{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Versiebeheer","Toelichting","Uitgangspunten","Aantallen & Fasering","Overzicht Invoer","Rekenoverzicht","Financial Statement","Onrendabele top","Resultaten","Berekeningen Watervalgrafiek"],"not_rendered":{"charts":10,"images":0,"macros":1,"external_links":0,"defined_names":36,"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":"Versiebeheer","index":0,"n_rows":161,"n_cols":7,"rows_kept":161,"cut":false,"hidden":false,"merged":[]}
["VERSIEBEHEER"]
[]
[]
[null,null,null,null,"Versie 2.0",null,"Publicatiedatum: 26-11-2021"]
[]
[null,null,null,null,"Omschrijving"]
[null,null,null,null,"Aanpassingen gemaakt door Berenschot in overleg met het Expertise Centrum Warmte"]
[]
[null,null,null,null,"Wijzigingen ten opzichte van versie 1.1"]
[null,null,null,null,0,"Algemene wijzigingen"]
[null,null,null,null,null,"a","Splitsing van grootverbruik in 'Collectief' en 'Utiliteit'."]
[null,null,null,null,null,null,"In de hieronder genoemde tabbladen zijn alle noodzakelijke invoervelden en berekeningen toegevoegd om ook utiliteiten in de businesscase op te nemen."]
[]
[null,null,null,null,1,"Wijzigingen in tabblad 'Uitgangspunten' (voorheen 'Invoer')"]
[null,null,null,null,null,"a","Wijziging van de naam van het tabblad van 'Invoer' naar 'Uitgangspunten'."]
[null,null,null,null,null,null,"Reden: in de nieuwe versie worden aantallen aansluitingen en de fasering hiervan op een apart tabblad ('Aantallen en Fasering') gemaakt. "]
[null,null,null,null,null,null,"Dit tabblad bevat dus uitsluitend de algemene uitgangspunten van de businesscase."]
[null,null,null,null,null,"b","Onder 'Algemeen': toevoeging van de vennootschapsbelasting, en de optie om wel/niet te rekenen volgens de regels voor verliesverrekening per 1 januari 2022."]
[null,null,null,null,null,null,"https://www.rendement.nl/vpb/nieuws/onbeperkte-verliesverrekening-kan-in-2022-van-start.html"]
[null,null,null,null,null,null,"Toevoeging van de optie om de restwaarde mee te nemen in de resultatenrekening."]
[null,null,null,null,null,null,"Toevoeging van Autonome vraagreductie op basis van de Klimaat- en Energieverkenning (KEV) 2021."]
[null,null,null,null,null,"c","Onder 'Tarieven en eenmalige bijdragen': Mogelijkheid om de kostendekkingsbijdrage uit te splitsen naar grondgebonden en gestapeld bezit, op basis van verhouding."]
[null,null,null,null,null,"d","Onder 'Energievraag en -inkoop': uitsplitsing van 'Variabele component warmte inkoop' in een dal- en piektarief,"]
[null,null,null,null,null,null,"plus een invoerveld voor het percentage volgens piektarief."]
[null,null,null,null,null,null,"Verwijdering van de velden voor het aantal aansluitingen (grondgebonden, gestapeld, collectief),"]
[null,null,null,null,null,null,"warmteverbruiken (grondgebonden, gestapeld, collectief) en aansluitvermogen (collectief)."]
[null,null,null,null,null,null,"Verplaatsing van de regel voor Vennootschapsbelasting naar 'Algemeen'."]
[null,null,null,null,null,null,"Hernoeming naar 'Aansluitvermogen en inkoop'."]
[null,null,null,null,null,"e","Toevoeging van de optie om een bijdrage op te nemen voor eerder gemaakte investeringen."]
[null,null,null,null,null,null,"Mogelijkheid om dit op te nemen als bedrag in termijnen of als bedrag per kW bij het aansluiten."]
[null,null,null,null,null,"f","Onder 'Timing & Scenario's: verplaatsing van exlploitatieduur, startjaar, economische levensduur en fasering, timing exploitatie naar het tabblad 'Aantallen & Fasering'."]
[null,null,null,null,null,null,"Verwijdering van de velden 'Fasering AB voor collectief' en 'Fasering KDB en AB voor KV'."]
[null,null,null,null,null,null,"Hernoeming naar 'Indexatie'."]
[]
[null,null,null,null,2,"Toevoeging van het tabblad 'Aantallen en Fasering'"]
[null,null,null,null,null,"a","Default voor 'Timing exploitatie' voor onderdelen van de businesscase gelijkgesteld aan de algehele exploitatieduur. "]
[null,null,null,null,null,null,"Mogelijkheid om hiervan af te wijken door een waarde in kolom F in te vullen."]
[null,null,null,null,null,"b","Toevoeging van invoertabel voor individuele woningen, waarbij per tranche het aantal woningen uitgesplitst kan worden naar particulier en max. 3 corporaties."]
[null,null,null,null,null,null,"Daarnaast dient hier per tranche het aansluitjaar, de aansluitsnelheid, warmteverbruik en participatiegraad aangegeven te worden."]
[null,null,null,null,null,null,"Mogelijkheid toegevoegd om te kiezen tussen een berekende fasering, op basis van een gemiddelde aansluitsnelheid, en handmatige invoer van de fasering."]
[null,null,null,null,null,null,"Toevoeging van switches om tranches/corporaties aan of uit te zetten."]
[null,null,null,null,null,"c","Toevoeging van invoertabel voor collectieve woningen en utiliteiten."]
[null,null,null,null,null,null,"Hier dient per aansluiting het aansluitjaar, aansluitbijdrage, aansluitkosten, warmteverbruik en vermogen van de aansluiting te worden ingevuld."]
[null,null,null,null,null,null,"Toevoeging van switches om losse aansluitingen of 'Collectief'/'Utiliteit' als geheel aan of uit te zetten."]
[null,null,null,null,null,"d","Fasering en Economische levensduur' wordt hier opgenomen, in plaats van op het tabblad 'Uitgangspunten'."]
[null,null,null,null,null,null,"Toevoeging van een automatische berekening voor herinvesteringen wanneer de levensduur van een asset is verstreken."]
[]
[null,null,null,null,3,"Op het tabblad 'Overzicht Invoer'"]
[null,null,null,null,null,"a","Samenvoeging van de invoervelden op de tabbladen 'Uitgangspunten' en 'Aantallen & Fasering'."]
[null,null,null,null,null,"b","Herschikking van de regels volgens de volgorde op de twee invoertabbladen."]
[null,null,null,null,null,"c","Berekening voor het toepassen van de aangegeven autonome vraagreductie op de berekende warmtevraag."]
[]
[null,null,null,null,4,"Op het tabblad 'Rekenoverzicht'"]
[null,null,null,null,null,"a","Toevoeging van de bijdrage voor eerder gemaakte investeringen onder '1. CAPEX'."]
[null,null,null,null,null,"b","Verandering van de berekening voor CAPEX bij de aansluiting. "]
[null,null,null,null,null,null,"Deze verwijst nu direct naar het aantal woningen dat per jaar wordt aangesloten, zoals berekend wordt op 'Aantallen & Fasering'."]
[null,null,null,null,null,"c","Toepassing van de fasering en herinvestering voor warmtewisselaars en meters"]
[null,null,null,null,null,"d","Toevoeging van een berekening voor de restwaarde bij iedere post onder '2. AFSCHRIJVINGEN'."]
[null,null,null,null,null,"e","Correctie voor vaste component warmte-inkoop: deze werd voorheen ook nog gerekend in de jaren ná de exploitatie. "]
[null,null,null,null,null,null,"Nu wordt deze vermenigvuldigd met de timing exploitatie."]
[null,null,null,null,null,"f","Koppeling van berekeningen voor OPEX met de fasering van de CAPEX zoals aangegeven bij 'Fasering en Economische levensduur'."]
[null,null,null,null,null,"g","Toepassing van de regels voor verliesverrekening in de belastingberekening. Wanneer er niet gekozen is voor verliesverrekening volgens de regels vanaf 1 januari 2022, "]
[null,null,null,null,null,null,"wordt standaard gerekend met het vpb-percentage maal de EBT."]
[]
[null,null,null,null,5,"Op het tabblad 'Financial Statement'"]
[null,null,null,null,null,"a","Toevoeging van de restwaarde op de Profit & Loss."]
[]
[null,null,null,null,6,"Toevoeging van het tabblad 'Onrendabele top'"]
[null,null,null,null,null,"a","Verdeling van de kosten en opbrengsten in de businesscase naar soort aansluiting."]
[null,null,null,null,null,null,"Verdeling van de totale kosten en de kosten per aansluiting."]
[null,null,null,null,null,null,"Algemene kosten zijn in deze berekening verdeeld op basis van aantal aansluitingen, aangesloten vermogen, "]
[null,null,null,null,null,null,"totale leidingmeters per soort aansluiting of warmtevraag."]
[null,null,null,null,null,null,"Visualisatie van deze kosten en opbrengsten."]
[null,null,null,null,null,"b","Berekening van de marge per aansluiting voor iedere soort aansluitingen. "]
[null,null,null,null,null,null,"Op basis hiervan wordt een verdeelsleutel voor de BAK berekend voor grondgebonden en gestapeld bezit."]
[null,null,null,null,null,null,"De verdeelsleutel wordt teruggekoppeld als default verdeelsleutel voor de BAK in het tabblad 'Uitgangspunten'."]
[]
[null,null,null,null,7,"Toevoegingen op het blad 'Resultaten'"]
[null,null,null,null,null,"a","Toevoeging van een grafiek met de fasering van het aantal aansluitingen."]
[null,null,null,null,null,"b","Toevoeging van een watervalgrafiek voor de kosten en opbrengsten van het project."]
[]
[]
[null,null,null,null,"Versie 1.1",null,"Publicatiedatum: 28-05-2020"]
[]
[null,null,null,null,"Omschrijving"]
[null,null,null,null,"Enkele aanpassingen op basis van feedback"]
[]
[null,null,null,null,"Wijzigingen ten opzichte van versie 1.0"]
[null,null,null,null,1,"Wijzigingen in tabblad 'Rekenoverzicht'"]
[null,null,null,null,null,"a","M260 week af van de overige cellen in R260, aangepast. "]
[null,null,null,null,null,"b","R260 en R265: warmteverlies werd verrekend met leegstand, terwijl dit (bijna altijd) onafhankelijk is van leegstand. Gecorrigeerd."]
[]
[null,null,null,null,"Versie 1.0",null,"Publicatiedatum: 19-05-2020"]
[]
[null,null,null,null,"Omschrijving"]
[null,null,null,null,"Verbeterde versie met toelichting en default-waarden die samen met een praktische handleiding is gepubliceerd."]
[]
[null,null,null,null,"Wijzigingen ten opzichte van versie 0.8"]
[null,null,null,null,1,"Tabblad 'versiebeheer' toegevoegd"]
[null,null,null,null,2,"Naam van voormalig tabblad 'handleiding' gewijzigd in 'toelichting' (vanwege het separaat opgestelde document met de naam handleiding)"]
[null,null,null,null,3,"Diverse aanpassingen in het tabblad 'Toelichting':"]
[null,null,null,null,null,"a","Disclaimer mbt default waarden toegevoegd (4e bullit)"]
[null,null,null,null,null,"b","Hoofdstukken 3, 4 en 5 van de toelichting bevatte veel dubbelingen met de handleiding. Toelichtingen opgeschoond, "]
[null,null,null,null,null,null,"een aantal toelichtingen voor invoer gehandhaafd. "]
[]
[null,null,null,null,4,"Tabblad invoer is voorzien van toelichtingen en invultips bij de invulwaarden. Deze worden zichtbaar als het invoerveld wordt geselecteerd."]
[null,null,null,null,5,"Tabblad Invoer is voorzien van default waarden en kolom J met daarin met bron van de default waarde"]
[]
[null,null,null,null,6,"Diverse wijzigingen in tablad invoer (van boven naar beneden)"]
[null,null,null,null,null,"a","Warmteverliezen gebundeld tot één percentage voor individuele en één voor collectieve aansluitingen i.p.v. uitsplitsting over allerlei onderdelen. "]
[null,null,null,null,null,null,"Reden: gebruiksvriendelijkheid, gegevens niet altijd bekend en uitsplitsing is niet relevant voor het doel van de template."]
[null,null,null,null,null,null,"Verwijzingen in tabblad 'overzicht invoer' F28 en F29 bijgewerkt."]
[null,null,null,null,null,"b","Naam kopje 'WACC invoer' gewijzigd in 'discontovoet'"]
[null,null,null,null,null,"c","Onder Discontovoet de volgorde van invoervelden projectrendement en WACC omgewisseld. "]
[null,null,null,null,null,null,"Reden: nu krijgt de gebruiker als eerste de vraag of hij wil rekenen met een projectrendement."]
[null,null,null,null,null,"d","Tarieven en eenmalige bijdragen: veld KDB grijs gemaakt, omdat dit een uitkomst is."]
[null,null,null,null,null,"e","Kosteninvoer OPEX: de aparte opvoer van administratieve lasten per traceonderdeel is verborgen."]
[null,null,null,null,null,null,"Dit kan als totaal worden ingevoerd in het veld 'OPEX overig'"]
[null,null,null,null,null,"f","Naam kopje 'Energiekosten' gewijzigd in 'Energievraag en -inkoop'"]
[null,null,null,null,null,"g","Onder 'Energievraag en -inkoop' generieke invoervelden gemaakt, die worden gekopieerd in de invoercellen per jaartal."]
[null,null,null,null,null,null,"Reden: gebruiksvriendelijkheid, handmatige aanpassing blijft mogelijk, koppeling met default waarden eenvoudiger"]
[null,null,null,null,null,null,"Risico: onderschatting tijdfactor. Aangegeven bij toelichting van de cellen dat dit nog steeds serieuze aandacht behoeft."]
[null,null,null,null,null,"h","Timing en Scenario's: indexatie warmte gesplitst in indexatie voor gebruikstarief en inkoop van warmte. Ook indexatie "]
[null,null,null,null,null,null,"voor de vaste component van warmte-inkoop toegevoegd. Doorgevoerd in de verdere berekeningen van het model."]
[null,null,null,null,null,"i","Timing en Scenario's: veld met individuele waarden voor indexatie is grijs gemaakt (in principe geen invoervelden)."]
[null,null,null,null,null,null,"Het is nog wel mogelijk deze waarden handmatig aan te passen in geval van een specifieke uitzondering. "]
[null,null,null,null,null,"j","Aanpassing in de formule voor de 'checks' bij de fasering, deze gaven niet de gewenste uitkomst "]
[null,null,null,null,null,"k","Een aantal onderdelen voor Timing (r. 161 - 163) waren al gekoppeld aan de fasering van aansluitingen, deze rijen verborgen."]
[]
[null,null,null,null,7,"Wijzigingen in tablad rekenoverzicht:"]
[null,null,null,null,null,"a","Verwijzingen naar aantal collectieve aansluitingen in cellen F59, F72, F90, F97 en F104, F203 klopte niet, gecorrigeerd."]
[null,null,null,null,null,"b","Verwijzingen naar 'individuele aansluitingen' in plaats van 'gestapeld' op rij 297 en 373 gecorrigeerd"]
[null,null,null,null,null,"c","In de berekening van de BAK (R201 en R208) werd verwezen naar het aantal aansluitingen in het betreffende jaar, terwijl dit "]
[null,null,null,null,null,null,"het maximale aantal aansluitingen moet zijn (BAK-fasering wordt separaat in percentages opgegeven). Verwijzingen gecorrigeerd."]
[null,null,null,null,null,"d","In de berekening van het leegstands- en debiteurenrisico (R330 - R339) werd gestapelde bouw niet meegerekend. Verwijzing gecorrigeerd"]
[null,null,null,null,null,null," naar totale inkomsten kleinverbruik (R306 en R307) i.p.v. alleen individueel kleinverbruik"]
[null,null,null,null,null,"e","Fasering EIA (R234) verwijst naar fasering hoofddistributiesysteem. Gecorrigeerd, verwijst nu naar R36 - R40, waarbij de fasering"]
[null,null,null,null,null,null,"gebaseerd wordt op het percentage van de totale investering in een bepaald jaar."]
[null,null,null,null,null,"f","In de berekening van CAPEX warmtewisselaars was geen indexatie megenomen, gecorrigeerd in R66 en R67. In R79 - R81 was"]
[null,null,null,null,null,null,"de indexatie op de som (R81) toegepast, voor de eenduidigheid gewijzigd naar indexatie op de individuele posten (R79, R80)."]
[null,null,null,null,null,"g","Verwijzing Economische levensduur en fasering Capex Overig (F138) klopte niet (verwees naar fasering aansluitingen), gecorrigeerd"]
[null,null,null,null,null,"h","R207 verwees naar indexatie KDB+ AB (overzicht invoer R102), gecorrigeerd naar Indexatie AB Collectief (overzicht invoer R103)"]
[null,null,null,null,null,"i","R276, vaste component inkoop warmte: hierbij was geen indexatie meegenomen. Aparte indexatie voor "]
[null,null,null,null,null,"j","R381, onderhoud en beheer collectief: hierbij werd verwezen naar het totale aantal aansluitingen, gewijzigd in het gefaseerde aantal."]
[null,null,null,null,null,"k","R390; onderhoud en beheer overig werd niet geindexeerd. Deze post opgeteld bij Onderhoud en Beheer Overig in de Woning"]
[null,null,null,null,null,"l","R166; afschrijving collectieve afleverset; berekening gelijkgetrokken aan andere onderdelen"]
[]
[null,null,null,null,8,"Wijzigingen in tablad Resultaten:"]
[null,null,null,null,null,"a","Term 'NPV' gewijzigd in 'NCW'"]
[null,null,null,null,null,"b","Inkomsten collectief en individueel (tabel inkomsten per aansluiting) gewijzigd in totale inkomsten per aansluiting."]
[null,null,null,null,null,null,"Reden: in de vorige versie werden de inkomsten van individuele danwel collectieve aansluitingen gedeeld op alle aansluitingen, "]
[null,null,null,null,null,null,"dit gaf verwarring in de interpretatie van deze waarden."]
[null,null,null,null,null,"c","Berekening bruto investering (Cel I10): in de verwijzing ontbrak de post 'overige investeringen'. Eerste deel verwijzing"]
[null,null,null,null,null,null," aangepast naar 'Overzicht Invoer'!F37:F40'"]
[null,null,null,null,null,"d","Berekening bruto investering (Cel I10): in de bereiken ontbraken de laatste twee jaren. Bereiken gecorrigeerd."]
[null,null,null,null,null,"e","Totaal Opex toegevoegd aan bedragen per aansluiting (L20:O20)"]
[]
[null,null,null,null,"Versie 0.8",null,"Publicatiedatum: 22-04-2020"]
[]
[null,null,null,null,"Omschrijving"]
[null,null,null,null,"De eerste (kale) versie van de template"]

{"sheet":"Toelichting","index":1,"n_rows":72,"n_cols":13,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
["TOELICHTING"]
[]
[null,"1. Disclaimers"]
[null,null,"*",null,"Aan de Template Business cases Warmtenetten kunnen geen rechten worden ontleend. ECW /rvo kan geen enkele aansprakelijkheid aanvaarden"]
[null,null,null,null,"voor schade als gevolg van eventuele onjuistheden en/of uitvoering of gebruik van de template."]
[]
[null,null,"*",null,"De 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,"De weergegeven Default-waarden zijn bedoeld om gevoel te geven bij de ordegrootte van de invoerwaarden. Vanwege projectspecifieke"]
[null,null,null,null,"omstandigheden kunnen werkelijke waarden hier sterk van afwijken."]
[]
[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,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,"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,"2. Handleiding bij deze template"]
[null,null,null,null,"Voor het gebruik van deze template is een aparte handleiding geschreven, 'handleiding businesscases warmtenetten', dd. …..."]
[null,null,null,null,"Deze is te downloaden op www.expertisecentrumwarmte.nl "]
[null,null,null,null,"Het is aanbevolen deze handleiding door te nemen voor gebruik van deze template."]
[]
[null,"3. 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,"4. Algemene instructie 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,null,"=","Invoercellen --> alleen deze cellen wijzigen"]
[null,null,null,null,null,"=","Output cellen --> nooit deleten en nooit wijzigen!!"]
[]
[null,null,null,null,"Negatieve waarden worden in het model tussen haakjes aangegeven."]
[]
[null,null,null,null,"Nadat de invoerparameters zijn ingevuld wordt in het tabblad 'Resultaten' de uitkomst weergegeven."]
[null,null,null,null,"Met de knop 'bereken KDB' wordt de Kostendekkingsbijdrage (KDB) bepaald, in dit model de sluitpost van de business case. De uitkomst (hoogte KDB) "]
[null,null,null,null,"wordt daarna ook ingevuld in het invoerblad."]
[null,null,null,null,"Door verschillende invoerparameters te varieren (snelheid volloop, investeringen, kostenvoet, etc.) kan het effect op de KDB worden bepaald."]

{"sheet":"Uitgangspunten","index":2,"n_rows":172,"n_cols":88,"rows_kept":172,"cut":false,"hidden":false,"merged":[[69,10,72,10],[76,10,79,10],[83,10,86,10],[69,8,72,8],[69,9,72,9],[76,8,79,8],[76,9,79,9],[83,8,86,8],[83,9,86,9],[11,2,11,4],[24,2,24,4],[68,2,68,4],[75,2,75,4],[82,2,82,4]]}
[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,null,null,null,null,null,null,"Vast bedrag","Volledige verrekening"]
["REKENMODEL BUSINESS CASE WARMTENETTEN - INVOER",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,null,null,null,null,null,"Bedrag per kW","Verrekening binnen project"]
[null,"LEES DE HANDLEIDING VOOR GEBRUIK MODEL",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,null,null,null,null,"Geen"]
["INVOER"]
[]
[null,"Algemeen",null,null,null,null,"Waarde","Eenheid","Default","Bron","Afwijking default","Opmerkingen",null,null,null,null,null,null,{"$f":"'Aantallen & Fasering'!$F$10","v":2022},{"$f":" S6 + 1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":" AY6 + 1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,"Risico"]
[null,null,null,null,"Debiteurenrisico ",null,null,"factor"]
[null,null,null,null,"Leegstand individuele kleinverbruikers",null,1.4E-2,"factor",1.4E-2,"CBS, landelijke monitor Leegstand, 2020",{"$f":"G9-I9","v":0}]
[null,null,null,null,"Leegstand Collectief",null,1.4E-2,"factor",1.4E-2,"CBS, landelijke monitor Leegstand, 2020",{"$f":"G10-I10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja"]
[null,null,null,null,"Leegstand Utiliteit"]
[null,null,"EIA (toelichting)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nee"]
[null,null,null,null,"Rekenen met de EIA in deze berekening?",null,"nee"]
[null,null,null,null,"EIA",null,0.45500000000000002,"factor",0.45500000000000002,"www.rvo.nl/eia",{"$f":"G14-I14","v":0}]
[null,null,null,null,"EIA-gerechtigde investering",null,null,"€"]
[null,null,"Belastingen"]
[null,null,null,null,"Vennootschapsbelasting",null,0.25800000000000001,"factor",0.25800000000000001,"VBP per 2022",{"$f":"G17-I17","v":0},null,null,null,null,null,null,null,{"$f":"$G17","v":0.25800000000000001},0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,{"$f":"$G17","v":0.25800000000000001},0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001]
[null,null,null,null,"Volledige belastingverrekening of verliesverrekening binnen project",null,"Volledige verrekening",null,{"$f":"$CJ$1","v":"Volledige verrekening"}]
[null,null,"Restwaarde"]
[null,null,null,null,"Restwaarde opnemen in resultatenrekening?",null,"ja",null,"ja"]
[null,null,"Lengte net"]
[null,null,null,null,"lengte hoofddistributietracé:",null,null,"km",null,null,{"$f":"G22-I22","v":0}]
[null,null,null,null,"lengte primaire leidingnetten:",null,0.65,"km",{"$f":"I24/20","v":0.32500000000000001},"Op basis van 1/20 * meter leiding secundair",0.32500000000000001]
[null,null,null,null,"lengte secundaire leidingnetten:",null,13,"km",{"$f":"((8*'Aantallen & Fasering'!K54+5*'Aantallen & Fasering'!K58+50*(SUM('Aantallen & Fasering'!K96)+SUM('Aantallen & Fasering'!K112)))/1000)","v":6.5},"Op basis van 8m/grondgebonden woning, 5m/gestapelde woning, 50m/collectieve aansluiting",6.5]
[null,null,"Warmteverliezen (toelichting)"]
[null,null,null,null,"Leidingverliezen individueel kleinverbruik",null,0.23,"%",0.23,"Functioneel ontwerp Vesta Mais 4.0: 20% - 36%, Deens energieagentschap 12% - 32%",{"$f":"G26-I26","v":0}]
[null,null,null,null,"Leidingverliezen collectieve aansluitingen",null,0.23,"%",0.23,"Functioneel ontwerp Vesta Mais 4.0: 20% - 36%, Deens energieagentschap 12% - 32%",{"$f":"G27-I27","v":0}]
[null,null,null,null,"Leidingverliezen utiliteit",null,0.23,"%",0.23,"Functioneel ontwerp Vesta Mais 4.0: 20% - 36%, Deens energieagentschap 12% - 32%",{"$f":"G28-I28","v":0}]
[null,null,"Autonome warmtevraag reductie"]
[null,null,null,null,"Percentuele reductie van de ruimteverwarming",null,3.5000000000000001E-3,"[%/jr]",3.5000000000000001E-3,"Klimaat en EnergieVerkenning 2021 pagina 142",{"$f":"G30-I30","v":0}]
[null,null,null,null,"Verondersteld aandeel tapwater woningen van totale warmtevraag",null,0.22,"%",0.22,"O.b.v. de Warmtemonitor 2019",{"$f":"G31-I31","v":0}]
[null,null,null,null,"Verondersteld aandeel tapwater utiliteit van totale warmtevraag",null,null,"%",null,"Sterk afhankelijk van type utiliteit. Zie Achtergronddocument Startanalyse PBL voor kentallen.",{"$f":"G32-I32","v":0}]
[]
[null,"Discontovoet",null,null,null,null,"Waarde","Eenheid","Default","Bron","Afwijking default","Opmerkingen"]
[]
[null,null,null,null,"Rekenen met een projectrendement?",null,"nee"]
[null,null,null,null,"Projectrendement invoer (rendementseis)",null,null,"%",null,null,{"$f":"G37-I37","v":0}]
[]
[null,null,null,null,"Gearing",null,0.7,"factor",0.7,"PBL, Eindadvies Basisbedragen SDE++ 2020",""]
[null,null,null,null,"Kostenvoet EV",null,0.12,"%",0.12,"Idem, gemiddelde tussen projecten met hoog (15%) en laag (9%) risico",{"$f":"G40-I40","v":0}]
[null,null,null,null,"Kostenvoet VV",null,0.02,"%",0.02,"Idem",{"$f":"G41-I41","v":0}]
[null,null,null,null,"Risico-opslag bovenop de WACC",null,null,"%",null,null,{"$f":"G42-I42","v":0}]
[]
[null,"Tarieven en eenmalige bijdragen",null,null,null,null,"Waarde","Eenheid","Default","Bron","Afwijking default","Opmerkingen"]
[null,null,"Inkomsten uit individueel kleinverbruik aansluitingen"]
[null,null,null,null,"Gediferentieerde (KDB) voor grongebonden en gestapelde woningen",null,"ja",null,"nee",null,null,{"$f":"IF('Financial Statement'!F59='Financial Statement'!F65,TRUE,\"Bereken juiste KDB middels knop in tabblad \"\"Resultaten\")","v":"Bereken juiste KDB middels knop in tabblad \"Resultaten"}]
[null,null,null,null,"Kostendekkingsbijdrage (KDB)",null,-13217.206180168032,"[€/#]",null,null,{"$f":"G47-I47","v":-13217.206180168032},"excl BTW"]
[null,null,null,null,"Kostendekkingsbijdrage (KDB) Grondgebonden",null,{"$f":"IF(G46=\"nee\",KDB,IF(ISBLANK(G50),I50,G50)*KDB)","v":0}]
[null,null,null,null,"Kostendekkingsbijdrage (KDB) Gestapeld",null,{"$f":"IF(G46=\"nee\",KDB,IF(ISBLANK(G50),I51,G51)*KDB)","v":-13217.206180168032},"[€/#]"]
[null,null,null,null,"Verdeling (KDB) Grondgebonden",null,null,"factor",{"$f":"'Onrendabele top'!Y30","v":0}]
[null,null,null,null,"Verdeling (KDB) Gestapeld",null,{"$f":"IF(ISBLANK(G50),I51,1-G50)","v":1},"factor",{"$f":"1-I50","v":1}]
[null,null,null,null,"Aansluitbijdrage individuele kleinverbruikers",null,4098,"[€/#]",4098.46,"ACM max 2022 (excl. meerlengte)",{"$f":"G52-I52","v":-0.46000000000003638},"excl BTW"]
[null,null,null,null,"Vastrecht + Meettarief",null,408.74,"[€/jr]",408.74,"ACM max 2022. NB daadwerkelijke tarieven in 2022 zijn lager bij de meeste warmeleveranciers",{"$f":"G53-I53","v":0},"excl BTW"]
[null,null,null,null,"Vergoeding afleverstation",null,108.4,"[€/jr]",108.4,"ACM max 2020. CW4, ruimteverwarming en tapwater.",{"$f":"G54-I54","v":0},"excl BTW"]
[null,null,null,null,"Verbruikstarief kleinverbruik",null,{"$f":"I55","v":44.59},"[€/GJ]",44.59,"ACM max 2022. NB daadwerkelijke tarieven in 2022 zijn lager bij de meeste warmteleveranciers",{"$f":"G55-I55","v":0},"excl BTW"]
[null,null,"Inkomsten uit collectieve aansluitingen"]
[null,null,null,null,"Aansluitbijdrage Collectief",null,95,"[€/kW]",95.4,"Gebaseerd op ACM max 2022 categorie 100 - 1.250kW voor een referentie van 500kW.",{"$f":"G57-I57","v":-0.40000000000000568},"excl BTW"]
[null,null,null,null,"Vastrecht + Meettarief",null,4.4000000000000004,"[€/kW/jr]",4.4000000000000004,"Onderhoud 3% + vastrecht gasaansluiting",{"$f":"G58-I58","v":0},"excl BTW"]
[null,null,null,null,"Vergoeding afleverstation",null,4131,"[€/jr]",4131,"ACM max 2022 o.b.v. 500kW referentie.",{"$f":"G59-I59","v":0},"excl BTW"]
[null,null,null,null,"Verbruikstarief Collectief",null,44.59,"[€/GJ]",44.59,"ACM max 2022. NB daadwerkelijke tarieven in 2022 zijn lager bij de meeste warmteleveranciers",{"$f":"G60-I60","v":0},"excl BTW"]
[null,null,"Inkomsten uit utiliteiten"]
[null,null,null,null,"Aansluitbijdrage Utiliteit",null,95,"[€/kW]",95.4,"Gebaseerd op ACM max 2022 categorie 100 - 1.250kW voor een referentie van 500kW).",{"$f":"G62-I62","v":-0.40000000000000568},"excl BTW"]
[null,null,null,null,"Vastrecht + Meettarief",null,4.4000000000000004,"[€/kW/jr]",4.4000000000000004,"Onderhoud 3% + vastrecht gasaansluiting , 250kW referentie",{"$f":"G63-I63","v":0},"excl BTW"]
[null,null,null,null,"Vergoeding afleverstation",null,4131,"[€/jr]",4131,"ACM max 2022 o.b.v. 500kW referentie.",{"$f":"G64-I64","v":0},"excl BTW"]
[null,null,null,null,"Verbruikstarief Utiliteit",null,44.59,"[€/GJ]",44.59,"ACM max 2022. NB daadwerkelijke tarieven in 2022 zijn lager bij de meeste warmteleveranciers",{"$f":"G65-I65","v":0},"excl BTW"]
[]
[]
[null,"Kosteninvoer CAPEX",null,null,null,null,"Waarde","Eenheid","Default","Bron","Afwijking default","Opmerkingen"]
[null,null,"CAPEX Hoofddistributietracé (toelichting)"]
[null,null,null,null,"Voorbereidingskosten hoofddistributietracé",null,null,"€/km",1736000,"Functioneel ontwerp Vesta Mais 5.0 (op basis van 20MW (DN300), gemiddelde open - gesloten verharding)",{"$f":"(G70+G71+G72+G73)-I70","v":0},"excl BTW"]
[null,null,null,null,"Kosten buizen hoofddistributietracé",null,null,"€/km",null,null,null,"excl BTW"]
[null,null,null,null,"Kosten aanleg hoofddistributietracé",null,1736000,"€/km",null,null,null,"excl BTW"]
[null,null,null,null,"Kosten van aanvullende installaties hoofddistributietracé",null,null,"€",null,null,null,"excl BTW"]
[null,null,null,null,"Gemiddelde kosten onderstations hoofddistributietracé",null,111375,"€/stuk",111375,"Functioneel ontwerp Vesta Mais 4.0 (€135 per kW, o.b.v. 825 per stuk)",{"$f":"G74-I74","v":0},"excl BTW"]
[null,null,null,null,"aantal onderstations",null,null,"[#]",null,null,{"$f":"G75-I75","v":0}]
[null,null,"CAPEX Primaire Leidingnetten (toelichting)"]
[null,null,null,null,"Voorbereidingskosten primaire leidingnetten",null,null,"€/km",936000,"Functioneel ontwerp Vesta Mais 5.0 (op basis van 2,5MW (DN100), gemiddelde open - gesloten verharding)",{"$f":"(G77+G78+G79+G80)-I77","v":0},"excl BTW"]
[null,null,null,null,"Kosten buizen primaire leidingnetten",null,null,"€/km",null,null,null,"excl BTW"]
[null,null,null,null,"Kosten aanleg primaire leidingnetten",null,936000,"€/km",null,null,null,"excl BTW"]
[null,null,null,null,"Kosten van aanvullende installaties primaire leidingnetten",null,null,"€",null,null,null,"excl BTW"]
[null,null,null,null,"Kosten onderstations primaire leidingnetten",null,111375,"€/stuk",111375,"Functioneel ontwerp Vesta Mais 5.0 (€135 per kW, o.b.v. 825 per stuk)",{"$f":"G81-I81","v":0},"excl BTW"]
[null,null,null,null,"aantal onderstations",null,8,"[#]",{"$f":"ROUND(('Aantallen & Fasering'!K54+'Aantallen & Fasering'!K58)/250,0)","v":4},"O.b.v. 250 aansluitingen per onderstation.",{"$f":"G82-I82","v":4}]
[null,null,"CAPEX  Secundaire Leidingnetten (toelichting)"]
[null,null,null,null,"Voorbereidingskosten secundaire leidingnetten",null,null,"€/km",723000,"Functioneel ontwerp Vesta Mais 5.0 (op basis van 400kW (DN40), gemiddelde open - gesloten verharding)",{"$f":"(G84+G85+G86+G87)-I84","v":0},"excl BTW"]
[null,null,null,null,"Kosten buizen secundaire leidingnetten",null,null,"€/km",null,null,null,"excl BTW"]
[null,null,null,null,"Kosten aanleg secundaire leidingnetten",null,723000,"€/km",null,null,null,"excl BTW"]
[null,null,null,null,"Kosten van aanvullende installaties secundaire leidingnetten",null,null,"€",null,null,null,"excl BTW"]
[null,null,null,null,"Kosten onderstations secundaire leidingnetten",null,null,"€/stuk",null,null,{"$f":"G88-I88","v":0},"excl BTW"]
[null,null,null,null,"aantal onderstations",null,null,"[#]",null,null,{"$f":"G89-I89","v":0}]
[null,null,"CAPEX bij de aansluiting"]
[null,null,null,null,"Aansluitingen grondgebonden woning",null,6200,"€/stuk",6200,"Functioneel ontwerp Vesta Mais 5.0 (inclusief inpandige kosten t/m afleverset; op basis van 8m aansluitleiding, open verharding; inpandige aansluitkosten van €2.500 + ongeriefvergoeding en projectmanagement)",{"$f":"G91-I91","v":0},"excl BTW"]
[null,null,null,null,"Aansluitingen gestapelde woning",null,1920,"€/stuk",1920,"Functioneel ontwerp Vesta Mais 5.0: inpandige aansluitkosten van €1.500 per aansluiting + projectmanagement + ongeriefvergoeding ",0,"excl BTW"]
[null,null,null,null,"Gemiddelde kosten grootverbruiksaansluitingen",null,null,"€/stuk",null,"Default ondergebracht bij 'kosten warmtewisselaar / afleversets (…)'",0,"excl BTW"]
[null,null,null,null,"Kosten warmtewisselaar / afleversets bij een grondgebonden woning",null,973,"€/stuk",973,"ACM, tarievenbesluit 2022, CW4",0,"excl BTW"]
[null,null,null,null,"Kosten warmtewisselaar / afleversets bij een gestapelde woning",null,973,"€/stuk",973,"ACM, tarievenbesluit 2022, CW4",0,"excl BTW"]
[null,null,null,null,"Kosten warmtewisselaar / afleversets collectieve aansluitingen",null,50232,"€/stuk",50232,"ACM, tarievenbesluit 2022, o.b.v. afkoopsom huur collectieve afleversets, 500 kW",0,"excl BTW"]
[null,null,null,null,"Kosten warmtewisselaar / afleversets utiliteit",null,50232,"€/stuk",50232,"ACM, tarievenbesluit 2022, o.b.v. afkoopsom huur collectieve afleversets, 500 kW",{"$f":"G97-I97","v":0},"excl BTW"]
[null,null,null,null,"Kosten warmtemeter grondgebonden woning",null,0,"€/stuk",0,"uitgangspunt default: investering inbegrepen bij afleverset",0,"excl BTW"]
[null,null,null,null,"Kosten warmtemeter gestapelde woning",null,0,"€/stuk",0,"uitgangspunt default: investering inbegrepen bij afleverset",0,"excl BTW"]
[null,null,null,null,"Kosten warmtemeter collectieve aansluitingen",null,0,"€/stuk",0,"uitgangspunt default: investering inbegrepen bij afleverset",0,"excl BTW"]
[null,null,null,null,"Kosten warmtemeter utiliteit",null,null,"€/stuk",null,"uitgangspunt default: investering inbegrepen bij afleverset",{"$f":"G101-I101","v":0},"excl BTW"]
[null,null,"CAPEX Overig"]
[null,null,null,null,"CAPEX omschakeling gestapelde bouw en/of woningen",null,null,"€/woning",null,null,{"$f":"G103-I103","v":0},"excl BTW"]
[null,null,null,null,"Voorbereidingskosten voor opslag, indien aanwezig",null,null,"€",null,null,{"$f":"G104-I104","v":0},"excl BTW"]
[null,null,null,null,"Kosten opslag, indien aanwezig",null,null,"€",null,null,{"$f":"G105-I105","v":0},"excl BTW"]
[null,null,null,null,"Kosten aanleg opslag, indien aanwezig",null,null,"€",null,null,{"$f":"G106-I106","v":0},"excl BTW"]
[]
[null,"Kosteninvoer OPEX",null,null,null,null,"Waarde","Eenheid","Default","Bron","Afwijking default","Opmerkingen"]
[null,null,"OPEX hoofddistributietracé"]
[null,null,null,null,"Onderhoudskosten buizen hoofddistributietracé",null,0.01,"% van capex",0.01,"Functioneel ontwerp Vesta 3.0, p.65",{"$f":"G110-I110","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten installaties hoofddistributietracé",null,0.01,"% van capex",0.01,"Idem",{"$f":"G111-I111","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten onderstations hoofddistributietracé",null,0.03,"% van capex",0.03,"Idem",{"$f":"G112-I112","v":0},"excl BTW"]
[null,null,null,null,"Administratieve kosten",null,null,"€/jaar",null,null,{"$f":"G113-I113","v":0},"excl BTW"]
[null,null,"OPEX Primaire Leidingnetten"]
[null,null,null,null,"Onderhoudskosten buizen primaire leidingnetten",null,0.01,"% van capex",0.01,"Functioneel ontwerp Vesta 3.0, p.65",{"$f":"G115-I115","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten installaties primaire leidingnetten",null,0.01,"% van capex",0.01,"Idem",{"$f":"G116-I116","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten onderstations primaire leidingnetten",null,0.03,"% van capex",0.03,"Idem",{"$f":"G117-I117","v":0},"excl BTW"]
[null,null,null,null,"Administratieve kosten",null,null,"€/jaar",null,null,{"$f":"G118-I118","v":0},"excl BTW"]
[null,null,"OPEX Secundaire Leidingnetten"]
[null,null,null,null,"Onderhoudskosten buizen secundaire leidingnetten",null,0.01,"% van capex",0.01,"Functioneel ontwerp Vesta 3.0, p.65",{"$f":"G120-I120","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten installaties secundaire leidingnetten",null,0.01,"% van capex",0.01,"Idem",{"$f":"G121-I121","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten onderstations secundaire leidingnetten",null,0.03,"% van capex",0.03,"Idem",{"$f":"G122-I122","v":0},"excl BTW"]
[null,null,null,null,"Administratieve kosten",null,null,"€/jaar",null,null,{"$f":"G123-I123","v":0},"excl BTW"]
[null,null,"OPEX bij de aansluiting"]
[null,null,null,null,"Onderhoudskosten aansluitingen grondgebonden woning",null,2.5000000000000001E-2,"% van capex",2.5000000000000001E-2,"Functioneel ontwerp Vesta 3.0, p.65",{"$f":"G125-I125","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten aansluitingen gestapelde woning",null,2.5000000000000001E-2,"% van capex",2.5000000000000001E-2,"Idem",0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten aansluitingen collectief",null,2.5000000000000001E-2,"% van capex",2.5000000000000001E-2,"Idem",0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten aansluitingen utiliteit",null,2.5000000000000001E-2,"% van capex",2.5000000000000001E-2,"Idem",{"$f":"G128-I128","v":0},"excl BTW"]
[null,null,null,null,"Onderhoudskosten Afleversets",null,2.5999999999999999E-2,"% van capex",2.5999999999999999E-2,"ACM berekening tarief afleversets",0,"excl BTW"]
[null,null,null,null,"Onderhoudskosten Meetapparatuur",null,2.5000000000000001E-2,"% van capex",2.5000000000000001E-2,"Functioneel ontwerp Vesta 3.0, p.65",0,"excl BTW"]
[null,null,null,null,"Administratieve lasten (meterstanden, boekhouding, etc.)",null,null,"€/jaar/aansluiting",null,null,0,"excl BTW"]
[null,null,null,null,"Overige kosten in de woning",null,null,"€/jaar",null,null,0,"excl BTW"]
[null,null,"OPEX Overig"]
[null,null,null,null,"OPEX overig",null,null,"€/jaar",null,null,{"$f":"G134-I134","v":0},"excl BTW"]
[]
[null,"Bijdrage eerder gemaakte (systeem)investeringen",null,null,null,null,"Waarde","Eenheid","Default","Bron","Afwijking default","Opmerkingen",null,null,null,null,null,null,{"$f":"Uitgangspunten!$S$161","v":2022},{"$f":" S136 + 1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":" AY136 + 1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,"Bijdrage bestaande netten of eerder gemaakte investering"]
[null,null,null,null,"Optie bijdrage",null,"Geen",null,"Geen",null,null,null,null,null,null,null,null,null,{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*S141+($G$138='Aantallen & Fasering'!$CI$2)*S145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*T141+($G$138='Aantallen & Fasering'!$CI$2)*T145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*U141+($G$138='Aantallen & Fasering'!$CI$2)*U145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*V141+($G$138='Aantallen & Fasering'!$CI$2)*V145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*W141+($G$138='Aantallen & Fasering'!$CI$2)*W145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*X141+($G$138='Aantallen & Fasering'!$CI$2)*X145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*Y141+($G$138='Aantallen & Fasering'!$CI$2)*Y145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*Z141+($G$138='Aantallen & Fasering'!$CI$2)*Z145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AA141+($G$138='Aantallen & Fasering'!$CI$2)*AA145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AB141+($G$138='Aantallen & Fasering'!$CI$2)*AB145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AC141+($G$138='Aantallen & Fasering'!$CI$2)*AC145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AD141+($G$138='Aantallen & Fasering'!$CI$2)*AD145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AE141+($G$138='Aantallen & Fasering'!$CI$2)*AE145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AF141+($G$138='Aantallen & Fasering'!$CI$2)*AF145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AG141+($G$138='Aantallen & Fasering'!$CI$2)*AG145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AH141+($G$138='Aantallen & Fasering'!$CI$2)*AH145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AI141+($G$138='Aantallen & Fasering'!$CI$2)*AI145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AJ141+($G$138='Aantallen & Fasering'!$CI$2)*AJ145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AK141+($G$138='Aantallen & Fasering'!$CI$2)*AK145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AL141+($G$138='Aantallen & Fasering'!$CI$2)*AL145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AM141+($G$138='Aantallen & Fasering'!$CI$2)*AM145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AN141+($G$138='Aantallen & Fasering'!$CI$2)*AN145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AO141+($G$138='Aantallen & Fasering'!$CI$2)*AO145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AP141+($G$138='Aantallen & Fasering'!$CI$2)*AP145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AQ141+($G$138='Aantallen & Fasering'!$CI$2)*AQ145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AR141+($G$138='Aantallen & Fasering'!$CI$2)*AR145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AS141+($G$138='Aantallen & Fasering'!$CI$2)*AS145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AT141+($G$138='Aantallen & Fasering'!$CI$2)*AT145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AU141+($G$138='Aantallen & Fasering'!$CI$2)*AU145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AV141+($G$138='Aantallen & Fasering'!$CI$2)*AV145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AW141+($G$138='Aantallen & Fasering'!$CI$2)*AW145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AX141+($G$138='Aantallen & Fasering'!$CI$2)*AX145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AY141+($G$138='Aantallen & Fasering'!$CI$2)*AY145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*AZ141+($G$138='Aantallen & Fasering'!$CI$2)*AZ145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BA141+($G$138='Aantallen & Fasering'!$CI$2)*BA145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BB141+($G$138='Aantallen & Fasering'!$CI$2)*BB145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BC141+($G$138='Aantallen & Fasering'!$CI$2)*BC145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BD141+($G$138='Aantallen & Fasering'!$CI$2)*BD145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BE141+($G$138='Aantallen & Fasering'!$CI$2)*BE145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BF141+($G$138='Aantallen & Fasering'!$CI$2)*BF145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BG141+($G$138='Aantallen & Fasering'!$CI$2)*BG145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BH141+($G$138='Aantallen & Fasering'!$CI$2)*BH145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BI141+($G$138='Aantallen & Fasering'!$CI$2)*BI145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BJ141+($G$138='Aantallen & Fasering'!$CI$2)*BJ145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BK141+($G$138='Aantallen & Fasering'!$CI$2)*BK145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BL141+($G$138='Aantallen & Fasering'!$CI$2)*BL145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BM141+($G$138='Aantallen & Fasering'!$CI$2)*BM145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BN141+($G$138='Aantallen & Fasering'!$CI$2)*BN145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BO141+($G$138='Aantallen & Fasering'!$CI$2)*BO145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BP141+($G$138='Aantallen & Fasering'!$CI$2)*BP145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BQ141+($G$138='Aantallen & Fasering'!$CI$2)*BQ145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BR141+($G$138='Aantallen & Fasering'!$CI$2)*BR145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BS141+($G$138='Aantallen & Fasering'!$CI$2)*BS145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BT141+($G$138='Aantallen & Fasering'!$CI$2)*BT145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BU141+($G$138='Aantallen & Fasering'!$CI$2)*BU145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BV141+($G$138='Aantallen & Fasering'!$CI$2)*BV145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BW141+($G$138='Aantallen & Fasering'!$CI$2)*BW145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BX141+($G$138='Aantallen & Fasering'!$CI$2)*BX145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BY141+($G$138='Aantallen & Fasering'!$CI$2)*BY145","v":0},{"$f":"($G$138='Aantallen & Fasering'!$CI$1)*BZ141+($G$138='Aantallen & Fasering'!$CI$2)*BZ145","v":0}]
[]
[null,null,"Vast bedrag"]
[null,null,null,null,"Bijdrage (vast)",null,null,"[€]",null,null,{"$f":"G141-I141","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR((S136>=$G$142)*(S136<$G$142+$G$143)*$G$141/$G$143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((AY136>=$G$142)*(AY136<$G$142+$G$143)*$G$141/$G$143,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Startjaar bijdrage",null,null,"jaar",null,"Startjaar",{"$f":"G142-I142","v":0}]
[null,null,null,null,"Termijnen bijdrage",null,null,"jaar",null,null,{"$f":"G143-I143","v":0}]
[null,null,"Bedrag per kW aansluitvermogen"]
[null,null,null,null,"Bijdrage (per kW)",null,null,"[€/kW]",null,null,{"$f":"G145-I145","v":0},null,null,null,null,null,null,null,{"$f":"('Aantallen & Fasering'!AB54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AB58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AB99 + 'Aantallen & Fasering'!AB115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AC54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AC58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AC99 + 'Aantallen & Fasering'!AC115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AD54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AD58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AD99 + 'Aantallen & Fasering'!AD115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AE54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AE58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AE99 + 'Aantallen & Fasering'!AE115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AF54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AF58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AF99 + 'Aantallen & Fasering'!AF115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AG54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AG58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AG99 + 'Aantallen & Fasering'!AG115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AH54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AH58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AH99 + 'Aantallen & Fasering'!AH115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AI54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AI58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AI99 + 'Aantallen & Fasering'!AI115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AJ54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AJ58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AJ99 + 'Aantallen & Fasering'!AJ115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AK54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AK58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AK99 + 'Aantallen & Fasering'!AK115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AL54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AL58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AL99 + 'Aantallen & Fasering'!AL115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AM54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AM58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AM99 + 'Aantallen & Fasering'!AM115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AN54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AN58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AN99 + 'Aantallen & Fasering'!AN115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AO54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AO58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AO99 + 'Aantallen & Fasering'!AO115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AP54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AP58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AP99 + 'Aantallen & Fasering'!AP115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AQ54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AQ58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AQ99 + 'Aantallen & Fasering'!AQ115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AR54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AR58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AR99 + 'Aantallen & Fasering'!AR115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AS54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AS58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AS99 + 'Aantallen & Fasering'!AS115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AT54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AT58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AT99 + 'Aantallen & Fasering'!AT115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AU54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AU58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AU99 + 'Aantallen & Fasering'!AU115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AV54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AV58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AV99 + 'Aantallen & Fasering'!AV115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AW54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AW58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AW99 + 'Aantallen & Fasering'!AW115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AX54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AX58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AX99 + 'Aantallen & Fasering'!AX115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AY54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AY58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AY99 + 'Aantallen & Fasering'!AY115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!AZ54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!AZ58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!AZ99 + 'Aantallen & Fasering'!AZ115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BA54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BA58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BA99 + 'Aantallen & Fasering'!BA115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BB54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BB58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BB99 + 'Aantallen & Fasering'!BB115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BC54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BC58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BC99 + 'Aantallen & Fasering'!BC115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BD54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BD58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BD99 + 'Aantallen & Fasering'!BD115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BE54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BE58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BE99 + 'Aantallen & Fasering'!BE115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BF54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BF58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BF99 + 'Aantallen & Fasering'!BF115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BG54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BG58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BG99 + 'Aantallen & Fasering'!BG115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BH54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BH58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BH99 + 'Aantallen & Fasering'!BH115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BI54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BI58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BI99 + 'Aantallen & Fasering'!BI115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BJ54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BJ58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BJ99 + 'Aantallen & Fasering'!BJ115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BK54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BK58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BK99 + 'Aantallen & Fasering'!BK115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BL54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BL58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BL99 + 'Aantallen & Fasering'!BL115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BM54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BM58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BM99 + 'Aantallen & Fasering'!BM115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BN54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BN58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BN99 + 'Aantallen & Fasering'!BN115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BO54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BO58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BO99 + 'Aantallen & Fasering'!BO115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BP54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BP58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BP99 + 'Aantallen & Fasering'!BP115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BQ54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BQ58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BQ99 + 'Aantallen & Fasering'!BQ115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BR54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BR58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BR99 + 'Aantallen & Fasering'!BR115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BS54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BS58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BS99 + 'Aantallen & Fasering'!BS115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BT54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BT58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BT99 + 'Aantallen & Fasering'!BT115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BU54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BU58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BU99 + 'Aantallen & Fasering'!BU115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BV54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BV58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BV99 + 'Aantallen & Fasering'!BV115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BW54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BW58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BW99 + 'Aantallen & Fasering'!BW115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BX54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BX58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BX99 + 'Aantallen & Fasering'!BX115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BY54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BY58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BY99 + 'Aantallen & Fasering'!BY115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!BZ54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!BZ58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!BZ99 + 'Aantallen & Fasering'!BZ115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!CA54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!CA58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!CA99 + 'Aantallen & Fasering'!CA115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!CB54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!CB58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!CB99 + 'Aantallen & Fasering'!CB115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!CC54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!CC58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!CC99 + 'Aantallen & Fasering'!CC115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!CD54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!CD58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!CD99 + 'Aantallen & Fasering'!CD115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!CE54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!CE58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!CE99 + 'Aantallen & Fasering'!CE115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!CF54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!CF58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!CF99 + 'Aantallen & Fasering'!CF115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!CG54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!CG58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!CG99 + 'Aantallen & Fasering'!CG115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!CH54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!CH58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!CH99 + 'Aantallen & Fasering'!CH115) * $G$145","v":0},{"$f":"('Aantallen & Fasering'!CI54*Uitgangspunten!$G$157 + 'Aantallen & Fasering'!CI58*Uitgangspunten!$G$158 + 'Aantallen & Fasering'!CI99 + 'Aantallen & Fasering'!CI115) * $G$145","v":0}]
[]
[]
[]
[null,"Aansluitvermogen en inkoop",null,null,null,null,"Waarde","Eenheid","Default","Bron","Afwijking default","Opmerkingen",null,null,null,null,null,null,{"$f":"S6","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AY6","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,"Inkoopprijzen"]
[null,null,null,null,"Variabele component warmte inkoop basislast",null,5,"€/GJ",null,"Projectspecifiek. Zie handleiding",{"$f":"G151-I151","v":5}]
[null,null,null,null,"Variabele component warmte inkoop pieklast",null,12,"€/GJ",null,"Projectspecifiek. Zie handleiding",12]
[null,null,null,null,"Aandeel pieklast variabele component warmte inkoop",null,0.2,"%",0.2,"Functioneel ontwerp Vesta Mais 5.0 (Tabel A 5)",0]
[]
[null,null,null,null,"Variabele component warmte inkoop",null,{"$f":"(G153*G152)+(1-G153)*G151","v":6.4},"€/GJ",null,"Projectspecifiek. Zie handleiding",{"$f":"G155-I155","v":6.4},null,null,null,null,null,null,null,{"$f":"$G155","v":6.4},{"$f":"$G155","v":6.4},6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4]
[null,null,null,null,"Vaste component warmte inkoop",null,null,"€/jaar",null,"Projectspecifiek. Zie handleiding",{"$f":"G156-I156","v":0},null,null,null,null,null,null,null,{"$f":"$G156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aansluitvermogen individueel grondgebonden",null,4.18,"[kW/woning]",4.18,"Functioneel ontwerp Vesta Mais 5.0 (Tabel A.7) inclusief gelijktijdigheid"]
[null,null,null,null,"Aansluitvermogen individueel gestapeld",null,2.7,"[kW/woning]",2.7,"Functioneel ontwerp Vesta Mais 5.0 (Tabel A.7) inclusief gelijktijdigheid"]
[]
[]
[null,"Indexatie",null,null,null,null,"Waarde","Eenheid","Checks",null,null,null,null,null,null,null,null,null,{"$f":"S6","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AY6","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":" S162 + 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,{"$f":" AY162 + 1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,"Indexatie"]
[null,null,null,null,"Indexatie Capex",null,0.02,"flag",null,null,null,null,null,null,null,null,null,null,{"$f":" ( 1 + $G164) ^ (S$162 - 1)","v":1},{"$f":" ( 1 + $G164) ^ (T$162 - 1)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,1.8845405921011289,1.9222314039431516,1.9606760320220145,1.9998895526624547,{"$f":" ( 1 + $G164) ^ (BC$162 - 1)","v":2.0398873437157037},2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164,2.6915880290736047,2.7454197896550765,2.8003281854481785,2.8563347491571416,2.9134614441402849,2.9717306730230897,3.0311652864835517,3.0917885922132227,3.1536243640574875,3.2166968513386367]
[null,null,null,null,"Indexatie Opex",null,0.02,"flag",null,null,null,null,null,null,null,null,null,null,{"$f":" ( 1 + $G165) ^ (S$162 - 1)","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,1.8845405921011289,1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164,2.6915880290736047,2.7454197896550765,2.8003281854481785,2.8563347491571416,2.9134614441402849,2.9717306730230897,3.0311652864835517,3.0917885922132227,3.1536243640574875,3.2166968513386367]
[null,null,null,null,"Indexatie KDB+AB",null,0.02,"flag",null,null,null,null,null,null,null,null,null,null,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,1.8845405921011289,1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164,2.6915880290736047,2.7454197896550765,2.8003281854481785,2.8563347491571416,2.9134614441402849,2.9717306730230897,3.0311652864835517,3.0917885922132227,3.1536243640574875,3.2166968513386367]
[null,null,null,null,"Indexatie AB Collectief",null,0.02,"flag",null,null,null,null,null,null,null,null,null,null,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,1.8845405921011289,1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164,2.6915880290736047,2.7454197896550765,2.8003281854481785,2.8563347491571416,2.9134614441402849,2.9717306730230897,3.0311652864835517,3.0917885922132227,3.1536243640574875,3.2166968513386367]
[null,null,null,null,"Indexatie AB Utiliteiten",null,0.02,"flag",null,null,null,null,null,null,null,null,null,null,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,{"$f":" ( 1 + $G168) ^ (AY$162 - 1)","v":1.8845405921011289},1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164,2.6915880290736047,2.7454197896550765,2.8003281854481785,2.8563347491571416,2.9134614441402849,2.9717306730230897,3.0311652864835517,3.0917885922132227,3.1536243640574875,3.2166968513386367]
[null,null,null,null,"Indexatie Vastrecht inkomsten",null,0.02,"flag",null,null,null,null,null,null,null,null,null,null,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,1.8845405921011289,1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164,2.6915880290736047,2.7454197896550765,2.8003281854481785,2.8563347491571416,2.9134614441402849,2.9717306730230897,3.0311652864835517,3.0917885922132227,3.1536243640574875,3.2166968513386367]
[null,null,null,null,"Indexatie Verbruikstarief warmte",null,0.02,"flag",null,null,null,null,null,null,null,null,null,null,{"$f":" ( 1 + $G170) ^ (S$162 - 1)","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,1.8845405921011289,1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164,2.6915880290736047,2.7454197896550765,2.8003281854481785,2.8563347491571416,2.9134614441402849,2.9717306730230897,3.0311652864835517,3.0917885922132227,3.1536243640574875,3.2166968513386367]
[null,null,null,null,"Indexatie Variabele component warmte-inkoop",null,0.02,"flag",null,null,null,null,null,null,null,null,null,null,{"$f":" ( 1 + $G171) ^ (S$162 - 1)","v":1},{"$f":" ( 1 + $G171) ^ (T$162 - 1)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.1486856676492798,1.1716593810022655,1.1950925686223108,1.2189944199947571,1.243374308394652,1.2682417945625453,1.2936066304537961,1.3194787630628722,1.3458683383241292,1.372785705090612,1.4002414191924244,1.4282462475762727,1.4568111725277981,1.4859473959783542,1.5156663438979212,1.5459796707758797,1.576899264191397,1.608437249475225,1.6406059944647295,1.6734181143540243,1.7068864766411045,1.7410242061739269,1.7758446902974052,1.8113615841033535,1.8475888157854201,1.8845405921011289,1.9222314039431516,1.9606760320220145,1.9998895526624547,2.0398873437157037,2.080685090590018,2.1222987924018186,2.1647447682498542,2.2080396636148518,2.2522004568871488,2.2972444660248916,2.3431893553453893,2.3900531424522975,2.4378542053013432,2.4866112894073704,2.5363435151955169,2.5870703854994277,2.6388117932094164,2.6915880290736047,2.7454197896550765,2.8003281854481785,2.8563347491571416,2.9134614441402849,2.9717306730230897,3.0311652864835517,3.0917885922132227,3.1536243640574875,3.2166968513386367]
[null,null,null,null,"Indexatie Vaste component warmte-inkoop",null,0,"flag",null,null,null,null,null,null,null,null,null,null,{"$f":" ( 1 + $G172) ^ (S$162 - 1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ( 1 + $G172) ^ (AY$162 - 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]

{"sheet":"Aantallen & Fasering","index":3,"n_rows":161,"n_cols":88,"rows_kept":161,"cut":false,"hidden":false,"merged":[[127,2,127,4],[145,2,145,4]]}
[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,null,null,null,"Aan","ja","berekend","Vast bedrag","Verder invullen"]
["REKENMODEL BUSINESS CASE WARMTENETTEN - FASERING",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,null,null,"Uit","nee","handmatig","Bedrag per kW"]
[null,"LEES DE HANDLEIDING VOOR GEBRUIK MODEL",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,null,null,null,null,"Geen"]
["TIMING"]
[]
[]
[null,"Timing",null,null,null,"Waarde","Eenheid","Default","Bron",null,"Afwijking default","Opmerkingen","Gekozen waarde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$10","v":2022},{"$f":" AB7 + 1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":" BH7 + 1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[]
[null,null,"Timing"]
[null,null,null,null,"Startjaar",2022,"[jaartal]"]
[null,null,null,null,"Exploitatieduur",30,"[jaar]",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AB$7>$F$10)*(AB$7<=$F$10+$F$11)*1","v":0},{"$f":"(AC$7>$F$10)*(AC$7<=$F$10+$F$11)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aantal aansluiting op basis van aansluitsnelheid of handmatig","berekend",null,{"$f":"CH1","v":"berekend"}]
[]
[null,null,"Timing Exploitatie per aansluitcategorie"]
[]
[null,null,null,null,"Timing Exploitatie netten en organisatie",null,"[jaar]",{"$f":"$F$11","v":30},null,null,null,null,{"$f":"IF(ISBLANK(F16),$H16,F16)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AB$7>$F$10)*(AB$7<=$F$10+$M16)*1","v":0},1,1,1,1,1,1,1,1,1,{"$f":"(AL$7>$F$10)*(AL$7<=$F$10+$M16)*1","v":1},1,1,1,1,1,1,1,1,1,{"$f":"(AV$7>$F$10)*(AV$7<=$F$10+$M16)*1","v":1},1,1,1,1,1,1,1,1,1,{"$f":"(BF$7>$F$10)*(BF$7<=$F$10+$M16)*1","v":1},0,0,0,0,0,0,0,0,0,{"$f":"(BP$7>$F$10)*(BP$7<=$F$10+$M16)*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(BZ$7>$F$10)*(BZ$7<=$F$10+$M16)*1","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Timing Exploitatie grondgebonden",null,"[jaar]",{"$f":"$F$11","v":30},null,null,null,null,{"$f":"IF(ISBLANK(F17),$H17,F17)","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Timing Exploitatie gestapeld",null,"[jaar]",30,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Timing Exploitatie collectief",null,"[jaar]",30,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Timing Exploitatie utiliteit",null,"[jaar]",30,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["FASERING INDIVIDUEEL KLEINVERBRUIK"]
[]
[null,"Standaardrijen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$10","v":2022},{"$f":" AB24 + 1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":" BH24 + 1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[]
[null,null,"Aan",{"$f":"\"A.\"&TEXT(O26,\"#\")","v":"A.1"},"Individueel grondgebonden",null,null,null,null,null,27,{"$f":"$F$10","v":2022},5,1,{"$f":"O24+1","v":1},{"$f":"C26=$CF$1","v":true},null,null,{"$f":"ROUND($F26 * ($F$35=$CF$1) * $N26 * $P26,0)","v":0},{"$f":"ROUND(SUM($G26:$I26 * ($G$35:$I$35=$CF$1))*$N26*$P26,0)","v":0},{"$f":"ROUND(SUM($F26:$I26 * ($F$35:$I$35=$CF$1))*$N26*$P26,0)","v":0},{"$f":"SUM(S26:T26)*K26","v":0},{"$f":"CEILING(U26/M26,1)","v":0},{"$f":"$M26-(MOD(SUM($S26:$T26)-1,$M26)+1)","v":0},{"$f":"ROW(Y26)","v":26},null,{"$f":"IF(AND(SUM(AB26:CI26)>U26,$F$12=$CH$2),\"Teveel aansluitingen\",\"\")","v":""}]
[null,null,"Aan",{"$f":"\"B.\"&TEXT(O27,\"#\")","v":"B.1"},"Individueel gestapeld",null,null,null,null,null,20,{"$f":"$F$10","v":2022},5,1,{"$f":"O26","v":1},{"$f":"C27=$CF$1","v":true},null,null,{"$f":"ROUND($F27 * ($F$35=$CF$1) * $N27 * $P27,0)","v":0},{"$f":"ROUND(SUM($G27:$I27*($G$35:$I$35=$CF$1))*$N27*$P27,0)","v":0},{"$f":"ROUND(SUM($F27:$I27 * ($F$35:$I$35=$CF$1))*$N27*$P27,0)","v":0},{"$f":"SUM(S27:T27)*K27","v":0},{"$f":"CEILING(U27/M27,1)","v":0},{"$f":"$M27-(MOD(SUM($S27:$T27)-1,$M27)+1)","v":0},{"$f":"ROW(Y27)","v":27},null,{"$f":"IF(AND(SUM(AB27:CI27)>U27,$F$12=$CH$2),\"Teveel aansluitingen\",\"\")","v":""}]
[]
[null,null,null,{"$f":"\"A.\"&TEXT(O29,\"#\")","v":"A.2"},"Individueel grondgebonden",null,null,null,null,null,null,null,null,null,{"$f":"O27+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AB$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AB$24)\n* (AB$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AB$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AB29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AC$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AC$24)\n* (AC$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AC$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AC29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AD$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AD$24)\n* (AD$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AD$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AD29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AE$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AE$24)\n* (AE$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AE$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AE29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AF$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AF$24)\n* (AF$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AF$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AF29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AG$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AG$24)\n* (AG$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AG$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AG29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AH$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AH$24)\n* (AH$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AH$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AH29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AI$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AI$24)\n* (AI$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AI$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AI29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AJ$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AJ$24)\n* (AJ$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AJ$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AJ29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AK$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AK$24)\n* (AK$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AK$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AK29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AL$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AL$24)\n* (AL$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AL$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AL29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AM$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AM$24)\n* (AM$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AM$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AM29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AN$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AN$24)\n* (AN$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AN$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AN29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AO$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AO$24)\n* (AO$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AO$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AO29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AP$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AP$24)\n* (AP$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AP$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AP29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AQ$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AQ$24)\n* (AQ$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AQ$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AQ29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AR$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AR$24)\n* (AR$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AR$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AR29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AS$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AS$24)\n* (AS$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AS$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AS29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AT$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AT$24)\n* (AT$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AT$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AT29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AU$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AU$24)\n* (AU$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AU$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AU29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AV$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AV$24)\n* (AV$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AV$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AV29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AW$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AW$24)\n* (AW$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AW$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AW29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AX$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AX$24)\n* (AX$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AX$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AX29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AY$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AY$24)\n* (AY$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AY$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AY29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=AZ$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>AZ$24)\n* (AZ$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=AZ$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AZ29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BA$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BA$24)\n* (BA$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BA$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BA29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BB$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BB$24)\n* (BB$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BB$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BB29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BC$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BC$24)\n* (BC$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BC$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BC29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BD$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BD$24)\n* (BD$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BD$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BD29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BE$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BE$24)\n* (BE$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BE$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BE29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BF$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BF$24)\n* (BF$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BF$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BF29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BG$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BG$24)\n* (BG$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BG$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BG29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BH$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BH$24)\n* (BH$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BH$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BH29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BI$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BI$24)\n* (BI$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BI$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BI29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BJ$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BJ$24)\n* (BJ$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BJ$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BJ29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BK$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BK$24)\n* (BK$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BK$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BK29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BL$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BL$24)\n* (BL$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BL$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BL29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BM$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BM$24)\n* (BM$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BM$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BM29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BN$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BN$24)\n* (BN$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BN$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BN29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BO$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BO$24)\n* (BO$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BO$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BO29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BP$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BP$24)\n* (BP$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BP$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BP29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BQ$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BQ$24)\n* (BQ$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BQ$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BQ29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BR$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BR$24)\n* (BR$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BR$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BR29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BS$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BS$24)\n* (BS$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BS$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BS29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BT$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BT$24)\n* (BT$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BT$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BT29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BU$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BU$24)\n* (BU$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BU$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BU29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BV$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BV$24)\n* (BV$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BV$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BV29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BW$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BW$24)\n* (BW$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BW$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BW29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BX$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BX$24)\n* (BX$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BX$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BX29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BY$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BY$24)\n* (BY$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BY$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BY29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=BZ$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>BZ$24)\n* (BZ$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=BZ$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BZ29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=CA$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>CA$24)\n* (CA$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=CA$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CA29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=CB$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>CB$24)\n* (CB$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=CB$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CB29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=CC$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>CC$24)\n* (CC$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=CC$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CC29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=CD$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>CD$24)\n* (CD$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=CD$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CD29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=CE$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>CE$24)\n* (CE$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=CE$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CE29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=CF$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>CF$24)\n* (CF$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=CF$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CF29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=CG$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>CG$24)\n* (CG$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=CG$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CG29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=CH$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>CH$24)\n* (CH$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=CH$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CH29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)<=CI$24)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1>CI$24)\n* (CI$24+1-_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D29,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D29,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D29,$D$36:$D$42,$M$36:$M$42)-1<=CI$24)\n* _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D29,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CI29)))) * _xlfn.XLOOKUP($D29,$D$36:$D$42,$P$36:$P$42)))","v":0}]
[null,null,null,{"$f":"\"B.\"&TEXT(O30,\"#\")","v":"B.2"},"Individueel gestapeld",null,null,null,null,null,null,null,null,null,{"$f":"O29","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AB$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AB$24)\n* (AB$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AB$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AB30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AC$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AC$24)\n* (AC$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AC$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AC30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AD$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AD$24)\n* (AD$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AD$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AD30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AE$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AE$24)\n* (AE$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AE$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AE30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AF$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AF$24)\n* (AF$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AF$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AF30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AG$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AG$24)\n* (AG$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AG$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AG30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AH$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AH$24)\n* (AH$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AH$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AH30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AI$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AI$24)\n* (AI$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AI$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AI30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AJ$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AJ$24)\n* (AJ$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AJ$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AJ30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AK$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AK$24)\n* (AK$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AK$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AK30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AL$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AL$24)\n* (AL$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AL$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AL30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AM$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AM$24)\n* (AM$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AM$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AM30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AN$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AN$24)\n* (AN$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AN$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AN30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AO$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AO$24)\n* (AO$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AO$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AO30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AP$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AP$24)\n* (AP$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AP$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AP30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AQ$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AQ$24)\n* (AQ$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AQ$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AQ30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AR$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AR$24)\n* (AR$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AR$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AR30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AS$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AS$24)\n* (AS$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AS$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AS30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AT$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AT$24)\n* (AT$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AT$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AT30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AU$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AU$24)\n* (AU$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AU$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AU30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AV$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AV$24)\n* (AV$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AV$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AV30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AW$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AW$24)\n* (AW$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AW$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AW30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AX$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AX$24)\n* (AX$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AX$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AX30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AY$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AY$24)\n* (AY$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AY$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AY30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=AZ$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>AZ$24)\n* (AZ$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=AZ$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AZ30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BA$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BA$24)\n* (BA$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BA$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BA30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BB$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BB$24)\n* (BB$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BB$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BB30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BC$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BC$24)\n* (BC$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BC$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BC30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BD$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BD$24)\n* (BD$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BD$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BD30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BE$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BE$24)\n* (BE$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BE$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BE30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BF$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BF$24)\n* (BF$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BF$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BF30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BG$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BG$24)\n* (BG$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BG$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BG30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BH$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BH$24)\n* (BH$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BH$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BH30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BI$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BI$24)\n* (BI$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BI$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BI30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BJ$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BJ$24)\n* (BJ$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BJ$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BJ30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BK$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BK$24)\n* (BK$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BK$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BK30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BL$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BL$24)\n* (BL$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BL$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BL30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BM$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BM$24)\n* (BM$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BM$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BM30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BN$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BN$24)\n* (BN$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BN$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BN30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BO$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BO$24)\n* (BO$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BO$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BO30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BP$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BP$24)\n* (BP$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BP$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BP30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BQ$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BQ$24)\n* (BQ$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BQ$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BQ30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BR$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BR$24)\n* (BR$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BR$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BR30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BS$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BS$24)\n* (BS$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BS$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BS30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BT$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BT$24)\n* (BT$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BT$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BT30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BU$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BU$24)\n* (BU$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BU$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BU30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BV$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BV$24)\n* (BV$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BV$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BV30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BW$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BW$24)\n* (BW$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BW$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BW30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BX$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BX$24)\n* (BX$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BX$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BX30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BY$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BY$24)\n* (BY$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BY$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BY30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=BZ$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>BZ$24)\n* (BZ$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=BZ$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BZ30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=CA$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>CA$24)\n* (CA$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=CA$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CA30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=CB$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>CB$24)\n* (CB$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=CB$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CB30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=CC$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>CC$24)\n* (CC$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=CC$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CC30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=CD$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>CD$24)\n* (CD$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=CD$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CD30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=CE$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>CE$24)\n* (CE$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=CE$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CE30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=CF$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>CF$24)\n* (CF$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=CF$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CF30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=CG$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>CG$24)\n* (CG$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=CG$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CG30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=CH$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>CH$24)\n* (CH$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=CH$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CH30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)<=CI$24)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1>CI$24)\n* (CI$24+1-_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D30,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D30,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D30,$D$36:$D$42,$M$36:$M$42)-1<=CI$24)\n* _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D30,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CI30)))) * _xlfn.XLOOKUP($D30,$D$36:$D$42,$P$36:$P$42)))","v":0}]
[]
[null,null,null,null,null,"Particulier","Corporatie","Corporatie","Corporatie"]
[null,"Individuele aansluitingen",null,null,null,"Particulier","[naam]","[naam]","[naam]",null,"Warmteverbruik","Aansluitjaar","Aansluitsnelheid","Participatiegraad",null,null,null,null,"Totaal particulier bezit","Totaal corporatiebezit","Totaal bezit","Jaarverbruik","Aantal aansluitingen per jaar","Overschot fasering door afronding","Rijnummer",null,null,{"$f":"$F$10","v":2022},{"$f":" AB33 + 1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":" BH33 + 1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[null,null,null,null,null,"[#]","[#]","[#]","[#]",null,"[GJ/woning/jr]","[jaartal]","[jaar]","[%]",null,null,null,null,"[#]","[#]","[#]","[GJ/jr]","[#/jaar]","[#]"]
[null,null,"Switch","Tranche",null,"Aan","Aan","Aan","Aan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aantal aansluitingen handmatig (absoluut)"]
[null,null,"Aan",{"$f":"\"A.\"&TEXT(O36,\"#\")","v":"A.1"},"Individueel grondgebonden",500,null,null,null,null,27,2022,5,1,{"$f":"O34+1","v":1},{"$f":"C36=$CF$1","v":true},null,null,{"$f":"ROUND($F36 * ($F$35=$CF$1) * $N36 * $P36,0)","v":500},{"$f":"ROUND(SUM($G36:$I36 * ($G$35:$I$35=$CF$1))*$N36*$P36,0)","v":0},{"$f":"ROUND(SUM($F36:$I36 * ($F$35:$I$35=$CF$1))*$N36*$P36,0)","v":500},{"$f":"SUM(S36:T36)*K36","v":13500},{"$f":"CEILING(U36/M36,1)","v":100},{"$f":"$M36-(MOD(SUM($S36:$T36)-1,$M36)+1)","v":0},{"$f":"ROW(Y36)","v":36},null,{"$f":"IF(AND(SUM(AB36:CI36)>U36,$F$12=$CH$2),\"Teveel aansluitingen\",\"\")","v":""}]
[null,null,"Aan","B.1","Individueel gestapeld",500,null,null,null,null,20,2022,5,1,{"$f":"O36","v":1},{"$f":"C37=$CF$1","v":true},null,null,{"$f":"ROUND($F37 * ($F$35=$CF$1) * $N37 * $P37,0)","v":500},{"$f":"ROUND(SUM($G37:$I37 * ($G$35:$I$35=$CF$1))*$N37*$P37,0)","v":0},{"$f":"ROUND(SUM($F37:$I37 * ($F$35:$I$35=$CF$1))*$N37*$P37,0)","v":500},{"$f":"SUM(S37:T37)*K37","v":10000},{"$f":"CEILING(U37/M37,1)","v":100},{"$f":"$M37-(MOD(SUM($S37:$T37)-1,$M37)+1)","v":0},{"$f":"ROW(Y37)","v":37},null,{"$f":"IF(AND(SUM(AB37:CI37)>U37,$F$12=$CH$2),\"Teveel aansluitingen\",\"\")","v":""}]
[]
[null,null,"Aan",{"$f":"\"A.\"&TEXT(O39,\"#\")","v":"A.2"},"Individueel grondgebonden",null,null,null,null,null,27,2022,5,1,{"$f":"O37+1","v":2},{"$f":"C39=$CF$1","v":true},null,null,{"$f":"ROUND($F39 * ($F$35=$CF$1) * $N39 * $P39,0)","v":0},{"$f":"ROUND(SUM($G39:$I39 * ($G$35:$I$35=$CF$1))*$N39*$P39,0)","v":0},{"$f":"ROUND(SUM($F39:$I39 * ($F$35:$I$35=$CF$1))*$N39*$P39,0)","v":0},{"$f":"SUM(S39:T39)*K39","v":0},{"$f":"CEILING(U39/M39,1)","v":0},{"$f":"$M39-(MOD(SUM($S39:$T39)-1,$M39)+1)","v":0},{"$f":"ROW(Y39)","v":39},null,{"$f":"IF(AND(SUM(AB39:CI39)>U39,$F$12=$CH$2),\"Teveel aansluitingen\",\"\")","v":""}]
[null,null,"Aan",{"$f":"\"B.\"&TEXT(O40,\"#\")","v":"B.2"},"Individueel gestapeld",null,null,null,null,null,20,2022,5,1,{"$f":"O39","v":2},{"$f":"C40=$CF$1","v":true},null,null,{"$f":"ROUND($F40 * ($F$35=$CF$1) * $N40 * $P40,0)","v":0},{"$f":"ROUND(SUM($G40:$I40 * ($G$35:$I$35=$CF$1))*$N40*$P40,0)","v":0},{"$f":"ROUND(SUM($F40:$I40 * ($F$35:$I$35=$CF$1))*$N40*$P40,0)","v":0},{"$f":"SUM(S40:T40)*K40","v":0},{"$f":"CEILING(U40/M40,1)","v":0},{"$f":"$M40 - (MOD(SUM($S40:$T40) - 1,$M40) + 1)","v":0},{"$f":"ROW(Y40)","v":40},null,{"$f":"IF(AND(SUM(AB40:CI40)>U40,$F$12=$CH$2),\"Teveel aansluitingen\",\"\")","v":""}]
[]
[]
[null,"Berekeningen aansluitingen cumulatief"]
[null,null,null,"Tranche",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aantal aansluitingen berekend (cumulatief)"]
[null,null,null,{"$f":"\"A.\"&TEXT(O45,\"#\")","v":"A.1"},"Individueel grondgebonden",null,null,null,null,null,null,null,null,null,{"$f":"O43+1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AB$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AB$24)\n* (AB$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AB$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AB45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":100},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AC$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AC$24)\n* (AC$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AC$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AC45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":200},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AD$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AD$24)\n* (AD$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AD$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AD45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":300},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AE$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AE$24)\n* (AE$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AE$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AE45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":400},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AF$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AF$24)\n* (AF$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AF$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AF45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AG$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AG$24)\n* (AG$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AG$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AG45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AH$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AH$24)\n* (AH$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AH$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AH45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AI$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AI$24)\n* (AI$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AI$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AI45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AJ$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AJ$24)\n* (AJ$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AJ$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AJ45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AK$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AK$24)\n* (AK$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AK$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AK45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AL$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AL$24)\n* (AL$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AL$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AL45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AM$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AM$24)\n* (AM$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AM$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AM45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AN$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AN$24)\n* (AN$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AN$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AN45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AO$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AO$24)\n* (AO$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AO$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AO45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AP$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AP$24)\n* (AP$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AP$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AP45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AQ$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AQ$24)\n* (AQ$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AQ$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AQ45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AR$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AR$24)\n* (AR$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AR$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AR45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AS$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AS$24)\n* (AS$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AS$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AS45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AT$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AT$24)\n* (AT$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AT$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AT45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AU$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AU$24)\n* (AU$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AU$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AU45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AV$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AV$24)\n* (AV$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AV$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AV45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AW$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AW$24)\n* (AW$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AW$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AW45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AX$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AX$24)\n* (AX$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AX$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AX45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AY$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AY$24)\n* (AY$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AY$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AY45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=AZ$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>AZ$24)\n* (AZ$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=AZ$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AZ45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BA$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BA$24)\n* (BA$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BA$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BA45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BB$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BB$24)\n* (BB$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BB$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BB45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BC$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BC$24)\n* (BC$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BC$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BC45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BD$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BD$24)\n* (BD$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BD$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BD45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BE$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BE$24)\n* (BE$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BE$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BE45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BF$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BF$24)\n* (BF$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BF$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BF45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BG$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BG$24)\n* (BG$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BG$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BG45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BH$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BH$24)\n* (BH$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BH$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BH45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BI$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BI$24)\n* (BI$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BI$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BI45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BJ$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BJ$24)\n* (BJ$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BJ$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BJ45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BK$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BK$24)\n* (BK$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BK$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BK45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BL$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BL$24)\n* (BL$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BL$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BL45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BM$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BM$24)\n* (BM$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BM$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BM45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BN$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BN$24)\n* (BN$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BN$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BN45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BO$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BO$24)\n* (BO$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BO$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BO45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BP$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BP$24)\n* (BP$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BP$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BP45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BQ$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BQ$24)\n* (BQ$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BQ$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BQ45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BR$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BR$24)\n* (BR$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BR$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BR45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BS$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BS$24)\n* (BS$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BS$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BS45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BT$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BT$24)\n* (BT$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BT$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BT45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BU$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BU$24)\n* (BU$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BU$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BU45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BV$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BV$24)\n* (BV$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BV$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BV45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BW$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BW$24)\n* (BW$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BW$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BW45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BX$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BX$24)\n* (BX$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BX$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BX45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BY$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BY$24)\n* (BY$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BY$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BY45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=BZ$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>BZ$24)\n* (BZ$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=BZ$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BZ45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=CA$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>CA$24)\n* (CA$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=CA$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CA45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=CB$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>CB$24)\n* (CB$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=CB$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CB45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=CC$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>CC$24)\n* (CC$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=CC$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CC45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=CD$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>CD$24)\n* (CD$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=CD$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CD45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=CE$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>CE$24)\n* (CE$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=CE$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CE45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=CF$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>CF$24)\n* (CF$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=CF$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CF45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=CG$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>CG$24)\n* (CG$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=CG$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CG45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=CH$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>CH$24)\n* (CH$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=CH$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CH45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)<=CI$24)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1>CI$24)\n* (CI$24+1-_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D45,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D45,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D45,$D$36:$D$42,$M$36:$M$42)-1<=CI$24)\n* _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D45,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CI45)))) * _xlfn.XLOOKUP($D45,$D$36:$D$42,$P$36:$P$42)))","v":500}]
[null,null,null,"B.1","Individueel gestapeld",null,null,null,null,null,null,null,null,null,{"$f":"O45","v":1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AB$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AB$24)\n* (AB$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AB$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AB46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":100},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AC$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AC$24)\n* (AC$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AC$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AC46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":200},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AD$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AD$24)\n* (AD$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AD$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AD46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":300},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AE$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AE$24)\n* (AE$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AE$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AE46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":400},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AF$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AF$24)\n* (AF$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AF$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AF46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AG$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AG$24)\n* (AG$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AG$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AG46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AH$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AH$24)\n* (AH$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AH$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AH46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AI$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AI$24)\n* (AI$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AI$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AI46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AJ$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AJ$24)\n* (AJ$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AJ$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AJ46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AK$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AK$24)\n* (AK$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AK$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AK46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AL$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AL$24)\n* (AL$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AL$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AL46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AM$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AM$24)\n* (AM$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AM$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AM46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AN$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AN$24)\n* (AN$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AN$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AN46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AO$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AO$24)\n* (AO$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AO$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AO46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AP$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AP$24)\n* (AP$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AP$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AP46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AQ$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AQ$24)\n* (AQ$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AQ$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AQ46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AR$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AR$24)\n* (AR$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AR$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AR46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AS$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AS$24)\n* (AS$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AS$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AS46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AT$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AT$24)\n* (AT$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AT$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AT46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AU$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AU$24)\n* (AU$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AU$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AU46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AV$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AV$24)\n* (AV$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AV$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AV46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AW$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AW$24)\n* (AW$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AW$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AW46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AX$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AX$24)\n* (AX$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AX$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AX46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AY$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AY$24)\n* (AY$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AY$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AY46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=AZ$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>AZ$24)\n* (AZ$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=AZ$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AZ46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BA$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BA$24)\n* (BA$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BA$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BA46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BB$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BB$24)\n* (BB$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BB$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BB46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BC$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BC$24)\n* (BC$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BC$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BC46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BD$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BD$24)\n* (BD$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BD$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BD46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BE$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BE$24)\n* (BE$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BE$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BE46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BF$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BF$24)\n* (BF$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BF$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BF46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BG$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BG$24)\n* (BG$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BG$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BG46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BH$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BH$24)\n* (BH$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BH$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BH46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BI$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BI$24)\n* (BI$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BI$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BI46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BJ$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BJ$24)\n* (BJ$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BJ$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BJ46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BK$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BK$24)\n* (BK$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BK$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BK46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BL$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BL$24)\n* (BL$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BL$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BL46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BM$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BM$24)\n* (BM$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BM$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BM46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BN$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BN$24)\n* (BN$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BN$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BN46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BO$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BO$24)\n* (BO$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BO$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BO46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BP$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BP$24)\n* (BP$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BP$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BP46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BQ$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BQ$24)\n* (BQ$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BQ$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BQ46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BR$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BR$24)\n* (BR$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BR$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BR46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BS$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BS$24)\n* (BS$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BS$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BS46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BT$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BT$24)\n* (BT$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BT$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BT46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BU$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BU$24)\n* (BU$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BU$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BU46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BV$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BV$24)\n* (BV$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BV$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BV46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BW$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BW$24)\n* (BW$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BW$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BW46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BX$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BX$24)\n* (BX$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BX$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BX46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BY$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BY$24)\n* (BY$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BY$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BY46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=BZ$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>BZ$24)\n* (BZ$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=BZ$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BZ46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=CA$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>CA$24)\n* (CA$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=CA$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CA46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=CB$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>CB$24)\n* (CB$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=CB$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CB46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=CC$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>CC$24)\n* (CC$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=CC$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CC46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=CD$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>CD$24)\n* (CD$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=CD$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CD46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=CE$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>CE$24)\n* (CE$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=CE$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CE46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=CF$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>CF$24)\n* (CF$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=CF$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CF46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=CG$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>CG$24)\n* (CG$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=CG$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CG46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=CH$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>CH$24)\n* (CH$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=CH$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CH46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)<=CI$24)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1>CI$24)\n* (CI$24+1-_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D46,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D46,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D46,$D$36:$D$42,$M$36:$M$42)-1<=CI$24)\n* _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D46,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CI46)))) * _xlfn.XLOOKUP($D46,$D$36:$D$42,$P$36:$P$42)))","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(O$36:O$42,MATCH($D31,$D$36:$D$42,0)),)","v":0}]
[null,null,null,{"$f":"\"A.\"&TEXT(O48,\"#\")","v":"A.2"},"Individueel grondgebonden",null,null,null,null,null,null,null,null,null,{"$f":"O46+1","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AB$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AB$24)\n* (AB$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AB$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AB48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AC$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AC$24)\n* (AC$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AC$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AC48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AD$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AD$24)\n* (AD$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AD$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AD48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AE$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AE$24)\n* (AE$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AE$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AE48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AF$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AF$24)\n* (AF$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AF$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AF48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AG$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AG$24)\n* (AG$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AG$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AG48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AH$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AH$24)\n* (AH$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AH$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AH48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AI$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AI$24)\n* (AI$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AI$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AI48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AJ$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AJ$24)\n* (AJ$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AJ$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AJ48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AK$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AK$24)\n* (AK$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AK$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AK48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AL$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AL$24)\n* (AL$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AL$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AL48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AM$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AM$24)\n* (AM$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AM$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AM48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AN$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AN$24)\n* (AN$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AN$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AN48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AO$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AO$24)\n* (AO$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AO$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AO48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AP$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AP$24)\n* (AP$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AP$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AP48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AQ$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AQ$24)\n* (AQ$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AQ$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AQ48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AR$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AR$24)\n* (AR$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AR$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AR48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AS$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AS$24)\n* (AS$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AS$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AS48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AT$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AT$24)\n* (AT$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AT$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AT48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AU$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AU$24)\n* (AU$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AU$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AU48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AV$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AV$24)\n* (AV$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AV$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AV48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AW$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AW$24)\n* (AW$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AW$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AW48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AX$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AX$24)\n* (AX$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AX$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AX48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AY$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AY$24)\n* (AY$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AY$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AY48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=AZ$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>AZ$24)\n* (AZ$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=AZ$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AZ48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BA$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BA$24)\n* (BA$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BA$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BA48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BB$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BB$24)\n* (BB$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BB$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BB48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BC$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BC$24)\n* (BC$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BC$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BC48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BD$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BD$24)\n* (BD$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BD$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BD48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BE$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BE$24)\n* (BE$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BE$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BE48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BF$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BF$24)\n* (BF$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BF$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BF48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BG$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BG$24)\n* (BG$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BG$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BG48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BH$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BH$24)\n* (BH$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BH$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BH48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BI$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BI$24)\n* (BI$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BI$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BI48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BJ$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BJ$24)\n* (BJ$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BJ$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BJ48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BK$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BK$24)\n* (BK$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BK$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BK48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BL$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BL$24)\n* (BL$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BL$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BL48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BM$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BM$24)\n* (BM$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BM$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BM48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BN$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BN$24)\n* (BN$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BN$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BN48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BO$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BO$24)\n* (BO$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BO$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BO48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BP$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BP$24)\n* (BP$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BP$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BP48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BQ$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BQ$24)\n* (BQ$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BQ$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BQ48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BR$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BR$24)\n* (BR$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BR$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BR48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BS$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BS$24)\n* (BS$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BS$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BS48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BT$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BT$24)\n* (BT$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BT$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BT48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BU$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BU$24)\n* (BU$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BU$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BU48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BV$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BV$24)\n* (BV$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BV$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BV48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BW$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BW$24)\n* (BW$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BW$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BW48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BX$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BX$24)\n* (BX$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BX$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BX48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BY$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BY$24)\n* (BY$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BY$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BY48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=BZ$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>BZ$24)\n* (BZ$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=BZ$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BZ48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=CA$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>CA$24)\n* (CA$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=CA$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CA48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=CB$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>CB$24)\n* (CB$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=CB$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CB48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=CC$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>CC$24)\n* (CC$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=CC$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CC48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=CD$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>CD$24)\n* (CD$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=CD$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CD48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=CE$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>CE$24)\n* (CE$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=CE$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CE48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=CF$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>CF$24)\n* (CF$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=CF$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CF48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=CG$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>CG$24)\n* (CG$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=CG$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CG48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=CH$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>CH$24)\n* (CH$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=CH$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CH48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)<=CI$24)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1>CI$24)\n* (CI$24+1-_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D48,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D48,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D48,$D$36:$D$42,$M$36:$M$42)-1<=CI$24)\n* _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D48,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CI48)))) * _xlfn.XLOOKUP($D48,$D$36:$D$42,$P$36:$P$42)))","v":0}]
[null,null,null,{"$f":"\"B.\"&TEXT(O49,\"#\")","v":"B.2"},"Individueel gestapeld",null,null,null,null,null,null,null,null,null,{"$f":"O48","v":2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AB$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AB$24)\n* (AB$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AB$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AB49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AC$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AC$24)\n* (AC$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AC$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AC49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AD$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AD$24)\n* (AD$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AD$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AD49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AE$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AE$24)\n* (AE$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AE$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AE49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AF$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AF$24)\n* (AF$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AF$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AF49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AG$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AG$24)\n* (AG$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AG$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AG49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AH$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AH$24)\n* (AH$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AH$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AH49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AI$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AI$24)\n* (AI$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AI$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AI49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AJ$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AJ$24)\n* (AJ$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AJ$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AJ49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AK$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AK$24)\n* (AK$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AK$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AK49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AL$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AL$24)\n* (AL$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AL$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AL49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AM$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AM$24)\n* (AM$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AM$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AM49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AN$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AN$24)\n* (AN$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AN$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AN49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AO$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AO$24)\n* (AO$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AO$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AO49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AP$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AP$24)\n* (AP$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AP$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AP49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AQ$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AQ$24)\n* (AQ$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AQ$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AQ49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AR$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AR$24)\n* (AR$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AR$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AR49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AS$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AS$24)\n* (AS$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AS$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AS49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AT$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AT$24)\n* (AT$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AT$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AT49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AU$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AU$24)\n* (AU$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AU$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AU49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AV$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AV$24)\n* (AV$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AV$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AV49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AW$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AW$24)\n* (AW$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AW$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AW49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AX$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AX$24)\n* (AX$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AX$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AX49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AY$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AY$24)\n* (AY$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AY$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AY49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=AZ$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>AZ$24)\n* (AZ$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=AZ$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(AZ49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BA$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BA$24)\n* (BA$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BA$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BA49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BB$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BB$24)\n* (BB$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BB$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BB49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BC$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BC$24)\n* (BC$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BC$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BC49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BD$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BD$24)\n* (BD$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BD$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BD49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BE$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BE$24)\n* (BE$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BE$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BE49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BF$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BF$24)\n* (BF$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BF$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BF49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BG$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BG$24)\n* (BG$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BG$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BG49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BH$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BH$24)\n* (BH$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BH$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BH49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BI$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BI$24)\n* (BI$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BI$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BI49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BJ$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BJ$24)\n* (BJ$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BJ$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BJ49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BK$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BK$24)\n* (BK$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BK$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BK49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BL$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BL$24)\n* (BL$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BL$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BL49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BM$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BM$24)\n* (BM$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BM$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BM49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BN$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BN$24)\n* (BN$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BN$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BN49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BO$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BO$24)\n* (BO$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BO$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BO49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BP$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BP$24)\n* (BP$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BP$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BP49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BQ$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BQ$24)\n* (BQ$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BQ$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BQ49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BR$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BR$24)\n* (BR$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BR$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BR49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BS$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BS$24)\n* (BS$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BS$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BS49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BT$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BT$24)\n* (BT$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BT$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BT49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BU$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BU$24)\n* (BU$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BU$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BU49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BV$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BV$24)\n* (BV$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BV$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BV49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BW$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BW$24)\n* (BW$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BW$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BW49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BX$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BX$24)\n* (BX$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BX$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BX49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BY$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BY$24)\n* (BY$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BY$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BY49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=BZ$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>BZ$24)\n* (BZ$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=BZ$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(BZ49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=CA$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>CA$24)\n* (CA$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=CA$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CA49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=CB$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>CB$24)\n* (CB$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=CB$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CB49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=CC$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>CC$24)\n* (CC$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=CC$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CC49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=CD$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>CD$24)\n* (CD$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=CD$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CD49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=CE$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>CE$24)\n* (CE$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=CE$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CE49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=CF$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>CF$24)\n* (CF$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=CF$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CF49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=CG$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>CG$24)\n* (CG$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=CG$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CG49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=CH$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>CH$24)\n* (CH$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=CH$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CH49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0},{"$f":"IF($F$12=$CH$1,\n(SUM((_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)<=CI$24)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42)+_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1>CI$24)\n* (CI$24+1-_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42))\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$W$36:$W$42)) + SUM(_xlfn.XLOOKUP($D49,$D$36:$D$42,$U$36:$U$42)\n* (_xlfn.XLOOKUP($D49,$D$36:$D$42,$L$36:$L$42) +_xlfn.XLOOKUP($D49,$D$36:$D$42,$M$36:$M$42)-1<=CI$24)\n* _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42))),\n(SUM(\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN($AB$24))):\nINDIRECT(ADDRESS(_xlfn.XLOOKUP($D49,$D$36:$D$42,$Y$36:$Y$42),COLUMN(CI49)))) * _xlfn.XLOOKUP($D49,$D$36:$D$42,$P$36:$P$42)))","v":0}]
[]
[]
[null,"Berekeningen individueel"]
[null,null,"Grondgebonden",null,null,null,"Eenheid"]
[null,null,null,null,"Aantal aansluitingen grondgebonden",null,"[#]",null,"Totaal grondgebonden:",null,{"$f":"SUM(AB54:CI54)","v":500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AB$24) * ($L$36:$L$42+$M$36:$M$42>AB$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AB$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AB$36:AB$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AC$24) * ($L$36:$L$42+$M$36:$M$42>AC$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AC$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AC$36:AC$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AD$24) * ($L$36:$L$42+$M$36:$M$42>AD$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AD$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AD$36:AD$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AE$24) * ($L$36:$L$42+$M$36:$M$42>AE$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AE$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AE$36:AE$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AF$24) * ($L$36:$L$42+$M$36:$M$42>AF$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AF$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AF$36:AF$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AG$24) * ($L$36:$L$42+$M$36:$M$42>AG$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AG$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AG$36:AG$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AH$24) * ($L$36:$L$42+$M$36:$M$42>AH$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AH$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AH$36:AH$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AI$24) * ($L$36:$L$42+$M$36:$M$42>AI$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AI$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AI$36:AI$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AJ$24) * ($L$36:$L$42+$M$36:$M$42>AJ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AJ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AJ$36:AJ$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AK$24) * ($L$36:$L$42+$M$36:$M$42>AK$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AK$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AK$36:AK$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AL$24) * ($L$36:$L$42+$M$36:$M$42>AL$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AL$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AL$36:AL$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AM$24) * ($L$36:$L$42+$M$36:$M$42>AM$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AM$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AM$36:AM$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AN$24) * ($L$36:$L$42+$M$36:$M$42>AN$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AN$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AN$36:AN$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AO$24) * ($L$36:$L$42+$M$36:$M$42>AO$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AO$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AO$36:AO$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AP$24) * ($L$36:$L$42+$M$36:$M$42>AP$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AP$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AP$36:AP$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AQ$24) * ($L$36:$L$42+$M$36:$M$42>AQ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AQ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AQ$36:AQ$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AR$24) * ($L$36:$L$42+$M$36:$M$42>AR$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AR$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AR$36:AR$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AS$24) * ($L$36:$L$42+$M$36:$M$42>AS$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AS$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AS$36:AS$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AT$24) * ($L$36:$L$42+$M$36:$M$42>AT$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AT$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AT$36:AT$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AU$24) * ($L$36:$L$42+$M$36:$M$42>AU$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AU$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AU$36:AU$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AV$24) * ($L$36:$L$42+$M$36:$M$42>AV$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AV$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AV$36:AV$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AW$24) * ($L$36:$L$42+$M$36:$M$42>AW$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AW$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AW$36:AW$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AX$24) * ($L$36:$L$42+$M$36:$M$42>AX$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AX$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AX$36:AX$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AY$24) * ($L$36:$L$42+$M$36:$M$42>AY$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AY$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AY$36:AY$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=AZ$24) * ($L$36:$L$42+$M$36:$M$42>AZ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=AZ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AZ$36:AZ$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BA$24) * ($L$36:$L$42+$M$36:$M$42>BA$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BA$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BA$36:BA$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BB$24) * ($L$36:$L$42+$M$36:$M$42>BB$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BB$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BB$36:BB$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BC$24) * ($L$36:$L$42+$M$36:$M$42>BC$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BC$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BC$36:BC$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BD$24) * ($L$36:$L$42+$M$36:$M$42>BD$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BD$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BD$36:BD$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BE$24) * ($L$36:$L$42+$M$36:$M$42>BE$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BE$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BE$36:BE$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BF$24) * ($L$36:$L$42+$M$36:$M$42>BF$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BF$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BF$36:BF$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BG$24) * ($L$36:$L$42+$M$36:$M$42>BG$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BG$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BG$36:BG$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BH$24) * ($L$36:$L$42+$M$36:$M$42>BH$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BH$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BH$36:BH$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BI$24) * ($L$36:$L$42+$M$36:$M$42>BI$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BI$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BI$36:BI$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BJ$24) * ($L$36:$L$42+$M$36:$M$42>BJ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BJ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BJ$36:BJ$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BK$24) * ($L$36:$L$42+$M$36:$M$42>BK$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BK$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BK$36:BK$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BL$24) * ($L$36:$L$42+$M$36:$M$42>BL$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BL$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BL$36:BL$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BM$24) * ($L$36:$L$42+$M$36:$M$42>BM$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BM$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BM$36:BM$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BN$24) * ($L$36:$L$42+$M$36:$M$42>BN$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BN$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BN$36:BN$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BO$24) * ($L$36:$L$42+$M$36:$M$42>BO$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BO$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BO$36:BO$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BP$24) * ($L$36:$L$42+$M$36:$M$42>BP$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BP$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BP$36:BP$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BQ$24) * ($L$36:$L$42+$M$36:$M$42>BQ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BQ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BQ$36:BQ$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BR$24) * ($L$36:$L$42+$M$36:$M$42>BR$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BR$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BR$36:BR$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BS$24) * ($L$36:$L$42+$M$36:$M$42>BS$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BS$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BS$36:BS$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BT$24) * ($L$36:$L$42+$M$36:$M$42>BT$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BT$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BT$36:BT$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BU$24) * ($L$36:$L$42+$M$36:$M$42>BU$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BU$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BU$36:BU$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BV$24) * ($L$36:$L$42+$M$36:$M$42>BV$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BV$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BV$36:BV$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BW$24) * ($L$36:$L$42+$M$36:$M$42>BW$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BW$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BW$36:BW$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BX$24) * ($L$36:$L$42+$M$36:$M$42>BX$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BX$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BX$36:BX$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BY$24) * ($L$36:$L$42+$M$36:$M$42>BY$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BY$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BY$36:BY$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=BZ$24) * ($L$36:$L$42+$M$36:$M$42>BZ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=BZ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BZ$36:BZ$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=CA$24) * ($L$36:$L$42+$M$36:$M$42>CA$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=CA$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CA$36:CA$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=CB$24) * ($L$36:$L$42+$M$36:$M$42>CB$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=CB$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CB$36:CB$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=CC$24) * ($L$36:$L$42+$M$36:$M$42>CC$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=CC$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CC$36:CC$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=CD$24) * ($L$36:$L$42+$M$36:$M$42>CD$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=CD$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CD$36:CD$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=CE$24) * ($L$36:$L$42+$M$36:$M$42>CE$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=CE$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CE$36:CE$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=CF$24) * ($L$36:$L$42+$M$36:$M$42>CF$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=CF$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CF$36:CF$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=CG$24) * ($L$36:$L$42+$M$36:$M$42>CG$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=CG$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CG$36:CG$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=CH$24) * ($L$36:$L$42+$M$36:$M$42>CH$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=CH$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CH$36:CH$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$26) * ($L$36:$L$42<=CI$24) * ($L$36:$L$42+$M$36:$M$42>CI$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$26) * ($L$36:$L$42+$M$36:$M$42-1=CI$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CI$36:CI$42 * ($E$36:$E$42=$E$26) * $P$36:$P$42))","v":0}]
[null,null,null,null,"Aantal aansluitingen grondgebonden (cumulatief)",null,"[#]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB54:AB54)","v":100},{"$f":"SUM($AB54:AC54)","v":200},{"$f":"SUM($AB54:AD54)","v":300},{"$f":"SUM($AB54:AE54)","v":400},{"$f":"SUM($AB54:AF54)","v":500},{"$f":"SUM($AB54:AG54)","v":500},{"$f":"SUM($AB54:AH54)","v":500},{"$f":"SUM($AB54:AI54)","v":500},{"$f":"SUM($AB54:AJ54)","v":500},{"$f":"SUM($AB54:AK54)","v":500},{"$f":"SUM($AB54:AL54)","v":500},{"$f":"SUM($AB54:AM54)","v":500},{"$f":"SUM($AB54:AN54)","v":500},{"$f":"SUM($AB54:AO54)","v":500},{"$f":"SUM($AB54:AP54)","v":500},{"$f":"SUM($AB54:AQ54)","v":500},{"$f":"SUM($AB54:AR54)","v":500},{"$f":"SUM($AB54:AS54)","v":500},{"$f":"SUM($AB54:AT54)","v":500},{"$f":"SUM($AB54:AU54)","v":500},{"$f":"SUM($AB54:AV54)","v":500},{"$f":"SUM($AB54:AW54)","v":500},{"$f":"SUM($AB54:AX54)","v":500},{"$f":"SUM($AB54:AY54)","v":500},{"$f":"SUM($AB54:AZ54)","v":500},{"$f":"SUM($AB54:BA54)","v":500},{"$f":"SUM($AB54:BB54)","v":500},{"$f":"SUM($AB54:BC54)","v":500},{"$f":"SUM($AB54:BD54)","v":500},{"$f":"SUM($AB54:BE54)","v":500},{"$f":"SUM($AB54:BF54)","v":500},{"$f":"SUM($AB54:BG54)","v":500},{"$f":"SUM($AB54:BH54)","v":500},{"$f":"SUM($AB54:BI54)","v":500},{"$f":"SUM($AB54:BJ54)","v":500},{"$f":"SUM($AB54:BK54)","v":500},{"$f":"SUM($AB54:BL54)","v":500},{"$f":"SUM($AB54:BM54)","v":500},{"$f":"SUM($AB54:BN54)","v":500},{"$f":"SUM($AB54:BO54)","v":500},{"$f":"SUM($AB54:BP54)","v":500},{"$f":"SUM($AB54:BQ54)","v":500},{"$f":"SUM($AB54:BR54)","v":500},{"$f":"SUM($AB54:BS54)","v":500},{"$f":"SUM($AB54:BT54)","v":500},{"$f":"SUM($AB54:BU54)","v":500},{"$f":"SUM($AB54:BV54)","v":500},{"$f":"SUM($AB54:BW54)","v":500},{"$f":"SUM($AB54:BX54)","v":500},{"$f":"SUM($AB54:BY54)","v":500},{"$f":"SUM($AB54:BZ54)","v":500},{"$f":"SUM($AB54:CA54)","v":500},{"$f":"SUM($AB54:CB54)","v":500},{"$f":"SUM($AB54:CC54)","v":500},{"$f":"SUM($AB54:CD54)","v":500},{"$f":"SUM($AB54:CE54)","v":500},{"$f":"SUM($AB54:CF54)","v":500},{"$f":"SUM($AB54:CG54)","v":500},{"$f":"SUM($AB54:CH54)","v":500},{"$f":"SUM($AB54:CI54)","v":500}]
[null,null,null,null,"Warmteverbruik grondgebonden",null,"[GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM((AB$17)*(AB45:AB51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((AC$17)*(AC45:AC51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":5400},{"$f":"SUM((AD$17)*(AD45:AD51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":8100},{"$f":"SUM((AE$17)*(AE45:AE51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":10800},{"$f":"SUM((AF$17)*(AF45:AF51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AG$17)*(AG45:AG51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AH$17)*(AH45:AH51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AI$17)*(AI45:AI51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AJ$17)*(AJ45:AJ51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AK$17)*(AK45:AK51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AL$17)*(AL45:AL51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AM$17)*(AM45:AM51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AN$17)*(AN45:AN51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AO$17)*(AO45:AO51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AP$17)*(AP45:AP51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AQ$17)*(AQ45:AQ51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AR$17)*(AR45:AR51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AS$17)*(AS45:AS51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AT$17)*(AT45:AT51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AU$17)*(AU45:AU51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AV$17)*(AV45:AV51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AW$17)*(AW45:AW51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AX$17)*(AX45:AX51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AY$17)*(AY45:AY51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((AZ$17)*(AZ45:AZ51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((BA$17)*(BA45:BA51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((BB$17)*(BB45:BB51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((BC$17)*(BC45:BC51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((BD$17)*(BD45:BD51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((BE$17)*(BE45:BE51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((BF$17)*(BF45:BF51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":13500},{"$f":"SUM((BG$17)*(BG45:BG51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BH$17)*(BH45:BH51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BI$17)*(BI45:BI51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BJ$17)*(BJ45:BJ51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BK$17)*(BK45:BK51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BL$17)*(BL45:BL51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BM$17)*(BM45:BM51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BN$17)*(BN45:BN51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BO$17)*(BO45:BO51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BP$17)*(BP45:BP51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BQ$17)*(BQ45:BQ51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BR$17)*(BR45:BR51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BS$17)*(BS45:BS51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BT$17)*(BT45:BT51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BU$17)*(BU45:BU51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BV$17)*(BV45:BV51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BW$17)*(BW45:BW51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BX$17)*(BX45:BX51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BY$17)*(BY45:BY51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BZ$17)*(BZ45:BZ51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CA$17)*(CA45:CA51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CB$17)*(CB45:CB51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CC$17)*(CC45:CC51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CD$17)*(CD45:CD51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CE$17)*(CE45:CE51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CF$17)*(CF45:CF51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CG$17)*(CG45:CG51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CH$17)*(CH45:CH51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CI$17)*(CI45:CI51*($E$45:$E$51=$E$26)*$P$36:$P$42*$K$36:$K$42))","v":0}]
[null,null,"Gestapeld"]
[null,null,null,null,"Aantal aansluitingen gestapeld",null,"[#]",null,"Totaal gestapeld:",null,{"$f":"SUM(AB58:CI58)","v":500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AB$24) * ($L$36:$L$42+$M$36:$M$42>AB$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AB$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AB$36:AB$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AC$24) * ($L$36:$L$42+$M$36:$M$42>AC$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AC$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AC$36:AC$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AD$24) * ($L$36:$L$42+$M$36:$M$42>AD$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AD$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AD$36:AD$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AE$24) * ($L$36:$L$42+$M$36:$M$42>AE$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AE$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AE$36:AE$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AF$24) * ($L$36:$L$42+$M$36:$M$42>AF$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AF$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AF$36:AF$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":100},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AG$24) * ($L$36:$L$42+$M$36:$M$42>AG$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AG$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AG$36:AG$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AH$24) * ($L$36:$L$42+$M$36:$M$42>AH$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AH$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AH$36:AH$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AI$24) * ($L$36:$L$42+$M$36:$M$42>AI$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AI$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AI$36:AI$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AJ$24) * ($L$36:$L$42+$M$36:$M$42>AJ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AJ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AJ$36:AJ$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AK$24) * ($L$36:$L$42+$M$36:$M$42>AK$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AK$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AK$36:AK$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AL$24) * ($L$36:$L$42+$M$36:$M$42>AL$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AL$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AL$36:AL$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AM$24) * ($L$36:$L$42+$M$36:$M$42>AM$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AM$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AM$36:AM$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AN$24) * ($L$36:$L$42+$M$36:$M$42>AN$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AN$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AN$36:AN$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AO$24) * ($L$36:$L$42+$M$36:$M$42>AO$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AO$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AO$36:AO$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AP$24) * ($L$36:$L$42+$M$36:$M$42>AP$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AP$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AP$36:AP$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AQ$24) * ($L$36:$L$42+$M$36:$M$42>AQ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AQ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AQ$36:AQ$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AR$24) * ($L$36:$L$42+$M$36:$M$42>AR$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AR$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AR$36:AR$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AS$24) * ($L$36:$L$42+$M$36:$M$42>AS$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AS$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AS$36:AS$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AT$24) * ($L$36:$L$42+$M$36:$M$42>AT$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AT$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AT$36:AT$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AU$24) * ($L$36:$L$42+$M$36:$M$42>AU$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AU$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AU$36:AU$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AV$24) * ($L$36:$L$42+$M$36:$M$42>AV$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AV$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AV$36:AV$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AW$24) * ($L$36:$L$42+$M$36:$M$42>AW$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AW$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AW$36:AW$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AX$24) * ($L$36:$L$42+$M$36:$M$42>AX$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AX$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AX$36:AX$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AY$24) * ($L$36:$L$42+$M$36:$M$42>AY$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AY$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AY$36:AY$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=AZ$24) * ($L$36:$L$42+$M$36:$M$42>AZ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=AZ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(AZ$36:AZ$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BA$24) * ($L$36:$L$42+$M$36:$M$42>BA$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BA$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BA$36:BA$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BB$24) * ($L$36:$L$42+$M$36:$M$42>BB$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BB$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BB$36:BB$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BC$24) * ($L$36:$L$42+$M$36:$M$42>BC$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BC$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BC$36:BC$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BD$24) * ($L$36:$L$42+$M$36:$M$42>BD$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BD$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BD$36:BD$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BE$24) * ($L$36:$L$42+$M$36:$M$42>BE$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BE$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BE$36:BE$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BF$24) * ($L$36:$L$42+$M$36:$M$42>BF$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BF$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BF$36:BF$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BG$24) * ($L$36:$L$42+$M$36:$M$42>BG$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BG$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BG$36:BG$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BH$24) * ($L$36:$L$42+$M$36:$M$42>BH$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BH$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BH$36:BH$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BI$24) * ($L$36:$L$42+$M$36:$M$42>BI$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BI$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BI$36:BI$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BJ$24) * ($L$36:$L$42+$M$36:$M$42>BJ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BJ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BJ$36:BJ$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BK$24) * ($L$36:$L$42+$M$36:$M$42>BK$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BK$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BK$36:BK$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BL$24) * ($L$36:$L$42+$M$36:$M$42>BL$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BL$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BL$36:BL$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BM$24) * ($L$36:$L$42+$M$36:$M$42>BM$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BM$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BM$36:BM$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BN$24) * ($L$36:$L$42+$M$36:$M$42>BN$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BN$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BN$36:BN$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BO$24) * ($L$36:$L$42+$M$36:$M$42>BO$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BO$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BO$36:BO$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BP$24) * ($L$36:$L$42+$M$36:$M$42>BP$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BP$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BP$36:BP$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BQ$24) * ($L$36:$L$42+$M$36:$M$42>BQ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BQ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BQ$36:BQ$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BR$24) * ($L$36:$L$42+$M$36:$M$42>BR$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BR$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BR$36:BR$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BS$24) * ($L$36:$L$42+$M$36:$M$42>BS$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BS$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BS$36:BS$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BT$24) * ($L$36:$L$42+$M$36:$M$42>BT$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BT$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BT$36:BT$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BU$24) * ($L$36:$L$42+$M$36:$M$42>BU$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BU$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BU$36:BU$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BV$24) * ($L$36:$L$42+$M$36:$M$42>BV$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BV$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BV$36:BV$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BW$24) * ($L$36:$L$42+$M$36:$M$42>BW$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BW$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BW$36:BW$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BX$24) * ($L$36:$L$42+$M$36:$M$42>BX$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BX$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BX$36:BX$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BY$24) * ($L$36:$L$42+$M$36:$M$42>BY$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BY$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BY$36:BY$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=BZ$24) * ($L$36:$L$42+$M$36:$M$42>BZ$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=BZ$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(BZ$36:BZ$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=CA$24) * ($L$36:$L$42+$M$36:$M$42>CA$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=CA$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CA$36:CA$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=CB$24) * ($L$36:$L$42+$M$36:$M$42>CB$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=CB$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CB$36:CB$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=CC$24) * ($L$36:$L$42+$M$36:$M$42>CC$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=CC$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CC$36:CC$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=CD$24) * ($L$36:$L$42+$M$36:$M$42>CD$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=CD$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CD$36:CD$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=CE$24) * ($L$36:$L$42+$M$36:$M$42>CE$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=CE$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CE$36:CE$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=CF$24) * ($L$36:$L$42+$M$36:$M$42>CF$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=CF$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CF$36:CF$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=CG$24) * ($L$36:$L$42+$M$36:$M$42>CG$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=CG$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CG$36:CG$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=CH$24) * ($L$36:$L$42+$M$36:$M$42>CH$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=CH$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CH$36:CH$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0},{"$f":"IF($F$12=$CH$1,\nSUM(CEILING($W$36:$W$42 * ($E$36:$E$42=$E$27) * ($L$36:$L$42<=CI$24) * ($L$36:$L$42+$M$36:$M$42>CI$24) * $P$36:$P$42,1))\n-SUM(($E$36:$E$42=$E$27) * ($L$36:$L$42+$M$36:$M$42-1=CI$24) * $P$36:$P$42 * $X$36:$X$42),\nSUM(CI$36:CI$42 * ($E$36:$E$42=$E$27) * $P$36:$P$42))","v":0}]
[null,null,null,null,"Aantal aansluitingen gestapeld (cumulatief)",null,"[#]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB58:AB58)","v":100},{"$f":"SUM($AB58:AC58)","v":200},{"$f":"SUM($AB58:AD58)","v":300},{"$f":"SUM($AB58:AE58)","v":400},{"$f":"SUM($AB58:AF58)","v":500},{"$f":"SUM($AB58:AG58)","v":500},{"$f":"SUM($AB58:AH58)","v":500},{"$f":"SUM($AB58:AI58)","v":500},{"$f":"SUM($AB58:AJ58)","v":500},{"$f":"SUM($AB58:AK58)","v":500},{"$f":"SUM($AB58:AL58)","v":500},{"$f":"SUM($AB58:AM58)","v":500},{"$f":"SUM($AB58:AN58)","v":500},{"$f":"SUM($AB58:AO58)","v":500},{"$f":"SUM($AB58:AP58)","v":500},{"$f":"SUM($AB58:AQ58)","v":500},{"$f":"SUM($AB58:AR58)","v":500},{"$f":"SUM($AB58:AS58)","v":500},{"$f":"SUM($AB58:AT58)","v":500},{"$f":"SUM($AB58:AU58)","v":500},{"$f":"SUM($AB58:AV58)","v":500},{"$f":"SUM($AB58:AW58)","v":500},{"$f":"SUM($AB58:AX58)","v":500},{"$f":"SUM($AB58:AY58)","v":500},{"$f":"SUM($AB58:AZ58)","v":500},{"$f":"SUM($AB58:BA58)","v":500},{"$f":"SUM($AB58:BB58)","v":500},{"$f":"SUM($AB58:BC58)","v":500},{"$f":"SUM($AB58:BD58)","v":500},{"$f":"SUM($AB58:BE58)","v":500},{"$f":"SUM($AB58:BF58)","v":500},{"$f":"SUM($AB58:BG58)","v":500},{"$f":"SUM($AB58:BH58)","v":500},{"$f":"SUM($AB58:BI58)","v":500},{"$f":"SUM($AB58:BJ58)","v":500},{"$f":"SUM($AB58:BK58)","v":500},{"$f":"SUM($AB58:BL58)","v":500},{"$f":"SUM($AB58:BM58)","v":500},{"$f":"SUM($AB58:BN58)","v":500},{"$f":"SUM($AB58:BO58)","v":500},{"$f":"SUM($AB58:BP58)","v":500},{"$f":"SUM($AB58:BQ58)","v":500},{"$f":"SUM($AB58:BR58)","v":500},{"$f":"SUM($AB58:BS58)","v":500},{"$f":"SUM($AB58:BT58)","v":500},{"$f":"SUM($AB58:BU58)","v":500},{"$f":"SUM($AB58:BV58)","v":500},{"$f":"SUM($AB58:BW58)","v":500},{"$f":"SUM($AB58:BX58)","v":500},{"$f":"SUM($AB58:BY58)","v":500},{"$f":"SUM($AB58:BZ58)","v":500},{"$f":"SUM($AB58:CA58)","v":500},{"$f":"SUM($AB58:CB58)","v":500},{"$f":"SUM($AB58:CC58)","v":500},{"$f":"SUM($AB58:CD58)","v":500},{"$f":"SUM($AB58:CE58)","v":500},{"$f":"SUM($AB58:CF58)","v":500},{"$f":"SUM($AB58:CG58)","v":500},{"$f":"SUM($AB58:CH58)","v":500},{"$f":"SUM($AB58:CI58)","v":500}]
[null,null,null,null,"Warmteverbruik gestapeld",null,"[GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM((AB$17)*(AB45:AB51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((AC$17)*(AC45:AC51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":4000},{"$f":"SUM((AD$17)*(AD45:AD51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":6000},{"$f":"SUM((AE$17)*(AE45:AE51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":8000},{"$f":"SUM((AF$17)*(AF45:AF51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AG$17)*(AG45:AG51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AH$17)*(AH45:AH51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AI$17)*(AI45:AI51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AJ$17)*(AJ45:AJ51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AK$17)*(AK45:AK51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AL$17)*(AL45:AL51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AM$17)*(AM45:AM51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AN$17)*(AN45:AN51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AO$17)*(AO45:AO51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AP$17)*(AP45:AP51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AQ$17)*(AQ45:AQ51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AR$17)*(AR45:AR51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AS$17)*(AS45:AS51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AT$17)*(AT45:AT51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AU$17)*(AU45:AU51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AV$17)*(AV45:AV51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AW$17)*(AW45:AW51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AX$17)*(AX45:AX51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AY$17)*(AY45:AY51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((AZ$17)*(AZ45:AZ51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((BA$17)*(BA45:BA51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((BB$17)*(BB45:BB51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((BC$17)*(BC45:BC51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((BD$17)*(BD45:BD51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((BE$17)*(BE45:BE51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((BF$17)*(BF45:BF51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":10000},{"$f":"SUM((BG$17)*(BG45:BG51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BH$17)*(BH45:BH51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BI$17)*(BI45:BI51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BJ$17)*(BJ45:BJ51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BK$17)*(BK45:BK51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BL$17)*(BL45:BL51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BM$17)*(BM45:BM51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BN$17)*(BN45:BN51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BO$17)*(BO45:BO51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BP$17)*(BP45:BP51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BQ$17)*(BQ45:BQ51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BR$17)*(BR45:BR51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BS$17)*(BS45:BS51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BT$17)*(BT45:BT51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BU$17)*(BU45:BU51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BV$17)*(BV45:BV51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BW$17)*(BW45:BW51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BX$17)*(BX45:BX51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BY$17)*(BY45:BY51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((BZ$17)*(BZ45:BZ51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CA$17)*(CA45:CA51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CB$17)*(CB45:CB51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CC$17)*(CC45:CC51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CD$17)*(CD45:CD51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CE$17)*(CE45:CE51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CF$17)*(CF45:CF51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CG$17)*(CG45:CG51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CH$17)*(CH45:CH51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0},{"$f":"SUM((CI$17)*(CI45:CI51*($E$45:$E$51=$E$27)*$P$36:$P$42*$K$36:$K$42))","v":0}]
[]
["FASERING COLLECTIEF & UTILITEIT"]
[]
[null,"Standaardrijen"]
[]
[null,null,"Aan",{"$f":"LEFT($C$71,1)&\".\"&O66","v":"C.1"},null,null,{"$f":"$F$10","v":2022},{"$f":"$Y66*Uitgangspunten!$G$57","v":0},{"$f":"Uitgangspunten!$G$93","v":0},null,null,1000,null,{"$f":"IF(OR(X66=0,Y66=0,ISBLANK(I66)),$CJ$1,\"\")","v":"Verder invullen"},{"$f":"O65+1","v":1},{"$f":"AND($B$71=$CF$1,C66=$CF$1)","v":true},null,null,{"$f":"$Y66*Uitgangspunten!$G$57","v":0},{"$f":"$F66*$K$27","v":0},{"$f":"$F66*Uitgangspunten!$G$158","v":0},null,{"$f":"ISBLANK($H66)*($S66)+NOT(ISBLANK($H66))*$H66","v":0},{"$f":"ISBLANK($K66)*($T66)+NOT(ISBLANK($K66))*$K66","v":0},{"$f":"ISBLANK($M66)*($U66)+NOT(ISBLANK($M66))*$M66","v":0}]
[null,null,"Aan",{"$f":"LEFT($C$78,1)&\".\"&O67","v":"U.2"},null,null,{"$f":"$F$10","v":2022},{"$f":"$Y67*Uitgangspunten!$G$62","v":0},{"$f":"Uitgangspunten!$G$93","v":0},null,null,1000,null,{"$f":"IF(OR(X67=0,Y67=0,ISBLANK(I67)),$CJ$1,\"\")","v":"Verder invullen"},{"$f":"O66+1","v":2},{"$f":"AND($B$78=$CF$1,C67=$CF$1)","v":true},null,null,{"$f":"$Y67*Uitgangspunten!$G$62","v":0},null,{"$f":"IFERROR(1000/3.6*$K67/$L67,0)","v":0},null,{"$f":"ISBLANK($H67)*($S67)+NOT(ISBLANK($H67))*$H67","v":0},{"$f":"ISBLANK($K67)*($L67*$M67*(3600/10^6))+NOT(ISBLANK($K67))*$K67","v":0},{"$f":"ISBLANK($M67)*($U67)+NOT(ISBLANK($M67))*$M67","v":0}]
[]
[null,null,null,"Kolom1","Naam aansluiting","Aantal woningen","Aansluitjaar","Aansluitbijdrage","Aansluitkosten",null,"Jaarverbruik","Aantal vollasturen","Vermogen",null,null,null,null,null,"Default aansluitbijdrage","Default jaarverbruik","Default Vermogen",null,"Geselecteerde aansluitbijdrage","Geselecteerd jaarverbruik","Geselecteerd vermogen"]
[null,null,null,null,"[Naam]","[#]","[Jaar]","[€]","[€]",null,"[GJ/jaar]","[h]","[kW]",null,null,null,null,null,"[€]","[GJ/jaar]","[kW]",null,"[€]","[GJ/jaar]","[kW]"]
[null,"Aan","Collectief",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"B71=$CF$1","v":true},null,null,null,null,null,null,{"$f":"ISBLANK('Aantallen & Fasering'!$K71)*('Aantallen & Fasering'!$T71)+NOT(ISBLANK('Aantallen & Fasering'!$K71))*'Aantallen & Fasering'!$K71","v":0}]
[null,null,"Aan",{"$f":"LEFT($C$71,1)&\".\"&O72","v":"C.1"},"Flat A",null,2022,{"$f":"$Y72*Uitgangspunten!$G$57","v":0},{"$f":"Uitgangspunten!$G$93","v":0},null,null,1000,null,{"$f":"IF(OR(X72=0,Y72=0,ISBLANK(I72)),$CJ$1,\"\")","v":"Verder invullen"},{"$f":"O71+1","v":1},{"$f":"AND($B$71=$CF$1,C72=$CF$1)","v":true},null,null,{"$f":"$Y72*Uitgangspunten!$G$57","v":0},{"$f":"$F72*$K$27","v":0},{"$f":"$F72*Uitgangspunten!$G$158","v":0},null,{"$f":"ISBLANK($H72)*($S72)+NOT(ISBLANK($H72))*$H72","v":0},{"$f":"ISBLANK($K72)*($T72)+NOT(ISBLANK($K72))*$K72","v":0},{"$f":"ISBLANK($M72)*($U72)+NOT(ISBLANK($M72))*$M72","v":0}]
[null,null,"Aan",{"$f":"LEFT($C$71,1)&\".\"&O73","v":"C.2"},"Flat B",null,2022,{"$f":"$Y73*Uitgangspunten!$G$57","v":0},{"$f":"Uitgangspunten!$G$93","v":0},null,null,1000,null,{"$f":"IF(OR(X73=0,Y73=0,ISBLANK(I73)),$CJ$1,\"\")","v":"Verder invullen"},{"$f":"O72+1","v":2},{"$f":"AND($B$71=$CF$1,C73=$CF$1)","v":true},null,null,{"$f":"$Y73*Uitgangspunten!$G$57","v":0},{"$f":"$F73*$K$27","v":0},{"$f":"$F73*Uitgangspunten!$G$158","v":0},null,{"$f":"ISBLANK($H73)*($S73)+NOT(ISBLANK($H73))*$H73","v":0},{"$f":"ISBLANK($K73)*($T73)+NOT(ISBLANK($K73))*$K73","v":0},{"$f":"ISBLANK($M73)*($U73)+NOT(ISBLANK($M73))*$M73","v":0}]
[]
[]
[null,null,null,"Kolom1","Naam aansluiting","Kolom4","Aansluitjaar","Aansluitbijdrage","Aansluitkosten",null,"Jaarverbruik","Aantal vollasturen","Vermogen",null,null,null,null,null,"Default aansluitbijdrage",null,"Default Vermogen",null,"Geselecteerde aansluitbijdrage","Geselecteerd jaarverbruik","Geselecteerd vermogen"]
[null,null,null,null,"[Naam]",null,"[Jaar]","[€]","[€]",null,"[GJ/jaar]","[h]","[kW]",null,null,null,null,null,"[€]",null,"[kW]",null,"[€]","[GJ/jaar]","[kW]"]
[null,"Aan","Utiliteit",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B78=$CF$1","v":true}]
[null,null,"Aan",{"$f":"LEFT($C$78,1)&\".\"&O79","v":"U.1"},"Zwembad",null,2022,{"$f":"$Y79*Uitgangspunten!$G$62","v":0},{"$f":"Uitgangspunten!$G$93","v":0},null,null,1000,null,{"$f":"IF(OR(X79=0,Y79=0,ISBLANK(I79)),$CJ$1,\"\")","v":"Verder invullen"},{"$f":"O78+1","v":1},{"$f":"AND($B$78=$CF$1,C79=$CF$1)","v":true},null,null,{"$f":"$Y79*Uitgangspunten!$G$62","v":0},null,{"$f":"IFERROR(1000/3.6*$K79/$L79,0)","v":0},null,{"$f":"ISBLANK($H79)*($S79)+NOT(ISBLANK($H79))*$H79","v":0},{"$f":"ISBLANK($K79)*($L79*$M79*(3600/10^6))+NOT(ISBLANK($K79))*$K79","v":0},{"$f":"ISBLANK($M79)*($U79)+NOT(ISBLANK($M79))*$M79","v":0}]
[null,null,"Aan",{"$f":"LEFT($C$78,1)&\".\"&O80","v":"U.2"},"Bakker",null,2022,{"$f":"$Y80*Uitgangspunten!$G$62","v":0},{"$f":"Uitgangspunten!$G$93","v":0},null,null,1000,null,{"$f":"IF(OR(X80=0,Y80=0,ISBLANK(I80)),$CJ$1,\"\")","v":"Verder invullen"},{"$f":"O79+1","v":2},{"$f":"AND($B$78=$CF$1,C80=$CF$1)","v":true},null,null,{"$f":"$Y80*Uitgangspunten!$G$62","v":0},null,{"$f":"IFERROR(1000/3.6*$K80/$L80,0)","v":0},null,{"$f":"ISBLANK($H80)*($S80)+NOT(ISBLANK($H80))*$H80","v":0},{"$f":"ISBLANK($K80)*($L80*$M80*(3600/10^6))+NOT(ISBLANK($K80))*$K80","v":0},{"$f":"ISBLANK($M80)*($U80)+NOT(ISBLANK($M80))*$M80","v":0}]
[]
[null,"Berekeningen collectief"]
[null,null,null,"Collectief",null,"Waarde","Eenheid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F10","v":2022},{"$f":" AB83 + 1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":" BH83 + 1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081]
[]
[null,null,null,null,"Aansluitkosten collectieve aansluitingen",null,"€",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,AZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,BZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,CA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,CB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,CC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,CD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,CE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,CF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,CG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,CH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$70:$I$74,'Aantallen & Fasering'!$G$70:$G$74,CI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0}]
[null,null,null,null,"Aansluitkosten collectieve aansluitingen (cumulatief)",null,"€",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB$85:AB$85)","v":0},{"$f":"SUM($AB$85:AC$85)","v":0},{"$f":"SUM($AB$85:AD$85)","v":0},{"$f":"SUM($AB$85:AE$85)","v":0},{"$f":"SUM($AB$85:AF$85)","v":0},{"$f":"SUM($AB$85:AG$85)","v":0},{"$f":"SUM($AB$85:AH$85)","v":0},{"$f":"SUM($AB$85:AI$85)","v":0},{"$f":"SUM($AB$85:AJ$85)","v":0},{"$f":"SUM($AB$85:AK$85)","v":0},{"$f":"SUM($AB$85:AL$85)","v":0},{"$f":"SUM($AB$85:AM$85)","v":0},{"$f":"SUM($AB$85:AN$85)","v":0},{"$f":"SUM($AB$85:AO$85)","v":0},{"$f":"SUM($AB$85:AP$85)","v":0},{"$f":"SUM($AB$85:AQ$85)","v":0},{"$f":"SUM($AB$85:AR$85)","v":0},{"$f":"SUM($AB$85:AS$85)","v":0},{"$f":"SUM($AB$85:AT$85)","v":0},{"$f":"SUM($AB$85:AU$85)","v":0},{"$f":"SUM($AB$85:AV$85)","v":0},{"$f":"SUM($AB$85:AW$85)","v":0},{"$f":"SUM($AB$85:AX$85)","v":0},{"$f":"SUM($AB$85:AY$85)","v":0},{"$f":"SUM($AB$85:AZ$85)","v":0},{"$f":"SUM($AB$85:BA$85)","v":0},{"$f":"SUM($AB$85:BB$85)","v":0},{"$f":"SUM($AB$85:BC$85)","v":0},{"$f":"SUM($AB$85:BD$85)","v":0},{"$f":"SUM($AB$85:BE$85)","v":0},{"$f":"SUM($AB$85:BF$85)","v":0},{"$f":"SUM($AB$85:BG$85)","v":0},{"$f":"SUM($AB$85:BH$85)","v":0},{"$f":"SUM($AB$85:BI$85)","v":0},{"$f":"SUM($AB$85:BJ$85)","v":0},{"$f":"SUM($AB$85:BK$85)","v":0},{"$f":"SUM($AB$85:BL$85)","v":0},{"$f":"SUM($AB$85:BM$85)","v":0},{"$f":"SUM($AB$85:BN$85)","v":0},{"$f":"SUM($AB$85:BO$85)","v":0},{"$f":"SUM($AB$85:BP$85)","v":0},{"$f":"SUM($AB$85:BQ$85)","v":0},{"$f":"SUM($AB$85:BR$85)","v":0},{"$f":"SUM($AB$85:BS$85)","v":0},{"$f":"SUM($AB$85:BT$85)","v":0},{"$f":"SUM($AB$85:BU$85)","v":0},{"$f":"SUM($AB$85:BV$85)","v":0},{"$f":"SUM($AB$85:BW$85)","v":0},{"$f":"SUM($AB$85:BX$85)","v":0},{"$f":"SUM($AB$85:BY$85)","v":0},{"$f":"SUM($AB$85:BZ$85)","v":0},{"$f":"SUM($AB$85:CA$85)","v":0},{"$f":"SUM($AB$85:CB$85)","v":0},{"$f":"SUM($AB$85:CC$85)","v":0},{"$f":"SUM($AB$85:CD$85)","v":0},{"$f":"SUM($AB$85:CE$85)","v":0},{"$f":"SUM($AB$85:CF$85)","v":0},{"$f":"SUM($AB$85:CG$85)","v":0},{"$f":"SUM($AB$85:CH$85)","v":0},{"$f":"SUM($AB$85:CI$85)","v":0}]
[]
[null,null,null,null,"Aansluitbijdrage collectieve aansluitingen",null,"€",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,AZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,BZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,CA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,CB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,CC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,CD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,CE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,CF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,CG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,CH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$70:$W$74,'Aantallen & Fasering'!$G$70:$G$74,CI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0}]
[null,null,null,null,"Aansluitbijdrage collectieve aansluitingen (cumulatief)",null,"€",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB$88:AB$88)","v":0},{"$f":"SUM($AB$88:AC$88)","v":0},{"$f":"SUM($AB$88:AD$88)","v":0},{"$f":"SUM($AB$88:AE$88)","v":0},{"$f":"SUM($AB$88:AF$88)","v":0},{"$f":"SUM($AB$88:AG$88)","v":0},{"$f":"SUM($AB$88:AH$88)","v":0},{"$f":"SUM($AB$88:AI$88)","v":0},{"$f":"SUM($AB$88:AJ$88)","v":0},{"$f":"SUM($AB$88:AK$88)","v":0},{"$f":"SUM($AB$88:AL$88)","v":0},{"$f":"SUM($AB$88:AM$88)","v":0},{"$f":"SUM($AB$88:AN$88)","v":0},{"$f":"SUM($AB$88:AO$88)","v":0},{"$f":"SUM($AB$88:AP$88)","v":0},{"$f":"SUM($AB$88:AQ$88)","v":0},{"$f":"SUM($AB$88:AR$88)","v":0},{"$f":"SUM($AB$88:AS$88)","v":0},{"$f":"SUM($AB$88:AT$88)","v":0},{"$f":"SUM($AB$88:AU$88)","v":0},{"$f":"SUM($AB$88:AV$88)","v":0},{"$f":"SUM($AB$88:AW$88)","v":0},{"$f":"SUM($AB$88:AX$88)","v":0},{"$f":"SUM($AB$88:AY$88)","v":0},{"$f":"SUM($AB$88:AZ$88)","v":0},{"$f":"SUM($AB$88:BA$88)","v":0},{"$f":"SUM($AB$88:BB$88)","v":0},{"$f":"SUM($AB$88:BC$88)","v":0},{"$f":"SUM($AB$88:BD$88)","v":0},{"$f":"SUM($AB$88:BE$88)","v":0},{"$f":"SUM($AB$88:BF$88)","v":0},{"$f":"SUM($AB$88:BG$88)","v":0},{"$f":"SUM($AB$88:BH$88)","v":0},{"$f":"SUM($AB$88:BI$88)","v":0},{"$f":"SUM($AB$88:BJ$88)","v":0},{"$f":"SUM($AB$88:BK$88)","v":0},{"$f":"SUM($AB$88:BL$88)","v":0},{"$f":"SUM($AB$88:BM$88)","v":0},{"$f":"SUM($AB$88:BN$88)","v":0},{"$f":"SUM($AB$88:BO$88)","v":0},{"$f":"SUM($AB$88:BP$88)","v":0},{"$f":"SUM($AB$88:BQ$88)","v":0},{"$f":"SUM($AB$88:BR$88)","v":0},{"$f":"SUM($AB$88:BS$88)","v":0},{"$f":"SUM($AB$88:BT$88)","v":0},{"$f":"SUM($AB$88:BU$88)","v":0},{"$f":"SUM($AB$88:BV$88)","v":0},{"$f":"SUM($AB$88:BW$88)","v":0},{"$f":"SUM($AB$88:BX$88)","v":0},{"$f":"SUM($AB$88:BY$88)","v":0},{"$f":"SUM($AB$88:BZ$88)","v":0},{"$f":"SUM($AB$88:CA$88)","v":0},{"$f":"SUM($AB$88:CB$88)","v":0},{"$f":"SUM($AB$88:CC$88)","v":0},{"$f":"SUM($AB$88:CD$88)","v":0},{"$f":"SUM($AB$88:CE$88)","v":0},{"$f":"SUM($AB$88:CF$88)","v":0},{"$f":"SUM($AB$88:CG$88)","v":0},{"$f":"SUM($AB$88:CH$88)","v":0},{"$f":"SUM($AB$88:CI$88)","v":0}]
[]
[null,null,null,null,"Warmteverbruiken Collectief",null,"[GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AC$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AD$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AE$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AF$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AG$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AH$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AI$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AJ$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AK$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AL$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AM$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AN$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AO$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AP$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AQ$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AR$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AS$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AT$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AU$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AV$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AW$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AX$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AY$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"AZ$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&AZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BA$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BB$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BC$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BD$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BE$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BF$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BG$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BH$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BI$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BJ$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BK$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BL$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BM$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BN$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BO$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BP$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BQ$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BR$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BS$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BT$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BU$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BV$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BW$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BX$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BY$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"BZ$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&BZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"CA$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&CA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"CB$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&CB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"CC$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&CC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"CD$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&CD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"CE$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&CE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"CF$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&CF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"CG$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&CG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"CH$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&CH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"CI$11*SUMIFS('Aantallen & Fasering'!$X$70:$X$74,'Aantallen & Fasering'!$G$70:$G$74,\"<=\"&CI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0}]
[]
[null,null,null,null,"Aantal woningen collectief aangesloten",null,"[#]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,AZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,BZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,CA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,CB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,CC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,CD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,CE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,CF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,CG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,CH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$F$70:$F$74,'Aantallen & Fasering'!$G$70:$G$74,CI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0}]
[null,null,null,null,"Aantal woningen collectief aangesloten (cumulatief)",null,"[#]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB$93:AB$93)","v":0},{"$f":"SUM($AB$93:AC$93)","v":0},{"$f":"SUM($AB$93:AD$93)","v":0},{"$f":"SUM($AB$93:AE$93)","v":0},{"$f":"SUM($AB$93:AF$93)","v":0},{"$f":"SUM($AB$93:AG$93)","v":0},{"$f":"SUM($AB$93:AH$93)","v":0},{"$f":"SUM($AB$93:AI$93)","v":0},{"$f":"SUM($AB$93:AJ$93)","v":0},{"$f":"SUM($AB$93:AK$93)","v":0},{"$f":"SUM($AB$93:AL$93)","v":0},{"$f":"SUM($AB$93:AM$93)","v":0},{"$f":"SUM($AB$93:AN$93)","v":0},{"$f":"SUM($AB$93:AO$93)","v":0},{"$f":"SUM($AB$93:AP$93)","v":0},{"$f":"SUM($AB$93:AQ$93)","v":0},{"$f":"SUM($AB$93:AR$93)","v":0},{"$f":"SUM($AB$93:AS$93)","v":0},{"$f":"SUM($AB$93:AT$93)","v":0},{"$f":"SUM($AB$93:AU$93)","v":0},{"$f":"SUM($AB$93:AV$93)","v":0},{"$f":"SUM($AB$93:AW$93)","v":0},{"$f":"SUM($AB$93:AX$93)","v":0},{"$f":"SUM($AB$93:AY$93)","v":0},{"$f":"SUM($AB$93:AZ$93)","v":0},{"$f":"SUM($AB$93:BA$93)","v":0},{"$f":"SUM($AB$93:BB$93)","v":0},{"$f":"SUM($AB$93:BC$93)","v":0},{"$f":"SUM($AB$93:BD$93)","v":0},{"$f":"SUM($AB$93:BE$93)","v":0},{"$f":"SUM($AB$93:BF$93)","v":0},{"$f":"SUM($AB$93:BG$93)","v":0},{"$f":"SUM($AB$93:BH$93)","v":0},{"$f":"SUM($AB$93:BI$93)","v":0},{"$f":"SUM($AB$93:BJ$93)","v":0},{"$f":"SUM($AB$93:BK$93)","v":0},{"$f":"SUM($AB$93:BL$93)","v":0},{"$f":"SUM($AB$93:BM$93)","v":0},{"$f":"SUM($AB$93:BN$93)","v":0},{"$f":"SUM($AB$93:BO$93)","v":0},{"$f":"SUM($AB$93:BP$93)","v":0},{"$f":"SUM($AB$93:BQ$93)","v":0},{"$f":"SUM($AB$93:BR$93)","v":0},{"$f":"SUM($AB$93:BS$93)","v":0},{"$f":"SUM($AB$93:BT$93)","v":0},{"$f":"SUM($AB$93:BU$93)","v":0},{"$f":"SUM($AB$93:BV$93)","v":0},{"$f":"SUM($AB$93:BW$93)","v":0},{"$f":"SUM($AB$93:BX$93)","v":0},{"$f":"SUM($AB$93:BY$93)","v":0},{"$f":"SUM($AB$93:BZ$93)","v":0},{"$f":"SUM($AB$93:CA$93)","v":0},{"$f":"SUM($AB$93:CB$93)","v":0},{"$f":"SUM($AB$93:CC$93)","v":0},{"$f":"SUM($AB$93:CD$93)","v":0},{"$f":"SUM($AB$93:CE$93)","v":0},{"$f":"SUM($AB$93:CF$93)","v":0},{"$f":"SUM($AB$93:CG$93)","v":0},{"$f":"SUM($AB$93:CH$93)","v":0},{"$f":"SUM($AB$93:CI$93)","v":0}]
[]
[null,null,null,null,"Aantal collectieve aansluitingen",null,"[#]",null,"Totaal collectief:",null,{"$f":"SUM(AB96:CI96)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,AZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,BZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,CA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,CB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,CC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,CD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,CE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,CF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,CG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,CH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$70:$G$74,CI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0}]
[null,null,null,null,"Aantal collectieve aansluitingen (cumulatief)",null,"[#]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB$96:AB$96)","v":0},{"$f":"SUM($AB$96:AC$96)","v":0},{"$f":"SUM($AB$96:AD$96)","v":0},{"$f":"SUM($AB$96:AE$96)","v":0},{"$f":"SUM($AB$96:AF$96)","v":0},{"$f":"SUM($AB$96:AG$96)","v":0},{"$f":"SUM($AB$96:AH$96)","v":0},{"$f":"SUM($AB$96:AI$96)","v":0},{"$f":"SUM($AB$96:AJ$96)","v":0},{"$f":"SUM($AB$96:AK$96)","v":0},{"$f":"SUM($AB$96:AL$96)","v":0},{"$f":"SUM($AB$96:AM$96)","v":0},{"$f":"SUM($AB$96:AN$96)","v":0},{"$f":"SUM($AB$96:AO$96)","v":0},{"$f":"SUM($AB$96:AP$96)","v":0},{"$f":"SUM($AB$96:AQ$96)","v":0},{"$f":"SUM($AB$96:AR$96)","v":0},{"$f":"SUM($AB$96:AS$96)","v":0},{"$f":"SUM($AB$96:AT$96)","v":0},{"$f":"SUM($AB$96:AU$96)","v":0},{"$f":"SUM($AB$96:AV$96)","v":0},{"$f":"SUM($AB$96:AW$96)","v":0},{"$f":"SUM($AB$96:AX$96)","v":0},{"$f":"SUM($AB$96:AY$96)","v":0},{"$f":"SUM($AB$96:AZ$96)","v":0},{"$f":"SUM($AB$96:BA$96)","v":0},{"$f":"SUM($AB$96:BB$96)","v":0},{"$f":"SUM($AB$96:BC$96)","v":0},{"$f":"SUM($AB$96:BD$96)","v":0},{"$f":"SUM($AB$96:BE$96)","v":0},{"$f":"SUM($AB$96:BF$96)","v":0},{"$f":"SUM($AB$96:BG$96)","v":0},{"$f":"SUM($AB$96:BH$96)","v":0},{"$f":"SUM($AB$96:BI$96)","v":0},{"$f":"SUM($AB$96:BJ$96)","v":0},{"$f":"SUM($AB$96:BK$96)","v":0},{"$f":"SUM($AB$96:BL$96)","v":0},{"$f":"SUM($AB$96:BM$96)","v":0},{"$f":"SUM($AB$96:BN$96)","v":0},{"$f":"SUM($AB$96:BO$96)","v":0},{"$f":"SUM($AB$96:BP$96)","v":0},{"$f":"SUM($AB$96:BQ$96)","v":0},{"$f":"SUM($AB$96:BR$96)","v":0},{"$f":"SUM($AB$96:BS$96)","v":0},{"$f":"SUM($AB$96:BT$96)","v":0},{"$f":"SUM($AB$96:BU$96)","v":0},{"$f":"SUM($AB$96:BV$96)","v":0},{"$f":"SUM($AB$96:BW$96)","v":0},{"$f":"SUM($AB$96:BX$96)","v":0},{"$f":"SUM($AB$96:BY$96)","v":0},{"$f":"SUM($AB$96:BZ$96)","v":0},{"$f":"SUM($AB$96:CA$96)","v":0},{"$f":"SUM($AB$96:CB$96)","v":0},{"$f":"SUM($AB$96:CC$96)","v":0},{"$f":"SUM($AB$96:CD$96)","v":0},{"$f":"SUM($AB$96:CE$96)","v":0},{"$f":"SUM($AB$96:CF$96)","v":0},{"$f":"SUM($AB$96:CG$96)","v":0},{"$f":"SUM($AB$96:CH$96)","v":0},{"$f":"SUM($AB$96:CI$96)","v":0}]
[]
[null,null,null,null,"Vermogen collectieve aansluitingen",null,"[kW]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,AZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BJ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BK$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BL$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BM$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BN$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BO$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BP$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BQ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BR$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BS$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BT$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BU$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BV$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BW$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BX$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BY$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,BZ$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,CA$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,CB$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,CC$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,CD$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,CE$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,CF$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,CG$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,CH$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$70:$Y$74,'Aantallen & Fasering'!$G$70:$G$74,CI$83,'Aantallen & Fasering'!$P$70:$P$74,TRUE,$N$70:$N$74,\"\")","v":0}]
[null,null,null,null,"Vermogen collectieve aansluitingen (cumulatief)",null,"[kW]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB$99:AB$99)","v":0},{"$f":"SUM($AB$99:AC$99)","v":0},{"$f":"SUM($AB$99:AD$99)","v":0},{"$f":"SUM($AB$99:AE$99)","v":0},{"$f":"SUM($AB$99:AF$99)","v":0},{"$f":"SUM($AB$99:AG$99)","v":0},{"$f":"SUM($AB$99:AH$99)","v":0},{"$f":"SUM($AB$99:AI$99)","v":0},{"$f":"SUM($AB$99:AJ$99)","v":0},{"$f":"SUM($AB$99:AK$99)","v":0},{"$f":"SUM($AB$99:AL$99)","v":0},{"$f":"SUM($AB$99:AM$99)","v":0},{"$f":"SUM($AB$99:AN$99)","v":0},{"$f":"SUM($AB$99:AO$99)","v":0},{"$f":"SUM($AB$99:AP$99)","v":0},{"$f":"SUM($AB$99:AQ$99)","v":0},{"$f":"SUM($AB$99:AR$99)","v":0},{"$f":"SUM($AB$99:AS$99)","v":0},{"$f":"SUM($AB$99:AT$99)","v":0},{"$f":"SUM($AB$99:AU$99)","v":0},{"$f":"SUM($AB$99:AV$99)","v":0},{"$f":"SUM($AB$99:AW$99)","v":0},{"$f":"SUM($AB$99:AX$99)","v":0},{"$f":"SUM($AB$99:AY$99)","v":0},{"$f":"SUM($AB$99:AZ$99)","v":0},{"$f":"SUM($AB$99:BA$99)","v":0},{"$f":"SUM($AB$99:BB$99)","v":0},{"$f":"SUM($AB$99:BC$99)","v":0},{"$f":"SUM($AB$99:BD$99)","v":0},{"$f":"SUM($AB$99:BE$99)","v":0},{"$f":"SUM($AB$99:BF$99)","v":0},{"$f":"SUM($AB$99:BG$99)","v":0},{"$f":"SUM($AB$99:BH$99)","v":0},{"$f":"SUM($AB$99:BI$99)","v":0},{"$f":"SUM($AB$99:BJ$99)","v":0},{"$f":"SUM($AB$99:BK$99)","v":0},{"$f":"SUM($AB$99:BL$99)","v":0},{"$f":"SUM($AB$99:BM$99)","v":0},{"$f":"SUM($AB$99:BN$99)","v":0},{"$f":"SUM($AB$99:BO$99)","v":0},{"$f":"SUM($AB$99:BP$99)","v":0},{"$f":"SUM($AB$99:BQ$99)","v":0},{"$f":"SUM($AB$99:BR$99)","v":0},{"$f":"SUM($AB$99:BS$99)","v":0},{"$f":"SUM($AB$99:BT$99)","v":0},{"$f":"SUM($AB$99:BU$99)","v":0},{"$f":"SUM($AB$99:BV$99)","v":0},{"$f":"SUM($AB$99:BW$99)","v":0},{"$f":"SUM($AB$99:BX$99)","v":0},{"$f":"SUM($AB$99:BY$99)","v":0},{"$f":"SUM($AB$99:BZ$99)","v":0},{"$f":"SUM($AB$99:CA$99)","v":0},{"$f":"SUM($AB$99:CB$99)","v":0},{"$f":"SUM($AB$99:CC$99)","v":0},{"$f":"SUM($AB$99:CD$99)","v":0},{"$f":"SUM($AB$99:CE$99)","v":0},{"$f":"SUM($AB$99:CF$99)","v":0},{"$f":"SUM($AB$99:CG$99)","v":0},{"$f":"SUM($AB$99:CH$99)","v":0},{"$f":"SUM($AB$99:CI$99)","v":0}]
[]
[null,"Berekeningen utiliteit"]
[null,null,null,"Utiliteit",null,"Waarde","Eenheid"]
[]
[null,null,null,null,"Aansluitkosten utiliteit",null,"€",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,AZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,BZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,CA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,CB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,CC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,CD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,CE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,CF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,CG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,CH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$I$77:$I$81,'Aantallen & Fasering'!$G$77:$G$81,CI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE)","v":0}]
[null,null,null,null,"Aansluitkosten utiliteit (cumulatief)",null,"€",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB$105:AB$105)","v":0},{"$f":"SUM($AB$105:AC$105)","v":0},{"$f":"SUM($AB$105:AD$105)","v":0},{"$f":"SUM($AB$105:AE$105)","v":0},{"$f":"SUM($AB$105:AF$105)","v":0},{"$f":"SUM($AB$105:AG$105)","v":0},{"$f":"SUM($AB$105:AH$105)","v":0},{"$f":"SUM($AB$105:AI$105)","v":0},{"$f":"SUM($AB$105:AJ$105)","v":0},{"$f":"SUM($AB$105:AK$105)","v":0},{"$f":"SUM($AB$105:AL$105)","v":0},{"$f":"SUM($AB$105:AM$105)","v":0},{"$f":"SUM($AB$105:AN$105)","v":0},{"$f":"SUM($AB$105:AO$105)","v":0},{"$f":"SUM($AB$105:AP$105)","v":0},{"$f":"SUM($AB$105:AQ$105)","v":0},{"$f":"SUM($AB$105:AR$105)","v":0},{"$f":"SUM($AB$105:AS$105)","v":0},{"$f":"SUM($AB$105:AT$105)","v":0},{"$f":"SUM($AB$105:AU$105)","v":0},{"$f":"SUM($AB$105:AV$105)","v":0},{"$f":"SUM($AB$105:AW$105)","v":0},{"$f":"SUM($AB$105:AX$105)","v":0},{"$f":"SUM($AB$105:AY$105)","v":0},{"$f":"SUM($AB$105:AZ$105)","v":0},{"$f":"SUM($AB$105:BA$105)","v":0},{"$f":"SUM($AB$105:BB$105)","v":0},{"$f":"SUM($AB$105:BC$105)","v":0},{"$f":"SUM($AB$105:BD$105)","v":0},{"$f":"SUM($AB$105:BE$105)","v":0},{"$f":"SUM($AB$105:BF$105)","v":0},{"$f":"SUM($AB$105:BG$105)","v":0},{"$f":"SUM($AB$105:BH$105)","v":0},{"$f":"SUM($AB$105:BI$105)","v":0},{"$f":"SUM($AB$105:BJ$105)","v":0},{"$f":"SUM($AB$105:BK$105)","v":0},{"$f":"SUM($AB$105:BL$105)","v":0},{"$f":"SUM($AB$105:BM$105)","v":0},{"$f":"SUM($AB$105:BN$105)","v":0},{"$f":"SUM($AB$105:BO$105)","v":0},{"$f":"SUM($AB$105:BP$105)","v":0},{"$f":"SUM($AB$105:BQ$105)","v":0},{"$f":"SUM($AB$105:BR$105)","v":0},{"$f":"SUM($AB$105:BS$105)","v":0},{"$f":"SUM($AB$105:BT$105)","v":0},{"$f":"SUM($AB$105:BU$105)","v":0},{"$f":"SUM($AB$105:BV$105)","v":0},{"$f":"SUM($AB$105:BW$105)","v":0},{"$f":"SUM($AB$105:BX$105)","v":0},{"$f":"SUM($AB$105:BY$105)","v":0},{"$f":"SUM($AB$105:BZ$105)","v":0},{"$f":"SUM($AB$105:CA$105)","v":0},{"$f":"SUM($AB$105:CB$105)","v":0},{"$f":"SUM($AB$105:CC$105)","v":0},{"$f":"SUM($AB$105:CD$105)","v":0},{"$f":"SUM($AB$105:CE$105)","v":0},{"$f":"SUM($AB$105:CF$105)","v":0},{"$f":"SUM($AB$105:CG$105)","v":0},{"$f":"SUM($AB$105:CH$105)","v":0},{"$f":"SUM($AB$105:CI$105)","v":0}]
[]
[null,null,null,null,"Aansluitbijdrage utiliteit",null,"€",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,AZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,BZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,CA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,CB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,CC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,CD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,CE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,CF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,CG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,CH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$W$77:$W$81,'Aantallen & Fasering'!$G$77:$G$81,CI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0}]
[null,null,null,null,"Aansluitbijdrage utiliteit (cumulatief)",null,"€",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB$108:AB$108)","v":0},{"$f":"SUM($AB$108:AC$108)","v":0},{"$f":"SUM($AB$108:AD$108)","v":0},{"$f":"SUM($AB$108:AE$108)","v":0},{"$f":"SUM($AB$108:AF$108)","v":0},{"$f":"SUM($AB$108:AG$108)","v":0},{"$f":"SUM($AB$108:AH$108)","v":0},{"$f":"SUM($AB$108:AI$108)","v":0},{"$f":"SUM($AB$108:AJ$108)","v":0},{"$f":"SUM($AB$108:AK$108)","v":0},{"$f":"SUM($AB$108:AL$108)","v":0},{"$f":"SUM($AB$108:AM$108)","v":0},{"$f":"SUM($AB$108:AN$108)","v":0},{"$f":"SUM($AB$108:AO$108)","v":0},{"$f":"SUM($AB$108:AP$108)","v":0},{"$f":"SUM($AB$108:AQ$108)","v":0},{"$f":"SUM($AB$108:AR$108)","v":0},{"$f":"SUM($AB$108:AS$108)","v":0},{"$f":"SUM($AB$108:AT$108)","v":0},{"$f":"SUM($AB$108:AU$108)","v":0},{"$f":"SUM($AB$108:AV$108)","v":0},{"$f":"SUM($AB$108:AW$108)","v":0},{"$f":"SUM($AB$108:AX$108)","v":0},{"$f":"SUM($AB$108:AY$108)","v":0},{"$f":"SUM($AB$108:AZ$108)","v":0},{"$f":"SUM($AB$108:BA$108)","v":0},{"$f":"SUM($AB$108:BB$108)","v":0},{"$f":"SUM($AB$108:BC$108)","v":0},{"$f":"SUM($AB$108:BD$108)","v":0},{"$f":"SUM($AB$108:BE$108)","v":0},{"$f":"SUM($AB$108:BF$108)","v":0},{"$f":"SUM($AB$108:BG$108)","v":0},{"$f":"SUM($AB$108:BH$108)","v":0},{"$f":"SUM($AB$108:BI$108)","v":0},{"$f":"SUM($AB$108:BJ$108)","v":0},{"$f":"SUM($AB$108:BK$108)","v":0},{"$f":"SUM($AB$108:BL$108)","v":0},{"$f":"SUM($AB$108:BM$108)","v":0},{"$f":"SUM($AB$108:BN$108)","v":0},{"$f":"SUM($AB$108:BO$108)","v":0},{"$f":"SUM($AB$108:BP$108)","v":0},{"$f":"SUM($AB$108:BQ$108)","v":0},{"$f":"SUM($AB$108:BR$108)","v":0},{"$f":"SUM($AB$108:BS$108)","v":0},{"$f":"SUM($AB$108:BT$108)","v":0},{"$f":"SUM($AB$108:BU$108)","v":0},{"$f":"SUM($AB$108:BV$108)","v":0},{"$f":"SUM($AB$108:BW$108)","v":0},{"$f":"SUM($AB$108:BX$108)","v":0},{"$f":"SUM($AB$108:BY$108)","v":0},{"$f":"SUM($AB$108:BZ$108)","v":0},{"$f":"SUM($AB$108:CA$108)","v":0},{"$f":"SUM($AB$108:CB$108)","v":0},{"$f":"SUM($AB$108:CC$108)","v":0},{"$f":"SUM($AB$108:CD$108)","v":0},{"$f":"SUM($AB$108:CE$108)","v":0},{"$f":"SUM($AB$108:CF$108)","v":0},{"$f":"SUM($AB$108:CG$108)","v":0},{"$f":"SUM($AB$108:CH$108)","v":0},{"$f":"SUM($AB$108:CI$108)","v":0}]
[]
[null,null,null,null,"Warmteverbruiken Utiliteit",null,"[GJ]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AC$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AD$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AE$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AF$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AG$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AH$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AI$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AJ$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AK$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AL$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AM$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AN$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AO$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AP$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AQ$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AR$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AS$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AT$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AU$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AV$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AW$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AX$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AY$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"AZ$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&AZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BA$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BB$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BC$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BD$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BE$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BF$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BG$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BH$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BI$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BJ$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BK$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BL$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BM$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BN$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BO$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BP$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BQ$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BR$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BS$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BT$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BU$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BV$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BW$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BX$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BY$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"BZ$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&BZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"CA$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&CA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"CB$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&CB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"CC$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&CC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"CD$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&CD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"CE$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&CE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"CF$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&CF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"CG$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&CG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"CH$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&CH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"CI$11*SUMIFS('Aantallen & Fasering'!$X$77:$X$81,'Aantallen & Fasering'!$G$77:$G$81,\"<=\"&CI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0}]
[null,null,null,null,"Aantal utiliteiten aangesloten",null,"[#]",null,"Totaal utiliteit:",null,{"$f":"SUM(AB112:CI112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,AZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,BZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,CA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,CB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,CC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,CD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,CE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,CF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,CG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,CH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"COUNTIFS('Aantallen & Fasering'!$G$77:$G$81,CI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0}]
[null,null,null,null,"Cumulatief aantal utiliteiten aangesloten",null,"[#]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB$112:AB$112)","v":0},{"$f":"SUM($AB$112:AC$112)","v":0},{"$f":"SUM($AB$112:AD$112)","v":0},{"$f":"SUM($AB$112:AE$112)","v":0},{"$f":"SUM($AB$112:AF$112)","v":0},{"$f":"SUM($AB$112:AG$112)","v":0},{"$f":"SUM($AB$112:AH$112)","v":0},{"$f":"SUM($AB$112:AI$112)","v":0},{"$f":"SUM($AB$112:AJ$112)","v":0},{"$f":"SUM($AB$112:AK$112)","v":0},{"$f":"SUM($AB$112:AL$112)","v":0},{"$f":"SUM($AB$112:AM$112)","v":0},{"$f":"SUM($AB$112:AN$112)","v":0},{"$f":"SUM($AB$112:AO$112)","v":0},{"$f":"SUM($AB$112:AP$112)","v":0},{"$f":"SUM($AB$112:AQ$112)","v":0},{"$f":"SUM($AB$112:AR$112)","v":0},{"$f":"SUM($AB$112:AS$112)","v":0},{"$f":"SUM($AB$112:AT$112)","v":0},{"$f":"SUM($AB$112:AU$112)","v":0},{"$f":"SUM($AB$112:AV$112)","v":0},{"$f":"SUM($AB$112:AW$112)","v":0},{"$f":"SUM($AB$112:AX$112)","v":0},{"$f":"SUM($AB$112:AY$112)","v":0},{"$f":"SUM($AB$112:AZ$112)","v":0},{"$f":"SUM($AB$112:BA$112)","v":0},{"$f":"SUM($AB$112:BB$112)","v":0},{"$f":"SUM($AB$112:BC$112)","v":0},{"$f":"SUM($AB$112:BD$112)","v":0},{"$f":"SUM($AB$112:BE$112)","v":0},{"$f":"SUM($AB$112:BF$112)","v":0},{"$f":"SUM($AB$112:BG$112)","v":0},{"$f":"SUM($AB$112:BH$112)","v":0},{"$f":"SUM($AB$112:BI$112)","v":0},{"$f":"SUM($AB$112:BJ$112)","v":0},{"$f":"SUM($AB$112:BK$112)","v":0},{"$f":"SUM($AB$112:BL$112)","v":0},{"$f":"SUM($AB$112:BM$112)","v":0},{"$f":"SUM($AB$112:BN$112)","v":0},{"$f":"SUM($AB$112:BO$112)","v":0},{"$f":"SUM($AB$112:BP$112)","v":0},{"$f":"SUM($AB$112:BQ$112)","v":0},{"$f":"SUM($AB$112:BR$112)","v":0},{"$f":"SUM($AB$112:BS$112)","v":0},{"$f":"SUM($AB$112:BT$112)","v":0},{"$f":"SUM($AB$112:BU$112)","v":0},{"$f":"SUM($AB$112:BV$112)","v":0},{"$f":"SUM($AB$112:BW$112)","v":0},{"$f":"SUM($AB$112:BX$112)","v":0},{"$f":"SUM($AB$112:BY$112)","v":0},{"$f":"SUM($AB$112:BZ$112)","v":0},{"$f":"SUM($AB$112:CA$112)","v":0},{"$f":"SUM($AB$112:CB$112)","v":0},{"$f":"SUM($AB$112:CC$112)","v":0},{"$f":"SUM($AB$112:CD$112)","v":0},{"$f":"SUM($AB$112:CE$112)","v":0},{"$f":"SUM($AB$112:CF$112)","v":0},{"$f":"SUM($AB$112:CG$112)","v":0},{"$f":"SUM($AB$112:CH$112)","v":0},{"$f":"SUM($AB$112:CI$112)","v":0}]
[]
[null,null,null,null,"Vermogen utiliteiten",null,"[kW]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,AZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BJ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BK$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BL$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BM$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BN$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BO$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BP$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BQ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BR$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BS$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BT$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BU$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BV$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BW$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BX$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BY$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,BZ$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,CA$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,CB$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,CC$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,CD$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,CE$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,CF$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,CG$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,CH$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0},{"$f":"SUMIFS('Aantallen & Fasering'!$Y$77:$Y$81,'Aantallen & Fasering'!$G$77:$G$81,CI$83,'Aantallen & Fasering'!$P$77:$P$81,TRUE,$N$77:$N$81,\"\")","v":0}]
[null,null,null,null,"Vermogen utiliteiten (cumulatief)",null,"[kW]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AB$115:AB$115)","v":0},{"$f":"SUM($AB$115:AC$115)","v":0},{"$f":"SUM($AB$115:AD$115)","v":0},{"$f":"SUM($AB$115:AE$115)","v":0},{"$f":"SUM($AB$115:AF$115)","v":0},{"$f":"SUM($AB$115:AG$115)","v":0},{"$f":"SUM($AB$115:AH$115)","v":0},{"$f":"SUM($AB$115:AI$115)","v":0},{"$f":"SUM($AB$115:AJ$115)","v":0},{"$f":"SUM($AB$115:AK$115)","v":0},{"$f":"SUM($AB$115:AL$115)","v":0},{"$f":"SUM($AB$115:AM$115)","v":0},{"$f":"SUM($AB$115:AN$115)","v":0},{"$f":"SUM($AB$115:AO$115)","v":0},{"$f":"SUM($AB$115:AP$115)","v":0},{"$f":"SUM($AB$115:AQ$115)","v":0},{"$f":"SUM($AB$115:AR$115)","v":0},{"$f":"SUM($AB$115:AS$115)","v":0},{"$f":"SUM($AB$115:AT$115)","v":0},{"$f":"SUM($AB$115:AU$115)","v":0},{"$f":"SUM($AB$115:AV$115)","v":0},{"$f":"SUM($AB$115:AW$115)","v":0},{"$f":"SUM($AB$115:AX$115)","v":0},{"$f":"SUM($AB$115:AY$115)","v":0},{"$f":"SUM($AB$115:AZ$115)","v":0},{"$f":"SUM($AB$115:BA$115)","v":0},{"$f":"SUM($AB$115:BB$115)","v":0},{"$f":"SUM($AB$115:BC$115)","v":0},{"$f":"SUM($AB$115:BD$115)","v":0},{"$f":"SUM($AB$115:BE$115)","v":0},{"$f":"SUM($AB$115:BF$115)","v":0},{"$f":"SUM($AB$115:BG$115)","v":0},{"$f":"SUM($AB$115:BH$115)","v":0},{"$f":"SUM($AB$115:BI$115)","v":0},{"$f":"SUM($AB$115:BJ$115)","v":0},{"$f":"SUM($AB$115:BK$115)","v":0},{"$f":"SUM($AB$115:BL$115)","v":0},{"$f":"SUM($AB$115:BM$115)","v":0},{"$f":"SUM($AB$115:BN$115)","v":0},{"$f":"SUM($AB$115:BO$115)","v":0},{"$f":"SUM($AB$115:BP$115)","v":0},{"$f":"SUM($AB$115:BQ$115)","v":0},{"$f":"SUM($AB$115:BR$115)","v":0},{"$f":"SUM($AB$115:BS$115)","v":0},{"$f":"SUM($AB$115:BT$115)","v":0},{"$f":"SUM($AB$115:BU$115)","v":0},{"$f":"SUM($AB$115:BV$115)","v":0},{"$f":"SUM($AB$115:BW$115)","v":0},{"$f":"SUM($AB$115:BX$115)","v":0},{"$f":"SUM($AB$115:BY$115)","v":0},{"$f":"SUM($AB$115:BZ$115)","v":0},{"$f":"SUM($AB$115:CA$115)","v":0},{"$f":"SUM($AB$115:CB$115)","v":0},{"$f":"SUM($AB$115:CC$115)","v":0},{"$f":"SUM($AB$115:CD$115)","v":0},{"$f":"SUM($AB$115:CE$115)","v":0},{"$f":"SUM($AB$115:CF$115)","v":0},{"$f":"SUM($AB$115:CG$115)","v":0},{"$f":"SUM($AB$115:CH$115)","v":0},{"$f":"SUM($AB$115:CI$115)","v":0}]
[]
[]
["FASERING & ECONOMISCHE LEVENSDUUR"]
[]
[null,"Fasering CAPEX",null,null,null,"Waarde","Eenheid","Default","Bron",null,"Afwijking default","Opmerkingen","Check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Uitgangspunten!$S$161","v":2022},{"$f":" AB121 + 1","v":2023},{"$f":" AC121 + 1","v":2024},{"$f":" AD121 + 1","v":2025},{"$f":" AE121 + 1","v":2026},{"$f":" AF121 + 1","v":2027},{"$f":" AG121 + 1","v":2028},{"$f":" AH121 + 1","v":2029},{"$f":" AI121 + 1","v":2030},{"$f":" AJ121 + 1","v":2031},{"$f":" AK121 + 1","v":2032},{"$f":" AL121 + 1","v":2033},{"$f":" AM121 + 1","v":2034},{"$f":" AN121 + 1","v":2035},{"$f":" AO121 + 1","v":2036},{"$f":" AP121 + 1","v":2037},{"$f":" AQ121 + 1","v":2038},{"$f":" AR121 + 1","v":2039},{"$f":" AS121 + 1","v":2040},{"$f":" AT121 + 1","v":2041},{"$f":" AU121 + 1","v":2042},{"$f":" AV121 + 1","v":2043},{"$f":" AW121 + 1","v":2044},{"$f":" AX121 + 1","v":2045},{"$f":" AY121 + 1","v":2046},{"$f":" AZ121 + 1","v":2047},{"$f":" BA121 + 1","v":2048},{"$f":" BB121 + 1","v":2049},{"$f":" BC121 + 1","v":2050},{"$f":" BD121 + 1","v":2051},{"$f":" BE121 + 1","v":2052},{"$f":" BF121 + 1","v":2053},{"$f":" BG121 + 1","v":2054},{"$f":" BH121 + 1","v":2055},{"$f":" BI121 + 1","v":2056},{"$f":" BJ121 + 1","v":2057},{"$f":" BK121 + 1","v":2058},{"$f":" BL121 + 1","v":2059},{"$f":" BM121 + 1","v":2060},{"$f":" BN121 + 1","v":2061},{"$f":" BO121 + 1","v":2062},{"$f":" BP121 + 1","v":2063},{"$f":" BQ121 + 1","v":2064},{"$f":" BR121 + 1","v":2065},{"$f":" BS121 + 1","v":2066},{"$f":" BT121 + 1","v":2067},{"$f":" BU121 + 1","v":2068},{"$f":" BV121 + 1","v":2069},{"$f":" BW121 + 1","v":2070},{"$f":" BX121 + 1","v":2071},{"$f":" BY121 + 1","v":2072},{"$f":" BZ121 + 1","v":2073},{"$f":" CA121 + 1","v":2074},{"$f":" CB121 + 1","v":2075},{"$f":" CC121 + 1","v":2076},{"$f":" CD121 + 1","v":2077},{"$f":" CE121 + 1","v":2078},{"$f":" CF121 + 1","v":2079},{"$f":" CG121 + 1","v":2080},{"$f":" CH121 + 1","v":2081}]
[null,null,"Netten"]
[null,null,null,null,"Econ. levensduur en fasering Hoofddistributietracé",30,"[jaar]",null,null,null,null,null,{"$f":" IF( F123=0,TRUE,IF(SUM(AB123:INDEX(AB123:CI123,1,$F$11)) = ($F$11/F123), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Econ. levensduur en fasering Primaire netten",30,"[jaar]",null,null,null,null,null,{"$f":" IF( F124=0,TRUE,IF(SUM(AB124:INDEX(AB124:CI124,1,$F$11)) = ($F$11/F124), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Econ. levensduur en fasering Secundaire netten",30,"[jaar]",null,null,null,null,null,{"$f":" IF( F125=0,TRUE,IF(SUM(AB125:INDEX(AB125:CI125,1,$F$11)) = ($F$11/F125), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33,0.33,0.34]
[null,null,null,null,"Econ. levensduur en fasering CAPEX Overig",20,"[jaar]",null,null,null,null,null,{"$f":" IF( F126=0,TRUE,IF(SUM(AB126:INDEX(AB126:CI126,1,$F$11)) = ($F$11/F126), TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33,0.33,0.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.1]
[]
[null,null,"Grondgebonden"]
[null,null,null,null,"Econ. levensduur grondgebonden",30,"[jaar]",null,null,null,null,null,{"$f":" IF( F129=0,TRUE,IF(SUM(AB129:INDEX(AB129:CI129,1,$F$11)) = 1, TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AB$54)/(SUM($AB$54:$CI$54)),0)","v":0.2},{"$f":"IFERROR((AC$54)/(SUM($AB$54:$CI$54)),0)","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Econ. levensduur warmtewisselaar / afleversets grondgebonden",15,"[jaar]",null,null,null,null,null,{"$f":" IF( F130=0,TRUE,IF(SUM(AB130:INDEX(AB130:CI130,1,$F$11)) = 1, TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AB$54)/(SUM($AB$54:$CI$54)),0)","v":0.2},0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Econ. levensduur meters grondgebonden",10,"[jaar]",null,null,null,null,null,{"$f":" IF( F131=0,TRUE,IF(SUM(AB131:INDEX(AB131:CI131,1,$F$11)) = 1, TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AB$54)/(SUM($AB$54:$CI$54)),0)","v":0.2},0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gestapeld"]
[null,null,null,null,"Econ. levensduur aansluiting gestapeld",30,"[jaar]",null,null,null,null,null,{"$f":" IF( F133=0,TRUE,IF(SUM(AB133:INDEX(AB133:CI133,1,$F$11)) = 1, TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AB$58)/(SUM($AB$58:$CI$58)),)","v":0.2},{"$f":"IFERROR((AC$58)/(SUM($AB$58:$CI$58)),)","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Econ. levensduur warmtewisselaar / afleversets gestapeld",15,"[jaar]",null,null,null,null,null,{"$f":" IF( F134=0,TRUE,IF(SUM(AB134:INDEX(AB134:CI134,1,$F$11)) = 1, TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AB$58)/(SUM($AB$58:$CI$58)),0)","v":0.2},{"$f":"IFERROR((AC$58)/(SUM($AB$58:$CI$58)),0)","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Econ. levensduur meters gestapeld",10,"[jaar]",null,null,null,null,null,{"$f":" IF( F135=0,TRUE,IF(SUM(AB135:INDEX(AB135:CI135,1,$F$11)) = 1, TRUE, FALSE))","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((AB$58)/(SUM($AB$58:$CI$58)),)","v":0.2},{"$f":"IFERROR((AC$58)/(SUM($AB$58:$CI$58)),)","v":0.2},0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Collectief"]
[null,null,null,null,"Econ. levensduur aansluiting collectief",30,"[jaar]",null,null,null,null,null,{"$f":" IF( F137=0,TRUE,IF(SUM(AB137:INDEX(AB137:CI137,1,$F$11)) = 1, TRUE, FALSE))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AB$96/SUM($AB$96:$CI$96),0)","v":0},{"$f":"IFERROR(AC$96/SUM($AB$96:$CI$96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Econ. levensduur warmtewisselaar / afleversets collectief",15,"[jaar]",null,null,null,null,null,{"$f":" IF( F138=0,TRUE,IF(SUM(AB138:INDEX(AB138:CI138,1,$F$11)) = 1, TRUE, FALSE))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AB$96/SUM($AB$96:$CI$96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Econ. levensduur meters collectief",10,"[jaar]",null,null,null,null,null,{"$f":" IF( F139=0,TRUE,IF(SUM(AB139:INDEX(AB139:CI139,1,$F$11)) = 1, TRUE, FALSE))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AB$96/SUM($AB$96:$CI$96),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Utiliteit"]
[null,null,null,null,"Econ. levensduur aansluiting utiliteit",30,"[jaar]",null,null,null,null,null,{"$f":" IF( F141=0,TRUE,IF(SUM(AB141:INDEX(AB141:CI141,1,$F$11)) = 1, TRUE, FALSE))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AB$112/SUM($AB$112:$CI$112),0)","v":0},{"$f":"IFERROR(AC$112/SUM($AB$112:$CI$112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Econ. levensduur warmtewisselaar / afleversets utiliteit",15,"[jaar]",null,null,null,null,null,{"$f":" IF( F142=0,TRUE,IF(SUM(AB142:INDEX(AB142:CI142,1,$F$11)) = 1, TRUE, FALSE))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AB$112/SUM($AB$112:$CI$112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Econ. levensduur meters utiliteit",10,"[jaar]",null,null,null,null,null,{"$f":" IF( F143=0,TRUE,IF(SUM(AB143:INDEX(AB143:CI143,1,$F$11)) = 1, TRUE, FALSE))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AB$112/SUM($AB$112:$CI$112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Berekeningen Fasering & Herinvesteringen"]
[null,null,"Grondgebonden"]
[null,null,null,null,"Fasering en Herinvestering aansluiting grondgebonden",{"$f":"SUM(AB147:CI147)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F129) * AB129 + (AB$121>$F$10+$F129) * (AB$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AB$17),$F129)+1)","v":0.2},{"$f":" (AC$121<=$F$10+$F129) * AC129 + (AC$121>$F$10+$F129) * (AC$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AC$17),$F129)+1)","v":0.2},{"$f":" (AD$121<=$F$10+$F129) * AD129 + (AD$121>$F$10+$F129) * (AD$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AD$17),$F129)+1)","v":0.2},{"$f":" (AE$121<=$F$10+$F129) * AE129 + (AE$121>$F$10+$F129) * (AE$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AE$17),$F129)+1)","v":0.2},{"$f":" (AF$121<=$F$10+$F129) * AF129 + (AF$121>$F$10+$F129) * (AF$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AF$17),$F129)+1)","v":0.2},{"$f":" (AG$121<=$F$10+$F129) * AG129 + (AG$121>$F$10+$F129) * (AG$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AG$17),$F129)+1)","v":0},{"$f":" (AH$121<=$F$10+$F129) * AH129 + (AH$121>$F$10+$F129) * (AH$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AH$17),$F129)+1)","v":0},{"$f":" (AI$121<=$F$10+$F129) * AI129 + (AI$121>$F$10+$F129) * (AI$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AI$17),$F129)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F129) * AJ129 + (AJ$121>$F$10+$F129) * (AJ$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AJ$17),$F129)+1)","v":0},{"$f":" (AK$121<=$F$10+$F129) * AK129 + (AK$121>$F$10+$F129) * (AK$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AK$17),$F129)+1)","v":0},{"$f":" (AL$121<=$F$10+$F129) * AL129 + (AL$121>$F$10+$F129) * (AL$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AL$17),$F129)+1)","v":0},{"$f":" (AM$121<=$F$10+$F129) * AM129 + (AM$121>$F$10+$F129) * (AM$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AM$17),$F129)+1)","v":0},{"$f":" (AN$121<=$F$10+$F129) * AN129 + (AN$121>$F$10+$F129) * (AN$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AN$17),$F129)+1)","v":0},{"$f":" (AO$121<=$F$10+$F129) * AO129 + (AO$121>$F$10+$F129) * (AO$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AO$17),$F129)+1)","v":0},{"$f":" (AP$121<=$F$10+$F129) * AP129 + (AP$121>$F$10+$F129) * (AP$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AP$17),$F129)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F129) * AQ129 + (AQ$121>$F$10+$F129) * (AQ$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AQ$17),$F129)+1)","v":0},{"$f":" (AR$121<=$F$10+$F129) * AR129 + (AR$121>$F$10+$F129) * (AR$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AR$17),$F129)+1)","v":0},{"$f":" (AS$121<=$F$10+$F129) * AS129 + (AS$121>$F$10+$F129) * (AS$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AS$17),$F129)+1)","v":0},{"$f":" (AT$121<=$F$10+$F129) * AT129 + (AT$121>$F$10+$F129) * (AT$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AT$17),$F129)+1)","v":0},{"$f":" (AU$121<=$F$10+$F129) * AU129 + (AU$121>$F$10+$F129) * (AU$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AU$17),$F129)+1)","v":0},{"$f":" (AV$121<=$F$10+$F129) * AV129 + (AV$121>$F$10+$F129) * (AV$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AV$17),$F129)+1)","v":0},{"$f":" (AW$121<=$F$10+$F129) * AW129 + (AW$121>$F$10+$F129) * (AW$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AW$17),$F129)+1)","v":0},{"$f":" (AX$121<=$F$10+$F129) * AX129 + (AX$121>$F$10+$F129) * (AX$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AX$17),$F129)+1)","v":0},{"$f":" (AY$121<=$F$10+$F129) * AY129 + (AY$121>$F$10+$F129) * (AY$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AY$17),$F129)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F129) * AZ129 + (AZ$121>$F$10+$F129) * (AZ$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:AZ$17),$F129)+1)","v":0},{"$f":" (BA$121<=$F$10+$F129) * BA129 + (BA$121>$F$10+$F129) * (BA$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BA$17),$F129)+1)","v":0},{"$f":" (BB$121<=$F$10+$F129) * BB129 + (BB$121>$F$10+$F129) * (BB$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BB$17),$F129)+1)","v":0},{"$f":" (BC$121<=$F$10+$F129) * BC129 + (BC$121>$F$10+$F129) * (BC$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BC$17),$F129)+1)","v":0},{"$f":" (BD$121<=$F$10+$F129) * BD129 + (BD$121>$F$10+$F129) * (BD$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BD$17),$F129)+1)","v":0},{"$f":" (BE$121<=$F$10+$F129) * BE129 + (BE$121>$F$10+$F129) * (BE$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BE$17),$F129)+1)","v":0},{"$f":" (BF$121<=$F$10+$F129) * BF129 + (BF$121>$F$10+$F129) * (BF$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BF$17),$F129)+1)","v":0},{"$f":" (BG$121<=$F$10+$F129) * BG129 + (BG$121>$F$10+$F129) * (BG$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BG$17),$F129)+1)","v":0},{"$f":" (BH$121<=$F$10+$F129) * BH129 + (BH$121>$F$10+$F129) * (BH$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BH$17),$F129)+1)","v":0},{"$f":" (BI$121<=$F$10+$F129) * BI129 + (BI$121>$F$10+$F129) * (BI$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BI$17),$F129)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F129) * BJ129 + (BJ$121>$F$10+$F129) * (BJ$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BJ$17),$F129)+1)","v":0},{"$f":" (BK$121<=$F$10+$F129) * BK129 + (BK$121>$F$10+$F129) * (BK$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BK$17),$F129)+1)","v":0},{"$f":" (BL$121<=$F$10+$F129) * BL129 + (BL$121>$F$10+$F129) * (BL$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BL$17),$F129)+1)","v":0},{"$f":" (BM$121<=$F$10+$F129) * BM129 + (BM$121>$F$10+$F129) * (BM$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BM$17),$F129)+1)","v":0},{"$f":" (BN$121<=$F$10+$F129) * BN129 + (BN$121>$F$10+$F129) * (BN$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BN$17),$F129)+1)","v":0},{"$f":" (BO$121<=$F$10+$F129) * BO129 + (BO$121>$F$10+$F129) * (BO$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BO$17),$F129)+1)","v":0},{"$f":" (BP$121<=$F$10+$F129) * BP129 + (BP$121>$F$10+$F129) * (BP$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BP$17),$F129)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F129) * BQ129 + (BQ$121>$F$10+$F129) * (BQ$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BQ$17),$F129)+1)","v":0},{"$f":" (BR$121<=$F$10+$F129) * BR129 + (BR$121>$F$10+$F129) * (BR$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BR$17),$F129)+1)","v":0},{"$f":" (BS$121<=$F$10+$F129) * BS129 + (BS$121>$F$10+$F129) * (BS$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BS$17),$F129)+1)","v":0},{"$f":" (BT$121<=$F$10+$F129) * BT129 + (BT$121>$F$10+$F129) * (BT$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BT$17),$F129)+1)","v":0},{"$f":" (BU$121<=$F$10+$F129) * BU129 + (BU$121>$F$10+$F129) * (BU$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BU$17),$F129)+1)","v":0},{"$f":" (BV$121<=$F$10+$F129) * BV129 + (BV$121>$F$10+$F129) * (BV$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BV$17),$F129)+1)","v":0},{"$f":" (BW$121<=$F$10+$F129) * BW129 + (BW$121>$F$10+$F129) * (BW$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BW$17),$F129)+1)","v":0},{"$f":" (BX$121<=$F$10+$F129) * BX129 + (BX$121>$F$10+$F129) * (BX$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BX$17),$F129)+1)","v":0},{"$f":" (BY$121<=$F$10+$F129) * BY129 + (BY$121>$F$10+$F129) * (BY$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BY$17),$F129)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F129) * BZ129 + (BZ$121>$F$10+$F129) * (BZ$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:BZ$17),$F129)+1)","v":0},{"$f":" (CA$121<=$F$10+$F129) * CA129 + (CA$121>$F$10+$F129) * (CA$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:CA$17),$F129)+1)","v":0},{"$f":" (CB$121<=$F$10+$F129) * CB129 + (CB$121>$F$10+$F129) * (CB$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:CB$17),$F129)+1)","v":0},{"$f":" (CC$121<=$F$10+$F129) * CC129 + (CC$121>$F$10+$F129) * (CC$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:CC$17),$F129)+1)","v":0},{"$f":" (CD$121<=$F$10+$F129) * CD129 + (CD$121>$F$10+$F129) * (CD$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:CD$17),$F129)+1)","v":0},{"$f":" (CE$121<=$F$10+$F129) * CE129 + (CE$121>$F$10+$F129) * (CE$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:CE$17),$F129)+1)","v":0},{"$f":" (CF$121<=$F$10+$F129) * CF129 + (CF$121>$F$10+$F129) * (CF$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:CF$17),$F129)+1)","v":0},{"$f":" (CG$121<=$F$10+$F129) * CG129 + (CG$121>$F$10+$F129) * (CG$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:CG$17),$F129)+1)","v":0},{"$f":" (CH$121<=$F$10+$F129) * CH129 + (CH$121>$F$10+$F129) * (CH$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:CH$17),$F129)+1)","v":0},{"$f":" (CI$121<=$F$10+$F129) * CI129 + (CI$121>$F$10+$F129) * (CI$121<=$F$10+$M$17) * INDEX($AA129:$CI129,MOD(SUM($AB$17:CI$17),$F129)+1)","v":0}]
[null,null,null,null,"Fasering en Herinvestering warmtewisselaar / afleversets grondgebonden",{"$f":"SUM(AB148:CI148)","v":1.9999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F130) * AB130 + (AB$121>$F$10+$F130) * (AB$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AB$17),$F130)+1)","v":0.2},{"$f":" (AC$121<=$F$10+$F130) * AC130 + (AC$121>$F$10+$F130) * (AC$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AC$17),$F130)+1)","v":0.2},{"$f":" (AD$121<=$F$10+$F130) * AD130 + (AD$121>$F$10+$F130) * (AD$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AD$17),$F130)+1)","v":0.2},{"$f":" (AE$121<=$F$10+$F130) * AE130 + (AE$121>$F$10+$F130) * (AE$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AE$17),$F130)+1)","v":0.2},{"$f":" (AF$121<=$F$10+$F130) * AF130 + (AF$121>$F$10+$F130) * (AF$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AF$17),$F130)+1)","v":0.2},{"$f":" (AG$121<=$F$10+$F130) * AG130 + (AG$121>$F$10+$F130) * (AG$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AG$17),$F130)+1)","v":0},{"$f":" (AH$121<=$F$10+$F130) * AH130 + (AH$121>$F$10+$F130) * (AH$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AH$17),$F130)+1)","v":0},{"$f":" (AI$121<=$F$10+$F130) * AI130 + (AI$121>$F$10+$F130) * (AI$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AI$17),$F130)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F130) * AJ130 + (AJ$121>$F$10+$F130) * (AJ$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AJ$17),$F130)+1)","v":0},{"$f":" (AK$121<=$F$10+$F130) * AK130 + (AK$121>$F$10+$F130) * (AK$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AK$17),$F130)+1)","v":0},{"$f":" (AL$121<=$F$10+$F130) * AL130 + (AL$121>$F$10+$F130) * (AL$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AL$17),$F130)+1)","v":0},{"$f":" (AM$121<=$F$10+$F130) * AM130 + (AM$121>$F$10+$F130) * (AM$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AM$17),$F130)+1)","v":0},{"$f":" (AN$121<=$F$10+$F130) * AN130 + (AN$121>$F$10+$F130) * (AN$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AN$17),$F130)+1)","v":0},{"$f":" (AO$121<=$F$10+$F130) * AO130 + (AO$121>$F$10+$F130) * (AO$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AO$17),$F130)+1)","v":0},{"$f":" (AP$121<=$F$10+$F130) * AP130 + (AP$121>$F$10+$F130) * (AP$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AP$17),$F130)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F130) * AQ130 + (AQ$121>$F$10+$F130) * (AQ$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AQ$17),$F130)+1)","v":0},{"$f":" (AR$121<=$F$10+$F130) * AR130 + (AR$121>$F$10+$F130) * (AR$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AR$17),$F130)+1)","v":0.2},{"$f":" (AS$121<=$F$10+$F130) * AS130 + (AS$121>$F$10+$F130) * (AS$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AS$17),$F130)+1)","v":0.2},{"$f":" (AT$121<=$F$10+$F130) * AT130 + (AT$121>$F$10+$F130) * (AT$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AT$17),$F130)+1)","v":0.2},{"$f":" (AU$121<=$F$10+$F130) * AU130 + (AU$121>$F$10+$F130) * (AU$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AU$17),$F130)+1)","v":0.2},{"$f":" (AV$121<=$F$10+$F130) * AV130 + (AV$121>$F$10+$F130) * (AV$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AV$17),$F130)+1)","v":0.2},{"$f":" (AW$121<=$F$10+$F130) * AW130 + (AW$121>$F$10+$F130) * (AW$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AW$17),$F130)+1)","v":0},{"$f":" (AX$121<=$F$10+$F130) * AX130 + (AX$121>$F$10+$F130) * (AX$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AX$17),$F130)+1)","v":0},{"$f":" (AY$121<=$F$10+$F130) * AY130 + (AY$121>$F$10+$F130) * (AY$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AY$17),$F130)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F130) * AZ130 + (AZ$121>$F$10+$F130) * (AZ$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:AZ$17),$F130)+1)","v":0},{"$f":" (BA$121<=$F$10+$F130) * BA130 + (BA$121>$F$10+$F130) * (BA$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BA$17),$F130)+1)","v":0},{"$f":" (BB$121<=$F$10+$F130) * BB130 + (BB$121>$F$10+$F130) * (BB$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BB$17),$F130)+1)","v":0},{"$f":" (BC$121<=$F$10+$F130) * BC130 + (BC$121>$F$10+$F130) * (BC$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BC$17),$F130)+1)","v":0},{"$f":" (BD$121<=$F$10+$F130) * BD130 + (BD$121>$F$10+$F130) * (BD$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BD$17),$F130)+1)","v":0},{"$f":" (BE$121<=$F$10+$F130) * BE130 + (BE$121>$F$10+$F130) * (BE$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BE$17),$F130)+1)","v":0},{"$f":" (BF$121<=$F$10+$F130) * BF130 + (BF$121>$F$10+$F130) * (BF$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BF$17),$F130)+1)","v":0},{"$f":" (BG$121<=$F$10+$F130) * BG130 + (BG$121>$F$10+$F130) * (BG$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BG$17),$F130)+1)","v":0},{"$f":" (BH$121<=$F$10+$F130) * BH130 + (BH$121>$F$10+$F130) * (BH$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BH$17),$F130)+1)","v":0},{"$f":" (BI$121<=$F$10+$F130) * BI130 + (BI$121>$F$10+$F130) * (BI$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BI$17),$F130)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F130) * BJ130 + (BJ$121>$F$10+$F130) * (BJ$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BJ$17),$F130)+1)","v":0},{"$f":" (BK$121<=$F$10+$F130) * BK130 + (BK$121>$F$10+$F130) * (BK$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BK$17),$F130)+1)","v":0},{"$f":" (BL$121<=$F$10+$F130) * BL130 + (BL$121>$F$10+$F130) * (BL$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BL$17),$F130)+1)","v":0},{"$f":" (BM$121<=$F$10+$F130) * BM130 + (BM$121>$F$10+$F130) * (BM$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BM$17),$F130)+1)","v":0},{"$f":" (BN$121<=$F$10+$F130) * BN130 + (BN$121>$F$10+$F130) * (BN$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BN$17),$F130)+1)","v":0},{"$f":" (BO$121<=$F$10+$F130) * BO130 + (BO$121>$F$10+$F130) * (BO$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BO$17),$F130)+1)","v":0},{"$f":" (BP$121<=$F$10+$F130) * BP130 + (BP$121>$F$10+$F130) * (BP$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BP$17),$F130)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F130) * BQ130 + (BQ$121>$F$10+$F130) * (BQ$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BQ$17),$F130)+1)","v":0},{"$f":" (BR$121<=$F$10+$F130) * BR130 + (BR$121>$F$10+$F130) * (BR$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BR$17),$F130)+1)","v":0},{"$f":" (BS$121<=$F$10+$F130) * BS130 + (BS$121>$F$10+$F130) * (BS$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BS$17),$F130)+1)","v":0},{"$f":" (BT$121<=$F$10+$F130) * BT130 + (BT$121>$F$10+$F130) * (BT$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BT$17),$F130)+1)","v":0},{"$f":" (BU$121<=$F$10+$F130) * BU130 + (BU$121>$F$10+$F130) * (BU$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BU$17),$F130)+1)","v":0},{"$f":" (BV$121<=$F$10+$F130) * BV130 + (BV$121>$F$10+$F130) * (BV$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BV$17),$F130)+1)","v":0},{"$f":" (BW$121<=$F$10+$F130) * BW130 + (BW$121>$F$10+$F130) * (BW$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BW$17),$F130)+1)","v":0},{"$f":" (BX$121<=$F$10+$F130) * BX130 + (BX$121>$F$10+$F130) * (BX$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BX$17),$F130)+1)","v":0},{"$f":" (BY$121<=$F$10+$F130) * BY130 + (BY$121>$F$10+$F130) * (BY$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BY$17),$F130)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F130) * BZ130 + (BZ$121>$F$10+$F130) * (BZ$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:BZ$17),$F130)+1)","v":0},{"$f":" (CA$121<=$F$10+$F130) * CA130 + (CA$121>$F$10+$F130) * (CA$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:CA$17),$F130)+1)","v":0},{"$f":" (CB$121<=$F$10+$F130) * CB130 + (CB$121>$F$10+$F130) * (CB$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:CB$17),$F130)+1)","v":0},{"$f":" (CC$121<=$F$10+$F130) * CC130 + (CC$121>$F$10+$F130) * (CC$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:CC$17),$F130)+1)","v":0},{"$f":" (CD$121<=$F$10+$F130) * CD130 + (CD$121>$F$10+$F130) * (CD$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:CD$17),$F130)+1)","v":0},{"$f":" (CE$121<=$F$10+$F130) * CE130 + (CE$121>$F$10+$F130) * (CE$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:CE$17),$F130)+1)","v":0},{"$f":" (CF$121<=$F$10+$F130) * CF130 + (CF$121>$F$10+$F130) * (CF$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:CF$17),$F130)+1)","v":0},{"$f":" (CG$121<=$F$10+$F130) * CG130 + (CG$121>$F$10+$F130) * (CG$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:CG$17),$F130)+1)","v":0},{"$f":" (CH$121<=$F$10+$F130) * CH130 + (CH$121>$F$10+$F130) * (CH$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:CH$17),$F130)+1)","v":0},{"$f":" (CI$121<=$F$10+$F130) * CI130 + (CI$121>$F$10+$F130) * (CI$121<=$F$10+$M$17) * INDEX($AA130:$CI130,MOD(SUM($AB$17:CI$17),$F130)+1)","v":0}]
[null,null,null,null,"Fasering en Herinvestering meters grondgebonden",{"$f":"SUM(AB149:CI149)","v":3.0000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F131) * AB131 + (AB$121>$F$10+$F131) * (AB$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AB$17),$F131)+1)","v":0.2},{"$f":" (AC$121<=$F$10+$F131) * AC131 + (AC$121>$F$10+$F131) * (AC$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AC$17),$F131)+1)","v":0.2},{"$f":" (AD$121<=$F$10+$F131) * AD131 + (AD$121>$F$10+$F131) * (AD$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AD$17),$F131)+1)","v":0.2},{"$f":" (AE$121<=$F$10+$F131) * AE131 + (AE$121>$F$10+$F131) * (AE$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AE$17),$F131)+1)","v":0.2},{"$f":" (AF$121<=$F$10+$F131) * AF131 + (AF$121>$F$10+$F131) * (AF$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AF$17),$F131)+1)","v":0.2},{"$f":" (AG$121<=$F$10+$F131) * AG131 + (AG$121>$F$10+$F131) * (AG$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AG$17),$F131)+1)","v":0},{"$f":" (AH$121<=$F$10+$F131) * AH131 + (AH$121>$F$10+$F131) * (AH$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AH$17),$F131)+1)","v":0},{"$f":" (AI$121<=$F$10+$F131) * AI131 + (AI$121>$F$10+$F131) * (AI$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AI$17),$F131)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F131) * AJ131 + (AJ$121>$F$10+$F131) * (AJ$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AJ$17),$F131)+1)","v":0},{"$f":" (AK$121<=$F$10+$F131) * AK131 + (AK$121>$F$10+$F131) * (AK$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AK$17),$F131)+1)","v":0},{"$f":" (AL$121<=$F$10+$F131) * AL131 + (AL$121>$F$10+$F131) * (AL$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AL$17),$F131)+1)","v":0},{"$f":" (AM$121<=$F$10+$F131) * AM131 + (AM$121>$F$10+$F131) * (AM$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AM$17),$F131)+1)","v":0.2},{"$f":" (AN$121<=$F$10+$F131) * AN131 + (AN$121>$F$10+$F131) * (AN$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AN$17),$F131)+1)","v":0.2},{"$f":" (AO$121<=$F$10+$F131) * AO131 + (AO$121>$F$10+$F131) * (AO$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AO$17),$F131)+1)","v":0.2},{"$f":" (AP$121<=$F$10+$F131) * AP131 + (AP$121>$F$10+$F131) * (AP$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AP$17),$F131)+1)","v":0.2},{"$f":" (AQ$121<=$F$10+$F131) * AQ131 + (AQ$121>$F$10+$F131) * (AQ$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AQ$17),$F131)+1)","v":0.2},{"$f":" (AR$121<=$F$10+$F131) * AR131 + (AR$121>$F$10+$F131) * (AR$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AR$17),$F131)+1)","v":0},{"$f":" (AS$121<=$F$10+$F131) * AS131 + (AS$121>$F$10+$F131) * (AS$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AS$17),$F131)+1)","v":0},{"$f":" (AT$121<=$F$10+$F131) * AT131 + (AT$121>$F$10+$F131) * (AT$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AT$17),$F131)+1)","v":0},{"$f":" (AU$121<=$F$10+$F131) * AU131 + (AU$121>$F$10+$F131) * (AU$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AU$17),$F131)+1)","v":0},{"$f":" (AV$121<=$F$10+$F131) * AV131 + (AV$121>$F$10+$F131) * (AV$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AV$17),$F131)+1)","v":0},{"$f":" (AW$121<=$F$10+$F131) * AW131 + (AW$121>$F$10+$F131) * (AW$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AW$17),$F131)+1)","v":0.2},{"$f":" (AX$121<=$F$10+$F131) * AX131 + (AX$121>$F$10+$F131) * (AX$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AX$17),$F131)+1)","v":0.2},{"$f":" (AY$121<=$F$10+$F131) * AY131 + (AY$121>$F$10+$F131) * (AY$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AY$17),$F131)+1)","v":0.2},{"$f":" (AZ$121<=$F$10+$F131) * AZ131 + (AZ$121>$F$10+$F131) * (AZ$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:AZ$17),$F131)+1)","v":0.2},{"$f":" (BA$121<=$F$10+$F131) * BA131 + (BA$121>$F$10+$F131) * (BA$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BA$17),$F131)+1)","v":0.2},{"$f":" (BB$121<=$F$10+$F131) * BB131 + (BB$121>$F$10+$F131) * (BB$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BB$17),$F131)+1)","v":0},{"$f":" (BC$121<=$F$10+$F131) * BC131 + (BC$121>$F$10+$F131) * (BC$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BC$17),$F131)+1)","v":0},{"$f":" (BD$121<=$F$10+$F131) * BD131 + (BD$121>$F$10+$F131) * (BD$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BD$17),$F131)+1)","v":0},{"$f":" (BE$121<=$F$10+$F131) * BE131 + (BE$121>$F$10+$F131) * (BE$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BE$17),$F131)+1)","v":0},{"$f":" (BF$121<=$F$10+$F131) * BF131 + (BF$121>$F$10+$F131) * (BF$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BF$17),$F131)+1)","v":0},{"$f":" (BG$121<=$F$10+$F131) * BG131 + (BG$121>$F$10+$F131) * (BG$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BG$17),$F131)+1)","v":0},{"$f":" (BH$121<=$F$10+$F131) * BH131 + (BH$121>$F$10+$F131) * (BH$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BH$17),$F131)+1)","v":0},{"$f":" (BI$121<=$F$10+$F131) * BI131 + (BI$121>$F$10+$F131) * (BI$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BI$17),$F131)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F131) * BJ131 + (BJ$121>$F$10+$F131) * (BJ$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BJ$17),$F131)+1)","v":0},{"$f":" (BK$121<=$F$10+$F131) * BK131 + (BK$121>$F$10+$F131) * (BK$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BK$17),$F131)+1)","v":0},{"$f":" (BL$121<=$F$10+$F131) * BL131 + (BL$121>$F$10+$F131) * (BL$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BL$17),$F131)+1)","v":0},{"$f":" (BM$121<=$F$10+$F131) * BM131 + (BM$121>$F$10+$F131) * (BM$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BM$17),$F131)+1)","v":0},{"$f":" (BN$121<=$F$10+$F131) * BN131 + (BN$121>$F$10+$F131) * (BN$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BN$17),$F131)+1)","v":0},{"$f":" (BO$121<=$F$10+$F131) * BO131 + (BO$121>$F$10+$F131) * (BO$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BO$17),$F131)+1)","v":0},{"$f":" (BP$121<=$F$10+$F131) * BP131 + (BP$121>$F$10+$F131) * (BP$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BP$17),$F131)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F131) * BQ131 + (BQ$121>$F$10+$F131) * (BQ$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BQ$17),$F131)+1)","v":0},{"$f":" (BR$121<=$F$10+$F131) * BR131 + (BR$121>$F$10+$F131) * (BR$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BR$17),$F131)+1)","v":0},{"$f":" (BS$121<=$F$10+$F131) * BS131 + (BS$121>$F$10+$F131) * (BS$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BS$17),$F131)+1)","v":0},{"$f":" (BT$121<=$F$10+$F131) * BT131 + (BT$121>$F$10+$F131) * (BT$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BT$17),$F131)+1)","v":0},{"$f":" (BU$121<=$F$10+$F131) * BU131 + (BU$121>$F$10+$F131) * (BU$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BU$17),$F131)+1)","v":0},{"$f":" (BV$121<=$F$10+$F131) * BV131 + (BV$121>$F$10+$F131) * (BV$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BV$17),$F131)+1)","v":0},{"$f":" (BW$121<=$F$10+$F131) * BW131 + (BW$121>$F$10+$F131) * (BW$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BW$17),$F131)+1)","v":0},{"$f":" (BX$121<=$F$10+$F131) * BX131 + (BX$121>$F$10+$F131) * (BX$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BX$17),$F131)+1)","v":0},{"$f":" (BY$121<=$F$10+$F131) * BY131 + (BY$121>$F$10+$F131) * (BY$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BY$17),$F131)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F131) * BZ131 + (BZ$121>$F$10+$F131) * (BZ$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:BZ$17),$F131)+1)","v":0},{"$f":" (CA$121<=$F$10+$F131) * CA131 + (CA$121>$F$10+$F131) * (CA$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:CA$17),$F131)+1)","v":0},{"$f":" (CB$121<=$F$10+$F131) * CB131 + (CB$121>$F$10+$F131) * (CB$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:CB$17),$F131)+1)","v":0},{"$f":" (CC$121<=$F$10+$F131) * CC131 + (CC$121>$F$10+$F131) * (CC$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:CC$17),$F131)+1)","v":0},{"$f":" (CD$121<=$F$10+$F131) * CD131 + (CD$121>$F$10+$F131) * (CD$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:CD$17),$F131)+1)","v":0},{"$f":" (CE$121<=$F$10+$F131) * CE131 + (CE$121>$F$10+$F131) * (CE$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:CE$17),$F131)+1)","v":0},{"$f":" (CF$121<=$F$10+$F131) * CF131 + (CF$121>$F$10+$F131) * (CF$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:CF$17),$F131)+1)","v":0},{"$f":" (CG$121<=$F$10+$F131) * CG131 + (CG$121>$F$10+$F131) * (CG$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:CG$17),$F131)+1)","v":0},{"$f":" (CH$121<=$F$10+$F131) * CH131 + (CH$121>$F$10+$F131) * (CH$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:CH$17),$F131)+1)","v":0},{"$f":" (CI$121<=$F$10+$F131) * CI131 + (CI$121>$F$10+$F131) * (CI$121<=$F$10+$M$17) * INDEX($AA131:$CI131,MOD(SUM($AB$17:CI$17),$F131)+1)","v":0}]
[null,null,"Gestapeld"]
[null,null,null,null,"Fasering en Herinvestering aansluiting gestapeld",{"$f":"SUM(AB151:CI151)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F133) * AB133 + (AB$121>$F$10+$F133) * (AB$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AB$18),$F133)+1)","v":0.2},{"$f":" (AC$121<=$F$10+$F133) * AC133 + (AC$121>$F$10+$F133) * (AC$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AC$18),$F133)+1)","v":0.2},{"$f":" (AD$121<=$F$10+$F133) * AD133 + (AD$121>$F$10+$F133) * (AD$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AD$18),$F133)+1)","v":0.2},{"$f":" (AE$121<=$F$10+$F133) * AE133 + (AE$121>$F$10+$F133) * (AE$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AE$18),$F133)+1)","v":0.2},{"$f":" (AF$121<=$F$10+$F133) * AF133 + (AF$121>$F$10+$F133) * (AF$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AF$18),$F133)+1)","v":0.2},{"$f":" (AG$121<=$F$10+$F133) * AG133 + (AG$121>$F$10+$F133) * (AG$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AG$18),$F133)+1)","v":0},{"$f":" (AH$121<=$F$10+$F133) * AH133 + (AH$121>$F$10+$F133) * (AH$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AH$18),$F133)+1)","v":0},{"$f":" (AI$121<=$F$10+$F133) * AI133 + (AI$121>$F$10+$F133) * (AI$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AI$18),$F133)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F133) * AJ133 + (AJ$121>$F$10+$F133) * (AJ$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AJ$18),$F133)+1)","v":0},{"$f":" (AK$121<=$F$10+$F133) * AK133 + (AK$121>$F$10+$F133) * (AK$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AK$18),$F133)+1)","v":0},{"$f":" (AL$121<=$F$10+$F133) * AL133 + (AL$121>$F$10+$F133) * (AL$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AL$18),$F133)+1)","v":0},{"$f":" (AM$121<=$F$10+$F133) * AM133 + (AM$121>$F$10+$F133) * (AM$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AM$18),$F133)+1)","v":0},{"$f":" (AN$121<=$F$10+$F133) * AN133 + (AN$121>$F$10+$F133) * (AN$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AN$18),$F133)+1)","v":0},{"$f":" (AO$121<=$F$10+$F133) * AO133 + (AO$121>$F$10+$F133) * (AO$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AO$18),$F133)+1)","v":0},{"$f":" (AP$121<=$F$10+$F133) * AP133 + (AP$121>$F$10+$F133) * (AP$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AP$18),$F133)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F133) * AQ133 + (AQ$121>$F$10+$F133) * (AQ$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AQ$18),$F133)+1)","v":0},{"$f":" (AR$121<=$F$10+$F133) * AR133 + (AR$121>$F$10+$F133) * (AR$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AR$18),$F133)+1)","v":0},{"$f":" (AS$121<=$F$10+$F133) * AS133 + (AS$121>$F$10+$F133) * (AS$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AS$18),$F133)+1)","v":0},{"$f":" (AT$121<=$F$10+$F133) * AT133 + (AT$121>$F$10+$F133) * (AT$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AT$18),$F133)+1)","v":0},{"$f":" (AU$121<=$F$10+$F133) * AU133 + (AU$121>$F$10+$F133) * (AU$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AU$18),$F133)+1)","v":0},{"$f":" (AV$121<=$F$10+$F133) * AV133 + (AV$121>$F$10+$F133) * (AV$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AV$18),$F133)+1)","v":0},{"$f":" (AW$121<=$F$10+$F133) * AW133 + (AW$121>$F$10+$F133) * (AW$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AW$18),$F133)+1)","v":0},{"$f":" (AX$121<=$F$10+$F133) * AX133 + (AX$121>$F$10+$F133) * (AX$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AX$18),$F133)+1)","v":0},{"$f":" (AY$121<=$F$10+$F133) * AY133 + (AY$121>$F$10+$F133) * (AY$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AY$18),$F133)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F133) * AZ133 + (AZ$121>$F$10+$F133) * (AZ$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:AZ$18),$F133)+1)","v":0},{"$f":" (BA$121<=$F$10+$F133) * BA133 + (BA$121>$F$10+$F133) * (BA$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BA$18),$F133)+1)","v":0},{"$f":" (BB$121<=$F$10+$F133) * BB133 + (BB$121>$F$10+$F133) * (BB$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BB$18),$F133)+1)","v":0},{"$f":" (BC$121<=$F$10+$F133) * BC133 + (BC$121>$F$10+$F133) * (BC$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BC$18),$F133)+1)","v":0},{"$f":" (BD$121<=$F$10+$F133) * BD133 + (BD$121>$F$10+$F133) * (BD$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BD$18),$F133)+1)","v":0},{"$f":" (BE$121<=$F$10+$F133) * BE133 + (BE$121>$F$10+$F133) * (BE$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BE$18),$F133)+1)","v":0},{"$f":" (BF$121<=$F$10+$F133) * BF133 + (BF$121>$F$10+$F133) * (BF$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BF$18),$F133)+1)","v":0},{"$f":" (BG$121<=$F$10+$F133) * BG133 + (BG$121>$F$10+$F133) * (BG$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BG$18),$F133)+1)","v":0},{"$f":" (BH$121<=$F$10+$F133) * BH133 + (BH$121>$F$10+$F133) * (BH$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BH$18),$F133)+1)","v":0},{"$f":" (BI$121<=$F$10+$F133) * BI133 + (BI$121>$F$10+$F133) * (BI$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BI$18),$F133)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F133) * BJ133 + (BJ$121>$F$10+$F133) * (BJ$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BJ$18),$F133)+1)","v":0},{"$f":" (BK$121<=$F$10+$F133) * BK133 + (BK$121>$F$10+$F133) * (BK$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BK$18),$F133)+1)","v":0},{"$f":" (BL$121<=$F$10+$F133) * BL133 + (BL$121>$F$10+$F133) * (BL$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BL$18),$F133)+1)","v":0},{"$f":" (BM$121<=$F$10+$F133) * BM133 + (BM$121>$F$10+$F133) * (BM$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BM$18),$F133)+1)","v":0},{"$f":" (BN$121<=$F$10+$F133) * BN133 + (BN$121>$F$10+$F133) * (BN$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BN$18),$F133)+1)","v":0},{"$f":" (BO$121<=$F$10+$F133) * BO133 + (BO$121>$F$10+$F133) * (BO$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BO$18),$F133)+1)","v":0},{"$f":" (BP$121<=$F$10+$F133) * BP133 + (BP$121>$F$10+$F133) * (BP$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BP$18),$F133)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F133) * BQ133 + (BQ$121>$F$10+$F133) * (BQ$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BQ$18),$F133)+1)","v":0},{"$f":" (BR$121<=$F$10+$F133) * BR133 + (BR$121>$F$10+$F133) * (BR$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BR$18),$F133)+1)","v":0},{"$f":" (BS$121<=$F$10+$F133) * BS133 + (BS$121>$F$10+$F133) * (BS$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BS$18),$F133)+1)","v":0},{"$f":" (BT$121<=$F$10+$F133) * BT133 + (BT$121>$F$10+$F133) * (BT$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BT$18),$F133)+1)","v":0},{"$f":" (BU$121<=$F$10+$F133) * BU133 + (BU$121>$F$10+$F133) * (BU$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BU$18),$F133)+1)","v":0},{"$f":" (BV$121<=$F$10+$F133) * BV133 + (BV$121>$F$10+$F133) * (BV$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BV$18),$F133)+1)","v":0},{"$f":" (BW$121<=$F$10+$F133) * BW133 + (BW$121>$F$10+$F133) * (BW$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BW$18),$F133)+1)","v":0},{"$f":" (BX$121<=$F$10+$F133) * BX133 + (BX$121>$F$10+$F133) * (BX$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BX$18),$F133)+1)","v":0},{"$f":" (BY$121<=$F$10+$F133) * BY133 + (BY$121>$F$10+$F133) * (BY$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BY$18),$F133)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F133) * BZ133 + (BZ$121>$F$10+$F133) * (BZ$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:BZ$18),$F133)+1)","v":0},{"$f":" (CA$121<=$F$10+$F133) * CA133 + (CA$121>$F$10+$F133) * (CA$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:CA$18),$F133)+1)","v":0},{"$f":" (CB$121<=$F$10+$F133) * CB133 + (CB$121>$F$10+$F133) * (CB$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:CB$18),$F133)+1)","v":0},{"$f":" (CC$121<=$F$10+$F133) * CC133 + (CC$121>$F$10+$F133) * (CC$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:CC$18),$F133)+1)","v":0},{"$f":" (CD$121<=$F$10+$F133) * CD133 + (CD$121>$F$10+$F133) * (CD$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:CD$18),$F133)+1)","v":0},{"$f":" (CE$121<=$F$10+$F133) * CE133 + (CE$121>$F$10+$F133) * (CE$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:CE$18),$F133)+1)","v":0},{"$f":" (CF$121<=$F$10+$F133) * CF133 + (CF$121>$F$10+$F133) * (CF$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:CF$18),$F133)+1)","v":0},{"$f":" (CG$121<=$F$10+$F133) * CG133 + (CG$121>$F$10+$F133) * (CG$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:CG$18),$F133)+1)","v":0},{"$f":" (CH$121<=$F$10+$F133) * CH133 + (CH$121>$F$10+$F133) * (CH$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:CH$18),$F133)+1)","v":0},{"$f":" (CI$121<=$F$10+$F133) * CI133 + (CI$121>$F$10+$F133) * (CI$121<=$F$10+$M$17) * INDEX($AA133:$CI133,MOD(SUM($AB$18:CI$18),$F133)+1)","v":0}]
[null,null,null,null,"Fasering en Herinvestering warmtewisselaar / afleversets gestapeld",{"$f":"SUM(AB152:CI152)","v":1.9999999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F134) * AB134 + (AB$121>$F$10+$F134) * (AB$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AB$18),$F134)+1)","v":0.2},{"$f":" (AC$121<=$F$10+$F134) * AC134 + (AC$121>$F$10+$F134) * (AC$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AC$18),$F134)+1)","v":0.2},{"$f":" (AD$121<=$F$10+$F134) * AD134 + (AD$121>$F$10+$F134) * (AD$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AD$18),$F134)+1)","v":0.2},{"$f":" (AE$121<=$F$10+$F134) * AE134 + (AE$121>$F$10+$F134) * (AE$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AE$18),$F134)+1)","v":0.2},{"$f":" (AF$121<=$F$10+$F134) * AF134 + (AF$121>$F$10+$F134) * (AF$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AF$18),$F134)+1)","v":0.2},{"$f":" (AG$121<=$F$10+$F134) * AG134 + (AG$121>$F$10+$F134) * (AG$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AG$18),$F134)+1)","v":0},{"$f":" (AH$121<=$F$10+$F134) * AH134 + (AH$121>$F$10+$F134) * (AH$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AH$18),$F134)+1)","v":0},{"$f":" (AI$121<=$F$10+$F134) * AI134 + (AI$121>$F$10+$F134) * (AI$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AI$18),$F134)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F134) * AJ134 + (AJ$121>$F$10+$F134) * (AJ$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AJ$18),$F134)+1)","v":0},{"$f":" (AK$121<=$F$10+$F134) * AK134 + (AK$121>$F$10+$F134) * (AK$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AK$18),$F134)+1)","v":0},{"$f":" (AL$121<=$F$10+$F134) * AL134 + (AL$121>$F$10+$F134) * (AL$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AL$18),$F134)+1)","v":0},{"$f":" (AM$121<=$F$10+$F134) * AM134 + (AM$121>$F$10+$F134) * (AM$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AM$18),$F134)+1)","v":0},{"$f":" (AN$121<=$F$10+$F134) * AN134 + (AN$121>$F$10+$F134) * (AN$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AN$18),$F134)+1)","v":0},{"$f":" (AO$121<=$F$10+$F134) * AO134 + (AO$121>$F$10+$F134) * (AO$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AO$18),$F134)+1)","v":0},{"$f":" (AP$121<=$F$10+$F134) * AP134 + (AP$121>$F$10+$F134) * (AP$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AP$18),$F134)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F134) * AQ134 + (AQ$121>$F$10+$F134) * (AQ$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AQ$18),$F134)+1)","v":0},{"$f":" (AR$121<=$F$10+$F134) * AR134 + (AR$121>$F$10+$F134) * (AR$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AR$18),$F134)+1)","v":0.2},{"$f":" (AS$121<=$F$10+$F134) * AS134 + (AS$121>$F$10+$F134) * (AS$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AS$18),$F134)+1)","v":0.2},{"$f":" (AT$121<=$F$10+$F134) * AT134 + (AT$121>$F$10+$F134) * (AT$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AT$18),$F134)+1)","v":0.2},{"$f":" (AU$121<=$F$10+$F134) * AU134 + (AU$121>$F$10+$F134) * (AU$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AU$18),$F134)+1)","v":0.2},{"$f":" (AV$121<=$F$10+$F134) * AV134 + (AV$121>$F$10+$F134) * (AV$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AV$18),$F134)+1)","v":0.2},{"$f":" (AW$121<=$F$10+$F134) * AW134 + (AW$121>$F$10+$F134) * (AW$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AW$18),$F134)+1)","v":0},{"$f":" (AX$121<=$F$10+$F134) * AX134 + (AX$121>$F$10+$F134) * (AX$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AX$18),$F134)+1)","v":0},{"$f":" (AY$121<=$F$10+$F134) * AY134 + (AY$121>$F$10+$F134) * (AY$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AY$18),$F134)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F134) * AZ134 + (AZ$121>$F$10+$F134) * (AZ$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:AZ$18),$F134)+1)","v":0},{"$f":" (BA$121<=$F$10+$F134) * BA134 + (BA$121>$F$10+$F134) * (BA$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BA$18),$F134)+1)","v":0},{"$f":" (BB$121<=$F$10+$F134) * BB134 + (BB$121>$F$10+$F134) * (BB$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BB$18),$F134)+1)","v":0},{"$f":" (BC$121<=$F$10+$F134) * BC134 + (BC$121>$F$10+$F134) * (BC$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BC$18),$F134)+1)","v":0},{"$f":" (BD$121<=$F$10+$F134) * BD134 + (BD$121>$F$10+$F134) * (BD$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BD$18),$F134)+1)","v":0},{"$f":" (BE$121<=$F$10+$F134) * BE134 + (BE$121>$F$10+$F134) * (BE$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BE$18),$F134)+1)","v":0},{"$f":" (BF$121<=$F$10+$F134) * BF134 + (BF$121>$F$10+$F134) * (BF$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BF$18),$F134)+1)","v":0},{"$f":" (BG$121<=$F$10+$F134) * BG134 + (BG$121>$F$10+$F134) * (BG$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BG$18),$F134)+1)","v":0},{"$f":" (BH$121<=$F$10+$F134) * BH134 + (BH$121>$F$10+$F134) * (BH$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BH$18),$F134)+1)","v":0},{"$f":" (BI$121<=$F$10+$F134) * BI134 + (BI$121>$F$10+$F134) * (BI$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BI$18),$F134)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F134) * BJ134 + (BJ$121>$F$10+$F134) * (BJ$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BJ$18),$F134)+1)","v":0},{"$f":" (BK$121<=$F$10+$F134) * BK134 + (BK$121>$F$10+$F134) * (BK$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BK$18),$F134)+1)","v":0},{"$f":" (BL$121<=$F$10+$F134) * BL134 + (BL$121>$F$10+$F134) * (BL$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BL$18),$F134)+1)","v":0},{"$f":" (BM$121<=$F$10+$F134) * BM134 + (BM$121>$F$10+$F134) * (BM$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BM$18),$F134)+1)","v":0},{"$f":" (BN$121<=$F$10+$F134) * BN134 + (BN$121>$F$10+$F134) * (BN$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BN$18),$F134)+1)","v":0},{"$f":" (BO$121<=$F$10+$F134) * BO134 + (BO$121>$F$10+$F134) * (BO$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BO$18),$F134)+1)","v":0},{"$f":" (BP$121<=$F$10+$F134) * BP134 + (BP$121>$F$10+$F134) * (BP$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BP$18),$F134)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F134) * BQ134 + (BQ$121>$F$10+$F134) * (BQ$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BQ$18),$F134)+1)","v":0},{"$f":" (BR$121<=$F$10+$F134) * BR134 + (BR$121>$F$10+$F134) * (BR$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BR$18),$F134)+1)","v":0},{"$f":" (BS$121<=$F$10+$F134) * BS134 + (BS$121>$F$10+$F134) * (BS$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BS$18),$F134)+1)","v":0},{"$f":" (BT$121<=$F$10+$F134) * BT134 + (BT$121>$F$10+$F134) * (BT$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BT$18),$F134)+1)","v":0},{"$f":" (BU$121<=$F$10+$F134) * BU134 + (BU$121>$F$10+$F134) * (BU$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BU$18),$F134)+1)","v":0},{"$f":" (BV$121<=$F$10+$F134) * BV134 + (BV$121>$F$10+$F134) * (BV$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BV$18),$F134)+1)","v":0},{"$f":" (BW$121<=$F$10+$F134) * BW134 + (BW$121>$F$10+$F134) * (BW$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BW$18),$F134)+1)","v":0},{"$f":" (BX$121<=$F$10+$F134) * BX134 + (BX$121>$F$10+$F134) * (BX$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BX$18),$F134)+1)","v":0},{"$f":" (BY$121<=$F$10+$F134) * BY134 + (BY$121>$F$10+$F134) * (BY$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BY$18),$F134)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F134) * BZ134 + (BZ$121>$F$10+$F134) * (BZ$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:BZ$18),$F134)+1)","v":0},{"$f":" (CA$121<=$F$10+$F134) * CA134 + (CA$121>$F$10+$F134) * (CA$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:CA$18),$F134)+1)","v":0},{"$f":" (CB$121<=$F$10+$F134) * CB134 + (CB$121>$F$10+$F134) * (CB$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:CB$18),$F134)+1)","v":0},{"$f":" (CC$121<=$F$10+$F134) * CC134 + (CC$121>$F$10+$F134) * (CC$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:CC$18),$F134)+1)","v":0},{"$f":" (CD$121<=$F$10+$F134) * CD134 + (CD$121>$F$10+$F134) * (CD$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:CD$18),$F134)+1)","v":0},{"$f":" (CE$121<=$F$10+$F134) * CE134 + (CE$121>$F$10+$F134) * (CE$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:CE$18),$F134)+1)","v":0},{"$f":" (CF$121<=$F$10+$F134) * CF134 + (CF$121>$F$10+$F134) * (CF$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:CF$18),$F134)+1)","v":0},{"$f":" (CG$121<=$F$10+$F134) * CG134 + (CG$121>$F$10+$F134) * (CG$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:CG$18),$F134)+1)","v":0},{"$f":" (CH$121<=$F$10+$F134) * CH134 + (CH$121>$F$10+$F134) * (CH$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:CH$18),$F134)+1)","v":0},{"$f":" (CI$121<=$F$10+$F134) * CI134 + (CI$121>$F$10+$F134) * (CI$121<=$F$10+$M$17) * INDEX($AA134:$CI134,MOD(SUM($AB$18:CI$18),$F134)+1)","v":0}]
[null,null,null,null,"Fasering en Herinvestering meters gestapeld",{"$f":"SUM(AB153:CI153)","v":3.0000000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F135) * AB135 + (AB$121>$F$10+$F135) * (AB$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AB$18),$F135)+1)","v":0.2},{"$f":" (AC$121<=$F$10+$F135) * AC135 + (AC$121>$F$10+$F135) * (AC$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AC$18),$F135)+1)","v":0.2},{"$f":" (AD$121<=$F$10+$F135) * AD135 + (AD$121>$F$10+$F135) * (AD$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AD$18),$F135)+1)","v":0.2},{"$f":" (AE$121<=$F$10+$F135) * AE135 + (AE$121>$F$10+$F135) * (AE$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AE$18),$F135)+1)","v":0.2},{"$f":" (AF$121<=$F$10+$F135) * AF135 + (AF$121>$F$10+$F135) * (AF$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AF$18),$F135)+1)","v":0.2},{"$f":" (AG$121<=$F$10+$F135) * AG135 + (AG$121>$F$10+$F135) * (AG$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AG$18),$F135)+1)","v":0},{"$f":" (AH$121<=$F$10+$F135) * AH135 + (AH$121>$F$10+$F135) * (AH$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AH$18),$F135)+1)","v":0},{"$f":" (AI$121<=$F$10+$F135) * AI135 + (AI$121>$F$10+$F135) * (AI$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AI$18),$F135)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F135) * AJ135 + (AJ$121>$F$10+$F135) * (AJ$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AJ$18),$F135)+1)","v":0},{"$f":" (AK$121<=$F$10+$F135) * AK135 + (AK$121>$F$10+$F135) * (AK$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AK$18),$F135)+1)","v":0},{"$f":" (AL$121<=$F$10+$F135) * AL135 + (AL$121>$F$10+$F135) * (AL$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AL$18),$F135)+1)","v":0},{"$f":" (AM$121<=$F$10+$F135) * AM135 + (AM$121>$F$10+$F135) * (AM$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AM$18),$F135)+1)","v":0.2},{"$f":" (AN$121<=$F$10+$F135) * AN135 + (AN$121>$F$10+$F135) * (AN$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AN$18),$F135)+1)","v":0.2},{"$f":" (AO$121<=$F$10+$F135) * AO135 + (AO$121>$F$10+$F135) * (AO$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AO$18),$F135)+1)","v":0.2},{"$f":" (AP$121<=$F$10+$F135) * AP135 + (AP$121>$F$10+$F135) * (AP$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AP$18),$F135)+1)","v":0.2},{"$f":" (AQ$121<=$F$10+$F135) * AQ135 + (AQ$121>$F$10+$F135) * (AQ$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AQ$18),$F135)+1)","v":0.2},{"$f":" (AR$121<=$F$10+$F135) * AR135 + (AR$121>$F$10+$F135) * (AR$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AR$18),$F135)+1)","v":0},{"$f":" (AS$121<=$F$10+$F135) * AS135 + (AS$121>$F$10+$F135) * (AS$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AS$18),$F135)+1)","v":0},{"$f":" (AT$121<=$F$10+$F135) * AT135 + (AT$121>$F$10+$F135) * (AT$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AT$18),$F135)+1)","v":0},{"$f":" (AU$121<=$F$10+$F135) * AU135 + (AU$121>$F$10+$F135) * (AU$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AU$18),$F135)+1)","v":0},{"$f":" (AV$121<=$F$10+$F135) * AV135 + (AV$121>$F$10+$F135) * (AV$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AV$18),$F135)+1)","v":0},{"$f":" (AW$121<=$F$10+$F135) * AW135 + (AW$121>$F$10+$F135) * (AW$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AW$18),$F135)+1)","v":0.2},{"$f":" (AX$121<=$F$10+$F135) * AX135 + (AX$121>$F$10+$F135) * (AX$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AX$18),$F135)+1)","v":0.2},{"$f":" (AY$121<=$F$10+$F135) * AY135 + (AY$121>$F$10+$F135) * (AY$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AY$18),$F135)+1)","v":0.2},{"$f":" (AZ$121<=$F$10+$F135) * AZ135 + (AZ$121>$F$10+$F135) * (AZ$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:AZ$18),$F135)+1)","v":0.2},{"$f":" (BA$121<=$F$10+$F135) * BA135 + (BA$121>$F$10+$F135) * (BA$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BA$18),$F135)+1)","v":0.2},{"$f":" (BB$121<=$F$10+$F135) * BB135 + (BB$121>$F$10+$F135) * (BB$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BB$18),$F135)+1)","v":0},{"$f":" (BC$121<=$F$10+$F135) * BC135 + (BC$121>$F$10+$F135) * (BC$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BC$18),$F135)+1)","v":0},{"$f":" (BD$121<=$F$10+$F135) * BD135 + (BD$121>$F$10+$F135) * (BD$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BD$18),$F135)+1)","v":0},{"$f":" (BE$121<=$F$10+$F135) * BE135 + (BE$121>$F$10+$F135) * (BE$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BE$18),$F135)+1)","v":0},{"$f":" (BF$121<=$F$10+$F135) * BF135 + (BF$121>$F$10+$F135) * (BF$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BF$18),$F135)+1)","v":0},{"$f":" (BG$121<=$F$10+$F135) * BG135 + (BG$121>$F$10+$F135) * (BG$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BG$18),$F135)+1)","v":0},{"$f":" (BH$121<=$F$10+$F135) * BH135 + (BH$121>$F$10+$F135) * (BH$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BH$18),$F135)+1)","v":0},{"$f":" (BI$121<=$F$10+$F135) * BI135 + (BI$121>$F$10+$F135) * (BI$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BI$18),$F135)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F135) * BJ135 + (BJ$121>$F$10+$F135) * (BJ$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BJ$18),$F135)+1)","v":0},{"$f":" (BK$121<=$F$10+$F135) * BK135 + (BK$121>$F$10+$F135) * (BK$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BK$18),$F135)+1)","v":0},{"$f":" (BL$121<=$F$10+$F135) * BL135 + (BL$121>$F$10+$F135) * (BL$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BL$18),$F135)+1)","v":0},{"$f":" (BM$121<=$F$10+$F135) * BM135 + (BM$121>$F$10+$F135) * (BM$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BM$18),$F135)+1)","v":0},{"$f":" (BN$121<=$F$10+$F135) * BN135 + (BN$121>$F$10+$F135) * (BN$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BN$18),$F135)+1)","v":0},{"$f":" (BO$121<=$F$10+$F135) * BO135 + (BO$121>$F$10+$F135) * (BO$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BO$18),$F135)+1)","v":0},{"$f":" (BP$121<=$F$10+$F135) * BP135 + (BP$121>$F$10+$F135) * (BP$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BP$18),$F135)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F135) * BQ135 + (BQ$121>$F$10+$F135) * (BQ$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BQ$18),$F135)+1)","v":0},{"$f":" (BR$121<=$F$10+$F135) * BR135 + (BR$121>$F$10+$F135) * (BR$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BR$18),$F135)+1)","v":0},{"$f":" (BS$121<=$F$10+$F135) * BS135 + (BS$121>$F$10+$F135) * (BS$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BS$18),$F135)+1)","v":0},{"$f":" (BT$121<=$F$10+$F135) * BT135 + (BT$121>$F$10+$F135) * (BT$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BT$18),$F135)+1)","v":0},{"$f":" (BU$121<=$F$10+$F135) * BU135 + (BU$121>$F$10+$F135) * (BU$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BU$18),$F135)+1)","v":0},{"$f":" (BV$121<=$F$10+$F135) * BV135 + (BV$121>$F$10+$F135) * (BV$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BV$18),$F135)+1)","v":0},{"$f":" (BW$121<=$F$10+$F135) * BW135 + (BW$121>$F$10+$F135) * (BW$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BW$18),$F135)+1)","v":0},{"$f":" (BX$121<=$F$10+$F135) * BX135 + (BX$121>$F$10+$F135) * (BX$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BX$18),$F135)+1)","v":0},{"$f":" (BY$121<=$F$10+$F135) * BY135 + (BY$121>$F$10+$F135) * (BY$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BY$18),$F135)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F135) * BZ135 + (BZ$121>$F$10+$F135) * (BZ$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:BZ$18),$F135)+1)","v":0},{"$f":" (CA$121<=$F$10+$F135) * CA135 + (CA$121>$F$10+$F135) * (CA$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:CA$18),$F135)+1)","v":0},{"$f":" (CB$121<=$F$10+$F135) * CB135 + (CB$121>$F$10+$F135) * (CB$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:CB$18),$F135)+1)","v":0},{"$f":" (CC$121<=$F$10+$F135) * CC135 + (CC$121>$F$10+$F135) * (CC$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:CC$18),$F135)+1)","v":0},{"$f":" (CD$121<=$F$10+$F135) * CD135 + (CD$121>$F$10+$F135) * (CD$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:CD$18),$F135)+1)","v":0},{"$f":" (CE$121<=$F$10+$F135) * CE135 + (CE$121>$F$10+$F135) * (CE$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:CE$18),$F135)+1)","v":0},{"$f":" (CF$121<=$F$10+$F135) * CF135 + (CF$121>$F$10+$F135) * (CF$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:CF$18),$F135)+1)","v":0},{"$f":" (CG$121<=$F$10+$F135) * CG135 + (CG$121>$F$10+$F135) * (CG$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:CG$18),$F135)+1)","v":0},{"$f":" (CH$121<=$F$10+$F135) * CH135 + (CH$121>$F$10+$F135) * (CH$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:CH$18),$F135)+1)","v":0},{"$f":" (CI$121<=$F$10+$F135) * CI135 + (CI$121>$F$10+$F135) * (CI$121<=$F$10+$M$17) * INDEX($AA135:$CI135,MOD(SUM($AB$18:CI$18),$F135)+1)","v":0}]
[null,null,"Collectief"]
[null,null,null,null,"Fasering en Herinvestering aansluiting collectief",{"$f":"SUM(AB155:CI155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F137) * AB137 + (AB$121>$F$10+$F137) * (AB$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AB$19),$F137)+1)","v":0},{"$f":" (AC$121<=$F$10+$F137) * AC137 + (AC$121>$F$10+$F137) * (AC$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AC$19),$F137)+1)","v":0},{"$f":" (AD$121<=$F$10+$F137) * AD137 + (AD$121>$F$10+$F137) * (AD$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AD$19),$F137)+1)","v":0},{"$f":" (AE$121<=$F$10+$F137) * AE137 + (AE$121>$F$10+$F137) * (AE$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AE$19),$F137)+1)","v":0},{"$f":" (AF$121<=$F$10+$F137) * AF137 + (AF$121>$F$10+$F137) * (AF$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AF$19),$F137)+1)","v":0},{"$f":" (AG$121<=$F$10+$F137) * AG137 + (AG$121>$F$10+$F137) * (AG$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AG$19),$F137)+1)","v":0},{"$f":" (AH$121<=$F$10+$F137) * AH137 + (AH$121>$F$10+$F137) * (AH$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AH$19),$F137)+1)","v":0},{"$f":" (AI$121<=$F$10+$F137) * AI137 + (AI$121>$F$10+$F137) * (AI$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AI$19),$F137)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F137) * AJ137 + (AJ$121>$F$10+$F137) * (AJ$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AJ$19),$F137)+1)","v":0},{"$f":" (AK$121<=$F$10+$F137) * AK137 + (AK$121>$F$10+$F137) * (AK$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AK$19),$F137)+1)","v":0},{"$f":" (AL$121<=$F$10+$F137) * AL137 + (AL$121>$F$10+$F137) * (AL$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AL$19),$F137)+1)","v":0},{"$f":" (AM$121<=$F$10+$F137) * AM137 + (AM$121>$F$10+$F137) * (AM$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AM$19),$F137)+1)","v":0},{"$f":" (AN$121<=$F$10+$F137) * AN137 + (AN$121>$F$10+$F137) * (AN$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AN$19),$F137)+1)","v":0},{"$f":" (AO$121<=$F$10+$F137) * AO137 + (AO$121>$F$10+$F137) * (AO$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AO$19),$F137)+1)","v":0},{"$f":" (AP$121<=$F$10+$F137) * AP137 + (AP$121>$F$10+$F137) * (AP$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AP$19),$F137)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F137) * AQ137 + (AQ$121>$F$10+$F137) * (AQ$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AQ$19),$F137)+1)","v":0},{"$f":" (AR$121<=$F$10+$F137) * AR137 + (AR$121>$F$10+$F137) * (AR$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AR$19),$F137)+1)","v":0},{"$f":" (AS$121<=$F$10+$F137) * AS137 + (AS$121>$F$10+$F137) * (AS$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AS$19),$F137)+1)","v":0},{"$f":" (AT$121<=$F$10+$F137) * AT137 + (AT$121>$F$10+$F137) * (AT$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AT$19),$F137)+1)","v":0},{"$f":" (AU$121<=$F$10+$F137) * AU137 + (AU$121>$F$10+$F137) * (AU$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AU$19),$F137)+1)","v":0},{"$f":" (AV$121<=$F$10+$F137) * AV137 + (AV$121>$F$10+$F137) * (AV$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AV$19),$F137)+1)","v":0},{"$f":" (AW$121<=$F$10+$F137) * AW137 + (AW$121>$F$10+$F137) * (AW$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AW$19),$F137)+1)","v":0},{"$f":" (AX$121<=$F$10+$F137) * AX137 + (AX$121>$F$10+$F137) * (AX$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AX$19),$F137)+1)","v":0},{"$f":" (AY$121<=$F$10+$F137) * AY137 + (AY$121>$F$10+$F137) * (AY$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AY$19),$F137)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F137) * AZ137 + (AZ$121>$F$10+$F137) * (AZ$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:AZ$19),$F137)+1)","v":0},{"$f":" (BA$121<=$F$10+$F137) * BA137 + (BA$121>$F$10+$F137) * (BA$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BA$19),$F137)+1)","v":0},{"$f":" (BB$121<=$F$10+$F137) * BB137 + (BB$121>$F$10+$F137) * (BB$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BB$19),$F137)+1)","v":0},{"$f":" (BC$121<=$F$10+$F137) * BC137 + (BC$121>$F$10+$F137) * (BC$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BC$19),$F137)+1)","v":0},{"$f":" (BD$121<=$F$10+$F137) * BD137 + (BD$121>$F$10+$F137) * (BD$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BD$19),$F137)+1)","v":0},{"$f":" (BE$121<=$F$10+$F137) * BE137 + (BE$121>$F$10+$F137) * (BE$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BE$19),$F137)+1)","v":0},{"$f":" (BF$121<=$F$10+$F137) * BF137 + (BF$121>$F$10+$F137) * (BF$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BF$19),$F137)+1)","v":0},{"$f":" (BG$121<=$F$10+$F137) * BG137 + (BG$121>$F$10+$F137) * (BG$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BG$19),$F137)+1)","v":0},{"$f":" (BH$121<=$F$10+$F137) * BH137 + (BH$121>$F$10+$F137) * (BH$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BH$19),$F137)+1)","v":0},{"$f":" (BI$121<=$F$10+$F137) * BI137 + (BI$121>$F$10+$F137) * (BI$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BI$19),$F137)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F137) * BJ137 + (BJ$121>$F$10+$F137) * (BJ$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BJ$19),$F137)+1)","v":0},{"$f":" (BK$121<=$F$10+$F137) * BK137 + (BK$121>$F$10+$F137) * (BK$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BK$19),$F137)+1)","v":0},{"$f":" (BL$121<=$F$10+$F137) * BL137 + (BL$121>$F$10+$F137) * (BL$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BL$19),$F137)+1)","v":0},{"$f":" (BM$121<=$F$10+$F137) * BM137 + (BM$121>$F$10+$F137) * (BM$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BM$19),$F137)+1)","v":0},{"$f":" (BN$121<=$F$10+$F137) * BN137 + (BN$121>$F$10+$F137) * (BN$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BN$19),$F137)+1)","v":0},{"$f":" (BO$121<=$F$10+$F137) * BO137 + (BO$121>$F$10+$F137) * (BO$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BO$19),$F137)+1)","v":0},{"$f":" (BP$121<=$F$10+$F137) * BP137 + (BP$121>$F$10+$F137) * (BP$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BP$19),$F137)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F137) * BQ137 + (BQ$121>$F$10+$F137) * (BQ$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BQ$19),$F137)+1)","v":0},{"$f":" (BR$121<=$F$10+$F137) * BR137 + (BR$121>$F$10+$F137) * (BR$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BR$19),$F137)+1)","v":0},{"$f":" (BS$121<=$F$10+$F137) * BS137 + (BS$121>$F$10+$F137) * (BS$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BS$19),$F137)+1)","v":0},{"$f":" (BT$121<=$F$10+$F137) * BT137 + (BT$121>$F$10+$F137) * (BT$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BT$19),$F137)+1)","v":0},{"$f":" (BU$121<=$F$10+$F137) * BU137 + (BU$121>$F$10+$F137) * (BU$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BU$19),$F137)+1)","v":0},{"$f":" (BV$121<=$F$10+$F137) * BV137 + (BV$121>$F$10+$F137) * (BV$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BV$19),$F137)+1)","v":0},{"$f":" (BW$121<=$F$10+$F137) * BW137 + (BW$121>$F$10+$F137) * (BW$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BW$19),$F137)+1)","v":0},{"$f":" (BX$121<=$F$10+$F137) * BX137 + (BX$121>$F$10+$F137) * (BX$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BX$19),$F137)+1)","v":0},{"$f":" (BY$121<=$F$10+$F137) * BY137 + (BY$121>$F$10+$F137) * (BY$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BY$19),$F137)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F137) * BZ137 + (BZ$121>$F$10+$F137) * (BZ$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:BZ$19),$F137)+1)","v":0},{"$f":" (CA$121<=$F$10+$F137) * CA137 + (CA$121>$F$10+$F137) * (CA$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:CA$19),$F137)+1)","v":0},{"$f":" (CB$121<=$F$10+$F137) * CB137 + (CB$121>$F$10+$F137) * (CB$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:CB$19),$F137)+1)","v":0},{"$f":" (CC$121<=$F$10+$F137) * CC137 + (CC$121>$F$10+$F137) * (CC$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:CC$19),$F137)+1)","v":0},{"$f":" (CD$121<=$F$10+$F137) * CD137 + (CD$121>$F$10+$F137) * (CD$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:CD$19),$F137)+1)","v":0},{"$f":" (CE$121<=$F$10+$F137) * CE137 + (CE$121>$F$10+$F137) * (CE$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:CE$19),$F137)+1)","v":0},{"$f":" (CF$121<=$F$10+$F137) * CF137 + (CF$121>$F$10+$F137) * (CF$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:CF$19),$F137)+1)","v":0},{"$f":" (CG$121<=$F$10+$F137) * CG137 + (CG$121>$F$10+$F137) * (CG$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:CG$19),$F137)+1)","v":0},{"$f":" (CH$121<=$F$10+$F137) * CH137 + (CH$121>$F$10+$F137) * (CH$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:CH$19),$F137)+1)","v":0},{"$f":" (CI$121<=$F$10+$F137) * CI137 + (CI$121>$F$10+$F137) * (CI$121<=$F$10+$M$17) * INDEX($AA137:$CI137,MOD(SUM($AB$19:CI$19),$F137)+1)","v":0}]
[null,null,null,null,"Fasering en Herinvestering warmtewisselaar / afleversets collectief",{"$f":"SUM(AB156:CI156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F138) * AB138 + (AB$121>$F$10+$F138) * (AB$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AB$19),$F138)+1)","v":0},{"$f":" (AC$121<=$F$10+$F138) * AC138 + (AC$121>$F$10+$F138) * (AC$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AC$19),$F138)+1)","v":0},{"$f":" (AD$121<=$F$10+$F138) * AD138 + (AD$121>$F$10+$F138) * (AD$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AD$19),$F138)+1)","v":0},{"$f":" (AE$121<=$F$10+$F138) * AE138 + (AE$121>$F$10+$F138) * (AE$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AE$19),$F138)+1)","v":0},{"$f":" (AF$121<=$F$10+$F138) * AF138 + (AF$121>$F$10+$F138) * (AF$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AF$19),$F138)+1)","v":0},{"$f":" (AG$121<=$F$10+$F138) * AG138 + (AG$121>$F$10+$F138) * (AG$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AG$19),$F138)+1)","v":0},{"$f":" (AH$121<=$F$10+$F138) * AH138 + (AH$121>$F$10+$F138) * (AH$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AH$19),$F138)+1)","v":0},{"$f":" (AI$121<=$F$10+$F138) * AI138 + (AI$121>$F$10+$F138) * (AI$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AI$19),$F138)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F138) * AJ138 + (AJ$121>$F$10+$F138) * (AJ$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AJ$19),$F138)+1)","v":0},{"$f":" (AK$121<=$F$10+$F138) * AK138 + (AK$121>$F$10+$F138) * (AK$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AK$19),$F138)+1)","v":0},{"$f":" (AL$121<=$F$10+$F138) * AL138 + (AL$121>$F$10+$F138) * (AL$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AL$19),$F138)+1)","v":0},{"$f":" (AM$121<=$F$10+$F138) * AM138 + (AM$121>$F$10+$F138) * (AM$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AM$19),$F138)+1)","v":0},{"$f":" (AN$121<=$F$10+$F138) * AN138 + (AN$121>$F$10+$F138) * (AN$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AN$19),$F138)+1)","v":0},{"$f":" (AO$121<=$F$10+$F138) * AO138 + (AO$121>$F$10+$F138) * (AO$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AO$19),$F138)+1)","v":0},{"$f":" (AP$121<=$F$10+$F138) * AP138 + (AP$121>$F$10+$F138) * (AP$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AP$19),$F138)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F138) * AQ138 + (AQ$121>$F$10+$F138) * (AQ$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AQ$19),$F138)+1)","v":0},{"$f":" (AR$121<=$F$10+$F138) * AR138 + (AR$121>$F$10+$F138) * (AR$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AR$19),$F138)+1)","v":0},{"$f":" (AS$121<=$F$10+$F138) * AS138 + (AS$121>$F$10+$F138) * (AS$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AS$19),$F138)+1)","v":0},{"$f":" (AT$121<=$F$10+$F138) * AT138 + (AT$121>$F$10+$F138) * (AT$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AT$19),$F138)+1)","v":0},{"$f":" (AU$121<=$F$10+$F138) * AU138 + (AU$121>$F$10+$F138) * (AU$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AU$19),$F138)+1)","v":0},{"$f":" (AV$121<=$F$10+$F138) * AV138 + (AV$121>$F$10+$F138) * (AV$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AV$19),$F138)+1)","v":0},{"$f":" (AW$121<=$F$10+$F138) * AW138 + (AW$121>$F$10+$F138) * (AW$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AW$19),$F138)+1)","v":0},{"$f":" (AX$121<=$F$10+$F138) * AX138 + (AX$121>$F$10+$F138) * (AX$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AX$19),$F138)+1)","v":0},{"$f":" (AY$121<=$F$10+$F138) * AY138 + (AY$121>$F$10+$F138) * (AY$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AY$19),$F138)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F138) * AZ138 + (AZ$121>$F$10+$F138) * (AZ$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:AZ$19),$F138)+1)","v":0},{"$f":" (BA$121<=$F$10+$F138) * BA138 + (BA$121>$F$10+$F138) * (BA$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BA$19),$F138)+1)","v":0},{"$f":" (BB$121<=$F$10+$F138) * BB138 + (BB$121>$F$10+$F138) * (BB$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BB$19),$F138)+1)","v":0},{"$f":" (BC$121<=$F$10+$F138) * BC138 + (BC$121>$F$10+$F138) * (BC$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BC$19),$F138)+1)","v":0},{"$f":" (BD$121<=$F$10+$F138) * BD138 + (BD$121>$F$10+$F138) * (BD$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BD$19),$F138)+1)","v":0},{"$f":" (BE$121<=$F$10+$F138) * BE138 + (BE$121>$F$10+$F138) * (BE$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BE$19),$F138)+1)","v":0},{"$f":" (BF$121<=$F$10+$F138) * BF138 + (BF$121>$F$10+$F138) * (BF$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BF$19),$F138)+1)","v":0},{"$f":" (BG$121<=$F$10+$F138) * BG138 + (BG$121>$F$10+$F138) * (BG$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BG$19),$F138)+1)","v":0},{"$f":" (BH$121<=$F$10+$F138) * BH138 + (BH$121>$F$10+$F138) * (BH$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BH$19),$F138)+1)","v":0},{"$f":" (BI$121<=$F$10+$F138) * BI138 + (BI$121>$F$10+$F138) * (BI$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BI$19),$F138)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F138) * BJ138 + (BJ$121>$F$10+$F138) * (BJ$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BJ$19),$F138)+1)","v":0},{"$f":" (BK$121<=$F$10+$F138) * BK138 + (BK$121>$F$10+$F138) * (BK$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BK$19),$F138)+1)","v":0},{"$f":" (BL$121<=$F$10+$F138) * BL138 + (BL$121>$F$10+$F138) * (BL$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BL$19),$F138)+1)","v":0},{"$f":" (BM$121<=$F$10+$F138) * BM138 + (BM$121>$F$10+$F138) * (BM$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BM$19),$F138)+1)","v":0},{"$f":" (BN$121<=$F$10+$F138) * BN138 + (BN$121>$F$10+$F138) * (BN$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BN$19),$F138)+1)","v":0},{"$f":" (BO$121<=$F$10+$F138) * BO138 + (BO$121>$F$10+$F138) * (BO$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BO$19),$F138)+1)","v":0},{"$f":" (BP$121<=$F$10+$F138) * BP138 + (BP$121>$F$10+$F138) * (BP$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BP$19),$F138)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F138) * BQ138 + (BQ$121>$F$10+$F138) * (BQ$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BQ$19),$F138)+1)","v":0},{"$f":" (BR$121<=$F$10+$F138) * BR138 + (BR$121>$F$10+$F138) * (BR$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BR$19),$F138)+1)","v":0},{"$f":" (BS$121<=$F$10+$F138) * BS138 + (BS$121>$F$10+$F138) * (BS$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BS$19),$F138)+1)","v":0},{"$f":" (BT$121<=$F$10+$F138) * BT138 + (BT$121>$F$10+$F138) * (BT$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BT$19),$F138)+1)","v":0},{"$f":" (BU$121<=$F$10+$F138) * BU138 + (BU$121>$F$10+$F138) * (BU$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BU$19),$F138)+1)","v":0},{"$f":" (BV$121<=$F$10+$F138) * BV138 + (BV$121>$F$10+$F138) * (BV$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BV$19),$F138)+1)","v":0},{"$f":" (BW$121<=$F$10+$F138) * BW138 + (BW$121>$F$10+$F138) * (BW$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BW$19),$F138)+1)","v":0},{"$f":" (BX$121<=$F$10+$F138) * BX138 + (BX$121>$F$10+$F138) * (BX$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BX$19),$F138)+1)","v":0},{"$f":" (BY$121<=$F$10+$F138) * BY138 + (BY$121>$F$10+$F138) * (BY$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BY$19),$F138)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F138) * BZ138 + (BZ$121>$F$10+$F138) * (BZ$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:BZ$19),$F138)+1)","v":0},{"$f":" (CA$121<=$F$10+$F138) * CA138 + (CA$121>$F$10+$F138) * (CA$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:CA$19),$F138)+1)","v":0},{"$f":" (CB$121<=$F$10+$F138) * CB138 + (CB$121>$F$10+$F138) * (CB$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:CB$19),$F138)+1)","v":0},{"$f":" (CC$121<=$F$10+$F138) * CC138 + (CC$121>$F$10+$F138) * (CC$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:CC$19),$F138)+1)","v":0},{"$f":" (CD$121<=$F$10+$F138) * CD138 + (CD$121>$F$10+$F138) * (CD$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:CD$19),$F138)+1)","v":0},{"$f":" (CE$121<=$F$10+$F138) * CE138 + (CE$121>$F$10+$F138) * (CE$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:CE$19),$F138)+1)","v":0},{"$f":" (CF$121<=$F$10+$F138) * CF138 + (CF$121>$F$10+$F138) * (CF$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:CF$19),$F138)+1)","v":0},{"$f":" (CG$121<=$F$10+$F138) * CG138 + (CG$121>$F$10+$F138) * (CG$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:CG$19),$F138)+1)","v":0},{"$f":" (CH$121<=$F$10+$F138) * CH138 + (CH$121>$F$10+$F138) * (CH$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:CH$19),$F138)+1)","v":0},{"$f":" (CI$121<=$F$10+$F138) * CI138 + (CI$121>$F$10+$F138) * (CI$121<=$F$10+$M$17) * INDEX($AA138:$CI138,MOD(SUM($AB$19:CI$19),$F138)+1)","v":0}]
[null,null,null,null,"Fasering en Herinvestering meters collectief",{"$f":"SUM(AB157:CI157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F139) * AB139 + (AB$121>$F$10+$F139) * (AB$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AB$19),$F139)+1)","v":0},{"$f":" (AC$121<=$F$10+$F139) * AC139 + (AC$121>$F$10+$F139) * (AC$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AC$19),$F139)+1)","v":0},{"$f":" (AD$121<=$F$10+$F139) * AD139 + (AD$121>$F$10+$F139) * (AD$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AD$19),$F139)+1)","v":0},{"$f":" (AE$121<=$F$10+$F139) * AE139 + (AE$121>$F$10+$F139) * (AE$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AE$19),$F139)+1)","v":0},{"$f":" (AF$121<=$F$10+$F139) * AF139 + (AF$121>$F$10+$F139) * (AF$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AF$19),$F139)+1)","v":0},{"$f":" (AG$121<=$F$10+$F139) * AG139 + (AG$121>$F$10+$F139) * (AG$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AG$19),$F139)+1)","v":0},{"$f":" (AH$121<=$F$10+$F139) * AH139 + (AH$121>$F$10+$F139) * (AH$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AH$19),$F139)+1)","v":0},{"$f":" (AI$121<=$F$10+$F139) * AI139 + (AI$121>$F$10+$F139) * (AI$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AI$19),$F139)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F139) * AJ139 + (AJ$121>$F$10+$F139) * (AJ$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AJ$19),$F139)+1)","v":0},{"$f":" (AK$121<=$F$10+$F139) * AK139 + (AK$121>$F$10+$F139) * (AK$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AK$19),$F139)+1)","v":0},{"$f":" (AL$121<=$F$10+$F139) * AL139 + (AL$121>$F$10+$F139) * (AL$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AL$19),$F139)+1)","v":0},{"$f":" (AM$121<=$F$10+$F139) * AM139 + (AM$121>$F$10+$F139) * (AM$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AM$19),$F139)+1)","v":0},{"$f":" (AN$121<=$F$10+$F139) * AN139 + (AN$121>$F$10+$F139) * (AN$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AN$19),$F139)+1)","v":0},{"$f":" (AO$121<=$F$10+$F139) * AO139 + (AO$121>$F$10+$F139) * (AO$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AO$19),$F139)+1)","v":0},{"$f":" (AP$121<=$F$10+$F139) * AP139 + (AP$121>$F$10+$F139) * (AP$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AP$19),$F139)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F139) * AQ139 + (AQ$121>$F$10+$F139) * (AQ$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AQ$19),$F139)+1)","v":0},{"$f":" (AR$121<=$F$10+$F139) * AR139 + (AR$121>$F$10+$F139) * (AR$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AR$19),$F139)+1)","v":0},{"$f":" (AS$121<=$F$10+$F139) * AS139 + (AS$121>$F$10+$F139) * (AS$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AS$19),$F139)+1)","v":0},{"$f":" (AT$121<=$F$10+$F139) * AT139 + (AT$121>$F$10+$F139) * (AT$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AT$19),$F139)+1)","v":0},{"$f":" (AU$121<=$F$10+$F139) * AU139 + (AU$121>$F$10+$F139) * (AU$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AU$19),$F139)+1)","v":0},{"$f":" (AV$121<=$F$10+$F139) * AV139 + (AV$121>$F$10+$F139) * (AV$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AV$19),$F139)+1)","v":0},{"$f":" (AW$121<=$F$10+$F139) * AW139 + (AW$121>$F$10+$F139) * (AW$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AW$19),$F139)+1)","v":0},{"$f":" (AX$121<=$F$10+$F139) * AX139 + (AX$121>$F$10+$F139) * (AX$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AX$19),$F139)+1)","v":0},{"$f":" (AY$121<=$F$10+$F139) * AY139 + (AY$121>$F$10+$F139) * (AY$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AY$19),$F139)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F139) * AZ139 + (AZ$121>$F$10+$F139) * (AZ$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:AZ$19),$F139)+1)","v":0},{"$f":" (BA$121<=$F$10+$F139) * BA139 + (BA$121>$F$10+$F139) * (BA$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BA$19),$F139)+1)","v":0},{"$f":" (BB$121<=$F$10+$F139) * BB139 + (BB$121>$F$10+$F139) * (BB$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BB$19),$F139)+1)","v":0},{"$f":" (BC$121<=$F$10+$F139) * BC139 + (BC$121>$F$10+$F139) * (BC$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BC$19),$F139)+1)","v":0},{"$f":" (BD$121<=$F$10+$F139) * BD139 + (BD$121>$F$10+$F139) * (BD$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BD$19),$F139)+1)","v":0},{"$f":" (BE$121<=$F$10+$F139) * BE139 + (BE$121>$F$10+$F139) * (BE$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BE$19),$F139)+1)","v":0},{"$f":" (BF$121<=$F$10+$F139) * BF139 + (BF$121>$F$10+$F139) * (BF$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BF$19),$F139)+1)","v":0},{"$f":" (BG$121<=$F$10+$F139) * BG139 + (BG$121>$F$10+$F139) * (BG$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BG$19),$F139)+1)","v":0},{"$f":" (BH$121<=$F$10+$F139) * BH139 + (BH$121>$F$10+$F139) * (BH$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BH$19),$F139)+1)","v":0},{"$f":" (BI$121<=$F$10+$F139) * BI139 + (BI$121>$F$10+$F139) * (BI$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BI$19),$F139)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F139) * BJ139 + (BJ$121>$F$10+$F139) * (BJ$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BJ$19),$F139)+1)","v":0},{"$f":" (BK$121<=$F$10+$F139) * BK139 + (BK$121>$F$10+$F139) * (BK$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BK$19),$F139)+1)","v":0},{"$f":" (BL$121<=$F$10+$F139) * BL139 + (BL$121>$F$10+$F139) * (BL$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BL$19),$F139)+1)","v":0},{"$f":" (BM$121<=$F$10+$F139) * BM139 + (BM$121>$F$10+$F139) * (BM$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BM$19),$F139)+1)","v":0},{"$f":" (BN$121<=$F$10+$F139) * BN139 + (BN$121>$F$10+$F139) * (BN$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BN$19),$F139)+1)","v":0},{"$f":" (BO$121<=$F$10+$F139) * BO139 + (BO$121>$F$10+$F139) * (BO$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BO$19),$F139)+1)","v":0},{"$f":" (BP$121<=$F$10+$F139) * BP139 + (BP$121>$F$10+$F139) * (BP$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BP$19),$F139)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F139) * BQ139 + (BQ$121>$F$10+$F139) * (BQ$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BQ$19),$F139)+1)","v":0},{"$f":" (BR$121<=$F$10+$F139) * BR139 + (BR$121>$F$10+$F139) * (BR$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BR$19),$F139)+1)","v":0},{"$f":" (BS$121<=$F$10+$F139) * BS139 + (BS$121>$F$10+$F139) * (BS$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BS$19),$F139)+1)","v":0},{"$f":" (BT$121<=$F$10+$F139) * BT139 + (BT$121>$F$10+$F139) * (BT$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BT$19),$F139)+1)","v":0},{"$f":" (BU$121<=$F$10+$F139) * BU139 + (BU$121>$F$10+$F139) * (BU$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BU$19),$F139)+1)","v":0},{"$f":" (BV$121<=$F$10+$F139) * BV139 + (BV$121>$F$10+$F139) * (BV$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BV$19),$F139)+1)","v":0},{"$f":" (BW$121<=$F$10+$F139) * BW139 + (BW$121>$F$10+$F139) * (BW$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BW$19),$F139)+1)","v":0},{"$f":" (BX$121<=$F$10+$F139) * BX139 + (BX$121>$F$10+$F139) * (BX$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BX$19),$F139)+1)","v":0},{"$f":" (BY$121<=$F$10+$F139) * BY139 + (BY$121>$F$10+$F139) * (BY$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BY$19),$F139)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F139) * BZ139 + (BZ$121>$F$10+$F139) * (BZ$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:BZ$19),$F139)+1)","v":0},{"$f":" (CA$121<=$F$10+$F139) * CA139 + (CA$121>$F$10+$F139) * (CA$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:CA$19),$F139)+1)","v":0},{"$f":" (CB$121<=$F$10+$F139) * CB139 + (CB$121>$F$10+$F139) * (CB$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:CB$19),$F139)+1)","v":0},{"$f":" (CC$121<=$F$10+$F139) * CC139 + (CC$121>$F$10+$F139) * (CC$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:CC$19),$F139)+1)","v":0},{"$f":" (CD$121<=$F$10+$F139) * CD139 + (CD$121>$F$10+$F139) * (CD$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:CD$19),$F139)+1)","v":0},{"$f":" (CE$121<=$F$10+$F139) * CE139 + (CE$121>$F$10+$F139) * (CE$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:CE$19),$F139)+1)","v":0},{"$f":" (CF$121<=$F$10+$F139) * CF139 + (CF$121>$F$10+$F139) * (CF$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:CF$19),$F139)+1)","v":0},{"$f":" (CG$121<=$F$10+$F139) * CG139 + (CG$121>$F$10+$F139) * (CG$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:CG$19),$F139)+1)","v":0},{"$f":" (CH$121<=$F$10+$F139) * CH139 + (CH$121>$F$10+$F139) * (CH$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:CH$19),$F139)+1)","v":0},{"$f":" (CI$121<=$F$10+$F139) * CI139 + (CI$121>$F$10+$F139) * (CI$121<=$F$10+$M$17) * INDEX($AA139:$CI139,MOD(SUM($AB$19:CI$19),$F139)+1)","v":0}]
[null,null,"Utiliteit"]
[null,null,null,null,"Fasering en Herinvestering aansluiting utiliteit",{"$f":"SUM(AB159:CI159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F141) * AB141 + (AB$121>$F$10+$F141) * (AB$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AB$20),$F141)+1)","v":0},{"$f":" (AC$121<=$F$10+$F141) * AC141 + (AC$121>$F$10+$F141) * (AC$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AC$20),$F141)+1)","v":0},{"$f":" (AD$121<=$F$10+$F141) * AD141 + (AD$121>$F$10+$F141) * (AD$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AD$20),$F141)+1)","v":0},{"$f":" (AE$121<=$F$10+$F141) * AE141 + (AE$121>$F$10+$F141) * (AE$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AE$20),$F141)+1)","v":0},{"$f":" (AF$121<=$F$10+$F141) * AF141 + (AF$121>$F$10+$F141) * (AF$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AF$20),$F141)+1)","v":0},{"$f":" (AG$121<=$F$10+$F141) * AG141 + (AG$121>$F$10+$F141) * (AG$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AG$20),$F141)+1)","v":0},{"$f":" (AH$121<=$F$10+$F141) * AH141 + (AH$121>$F$10+$F141) * (AH$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AH$20),$F141)+1)","v":0},{"$f":" (AI$121<=$F$10+$F141) * AI141 + (AI$121>$F$10+$F141) * (AI$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AI$20),$F141)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F141) * AJ141 + (AJ$121>$F$10+$F141) * (AJ$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AJ$20),$F141)+1)","v":0},{"$f":" (AK$121<=$F$10+$F141) * AK141 + (AK$121>$F$10+$F141) * (AK$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AK$20),$F141)+1)","v":0},{"$f":" (AL$121<=$F$10+$F141) * AL141 + (AL$121>$F$10+$F141) * (AL$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AL$20),$F141)+1)","v":0},{"$f":" (AM$121<=$F$10+$F141) * AM141 + (AM$121>$F$10+$F141) * (AM$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AM$20),$F141)+1)","v":0},{"$f":" (AN$121<=$F$10+$F141) * AN141 + (AN$121>$F$10+$F141) * (AN$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AN$20),$F141)+1)","v":0},{"$f":" (AO$121<=$F$10+$F141) * AO141 + (AO$121>$F$10+$F141) * (AO$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AO$20),$F141)+1)","v":0},{"$f":" (AP$121<=$F$10+$F141) * AP141 + (AP$121>$F$10+$F141) * (AP$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AP$20),$F141)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F141) * AQ141 + (AQ$121>$F$10+$F141) * (AQ$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AQ$20),$F141)+1)","v":0},{"$f":" (AR$121<=$F$10+$F141) * AR141 + (AR$121>$F$10+$F141) * (AR$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AR$20),$F141)+1)","v":0},{"$f":" (AS$121<=$F$10+$F141) * AS141 + (AS$121>$F$10+$F141) * (AS$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AS$20),$F141)+1)","v":0},{"$f":" (AT$121<=$F$10+$F141) * AT141 + (AT$121>$F$10+$F141) * (AT$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AT$20),$F141)+1)","v":0},{"$f":" (AU$121<=$F$10+$F141) * AU141 + (AU$121>$F$10+$F141) * (AU$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AU$20),$F141)+1)","v":0},{"$f":" (AV$121<=$F$10+$F141) * AV141 + (AV$121>$F$10+$F141) * (AV$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AV$20),$F141)+1)","v":0},{"$f":" (AW$121<=$F$10+$F141) * AW141 + (AW$121>$F$10+$F141) * (AW$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AW$20),$F141)+1)","v":0},{"$f":" (AX$121<=$F$10+$F141) * AX141 + (AX$121>$F$10+$F141) * (AX$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AX$20),$F141)+1)","v":0},{"$f":" (AY$121<=$F$10+$F141) * AY141 + (AY$121>$F$10+$F141) * (AY$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AY$20),$F141)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F141) * AZ141 + (AZ$121>$F$10+$F141) * (AZ$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:AZ$20),$F141)+1)","v":0},{"$f":" (BA$121<=$F$10+$F141) * BA141 + (BA$121>$F$10+$F141) * (BA$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BA$20),$F141)+1)","v":0},{"$f":" (BB$121<=$F$10+$F141) * BB141 + (BB$121>$F$10+$F141) * (BB$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BB$20),$F141)+1)","v":0},{"$f":" (BC$121<=$F$10+$F141) * BC141 + (BC$121>$F$10+$F141) * (BC$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BC$20),$F141)+1)","v":0},{"$f":" (BD$121<=$F$10+$F141) * BD141 + (BD$121>$F$10+$F141) * (BD$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BD$20),$F141)+1)","v":0},{"$f":" (BE$121<=$F$10+$F141) * BE141 + (BE$121>$F$10+$F141) * (BE$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BE$20),$F141)+1)","v":0},{"$f":" (BF$121<=$F$10+$F141) * BF141 + (BF$121>$F$10+$F141) * (BF$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BF$20),$F141)+1)","v":0},{"$f":" (BG$121<=$F$10+$F141) * BG141 + (BG$121>$F$10+$F141) * (BG$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BG$20),$F141)+1)","v":0},{"$f":" (BH$121<=$F$10+$F141) * BH141 + (BH$121>$F$10+$F141) * (BH$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BH$20),$F141)+1)","v":0},{"$f":" (BI$121<=$F$10+$F141) * BI141 + (BI$121>$F$10+$F141) * (BI$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BI$20),$F141)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F141) * BJ141 + (BJ$121>$F$10+$F141) * (BJ$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BJ$20),$F141)+1)","v":0},{"$f":" (BK$121<=$F$10+$F141) * BK141 + (BK$121>$F$10+$F141) * (BK$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BK$20),$F141)+1)","v":0},{"$f":" (BL$121<=$F$10+$F141) * BL141 + (BL$121>$F$10+$F141) * (BL$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BL$20),$F141)+1)","v":0},{"$f":" (BM$121<=$F$10+$F141) * BM141 + (BM$121>$F$10+$F141) * (BM$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BM$20),$F141)+1)","v":0},{"$f":" (BN$121<=$F$10+$F141) * BN141 + (BN$121>$F$10+$F141) * (BN$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BN$20),$F141)+1)","v":0},{"$f":" (BO$121<=$F$10+$F141) * BO141 + (BO$121>$F$10+$F141) * (BO$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BO$20),$F141)+1)","v":0},{"$f":" (BP$121<=$F$10+$F141) * BP141 + (BP$121>$F$10+$F141) * (BP$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BP$20),$F141)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F141) * BQ141 + (BQ$121>$F$10+$F141) * (BQ$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BQ$20),$F141)+1)","v":0},{"$f":" (BR$121<=$F$10+$F141) * BR141 + (BR$121>$F$10+$F141) * (BR$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BR$20),$F141)+1)","v":0},{"$f":" (BS$121<=$F$10+$F141) * BS141 + (BS$121>$F$10+$F141) * (BS$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BS$20),$F141)+1)","v":0},{"$f":" (BT$121<=$F$10+$F141) * BT141 + (BT$121>$F$10+$F141) * (BT$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BT$20),$F141)+1)","v":0},{"$f":" (BU$121<=$F$10+$F141) * BU141 + (BU$121>$F$10+$F141) * (BU$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BU$20),$F141)+1)","v":0},{"$f":" (BV$121<=$F$10+$F141) * BV141 + (BV$121>$F$10+$F141) * (BV$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BV$20),$F141)+1)","v":0},{"$f":" (BW$121<=$F$10+$F141) * BW141 + (BW$121>$F$10+$F141) * (BW$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BW$20),$F141)+1)","v":0},{"$f":" (BX$121<=$F$10+$F141) * BX141 + (BX$121>$F$10+$F141) * (BX$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BX$20),$F141)+1)","v":0},{"$f":" (BY$121<=$F$10+$F141) * BY141 + (BY$121>$F$10+$F141) * (BY$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BY$20),$F141)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F141) * BZ141 + (BZ$121>$F$10+$F141) * (BZ$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:BZ$20),$F141)+1)","v":0},{"$f":" (CA$121<=$F$10+$F141) * CA141 + (CA$121>$F$10+$F141) * (CA$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:CA$20),$F141)+1)","v":0},{"$f":" (CB$121<=$F$10+$F141) * CB141 + (CB$121>$F$10+$F141) * (CB$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:CB$20),$F141)+1)","v":0},{"$f":" (CC$121<=$F$10+$F141) * CC141 + (CC$121>$F$10+$F141) * (CC$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:CC$20),$F141)+1)","v":0},{"$f":" (CD$121<=$F$10+$F141) * CD141 + (CD$121>$F$10+$F141) * (CD$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:CD$20),$F141)+1)","v":0},{"$f":" (CE$121<=$F$10+$F141) * CE141 + (CE$121>$F$10+$F141) * (CE$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:CE$20),$F141)+1)","v":0},{"$f":" (CF$121<=$F$10+$F141) * CF141 + (CF$121>$F$10+$F141) * (CF$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:CF$20),$F141)+1)","v":0},{"$f":" (CG$121<=$F$10+$F141) * CG141 + (CG$121>$F$10+$F141) * (CG$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:CG$20),$F141)+1)","v":0},{"$f":" (CH$121<=$F$10+$F141) * CH141 + (CH$121>$F$10+$F141) * (CH$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:CH$20),$F141)+1)","v":0},{"$f":" (CI$121<=$F$10+$F141) * CI141 + (CI$121>$F$10+$F141) * (CI$121<=$F$10+$M$17) * INDEX($AA141:$CI141,MOD(SUM($AB$20:CI$20),$F141)+1)","v":0}]
[null,null,null,null,"Fasering en Herinvestering warmtewisselaar / afleversets utiliteit",{"$f":"SUM(AB160:CI160)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F142) * AB142 + (AB$121>$F$10+$F142) * (AB$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AB$20),$F142)+1)","v":0},{"$f":" (AC$121<=$F$10+$F142) * AC142 + (AC$121>$F$10+$F142) * (AC$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AC$20),$F142)+1)","v":0},{"$f":" (AD$121<=$F$10+$F142) * AD142 + (AD$121>$F$10+$F142) * (AD$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AD$20),$F142)+1)","v":0},{"$f":" (AE$121<=$F$10+$F142) * AE142 + (AE$121>$F$10+$F142) * (AE$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AE$20),$F142)+1)","v":0},{"$f":" (AF$121<=$F$10+$F142) * AF142 + (AF$121>$F$10+$F142) * (AF$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AF$20),$F142)+1)","v":0},{"$f":" (AG$121<=$F$10+$F142) * AG142 + (AG$121>$F$10+$F142) * (AG$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AG$20),$F142)+1)","v":0},{"$f":" (AH$121<=$F$10+$F142) * AH142 + (AH$121>$F$10+$F142) * (AH$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AH$20),$F142)+1)","v":0},{"$f":" (AI$121<=$F$10+$F142) * AI142 + (AI$121>$F$10+$F142) * (AI$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AI$20),$F142)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F142) * AJ142 + (AJ$121>$F$10+$F142) * (AJ$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AJ$20),$F142)+1)","v":0},{"$f":" (AK$121<=$F$10+$F142) * AK142 + (AK$121>$F$10+$F142) * (AK$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AK$20),$F142)+1)","v":0},{"$f":" (AL$121<=$F$10+$F142) * AL142 + (AL$121>$F$10+$F142) * (AL$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AL$20),$F142)+1)","v":0},{"$f":" (AM$121<=$F$10+$F142) * AM142 + (AM$121>$F$10+$F142) * (AM$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AM$20),$F142)+1)","v":0},{"$f":" (AN$121<=$F$10+$F142) * AN142 + (AN$121>$F$10+$F142) * (AN$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AN$20),$F142)+1)","v":0},{"$f":" (AO$121<=$F$10+$F142) * AO142 + (AO$121>$F$10+$F142) * (AO$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AO$20),$F142)+1)","v":0},{"$f":" (AP$121<=$F$10+$F142) * AP142 + (AP$121>$F$10+$F142) * (AP$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AP$20),$F142)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F142) * AQ142 + (AQ$121>$F$10+$F142) * (AQ$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AQ$20),$F142)+1)","v":0},{"$f":" (AR$121<=$F$10+$F142) * AR142 + (AR$121>$F$10+$F142) * (AR$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AR$20),$F142)+1)","v":0},{"$f":" (AS$121<=$F$10+$F142) * AS142 + (AS$121>$F$10+$F142) * (AS$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AS$20),$F142)+1)","v":0},{"$f":" (AT$121<=$F$10+$F142) * AT142 + (AT$121>$F$10+$F142) * (AT$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AT$20),$F142)+1)","v":0},{"$f":" (AU$121<=$F$10+$F142) * AU142 + (AU$121>$F$10+$F142) * (AU$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AU$20),$F142)+1)","v":0},{"$f":" (AV$121<=$F$10+$F142) * AV142 + (AV$121>$F$10+$F142) * (AV$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AV$20),$F142)+1)","v":0},{"$f":" (AW$121<=$F$10+$F142) * AW142 + (AW$121>$F$10+$F142) * (AW$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AW$20),$F142)+1)","v":0},{"$f":" (AX$121<=$F$10+$F142) * AX142 + (AX$121>$F$10+$F142) * (AX$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AX$20),$F142)+1)","v":0},{"$f":" (AY$121<=$F$10+$F142) * AY142 + (AY$121>$F$10+$F142) * (AY$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AY$20),$F142)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F142) * AZ142 + (AZ$121>$F$10+$F142) * (AZ$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:AZ$20),$F142)+1)","v":0},{"$f":" (BA$121<=$F$10+$F142) * BA142 + (BA$121>$F$10+$F142) * (BA$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BA$20),$F142)+1)","v":0},{"$f":" (BB$121<=$F$10+$F142) * BB142 + (BB$121>$F$10+$F142) * (BB$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BB$20),$F142)+1)","v":0},{"$f":" (BC$121<=$F$10+$F142) * BC142 + (BC$121>$F$10+$F142) * (BC$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BC$20),$F142)+1)","v":0},{"$f":" (BD$121<=$F$10+$F142) * BD142 + (BD$121>$F$10+$F142) * (BD$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BD$20),$F142)+1)","v":0},{"$f":" (BE$121<=$F$10+$F142) * BE142 + (BE$121>$F$10+$F142) * (BE$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BE$20),$F142)+1)","v":0},{"$f":" (BF$121<=$F$10+$F142) * BF142 + (BF$121>$F$10+$F142) * (BF$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BF$20),$F142)+1)","v":0},{"$f":" (BG$121<=$F$10+$F142) * BG142 + (BG$121>$F$10+$F142) * (BG$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BG$20),$F142)+1)","v":0},{"$f":" (BH$121<=$F$10+$F142) * BH142 + (BH$121>$F$10+$F142) * (BH$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BH$20),$F142)+1)","v":0},{"$f":" (BI$121<=$F$10+$F142) * BI142 + (BI$121>$F$10+$F142) * (BI$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BI$20),$F142)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F142) * BJ142 + (BJ$121>$F$10+$F142) * (BJ$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BJ$20),$F142)+1)","v":0},{"$f":" (BK$121<=$F$10+$F142) * BK142 + (BK$121>$F$10+$F142) * (BK$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BK$20),$F142)+1)","v":0},{"$f":" (BL$121<=$F$10+$F142) * BL142 + (BL$121>$F$10+$F142) * (BL$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BL$20),$F142)+1)","v":0},{"$f":" (BM$121<=$F$10+$F142) * BM142 + (BM$121>$F$10+$F142) * (BM$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BM$20),$F142)+1)","v":0},{"$f":" (BN$121<=$F$10+$F142) * BN142 + (BN$121>$F$10+$F142) * (BN$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BN$20),$F142)+1)","v":0},{"$f":" (BO$121<=$F$10+$F142) * BO142 + (BO$121>$F$10+$F142) * (BO$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BO$20),$F142)+1)","v":0},{"$f":" (BP$121<=$F$10+$F142) * BP142 + (BP$121>$F$10+$F142) * (BP$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BP$20),$F142)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F142) * BQ142 + (BQ$121>$F$10+$F142) * (BQ$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BQ$20),$F142)+1)","v":0},{"$f":" (BR$121<=$F$10+$F142) * BR142 + (BR$121>$F$10+$F142) * (BR$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BR$20),$F142)+1)","v":0},{"$f":" (BS$121<=$F$10+$F142) * BS142 + (BS$121>$F$10+$F142) * (BS$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BS$20),$F142)+1)","v":0},{"$f":" (BT$121<=$F$10+$F142) * BT142 + (BT$121>$F$10+$F142) * (BT$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BT$20),$F142)+1)","v":0},{"$f":" (BU$121<=$F$10+$F142) * BU142 + (BU$121>$F$10+$F142) * (BU$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BU$20),$F142)+1)","v":0},{"$f":" (BV$121<=$F$10+$F142) * BV142 + (BV$121>$F$10+$F142) * (BV$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BV$20),$F142)+1)","v":0},{"$f":" (BW$121<=$F$10+$F142) * BW142 + (BW$121>$F$10+$F142) * (BW$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BW$20),$F142)+1)","v":0},{"$f":" (BX$121<=$F$10+$F142) * BX142 + (BX$121>$F$10+$F142) * (BX$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BX$20),$F142)+1)","v":0},{"$f":" (BY$121<=$F$10+$F142) * BY142 + (BY$121>$F$10+$F142) * (BY$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BY$20),$F142)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F142) * BZ142 + (BZ$121>$F$10+$F142) * (BZ$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:BZ$20),$F142)+1)","v":0},{"$f":" (CA$121<=$F$10+$F142) * CA142 + (CA$121>$F$10+$F142) * (CA$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:CA$20),$F142)+1)","v":0},{"$f":" (CB$121<=$F$10+$F142) * CB142 + (CB$121>$F$10+$F142) * (CB$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:CB$20),$F142)+1)","v":0},{"$f":" (CC$121<=$F$10+$F142) * CC142 + (CC$121>$F$10+$F142) * (CC$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:CC$20),$F142)+1)","v":0},{"$f":" (CD$121<=$F$10+$F142) * CD142 + (CD$121>$F$10+$F142) * (CD$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:CD$20),$F142)+1)","v":0},{"$f":" (CE$121<=$F$10+$F142) * CE142 + (CE$121>$F$10+$F142) * (CE$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:CE$20),$F142)+1)","v":0},{"$f":" (CF$121<=$F$10+$F142) * CF142 + (CF$121>$F$10+$F142) * (CF$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:CF$20),$F142)+1)","v":0},{"$f":" (CG$121<=$F$10+$F142) * CG142 + (CG$121>$F$10+$F142) * (CG$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:CG$20),$F142)+1)","v":0},{"$f":" (CH$121<=$F$10+$F142) * CH142 + (CH$121>$F$10+$F142) * (CH$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:CH$20),$F142)+1)","v":0},{"$f":" (CI$121<=$F$10+$F142) * CI142 + (CI$121>$F$10+$F142) * (CI$121<=$F$10+$M$17) * INDEX($AA142:$CI142,MOD(SUM($AB$20:CI$20),$F142)+1)","v":0}]
[null,null,null,null,"Fasering en Herinvestering meters utiliteit",{"$f":"SUM(AB161:CI161)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" (AB$121<=$F$10+$F143) * AB143 + (AB$121>$F$10+$F143) * (AB$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AB$20),$F143)+1)","v":0},{"$f":" (AC$121<=$F$10+$F143) * AC143 + (AC$121>$F$10+$F143) * (AC$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AC$20),$F143)+1)","v":0},{"$f":" (AD$121<=$F$10+$F143) * AD143 + (AD$121>$F$10+$F143) * (AD$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AD$20),$F143)+1)","v":0},{"$f":" (AE$121<=$F$10+$F143) * AE143 + (AE$121>$F$10+$F143) * (AE$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AE$20),$F143)+1)","v":0},{"$f":" (AF$121<=$F$10+$F143) * AF143 + (AF$121>$F$10+$F143) * (AF$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AF$20),$F143)+1)","v":0},{"$f":" (AG$121<=$F$10+$F143) * AG143 + (AG$121>$F$10+$F143) * (AG$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AG$20),$F143)+1)","v":0},{"$f":" (AH$121<=$F$10+$F143) * AH143 + (AH$121>$F$10+$F143) * (AH$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AH$20),$F143)+1)","v":0},{"$f":" (AI$121<=$F$10+$F143) * AI143 + (AI$121>$F$10+$F143) * (AI$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AI$20),$F143)+1)","v":0},{"$f":" (AJ$121<=$F$10+$F143) * AJ143 + (AJ$121>$F$10+$F143) * (AJ$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AJ$20),$F143)+1)","v":0},{"$f":" (AK$121<=$F$10+$F143) * AK143 + (AK$121>$F$10+$F143) * (AK$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AK$20),$F143)+1)","v":0},{"$f":" (AL$121<=$F$10+$F143) * AL143 + (AL$121>$F$10+$F143) * (AL$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AL$20),$F143)+1)","v":0},{"$f":" (AM$121<=$F$10+$F143) * AM143 + (AM$121>$F$10+$F143) * (AM$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AM$20),$F143)+1)","v":0},{"$f":" (AN$121<=$F$10+$F143) * AN143 + (AN$121>$F$10+$F143) * (AN$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AN$20),$F143)+1)","v":0},{"$f":" (AO$121<=$F$10+$F143) * AO143 + (AO$121>$F$10+$F143) * (AO$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AO$20),$F143)+1)","v":0},{"$f":" (AP$121<=$F$10+$F143) * AP143 + (AP$121>$F$10+$F143) * (AP$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AP$20),$F143)+1)","v":0},{"$f":" (AQ$121<=$F$10+$F143) * AQ143 + (AQ$121>$F$10+$F143) * (AQ$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AQ$20),$F143)+1)","v":0},{"$f":" (AR$121<=$F$10+$F143) * AR143 + (AR$121>$F$10+$F143) * (AR$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AR$20),$F143)+1)","v":0},{"$f":" (AS$121<=$F$10+$F143) * AS143 + (AS$121>$F$10+$F143) * (AS$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AS$20),$F143)+1)","v":0},{"$f":" (AT$121<=$F$10+$F143) * AT143 + (AT$121>$F$10+$F143) * (AT$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AT$20),$F143)+1)","v":0},{"$f":" (AU$121<=$F$10+$F143) * AU143 + (AU$121>$F$10+$F143) * (AU$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AU$20),$F143)+1)","v":0},{"$f":" (AV$121<=$F$10+$F143) * AV143 + (AV$121>$F$10+$F143) * (AV$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AV$20),$F143)+1)","v":0},{"$f":" (AW$121<=$F$10+$F143) * AW143 + (AW$121>$F$10+$F143) * (AW$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AW$20),$F143)+1)","v":0},{"$f":" (AX$121<=$F$10+$F143) * AX143 + (AX$121>$F$10+$F143) * (AX$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AX$20),$F143)+1)","v":0},{"$f":" (AY$121<=$F$10+$F143) * AY143 + (AY$121>$F$10+$F143) * (AY$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AY$20),$F143)+1)","v":0},{"$f":" (AZ$121<=$F$10+$F143) * AZ143 + (AZ$121>$F$10+$F143) * (AZ$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:AZ$20),$F143)+1)","v":0},{"$f":" (BA$121<=$F$10+$F143) * BA143 + (BA$121>$F$10+$F143) * (BA$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BA$20),$F143)+1)","v":0},{"$f":" (BB$121<=$F$10+$F143) * BB143 + (BB$121>$F$10+$F143) * (BB$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BB$20),$F143)+1)","v":0},{"$f":" (BC$121<=$F$10+$F143) * BC143 + (BC$121>$F$10+$F143) * (BC$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BC$20),$F143)+1)","v":0},{"$f":" (BD$121<=$F$10+$F143) * BD143 + (BD$121>$F$10+$F143) * (BD$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BD$20),$F143)+1)","v":0},{"$f":" (BE$121<=$F$10+$F143) * BE143 + (BE$121>$F$10+$F143) * (BE$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BE$20),$F143)+1)","v":0},{"$f":" (BF$121<=$F$10+$F143) * BF143 + (BF$121>$F$10+$F143) * (BF$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BF$20),$F143)+1)","v":0},{"$f":" (BG$121<=$F$10+$F143) * BG143 + (BG$121>$F$10+$F143) * (BG$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BG$20),$F143)+1)","v":0},{"$f":" (BH$121<=$F$10+$F143) * BH143 + (BH$121>$F$10+$F143) * (BH$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BH$20),$F143)+1)","v":0},{"$f":" (BI$121<=$F$10+$F143) * BI143 + (BI$121>$F$10+$F143) * (BI$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BI$20),$F143)+1)","v":0},{"$f":" (BJ$121<=$F$10+$F143) * BJ143 + (BJ$121>$F$10+$F143) * (BJ$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BJ$20),$F143)+1)","v":0},{"$f":" (BK$121<=$F$10+$F143) * BK143 + (BK$121>$F$10+$F143) * (BK$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BK$20),$F143)+1)","v":0},{"$f":" (BL$121<=$F$10+$F143) * BL143 + (BL$121>$F$10+$F143) * (BL$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BL$20),$F143)+1)","v":0},{"$f":" (BM$121<=$F$10+$F143) * BM143 + (BM$121>$F$10+$F143) * (BM$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BM$20),$F143)+1)","v":0},{"$f":" (BN$121<=$F$10+$F143) * BN143 + (BN$121>$F$10+$F143) * (BN$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BN$20),$F143)+1)","v":0},{"$f":" (BO$121<=$F$10+$F143) * BO143 + (BO$121>$F$10+$F143) * (BO$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BO$20),$F143)+1)","v":0},{"$f":" (BP$121<=$F$10+$F143) * BP143 + (BP$121>$F$10+$F143) * (BP$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BP$20),$F143)+1)","v":0},{"$f":" (BQ$121<=$F$10+$F143) * BQ143 + (BQ$121>$F$10+$F143) * (BQ$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BQ$20),$F143)+1)","v":0},{"$f":" (BR$121<=$F$10+$F143) * BR143 + (BR$121>$F$10+$F143) * (BR$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BR$20),$F143)+1)","v":0},{"$f":" (BS$121<=$F$10+$F143) * BS143 + (BS$121>$F$10+$F143) * (BS$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BS$20),$F143)+1)","v":0},{"$f":" (BT$121<=$F$10+$F143) * BT143 + (BT$121>$F$10+$F143) * (BT$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BT$20),$F143)+1)","v":0},{"$f":" (BU$121<=$F$10+$F143) * BU143 + (BU$121>$F$10+$F143) * (BU$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BU$20),$F143)+1)","v":0},{"$f":" (BV$121<=$F$10+$F143) * BV143 + (BV$121>$F$10+$F143) * (BV$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BV$20),$F143)+1)","v":0},{"$f":" (BW$121<=$F$10+$F143) * BW143 + (BW$121>$F$10+$F143) * (BW$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BW$20),$F143)+1)","v":0},{"$f":" (BX$121<=$F$10+$F143) * BX143 + (BX$121>$F$10+$F143) * (BX$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BX$20),$F143)+1)","v":0},{"$f":" (BY$121<=$F$10+$F143) * BY143 + (BY$121>$F$10+$F143) * (BY$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BY$20),$F143)+1)","v":0},{"$f":" (BZ$121<=$F$10+$F143) * BZ143 + (BZ$121>$F$10+$F143) * (BZ$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:BZ$20),$F143)+1)","v":0},{"$f":" (CA$121<=$F$10+$F143) * CA143 + (CA$121>$F$10+$F143) * (CA$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:CA$20),$F143)+1)","v":0},{"$f":" (CB$121<=$F$10+$F143) * CB143 + (CB$121>$F$10+$F143) * (CB$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:CB$20),$F143)+1)","v":0},{"$f":" (CC$121<=$F$10+$F143) * CC143 + (CC$121>$F$10+$F143) * (CC$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:CC$20),$F143)+1)","v":0},{"$f":" (CD$121<=$F$10+$F143) * CD143 + (CD$121>$F$10+$F143) * (CD$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:CD$20),$F143)+1)","v":0},{"$f":" (CE$121<=$F$10+$F143) * CE143 + (CE$121>$F$10+$F143) * (CE$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:CE$20),$F143)+1)","v":0},{"$f":" (CF$121<=$F$10+$F143) * CF143 + (CF$121>$F$10+$F143) * (CF$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:CF$20),$F143)+1)","v":0},{"$f":" (CG$121<=$F$10+$F143) * CG143 + (CG$121>$F$10+$F143) * (CG$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:CG$20),$F143)+1)","v":0},{"$f":" (CH$121<=$F$10+$F143) * CH143 + (CH$121>$F$10+$F143) * (CH$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:CH$20),$F143)+1)","v":0},{"$f":" (CI$121<=$F$10+$F143) * CI143 + (CI$121>$F$10+$F143) * (CI$121<=$F$10+$M$17) * INDEX($AA143:$CI143,MOD(SUM($AB$20:CI$20),$F143)+1)","v":0}]

{"sheet":"Overzicht Invoer","index":4,"n_rows":206,"n_cols":72,"rows_kept":206,"cut":false,"hidden":false,"merged":[]}
[]
["REKENMODEL BUSINESS CASE WARMTENETTEN - OVERZICHT KOSTEN"]
[null,"LEES DE HANDLEIDING VOOR GEBRUIK MODEL"]
["TABBLAD INVOER"]
[]
[null,{"$f":"Uitgangspunten!B6","v":"Algemeen"},null,null,null,{"$f":"Uitgangspunten!G6","v":"Waarde"},{"$f":"Uitgangspunten!H6","v":"Eenheid"},{"$f":"Uitgangspunten!I6","v":"Default"},{"$f":"Uitgangspunten!K6","v":"Afwijking default"},{"$f":"Uitgangspunten!L6","v":"Opmerkingen"}]
[]
[null,null,{"$f":"Uitgangspunten!C7","v":"Risico"}]
[null,null,null,null,{"$f":"Uitgangspunten!E8","v":"Debiteurenrisico "},{"$f":"Uitgangspunten!G8","v":0},{"$f":"Uitgangspunten!H8","v":"factor"},{"$f":"Uitgangspunten!I8","v":0},{"$f":"Uitgangspunten!K8","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E9","v":"Leegstand individuele kleinverbruikers"},{"$f":"Uitgangspunten!G9","v":1.4E-2},{"$f":"Uitgangspunten!H9","v":"factor"},{"$f":"Uitgangspunten!I9","v":1.4E-2},{"$f":"Uitgangspunten!K9","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E10","v":"Leegstand Collectief"},{"$f":"Uitgangspunten!G10","v":1.4E-2},{"$f":"Uitgangspunten!H10","v":"factor"},{"$f":"Uitgangspunten!I10","v":1.4E-2},{"$f":"Uitgangspunten!K10","v":0}]
[null,null,null,null,"Leegstand Utiliteit",{"$f":"Uitgangspunten!G11","v":0},"factor",{"$f":"Uitgangspunten!I11","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E14","v":"EIA"},{"$f":"IF(Uitgangspunten!G13=\"ja\",Uitgangspunten!G14,0)","v":0},{"$f":"Uitgangspunten!H14","v":"factor"},{"$f":"Uitgangspunten!I14","v":0.45500000000000002},{"$f":"Uitgangspunten!K14","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E15","v":"EIA-gerechtigde investering"},{"$f":"Uitgangspunten!G15","v":0},{"$f":"Uitgangspunten!H15","v":"€"},{"$f":"Uitgangspunten!I15","v":0},{"$f":"Uitgangspunten!K15","v":0}]
[]
[null,null,"Belastingen",null,null,null,null,null,null,null,null,null,{"$f":"Uitgangspunten!S149","v":2022},{"$f":"Uitgangspunten!T149","v":2023},{"$f":"Uitgangspunten!U149","v":2024},{"$f":"Uitgangspunten!V149","v":2025},{"$f":"Uitgangspunten!W149","v":2026},{"$f":"Uitgangspunten!X149","v":2027},{"$f":"Uitgangspunten!Y149","v":2028},{"$f":"Uitgangspunten!Z149","v":2029},{"$f":"Uitgangspunten!AA149","v":2030},{"$f":"Uitgangspunten!AB149","v":2031},{"$f":"Uitgangspunten!AC149","v":2032},{"$f":"Uitgangspunten!AD149","v":2033},{"$f":"Uitgangspunten!AE149","v":2034},{"$f":"Uitgangspunten!AF149","v":2035},{"$f":"Uitgangspunten!AG149","v":2036},{"$f":"Uitgangspunten!AH149","v":2037},{"$f":"Uitgangspunten!AI149","v":2038},{"$f":"Uitgangspunten!AJ149","v":2039},{"$f":"Uitgangspunten!AK149","v":2040},{"$f":"Uitgangspunten!AL149","v":2041},{"$f":"Uitgangspunten!AM149","v":2042},{"$f":"Uitgangspunten!AN149","v":2043},{"$f":"Uitgangspunten!AO149","v":2044},{"$f":"Uitgangspunten!AP149","v":2045},{"$f":"Uitgangspunten!AQ149","v":2046},{"$f":"Uitgangspunten!AR149","v":2047},{"$f":"Uitgangspunten!AS149","v":2048},{"$f":"Uitgangspunten!AT149","v":2049},{"$f":"Uitgangspunten!AU149","v":2050},{"$f":"Uitgangspunten!AV149","v":2051},{"$f":"Uitgangspunten!AW149","v":2052},{"$f":"Uitgangspunten!AX149","v":2053},{"$f":"Uitgangspunten!AY149","v":2054},{"$f":"Uitgangspunten!AZ149","v":2055},{"$f":"Uitgangspunten!BA149","v":2056},{"$f":"Uitgangspunten!BB149","v":2057},{"$f":"Uitgangspunten!BC149","v":2058},{"$f":"Uitgangspunten!BD149","v":2059},{"$f":"Uitgangspunten!BE149","v":2060},{"$f":"Uitgangspunten!BF149","v":2061},{"$f":"Uitgangspunten!BG149","v":2062},{"$f":"Uitgangspunten!BH149","v":2063},{"$f":"Uitgangspunten!BI149","v":2064},{"$f":"Uitgangspunten!BJ149","v":2065},{"$f":"Uitgangspunten!BK149","v":2066},{"$f":"Uitgangspunten!BL149","v":2067},{"$f":"Uitgangspunten!BM149","v":2068},{"$f":"Uitgangspunten!BN149","v":2069},{"$f":"Uitgangspunten!BO149","v":2070},{"$f":"Uitgangspunten!BP149","v":2071},{"$f":"Uitgangspunten!BQ149","v":2072},{"$f":"Uitgangspunten!BR149","v":2073},{"$f":"Uitgangspunten!BS149","v":2074},{"$f":"Uitgangspunten!BT149","v":2075},{"$f":"Uitgangspunten!BU149","v":2076},{"$f":"Uitgangspunten!BV149","v":2077},{"$f":"Uitgangspunten!BW149","v":2078},{"$f":"Uitgangspunten!BX149","v":2079},{"$f":"Uitgangspunten!BY149","v":2080},{"$f":"Uitgangspunten!BZ149","v":2081}]
[null,null,null,null,{"$f":"Uitgangspunten!E17","v":"Vennootschapsbelasting"},null,null,null,null,null,null,null,{"$f":"Uitgangspunten!S17","v":0.25800000000000001},{"$f":"Uitgangspunten!T17","v":0.25800000000000001},{"$f":"Uitgangspunten!U17","v":0.25800000000000001},{"$f":"Uitgangspunten!V17","v":0.25800000000000001},{"$f":"Uitgangspunten!W17","v":0.25800000000000001},{"$f":"Uitgangspunten!X17","v":0.25800000000000001},{"$f":"Uitgangspunten!Y17","v":0.25800000000000001},{"$f":"Uitgangspunten!Z17","v":0.25800000000000001},{"$f":"Uitgangspunten!AA17","v":0.25800000000000001},{"$f":"Uitgangspunten!AB17","v":0.25800000000000001},{"$f":"Uitgangspunten!AC17","v":0.25800000000000001},{"$f":"Uitgangspunten!AD17","v":0.25800000000000001},{"$f":"Uitgangspunten!AE17","v":0.25800000000000001},{"$f":"Uitgangspunten!AF17","v":0.25800000000000001},{"$f":"Uitgangspunten!AG17","v":0.25800000000000001},{"$f":"Uitgangspunten!AH17","v":0.25800000000000001},{"$f":"Uitgangspunten!AI17","v":0.25800000000000001},{"$f":"Uitgangspunten!AJ17","v":0.25800000000000001},{"$f":"Uitgangspunten!AK17","v":0.25800000000000001},{"$f":"Uitgangspunten!AL17","v":0.25800000000000001},{"$f":"Uitgangspunten!AM17","v":0.25800000000000001},{"$f":"Uitgangspunten!AN17","v":0.25800000000000001},{"$f":"Uitgangspunten!AO17","v":0.25800000000000001},{"$f":"Uitgangspunten!AP17","v":0.25800000000000001},{"$f":"Uitgangspunten!AQ17","v":0.25800000000000001},{"$f":"Uitgangspunten!AR17","v":0.25800000000000001},{"$f":"Uitgangspunten!AS17","v":0.25800000000000001},{"$f":"Uitgangspunten!AT17","v":0.25800000000000001},{"$f":"Uitgangspunten!AU17","v":0.25800000000000001},{"$f":"Uitgangspunten!AV17","v":0.25800000000000001},{"$f":"Uitgangspunten!AW17","v":0.25800000000000001},{"$f":"Uitgangspunten!AX17","v":0.25800000000000001},{"$f":"Uitgangspunten!AY17","v":0.25800000000000001},{"$f":"Uitgangspunten!AZ17","v":0.25800000000000001},{"$f":"Uitgangspunten!BA17","v":0.25800000000000001},{"$f":"Uitgangspunten!BB17","v":0.25800000000000001},{"$f":"Uitgangspunten!BC17","v":0.25800000000000001},{"$f":"Uitgangspunten!BD17","v":0.25800000000000001},{"$f":"Uitgangspunten!BE17","v":0.25800000000000001},{"$f":"Uitgangspunten!BF17","v":0.25800000000000001},{"$f":"Uitgangspunten!BG17","v":0.25800000000000001},{"$f":"Uitgangspunten!BH17","v":0.25800000000000001},{"$f":"Uitgangspunten!BI17","v":0.25800000000000001},{"$f":"Uitgangspunten!BJ17","v":0.25800000000000001},{"$f":"Uitgangspunten!BK17","v":0.25800000000000001},{"$f":"Uitgangspunten!BL17","v":0.25800000000000001},{"$f":"Uitgangspunten!BM17","v":0.25800000000000001},{"$f":"Uitgangspunten!BN17","v":0.25800000000000001},{"$f":"Uitgangspunten!BO17","v":0.25800000000000001},{"$f":"Uitgangspunten!BP17","v":0.25800000000000001},{"$f":"Uitgangspunten!BQ17","v":0.25800000000000001},{"$f":"Uitgangspunten!BR17","v":0.25800000000000001},{"$f":"Uitgangspunten!BS17","v":0.25800000000000001},{"$f":"Uitgangspunten!BT17","v":0.25800000000000001},{"$f":"Uitgangspunten!BU17","v":0.25800000000000001},{"$f":"Uitgangspunten!BV17","v":0.25800000000000001},{"$f":"Uitgangspunten!BW17","v":0.25800000000000001},{"$f":"Uitgangspunten!BX17","v":0.25800000000000001},{"$f":"Uitgangspunten!BY17","v":0.25800000000000001},{"$f":"Uitgangspunten!BZ17","v":0.25800000000000001}]
[null,null,null,null,{"$f":"Uitgangspunten!E18","v":"Volledige belastingverrekening of verliesverrekening binnen project"},{"$f":"Uitgangspunten!G18","v":"Volledige verrekening"}]
[null,null,"Restwaarde"]
[null,null,null,null,{"$f":"Uitgangspunten!E20","v":"Restwaarde opnemen in resultatenrekening?"},{"$f":"Uitgangspunten!G20","v":"ja"}]
[]
[null,null,"Discontovoet"]
[null,null,null,null,{"$f":"Uitgangspunten!E36","v":"Rekenen met een projectrendement?"},{"$f":"Uitgangspunten!G36","v":"nee"}]
[null,null,null,null,{"$f":"Uitgangspunten!E37","v":"Projectrendement invoer (rendementseis)"},{"$f":"Uitgangspunten!G37","v":0}]
[]
[null,null,null,null,{"$f":"Uitgangspunten!E39","v":"Gearing"},{"$f":"Uitgangspunten!G39","v":0.7},{"$f":"Uitgangspunten!H39","v":"factor"},{"$f":"Uitgangspunten!I39","v":0.7},{"$f":"Uitgangspunten!K39","v":""}]
[null,null,null,null,"WACC",{"$f":"F26*Uitgangspunten!G41*(1-Uitgangspunten!S17)+(1-F26)*Uitgangspunten!G40","v":4.6388000000000006E-2},{"$f":"Uitgangspunten!H40","v":"%"},{"$f":"Uitgangspunten!I40","v":0.12},{"$f":"H26*Uitgangspunten!K41*(1-Uitgangspunten!S17)+(1-H26)*Uitgangspunten!K40","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E42","v":"Risico-opslag bovenop de WACC"},{"$f":"Uitgangspunten!G42","v":0},{"$f":"Uitgangspunten!H41","v":"%"},{"$f":"Uitgangspunten!I42","v":0},{"$f":"Uitgangspunten!K42","v":0}]
[null,null,null,null,"Discontovoet",{"$f":"F27+F28","v":4.6388000000000006E-2},{"$f":"Uitgangspunten!H42","v":"%"},{"$f":"H27+H28","v":0.12},{"$f":"I27+I28","v":0}]
[]
[]
[null,null,{"$f":"Uitgangspunten!C21","v":"Lengte net"},null,{"$f":"Uitgangspunten!E22","v":"lengte hoofddistributietracé:"},{"$f":"Uitgangspunten!G22","v":0},{"$f":"Uitgangspunten!H22","v":"km"},{"$f":"Uitgangspunten!I22","v":0},{"$f":"Uitgangspunten!K22","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E23","v":"lengte primaire leidingnetten:"},{"$f":"Uitgangspunten!G23","v":0.65},{"$f":"Uitgangspunten!H23","v":"km"},{"$f":"Uitgangspunten!I23","v":0.32500000000000001},{"$f":"Uitgangspunten!K23","v":0.32500000000000001}]
[null,null,null,null,{"$f":"Uitgangspunten!E24","v":"lengte secundaire leidingnetten:"},{"$f":"Uitgangspunten!G24","v":13},{"$f":"Uitgangspunten!H24","v":"km"},{"$f":"Uitgangspunten!I24","v":6.5},{"$f":"Uitgangspunten!K24","v":6.5}]
[]
[null,null,"Warmteverliezen",null,"Leidingverliezen individueel kleinverbruik",{"$f":"Uitgangspunten!G26","v":0.23},"factor",{"$f":"Uitgangspunten!I26","v":0.23},{"$f":"F36-H36","v":0}]
[null,null,null,null,"Leidingverliezen collectief",{"$f":"Uitgangspunten!G27","v":0.23},"factor",{"$f":"Uitgangspunten!I27","v":0.23},{"$f":"F37-H37","v":0}]
[null,null,null,null,"Leidingverliezen utiliteit",{"$f":"Uitgangspunten!G28","v":0.23},"factor",{"$f":"Uitgangspunten!I28","v":0.23},{"$f":"F38-H38","v":0}]
[]
[]
[]
[null,"Kosten",null,null,null,{"$f":"Uitgangspunten!G68","v":"Waarde"},{"$f":"Uitgangspunten!H68","v":"Eenheid"},{"$f":"Uitgangspunten!I68","v":"Default"},{"$f":"Uitgangspunten!K68","v":"Afwijking default"},{"$f":"Uitgangspunten!L68","v":"Opmerkingen"}]
[null,null,"Infrastructuur CAPEX"]
[null,null,null,null,"Hoofddistributietracé",{"$f":"SUM(Uitgangspunten!G70:G72)*Uitgangspunten!G22+Uitgangspunten!G74*Uitgangspunten!G75+Uitgangspunten!G73","v":0},"€",{"$f":"SUM(Uitgangspunten!I70:I72)*Uitgangspunten!I22+Uitgangspunten!I74*Uitgangspunten!I75+Uitgangspunten!I73","v":0},{"$f":"F44-H44","v":0}]
[null,null,null,null,"Primaire leidingnetten",{"$f":"SUM(Uitgangspunten!G77:G79)*Uitgangspunten!G23+Uitgangspunten!G82*Uitgangspunten!G81+Uitgangspunten!G80","v":1499400},"€",{"$f":"SUM(Uitgangspunten!I77:I79)*Uitgangspunten!I23+Uitgangspunten!I82*Uitgangspunten!I81+Uitgangspunten!I80","v":749700},{"$f":"F45-H45","v":749700}]
[null,null,null,null,"Secundaire leidingnetten",{"$f":"SUM(Uitgangspunten!G84:G86)*Uitgangspunten!G24+Uitgangspunten!G88*Uitgangspunten!G89+Uitgangspunten!G87","v":9399000},"€",{"$f":"SUM(Uitgangspunten!I84:I86)*Uitgangspunten!I24+Uitgangspunten!I88*Uitgangspunten!I89+Uitgangspunten!I80","v":4699500},{"$f":"F46-H46","v":4699500}]
[null,null,null,null,"Overig",{"$f":"SUM(Uitgangspunten!G104:G106)+Uitgangspunten!G103*('Aantallen & Fasering'!K54+'Aantallen & Fasering'!K58)","v":0},"€",{"$f":"SUM(Uitgangspunten!I104:I106)+Uitgangspunten!I103*('Aantallen & Fasering'!K54+'Aantallen & Fasering'!K58)","v":0},{"$f":"F47-H47","v":0}]
[]
[null,null,"Aansluitingskosten"]
[null,null,null,null,{"$f":"Uitgangspunten!E91","v":"Aansluitingen grondgebonden woning"},{"$f":"Uitgangspunten!G91","v":6200},{"$f":"Uitgangspunten!H91","v":"€/stuk"},{"$f":"Uitgangspunten!I91","v":6200},{"$f":"Uitgangspunten!K91","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E92","v":"Aansluitingen gestapelde woning"},{"$f":"Uitgangspunten!G92","v":1920},{"$f":"Uitgangspunten!H92","v":"€/stuk"},{"$f":"Uitgangspunten!I92","v":1920},{"$f":"Uitgangspunten!K92","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E93","v":"Gemiddelde kosten grootverbruiksaansluitingen"},{"$f":"Uitgangspunten!G93","v":0},{"$f":"Uitgangspunten!H93","v":"€/stuk"},{"$f":"Uitgangspunten!I93","v":0},{"$f":"Uitgangspunten!K93","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E94","v":"Kosten warmtewisselaar / afleversets bij een grondgebonden woning"},{"$f":"Uitgangspunten!G94","v":973},{"$f":"Uitgangspunten!H94","v":"€/stuk"},{"$f":"Uitgangspunten!I94","v":973},{"$f":"Uitgangspunten!K94","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E95","v":"Kosten warmtewisselaar / afleversets bij een gestapelde woning"},{"$f":"Uitgangspunten!G95","v":973},{"$f":"Uitgangspunten!H95","v":"€/stuk"},{"$f":"Uitgangspunten!I95","v":973},{"$f":"Uitgangspunten!K95","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E96","v":"Kosten warmtewisselaar / afleversets collectieve aansluitingen"},{"$f":"Uitgangspunten!G96","v":50232},{"$f":"Uitgangspunten!H96","v":"€/stuk"},{"$f":"Uitgangspunten!I96","v":50232},{"$f":"Uitgangspunten!K96","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E97","v":"Kosten warmtewisselaar / afleversets utiliteit"},{"$f":"Uitgangspunten!G97","v":50232},{"$f":"Uitgangspunten!H97","v":"€/stuk"},{"$f":"Uitgangspunten!I97","v":50232},{"$f":"Uitgangspunten!K97","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E98","v":"Kosten warmtemeter grondgebonden woning"},{"$f":"Uitgangspunten!G98","v":0},{"$f":"Uitgangspunten!H98","v":"€/stuk"},{"$f":"Uitgangspunten!I98","v":0},{"$f":"Uitgangspunten!K98","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E99","v":"Kosten warmtemeter gestapelde woning"},{"$f":"Uitgangspunten!G99","v":0},{"$f":"Uitgangspunten!H99","v":"€/stuk"},{"$f":"Uitgangspunten!I99","v":0},{"$f":"Uitgangspunten!K99","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E100","v":"Kosten warmtemeter collectieve aansluitingen"},{"$f":"Uitgangspunten!G100","v":0},{"$f":"Uitgangspunten!H100","v":"€/stuk"},{"$f":"Uitgangspunten!I100","v":0},{"$f":"Uitgangspunten!K100","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E101","v":"Kosten warmtemeter utiliteit"},{"$f":"Uitgangspunten!G101","v":0},{"$f":"Uitgangspunten!H101","v":"€/stuk"},{"$f":"Uitgangspunten!I101","v":0},{"$f":"Uitgangspunten!K101","v":0}]
[null,null,"Opex"]
[null,null,null,null,"OPEX hoofddistributietracé",{"$f":"(Uitgangspunten!G110*SUM(Uitgangspunten!G70:'Uitgangspunten'!G72))*Uitgangspunten!G22+Uitgangspunten!G111*Uitgangspunten!G73+Uitgangspunten!G112*Uitgangspunten!G74*Uitgangspunten!G75+Uitgangspunten!G113","v":0},"€/jaar",{"$f":"(Uitgangspunten!I110*SUM(Uitgangspunten!I70:'Uitgangspunten'!I72))*Uitgangspunten!I22+Uitgangspunten!I111*Uitgangspunten!I73+Uitgangspunten!I112*Uitgangspunten!I74*Uitgangspunten!I75+Uitgangspunten!I113","v":0},{"$f":"F62-H62","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!C114","v":"OPEX Primaire Leidingnetten"},{"$f":"(Uitgangspunten!G115*SUM(Uitgangspunten!G77:G79))*Uitgangspunten!G23+Uitgangspunten!G116*Uitgangspunten!G80+Uitgangspunten!G117*Uitgangspunten!G81*Uitgangspunten!G82+Uitgangspunten!G118","v":32814},"€/jaar",{"$f":"(Uitgangspunten!I115*SUM(Uitgangspunten!I77:I79))*Uitgangspunten!I23+Uitgangspunten!I116*Uitgangspunten!I80+Uitgangspunten!I117*Uitgangspunten!I81*Uitgangspunten!I82+Uitgangspunten!I118","v":16407},16407]
[null,null,null,null,{"$f":"Uitgangspunten!C119","v":"OPEX Secundaire Leidingnetten"},{"$f":"(Uitgangspunten!G120*SUM(Uitgangspunten!G84:G86))*Uitgangspunten!G24+Uitgangspunten!G121*Uitgangspunten!G87+Uitgangspunten!G122*Uitgangspunten!G88*Uitgangspunten!G89+Uitgangspunten!G123","v":93990},"€/jaar",{"$f":"(Uitgangspunten!I120*SUM(Uitgangspunten!I84:I86))*Uitgangspunten!I24+Uitgangspunten!I121*Uitgangspunten!I87+Uitgangspunten!I122*Uitgangspunten!I88*Uitgangspunten!I89+Uitgangspunten!I123","v":46995},46995]
[null,null,null,null,{"$f":"Uitgangspunten!E125","v":"Onderhoudskosten aansluitingen grondgebonden woning"},{"$f":"Uitgangspunten!G125*Uitgangspunten!G91","v":155},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I125*Uitgangspunten!I91","v":155},{"$f":"F65-H65","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E126","v":"Onderhoudskosten aansluitingen gestapelde woning"},{"$f":"Uitgangspunten!G126*Uitgangspunten!G92","v":48},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I126*Uitgangspunten!I92","v":48},0]
[null,null,null,null,{"$f":"Uitgangspunten!E127","v":"Onderhoudskosten aansluitingen collectief"},{"$f":"Uitgangspunten!G127","v":2.5000000000000001E-2},{"$f":"Uitgangspunten!H127","v":"% van capex"},{"$f":"Uitgangspunten!I127","v":2.5000000000000001E-2},0]
[null,null,null,null,{"$f":"Uitgangspunten!E128","v":"Onderhoudskosten aansluitingen utiliteit"},{"$f":"Uitgangspunten!G128","v":2.5000000000000001E-2},{"$f":"Uitgangspunten!H128","v":"% van capex"},{"$f":"Uitgangspunten!I128","v":2.5000000000000001E-2},0]
[null,null,null,null,"Onderhoudskosten Afleversets grondgebonden woning",{"$f":"Uitgangspunten!G129*Uitgangspunten!G94","v":25.297999999999998},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I129*Uitgangspunten!I94","v":25.297999999999998},{"$f":"F69-H69","v":0}]
[null,null,null,null,"Onderhoudskosten Afleversets gestapelde woning",{"$f":"Uitgangspunten!G129*Uitgangspunten!G95","v":25.297999999999998},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I129*Uitgangspunten!I95","v":25.297999999999998},0]
[null,null,null,null,"Onderhoudskosten Afleversets collectieve aansluiting",{"$f":"Uitgangspunten!G129*Uitgangspunten!G96","v":1306.0319999999999},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I129*Uitgangspunten!I96","v":1306.0319999999999},0]
[null,null,null,null,"Onderhoudskosten Afleversets utiliteit",{"$f":"Uitgangspunten!G129*Uitgangspunten!G97","v":1306.0319999999999},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I130*Uitgangspunten!I97","v":1255.8000000000002},{"$f":"F72-H72","v":50.231999999999744}]
[null,null,null,null,"Onderhoudskosten Meetapparatuur grondgebonden woning",{"$f":"Uitgangspunten!G130*Uitgangspunten!G98","v":0},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I130*Uitgangspunten!I98","v":0},0]
[null,null,null,null,"Onderhoudskosten Meetapparatuur gestapelde woning",{"$f":"Uitgangspunten!G130*Uitgangspunten!G99","v":0},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I130*Uitgangspunten!I99","v":0},0]
[null,null,null,null,"Onderhoudskosten Meetapparatuur collectieve aansluiting",{"$f":"Uitgangspunten!G130*Uitgangspunten!G100","v":0},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I130*Uitgangspunten!I100","v":0},0]
[null,null,null,null,"Onderhoudskosten Meetapparatuur utiliteit",{"$f":"Uitgangspunten!G130*Uitgangspunten!G101","v":0},"€/jaar/aansluiting",{"$f":"Uitgangspunten!I131*Uitgangspunten!I101","v":0},{"$f":"F76-H76","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E131","v":"Administratieve lasten (meterstanden, boekhouding, etc.)"},{"$f":"Uitgangspunten!G131","v":0},{"$f":"Uitgangspunten!H131","v":"€/jaar/aansluiting"},{"$f":"Uitgangspunten!I131","v":0},0]
[null,null,null,null,"Onderhoud en beheer Overig in de woning",{"$f":"Uitgangspunten!G132","v":0},{"$f":"Uitgangspunten!H132","v":"€/jaar"},{"$f":"Uitgangspunten!I132","v":0},0]
[null,null,null,null,"Onderhoud en beheer Overig",{"$f":"Uitgangspunten!G134","v":0},{"$f":"Uitgangspunten!H134","v":"€/jaar"},{"$f":"Uitgangspunten!I134","v":0},{"$f":"F79-H79","v":0}]
[]
[]
[null,{"$f":"Uitgangspunten!B44","v":"Tarieven en eenmalige bijdragen"},null,null,null,{"$f":"Uitgangspunten!G44","v":"Waarde"},{"$f":"Uitgangspunten!H44","v":"Eenheid"},{"$f":"Uitgangspunten!I44","v":"Default"},{"$f":"Uitgangspunten!K44","v":"Afwijking default"},{"$f":"Uitgangspunten!L44","v":"Opmerkingen"}]
[null,null,{"$f":"Uitgangspunten!C45","v":"Inkomsten uit individueel kleinverbruik aansluitingen"}]
[null,null,null,null,{"$f":"Uitgangspunten!E47","v":"Kostendekkingsbijdrage (KDB)"},{"$f":"Uitgangspunten!G48","v":0},{"$f":"Uitgangspunten!H47","v":"[€/#]"},{"$f":"Uitgangspunten!I47","v":0},{"$f":"Uitgangspunten!K47","v":-13217.206180168032},{"$f":"Uitgangspunten!L47","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E49","v":"Kostendekkingsbijdrage (KDB) Gestapeld"},{"$f":"Uitgangspunten!G49","v":-13217.206180168032},{"$f":"Uitgangspunten!H49","v":"[€/#]"},{"$f":"Uitgangspunten!I49","v":0},{"$f":"Uitgangspunten!K49","v":0},{"$f":"Uitgangspunten!L49","v":0}]
[null,null,null,null,{"$f":"Uitgangspunten!E52","v":"Aansluitbijdrage individuele kleinverbruikers"},{"$f":"Uitgangspunten!G52","v":4098},{"$f":"Uitgangspunten!H52","v":"[€/#]"},{"$f":"Uitgangspunten!I52","v":4098.46},{"$f":"Uitgangspunten!K52","v":-0.46000000000003638},{"$f":"Uitgangspunten!L52","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E53","v":"Vastrecht + Meettarief"},{"$f":"Uitgangspunten!G53","v":408.74},{"$f":"Uitgangspunten!H53","v":"[€/jr]"},{"$f":"Uitgangspunten!I53","v":408.74},{"$f":"Uitgangspunten!K53","v":0},{"$f":"Uitgangspunten!L53","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E54","v":"Vergoeding afleverstation"},{"$f":"Uitgangspunten!G54","v":108.4},{"$f":"Uitgangspunten!H54","v":"[€/jr]"},{"$f":"Uitgangspunten!I54","v":108.4},{"$f":"Uitgangspunten!K54","v":0},{"$f":"Uitgangspunten!L54","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E55","v":"Verbruikstarief kleinverbruik"},{"$f":"Uitgangspunten!G55","v":44.59},{"$f":"Uitgangspunten!H55","v":"[€/GJ]"},{"$f":"Uitgangspunten!I55","v":44.59},{"$f":"Uitgangspunten!K55","v":0},{"$f":"Uitgangspunten!L55","v":"excl BTW"}]
[null,null,{"$f":"Uitgangspunten!C56","v":"Inkomsten uit collectieve aansluitingen"}]
[null,null,null,null,{"$f":"Uitgangspunten!E57","v":"Aansluitbijdrage Collectief"},{"$f":"Uitgangspunten!G57","v":95},{"$f":"Uitgangspunten!H57","v":"[€/kW]"},{"$f":"Uitgangspunten!I57","v":95.4},{"$f":"Uitgangspunten!K57","v":-0.40000000000000568},{"$f":"Uitgangspunten!L57","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E58","v":"Vastrecht + Meettarief"},{"$f":"Uitgangspunten!G58","v":4.4000000000000004},{"$f":"Uitgangspunten!H58","v":"[€/kW/jr]"},{"$f":"Uitgangspunten!I58","v":4.4000000000000004},{"$f":"Uitgangspunten!K58","v":0},{"$f":"Uitgangspunten!L58","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E59","v":"Vergoeding afleverstation"},{"$f":"Uitgangspunten!G59","v":4131},{"$f":"Uitgangspunten!H59","v":"[€/jr]"},{"$f":"Uitgangspunten!I59","v":4131},{"$f":"Uitgangspunten!K59","v":0},{"$f":"Uitgangspunten!L59","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E60","v":"Verbruikstarief Collectief"},{"$f":"Uitgangspunten!G60","v":44.59},{"$f":"Uitgangspunten!H60","v":"[€/GJ]"},{"$f":"Uitgangspunten!I60","v":44.59},{"$f":"Uitgangspunten!K60","v":0},{"$f":"Uitgangspunten!L60","v":"excl BTW"}]
[null,null,{"$f":"Uitgangspunten!C61","v":"Inkomsten uit utiliteiten"}]
[null,null,null,null,{"$f":"Uitgangspunten!E62","v":"Aansluitbijdrage Utiliteit"},{"$f":"Uitgangspunten!G62","v":95},{"$f":"Uitgangspunten!H62","v":"[€/kW]"},{"$f":"Uitgangspunten!I62","v":95.4},{"$f":"Uitgangspunten!K62","v":-0.40000000000000568},{"$f":"Uitgangspunten!L62","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E63","v":"Vastrecht + Meettarief"},{"$f":"Uitgangspunten!G63","v":4.4000000000000004},{"$f":"Uitgangspunten!H63","v":"[€/kW/jr]"},{"$f":"Uitgangspunten!I63","v":4.4000000000000004},{"$f":"Uitgangspunten!K63","v":0},{"$f":"Uitgangspunten!L63","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E64","v":"Vergoeding afleverstation"},{"$f":"Uitgangspunten!G64","v":4131},{"$f":"Uitgangspunten!H64","v":"[€/jr]"},{"$f":"Uitgangspunten!I64","v":4131},{"$f":"Uitgangspunten!K64","v":0},{"$f":"Uitgangspunten!L64","v":"excl BTW"}]
[null,null,null,null,{"$f":"Uitgangspunten!E65","v":"Verbruikstarief Utiliteit"},{"$f":"Uitgangspunten!G65","v":44.59},{"$f":"Uitgangspunten!H65","v":"[€/GJ]"},{"$f":"Uitgangspunten!I65","v":44.59},{"$f":"Uitgangspunten!K65","v":0},{"$f":"Uitgangspunten!L65","v":"excl BTW"}]
[]
[null,"Prijzen",null,null,null,{"$f":"Uitgangspunten!G149","v":"Waarde"},{"$f":"Uitgangspunten!H149","v":"Eenheid"},{"$f":"Uitgangspunten!I149","v":"Default"},{"$f":"Uitgangspunten!K149","v":"Afwijking default"},{"$f":"Uitgangspunten!L149","v":"Opmerkingen"},null,null,{"$f":"Uitgangspunten!S149","v":2022},{"$f":"Uitgangspunten!T149","v":2023},{"$f":"Uitgangspunten!U149","v":2024},{"$f":"Uitgangspunten!V149","v":2025},{"$f":"Uitgangspunten!W149","v":2026},{"$f":"Uitgangspunten!X149","v":2027},{"$f":"Uitgangspunten!Y149","v":2028},{"$f":"Uitgangspunten!Z149","v":2029},{"$f":"Uitgangspunten!AA149","v":2030},{"$f":"Uitgangspunten!AB149","v":2031},{"$f":"Uitgangspunten!AC149","v":2032},{"$f":"Uitgangspunten!AD149","v":2033},{"$f":"Uitgangspunten!AE149","v":2034},{"$f":"Uitgangspunten!AF149","v":2035},{"$f":"Uitgangspunten!AG149","v":2036},{"$f":"Uitgangspunten!AH149","v":2037},{"$f":"Uitgangspunten!AI149","v":2038},{"$f":"Uitgangspunten!AJ149","v":2039},{"$f":"Uitgangspunten!AK149","v":2040},{"$f":"Uitgangspunten!AL149","v":2041},{"$f":"Uitgangspunten!AM149","v":2042},{"$f":"Uitgangspunten!AN149","v":2043},{"$f":"Uitgangspunten!AO149","v":2044},{"$f":"Uitgangspunten!AP149","v":2045},{"$f":"Uitgangspunten!AQ149","v":2046},{"$f":"Uitgangspunten!AR149","v":2047},{"$f":"Uitgangspunten!AS149","v":2048},{"$f":"Uitgangspunten!AT149","v":2049},{"$f":"Uitgangspunten!AU149","v":2050},{"$f":"Uitgangspunten!AV149","v":2051},{"$f":"Uitgangspunten!AW149","v":2052},{"$f":"Uitgangspunten!AX149","v":2053},{"$f":"Uitgangspunten!AY149","v":2054},{"$f":"Uitgangspunten!AZ149","v":2055},{"$f":"Uitgangspunten!BA149","v":2056},{"$f":"Uitgangspunten!BB149","v":2057},{"$f":"Uitgangspunten!BC149","v":2058},{"$f":"Uitgangspunten!BD149","v":2059},{"$f":"Uitgangspunten!BE149","v":2060},{"$f":"Uitgangspunten!BF149","v":2061},{"$f":"Uitgangspunten!BG149","v":2062},{"$f":"Uitgangspunten!BH149","v":2063},{"$f":"Uitgangspunten!BI149","v":2064},{"$f":"Uitgangspunten!BJ149","v":2065},{"$f":"Uitgangspunten!BK149","v":2066},{"$f":"Uitgangspunten!BL149","v":2067},{"$f":"Uitgangspunten!BM149","v":2068},{"$f":"Uitgangspunten!BN149","v":2069},{"$f":"Uitgangspunten!BO149","v":2070},{"$f":"Uitgangspunten!BP149","v":2071},{"$f":"Uitgangspunten!BQ149","v":2072},{"$f":"Uitgangspunten!BR149","v":2073},{"$f":"Uitgangspunten!BS149","v":2074},{"$f":"Uitgangspunten!BT149","v":2075},{"$f":"Uitgangspunten!BU149","v":2076},{"$f":"Uitgangspunten!BV149","v":2077},{"$f":"Uitgangspunten!BW149","v":2078},{"$f":"Uitgangspunten!BX149","v":2079},{"$f":"Uitgangspunten!BY149","v":2080},{"$f":"Uitgangspunten!BZ149","v":2081}]
[null,null,{"$f":"Uitgangspunten!C150","v":"Inkoopprijzen"}]
[null,null,null,null,{"$f":"Uitgangspunten!E155","v":"Variabele component warmte inkoop"},null,{"$f":"Uitgangspunten!H155","v":"€/GJ"},null,null,null,null,null,{"$f":"Uitgangspunten!S155","v":6.4},{"$f":"Uitgangspunten!T155","v":6.4},{"$f":"Uitgangspunten!U155","v":6.4},{"$f":"Uitgangspunten!V155","v":6.4},{"$f":"Uitgangspunten!W155","v":6.4},{"$f":"Uitgangspunten!X155","v":6.4},{"$f":"Uitgangspunten!Y155","v":6.4},{"$f":"Uitgangspunten!Z155","v":6.4},{"$f":"Uitgangspunten!AA155","v":6.4},{"$f":"Uitgangspunten!AB155","v":6.4},{"$f":"Uitgangspunten!AC155","v":6.4},{"$f":"Uitgangspunten!AD155","v":6.4},{"$f":"Uitgangspunten!AE155","v":6.4},{"$f":"Uitgangspunten!AF155","v":6.4},{"$f":"Uitgangspunten!AG155","v":6.4},{"$f":"Uitgangspunten!AH155","v":6.4},{"$f":"Uitgangspunten!AI155","v":6.4},{"$f":"Uitgangspunten!AJ155","v":6.4},{"$f":"Uitgangspunten!AK155","v":6.4},{"$f":"Uitgangspunten!AL155","v":6.4},{"$f":"Uitgangspunten!AM155","v":6.4},{"$f":"Uitgangspunten!AN155","v":6.4},{"$f":"Uitgangspunten!AO155","v":6.4},{"$f":"Uitgangspunten!AP155","v":6.4},{"$f":"Uitgangspunten!AQ155","v":6.4},{"$f":"Uitgangspunten!AR155","v":6.4},{"$f":"Uitgangspunten!AS155","v":6.4},{"$f":"Uitgangspunten!AT155","v":6.4},{"$f":"Uitgangspunten!AU155","v":6.4},{"$f":"Uitgangspunten!AV155","v":6.4},{"$f":"Uitgangspunten!AW155","v":6.4},{"$f":"Uitgangspunten!AX155","v":6.4},{"$f":"Uitgangspunten!AY155","v":6.4},{"$f":"Uitgangspunten!AZ155","v":6.4},{"$f":"Uitgangspunten!BA155","v":6.4},{"$f":"Uitgangspunten!BB155","v":6.4},{"$f":"Uitgangspunten!BC155","v":6.4},{"$f":"Uitgangspunten!BD155","v":6.4},{"$f":"Uitgangspunten!BE155","v":6.4},{"$f":"Uitgangspunten!BF155","v":6.4},{"$f":"Uitgangspunten!BG155","v":6.4},{"$f":"Uitgangspunten!BH155","v":6.4},{"$f":"Uitgangspunten!BI155","v":6.4},{"$f":"Uitgangspunten!BJ155","v":6.4},{"$f":"Uitgangspunten!BK155","v":6.4},{"$f":"Uitgangspunten!BL155","v":6.4},{"$f":"Uitgangspunten!BM155","v":6.4},{"$f":"Uitgangspunten!BN155","v":6.4},{"$f":"Uitgangspunten!BO155","v":6.4},{"$f":"Uitgangspunten!BP155","v":6.4},{"$f":"Uitgangspunten!BQ155","v":6.4},{"$f":"Uitgangspunten!BR155","v":6.4},{"$f":"Uitgangspunten!BS155","v":6.4},{"$f":"Uitgangspunten!BT155","v":6.4},{"$f":"Uitgangspunten!BU155","v":6.4},{"$f":"Uitgangspunten!BV155","v":6.4},{"$f":"Uitgangspunten!BW155","v":6.4},{"$f":"Uitgangspunten!BX155","v":6.4},{"$f":"Uitgangspunten!BY155","v":6.4},{"$f":"Uitgangspunten!BZ155","v":6.4}]
[null,null,null,null,{"$f":"Uitgangspunten!E156","v":"Vaste component warmte inkoop"},null,{"$f":"Uitgangspunten!H156","v":"€/jaar"},null,null,null,null,null,{"$f":"Uitgangspunten!S156","v":0},{"$f":"Uitgangspunten!T156","v":0},{"$f":"Uitgangspunten!U156","v":0},{"$f":"Uitgangspunten!V156","v":0},{"$f":"Uitgangspunten!W156","v":0},{"$f":"Uitgangspunten!X156","v":0},{"$f":"Uitgangspunten!Y156","v":0},{"$f":"Uitgangspunten!Z156","v":0},{"$f":"Uitgangspunten!AA156","v":0},{"$f":"Uitgangspunten!AB156","v":0},{"$f":"Uitgangspunten!AC156","v":0},{"$f":"Uitgangspunten!AD156","v":0},{"$f":"Uitgangspunten!AE156","v":0},{"$f":"Uitgangspunten!AF156","v":0},{"$f":"Uitgangspunten!AG156","v":0},{"$f":"Uitgangspunten!AH156","v":0},{"$f":"Uitgangspunten!AI156","v":0},{"$f":"Uitgangspunten!AJ156","v":0},{"$f":"Uitgangspunten!AK156","v":0},{"$f":"Uitgangspunten!AL156","v":0},{"$f":"Uitgangspunten!AM156","v":0},{"$f":"Uitgangspunten!AN156","v":0},{"$f":"Uitgangspunten!AO156","v":0},{"$f":"Uitgangspunten!AP156","v":0},{"$f":"Uitgangspunten!AQ156","v":0},{"$f":"Uitgangspunten!AR156","v":0},{"$f":"Uitgangspunten!AS156","v":0},{"$f":"Uitgangspunten!AT156","v":0},{"$f":"Uitgangspunten!AU156","v":0},{"$f":"Uitgangspunten!AV156","v":0},{"$f":"Uitgangspunten!AW156","v":0},{"$f":"Uitgangspunten!AX156","v":0},{"$f":"Uitgangspunten!AY156","v":0},{"$f":"Uitgangspunten!AZ156","v":0},{"$f":"Uitgangspunten!BA156","v":0},{"$f":"Uitgangspunten!BB156","v":0},{"$f":"Uitgangspunten!BC156","v":0},{"$f":"Uitgangspunten!BD156","v":0},{"$f":"Uitgangspunten!BE156","v":0},{"$f":"Uitgangspunten!BF156","v":0},{"$f":"Uitgangspunten!BG156","v":0},{"$f":"Uitgangspunten!BH156","v":0},{"$f":"Uitgangspunten!BI156","v":0},{"$f":"Uitgangspunten!BJ156","v":0},{"$f":"Uitgangspunten!BK156","v":0},{"$f":"Uitgangspunten!BL156","v":0},{"$f":"Uitgangspunten!BM156","v":0},{"$f":"Uitgangspunten!BN156","v":0},{"$f":"Uitgangspunten!BO156","v":0},{"$f":"Uitgangspunten!BP156","v":0},{"$f":"Uitgangspunten!BQ156","v":0},{"$f":"Uitgangspunten!BR156","v":0},{"$f":"Uitgangspunten!BS156","v":0},{"$f":"Uitgangspunten!BT156","v":0},{"$f":"Uitgangspunten!BU156","v":0},{"$f":"Uitgangspunten!BV156","v":0},{"$f":"Uitgangspunten!BW156","v":0},{"$f":"Uitgangspunten!BX156","v":0},{"$f":"Uitgangspunten!BY156","v":0},{"$f":"Uitgangspunten!BZ156","v":0}]
[]
[null,null,{"$f":"Uitgangspunten!C163","v":"Indexatie"}]
[null,null,null,null,{"$f":"Uitgangspunten!E164","v":"Indexatie Capex"},{"$f":"Uitgangspunten!G164","v":0.02},{"$f":"Uitgangspunten!H164","v":"flag"},null,null,null,null,null,{"$f":"Uitgangspunten!S164","v":1},{"$f":"Uitgangspunten!T164","v":1.02},{"$f":"Uitgangspunten!U164","v":1.0404},{"$f":"Uitgangspunten!V164","v":1.0612079999999999},{"$f":"Uitgangspunten!W164","v":1.08243216},{"$f":"Uitgangspunten!X164","v":1.1040808032},{"$f":"Uitgangspunten!Y164","v":1.1261624192640001},{"$f":"Uitgangspunten!Z164","v":1.1486856676492798},{"$f":"Uitgangspunten!AA164","v":1.1716593810022655},{"$f":"Uitgangspunten!AB164","v":1.1950925686223108},{"$f":"Uitgangspunten!AC164","v":1.2189944199947571},{"$f":"Uitgangspunten!AD164","v":1.243374308394652},{"$f":"Uitgangspunten!AE164","v":1.2682417945625453},{"$f":"Uitgangspunten!AF164","v":1.2936066304537961},{"$f":"Uitgangspunten!AG164","v":1.3194787630628722},{"$f":"Uitgangspunten!AH164","v":1.3458683383241292},{"$f":"Uitgangspunten!AI164","v":1.372785705090612},{"$f":"Uitgangspunten!AJ164","v":1.4002414191924244},{"$f":"Uitgangspunten!AK164","v":1.4282462475762727},{"$f":"Uitgangspunten!AL164","v":1.4568111725277981},{"$f":"Uitgangspunten!AM164","v":1.4859473959783542},{"$f":"Uitgangspunten!AN164","v":1.5156663438979212},{"$f":"Uitgangspunten!AO164","v":1.5459796707758797},{"$f":"Uitgangspunten!AP164","v":1.576899264191397},{"$f":"Uitgangspunten!AQ164","v":1.608437249475225},{"$f":"Uitgangspunten!AR164","v":1.6406059944647295},{"$f":"Uitgangspunten!AS164","v":1.6734181143540243},{"$f":"Uitgangspunten!AT164","v":1.7068864766411045},{"$f":"Uitgangspunten!AU164","v":1.7410242061739269},{"$f":"Uitgangspunten!AV164","v":1.7758446902974052},{"$f":"Uitgangspunten!AW164","v":1.8113615841033535},{"$f":"Uitgangspunten!AX164","v":1.8475888157854201},{"$f":"Uitgangspunten!AY164","v":1.8845405921011289},{"$f":"Uitgangspunten!AZ164","v":1.9222314039431516},{"$f":"Uitgangspunten!BA164","v":1.9606760320220145},{"$f":"Uitgangspunten!BB164","v":1.9998895526624547},{"$f":"Uitgangspunten!BC164","v":2.0398873437157037},{"$f":"Uitgangspunten!BD164","v":2.080685090590018},{"$f":"Uitgangspunten!BE164","v":2.1222987924018186},{"$f":"Uitgangspunten!BF164","v":2.1647447682498542},{"$f":"Uitgangspunten!BG164","v":2.2080396636148518},{"$f":"Uitgangspunten!BH164","v":2.2522004568871488},{"$f":"Uitgangspunten!BI164","v":2.2972444660248916},{"$f":"Uitgangspunten!BJ164","v":2.3431893553453893},{"$f":"Uitgangspunten!BK164","v":2.3900531424522975},{"$f":"Uitgangspunten!BL164","v":2.4378542053013432},{"$f":"Uitgangspunten!BM164","v":2.4866112894073704},{"$f":"Uitgangspunten!BN164","v":2.5363435151955169},{"$f":"Uitgangspunten!BO164","v":2.5870703854994277},{"$f":"Uitgangspunten!BP164","v":2.6388117932094164},{"$f":"Uitgangspunten!BQ164","v":2.6915880290736047},{"$f":"Uitgangspunten!BR164","v":2.7454197896550765},{"$f":"Uitgangspunten!BS164","v":2.8003281854481785},{"$f":"Uitgangspunten!BT164","v":2.8563347491571416},{"$f":"Uitgangspunten!BU164","v":2.9134614441402849},{"$f":"Uitgangspunten!BV164","v":2.9717306730230897},{"$f":"Uitgangspunten!BW164","v":3.0311652864835517},{"$f":"Uitgangspunten!BX164","v":3.0917885922132227},{"$f":"Uitgangspunten!BY164","v":3.1536243640574875},{"$f":"Uitgangspunten!BZ164","v":3.2166968513386367}]
[null,null,null,null,{"$f":"Uitgangspunten!E165","v":"Indexatie Opex"},{"$f":"Uitgangspunten!G165","v":0.02},{"$f":"Uitgangspunten!H165","v":"flag"},null,null,null,null,null,{"$f":"Uitgangspunten!S165","v":1},{"$f":"Uitgangspunten!T165","v":1.02},{"$f":"Uitgangspunten!U165","v":1.0404},{"$f":"Uitgangspunten!V165","v":1.0612079999999999},{"$f":"Uitgangspunten!W165","v":1.08243216},{"$f":"Uitgangspunten!X165","v":1.1040808032},{"$f":"Uitgangspunten!Y165","v":1.1261624192640001},{"$f":"Uitgangspunten!Z165","v":1.1486856676492798},{"$f":"Uitgangspunten!AA165","v":1.1716593810022655},{"$f":"Uitgangspunten!AB165","v":1.1950925686223108},{"$f":"Uitgangspunten!AC165","v":1.2189944199947571},{"$f":"Uitgangspunten!AD165","v":1.243374308394652},{"$f":"Uitgangspunten!AE165","v":1.2682417945625453},{"$f":"Uitgangspunten!AF165","v":1.2936066304537961},{"$f":"Uitgangspunten!AG165","v":1.3194787630628722},{"$f":"Uitgangspunten!AH165","v":1.3458683383241292},{"$f":"Uitgangspunten!AI165","v":1.372785705090612},{"$f":"Uitgangspunten!AJ165","v":1.4002414191924244},{"$f":"Uitgangspunten!AK165","v":1.4282462475762727},{"$f":"Uitgangspunten!AL165","v":1.4568111725277981},{"$f":"Uitgangspunten!AM165","v":1.4859473959783542},{"$f":"Uitgangspunten!AN165","v":1.5156663438979212},{"$f":"Uitgangspunten!AO165","v":1.5459796707758797},{"$f":"Uitgangspunten!AP165","v":1.576899264191397},{"$f":"Uitgangspunten!AQ165","v":1.608437249475225},{"$f":"Uitgangspunten!AR165","v":1.6406059944647295},{"$f":"Uitgangspunten!AS165","v":1.6734181143540243},{"$f":"Uitgangspunten!AT165","v":1.7068864766411045},{"$f":"Uitgangspunten!AU165","v":1.7410242061739269},{"$f":"Uitgangspunten!AV165","v":1.7758446902974052},{"$f":"Uitgangspunten!AW165","v":1.8113615841033535},{"$f":"Uitgangspunten!AX165","v":1.8475888157854201},{"$f":"Uitgangspunten!AY165","v":1.8845405921011289},{"$f":"Uitgangspunten!AZ165","v":1.9222314039431516},{"$f":"Uitgangspunten!BA165","v":1.9606760320220145},{"$f":"Uitgangspunten!BB165","v":1.9998895526624547},{"$f":"Uitgangspunten!BC165","v":2.0398873437157037},{"$f":"Uitgangspunten!BD165","v":2.080685090590018},{"$f":"Uitgangspunten!BE165","v":2.1222987924018186},{"$f":"Uitgangspunten!BF165","v":2.1647447682498542},{"$f":"Uitgangspunten!BG165","v":2.2080396636148518},{"$f":"Uitgangspunten!BH165","v":2.2522004568871488},{"$f":"Uitgangspunten!BI165","v":2.2972444660248916},{"$f":"Uitgangspunten!BJ165","v":2.3431893553453893},{"$f":"Uitgangspunten!BK165","v":2.3900531424522975},{"$f":"Uitgangspunten!BL165","v":2.4378542053013432},{"$f":"Uitgangspunten!BM165","v":2.4866112894073704},{"$f":"Uitgangspunten!BN165","v":2.5363435151955169},{"$f":"Uitgangspunten!BO165","v":2.5870703854994277},{"$f":"Uitgangspunten!BP165","v":2.6388117932094164},{"$f":"Uitgangspunten!BQ165","v":2.6915880290736047},{"$f":"Uitgangspunten!BR165","v":2.7454197896550765},{"$f":"Uitgangspunten!BS165","v":2.8003281854481785},{"$f":"Uitgangspunten!BT165","v":2.8563347491571416},{"$f":"Uitgangspunten!BU165","v":2.9134614441402849},{"$f":"Uitgangspunten!BV165","v":2.9717306730230897},{"$f":"Uitgangspunten!BW165","v":3.0311652864835517},{"$f":"Uitgangspunten!BX165","v":3.0917885922132227},{"$f":"Uitgangspunten!BY165","v":3.1536243640574875},{"$f":"Uitgangspunten!BZ165","v":3.2166968513386367}]
[null,null,null,null,{"$f":"Uitgangspunten!E166","v":"Indexatie KDB+AB"},{"$f":"Uitgangspunten!G166","v":0.02},{"$f":"Uitgangspunten!H166","v":"flag"},null,null,null,null,null,{"$f":"Uitgangspunten!S166","v":1},{"$f":"Uitgangspunten!T166","v":1.02},{"$f":"Uitgangspunten!U166","v":1.0404},{"$f":"Uitgangspunten!V166","v":1.0612079999999999},{"$f":"Uitgangspunten!W166","v":1.08243216},{"$f":"Uitgangspunten!X166","v":1.1040808032},{"$f":"Uitgangspunten!Y166","v":1.1261624192640001},{"$f":"Uitgangspunten!Z166","v":1.1486856676492798},{"$f":"Uitgangspunten!AA166","v":1.1716593810022655},{"$f":"Uitgangspunten!AB166","v":1.1950925686223108},{"$f":"Uitgangspunten!AC166","v":1.2189944199947571},{"$f":"Uitgangspunten!AD166","v":1.243374308394652},{"$f":"Uitgangspunten!AE166","v":1.2682417945625453},{"$f":"Uitgangspunten!AF166","v":1.2936066304537961},{"$f":"Uitgangspunten!AG166","v":1.3194787630628722},{"$f":"Uitgangspunten!AH166","v":1.3458683383241292},{"$f":"Uitgangspunten!AI166","v":1.372785705090612},{"$f":"Uitgangspunten!AJ166","v":1.4002414191924244},{"$f":"Uitgangspunten!AK166","v":1.4282462475762727},{"$f":"Uitgangspunten!AL166","v":1.4568111725277981},{"$f":"Uitgangspunten!AM166","v":1.4859473959783542},{"$f":"Uitgangspunten!AN166","v":1.5156663438979212},{"$f":"Uitgangspunten!AO166","v":1.5459796707758797},{"$f":"Uitgangspunten!AP166","v":1.576899264191397},{"$f":"Uitgangspunten!AQ166","v":1.608437249475225},{"$f":"Uitgangspunten!AR166","v":1.6406059944647295},{"$f":"Uitgangspunten!AS166","v":1.6734181143540243},{"$f":"Uitgangspunten!AT166","v":1.7068864766411045},{"$f":"Uitgangspunten!AU166","v":1.7410242061739269},{"$f":"Uitgangspunten!AV166","v":1.7758446902974052},{"$f":"Uitgangspunten!AW166","v":1.8113615841033535},{"$f":"Uitgangspunten!AX166","v":1.8475888157854201},{"$f":"Uitgangspunten!AY166","v":1.8845405921011289},{"$f":"Uitgangspunten!AZ166","v":1.9222314039431516},{"$f":"Uitgangspunten!BA166","v":1.9606760320220145},{"$f":"Uitgangspunten!BB166","v":1.9998895526624547},{"$f":"Uitgangspunten!BC166","v":2.0398873437157037},{"$f":"Uitgangspunten!BD166","v":2.080685090590018},{"$f":"Uitgangspunten!BE166","v":2.1222987924018186},{"$f":"Uitgangspunten!BF166","v":2.1647447682498542},{"$f":"Uitgangspunten!BG166","v":2.2080396636148518},{"$f":"Uitgangspunten!BH166","v":2.2522004568871488},{"$f":"Uitgangspunten!BI166","v":2.2972444660248916},{"$f":"Uitgangspunten!BJ166","v":2.3431893553453893},{"$f":"Uitgangspunten!BK166","v":2.3900531424522975},{"$f":"Uitgangspunten!BL166","v":2.4378542053013432},{"$f":"Uitgangspunten!BM166","v":2.4866112894073704},{"$f":"Uitgangspunten!BN166","v":2.5363435151955169},{"$f":"Uitgangspunten!BO166","v":2.5870703854994277},{"$f":"Uitgangspunten!BP166","v":2.6388117932094164},{"$f":"Uitgangspunten!BQ166","v":2.6915880290736047},{"$f":"Uitgangspunten!BR166","v":2.7454197896550765},{"$f":"Uitgangspunten!BS166","v":2.8003281854481785},{"$f":"Uitgangspunten!BT166","v":2.8563347491571416},{"$f":"Uitgangspunten!BU166","v":2.9134614441402849},{"$f":"Uitgangspunten!BV166","v":2.9717306730230897},{"$f":"Uitgangspunten!BW166","v":3.0311652864835517},{"$f":"Uitgangspunten!BX166","v":3.0917885922132227},{"$f":"Uitgangspunten!BY166","v":3.1536243640574875},{"$f":"Uitgangspunten!BZ166","v":3.2166968513386367}]
[null,null,null,null,{"$f":"Uitgangspunten!E167","v":"Indexatie AB Collectief"},{"$f":"Uitgangspunten!G167","v":0.02},{"$f":"Uitgangspunten!H167","v":"flag"},null,null,null,null,null,{"$f":"Uitgangspunten!S167","v":1},{"$f":"Uitgangspunten!T167","v":1.02},{"$f":"Uitgangspunten!U167","v":1.0404},{"$f":"Uitgangspunten!V167","v":1.0612079999999999},{"$f":"Uitgangspunten!W167","v":1.08243216},{"$f":"Uitgangspunten!X167","v":1.1040808032},{"$f":"Uitgangspunten!Y167","v":1.1261624192640001},{"$f":"Uitgangspunten!Z167","v":1.1486856676492798},{"$f":"Uitgangspunten!AA167","v":1.1716593810022655},{"$f":"Uitgangspunten!AB167","v":1.1950925686223108},{"$f":"Uitgangspunten!AC167","v":1.2189944199947571},{"$f":"Uitgangspunten!AD167","v":1.243374308394652},{"$f":"Uitgangspunten!AE167","v":1.2682417945625453},{"$f":"Uitgangspunten!AF167","v":1.2936066304537961},{"$f":"Uitgangspunten!AG167","v":1.3194787630628722},{"$f":"Uitgangspunten!AH167","v":1.3458683383241292},{"$f":"Uitgangspunten!AI167","v":1.372785705090612},{"$f":"Uitgangspunten!AJ167","v":1.4002414191924244},{"$f":"Uitgangspunten!AK167","v":1.4282462475762727},{"$f":"Uitgangspunten!AL167","v":1.4568111725277981},{"$f":"Uitgangspunten!AM167","v":1.4859473959783542},{"$f":"Uitgangspunten!AN167","v":1.5156663438979212},{"$f":"Uitgangspunten!AO167","v":1.5459796707758797},{"$f":"Uitgangspunten!AP167","v":1.576899264191397},{"$f":"Uitgangspunten!AQ167","v":1.608437249475225},{"$f":"Uitgangspunten!AR167","v":1.6406059944647295},{"$f":"Uitgangspunten!AS167","v":1.6734181143540243},{"$f":"Uitgangspunten!AT167","v":1.7068864766411045},{"$f":"Uitgangspunten!AU167","v":1.7410242061739269},{"$f":"Uitgangspunten!AV167","v":1.7758446902974052},{"$f":"Uitgangspunten!AW167","v":1.8113615841033535},{"$f":"Uitgangspunten!AX167","v":1.8475888157854201},{"$f":"Uitgangspunten!AY167","v":1.8845405921011289},{"$f":"Uitgangspunten!AZ167","v":1.9222314039431516},{"$f":"Uitgangspunten!BA167","v":1.9606760320220145},{"$f":"Uitgangspunten!BB167","v":1.9998895526624547},{"$f":"Uitgangspunten!BC167","v":2.0398873437157037},{"$f":"Uitgangspunten!BD167","v":2.080685090590018},{"$f":"Uitgangspunten!BE167","v":2.1222987924018186},{"$f":"Uitgangspunten!BF167","v":2.1647447682498542},{"$f":"Uitgangspunten!BG167","v":2.2080396636148518},{"$f":"Uitgangspunten!BH167","v":2.2522004568871488},{"$f":"Uitgangspunten!BI167","v":2.2972444660248916},{"$f":"Uitgangspunten!BJ167","v":2.3431893553453893},{"$f":"Uitgangspunten!BK167","v":2.3900531424522975},{"$f":"Uitgangspunten!BL167","v":2.4378542053013432},{"$f":"Uitgangspunten!BM167","v":2.4866112894073704},{"$f":"Uitgangspunten!BN167","v":2.5363435151955169},{"$f":"Uitgangspunten!BO167","v":2.5870703854994277},{"$f":"Uitgangspunten!BP167","v":2.6388117932094164},{"$f":"Uitgangspunten!BQ167","v":2.6915880290736047},{"$f":"Uitgangspunten!BR167","v":2.7454197896550765},{"$f":"Uitgangspunten!BS167","v":2.8003281854481785},{"$f":"Uitgangspunten!BT167","v":2.8563347491571416},{"$f":"Uitgangspunten!BU167","v":2.9134614441402849},{"$f":"Uitgangspunten!BV167","v":2.9717306730230897},{"$f":"Uitgangspunten!BW167","v":3.0311652864835517},{"$f":"Uitgangspunten!BX167","v":3.0917885922132227},{"$f":"Uitgangspunten!BY167","v":3.1536243640574875},{"$f":"Uitgangspunten!BZ167","v":3.2166968513386367}]
[null,null,null,null,{"$f":"Uitgangspunten!E168","v":"Indexatie AB Utiliteiten"},{"$f":"Uitgangspunten!G168","v":0.02},{"$f":"Uitgangspunten!H168","v":"flag"},null,null,null,null,null,{"$f":"Uitgangspunten!S168","v":1},{"$f":"Uitgangspunten!T168","v":1.02},{"$f":"Uitgangspunten!U168","v":1.0404},{"$f":"Uitgangspunten!V168","v":1.0612079999999999},{"$f":"Uitgangspunten!W168","v":1.08243216},{"$f":"Uitgangspunten!X168","v":1.1040808032},{"$f":"Uitgangspunten!Y168","v":1.1261624192640001},{"$f":"Uitgangspunten!Z168","v":1.1486856676492798},{"$f":"Uitgangspunten!AA168","v":1.1716593810022655},{"$f":"Uitgangspunten!AB168","v":1.1950925686223108},{"$f":"Uitgangspunten!AC168","v":1.2189944199947571},{"$f":"Uitgangspunten!AD168","v":1.243374308394652},{"$f":"Uitgangspunten!AE168","v":1.2682417945625453},{"$f":"Uitgangspunten!AF168","v":1.2936066304537961},{"$f":"Uitgangspunten!AG168","v":1.3194787630628722},{"$f":"Uitgangspunten!AH168","v":1.3458683383241292},{"$f":"Uitgangspunten!AI168","v":1.372785705090612},{"$f":"Uitgangspunten!AJ168","v":1.4002414191924244},{"$f":"Uitgangspunten!AK168","v":1.4282462475762727},{"$f":"Uitgangspunten!AL168","v":1.4568111725277981},{"$f":"Uitgangspunten!AM168","v":1.4859473959783542},{"$f":"Uitgangspunten!AN168","v":1.5156663438979212},{"$f":"Uitgangspunten!AO168","v":1.5459796707758797},{"$f":"Uitgangspunten!AP168","v":1.576899264191397},{"$f":"Uitgangspunten!AQ168","v":1.608437249475225},{"$f":"Uitgangspunten!AR168","v":1.6406059944647295},{"$f":"Uitgangspunten!AS168","v":1.6734181143540243},{"$f":"Uitgangspunten!AT168","v":1.7068864766411045},{"$f":"Uitgangspunten!AU168","v":1.7410242061739269},{"$f":"Uitgangspunten!AV168","v":1.7758446902974052},{"$f":"Uitgangspunten!AW168","v":1.8113615841033535},{"$f":"Uitgangspunten!AX168","v":1.8475888157854201},{"$f":"Uitgangspunten!AY168","v":1.8845405921011289},{"$f":"Uitgangspunten!AZ168","v":1.9222314039431516},{"$f":"Uitgangspunten!BA168","v":1.9606760320220145},{"$f":"Uitgangspunten!BB168","v":1.9998895526624547},{"$f":"Uitgangspunten!BC168","v":2.0398873437157037},{"$f":"Uitgangspunten!BD168","v":2.080685090590018},{"$f":"Uitgangspunten!BE168","v":2.1222987924018186},{"$f":"Uitgangspunten!BF168","v":2.1647447682498542},{"$f":"Uitgangspunten!BG168","v":2.2080396636148518},{"$f":"Uitgangspunten!BH168","v":2.2522004568871488},{"$f":"Uitgangspunten!BI168","v":2.2972444660248916},{"$f":"Uitgangspunten!BJ168","v":2.3431893553453893},{"$f":"Uitgangspunten!BK168","v":2.3900531424522975},{"$f":"Uitgangspunten!BL168","v":2.4378542053013432},{"$f":"Uitgangspunten!BM168","v":2.4866112894073704},{"$f":"Uitgangspunten!BN168","v":2.5363435151955169},{"$f":"Uitgangspunten!BO168","v":2.5870703854994277},{"$f":"Uitgangspunten!BP168","v":2.6388117932094164},{"$f":"Uitgangspunten!BQ168","v":2.6915880290736047},{"$f":"Uitgangspunten!BR168","v":2.7454197896550765},{"$f":"Uitgangspunten!BS168","v":2.8003281854481785},{"$f":"Uitgangspunten!BT168","v":2.8563347491571416},{"$f":"Uitgangspunten!BU168","v":2.9134614441402849},{"$f":"Uitgangspunten!BV168","v":2.9717306730230897},{"$f":"Uitgangspunten!BW168","v":3.0311652864835517},{"$f":"Uitgangspunten!BX168","v":3.0917885922132227},{"$f":"Uitgangspunten!BY168","v":3.1536243640574875},{"$f":"Uitgangspunten!BZ168","v":3.2166968513386367}]
[null,null,null,null,{"$f":"Uitgangspunten!E169","v":"Indexatie Vastrecht inkomsten"},{"$f":"Uitgangspunten!G169","v":0.02},{"$f":"Uitgangspunten!H169","v":"flag"},null,null,null,null,null,{"$f":"Uitgangspunten!S169","v":1},{"$f":"Uitgangspunten!T169","v":1.02},{"$f":"Uitgangspunten!U169","v":1.0404},{"$f":"Uitgangspunten!V169","v":1.0612079999999999},{"$f":"Uitgangspunten!W169","v":1.08243216},{"$f":"Uitgangspunten!X169","v":1.1040808032},{"$f":"Uitgangspunten!Y169","v":1.1261624192640001},{"$f":"Uitgangspunten!Z169","v":1.1486856676492798},{"$f":"Uitgangspunten!AA169","v":1.1716593810022655},{"$f":"Uitgangspunten!AB169","v":1.1950925686223108},{"$f":"Uitgangspunten!AC169","v":1.2189944199947571},{"$f":"Uitgangspunten!AD169","v":1.243374308394652},{"$f":"Uitgangspunten!AE169","v":1.2682417945625453},{"$f":"Uitgangspunten!AF169","v":1.2936066304537961},{"$f":"Uitgangspunten!AG169","v":1.3194787630628722},{"$f":"Uitgangspunten!AH169","v":1.3458683383241292},{"$f":"Uitgangspunten!AI169","v":1.372785705090612},{"$f":"Uitgangspunten!AJ169","v":1.4002414191924244},{"$f":"Uitgangspunten!AK169","v":1.4282462475762727},{"$f":"Uitgangspunten!AL169","v":1.4568111725277981},{"$f":"Uitgangspunten!AM169","v":1.4859473959783542},{"$f":"Uitgangspunten!AN169","v":1.5156663438979212},{"$f":"Uitgangspunten!AO169","v":1.5459796707758797},{"$f":"Uitgangspunten!AP169","v":1.576899264191397},{"$f":"Uitgangspunten!AQ169","v":1.608437249475225},{"$f":"Uitgangspunten!AR169","v":1.6406059944647295},{"$f":"Uitgangspunten!AS169","v":1.6734181143540243},{"$f":"Uitgangspunten!AT169","v":1.7068864766411045},{"$f":"Uitgangspunten!AU169","v":1.7410242061739269},{"$f":"Uitgangspunten!AV169","v":1.7758446902974052},{"$f":"Uitgangspunten!AW169","v":1.8113615841033535},{"$f":"Uitgangspunten!AX169","v":1.8475888157854201},{"$f":"Uitgangspunten!AY169","v":1.8845405921011289},{"$f":"Uitgangspunten!AZ169","v":1.9222314039431516},{"$f":"Uitgangspunten!BA169","v":1.9606760320220145},{"$f":"Uitgangspunten!BB169","v":1.9998895526624547},{"$f":"Uitgangspunten!BC169","v":2.0398873437157037},{"$f":"Uitgangspunten!BD169","v":2.080685090590018},{"$f":"Uitgangspunten!BE169","v":2.1222987924018186},{"$f":"Uitgangspunten!BF169","v":2.1647447682498542},{"$f":"Uitgangspunten!BG169","v":2.2080396636148518},{"$f":"Uitgangspunten!BH169","v":2.2522004568871488},{"$f":"Uitgangspunten!BI169","v":2.2972444660248916},{"$f":"Uitgangspunten!BJ169","v":2.3431893553453893},{"$f":"Uitgangspunten!BK169","v":2.3900531424522975},{"$f":"Uitgangspunten!BL169","v":2.4378542053013432},{"$f":"Uitgangspunten!BM169","v":2.4866112894073704},{"$f":"Uitgangspunten!BN169","v":2.5363435151955169},{"$f":"Uitgangspunten!BO169","v":2.5870703854994277},{"$f":"Uitgangspunten!BP169","v":2.6388117932094164},{"$f":"Uitgangspunten!BQ169","v":2.6915880290736047},{"$f":"Uitgangspunten!BR169","v":2.7454197896550765},{"$f":"Uitgangspunten!BS169","v":2.8003281854481785},{"$f":"Uitgangspunten!BT169","v":2.8563347491571416},{"$f":"Uitgangspunten!BU169","v":2.9134614441402849},{"$f":"Uitgangspunten!BV169","v":2.9717306730230897},{"$f":"Uitgangspunten!BW169","v":3.0311652864835517},{"$f":"Uitgangspunten!BX169","v":3.0917885922132227},{"$f":"Uitgangspunten!BY169","v":3.1536243640574875},{"$f":"Uitgangspunten!BZ169","v":3.2166968513386367}]
[null,null,null,null,{"$f":"Uitgangspunten!E170","v":"Indexatie Verbruikstarief warmte"},{"$f":"Uitgangspunten!G170","v":0.02},{"$f":"Uitgangspunten!H170","v":"flag"},null,null,null,null,null,{"$f":"Uitgangspunten!S170","v":1},{"$f":"Uitgangspunten!T170","v":1.02},{"$f":"Uitgangspunten!U170","v":1.0404},{"$f":"Uitgangspunten!V170","v":1.0612079999999999},{"$f":"Uitgangspunten!W170","v":1.08243216},{"$f":"Uitgangspunten!X170","v":1.1040808032},{"$f":"Uitgangspunten!Y170","v":1.1261624192640001},{"$f":"Uitgangspunten!Z170","v":1.1486856676492798},{"$f":"Uitgangspunten!AA170","v":1.1716593810022655},{"$f":"Uitgangspunten!AB170","v":1.1950925686223108},{"$f":"Uitgangspunten!AC170","v":1.2189944199947571},{"$f":"Uitgangspunten!AD170","v":1.243374308394652},{"$f":"Uitgangspunten!AE170","v":1.2682417945625453},{"$f":"Uitgangspunten!AF170","v":1.2936066304537961},{"$f":"Uitgangspunten!AG170","v":1.3194787630628722},{"$f":"Uitgangspunten!AH170","v":1.3458683383241292},{"$f":"Uitgangspunten!AI170","v":1.372785705090612},{"$f":"Uitgangspunten!AJ170","v":1.4002414191924244},{"$f":"Uitgangspunten!AK170","v":1.4282462475762727},{"$f":"Uitgangspunten!AL170","v":1.4568111725277981},{"$f":"Uitgangspunten!AM170","v":1.4859473959783542},{"$f":"Uitgangspunten!AN170","v":1.5156663438979212},{"$f":"Uitgangspunten!AO170","v":1.5459796707758797},{"$f":"Uitgangspunten!AP170","v":1.576899264191397},{"$f":"Uitgangspunten!AQ170","v":1.608437249475225},{"$f":"Uitgangspunten!AR170","v":1.6406059944647295},{"$f":"Uitgangspunten!AS170","v":1.6734181143540243},{"$f":"Uitgangspunten!AT170","v":1.7068864766411045},{"$f":"Uitgangspunten!AU170","v":1.7410242061739269},{"$f":"Uitgangspunten!AV170","v":1.7758446902974052},{"$f":"Uitgangspunten!AW170","v":1.8113615841033535},{"$f":"Uitgangspunten!AX170","v":1.8475888157854201},{"$f":"Uitgangspunten!AY170","v":1.8845405921011289},{"$f":"Uitgangspunten!AZ170","v":1.9222314039431516},{"$f":"Uitgangspunten!BA170","v":1.9606760320220145},{"$f":"Uitgangspunten!BB170","v":1.9998895526624547},{"$f":"Uitgangspunten!BC170","v":2.0398873437157037},{"$f":"Uitgangspunten!BD170","v":2.080685090590018},{"$f":"Uitgangspunten!BE170","v":2.1222987924018186},{"$f":"Uitgangspunten!BF170","v":2.1647447682498542},{"$f":"Uitgangspunten!BG170","v":2.2080396636148518},{"$f":"Uitgangspunten!BH170","v":2.2522004568871488},{"$f":"Uitgangspunten!BI170","v":2.2972444660248916},{"$f":"Uitgangspunten!BJ170","v":2.3431893553453893},{"$f":"Uitgangspunten!BK170","v":2.3900531424522975},{"$f":"Uitgangspunten!BL170","v":2.4378542053013432},{"$f":"Uitgangspunten!BM170","v":2.4866112894073704},{"$f":"Uitgangspunten!BN170","v":2.5363435151955169},{"$f":"Uitgangspunten!BO170","v":2.5870703854994277},{"$f":"Uitgangspunten!BP170","v":2.6388117932094164},{"$f":"Uitgangspunten!BQ170","v":2.6915880290736047},{"$f":"Uitgangspunten!BR170","v":2.7454197896550765},{"$f":"Uitgangspunten!BS170","v":2.8003281854481785},{"$f":"Uitgangspunten!BT170","v":2.8563347491571416},{"$f":"Uitgangspunten!BU170","v":2.9134614441402849},{"$f":"Uitgangspunten!BV170","v":2.9717306730230897},{"$f":"Uitgangspunten!BW170","v":3.0311652864835517},{"$f":"Uitgangspunten!BX170","v":3.0917885922132227},{"$f":"Uitgangspunten!BY170","v":3.1536243640574875},{"$f":"Uitgangspunten!BZ170","v":3.2166968513386367}]
[null,null,null,null,{"$f":"Uitgangspunten!E171","v":"Indexatie Variabele component warmte-inkoop"},{"$f":"Uitgangspunten!G171","v":0.02},{"$f":"Uitgangspunten!H171","v":"flag"},null,null,null,null,null,{"$f":"Uitgangspunten!S171","v":1},{"$f":"Uitgangspunten!T171","v":1.02},{"$f":"Uitgangspunten!U171","v":1.0404},{"$f":"Uitgangspunten!V171","v":1.0612079999999999},{"$f":"Uitgangspunten!W171","v":1.08243216},{"$f":"Uitgangspunten!X171","v":1.1040808032},{"$f":"Uitgangspunten!Y171","v":1.1261624192640001},{"$f":"Uitgangspunten!Z171","v":1.1486856676492798},{"$f":"Uitgangspunten!AA171","v":1.1716593810022655},{"$f":"Uitgangspunten!AB171","v":1.1950925686223108},{"$f":"Uitgangspunten!AC171","v":1.2189944199947571},{"$f":"Uitgangspunten!AD171","v":1.243374308394652},{"$f":"Uitgangspunten!AE171","v":1.2682417945625453},{"$f":"Uitgangspunten!AF171","v":1.2936066304537961},{"$f":"Uitgangspunten!AG171","v":1.3194787630628722},{"$f":"Uitgangspunten!AH171","v":1.3458683383241292},{"$f":"Uitgangspunten!AI171","v":1.372785705090612},{"$f":"Uitgangspunten!AJ171","v":1.4002414191924244},{"$f":"Uitgangspunten!AK171","v":1.4282462475762727},{"$f":"Uitgangspunten!AL171","v":1.4568111725277981},{"$f":"Uitgangspunten!AM171","v":1.4859473959783542},{"$f":"Uitgangspunten!AN171","v":1.5156663438979212},{"$f":"Uitgangspunten!AO171","v":1.5459796707758797},{"$f":"Uitgangspunten!AP171","v":1.576899264191397},{"$f":"Uitgangspunten!AQ171","v":1.608437249475225},{"$f":"Uitgangspunten!AR171","v":1.6406059944647295},{"$f":"Uitgangspunten!AS171","v":1.6734181143540243},{"$f":"Uitgangspunten!AT171","v":1.7068864766411045},{"$f":"Uitgangspunten!AU171","v":1.7410242061739269},{"$f":"Uitgangspunten!AV171","v":1.7758446902974052},{"$f":"Uitgangspunten!AW171","v":1.8113615841033535},{"$f":"Uitgangspunten!AX171","v":1.8475888157854201},{"$f":"Uitgangspunten!AY171","v":1.8845405921011289},{"$f":"Uitgangspunten!AZ171","v":1.9222314039431516},{"$f":"Uitgangspunten!BA171","v":1.9606760320220145},{"$f":"Uitgangspunten!BB171","v":1.9998895526624547},{"$f":"Uitgangspunten!BC171","v":2.0398873437157037},{"$f":"Uitgangspunten!BD171","v":2.080685090590018},{"$f":"Uitgangspunten!BE171","v":2.1222987924018186},{"$f":"Uitgangspunten!BF171","v":2.1647447682498542},{"$f":"Uitgangspunten!BG171","v":2.2080396636148518},{"$f":"Uitgangspunten!BH171","v":2.2522004568871488},{"$f":"Uitgangspunten!BI171","v":2.2972444660248916},{"$f":"Uitgangspunten!BJ171","v":2.3431893553453893},{"$f":"Uitgangspunten!BK171","v":2.3900531424522975},{"$f":"Uitgangspunten!BL171","v":2.4378542053013432},{"$f":"Uitgangspunten!BM171","v":2.4866112894073704},{"$f":"Uitgangspunten!BN171","v":2.5363435151955169},{"$f":"Uitgangspunten!BO171","v":2.5870703854994277},{"$f":"Uitgangspunten!BP171","v":2.6388117932094164},{"$f":"Uitgangspunten!BQ171","v":2.6915880290736047},{"$f":"Uitgangspunten!BR171","v":2.7454197896550765},{"$f":"Uitgangspunten!BS171","v":2.8003281854481785},{"$f":"Uitgangspunten!BT171","v":2.8563347491571416},{"$f":"Uitgangspunten!BU171","v":2.9134614441402849},{"$f":"Uitgangspunten!BV171","v":2.9717306730230897},{"$f":"Uitgangspunten!BW171","v":3.0311652864835517},{"$f":"Uitgangspunten!BX171","v":3.0917885922132227},{"$f":"Uitgangspunten!BY171","v":3.1536243640574875},{"$f":"Uitgangspunten!BZ171","v":3.2166968513386367}]
[null,null,null,null,{"$f":"Uitgangspunten!E172","v":"Indexatie Vaste component warmte-inkoop"},{"$f":"Uitgangspunten!G172","v":0},{"$f":"Uitgangspunten!H172","v":"flag"},null,null,null,null,null,{"$f":"Uitgangspunten!S172","v":1},{"$f":"Uitgangspunten!T172","v":1},{"$f":"Uitgangspunten!U172","v":1},{"$f":"Uitgangspunten!V172","v":1},{"$f":"Uitgangspunten!W172","v":1},{"$f":"Uitgangspunten!X172","v":1},{"$f":"Uitgangspunten!Y172","v":1},{"$f":"Uitgangspunten!Z172","v":1},{"$f":"Uitgangspunten!AA172","v":1},{"$f":"Uitgangspunten!AB172","v":1},{"$f":"Uitgangspunten!AC172","v":1},{"$f":"Uitgangspunten!AD172","v":1},{"$f":"Uitgangspunten!AE172","v":1},{"$f":"Uitgangspunten!AF172","v":1},{"$f":"Uitgangspunten!AG172","v":1},{"$f":"Uitgangspunten!AH172","v":1},{"$f":"Uitgangspunten!AI172","v":1},{"$f":"Uitgangspunten!AJ172","v":1},{"$f":"Uitgangspunten!AK172","v":1},{"$f":"Uitgangspunten!AL172","v":1},{"$f":"Uitgangspunten!AM172","v":1},{"$f":"Uitgangspunten!AN172","v":1},{"$f":"Uitgangspunten!AO172","v":1},{"$f":"Uitgangspunten!AP172","v":1},{"$f":"Uitgangspunten!AQ172","v":1},{"$f":"Uitgangspunten!AR172","v":1},{"$f":"Uitgangspunten!AS172","v":1},{"$f":"Uitgangspunten!AT172","v":1},{"$f":"Uitgangspunten!AU172","v":1},{"$f":"Uitgangspunten!AV172","v":1},{"$f":"Uitgangspunten!AW172","v":1},{"$f":"Uitgangspunten!AX172","v":1},{"$f":"Uitgangspunten!AY172","v":1},{"$f":"Uitgangspunten!AZ172","v":1},{"$f":"Uitgangspunten!BA172","v":1},{"$f":"Uitgangspunten!BB172","v":1},{"$f":"Uitgangspunten!BC172","v":1},{"$f":"Uitgangspunten!BD172","v":1},{"$f":"Uitgangspunten!BE172","v":1},{"$f":"Uitgangspunten!BF172","v":1},{"$f":"Uitgangspunten!BG172","v":1},{"$f":"Uitgangspunten!BH172","v":1},{"$f":"Uitgangspunten!BI172","v":1},{"$f":"Uitgangspunten!BJ172","v":1},{"$f":"Uitgangspunten!BK172","v":1},{"$f":"Uitgangspunten!BL172","v":1},{"$f":"Uitgangspunten!BM172","v":1},{"$f":"Uitgangspunten!BN172","v":1},{"$f":"Uitgangspunten!BO172","v":1},{"$f":"Uitgangspunten!BP172","v":1},{"$f":"Uitgangspunten!BQ172","v":1},{"$f":"Uitgangspunten!BR172","v":1},{"$f":"Uitgangspunten!BS172","v":1},{"$f":"Uitgangspunten!BT172","v":1},{"$f":"Uitgangspunten!BU172","v":1},{"$f":"Uitgangspunten!BV172","v":1},{"$f":"Uitgangspunten!BW172","v":1},{"$f":"Uitgangspunten!BX172","v":1},{"$f":"Uitgangspunten!BY172","v":1},{"$f":"Uitgangspunten!BZ172","v":1}]
[]
["TABBLAD AANTALLEN & FASERING"]
[]
[null,{"$f":"Uitgangspunten!B161","v":"Indexatie"},null,null,null,{"$f":"Uitgangspunten!G161","v":"Waarde"},{"$f":"Uitgangspunten!H161","v":"Eenheid"},{"$f":"Uitgangspunten!I161","v":"Checks"},null,null,null,null,{"$f":"Uitgangspunten!S161","v":2022},{"$f":"Uitgangspunten!T161","v":2023},{"$f":"Uitgangspunten!U161","v":2024},{"$f":"Uitgangspunten!V161","v":2025},{"$f":"Uitgangspunten!W161","v":2026},{"$f":"Uitgangspunten!X161","v":2027},{"$f":"Uitgangspunten!Y161","v":2028},{"$f":"Uitgangspunten!Z161","v":2029},{"$f":"Uitgangspunten!AA161","v":2030},{"$f":"Uitgangspunten!AB161","v":2031},{"$f":"Uitgangspunten!AC161","v":2032},{"$f":"Uitgangspunten!AD161","v":2033},{"$f":"Uitgangspunten!AE161","v":2034},{"$f":"Uitgangspunten!AF161","v":2035},{"$f":"Uitgangspunten!AG161","v":2036},{"$f":"Uitgangspunten!AH161","v":2037},{"$f":"Uitgangspunten!AI161","v":2038},{"$f":"Uitgangspunten!AJ161","v":2039},{"$f":"Uitgangspunten!AK161","v":2040},{"$f":"Uitgangspunten!AL161","v":2041},{"$f":"Uitgangspunten!AM161","v":2042},{"$f":"Uitgangspunten!AN161","v":2043},{"$f":"Uitgangspunten!AO161","v":2044},{"$f":"Uitgangspunten!AP161","v":2045},{"$f":"Uitgangspunten!AQ161","v":2046},{"$f":"Uitgangspunten!AR161","v":2047},{"$f":"Uitgangspunten!AS161","v":2048},{"$f":"Uitgangspunten!AT161","v":2049},{"$f":"Uitgangspunten!AU161","v":2050},{"$f":"Uitgangspunten!AV161","v":2051},{"$f":"Uitgangspunten!AW161","v":2052},{"$f":"Uitgangspunten!AX161","v":2053},{"$f":"Uitgangspunten!AY161","v":2054},{"$f":"Uitgangspunten!AZ161","v":2055},{"$f":"Uitgangspunten!BA161","v":2056},{"$f":"Uitgangspunten!BB161","v":2057},{"$f":"Uitgangspunten!BC161","v":2058},{"$f":"Uitgangspunten!BD161","v":2059},{"$f":"Uitgangspunten!BE161","v":2060},{"$f":"Uitgangspunten!BF161","v":2061},{"$f":"Uitgangspunten!BG161","v":2062},{"$f":"Uitgangspunten!BH161","v":2063},{"$f":"Uitgangspunten!BI161","v":2064},{"$f":"Uitgangspunten!BJ161","v":2065},{"$f":"Uitgangspunten!BK161","v":2066},{"$f":"Uitgangspunten!BL161","v":2067},{"$f":"Uitgangspunten!BM161","v":2068},{"$f":"Uitgangspunten!BN161","v":2069},{"$f":"Uitgangspunten!BO161","v":2070},{"$f":"Uitgangspunten!BP161","v":2071},{"$f":"Uitgangspunten!BQ161","v":2072},{"$f":"Uitgangspunten!BR161","v":2073},{"$f":"Uitgangspunten!BS161","v":2074},{"$f":"Uitgangspunten!BT161","v":2075},{"$f":"Uitgangspunten!BU161","v":2076},{"$f":"Uitgangspunten!BV161","v":2077},{"$f":"Uitgangspunten!BW161","v":2078},{"$f":"Uitgangspunten!BX161","v":2079},{"$f":"Uitgangspunten!BY161","v":2080},{"$f":"Uitgangspunten!BZ161","v":2081}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Uitgangspunten!S162","v":1},{"$f":"Uitgangspunten!T162","v":2},{"$f":"Uitgangspunten!U162","v":3},{"$f":"Uitgangspunten!V162","v":4},{"$f":"Uitgangspunten!W162","v":5},{"$f":"Uitgangspunten!X162","v":6},{"$f":"Uitgangspunten!Y162","v":7},{"$f":"Uitgangspunten!Z162","v":8},{"$f":"Uitgangspunten!AA162","v":9},{"$f":"Uitgangspunten!AB162","v":10},{"$f":"Uitgangspunten!AC162","v":11},{"$f":"Uitgangspunten!AD162","v":12},{"$f":"Uitgangspunten!AE162","v":13},{"$f":"Uitgangspunten!AF162","v":14},{"$f":"Uitgangspunten!AG162","v":15},{"$f":"Uitgangspunten!AH162","v":16},{"$f":"Uitgangspunten!AI162","v":17},{"$f":"Uitgangspunten!AJ162","v":18},{"$f":"Uitgangspunten!AK162","v":19},{"$f":"Uitgangspunten!AL162","v":20},{"$f":"Uitgangspunten!AM162","v":21},{"$f":"Uitgangspunten!AN162","v":22},{"$f":"Uitgangspunten!AO162","v":23},{"$f":"Uitgangspunten!AP162","v":24},{"$f":"Uitgangspunten!AQ162","v":25},{"$f":"Uitgangspunten!AR162","v":26},{"$f":"Uitgangspunten!AS162","v":27},{"$f":"Uitgangspunten!AT162","v":28},{"$f":"Uitgangspunten!AU162","v":29},{"$f":"Uitgangspunten!AV162","v":30},{"$f":"Uitgangspunten!AW162","v":31},{"$f":"Uitgangspunten!AX162","v":32},{"$f":"Uitgangspunten!AY162","v":33},{"$f":"Uitgangspunten!AZ162","v":34},{"$f":"Uitgangspunten!BA162","v":35},{"$f":"Uitgangspunten!BB162","v":36},{"$f":"Uitgangspunten!BC162","v":37},{"$f":"Uitgangspunten!BD162","v":38},{"$f":"Uitgangspunten!BE162","v":39},{"$f":"Uitgangspunten!BF162","v":40},{"$f":"Uitgangspunten!BG162","v":41},{"$f":"Uitgangspunten!BH162","v":42},{"$f":"Uitgangspunten!BI162","v":43},{"$f":"Uitgangspunten!BJ162","v":44},{"$f":"Uitgangspunten!BK162","v":45},{"$f":"Uitgangspunten!BL162","v":46},{"$f":"Uitgangspunten!BM162","v":47},{"$f":"Uitgangspunten!BN162","v":48},{"$f":"Uitgangspunten!BO162","v":49},{"$f":"Uitgangspunten!BP162","v":50},{"$f":"Uitgangspunten!BQ162","v":51},{"$f":"Uitgangspunten!BR162","v":52},{"$f":"Uitgangspunten!BS162","v":53},{"$f":"Uitgangspunten!BT162","v":54},{"$f":"Uitgangspunten!BU162","v":55},{"$f":"Uitgangspunten!BV162","v":56},{"$f":"Uitgangspunten!BW162","v":57},{"$f":"Uitgangspunten!BX162","v":58},{"$f":"Uitgangspunten!BY162","v":59},{"$f":"Uitgangspunten!BZ162","v":60}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E10","v":"Startjaar"},{"$f":"'Aantallen & Fasering'!F10","v":2022},{"$f":"'Aantallen & Fasering'!G10","v":"[jaartal]"}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E11","v":"Exploitatieduur"},{"$f":"'Aantallen & Fasering'!F11","v":30},{"$f":"'Aantallen & Fasering'!G11","v":"[jaar]"}]
[null,null,{"$f":"'Aantallen & Fasering'!C14","v":"Timing Exploitatie per aansluitcategorie"}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E16","v":"Timing Exploitatie netten en organisatie"},{"$f":"'Aantallen & Fasering'!M16","v":30},{"$f":"'Aantallen & Fasering'!G16","v":"[jaar]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB16","v":0},{"$f":"'Aantallen & Fasering'!AC16","v":1},{"$f":"'Aantallen & Fasering'!AD16","v":1},{"$f":"'Aantallen & Fasering'!AE16","v":1},{"$f":"'Aantallen & Fasering'!AF16","v":1},{"$f":"'Aantallen & Fasering'!AG16","v":1},{"$f":"'Aantallen & Fasering'!AH16","v":1},{"$f":"'Aantallen & Fasering'!AI16","v":1},{"$f":"'Aantallen & Fasering'!AJ16","v":1},{"$f":"'Aantallen & Fasering'!AK16","v":1},{"$f":"'Aantallen & Fasering'!AL16","v":1},{"$f":"'Aantallen & Fasering'!AM16","v":1},{"$f":"'Aantallen & Fasering'!AN16","v":1},{"$f":"'Aantallen & Fasering'!AO16","v":1},{"$f":"'Aantallen & Fasering'!AP16","v":1},{"$f":"'Aantallen & Fasering'!AQ16","v":1},{"$f":"'Aantallen & Fasering'!AR16","v":1},{"$f":"'Aantallen & Fasering'!AS16","v":1},{"$f":"'Aantallen & Fasering'!AT16","v":1},{"$f":"'Aantallen & Fasering'!AU16","v":1},{"$f":"'Aantallen & Fasering'!AV16","v":1},{"$f":"'Aantallen & Fasering'!AW16","v":1},{"$f":"'Aantallen & Fasering'!AX16","v":1},{"$f":"'Aantallen & Fasering'!AY16","v":1},{"$f":"'Aantallen & Fasering'!AZ16","v":1},{"$f":"'Aantallen & Fasering'!BA16","v":1},{"$f":"'Aantallen & Fasering'!BB16","v":1},{"$f":"'Aantallen & Fasering'!BC16","v":1},{"$f":"'Aantallen & Fasering'!BD16","v":1},{"$f":"'Aantallen & Fasering'!BE16","v":1},{"$f":"'Aantallen & Fasering'!BF16","v":1},{"$f":"'Aantallen & Fasering'!BG16","v":0},{"$f":"'Aantallen & Fasering'!BH16","v":0},{"$f":"'Aantallen & Fasering'!BI16","v":0},{"$f":"'Aantallen & Fasering'!BJ16","v":0},{"$f":"'Aantallen & Fasering'!BK16","v":0},{"$f":"'Aantallen & Fasering'!BL16","v":0},{"$f":"'Aantallen & Fasering'!BM16","v":0},{"$f":"'Aantallen & Fasering'!BN16","v":0},{"$f":"'Aantallen & Fasering'!BO16","v":0},{"$f":"'Aantallen & Fasering'!BP16","v":0},{"$f":"'Aantallen & Fasering'!BQ16","v":0},{"$f":"'Aantallen & Fasering'!BR16","v":0},{"$f":"'Aantallen & Fasering'!BS16","v":0},{"$f":"'Aantallen & Fasering'!BT16","v":0},{"$f":"'Aantallen & Fasering'!BU16","v":0},{"$f":"'Aantallen & Fasering'!BV16","v":0},{"$f":"'Aantallen & Fasering'!BW16","v":0},{"$f":"'Aantallen & Fasering'!BX16","v":0},{"$f":"'Aantallen & Fasering'!BY16","v":0},{"$f":"'Aantallen & Fasering'!BZ16","v":0},{"$f":"'Aantallen & Fasering'!CA16","v":0},{"$f":"'Aantallen & Fasering'!CB16","v":0},{"$f":"'Aantallen & Fasering'!CC16","v":0},{"$f":"'Aantallen & Fasering'!CD16","v":0},{"$f":"'Aantallen & Fasering'!CE16","v":0},{"$f":"'Aantallen & Fasering'!CF16","v":0},{"$f":"'Aantallen & Fasering'!CG16","v":0},{"$f":"'Aantallen & Fasering'!CH16","v":0},{"$f":"'Aantallen & Fasering'!CI16","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E17","v":"Timing Exploitatie grondgebonden"},{"$f":"'Aantallen & Fasering'!M17","v":30},{"$f":"'Aantallen & Fasering'!G17","v":"[jaar]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB17","v":0},{"$f":"'Aantallen & Fasering'!AC17","v":1},{"$f":"'Aantallen & Fasering'!AD17","v":1},{"$f":"'Aantallen & Fasering'!AE17","v":1},{"$f":"'Aantallen & Fasering'!AF17","v":1},{"$f":"'Aantallen & Fasering'!AG17","v":1},{"$f":"'Aantallen & Fasering'!AH17","v":1},{"$f":"'Aantallen & Fasering'!AI17","v":1},{"$f":"'Aantallen & Fasering'!AJ17","v":1},{"$f":"'Aantallen & Fasering'!AK17","v":1},{"$f":"'Aantallen & Fasering'!AL17","v":1},{"$f":"'Aantallen & Fasering'!AM17","v":1},{"$f":"'Aantallen & Fasering'!AN17","v":1},{"$f":"'Aantallen & Fasering'!AO17","v":1},{"$f":"'Aantallen & Fasering'!AP17","v":1},{"$f":"'Aantallen & Fasering'!AQ17","v":1},{"$f":"'Aantallen & Fasering'!AR17","v":1},{"$f":"'Aantallen & Fasering'!AS17","v":1},{"$f":"'Aantallen & Fasering'!AT17","v":1},{"$f":"'Aantallen & Fasering'!AU17","v":1},{"$f":"'Aantallen & Fasering'!AV17","v":1},{"$f":"'Aantallen & Fasering'!AW17","v":1},{"$f":"'Aantallen & Fasering'!AX17","v":1},{"$f":"'Aantallen & Fasering'!AY17","v":1},{"$f":"'Aantallen & Fasering'!AZ17","v":1},{"$f":"'Aantallen & Fasering'!BA17","v":1},{"$f":"'Aantallen & Fasering'!BB17","v":1},{"$f":"'Aantallen & Fasering'!BC17","v":1},{"$f":"'Aantallen & Fasering'!BD17","v":1},{"$f":"'Aantallen & Fasering'!BE17","v":1},{"$f":"'Aantallen & Fasering'!BF17","v":1},{"$f":"'Aantallen & Fasering'!BG17","v":0},{"$f":"'Aantallen & Fasering'!BH17","v":0},{"$f":"'Aantallen & Fasering'!BI17","v":0},{"$f":"'Aantallen & Fasering'!BJ17","v":0},{"$f":"'Aantallen & Fasering'!BK17","v":0},{"$f":"'Aantallen & Fasering'!BL17","v":0},{"$f":"'Aantallen & Fasering'!BM17","v":0},{"$f":"'Aantallen & Fasering'!BN17","v":0},{"$f":"'Aantallen & Fasering'!BO17","v":0},{"$f":"'Aantallen & Fasering'!BP17","v":0},{"$f":"'Aantallen & Fasering'!BQ17","v":0},{"$f":"'Aantallen & Fasering'!BR17","v":0},{"$f":"'Aantallen & Fasering'!BS17","v":0},{"$f":"'Aantallen & Fasering'!BT17","v":0},{"$f":"'Aantallen & Fasering'!BU17","v":0},{"$f":"'Aantallen & Fasering'!BV17","v":0},{"$f":"'Aantallen & Fasering'!BW17","v":0},{"$f":"'Aantallen & Fasering'!BX17","v":0},{"$f":"'Aantallen & Fasering'!BY17","v":0},{"$f":"'Aantallen & Fasering'!BZ17","v":0},{"$f":"'Aantallen & Fasering'!CA17","v":0},{"$f":"'Aantallen & Fasering'!CB17","v":0},{"$f":"'Aantallen & Fasering'!CC17","v":0},{"$f":"'Aantallen & Fasering'!CD17","v":0},{"$f":"'Aantallen & Fasering'!CE17","v":0},{"$f":"'Aantallen & Fasering'!CF17","v":0},{"$f":"'Aantallen & Fasering'!CG17","v":0},{"$f":"'Aantallen & Fasering'!CH17","v":0},{"$f":"'Aantallen & Fasering'!CI17","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E18","v":"Timing Exploitatie gestapeld"},{"$f":"'Aantallen & Fasering'!M18","v":30},{"$f":"'Aantallen & Fasering'!G18","v":"[jaar]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB18","v":0},{"$f":"'Aantallen & Fasering'!AC18","v":1},{"$f":"'Aantallen & Fasering'!AD18","v":1},{"$f":"'Aantallen & Fasering'!AE18","v":1},{"$f":"'Aantallen & Fasering'!AF18","v":1},{"$f":"'Aantallen & Fasering'!AG18","v":1},{"$f":"'Aantallen & Fasering'!AH18","v":1},{"$f":"'Aantallen & Fasering'!AI18","v":1},{"$f":"'Aantallen & Fasering'!AJ18","v":1},{"$f":"'Aantallen & Fasering'!AK18","v":1},{"$f":"'Aantallen & Fasering'!AL18","v":1},{"$f":"'Aantallen & Fasering'!AM18","v":1},{"$f":"'Aantallen & Fasering'!AN18","v":1},{"$f":"'Aantallen & Fasering'!AO18","v":1},{"$f":"'Aantallen & Fasering'!AP18","v":1},{"$f":"'Aantallen & Fasering'!AQ18","v":1},{"$f":"'Aantallen & Fasering'!AR18","v":1},{"$f":"'Aantallen & Fasering'!AS18","v":1},{"$f":"'Aantallen & Fasering'!AT18","v":1},{"$f":"'Aantallen & Fasering'!AU18","v":1},{"$f":"'Aantallen & Fasering'!AV18","v":1},{"$f":"'Aantallen & Fasering'!AW18","v":1},{"$f":"'Aantallen & Fasering'!AX18","v":1},{"$f":"'Aantallen & Fasering'!AY18","v":1},{"$f":"'Aantallen & Fasering'!AZ18","v":1},{"$f":"'Aantallen & Fasering'!BA18","v":1},{"$f":"'Aantallen & Fasering'!BB18","v":1},{"$f":"'Aantallen & Fasering'!BC18","v":1},{"$f":"'Aantallen & Fasering'!BD18","v":1},{"$f":"'Aantallen & Fasering'!BE18","v":1},{"$f":"'Aantallen & Fasering'!BF18","v":1},{"$f":"'Aantallen & Fasering'!BG18","v":0},{"$f":"'Aantallen & Fasering'!BH18","v":0},{"$f":"'Aantallen & Fasering'!BI18","v":0},{"$f":"'Aantallen & Fasering'!BJ18","v":0},{"$f":"'Aantallen & Fasering'!BK18","v":0},{"$f":"'Aantallen & Fasering'!BL18","v":0},{"$f":"'Aantallen & Fasering'!BM18","v":0},{"$f":"'Aantallen & Fasering'!BN18","v":0},{"$f":"'Aantallen & Fasering'!BO18","v":0},{"$f":"'Aantallen & Fasering'!BP18","v":0},{"$f":"'Aantallen & Fasering'!BQ18","v":0},{"$f":"'Aantallen & Fasering'!BR18","v":0},{"$f":"'Aantallen & Fasering'!BS18","v":0},{"$f":"'Aantallen & Fasering'!BT18","v":0},{"$f":"'Aantallen & Fasering'!BU18","v":0},{"$f":"'Aantallen & Fasering'!BV18","v":0},{"$f":"'Aantallen & Fasering'!BW18","v":0},{"$f":"'Aantallen & Fasering'!BX18","v":0},{"$f":"'Aantallen & Fasering'!BY18","v":0},{"$f":"'Aantallen & Fasering'!BZ18","v":0},{"$f":"'Aantallen & Fasering'!CA18","v":0},{"$f":"'Aantallen & Fasering'!CB18","v":0},{"$f":"'Aantallen & Fasering'!CC18","v":0},{"$f":"'Aantallen & Fasering'!CD18","v":0},{"$f":"'Aantallen & Fasering'!CE18","v":0},{"$f":"'Aantallen & Fasering'!CF18","v":0},{"$f":"'Aantallen & Fasering'!CG18","v":0},{"$f":"'Aantallen & Fasering'!CH18","v":0},{"$f":"'Aantallen & Fasering'!CI18","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E19","v":"Timing Exploitatie collectief"},{"$f":"'Aantallen & Fasering'!M19","v":30},{"$f":"'Aantallen & Fasering'!G19","v":"[jaar]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB19","v":0},{"$f":"'Aantallen & Fasering'!AC19","v":1},{"$f":"'Aantallen & Fasering'!AD19","v":1},{"$f":"'Aantallen & Fasering'!AE19","v":1},{"$f":"'Aantallen & Fasering'!AF19","v":1},{"$f":"'Aantallen & Fasering'!AG19","v":1},{"$f":"'Aantallen & Fasering'!AH19","v":1},{"$f":"'Aantallen & Fasering'!AI19","v":1},{"$f":"'Aantallen & Fasering'!AJ19","v":1},{"$f":"'Aantallen & Fasering'!AK19","v":1},{"$f":"'Aantallen & Fasering'!AL19","v":1},{"$f":"'Aantallen & Fasering'!AM19","v":1},{"$f":"'Aantallen & Fasering'!AN19","v":1},{"$f":"'Aantallen & Fasering'!AO19","v":1},{"$f":"'Aantallen & Fasering'!AP19","v":1},{"$f":"'Aantallen & Fasering'!AQ19","v":1},{"$f":"'Aantallen & Fasering'!AR19","v":1},{"$f":"'Aantallen & Fasering'!AS19","v":1},{"$f":"'Aantallen & Fasering'!AT19","v":1},{"$f":"'Aantallen & Fasering'!AU19","v":1},{"$f":"'Aantallen & Fasering'!AV19","v":1},{"$f":"'Aantallen & Fasering'!AW19","v":1},{"$f":"'Aantallen & Fasering'!AX19","v":1},{"$f":"'Aantallen & Fasering'!AY19","v":1},{"$f":"'Aantallen & Fasering'!AZ19","v":1},{"$f":"'Aantallen & Fasering'!BA19","v":1},{"$f":"'Aantallen & Fasering'!BB19","v":1},{"$f":"'Aantallen & Fasering'!BC19","v":1},{"$f":"'Aantallen & Fasering'!BD19","v":1},{"$f":"'Aantallen & Fasering'!BE19","v":1},{"$f":"'Aantallen & Fasering'!BF19","v":1},{"$f":"'Aantallen & Fasering'!BG19","v":0},{"$f":"'Aantallen & Fasering'!BH19","v":0},{"$f":"'Aantallen & Fasering'!BI19","v":0},{"$f":"'Aantallen & Fasering'!BJ19","v":0},{"$f":"'Aantallen & Fasering'!BK19","v":0},{"$f":"'Aantallen & Fasering'!BL19","v":0},{"$f":"'Aantallen & Fasering'!BM19","v":0},{"$f":"'Aantallen & Fasering'!BN19","v":0},{"$f":"'Aantallen & Fasering'!BO19","v":0},{"$f":"'Aantallen & Fasering'!BP19","v":0},{"$f":"'Aantallen & Fasering'!BQ19","v":0},{"$f":"'Aantallen & Fasering'!BR19","v":0},{"$f":"'Aantallen & Fasering'!BS19","v":0},{"$f":"'Aantallen & Fasering'!BT19","v":0},{"$f":"'Aantallen & Fasering'!BU19","v":0},{"$f":"'Aantallen & Fasering'!BV19","v":0},{"$f":"'Aantallen & Fasering'!BW19","v":0},{"$f":"'Aantallen & Fasering'!BX19","v":0},{"$f":"'Aantallen & Fasering'!BY19","v":0},{"$f":"'Aantallen & Fasering'!BZ19","v":0},{"$f":"'Aantallen & Fasering'!CA19","v":0},{"$f":"'Aantallen & Fasering'!CB19","v":0},{"$f":"'Aantallen & Fasering'!CC19","v":0},{"$f":"'Aantallen & Fasering'!CD19","v":0},{"$f":"'Aantallen & Fasering'!CE19","v":0},{"$f":"'Aantallen & Fasering'!CF19","v":0},{"$f":"'Aantallen & Fasering'!CG19","v":0},{"$f":"'Aantallen & Fasering'!CH19","v":0},{"$f":"'Aantallen & Fasering'!CI19","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E20","v":"Timing Exploitatie utiliteit"},{"$f":"'Aantallen & Fasering'!M20","v":30},{"$f":"'Aantallen & Fasering'!G20","v":"[jaar]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB20","v":0},{"$f":"'Aantallen & Fasering'!AC20","v":1},{"$f":"'Aantallen & Fasering'!AD20","v":1},{"$f":"'Aantallen & Fasering'!AE20","v":1},{"$f":"'Aantallen & Fasering'!AF20","v":1},{"$f":"'Aantallen & Fasering'!AG20","v":1},{"$f":"'Aantallen & Fasering'!AH20","v":1},{"$f":"'Aantallen & Fasering'!AI20","v":1},{"$f":"'Aantallen & Fasering'!AJ20","v":1},{"$f":"'Aantallen & Fasering'!AK20","v":1},{"$f":"'Aantallen & Fasering'!AL20","v":1},{"$f":"'Aantallen & Fasering'!AM20","v":1},{"$f":"'Aantallen & Fasering'!AN20","v":1},{"$f":"'Aantallen & Fasering'!AO20","v":1},{"$f":"'Aantallen & Fasering'!AP20","v":1},{"$f":"'Aantallen & Fasering'!AQ20","v":1},{"$f":"'Aantallen & Fasering'!AR20","v":1},{"$f":"'Aantallen & Fasering'!AS20","v":1},{"$f":"'Aantallen & Fasering'!AT20","v":1},{"$f":"'Aantallen & Fasering'!AU20","v":1},{"$f":"'Aantallen & Fasering'!AV20","v":1},{"$f":"'Aantallen & Fasering'!AW20","v":1},{"$f":"'Aantallen & Fasering'!AX20","v":1},{"$f":"'Aantallen & Fasering'!AY20","v":1},{"$f":"'Aantallen & Fasering'!AZ20","v":1},{"$f":"'Aantallen & Fasering'!BA20","v":1},{"$f":"'Aantallen & Fasering'!BB20","v":1},{"$f":"'Aantallen & Fasering'!BC20","v":1},{"$f":"'Aantallen & Fasering'!BD20","v":1},{"$f":"'Aantallen & Fasering'!BE20","v":1},{"$f":"'Aantallen & Fasering'!BF20","v":1},{"$f":"'Aantallen & Fasering'!BG20","v":0},{"$f":"'Aantallen & Fasering'!BH20","v":0},{"$f":"'Aantallen & Fasering'!BI20","v":0},{"$f":"'Aantallen & Fasering'!BJ20","v":0},{"$f":"'Aantallen & Fasering'!BK20","v":0},{"$f":"'Aantallen & Fasering'!BL20","v":0},{"$f":"'Aantallen & Fasering'!BM20","v":0},{"$f":"'Aantallen & Fasering'!BN20","v":0},{"$f":"'Aantallen & Fasering'!BO20","v":0},{"$f":"'Aantallen & Fasering'!BP20","v":0},{"$f":"'Aantallen & Fasering'!BQ20","v":0},{"$f":"'Aantallen & Fasering'!BR20","v":0},{"$f":"'Aantallen & Fasering'!BS20","v":0},{"$f":"'Aantallen & Fasering'!BT20","v":0},{"$f":"'Aantallen & Fasering'!BU20","v":0},{"$f":"'Aantallen & Fasering'!BV20","v":0},{"$f":"'Aantallen & Fasering'!BW20","v":0},{"$f":"'Aantallen & Fasering'!BX20","v":0},{"$f":"'Aantallen & Fasering'!BY20","v":0},{"$f":"'Aantallen & Fasering'!BZ20","v":0},{"$f":"'Aantallen & Fasering'!CA20","v":0},{"$f":"'Aantallen & Fasering'!CB20","v":0},{"$f":"'Aantallen & Fasering'!CC20","v":0},{"$f":"'Aantallen & Fasering'!CD20","v":0},{"$f":"'Aantallen & Fasering'!CE20","v":0},{"$f":"'Aantallen & Fasering'!CF20","v":0},{"$f":"'Aantallen & Fasering'!CG20","v":0},{"$f":"'Aantallen & Fasering'!CH20","v":0},{"$f":"'Aantallen & Fasering'!CI20","v":0}]
[]
[null,"Fasering Individueel",null,null,null,null,"Eenheid",null,null,"Opmerkingen",null,null,{"$f":"'Aantallen & Fasering'!AB7","v":2022},{"$f":"'Aantallen & Fasering'!AC7","v":2023},{"$f":"'Aantallen & Fasering'!AD7","v":2024},{"$f":"'Aantallen & Fasering'!AE7","v":2025},{"$f":"'Aantallen & Fasering'!AF7","v":2026},{"$f":"'Aantallen & Fasering'!AG7","v":2027},{"$f":"'Aantallen & Fasering'!AH7","v":2028},{"$f":"'Aantallen & Fasering'!AI7","v":2029},{"$f":"'Aantallen & Fasering'!AJ7","v":2030},{"$f":"'Aantallen & Fasering'!AK7","v":2031},{"$f":"'Aantallen & Fasering'!AL7","v":2032},{"$f":"'Aantallen & Fasering'!AM7","v":2033},{"$f":"'Aantallen & Fasering'!AN7","v":2034},{"$f":"'Aantallen & Fasering'!AO7","v":2035},{"$f":"'Aantallen & Fasering'!AP7","v":2036},{"$f":"'Aantallen & Fasering'!AQ7","v":2037},{"$f":"'Aantallen & Fasering'!AR7","v":2038},{"$f":"'Aantallen & Fasering'!AS7","v":2039},{"$f":"'Aantallen & Fasering'!AT7","v":2040},{"$f":"'Aantallen & Fasering'!AU7","v":2041},{"$f":"'Aantallen & Fasering'!AV7","v":2042},{"$f":"'Aantallen & Fasering'!AW7","v":2043},{"$f":"'Aantallen & Fasering'!AX7","v":2044},{"$f":"'Aantallen & Fasering'!AY7","v":2045},{"$f":"'Aantallen & Fasering'!AZ7","v":2046},{"$f":"'Aantallen & Fasering'!BA7","v":2047},{"$f":"'Aantallen & Fasering'!BB7","v":2048},{"$f":"'Aantallen & Fasering'!BC7","v":2049},{"$f":"'Aantallen & Fasering'!BD7","v":2050},{"$f":"'Aantallen & Fasering'!BE7","v":2051},{"$f":"'Aantallen & Fasering'!BF7","v":2052},{"$f":"'Aantallen & Fasering'!BG7","v":2053},{"$f":"'Aantallen & Fasering'!BH7","v":2054},{"$f":"'Aantallen & Fasering'!BI7","v":2055},{"$f":"'Aantallen & Fasering'!BJ7","v":2056},{"$f":"'Aantallen & Fasering'!BK7","v":2057},{"$f":"'Aantallen & Fasering'!BL7","v":2058},{"$f":"'Aantallen & Fasering'!BM7","v":2059},{"$f":"'Aantallen & Fasering'!BN7","v":2060},{"$f":"'Aantallen & Fasering'!BO7","v":2061},{"$f":"'Aantallen & Fasering'!BP7","v":2062},{"$f":"'Aantallen & Fasering'!BQ7","v":2063},{"$f":"'Aantallen & Fasering'!BR7","v":2064},{"$f":"'Aantallen & Fasering'!BS7","v":2065},{"$f":"'Aantallen & Fasering'!BT7","v":2066},{"$f":"'Aantallen & Fasering'!BU7","v":2067},{"$f":"'Aantallen & Fasering'!BV7","v":2068},{"$f":"'Aantallen & Fasering'!BW7","v":2069},{"$f":"'Aantallen & Fasering'!BX7","v":2070},{"$f":"'Aantallen & Fasering'!BY7","v":2071},{"$f":"'Aantallen & Fasering'!BZ7","v":2072},{"$f":"'Aantallen & Fasering'!CA7","v":2073},{"$f":"'Aantallen & Fasering'!CB7","v":2074},{"$f":"'Aantallen & Fasering'!CC7","v":2075},{"$f":"'Aantallen & Fasering'!CD7","v":2076},{"$f":"'Aantallen & Fasering'!CE7","v":2077},{"$f":"'Aantallen & Fasering'!CF7","v":2078},{"$f":"'Aantallen & Fasering'!CG7","v":2079},{"$f":"'Aantallen & Fasering'!CH7","v":2080},{"$f":"'Aantallen & Fasering'!CI7","v":2081}]
[]
[null,null,{"$f":"Uitgangspunten!C29","v":"Autonome warmtevraag reductie"}]
[null,null,null,null,{"$f":"Uitgangspunten!E30","v":"Percentuele reductie van de ruimteverwarming"},null,"%",null,null,null,null,null,{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!M120-1)","v":0},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!N120-1)","v":3.5000000000000001E-3},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!O120-1)","v":7.0000000000000001E-3},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!P120-1)","v":1.0500000000000001E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!Q120-1)","v":1.4E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!R120-1)","v":1.7500000000000002E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!S120-1)","v":2.1000000000000001E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!T120-1)","v":2.4500000000000001E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!U120-1)","v":2.8000000000000001E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!V120-1)","v":3.15E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!W120-1)","v":3.5000000000000003E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!X120-1)","v":3.85E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!Y120-1)","v":4.2000000000000003E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!Z120-1)","v":4.5499999999999999E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AA120-1)","v":4.9000000000000002E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AB120-1)","v":5.2499999999999998E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AC120-1)","v":5.6000000000000001E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AD120-1)","v":5.9500000000000004E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AE120-1)","v":6.3E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AF120-1)","v":6.6500000000000004E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AG120-1)","v":7.0000000000000007E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AH120-1)","v":7.3499999999999996E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AI120-1)","v":7.6999999999999999E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AJ120-1)","v":8.0500000000000002E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AK120-1)","v":8.4000000000000005E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AL120-1)","v":8.7500000000000008E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AM120-1)","v":9.0999999999999998E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AN120-1)","v":9.4500000000000001E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AO120-1)","v":9.8000000000000004E-2},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AP120-1)","v":0.10150000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AQ120-1)","v":0.105},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AR120-1)","v":0.1085},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AS120-1)","v":0.112},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AT120-1)","v":0.11550000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AU120-1)","v":0.11900000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AV120-1)","v":0.1225},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AW120-1)","v":0.126},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AX120-1)","v":0.1295},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AY120-1)","v":0.13300000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!AZ120-1)","v":0.13650000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BA120-1)","v":0.14000000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BB120-1)","v":0.14350000000000002},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BC120-1)","v":0.14699999999999999},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BD120-1)","v":0.15049999999999999},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BE120-1)","v":0.154},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BF120-1)","v":0.1575},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BG120-1)","v":0.161},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BH120-1)","v":0.16450000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BI120-1)","v":0.16800000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BJ120-1)","v":0.17150000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BK120-1)","v":0.17500000000000002},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BL120-1)","v":0.17849999999999999},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BM120-1)","v":0.182},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BN120-1)","v":0.1855},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BO120-1)","v":0.189},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BP120-1)","v":0.1925},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BQ120-1)","v":0.19600000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BR120-1)","v":0.19950000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BS120-1)","v":0.20300000000000001},{"$f":"Uitgangspunten!$G$30*('Overzicht Invoer'!BT120-1)","v":0.20650000000000002}]
[null,null,{"$f":"'Aantallen & Fasering'!C53","v":"Grondgebonden"}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E54","v":"Aantal aansluitingen grondgebonden"},null,{"$f":"'Aantallen & Fasering'!G54","v":"[#]"},{"$f":"SUM(M135:BT135)","v":500},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB54","v":100},{"$f":"'Aantallen & Fasering'!AC54","v":100},{"$f":"'Aantallen & Fasering'!AD54","v":100},{"$f":"'Aantallen & Fasering'!AE54","v":100},{"$f":"'Aantallen & Fasering'!AF54","v":100},{"$f":"'Aantallen & Fasering'!AG54","v":0},{"$f":"'Aantallen & Fasering'!AH54","v":0},{"$f":"'Aantallen & Fasering'!AI54","v":0},{"$f":"'Aantallen & Fasering'!AJ54","v":0},{"$f":"'Aantallen & Fasering'!AK54","v":0},{"$f":"'Aantallen & Fasering'!AL54","v":0},{"$f":"'Aantallen & Fasering'!AM54","v":0},{"$f":"'Aantallen & Fasering'!AN54","v":0},{"$f":"'Aantallen & Fasering'!AO54","v":0},{"$f":"'Aantallen & Fasering'!AP54","v":0},{"$f":"'Aantallen & Fasering'!AQ54","v":0},{"$f":"'Aantallen & Fasering'!AR54","v":0},{"$f":"'Aantallen & Fasering'!AS54","v":0},{"$f":"'Aantallen & Fasering'!AT54","v":0},{"$f":"'Aantallen & Fasering'!AU54","v":0},{"$f":"'Aantallen & Fasering'!AV54","v":0},{"$f":"'Aantallen & Fasering'!AW54","v":0},{"$f":"'Aantallen & Fasering'!AX54","v":0},{"$f":"'Aantallen & Fasering'!AY54","v":0},{"$f":"'Aantallen & Fasering'!AZ54","v":0},{"$f":"'Aantallen & Fasering'!BA54","v":0},{"$f":"'Aantallen & Fasering'!BB54","v":0},{"$f":"'Aantallen & Fasering'!BC54","v":0},{"$f":"'Aantallen & Fasering'!BD54","v":0},{"$f":"'Aantallen & Fasering'!BE54","v":0},{"$f":"'Aantallen & Fasering'!BF54","v":0},{"$f":"'Aantallen & Fasering'!BG54","v":0},{"$f":"'Aantallen & Fasering'!BH54","v":0},{"$f":"'Aantallen & Fasering'!BI54","v":0},{"$f":"'Aantallen & Fasering'!BJ54","v":0},{"$f":"'Aantallen & Fasering'!BK54","v":0},{"$f":"'Aantallen & Fasering'!BL54","v":0},{"$f":"'Aantallen & Fasering'!BM54","v":0},{"$f":"'Aantallen & Fasering'!BN54","v":0},{"$f":"'Aantallen & Fasering'!BO54","v":0},{"$f":"'Aantallen & Fasering'!BP54","v":0},{"$f":"'Aantallen & Fasering'!BQ54","v":0},{"$f":"'Aantallen & Fasering'!BR54","v":0},{"$f":"'Aantallen & Fasering'!BS54","v":0},{"$f":"'Aantallen & Fasering'!BT54","v":0},{"$f":"'Aantallen & Fasering'!BU54","v":0},{"$f":"'Aantallen & Fasering'!BV54","v":0},{"$f":"'Aantallen & Fasering'!BW54","v":0},{"$f":"'Aantallen & Fasering'!BX54","v":0},{"$f":"'Aantallen & Fasering'!BY54","v":0},{"$f":"'Aantallen & Fasering'!BZ54","v":0},{"$f":"'Aantallen & Fasering'!CA54","v":0},{"$f":"'Aantallen & Fasering'!CB54","v":0},{"$f":"'Aantallen & Fasering'!CC54","v":0},{"$f":"'Aantallen & Fasering'!CD54","v":0},{"$f":"'Aantallen & Fasering'!CE54","v":0},{"$f":"'Aantallen & Fasering'!CF54","v":0},{"$f":"'Aantallen & Fasering'!CG54","v":0},{"$f":"'Aantallen & Fasering'!CH54","v":0},{"$f":"'Aantallen & Fasering'!CI54","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E55","v":"Aantal aansluitingen grondgebonden (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G55","v":"[#]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB55","v":100},{"$f":"'Aantallen & Fasering'!AC55","v":200},{"$f":"'Aantallen & Fasering'!AD55","v":300},{"$f":"'Aantallen & Fasering'!AE55","v":400},{"$f":"'Aantallen & Fasering'!AF55","v":500},{"$f":"'Aantallen & Fasering'!AG55","v":500},{"$f":"'Aantallen & Fasering'!AH55","v":500},{"$f":"'Aantallen & Fasering'!AI55","v":500},{"$f":"'Aantallen & Fasering'!AJ55","v":500},{"$f":"'Aantallen & Fasering'!AK55","v":500},{"$f":"'Aantallen & Fasering'!AL55","v":500},{"$f":"'Aantallen & Fasering'!AM55","v":500},{"$f":"'Aantallen & Fasering'!AN55","v":500},{"$f":"'Aantallen & Fasering'!AO55","v":500},{"$f":"'Aantallen & Fasering'!AP55","v":500},{"$f":"'Aantallen & Fasering'!AQ55","v":500},{"$f":"'Aantallen & Fasering'!AR55","v":500},{"$f":"'Aantallen & Fasering'!AS55","v":500},{"$f":"'Aantallen & Fasering'!AT55","v":500},{"$f":"'Aantallen & Fasering'!AU55","v":500},{"$f":"'Aantallen & Fasering'!AV55","v":500},{"$f":"'Aantallen & Fasering'!AW55","v":500},{"$f":"'Aantallen & Fasering'!AX55","v":500},{"$f":"'Aantallen & Fasering'!AY55","v":500},{"$f":"'Aantallen & Fasering'!AZ55","v":500},{"$f":"'Aantallen & Fasering'!BA55","v":500},{"$f":"'Aantallen & Fasering'!BB55","v":500},{"$f":"'Aantallen & Fasering'!BC55","v":500},{"$f":"'Aantallen & Fasering'!BD55","v":500},{"$f":"'Aantallen & Fasering'!BE55","v":500},{"$f":"'Aantallen & Fasering'!BF55","v":500},{"$f":"'Aantallen & Fasering'!BG55","v":500},{"$f":"'Aantallen & Fasering'!BH55","v":500},{"$f":"'Aantallen & Fasering'!BI55","v":500},{"$f":"'Aantallen & Fasering'!BJ55","v":500},{"$f":"'Aantallen & Fasering'!BK55","v":500},{"$f":"'Aantallen & Fasering'!BL55","v":500},{"$f":"'Aantallen & Fasering'!BM55","v":500},{"$f":"'Aantallen & Fasering'!BN55","v":500},{"$f":"'Aantallen & Fasering'!BO55","v":500},{"$f":"'Aantallen & Fasering'!BP55","v":500},{"$f":"'Aantallen & Fasering'!BQ55","v":500},{"$f":"'Aantallen & Fasering'!BR55","v":500},{"$f":"'Aantallen & Fasering'!BS55","v":500},{"$f":"'Aantallen & Fasering'!BT55","v":500},{"$f":"'Aantallen & Fasering'!BU55","v":500},{"$f":"'Aantallen & Fasering'!BV55","v":500},{"$f":"'Aantallen & Fasering'!BW55","v":500},{"$f":"'Aantallen & Fasering'!BX55","v":500},{"$f":"'Aantallen & Fasering'!BY55","v":500},{"$f":"'Aantallen & Fasering'!BZ55","v":500},{"$f":"'Aantallen & Fasering'!CA55","v":500},{"$f":"'Aantallen & Fasering'!CB55","v":500},{"$f":"'Aantallen & Fasering'!CC55","v":500},{"$f":"'Aantallen & Fasering'!CD55","v":500},{"$f":"'Aantallen & Fasering'!CE55","v":500},{"$f":"'Aantallen & Fasering'!CF55","v":500},{"$f":"'Aantallen & Fasering'!CG55","v":500},{"$f":"'Aantallen & Fasering'!CH55","v":500},{"$f":"'Aantallen & Fasering'!CI55","v":500}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E56","v":"Warmteverbruik grondgebonden"},null,{"$f":"'Aantallen & Fasering'!G56","v":"[GJ]"},null,null,null,null,null,{"$f":"('Aantallen & Fasering'!AB56*(1-Uitgangspunten!$G$31)*(1-M$133))+('Aantallen & Fasering'!AB56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AC56*(1-Uitgangspunten!$G$31)*(1-N$133))+('Aantallen & Fasering'!AC56*Uitgangspunten!$G$31)","v":5385.2579999999998},{"$f":"('Aantallen & Fasering'!AD56*(1-Uitgangspunten!$G$31)*(1-O$133))+('Aantallen & Fasering'!AD56*Uitgangspunten!$G$31)","v":8055.7740000000003},{"$f":"('Aantallen & Fasering'!AE56*(1-Uitgangspunten!$G$31)*(1-P$133))+('Aantallen & Fasering'!AE56*Uitgangspunten!$G$31)","v":10711.548000000001},{"$f":"('Aantallen & Fasering'!AF56*(1-Uitgangspunten!$G$31)*(1-Q$133))+('Aantallen & Fasering'!AF56*Uitgangspunten!$G$31)","v":13352.58},{"$f":"('Aantallen & Fasering'!AG56*(1-Uitgangspunten!$G$31)*(1-R$133))+('Aantallen & Fasering'!AG56*Uitgangspunten!$G$31)","v":13315.725},{"$f":"('Aantallen & Fasering'!AH56*(1-Uitgangspunten!$G$31)*(1-S$133))+('Aantallen & Fasering'!AH56*Uitgangspunten!$G$31)","v":13278.869999999999},{"$f":"('Aantallen & Fasering'!AI56*(1-Uitgangspunten!$G$31)*(1-T$133))+('Aantallen & Fasering'!AI56*Uitgangspunten!$G$31)","v":13242.015000000001},{"$f":"('Aantallen & Fasering'!AJ56*(1-Uitgangspunten!$G$31)*(1-U$133))+('Aantallen & Fasering'!AJ56*Uitgangspunten!$G$31)","v":13205.16},{"$f":"('Aantallen & Fasering'!AK56*(1-Uitgangspunten!$G$31)*(1-V$133))+('Aantallen & Fasering'!AK56*Uitgangspunten!$G$31)","v":13168.305},{"$f":"('Aantallen & Fasering'!AL56*(1-Uitgangspunten!$G$31)*(1-W$133))+('Aantallen & Fasering'!AL56*Uitgangspunten!$G$31)","v":13131.449999999999},{"$f":"('Aantallen & Fasering'!AM56*(1-Uitgangspunten!$G$31)*(1-X$133))+('Aantallen & Fasering'!AM56*Uitgangspunten!$G$31)","v":13094.594999999999},{"$f":"('Aantallen & Fasering'!AN56*(1-Uitgangspunten!$G$31)*(1-Y$133))+('Aantallen & Fasering'!AN56*Uitgangspunten!$G$31)","v":13057.74},{"$f":"('Aantallen & Fasering'!AO56*(1-Uitgangspunten!$G$31)*(1-Z$133))+('Aantallen & Fasering'!AO56*Uitgangspunten!$G$31)","v":13020.885},{"$f":"('Aantallen & Fasering'!AP56*(1-Uitgangspunten!$G$31)*(1-AA$133))+('Aantallen & Fasering'!AP56*Uitgangspunten!$G$31)","v":12984.029999999999},{"$f":"('Aantallen & Fasering'!AQ56*(1-Uitgangspunten!$G$31)*(1-AB$133))+('Aantallen & Fasering'!AQ56*Uitgangspunten!$G$31)","v":12947.174999999999},{"$f":"('Aantallen & Fasering'!AR56*(1-Uitgangspunten!$G$31)*(1-AC$133))+('Aantallen & Fasering'!AR56*Uitgangspunten!$G$31)","v":12910.32},{"$f":"('Aantallen & Fasering'!AS56*(1-Uitgangspunten!$G$31)*(1-AD$133))+('Aantallen & Fasering'!AS56*Uitgangspunten!$G$31)","v":12873.465},{"$f":"('Aantallen & Fasering'!AT56*(1-Uitgangspunten!$G$31)*(1-AE$133))+('Aantallen & Fasering'!AT56*Uitgangspunten!$G$31)","v":12836.61},{"$f":"('Aantallen & Fasering'!AU56*(1-Uitgangspunten!$G$31)*(1-AF$133))+('Aantallen & Fasering'!AU56*Uitgangspunten!$G$31)","v":12799.754999999999},{"$f":"('Aantallen & Fasering'!AV56*(1-Uitgangspunten!$G$31)*(1-AG$133))+('Aantallen & Fasering'!AV56*Uitgangspunten!$G$31)","v":12762.9},{"$f":"('Aantallen & Fasering'!AW56*(1-Uitgangspunten!$G$31)*(1-AH$133))+('Aantallen & Fasering'!AW56*Uitgangspunten!$G$31)","v":12726.045},{"$f":"('Aantallen & Fasering'!AX56*(1-Uitgangspunten!$G$31)*(1-AI$133))+('Aantallen & Fasering'!AX56*Uitgangspunten!$G$31)","v":12689.19},{"$f":"('Aantallen & Fasering'!AY56*(1-Uitgangspunten!$G$31)*(1-AJ$133))+('Aantallen & Fasering'!AY56*Uitgangspunten!$G$31)","v":12652.334999999999},{"$f":"('Aantallen & Fasering'!AZ56*(1-Uitgangspunten!$G$31)*(1-AK$133))+('Aantallen & Fasering'!AZ56*Uitgangspunten!$G$31)","v":12615.48},{"$f":"('Aantallen & Fasering'!BA56*(1-Uitgangspunten!$G$31)*(1-AL$133))+('Aantallen & Fasering'!BA56*Uitgangspunten!$G$31)","v":12578.625},{"$f":"('Aantallen & Fasering'!BB56*(1-Uitgangspunten!$G$31)*(1-AM$133))+('Aantallen & Fasering'!BB56*Uitgangspunten!$G$31)","v":12541.77},{"$f":"('Aantallen & Fasering'!BC56*(1-Uitgangspunten!$G$31)*(1-AN$133))+('Aantallen & Fasering'!BC56*Uitgangspunten!$G$31)","v":12504.914999999999},{"$f":"('Aantallen & Fasering'!BD56*(1-Uitgangspunten!$G$31)*(1-AO$133))+('Aantallen & Fasering'!BD56*Uitgangspunten!$G$31)","v":12468.06},{"$f":"('Aantallen & Fasering'!BE56*(1-Uitgangspunten!$G$31)*(1-AP$133))+('Aantallen & Fasering'!BE56*Uitgangspunten!$G$31)","v":12431.205},{"$f":"('Aantallen & Fasering'!BF56*(1-Uitgangspunten!$G$31)*(1-AQ$133))+('Aantallen & Fasering'!BF56*Uitgangspunten!$G$31)","v":12394.35},{"$f":"('Aantallen & Fasering'!BG56*(1-Uitgangspunten!$G$31)*(1-AR$133))+('Aantallen & Fasering'!BG56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BH56*(1-Uitgangspunten!$G$31)*(1-AS$133))+('Aantallen & Fasering'!BH56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BI56*(1-Uitgangspunten!$G$31)*(1-AT$133))+('Aantallen & Fasering'!BI56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BJ56*(1-Uitgangspunten!$G$31)*(1-AU$133))+('Aantallen & Fasering'!BJ56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BK56*(1-Uitgangspunten!$G$31)*(1-AV$133))+('Aantallen & Fasering'!BK56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BL56*(1-Uitgangspunten!$G$31)*(1-AW$133))+('Aantallen & Fasering'!BL56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BM56*(1-Uitgangspunten!$G$31)*(1-AX$133))+('Aantallen & Fasering'!BM56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BN56*(1-Uitgangspunten!$G$31)*(1-AY$133))+('Aantallen & Fasering'!BN56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BO56*(1-Uitgangspunten!$G$31)*(1-AZ$133))+('Aantallen & Fasering'!BO56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BP56*(1-Uitgangspunten!$G$31)*(1-BA$133))+('Aantallen & Fasering'!BP56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BQ56*(1-Uitgangspunten!$G$31)*(1-BB$133))+('Aantallen & Fasering'!BQ56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BR56*(1-Uitgangspunten!$G$31)*(1-BC$133))+('Aantallen & Fasering'!BR56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BS56*(1-Uitgangspunten!$G$31)*(1-BD$133))+('Aantallen & Fasering'!BS56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BT56*(1-Uitgangspunten!$G$31)*(1-BE$133))+('Aantallen & Fasering'!BT56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BU56*(1-Uitgangspunten!$G$31)*(1-BF$133))+('Aantallen & Fasering'!BU56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BV56*(1-Uitgangspunten!$G$31)*(1-BG$133))+('Aantallen & Fasering'!BV56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BW56*(1-Uitgangspunten!$G$31)*(1-BH$133))+('Aantallen & Fasering'!BW56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BX56*(1-Uitgangspunten!$G$31)*(1-BI$133))+('Aantallen & Fasering'!BX56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BY56*(1-Uitgangspunten!$G$31)*(1-BJ$133))+('Aantallen & Fasering'!BY56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BZ56*(1-Uitgangspunten!$G$31)*(1-BK$133))+('Aantallen & Fasering'!BZ56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CA56*(1-Uitgangspunten!$G$31)*(1-BL$133))+('Aantallen & Fasering'!CA56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CB56*(1-Uitgangspunten!$G$31)*(1-BM$133))+('Aantallen & Fasering'!CB56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CC56*(1-Uitgangspunten!$G$31)*(1-BN$133))+('Aantallen & Fasering'!CC56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CD56*(1-Uitgangspunten!$G$31)*(1-BO$133))+('Aantallen & Fasering'!CD56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CE56*(1-Uitgangspunten!$G$31)*(1-BP$133))+('Aantallen & Fasering'!CE56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CF56*(1-Uitgangspunten!$G$31)*(1-BQ$133))+('Aantallen & Fasering'!CF56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CG56*(1-Uitgangspunten!$G$31)*(1-BR$133))+('Aantallen & Fasering'!CG56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CH56*(1-Uitgangspunten!$G$31)*(1-BS$133))+('Aantallen & Fasering'!CH56*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CI56*(1-Uitgangspunten!$G$31)*(1-BT$133))+('Aantallen & Fasering'!CI56*Uitgangspunten!$G$31)","v":0}]
[null,null,null,null,"Warmteverbruik grondgebonden (gemiddeld per aansluiting)",null,"[GJ/Aansluiting]",null,null,null,null,null,{"$f":"IFERROR(M137/M136,)","v":0},26.926289999999998,26.85258,26.778870000000001,26.705159999999999,26.631450000000001,26.557739999999999,26.484030000000004,26.410319999999999,26.33661,26.262899999999998,26.18919,26.115479999999998,26.04177,25.968059999999998,25.894349999999999,25.820640000000001,25.746929999999999,25.673220000000001,25.599509999999999,25.5258,25.452090000000002,25.37838,25.304669999999998,25.23096,25.157250000000001,25.083539999999999,25.009829999999997,24.936119999999999,24.862410000000001,24.788700000000002,0,{"$f":"IFERROR(AS137/AS136,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Aantallen & Fasering'!C57","v":"Gestapeld"}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E58","v":"Aantal aansluitingen gestapeld"},null,{"$f":"'Aantallen & Fasering'!G58","v":"[#]"},{"$f":"SUM(M141:BT141)","v":500},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB58","v":100},{"$f":"'Aantallen & Fasering'!AC58","v":100},{"$f":"'Aantallen & Fasering'!AD58","v":100},{"$f":"'Aantallen & Fasering'!AE58","v":100},{"$f":"'Aantallen & Fasering'!AF58","v":100},{"$f":"'Aantallen & Fasering'!AG58","v":0},{"$f":"'Aantallen & Fasering'!AH58","v":0},{"$f":"'Aantallen & Fasering'!AI58","v":0},{"$f":"'Aantallen & Fasering'!AJ58","v":0},{"$f":"'Aantallen & Fasering'!AK58","v":0},{"$f":"'Aantallen & Fasering'!AL58","v":0},{"$f":"'Aantallen & Fasering'!AM58","v":0},{"$f":"'Aantallen & Fasering'!AN58","v":0},{"$f":"'Aantallen & Fasering'!AO58","v":0},{"$f":"'Aantallen & Fasering'!AP58","v":0},{"$f":"'Aantallen & Fasering'!AQ58","v":0},{"$f":"'Aantallen & Fasering'!AR58","v":0},{"$f":"'Aantallen & Fasering'!AS58","v":0},{"$f":"'Aantallen & Fasering'!AT58","v":0},{"$f":"'Aantallen & Fasering'!AU58","v":0},{"$f":"'Aantallen & Fasering'!AV58","v":0},{"$f":"'Aantallen & Fasering'!AW58","v":0},{"$f":"'Aantallen & Fasering'!AX58","v":0},{"$f":"'Aantallen & Fasering'!AY58","v":0},{"$f":"'Aantallen & Fasering'!AZ58","v":0},{"$f":"'Aantallen & Fasering'!BA58","v":0},{"$f":"'Aantallen & Fasering'!BB58","v":0},{"$f":"'Aantallen & Fasering'!BC58","v":0},{"$f":"'Aantallen & Fasering'!BD58","v":0},{"$f":"'Aantallen & Fasering'!BE58","v":0},{"$f":"'Aantallen & Fasering'!BF58","v":0},{"$f":"'Aantallen & Fasering'!BG58","v":0},{"$f":"'Aantallen & Fasering'!BH58","v":0},{"$f":"'Aantallen & Fasering'!BI58","v":0},{"$f":"'Aantallen & Fasering'!BJ58","v":0},{"$f":"'Aantallen & Fasering'!BK58","v":0},{"$f":"'Aantallen & Fasering'!BL58","v":0},{"$f":"'Aantallen & Fasering'!BM58","v":0},{"$f":"'Aantallen & Fasering'!BN58","v":0},{"$f":"'Aantallen & Fasering'!BO58","v":0},{"$f":"'Aantallen & Fasering'!BP58","v":0},{"$f":"'Aantallen & Fasering'!BQ58","v":0},{"$f":"'Aantallen & Fasering'!BR58","v":0},{"$f":"'Aantallen & Fasering'!BS58","v":0},{"$f":"'Aantallen & Fasering'!BT58","v":0},{"$f":"'Aantallen & Fasering'!BU58","v":0},{"$f":"'Aantallen & Fasering'!BV58","v":0},{"$f":"'Aantallen & Fasering'!BW58","v":0},{"$f":"'Aantallen & Fasering'!BX58","v":0},{"$f":"'Aantallen & Fasering'!BY58","v":0},{"$f":"'Aantallen & Fasering'!BZ58","v":0},{"$f":"'Aantallen & Fasering'!CA58","v":0},{"$f":"'Aantallen & Fasering'!CB58","v":0},{"$f":"'Aantallen & Fasering'!CC58","v":0},{"$f":"'Aantallen & Fasering'!CD58","v":0},{"$f":"'Aantallen & Fasering'!CE58","v":0},{"$f":"'Aantallen & Fasering'!CF58","v":0},{"$f":"'Aantallen & Fasering'!CG58","v":0},{"$f":"'Aantallen & Fasering'!CH58","v":0},{"$f":"'Aantallen & Fasering'!CI58","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E59","v":"Aantal aansluitingen gestapeld (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G59","v":"[#]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB59","v":100},{"$f":"'Aantallen & Fasering'!AC59","v":200},{"$f":"'Aantallen & Fasering'!AD59","v":300},{"$f":"'Aantallen & Fasering'!AE59","v":400},{"$f":"'Aantallen & Fasering'!AF59","v":500},{"$f":"'Aantallen & Fasering'!AG59","v":500},{"$f":"'Aantallen & Fasering'!AH59","v":500},{"$f":"'Aantallen & Fasering'!AI59","v":500},{"$f":"'Aantallen & Fasering'!AJ59","v":500},{"$f":"'Aantallen & Fasering'!AK59","v":500},{"$f":"'Aantallen & Fasering'!AL59","v":500},{"$f":"'Aantallen & Fasering'!AM59","v":500},{"$f":"'Aantallen & Fasering'!AN59","v":500},{"$f":"'Aantallen & Fasering'!AO59","v":500},{"$f":"'Aantallen & Fasering'!AP59","v":500},{"$f":"'Aantallen & Fasering'!AQ59","v":500},{"$f":"'Aantallen & Fasering'!AR59","v":500},{"$f":"'Aantallen & Fasering'!AS59","v":500},{"$f":"'Aantallen & Fasering'!AT59","v":500},{"$f":"'Aantallen & Fasering'!AU59","v":500},{"$f":"'Aantallen & Fasering'!AV59","v":500},{"$f":"'Aantallen & Fasering'!AW59","v":500},{"$f":"'Aantallen & Fasering'!AX59","v":500},{"$f":"'Aantallen & Fasering'!AY59","v":500},{"$f":"'Aantallen & Fasering'!AZ59","v":500},{"$f":"'Aantallen & Fasering'!BA59","v":500},{"$f":"'Aantallen & Fasering'!BB59","v":500},{"$f":"'Aantallen & Fasering'!BC59","v":500},{"$f":"'Aantallen & Fasering'!BD59","v":500},{"$f":"'Aantallen & Fasering'!BE59","v":500},{"$f":"'Aantallen & Fasering'!BF59","v":500},{"$f":"'Aantallen & Fasering'!BG59","v":500},{"$f":"'Aantallen & Fasering'!BH59","v":500},{"$f":"'Aantallen & Fasering'!BI59","v":500},{"$f":"'Aantallen & Fasering'!BJ59","v":500},{"$f":"'Aantallen & Fasering'!BK59","v":500},{"$f":"'Aantallen & Fasering'!BL59","v":500},{"$f":"'Aantallen & Fasering'!BM59","v":500},{"$f":"'Aantallen & Fasering'!BN59","v":500},{"$f":"'Aantallen & Fasering'!BO59","v":500},{"$f":"'Aantallen & Fasering'!BP59","v":500},{"$f":"'Aantallen & Fasering'!BQ59","v":500},{"$f":"'Aantallen & Fasering'!BR59","v":500},{"$f":"'Aantallen & Fasering'!BS59","v":500},{"$f":"'Aantallen & Fasering'!BT59","v":500},{"$f":"'Aantallen & Fasering'!BU59","v":500},{"$f":"'Aantallen & Fasering'!BV59","v":500},{"$f":"'Aantallen & Fasering'!BW59","v":500},{"$f":"'Aantallen & Fasering'!BX59","v":500},{"$f":"'Aantallen & Fasering'!BY59","v":500},{"$f":"'Aantallen & Fasering'!BZ59","v":500},{"$f":"'Aantallen & Fasering'!CA59","v":500},{"$f":"'Aantallen & Fasering'!CB59","v":500},{"$f":"'Aantallen & Fasering'!CC59","v":500},{"$f":"'Aantallen & Fasering'!CD59","v":500},{"$f":"'Aantallen & Fasering'!CE59","v":500},{"$f":"'Aantallen & Fasering'!CF59","v":500},{"$f":"'Aantallen & Fasering'!CG59","v":500},{"$f":"'Aantallen & Fasering'!CH59","v":500},{"$f":"'Aantallen & Fasering'!CI59","v":500}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E60","v":"Warmteverbruik gestapeld"},null,{"$f":"'Aantallen & Fasering'!G60","v":"[GJ]"},null,null,null,null,null,{"$f":"('Aantallen & Fasering'!AB60*(1-Uitgangspunten!$G$31)*(1-M$133))+('Aantallen & Fasering'!AB60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AC60*(1-Uitgangspunten!$G$31)*(1-N$133))+('Aantallen & Fasering'!AC60*Uitgangspunten!$G$31)","v":3989.0800000000004},{"$f":"('Aantallen & Fasering'!AD60*(1-Uitgangspunten!$G$31)*(1-O$133))+('Aantallen & Fasering'!AD60*Uitgangspunten!$G$31)","v":5967.24},{"$f":"('Aantallen & Fasering'!AE60*(1-Uitgangspunten!$G$31)*(1-P$133))+('Aantallen & Fasering'!AE60*Uitgangspunten!$G$31)","v":7934.4800000000005},{"$f":"('Aantallen & Fasering'!AF60*(1-Uitgangspunten!$G$31)*(1-Q$133))+('Aantallen & Fasering'!AF60*Uitgangspunten!$G$31)","v":9890.7999999999993},{"$f":"('Aantallen & Fasering'!AG60*(1-Uitgangspunten!$G$31)*(1-R$133))+('Aantallen & Fasering'!AG60*Uitgangspunten!$G$31)","v":9863.5},{"$f":"('Aantallen & Fasering'!AH60*(1-Uitgangspunten!$G$31)*(1-S$133))+('Aantallen & Fasering'!AH60*Uitgangspunten!$G$31)","v":9836.2000000000007},{"$f":"('Aantallen & Fasering'!AI60*(1-Uitgangspunten!$G$31)*(1-T$133))+('Aantallen & Fasering'!AI60*Uitgangspunten!$G$31)","v":9808.9000000000015},{"$f":"('Aantallen & Fasering'!AJ60*(1-Uitgangspunten!$G$31)*(1-U$133))+('Aantallen & Fasering'!AJ60*Uitgangspunten!$G$31)","v":9781.5999999999985},{"$f":"('Aantallen & Fasering'!AK60*(1-Uitgangspunten!$G$31)*(1-V$133))+('Aantallen & Fasering'!AK60*Uitgangspunten!$G$31)","v":9754.2999999999993},{"$f":"('Aantallen & Fasering'!AL60*(1-Uitgangspunten!$G$31)*(1-W$133))+('Aantallen & Fasering'!AL60*Uitgangspunten!$G$31)","v":9727},{"$f":"('Aantallen & Fasering'!AM60*(1-Uitgangspunten!$G$31)*(1-X$133))+('Aantallen & Fasering'!AM60*Uitgangspunten!$G$31)","v":9699.7000000000007},{"$f":"('Aantallen & Fasering'!AN60*(1-Uitgangspunten!$G$31)*(1-Y$133))+('Aantallen & Fasering'!AN60*Uitgangspunten!$G$31)","v":9672.4},{"$f":"('Aantallen & Fasering'!AO60*(1-Uitgangspunten!$G$31)*(1-Z$133))+('Aantallen & Fasering'!AO60*Uitgangspunten!$G$31)","v":9645.1},{"$f":"('Aantallen & Fasering'!AP60*(1-Uitgangspunten!$G$31)*(1-AA$133))+('Aantallen & Fasering'!AP60*Uitgangspunten!$G$31)","v":9617.7999999999993},{"$f":"('Aantallen & Fasering'!AQ60*(1-Uitgangspunten!$G$31)*(1-AB$133))+('Aantallen & Fasering'!AQ60*Uitgangspunten!$G$31)","v":9590.5},{"$f":"('Aantallen & Fasering'!AR60*(1-Uitgangspunten!$G$31)*(1-AC$133))+('Aantallen & Fasering'!AR60*Uitgangspunten!$G$31)","v":9563.2000000000007},{"$f":"('Aantallen & Fasering'!AS60*(1-Uitgangspunten!$G$31)*(1-AD$133))+('Aantallen & Fasering'!AS60*Uitgangspunten!$G$31)","v":9535.9},{"$f":"('Aantallen & Fasering'!AT60*(1-Uitgangspunten!$G$31)*(1-AE$133))+('Aantallen & Fasering'!AT60*Uitgangspunten!$G$31)","v":9508.6},{"$f":"('Aantallen & Fasering'!AU60*(1-Uitgangspunten!$G$31)*(1-AF$133))+('Aantallen & Fasering'!AU60*Uitgangspunten!$G$31)","v":9481.2999999999993},{"$f":"('Aantallen & Fasering'!AV60*(1-Uitgangspunten!$G$31)*(1-AG$133))+('Aantallen & Fasering'!AV60*Uitgangspunten!$G$31)","v":9454},{"$f":"('Aantallen & Fasering'!AW60*(1-Uitgangspunten!$G$31)*(1-AH$133))+('Aantallen & Fasering'!AW60*Uitgangspunten!$G$31)","v":9426.7000000000007},{"$f":"('Aantallen & Fasering'!AX60*(1-Uitgangspunten!$G$31)*(1-AI$133))+('Aantallen & Fasering'!AX60*Uitgangspunten!$G$31)","v":9399.4000000000015},{"$f":"('Aantallen & Fasering'!AY60*(1-Uitgangspunten!$G$31)*(1-AJ$133))+('Aantallen & Fasering'!AY60*Uitgangspunten!$G$31)","v":9372.0999999999985},{"$f":"('Aantallen & Fasering'!AZ60*(1-Uitgangspunten!$G$31)*(1-AK$133))+('Aantallen & Fasering'!AZ60*Uitgangspunten!$G$31)","v":9344.7999999999993},{"$f":"('Aantallen & Fasering'!BA60*(1-Uitgangspunten!$G$31)*(1-AL$133))+('Aantallen & Fasering'!BA60*Uitgangspunten!$G$31)","v":9317.5},{"$f":"('Aantallen & Fasering'!BB60*(1-Uitgangspunten!$G$31)*(1-AM$133))+('Aantallen & Fasering'!BB60*Uitgangspunten!$G$31)","v":9290.2000000000007},{"$f":"('Aantallen & Fasering'!BC60*(1-Uitgangspunten!$G$31)*(1-AN$133))+('Aantallen & Fasering'!BC60*Uitgangspunten!$G$31)","v":9262.9},{"$f":"('Aantallen & Fasering'!BD60*(1-Uitgangspunten!$G$31)*(1-AO$133))+('Aantallen & Fasering'!BD60*Uitgangspunten!$G$31)","v":9235.6},{"$f":"('Aantallen & Fasering'!BE60*(1-Uitgangspunten!$G$31)*(1-AP$133))+('Aantallen & Fasering'!BE60*Uitgangspunten!$G$31)","v":9208.2999999999993},{"$f":"('Aantallen & Fasering'!BF60*(1-Uitgangspunten!$G$31)*(1-AQ$133))+('Aantallen & Fasering'!BF60*Uitgangspunten!$G$31)","v":9181},{"$f":"('Aantallen & Fasering'!BG60*(1-Uitgangspunten!$G$31)*(1-AR$133))+('Aantallen & Fasering'!BG60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BH60*(1-Uitgangspunten!$G$31)*(1-AS$133))+('Aantallen & Fasering'!BH60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BI60*(1-Uitgangspunten!$G$31)*(1-AT$133))+('Aantallen & Fasering'!BI60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BJ60*(1-Uitgangspunten!$G$31)*(1-AU$133))+('Aantallen & Fasering'!BJ60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BK60*(1-Uitgangspunten!$G$31)*(1-AV$133))+('Aantallen & Fasering'!BK60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BL60*(1-Uitgangspunten!$G$31)*(1-AW$133))+('Aantallen & Fasering'!BL60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BM60*(1-Uitgangspunten!$G$31)*(1-AX$133))+('Aantallen & Fasering'!BM60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BN60*(1-Uitgangspunten!$G$31)*(1-AY$133))+('Aantallen & Fasering'!BN60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BO60*(1-Uitgangspunten!$G$31)*(1-AZ$133))+('Aantallen & Fasering'!BO60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BP60*(1-Uitgangspunten!$G$31)*(1-BA$133))+('Aantallen & Fasering'!BP60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BQ60*(1-Uitgangspunten!$G$31)*(1-BB$133))+('Aantallen & Fasering'!BQ60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BR60*(1-Uitgangspunten!$G$31)*(1-BC$133))+('Aantallen & Fasering'!BR60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BS60*(1-Uitgangspunten!$G$31)*(1-BD$133))+('Aantallen & Fasering'!BS60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BT60*(1-Uitgangspunten!$G$31)*(1-BE$133))+('Aantallen & Fasering'!BT60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BU60*(1-Uitgangspunten!$G$31)*(1-BF$133))+('Aantallen & Fasering'!BU60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BV60*(1-Uitgangspunten!$G$31)*(1-BG$133))+('Aantallen & Fasering'!BV60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BW60*(1-Uitgangspunten!$G$31)*(1-BH$133))+('Aantallen & Fasering'!BW60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BX60*(1-Uitgangspunten!$G$31)*(1-BI$133))+('Aantallen & Fasering'!BX60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BY60*(1-Uitgangspunten!$G$31)*(1-BJ$133))+('Aantallen & Fasering'!BY60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BZ60*(1-Uitgangspunten!$G$31)*(1-BK$133))+('Aantallen & Fasering'!BZ60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CA60*(1-Uitgangspunten!$G$31)*(1-BL$133))+('Aantallen & Fasering'!CA60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CB60*(1-Uitgangspunten!$G$31)*(1-BM$133))+('Aantallen & Fasering'!CB60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CC60*(1-Uitgangspunten!$G$31)*(1-BN$133))+('Aantallen & Fasering'!CC60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CD60*(1-Uitgangspunten!$G$31)*(1-BO$133))+('Aantallen & Fasering'!CD60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CE60*(1-Uitgangspunten!$G$31)*(1-BP$133))+('Aantallen & Fasering'!CE60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CF60*(1-Uitgangspunten!$G$31)*(1-BQ$133))+('Aantallen & Fasering'!CF60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CG60*(1-Uitgangspunten!$G$31)*(1-BR$133))+('Aantallen & Fasering'!CG60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CH60*(1-Uitgangspunten!$G$31)*(1-BS$133))+('Aantallen & Fasering'!CH60*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CI60*(1-Uitgangspunten!$G$31)*(1-BT$133))+('Aantallen & Fasering'!CI60*Uitgangspunten!$G$31)","v":0}]
[null,null,null,null,"Warmteverbruik gestapeld (gemiddeld per aansluiting)",null,"[GJ/Aansluiting]",null,null,null,null,null,{"$f":"IFERROR(M143/M142,)","v":0},19.945400000000003,19.890799999999999,19.836200000000002,19.781599999999997,19.727,19.672400000000003,19.617800000000003,19.563199999999998,19.508599999999998,19.454000000000001,19.3994,19.344799999999999,19.290200000000002,19.235599999999998,19.181000000000001,19.1264,19.0718,19.017199999999999,18.962599999999998,18.908000000000001,18.853400000000001,18.798800000000004,18.744199999999996,18.689599999999999,18.635000000000002,18.580400000000001,18.5258,18.4712,18.416599999999999,18.361999999999998,0,{"$f":"IFERROR(AS143/AS142,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Energievraag en fasering",null,null,null,null,"Eenheid",null,null,"Opmerkingen",null,null,{"$f":"'Aantallen & Fasering'!AB83","v":2022},{"$f":"'Aantallen & Fasering'!AC83","v":2023},{"$f":"'Aantallen & Fasering'!AD83","v":2024},{"$f":"'Aantallen & Fasering'!AE83","v":2025},{"$f":"'Aantallen & Fasering'!AF83","v":2026},{"$f":"'Aantallen & Fasering'!AG83","v":2027},{"$f":"'Aantallen & Fasering'!AH83","v":2028},{"$f":"'Aantallen & Fasering'!AI83","v":2029},{"$f":"'Aantallen & Fasering'!AJ83","v":2030},{"$f":"'Aantallen & Fasering'!AK83","v":2031},{"$f":"'Aantallen & Fasering'!AL83","v":2032},{"$f":"'Aantallen & Fasering'!AM83","v":2033},{"$f":"'Aantallen & Fasering'!AN83","v":2034},{"$f":"'Aantallen & Fasering'!AO83","v":2035},{"$f":"'Aantallen & Fasering'!AP83","v":2036},{"$f":"'Aantallen & Fasering'!AQ83","v":2037},{"$f":"'Aantallen & Fasering'!AR83","v":2038},{"$f":"'Aantallen & Fasering'!AS83","v":2039},{"$f":"'Aantallen & Fasering'!AT83","v":2040},{"$f":"'Aantallen & Fasering'!AU83","v":2041},{"$f":"'Aantallen & Fasering'!AV83","v":2042},{"$f":"'Aantallen & Fasering'!AW83","v":2043},{"$f":"'Aantallen & Fasering'!AX83","v":2044},{"$f":"'Aantallen & Fasering'!AY83","v":2045},{"$f":"'Aantallen & Fasering'!AZ83","v":2046},{"$f":"'Aantallen & Fasering'!BA83","v":2047},{"$f":"'Aantallen & Fasering'!BB83","v":2048},{"$f":"'Aantallen & Fasering'!BC83","v":2049},{"$f":"'Aantallen & Fasering'!BD83","v":2050},{"$f":"'Aantallen & Fasering'!BE83","v":2051},{"$f":"'Aantallen & Fasering'!BF83","v":2052},{"$f":"'Aantallen & Fasering'!BG83","v":2053},{"$f":"'Aantallen & Fasering'!BH83","v":2054},{"$f":"'Aantallen & Fasering'!BI83","v":2055},{"$f":"'Aantallen & Fasering'!BJ83","v":2056},{"$f":"'Aantallen & Fasering'!BK83","v":2057},{"$f":"'Aantallen & Fasering'!BL83","v":2058},{"$f":"'Aantallen & Fasering'!BM83","v":2059},{"$f":"'Aantallen & Fasering'!BN83","v":2060},{"$f":"'Aantallen & Fasering'!BO83","v":2061},{"$f":"'Aantallen & Fasering'!BP83","v":2062},{"$f":"'Aantallen & Fasering'!BQ83","v":2063},{"$f":"'Aantallen & Fasering'!BR83","v":2064},{"$f":"'Aantallen & Fasering'!BS83","v":2065},{"$f":"'Aantallen & Fasering'!BT83","v":2066},{"$f":"'Aantallen & Fasering'!BU83","v":2067},{"$f":"'Aantallen & Fasering'!BV83","v":2068},{"$f":"'Aantallen & Fasering'!BW83","v":2069},{"$f":"'Aantallen & Fasering'!BX83","v":2070},{"$f":"'Aantallen & Fasering'!BY83","v":2071},{"$f":"'Aantallen & Fasering'!BZ83","v":2072},{"$f":"'Aantallen & Fasering'!CA83","v":2073},{"$f":"'Aantallen & Fasering'!CB83","v":2074},{"$f":"'Aantallen & Fasering'!CC83","v":2075},{"$f":"'Aantallen & Fasering'!CD83","v":2076},{"$f":"'Aantallen & Fasering'!CE83","v":2077},{"$f":"'Aantallen & Fasering'!CF83","v":2078},{"$f":"'Aantallen & Fasering'!CG83","v":2079},{"$f":"'Aantallen & Fasering'!CH83","v":2080},{"$f":"'Aantallen & Fasering'!CI83","v":2081}]
[]
[null,null,{"$f":"'Aantallen & Fasering'!D83","v":"Collectief"}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E85","v":"Aansluitkosten collectieve aansluitingen"},null,{"$f":"'Aantallen & Fasering'!G85","v":"€"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB85","v":0},{"$f":"'Aantallen & Fasering'!AC85","v":0},{"$f":"'Aantallen & Fasering'!AD85","v":0},{"$f":"'Aantallen & Fasering'!AE85","v":0},{"$f":"'Aantallen & Fasering'!AF85","v":0},{"$f":"'Aantallen & Fasering'!AG85","v":0},{"$f":"'Aantallen & Fasering'!AH85","v":0},{"$f":"'Aantallen & Fasering'!AI85","v":0},{"$f":"'Aantallen & Fasering'!AJ85","v":0},{"$f":"'Aantallen & Fasering'!AK85","v":0},{"$f":"'Aantallen & Fasering'!AL85","v":0},{"$f":"'Aantallen & Fasering'!AM85","v":0},{"$f":"'Aantallen & Fasering'!AN85","v":0},{"$f":"'Aantallen & Fasering'!AO85","v":0},{"$f":"'Aantallen & Fasering'!AP85","v":0},{"$f":"'Aantallen & Fasering'!AQ85","v":0},{"$f":"'Aantallen & Fasering'!AR85","v":0},{"$f":"'Aantallen & Fasering'!AS85","v":0},{"$f":"'Aantallen & Fasering'!AT85","v":0},{"$f":"'Aantallen & Fasering'!AU85","v":0},{"$f":"'Aantallen & Fasering'!AV85","v":0},{"$f":"'Aantallen & Fasering'!AW85","v":0},{"$f":"'Aantallen & Fasering'!AX85","v":0},{"$f":"'Aantallen & Fasering'!AY85","v":0},{"$f":"'Aantallen & Fasering'!AZ85","v":0},{"$f":"'Aantallen & Fasering'!BA85","v":0},{"$f":"'Aantallen & Fasering'!BB85","v":0},{"$f":"'Aantallen & Fasering'!BC85","v":0},{"$f":"'Aantallen & Fasering'!BD85","v":0},{"$f":"'Aantallen & Fasering'!BE85","v":0},{"$f":"'Aantallen & Fasering'!BF85","v":0},{"$f":"'Aantallen & Fasering'!BG85","v":0},{"$f":"'Aantallen & Fasering'!BH85","v":0},{"$f":"'Aantallen & Fasering'!BI85","v":0},{"$f":"'Aantallen & Fasering'!BJ85","v":0},{"$f":"'Aantallen & Fasering'!BK85","v":0},{"$f":"'Aantallen & Fasering'!BL85","v":0},{"$f":"'Aantallen & Fasering'!BM85","v":0},{"$f":"'Aantallen & Fasering'!BN85","v":0},{"$f":"'Aantallen & Fasering'!BO85","v":0},{"$f":"'Aantallen & Fasering'!BP85","v":0},{"$f":"'Aantallen & Fasering'!BQ85","v":0},{"$f":"'Aantallen & Fasering'!BR85","v":0},{"$f":"'Aantallen & Fasering'!BS85","v":0},{"$f":"'Aantallen & Fasering'!BT85","v":0},{"$f":"'Aantallen & Fasering'!BU85","v":0},{"$f":"'Aantallen & Fasering'!BV85","v":0},{"$f":"'Aantallen & Fasering'!BW85","v":0},{"$f":"'Aantallen & Fasering'!BX85","v":0},{"$f":"'Aantallen & Fasering'!BY85","v":0},{"$f":"'Aantallen & Fasering'!BZ85","v":0},{"$f":"'Aantallen & Fasering'!CA85","v":0},{"$f":"'Aantallen & Fasering'!CB85","v":0},{"$f":"'Aantallen & Fasering'!CC85","v":0},{"$f":"'Aantallen & Fasering'!CD85","v":0},{"$f":"'Aantallen & Fasering'!CE85","v":0},{"$f":"'Aantallen & Fasering'!CF85","v":0},{"$f":"'Aantallen & Fasering'!CG85","v":0},{"$f":"'Aantallen & Fasering'!CH85","v":0},{"$f":"'Aantallen & Fasering'!CI85","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E86","v":"Aansluitkosten collectieve aansluitingen (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G86","v":"€"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB86","v":0},{"$f":"'Aantallen & Fasering'!AC86","v":0},{"$f":"'Aantallen & Fasering'!AD86","v":0},{"$f":"'Aantallen & Fasering'!AE86","v":0},{"$f":"'Aantallen & Fasering'!AF86","v":0},{"$f":"'Aantallen & Fasering'!AG86","v":0},{"$f":"'Aantallen & Fasering'!AH86","v":0},{"$f":"'Aantallen & Fasering'!AI86","v":0},{"$f":"'Aantallen & Fasering'!AJ86","v":0},{"$f":"'Aantallen & Fasering'!AK86","v":0},{"$f":"'Aantallen & Fasering'!AL86","v":0},{"$f":"'Aantallen & Fasering'!AM86","v":0},{"$f":"'Aantallen & Fasering'!AN86","v":0},{"$f":"'Aantallen & Fasering'!AO86","v":0},{"$f":"'Aantallen & Fasering'!AP86","v":0},{"$f":"'Aantallen & Fasering'!AQ86","v":0},{"$f":"'Aantallen & Fasering'!AR86","v":0},{"$f":"'Aantallen & Fasering'!AS86","v":0},{"$f":"'Aantallen & Fasering'!AT86","v":0},{"$f":"'Aantallen & Fasering'!AU86","v":0},{"$f":"'Aantallen & Fasering'!AV86","v":0},{"$f":"'Aantallen & Fasering'!AW86","v":0},{"$f":"'Aantallen & Fasering'!AX86","v":0},{"$f":"'Aantallen & Fasering'!AY86","v":0},{"$f":"'Aantallen & Fasering'!AZ86","v":0},{"$f":"'Aantallen & Fasering'!BA86","v":0},{"$f":"'Aantallen & Fasering'!BB86","v":0},{"$f":"'Aantallen & Fasering'!BC86","v":0},{"$f":"'Aantallen & Fasering'!BD86","v":0},{"$f":"'Aantallen & Fasering'!BE86","v":0},{"$f":"'Aantallen & Fasering'!BF86","v":0},{"$f":"'Aantallen & Fasering'!BG86","v":0},{"$f":"'Aantallen & Fasering'!BH86","v":0},{"$f":"'Aantallen & Fasering'!BI86","v":0},{"$f":"'Aantallen & Fasering'!BJ86","v":0},{"$f":"'Aantallen & Fasering'!BK86","v":0},{"$f":"'Aantallen & Fasering'!BL86","v":0},{"$f":"'Aantallen & Fasering'!BM86","v":0},{"$f":"'Aantallen & Fasering'!BN86","v":0},{"$f":"'Aantallen & Fasering'!BO86","v":0},{"$f":"'Aantallen & Fasering'!BP86","v":0},{"$f":"'Aantallen & Fasering'!BQ86","v":0},{"$f":"'Aantallen & Fasering'!BR86","v":0},{"$f":"'Aantallen & Fasering'!BS86","v":0},{"$f":"'Aantallen & Fasering'!BT86","v":0},{"$f":"'Aantallen & Fasering'!BU86","v":0},{"$f":"'Aantallen & Fasering'!BV86","v":0},{"$f":"'Aantallen & Fasering'!BW86","v":0},{"$f":"'Aantallen & Fasering'!BX86","v":0},{"$f":"'Aantallen & Fasering'!BY86","v":0},{"$f":"'Aantallen & Fasering'!BZ86","v":0},{"$f":"'Aantallen & Fasering'!CA86","v":0},{"$f":"'Aantallen & Fasering'!CB86","v":0},{"$f":"'Aantallen & Fasering'!CC86","v":0},{"$f":"'Aantallen & Fasering'!CD86","v":0},{"$f":"'Aantallen & Fasering'!CE86","v":0},{"$f":"'Aantallen & Fasering'!CF86","v":0},{"$f":"'Aantallen & Fasering'!CG86","v":0},{"$f":"'Aantallen & Fasering'!CH86","v":0},{"$f":"'Aantallen & Fasering'!CI86","v":0}]
[]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E88","v":"Aansluitbijdrage collectieve aansluitingen"},null,{"$f":"'Aantallen & Fasering'!G88","v":"€"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB88","v":0},{"$f":"'Aantallen & Fasering'!AC88","v":0},{"$f":"'Aantallen & Fasering'!AD88","v":0},{"$f":"'Aantallen & Fasering'!AE88","v":0},{"$f":"'Aantallen & Fasering'!AF88","v":0},{"$f":"'Aantallen & Fasering'!AG88","v":0},{"$f":"'Aantallen & Fasering'!AH88","v":0},{"$f":"'Aantallen & Fasering'!AI88","v":0},{"$f":"'Aantallen & Fasering'!AJ88","v":0},{"$f":"'Aantallen & Fasering'!AK88","v":0},{"$f":"'Aantallen & Fasering'!AL88","v":0},{"$f":"'Aantallen & Fasering'!AM88","v":0},{"$f":"'Aantallen & Fasering'!AN88","v":0},{"$f":"'Aantallen & Fasering'!AO88","v":0},{"$f":"'Aantallen & Fasering'!AP88","v":0},{"$f":"'Aantallen & Fasering'!AQ88","v":0},{"$f":"'Aantallen & Fasering'!AR88","v":0},{"$f":"'Aantallen & Fasering'!AS88","v":0},{"$f":"'Aantallen & Fasering'!AT88","v":0},{"$f":"'Aantallen & Fasering'!AU88","v":0},{"$f":"'Aantallen & Fasering'!AV88","v":0},{"$f":"'Aantallen & Fasering'!AW88","v":0},{"$f":"'Aantallen & Fasering'!AX88","v":0},{"$f":"'Aantallen & Fasering'!AY88","v":0},{"$f":"'Aantallen & Fasering'!AZ88","v":0},{"$f":"'Aantallen & Fasering'!BA88","v":0},{"$f":"'Aantallen & Fasering'!BB88","v":0},{"$f":"'Aantallen & Fasering'!BC88","v":0},{"$f":"'Aantallen & Fasering'!BD88","v":0},{"$f":"'Aantallen & Fasering'!BE88","v":0},{"$f":"'Aantallen & Fasering'!BF88","v":0},{"$f":"'Aantallen & Fasering'!BG88","v":0},{"$f":"'Aantallen & Fasering'!BH88","v":0},{"$f":"'Aantallen & Fasering'!BI88","v":0},{"$f":"'Aantallen & Fasering'!BJ88","v":0},{"$f":"'Aantallen & Fasering'!BK88","v":0},{"$f":"'Aantallen & Fasering'!BL88","v":0},{"$f":"'Aantallen & Fasering'!BM88","v":0},{"$f":"'Aantallen & Fasering'!BN88","v":0},{"$f":"'Aantallen & Fasering'!BO88","v":0},{"$f":"'Aantallen & Fasering'!BP88","v":0},{"$f":"'Aantallen & Fasering'!BQ88","v":0},{"$f":"'Aantallen & Fasering'!BR88","v":0},{"$f":"'Aantallen & Fasering'!BS88","v":0},{"$f":"'Aantallen & Fasering'!BT88","v":0},{"$f":"'Aantallen & Fasering'!BU88","v":0},{"$f":"'Aantallen & Fasering'!BV88","v":0},{"$f":"'Aantallen & Fasering'!BW88","v":0},{"$f":"'Aantallen & Fasering'!BX88","v":0},{"$f":"'Aantallen & Fasering'!BY88","v":0},{"$f":"'Aantallen & Fasering'!BZ88","v":0},{"$f":"'Aantallen & Fasering'!CA88","v":0},{"$f":"'Aantallen & Fasering'!CB88","v":0},{"$f":"'Aantallen & Fasering'!CC88","v":0},{"$f":"'Aantallen & Fasering'!CD88","v":0},{"$f":"'Aantallen & Fasering'!CE88","v":0},{"$f":"'Aantallen & Fasering'!CF88","v":0},{"$f":"'Aantallen & Fasering'!CG88","v":0},{"$f":"'Aantallen & Fasering'!CH88","v":0},{"$f":"'Aantallen & Fasering'!CI88","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E89","v":"Aansluitbijdrage collectieve aansluitingen (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G89","v":"€"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB89","v":0},{"$f":"'Aantallen & Fasering'!AC89","v":0},{"$f":"'Aantallen & Fasering'!AD89","v":0},{"$f":"'Aantallen & Fasering'!AE89","v":0},{"$f":"'Aantallen & Fasering'!AF89","v":0},{"$f":"'Aantallen & Fasering'!AG89","v":0},{"$f":"'Aantallen & Fasering'!AH89","v":0},{"$f":"'Aantallen & Fasering'!AI89","v":0},{"$f":"'Aantallen & Fasering'!AJ89","v":0},{"$f":"'Aantallen & Fasering'!AK89","v":0},{"$f":"'Aantallen & Fasering'!AL89","v":0},{"$f":"'Aantallen & Fasering'!AM89","v":0},{"$f":"'Aantallen & Fasering'!AN89","v":0},{"$f":"'Aantallen & Fasering'!AO89","v":0},{"$f":"'Aantallen & Fasering'!AP89","v":0},{"$f":"'Aantallen & Fasering'!AQ89","v":0},{"$f":"'Aantallen & Fasering'!AR89","v":0},{"$f":"'Aantallen & Fasering'!AS89","v":0},{"$f":"'Aantallen & Fasering'!AT89","v":0},{"$f":"'Aantallen & Fasering'!AU89","v":0},{"$f":"'Aantallen & Fasering'!AV89","v":0},{"$f":"'Aantallen & Fasering'!AW89","v":0},{"$f":"'Aantallen & Fasering'!AX89","v":0},{"$f":"'Aantallen & Fasering'!AY89","v":0},{"$f":"'Aantallen & Fasering'!AZ89","v":0},{"$f":"'Aantallen & Fasering'!BA89","v":0},{"$f":"'Aantallen & Fasering'!BB89","v":0},{"$f":"'Aantallen & Fasering'!BC89","v":0},{"$f":"'Aantallen & Fasering'!BD89","v":0},{"$f":"'Aantallen & Fasering'!BE89","v":0},{"$f":"'Aantallen & Fasering'!BF89","v":0},{"$f":"'Aantallen & Fasering'!BG89","v":0},{"$f":"'Aantallen & Fasering'!BH89","v":0},{"$f":"'Aantallen & Fasering'!BI89","v":0},{"$f":"'Aantallen & Fasering'!BJ89","v":0},{"$f":"'Aantallen & Fasering'!BK89","v":0},{"$f":"'Aantallen & Fasering'!BL89","v":0},{"$f":"'Aantallen & Fasering'!BM89","v":0},{"$f":"'Aantallen & Fasering'!BN89","v":0},{"$f":"'Aantallen & Fasering'!BO89","v":0},{"$f":"'Aantallen & Fasering'!BP89","v":0},{"$f":"'Aantallen & Fasering'!BQ89","v":0},{"$f":"'Aantallen & Fasering'!BR89","v":0},{"$f":"'Aantallen & Fasering'!BS89","v":0},{"$f":"'Aantallen & Fasering'!BT89","v":0},{"$f":"'Aantallen & Fasering'!BU89","v":0},{"$f":"'Aantallen & Fasering'!BV89","v":0},{"$f":"'Aantallen & Fasering'!BW89","v":0},{"$f":"'Aantallen & Fasering'!BX89","v":0},{"$f":"'Aantallen & Fasering'!BY89","v":0},{"$f":"'Aantallen & Fasering'!BZ89","v":0},{"$f":"'Aantallen & Fasering'!CA89","v":0},{"$f":"'Aantallen & Fasering'!CB89","v":0},{"$f":"'Aantallen & Fasering'!CC89","v":0},{"$f":"'Aantallen & Fasering'!CD89","v":0},{"$f":"'Aantallen & Fasering'!CE89","v":0},{"$f":"'Aantallen & Fasering'!CF89","v":0},{"$f":"'Aantallen & Fasering'!CG89","v":0},{"$f":"'Aantallen & Fasering'!CH89","v":0},{"$f":"'Aantallen & Fasering'!CI89","v":0}]
[]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E91","v":"Warmteverbruiken Collectief"},null,{"$f":"'Aantallen & Fasering'!G91","v":"[GJ]"},null,null,null,null,null,{"$f":"('Aantallen & Fasering'!AB91*(1-Uitgangspunten!$G$31)*(1-M$133))+('Aantallen & Fasering'!AB91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AC91*(1-Uitgangspunten!$G$31)*(1-N$133))+('Aantallen & Fasering'!AC91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AD91*(1-Uitgangspunten!$G$31)*(1-O$133))+('Aantallen & Fasering'!AD91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AE91*(1-Uitgangspunten!$G$31)*(1-P$133))+('Aantallen & Fasering'!AE91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AF91*(1-Uitgangspunten!$G$31)*(1-Q$133))+('Aantallen & Fasering'!AF91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AG91*(1-Uitgangspunten!$G$31)*(1-R$133))+('Aantallen & Fasering'!AG91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AH91*(1-Uitgangspunten!$G$31)*(1-S$133))+('Aantallen & Fasering'!AH91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AI91*(1-Uitgangspunten!$G$31)*(1-T$133))+('Aantallen & Fasering'!AI91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AJ91*(1-Uitgangspunten!$G$31)*(1-U$133))+('Aantallen & Fasering'!AJ91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AK91*(1-Uitgangspunten!$G$31)*(1-V$133))+('Aantallen & Fasering'!AK91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AL91*(1-Uitgangspunten!$G$31)*(1-W$133))+('Aantallen & Fasering'!AL91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AM91*(1-Uitgangspunten!$G$31)*(1-X$133))+('Aantallen & Fasering'!AM91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AN91*(1-Uitgangspunten!$G$31)*(1-Y$133))+('Aantallen & Fasering'!AN91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AO91*(1-Uitgangspunten!$G$31)*(1-Z$133))+('Aantallen & Fasering'!AO91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AP91*(1-Uitgangspunten!$G$31)*(1-AA$133))+('Aantallen & Fasering'!AP91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AQ91*(1-Uitgangspunten!$G$31)*(1-AB$133))+('Aantallen & Fasering'!AQ91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AR91*(1-Uitgangspunten!$G$31)*(1-AC$133))+('Aantallen & Fasering'!AR91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AS91*(1-Uitgangspunten!$G$31)*(1-AD$133))+('Aantallen & Fasering'!AS91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AT91*(1-Uitgangspunten!$G$31)*(1-AE$133))+('Aantallen & Fasering'!AT91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AU91*(1-Uitgangspunten!$G$31)*(1-AF$133))+('Aantallen & Fasering'!AU91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AV91*(1-Uitgangspunten!$G$31)*(1-AG$133))+('Aantallen & Fasering'!AV91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AW91*(1-Uitgangspunten!$G$31)*(1-AH$133))+('Aantallen & Fasering'!AW91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AX91*(1-Uitgangspunten!$G$31)*(1-AI$133))+('Aantallen & Fasering'!AX91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AY91*(1-Uitgangspunten!$G$31)*(1-AJ$133))+('Aantallen & Fasering'!AY91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!AZ91*(1-Uitgangspunten!$G$31)*(1-AK$133))+('Aantallen & Fasering'!AZ91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BA91*(1-Uitgangspunten!$G$31)*(1-AL$133))+('Aantallen & Fasering'!BA91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BB91*(1-Uitgangspunten!$G$31)*(1-AM$133))+('Aantallen & Fasering'!BB91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BC91*(1-Uitgangspunten!$G$31)*(1-AN$133))+('Aantallen & Fasering'!BC91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BD91*(1-Uitgangspunten!$G$31)*(1-AO$133))+('Aantallen & Fasering'!BD91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BE91*(1-Uitgangspunten!$G$31)*(1-AP$133))+('Aantallen & Fasering'!BE91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BF91*(1-Uitgangspunten!$G$31)*(1-AQ$133))+('Aantallen & Fasering'!BF91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BG91*(1-Uitgangspunten!$G$31)*(1-AR$133))+('Aantallen & Fasering'!BG91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BH91*(1-Uitgangspunten!$G$31)*(1-AS$133))+('Aantallen & Fasering'!BH91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BI91*(1-Uitgangspunten!$G$31)*(1-AT$133))+('Aantallen & Fasering'!BI91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BJ91*(1-Uitgangspunten!$G$31)*(1-AU$133))+('Aantallen & Fasering'!BJ91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BK91*(1-Uitgangspunten!$G$31)*(1-AV$133))+('Aantallen & Fasering'!BK91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BL91*(1-Uitgangspunten!$G$31)*(1-AW$133))+('Aantallen & Fasering'!BL91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BM91*(1-Uitgangspunten!$G$31)*(1-AX$133))+('Aantallen & Fasering'!BM91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BN91*(1-Uitgangspunten!$G$31)*(1-AY$133))+('Aantallen & Fasering'!BN91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BO91*(1-Uitgangspunten!$G$31)*(1-AZ$133))+('Aantallen & Fasering'!BO91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BP91*(1-Uitgangspunten!$G$31)*(1-BA$133))+('Aantallen & Fasering'!BP91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BQ91*(1-Uitgangspunten!$G$31)*(1-BB$133))+('Aantallen & Fasering'!BQ91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BR91*(1-Uitgangspunten!$G$31)*(1-BC$133))+('Aantallen & Fasering'!BR91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BS91*(1-Uitgangspunten!$G$31)*(1-BD$133))+('Aantallen & Fasering'!BS91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BT91*(1-Uitgangspunten!$G$31)*(1-BE$133))+('Aantallen & Fasering'!BT91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BU91*(1-Uitgangspunten!$G$31)*(1-BF$133))+('Aantallen & Fasering'!BU91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BV91*(1-Uitgangspunten!$G$31)*(1-BG$133))+('Aantallen & Fasering'!BV91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BW91*(1-Uitgangspunten!$G$31)*(1-BH$133))+('Aantallen & Fasering'!BW91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BX91*(1-Uitgangspunten!$G$31)*(1-BI$133))+('Aantallen & Fasering'!BX91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BY91*(1-Uitgangspunten!$G$31)*(1-BJ$133))+('Aantallen & Fasering'!BY91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!BZ91*(1-Uitgangspunten!$G$31)*(1-BK$133))+('Aantallen & Fasering'!BZ91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CA91*(1-Uitgangspunten!$G$31)*(1-BL$133))+('Aantallen & Fasering'!CA91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CB91*(1-Uitgangspunten!$G$31)*(1-BM$133))+('Aantallen & Fasering'!CB91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CC91*(1-Uitgangspunten!$G$31)*(1-BN$133))+('Aantallen & Fasering'!CC91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CD91*(1-Uitgangspunten!$G$31)*(1-BO$133))+('Aantallen & Fasering'!CD91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CE91*(1-Uitgangspunten!$G$31)*(1-BP$133))+('Aantallen & Fasering'!CE91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CF91*(1-Uitgangspunten!$G$31)*(1-BQ$133))+('Aantallen & Fasering'!CF91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CG91*(1-Uitgangspunten!$G$31)*(1-BR$133))+('Aantallen & Fasering'!CG91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CH91*(1-Uitgangspunten!$G$31)*(1-BS$133))+('Aantallen & Fasering'!CH91*Uitgangspunten!$G$31)","v":0},{"$f":"('Aantallen & Fasering'!CI91*(1-Uitgangspunten!$G$31)*(1-BT$133))+('Aantallen & Fasering'!CI91*Uitgangspunten!$G$31)","v":0}]
[]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E93","v":"Aantal woningen collectief aangesloten"},null,{"$f":"'Aantallen & Fasering'!G93","v":"[#]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB93","v":0},{"$f":"'Aantallen & Fasering'!AC93","v":0},{"$f":"'Aantallen & Fasering'!AD93","v":0},{"$f":"'Aantallen & Fasering'!AE93","v":0},{"$f":"'Aantallen & Fasering'!AF93","v":0},{"$f":"'Aantallen & Fasering'!AG93","v":0},{"$f":"'Aantallen & Fasering'!AH93","v":0},{"$f":"'Aantallen & Fasering'!AI93","v":0},{"$f":"'Aantallen & Fasering'!AJ93","v":0},{"$f":"'Aantallen & Fasering'!AK93","v":0},{"$f":"'Aantallen & Fasering'!AL93","v":0},{"$f":"'Aantallen & Fasering'!AM93","v":0},{"$f":"'Aantallen & Fasering'!AN93","v":0},{"$f":"'Aantallen & Fasering'!AO93","v":0},{"$f":"'Aantallen & Fasering'!AP93","v":0},{"$f":"'Aantallen & Fasering'!AQ93","v":0},{"$f":"'Aantallen & Fasering'!AR93","v":0},{"$f":"'Aantallen & Fasering'!AS93","v":0},{"$f":"'Aantallen & Fasering'!AT93","v":0},{"$f":"'Aantallen & Fasering'!AU93","v":0},{"$f":"'Aantallen & Fasering'!AV93","v":0},{"$f":"'Aantallen & Fasering'!AW93","v":0},{"$f":"'Aantallen & Fasering'!AX93","v":0},{"$f":"'Aantallen & Fasering'!AY93","v":0},{"$f":"'Aantallen & Fasering'!AZ93","v":0},{"$f":"'Aantallen & Fasering'!BA93","v":0},{"$f":"'Aantallen & Fasering'!BB93","v":0},{"$f":"'Aantallen & Fasering'!BC93","v":0},{"$f":"'Aantallen & Fasering'!BD93","v":0},{"$f":"'Aantallen & Fasering'!BE93","v":0},{"$f":"'Aantallen & Fasering'!BF93","v":0},{"$f":"'Aantallen & Fasering'!BG93","v":0},{"$f":"'Aantallen & Fasering'!BH93","v":0},{"$f":"'Aantallen & Fasering'!BI93","v":0},{"$f":"'Aantallen & Fasering'!BJ93","v":0},{"$f":"'Aantallen & Fasering'!BK93","v":0},{"$f":"'Aantallen & Fasering'!BL93","v":0},{"$f":"'Aantallen & Fasering'!BM93","v":0},{"$f":"'Aantallen & Fasering'!BN93","v":0},{"$f":"'Aantallen & Fasering'!BO93","v":0},{"$f":"'Aantallen & Fasering'!BP93","v":0},{"$f":"'Aantallen & Fasering'!BQ93","v":0},{"$f":"'Aantallen & Fasering'!BR93","v":0},{"$f":"'Aantallen & Fasering'!BS93","v":0},{"$f":"'Aantallen & Fasering'!BT93","v":0},{"$f":"'Aantallen & Fasering'!BU93","v":0},{"$f":"'Aantallen & Fasering'!BV93","v":0},{"$f":"'Aantallen & Fasering'!BW93","v":0},{"$f":"'Aantallen & Fasering'!BX93","v":0},{"$f":"'Aantallen & Fasering'!BY93","v":0},{"$f":"'Aantallen & Fasering'!BZ93","v":0},{"$f":"'Aantallen & Fasering'!CA93","v":0},{"$f":"'Aantallen & Fasering'!CB93","v":0},{"$f":"'Aantallen & Fasering'!CC93","v":0},{"$f":"'Aantallen & Fasering'!CD93","v":0},{"$f":"'Aantallen & Fasering'!CE93","v":0},{"$f":"'Aantallen & Fasering'!CF93","v":0},{"$f":"'Aantallen & Fasering'!CG93","v":0},{"$f":"'Aantallen & Fasering'!CH93","v":0},{"$f":"'Aantallen & Fasering'!CI93","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E94","v":"Aantal woningen collectief aangesloten (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G94","v":"[#]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB94","v":0},{"$f":"'Aantallen & Fasering'!AC94","v":0},{"$f":"'Aantallen & Fasering'!AD94","v":0},{"$f":"'Aantallen & Fasering'!AE94","v":0},{"$f":"'Aantallen & Fasering'!AF94","v":0},{"$f":"'Aantallen & Fasering'!AG94","v":0},{"$f":"'Aantallen & Fasering'!AH94","v":0},{"$f":"'Aantallen & Fasering'!AI94","v":0},{"$f":"'Aantallen & Fasering'!AJ94","v":0},{"$f":"'Aantallen & Fasering'!AK94","v":0},{"$f":"'Aantallen & Fasering'!AL94","v":0},{"$f":"'Aantallen & Fasering'!AM94","v":0},{"$f":"'Aantallen & Fasering'!AN94","v":0},{"$f":"'Aantallen & Fasering'!AO94","v":0},{"$f":"'Aantallen & Fasering'!AP94","v":0},{"$f":"'Aantallen & Fasering'!AQ94","v":0},{"$f":"'Aantallen & Fasering'!AR94","v":0},{"$f":"'Aantallen & Fasering'!AS94","v":0},{"$f":"'Aantallen & Fasering'!AT94","v":0},{"$f":"'Aantallen & Fasering'!AU94","v":0},{"$f":"'Aantallen & Fasering'!AV94","v":0},{"$f":"'Aantallen & Fasering'!AW94","v":0},{"$f":"'Aantallen & Fasering'!AX94","v":0},{"$f":"'Aantallen & Fasering'!AY94","v":0},{"$f":"'Aantallen & Fasering'!AZ94","v":0},{"$f":"'Aantallen & Fasering'!BA94","v":0},{"$f":"'Aantallen & Fasering'!BB94","v":0},{"$f":"'Aantallen & Fasering'!BC94","v":0},{"$f":"'Aantallen & Fasering'!BD94","v":0},{"$f":"'Aantallen & Fasering'!BE94","v":0},{"$f":"'Aantallen & Fasering'!BF94","v":0},{"$f":"'Aantallen & Fasering'!BG94","v":0},{"$f":"'Aantallen & Fasering'!BH94","v":0},{"$f":"'Aantallen & Fasering'!BI94","v":0},{"$f":"'Aantallen & Fasering'!BJ94","v":0},{"$f":"'Aantallen & Fasering'!BK94","v":0},{"$f":"'Aantallen & Fasering'!BL94","v":0},{"$f":"'Aantallen & Fasering'!BM94","v":0},{"$f":"'Aantallen & Fasering'!BN94","v":0},{"$f":"'Aantallen & Fasering'!BO94","v":0},{"$f":"'Aantallen & Fasering'!BP94","v":0},{"$f":"'Aantallen & Fasering'!BQ94","v":0},{"$f":"'Aantallen & Fasering'!BR94","v":0},{"$f":"'Aantallen & Fasering'!BS94","v":0},{"$f":"'Aantallen & Fasering'!BT94","v":0},{"$f":"'Aantallen & Fasering'!BU94","v":0},{"$f":"'Aantallen & Fasering'!BV94","v":0},{"$f":"'Aantallen & Fasering'!BW94","v":0},{"$f":"'Aantallen & Fasering'!BX94","v":0},{"$f":"'Aantallen & Fasering'!BY94","v":0},{"$f":"'Aantallen & Fasering'!BZ94","v":0},{"$f":"'Aantallen & Fasering'!CA94","v":0},{"$f":"'Aantallen & Fasering'!CB94","v":0},{"$f":"'Aantallen & Fasering'!CC94","v":0},{"$f":"'Aantallen & Fasering'!CD94","v":0},{"$f":"'Aantallen & Fasering'!CE94","v":0},{"$f":"'Aantallen & Fasering'!CF94","v":0},{"$f":"'Aantallen & Fasering'!CG94","v":0},{"$f":"'Aantallen & Fasering'!CH94","v":0},{"$f":"'Aantallen & Fasering'!CI94","v":0}]
[]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E96","v":"Aantal collectieve aansluitingen"},{"$f":"'Aantallen & Fasering'!K96","v":0},{"$f":"'Aantallen & Fasering'!G96","v":"[#]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB96","v":0},{"$f":"'Aantallen & Fasering'!AC96","v":0},{"$f":"'Aantallen & Fasering'!AD96","v":0},{"$f":"'Aantallen & Fasering'!AE96","v":0},{"$f":"'Aantallen & Fasering'!AF96","v":0},{"$f":"'Aantallen & Fasering'!AG96","v":0},{"$f":"'Aantallen & Fasering'!AH96","v":0},{"$f":"'Aantallen & Fasering'!AI96","v":0},{"$f":"'Aantallen & Fasering'!AJ96","v":0},{"$f":"'Aantallen & Fasering'!AK96","v":0},{"$f":"'Aantallen & Fasering'!AL96","v":0},{"$f":"'Aantallen & Fasering'!AM96","v":0},{"$f":"'Aantallen & Fasering'!AN96","v":0},{"$f":"'Aantallen & Fasering'!AO96","v":0},{"$f":"'Aantallen & Fasering'!AP96","v":0},{"$f":"'Aantallen & Fasering'!AQ96","v":0},{"$f":"'Aantallen & Fasering'!AR96","v":0},{"$f":"'Aantallen & Fasering'!AS96","v":0},{"$f":"'Aantallen & Fasering'!AT96","v":0},{"$f":"'Aantallen & Fasering'!AU96","v":0},{"$f":"'Aantallen & Fasering'!AV96","v":0},{"$f":"'Aantallen & Fasering'!AW96","v":0},{"$f":"'Aantallen & Fasering'!AX96","v":0},{"$f":"'Aantallen & Fasering'!AY96","v":0},{"$f":"'Aantallen & Fasering'!AZ96","v":0},{"$f":"'Aantallen & Fasering'!BA96","v":0},{"$f":"'Aantallen & Fasering'!BB96","v":0},{"$f":"'Aantallen & Fasering'!BC96","v":0},{"$f":"'Aantallen & Fasering'!BD96","v":0},{"$f":"'Aantallen & Fasering'!BE96","v":0},{"$f":"'Aantallen & Fasering'!BF96","v":0},{"$f":"'Aantallen & Fasering'!BG96","v":0},{"$f":"'Aantallen & Fasering'!BH96","v":0},{"$f":"'Aantallen & Fasering'!BI96","v":0},{"$f":"'Aantallen & Fasering'!BJ96","v":0},{"$f":"'Aantallen & Fasering'!BK96","v":0},{"$f":"'Aantallen & Fasering'!BL96","v":0},{"$f":"'Aantallen & Fasering'!BM96","v":0},{"$f":"'Aantallen & Fasering'!BN96","v":0},{"$f":"'Aantallen & Fasering'!BO96","v":0},{"$f":"'Aantallen & Fasering'!BP96","v":0},{"$f":"'Aantallen & Fasering'!BQ96","v":0},{"$f":"'Aantallen & Fasering'!BR96","v":0},{"$f":"'Aantallen & Fasering'!BS96","v":0},{"$f":"'Aantallen & Fasering'!BT96","v":0},{"$f":"'Aantallen & Fasering'!BU96","v":0},{"$f":"'Aantallen & Fasering'!BV96","v":0},{"$f":"'Aantallen & Fasering'!BW96","v":0},{"$f":"'Aantallen & Fasering'!BX96","v":0},{"$f":"'Aantallen & Fasering'!BY96","v":0},{"$f":"'Aantallen & Fasering'!BZ96","v":0},{"$f":"'Aantallen & Fasering'!CA96","v":0},{"$f":"'Aantallen & Fasering'!CB96","v":0},{"$f":"'Aantallen & Fasering'!CC96","v":0},{"$f":"'Aantallen & Fasering'!CD96","v":0},{"$f":"'Aantallen & Fasering'!CE96","v":0},{"$f":"'Aantallen & Fasering'!CF96","v":0},{"$f":"'Aantallen & Fasering'!CG96","v":0},{"$f":"'Aantallen & Fasering'!CH96","v":0},{"$f":"'Aantallen & Fasering'!CI96","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E97","v":"Aantal collectieve aansluitingen (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G97","v":"[#]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB97","v":0},{"$f":"'Aantallen & Fasering'!AC97","v":0},{"$f":"'Aantallen & Fasering'!AD97","v":0},{"$f":"'Aantallen & Fasering'!AE97","v":0},{"$f":"'Aantallen & Fasering'!AF97","v":0},{"$f":"'Aantallen & Fasering'!AG97","v":0},{"$f":"'Aantallen & Fasering'!AH97","v":0},{"$f":"'Aantallen & Fasering'!AI97","v":0},{"$f":"'Aantallen & Fasering'!AJ97","v":0},{"$f":"'Aantallen & Fasering'!AK97","v":0},{"$f":"'Aantallen & Fasering'!AL97","v":0},{"$f":"'Aantallen & Fasering'!AM97","v":0},{"$f":"'Aantallen & Fasering'!AN97","v":0},{"$f":"'Aantallen & Fasering'!AO97","v":0},{"$f":"'Aantallen & Fasering'!AP97","v":0},{"$f":"'Aantallen & Fasering'!AQ97","v":0},{"$f":"'Aantallen & Fasering'!AR97","v":0},{"$f":"'Aantallen & Fasering'!AS97","v":0},{"$f":"'Aantallen & Fasering'!AT97","v":0},{"$f":"'Aantallen & Fasering'!AU97","v":0},{"$f":"'Aantallen & Fasering'!AV97","v":0},{"$f":"'Aantallen & Fasering'!AW97","v":0},{"$f":"'Aantallen & Fasering'!AX97","v":0},{"$f":"'Aantallen & Fasering'!AY97","v":0},{"$f":"'Aantallen & Fasering'!AZ97","v":0},{"$f":"'Aantallen & Fasering'!BA97","v":0},{"$f":"'Aantallen & Fasering'!BB97","v":0},{"$f":"'Aantallen & Fasering'!BC97","v":0},{"$f":"'Aantallen & Fasering'!BD97","v":0},{"$f":"'Aantallen & Fasering'!BE97","v":0},{"$f":"'Aantallen & Fasering'!BF97","v":0},{"$f":"'Aantallen & Fasering'!BG97","v":0},{"$f":"'Aantallen & Fasering'!BH97","v":0},{"$f":"'Aantallen & Fasering'!BI97","v":0},{"$f":"'Aantallen & Fasering'!BJ97","v":0},{"$f":"'Aantallen & Fasering'!BK97","v":0},{"$f":"'Aantallen & Fasering'!BL97","v":0},{"$f":"'Aantallen & Fasering'!BM97","v":0},{"$f":"'Aantallen & Fasering'!BN97","v":0},{"$f":"'Aantallen & Fasering'!BO97","v":0},{"$f":"'Aantallen & Fasering'!BP97","v":0},{"$f":"'Aantallen & Fasering'!BQ97","v":0},{"$f":"'Aantallen & Fasering'!BR97","v":0},{"$f":"'Aantallen & Fasering'!BS97","v":0},{"$f":"'Aantallen & Fasering'!BT97","v":0},{"$f":"'Aantallen & Fasering'!BU97","v":0},{"$f":"'Aantallen & Fasering'!BV97","v":0},{"$f":"'Aantallen & Fasering'!BW97","v":0},{"$f":"'Aantallen & Fasering'!BX97","v":0},{"$f":"'Aantallen & Fasering'!BY97","v":0},{"$f":"'Aantallen & Fasering'!BZ97","v":0},{"$f":"'Aantallen & Fasering'!CA97","v":0},{"$f":"'Aantallen & Fasering'!CB97","v":0},{"$f":"'Aantallen & Fasering'!CC97","v":0},{"$f":"'Aantallen & Fasering'!CD97","v":0},{"$f":"'Aantallen & Fasering'!CE97","v":0},{"$f":"'Aantallen & Fasering'!CF97","v":0},{"$f":"'Aantallen & Fasering'!CG97","v":0},{"$f":"'Aantallen & Fasering'!CH97","v":0},{"$f":"'Aantallen & Fasering'!CI97","v":0}]
[]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E99","v":"Vermogen collectieve aansluitingen"},null,{"$f":"'Aantallen & Fasering'!G99","v":"[kW]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB99","v":0},{"$f":"'Aantallen & Fasering'!AC99","v":0},{"$f":"'Aantallen & Fasering'!AD99","v":0},{"$f":"'Aantallen & Fasering'!AE99","v":0},{"$f":"'Aantallen & Fasering'!AF99","v":0},{"$f":"'Aantallen & Fasering'!AG99","v":0},{"$f":"'Aantallen & Fasering'!AH99","v":0},{"$f":"'Aantallen & Fasering'!AI99","v":0},{"$f":"'Aantallen & Fasering'!AJ99","v":0},{"$f":"'Aantallen & Fasering'!AK99","v":0},{"$f":"'Aantallen & Fasering'!AL99","v":0},{"$f":"'Aantallen & Fasering'!AM99","v":0},{"$f":"'Aantallen & Fasering'!AN99","v":0},{"$f":"'Aantallen & Fasering'!AO99","v":0},{"$f":"'Aantallen & Fasering'!AP99","v":0},{"$f":"'Aantallen & Fasering'!AQ99","v":0},{"$f":"'Aantallen & Fasering'!AR99","v":0},{"$f":"'Aantallen & Fasering'!AS99","v":0},{"$f":"'Aantallen & Fasering'!AT99","v":0},{"$f":"'Aantallen & Fasering'!AU99","v":0},{"$f":"'Aantallen & Fasering'!AV99","v":0},{"$f":"'Aantallen & Fasering'!AW99","v":0},{"$f":"'Aantallen & Fasering'!AX99","v":0},{"$f":"'Aantallen & Fasering'!AY99","v":0},{"$f":"'Aantallen & Fasering'!AZ99","v":0},{"$f":"'Aantallen & Fasering'!BA99","v":0},{"$f":"'Aantallen & Fasering'!BB99","v":0},{"$f":"'Aantallen & Fasering'!BC99","v":0},{"$f":"'Aantallen & Fasering'!BD99","v":0},{"$f":"'Aantallen & Fasering'!BE99","v":0},{"$f":"'Aantallen & Fasering'!BF99","v":0},{"$f":"'Aantallen & Fasering'!BG99","v":0},{"$f":"'Aantallen & Fasering'!BH99","v":0},{"$f":"'Aantallen & Fasering'!BI99","v":0},{"$f":"'Aantallen & Fasering'!BJ99","v":0},{"$f":"'Aantallen & Fasering'!BK99","v":0},{"$f":"'Aantallen & Fasering'!BL99","v":0},{"$f":"'Aantallen & Fasering'!BM99","v":0},{"$f":"'Aantallen & Fasering'!BN99","v":0},{"$f":"'Aantallen & Fasering'!BO99","v":0},{"$f":"'Aantallen & Fasering'!BP99","v":0},{"$f":"'Aantallen & Fasering'!BQ99","v":0},{"$f":"'Aantallen & Fasering'!BR99","v":0},{"$f":"'Aantallen & Fasering'!BS99","v":0},{"$f":"'Aantallen & Fasering'!BT99","v":0},{"$f":"'Aantallen & Fasering'!BU99","v":0},{"$f":"'Aantallen & Fasering'!BV99","v":0},{"$f":"'Aantallen & Fasering'!BW99","v":0},{"$f":"'Aantallen & Fasering'!BX99","v":0},{"$f":"'Aantallen & Fasering'!BY99","v":0},{"$f":"'Aantallen & Fasering'!BZ99","v":0},{"$f":"'Aantallen & Fasering'!CA99","v":0},{"$f":"'Aantallen & Fasering'!CB99","v":0},{"$f":"'Aantallen & Fasering'!CC99","v":0},{"$f":"'Aantallen & Fasering'!CD99","v":0},{"$f":"'Aantallen & Fasering'!CE99","v":0},{"$f":"'Aantallen & Fasering'!CF99","v":0},{"$f":"'Aantallen & Fasering'!CG99","v":0},{"$f":"'Aantallen & Fasering'!CH99","v":0},{"$f":"'Aantallen & Fasering'!CI99","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E100","v":"Vermogen collectieve aansluitingen (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G100","v":"[kW]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB100","v":0},{"$f":"'Aantallen & Fasering'!AC100","v":0},{"$f":"'Aantallen & Fasering'!AD100","v":0},{"$f":"'Aantallen & Fasering'!AE100","v":0},{"$f":"'Aantallen & Fasering'!AF100","v":0},{"$f":"'Aantallen & Fasering'!AG100","v":0},{"$f":"'Aantallen & Fasering'!AH100","v":0},{"$f":"'Aantallen & Fasering'!AI100","v":0},{"$f":"'Aantallen & Fasering'!AJ100","v":0},{"$f":"'Aantallen & Fasering'!AK100","v":0},{"$f":"'Aantallen & Fasering'!AL100","v":0},{"$f":"'Aantallen & Fasering'!AM100","v":0},{"$f":"'Aantallen & Fasering'!AN100","v":0},{"$f":"'Aantallen & Fasering'!AO100","v":0},{"$f":"'Aantallen & Fasering'!AP100","v":0},{"$f":"'Aantallen & Fasering'!AQ100","v":0},{"$f":"'Aantallen & Fasering'!AR100","v":0},{"$f":"'Aantallen & Fasering'!AS100","v":0},{"$f":"'Aantallen & Fasering'!AT100","v":0},{"$f":"'Aantallen & Fasering'!AU100","v":0},{"$f":"'Aantallen & Fasering'!AV100","v":0},{"$f":"'Aantallen & Fasering'!AW100","v":0},{"$f":"'Aantallen & Fasering'!AX100","v":0},{"$f":"'Aantallen & Fasering'!AY100","v":0},{"$f":"'Aantallen & Fasering'!AZ100","v":0},{"$f":"'Aantallen & Fasering'!BA100","v":0},{"$f":"'Aantallen & Fasering'!BB100","v":0},{"$f":"'Aantallen & Fasering'!BC100","v":0},{"$f":"'Aantallen & Fasering'!BD100","v":0},{"$f":"'Aantallen & Fasering'!BE100","v":0},{"$f":"'Aantallen & Fasering'!BF100","v":0},{"$f":"'Aantallen & Fasering'!BG100","v":0},{"$f":"'Aantallen & Fasering'!BH100","v":0},{"$f":"'Aantallen & Fasering'!BI100","v":0},{"$f":"'Aantallen & Fasering'!BJ100","v":0},{"$f":"'Aantallen & Fasering'!BK100","v":0},{"$f":"'Aantallen & Fasering'!BL100","v":0},{"$f":"'Aantallen & Fasering'!BM100","v":0},{"$f":"'Aantallen & Fasering'!BN100","v":0},{"$f":"'Aantallen & Fasering'!BO100","v":0},{"$f":"'Aantallen & Fasering'!BP100","v":0},{"$f":"'Aantallen & Fasering'!BQ100","v":0},{"$f":"'Aantallen & Fasering'!BR100","v":0},{"$f":"'Aantallen & Fasering'!BS100","v":0},{"$f":"'Aantallen & Fasering'!BT100","v":0},{"$f":"'Aantallen & Fasering'!BU100","v":0},{"$f":"'Aantallen & Fasering'!BV100","v":0},{"$f":"'Aantallen & Fasering'!BW100","v":0},{"$f":"'Aantallen & Fasering'!BX100","v":0},{"$f":"'Aantallen & Fasering'!BY100","v":0},{"$f":"'Aantallen & Fasering'!BZ100","v":0},{"$f":"'Aantallen & Fasering'!CA100","v":0},{"$f":"'Aantallen & Fasering'!CB100","v":0},{"$f":"'Aantallen & Fasering'!CC100","v":0},{"$f":"'Aantallen & Fasering'!CD100","v":0},{"$f":"'Aantallen & Fasering'!CE100","v":0},{"$f":"'Aantallen & Fasering'!CF100","v":0},{"$f":"'Aantallen & Fasering'!CG100","v":0},{"$f":"'Aantallen & Fasering'!CH100","v":0},{"$f":"'Aantallen & Fasering'!CI100","v":0}]
[]
[null,null,{"$f":"'Aantallen & Fasering'!D103","v":"Utiliteit"}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E105","v":"Aansluitkosten utiliteit"},null,{"$f":"'Aantallen & Fasering'!G105","v":"€"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB105","v":0},{"$f":"'Aantallen & Fasering'!AC105","v":0},{"$f":"'Aantallen & Fasering'!AD105","v":0},{"$f":"'Aantallen & Fasering'!AE105","v":0},{"$f":"'Aantallen & Fasering'!AF105","v":0},{"$f":"'Aantallen & Fasering'!AG105","v":0},{"$f":"'Aantallen & Fasering'!AH105","v":0},{"$f":"'Aantallen & Fasering'!AI105","v":0},{"$f":"'Aantallen & Fasering'!AJ105","v":0},{"$f":"'Aantallen & Fasering'!AK105","v":0},{"$f":"'Aantallen & Fasering'!AL105","v":0},{"$f":"'Aantallen & Fasering'!AM105","v":0},{"$f":"'Aantallen & Fasering'!AN105","v":0},{"$f":"'Aantallen & Fasering'!AO105","v":0},{"$f":"'Aantallen & Fasering'!AP105","v":0},{"$f":"'Aantallen & Fasering'!AQ105","v":0},{"$f":"'Aantallen & Fasering'!AR105","v":0},{"$f":"'Aantallen & Fasering'!AS105","v":0},{"$f":"'Aantallen & Fasering'!AT105","v":0},{"$f":"'Aantallen & Fasering'!AU105","v":0},{"$f":"'Aantallen & Fasering'!AV105","v":0},{"$f":"'Aantallen & Fasering'!AW105","v":0},{"$f":"'Aantallen & Fasering'!AX105","v":0},{"$f":"'Aantallen & Fasering'!AY105","v":0},{"$f":"'Aantallen & Fasering'!AZ105","v":0},{"$f":"'Aantallen & Fasering'!BA105","v":0},{"$f":"'Aantallen & Fasering'!BB105","v":0},{"$f":"'Aantallen & Fasering'!BC105","v":0},{"$f":"'Aantallen & Fasering'!BD105","v":0},{"$f":"'Aantallen & Fasering'!BE105","v":0},{"$f":"'Aantallen & Fasering'!BF105","v":0},{"$f":"'Aantallen & Fasering'!BG105","v":0},{"$f":"'Aantallen & Fasering'!BH105","v":0},{"$f":"'Aantallen & Fasering'!BI105","v":0},{"$f":"'Aantallen & Fasering'!BJ105","v":0},{"$f":"'Aantallen & Fasering'!BK105","v":0},{"$f":"'Aantallen & Fasering'!BL105","v":0},{"$f":"'Aantallen & Fasering'!BM105","v":0},{"$f":"'Aantallen & Fasering'!BN105","v":0},{"$f":"'Aantallen & Fasering'!BO105","v":0},{"$f":"'Aantallen & Fasering'!BP105","v":0},{"$f":"'Aantallen & Fasering'!BQ105","v":0},{"$f":"'Aantallen & Fasering'!BR105","v":0},{"$f":"'Aantallen & Fasering'!BS105","v":0},{"$f":"'Aantallen & Fasering'!BT105","v":0},{"$f":"'Aantallen & Fasering'!BU105","v":0},{"$f":"'Aantallen & Fasering'!BV105","v":0},{"$f":"'Aantallen & Fasering'!BW105","v":0},{"$f":"'Aantallen & Fasering'!BX105","v":0},{"$f":"'Aantallen & Fasering'!BY105","v":0},{"$f":"'Aantallen & Fasering'!BZ105","v":0},{"$f":"'Aantallen & Fasering'!CA105","v":0},{"$f":"'Aantallen & Fasering'!CB105","v":0},{"$f":"'Aantallen & Fasering'!CC105","v":0},{"$f":"'Aantallen & Fasering'!CD105","v":0},{"$f":"'Aantallen & Fasering'!CE105","v":0},{"$f":"'Aantallen & Fasering'!CF105","v":0},{"$f":"'Aantallen & Fasering'!CG105","v":0},{"$f":"'Aantallen & Fasering'!CH105","v":0},{"$f":"'Aantallen & Fasering'!CI105","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E106","v":"Aansluitkosten utiliteit (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G106","v":"€"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB106","v":0},{"$f":"'Aantallen & Fasering'!AC106","v":0},{"$f":"'Aantallen & Fasering'!AD106","v":0},{"$f":"'Aantallen & Fasering'!AE106","v":0},{"$f":"'Aantallen & Fasering'!AF106","v":0},{"$f":"'Aantallen & Fasering'!AG106","v":0},{"$f":"'Aantallen & Fasering'!AH106","v":0},{"$f":"'Aantallen & Fasering'!AI106","v":0},{"$f":"'Aantallen & Fasering'!AJ106","v":0},{"$f":"'Aantallen & Fasering'!AK106","v":0},{"$f":"'Aantallen & Fasering'!AL106","v":0},{"$f":"'Aantallen & Fasering'!AM106","v":0},{"$f":"'Aantallen & Fasering'!AN106","v":0},{"$f":"'Aantallen & Fasering'!AO106","v":0},{"$f":"'Aantallen & Fasering'!AP106","v":0},{"$f":"'Aantallen & Fasering'!AQ106","v":0},{"$f":"'Aantallen & Fasering'!AR106","v":0},{"$f":"'Aantallen & Fasering'!AS106","v":0},{"$f":"'Aantallen & Fasering'!AT106","v":0},{"$f":"'Aantallen & Fasering'!AU106","v":0},{"$f":"'Aantallen & Fasering'!AV106","v":0},{"$f":"'Aantallen & Fasering'!AW106","v":0},{"$f":"'Aantallen & Fasering'!AX106","v":0},{"$f":"'Aantallen & Fasering'!AY106","v":0},{"$f":"'Aantallen & Fasering'!AZ106","v":0},{"$f":"'Aantallen & Fasering'!BA106","v":0},{"$f":"'Aantallen & Fasering'!BB106","v":0},{"$f":"'Aantallen & Fasering'!BC106","v":0},{"$f":"'Aantallen & Fasering'!BD106","v":0},{"$f":"'Aantallen & Fasering'!BE106","v":0},{"$f":"'Aantallen & Fasering'!BF106","v":0},{"$f":"'Aantallen & Fasering'!BG106","v":0},{"$f":"'Aantallen & Fasering'!BH106","v":0},{"$f":"'Aantallen & Fasering'!BI106","v":0},{"$f":"'Aantallen & Fasering'!BJ106","v":0},{"$f":"'Aantallen & Fasering'!BK106","v":0},{"$f":"'Aantallen & Fasering'!BL106","v":0},{"$f":"'Aantallen & Fasering'!BM106","v":0},{"$f":"'Aantallen & Fasering'!BN106","v":0},{"$f":"'Aantallen & Fasering'!BO106","v":0},{"$f":"'Aantallen & Fasering'!BP106","v":0},{"$f":"'Aantallen & Fasering'!BQ106","v":0},{"$f":"'Aantallen & Fasering'!BR106","v":0},{"$f":"'Aantallen & Fasering'!BS106","v":0},{"$f":"'Aantallen & Fasering'!BT106","v":0},{"$f":"'Aantallen & Fasering'!BU106","v":0},{"$f":"'Aantallen & Fasering'!BV106","v":0},{"$f":"'Aantallen & Fasering'!BW106","v":0},{"$f":"'Aantallen & Fasering'!BX106","v":0},{"$f":"'Aantallen & Fasering'!BY106","v":0},{"$f":"'Aantallen & Fasering'!BZ106","v":0},{"$f":"'Aantallen & Fasering'!CA106","v":0},{"$f":"'Aantallen & Fasering'!CB106","v":0},{"$f":"'Aantallen & Fasering'!CC106","v":0},{"$f":"'Aantallen & Fasering'!CD106","v":0},{"$f":"'Aantallen & Fasering'!CE106","v":0},{"$f":"'Aantallen & Fasering'!CF106","v":0},{"$f":"'Aantallen & Fasering'!CG106","v":0},{"$f":"'Aantallen & Fasering'!CH106","v":0},{"$f":"'Aantallen & Fasering'!CI106","v":0}]
[]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E108","v":"Aansluitbijdrage utiliteit"},null,{"$f":"'Aantallen & Fasering'!G108","v":"€"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB108","v":0},{"$f":"'Aantallen & Fasering'!AC108","v":0},{"$f":"'Aantallen & Fasering'!AD108","v":0},{"$f":"'Aantallen & Fasering'!AE108","v":0},{"$f":"'Aantallen & Fasering'!AF108","v":0},{"$f":"'Aantallen & Fasering'!AG108","v":0},{"$f":"'Aantallen & Fasering'!AH108","v":0},{"$f":"'Aantallen & Fasering'!AI108","v":0},{"$f":"'Aantallen & Fasering'!AJ108","v":0},{"$f":"'Aantallen & Fasering'!AK108","v":0},{"$f":"'Aantallen & Fasering'!AL108","v":0},{"$f":"'Aantallen & Fasering'!AM108","v":0},{"$f":"'Aantallen & Fasering'!AN108","v":0},{"$f":"'Aantallen & Fasering'!AO108","v":0},{"$f":"'Aantallen & Fasering'!AP108","v":0},{"$f":"'Aantallen & Fasering'!AQ108","v":0},{"$f":"'Aantallen & Fasering'!AR108","v":0},{"$f":"'Aantallen & Fasering'!AS108","v":0},{"$f":"'Aantallen & Fasering'!AT108","v":0},{"$f":"'Aantallen & Fasering'!AU108","v":0},{"$f":"'Aantallen & Fasering'!AV108","v":0},{"$f":"'Aantallen & Fasering'!AW108","v":0},{"$f":"'Aantallen & Fasering'!AX108","v":0},{"$f":"'Aantallen & Fasering'!AY108","v":0},{"$f":"'Aantallen & Fasering'!AZ108","v":0},{"$f":"'Aantallen & Fasering'!BA108","v":0},{"$f":"'Aantallen & Fasering'!BB108","v":0},{"$f":"'Aantallen & Fasering'!BC108","v":0},{"$f":"'Aantallen & Fasering'!BD108","v":0},{"$f":"'Aantallen & Fasering'!BE108","v":0},{"$f":"'Aantallen & Fasering'!BF108","v":0},{"$f":"'Aantallen & Fasering'!BG108","v":0},{"$f":"'Aantallen & Fasering'!BH108","v":0},{"$f":"'Aantallen & Fasering'!BI108","v":0},{"$f":"'Aantallen & Fasering'!BJ108","v":0},{"$f":"'Aantallen & Fasering'!BK108","v":0},{"$f":"'Aantallen & Fasering'!BL108","v":0},{"$f":"'Aantallen & Fasering'!BM108","v":0},{"$f":"'Aantallen & Fasering'!BN108","v":0},{"$f":"'Aantallen & Fasering'!BO108","v":0},{"$f":"'Aantallen & Fasering'!BP108","v":0},{"$f":"'Aantallen & Fasering'!BQ108","v":0},{"$f":"'Aantallen & Fasering'!BR108","v":0},{"$f":"'Aantallen & Fasering'!BS108","v":0},{"$f":"'Aantallen & Fasering'!BT108","v":0},{"$f":"'Aantallen & Fasering'!BU108","v":0},{"$f":"'Aantallen & Fasering'!BV108","v":0},{"$f":"'Aantallen & Fasering'!BW108","v":0},{"$f":"'Aantallen & Fasering'!BX108","v":0},{"$f":"'Aantallen & Fasering'!BY108","v":0},{"$f":"'Aantallen & Fasering'!BZ108","v":0},{"$f":"'Aantallen & Fasering'!CA108","v":0},{"$f":"'Aantallen & Fasering'!CB108","v":0},{"$f":"'Aantallen & Fasering'!CC108","v":0},{"$f":"'Aantallen & Fasering'!CD108","v":0},{"$f":"'Aantallen & Fasering'!CE108","v":0},{"$f":"'Aantallen & Fasering'!CF108","v":0},{"$f":"'Aantallen & Fasering'!CG108","v":0},{"$f":"'Aantallen & Fasering'!CH108","v":0},{"$f":"'Aantallen & Fasering'!CI108","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E109","v":"Aansluitbijdrage utiliteit (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G109","v":"€"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB109","v":0},{"$f":"'Aantallen & Fasering'!AC109","v":0},{"$f":"'Aantallen & Fasering'!AD109","v":0},{"$f":"'Aantallen & Fasering'!AE109","v":0},{"$f":"'Aantallen & Fasering'!AF109","v":0},{"$f":"'Aantallen & Fasering'!AG109","v":0},{"$f":"'Aantallen & Fasering'!AH109","v":0},{"$f":"'Aantallen & Fasering'!AI109","v":0},{"$f":"'Aantallen & Fasering'!AJ109","v":0},{"$f":"'Aantallen & Fasering'!AK109","v":0},{"$f":"'Aantallen & Fasering'!AL109","v":0},{"$f":"'Aantallen & Fasering'!AM109","v":0},{"$f":"'Aantallen & Fasering'!AN109","v":0},{"$f":"'Aantallen & Fasering'!AO109","v":0},{"$f":"'Aantallen & Fasering'!AP109","v":0},{"$f":"'Aantallen & Fasering'!AQ109","v":0},{"$f":"'Aantallen & Fasering'!AR109","v":0},{"$f":"'Aantallen & Fasering'!AS109","v":0},{"$f":"'Aantallen & Fasering'!AT109","v":0},{"$f":"'Aantallen & Fasering'!AU109","v":0},{"$f":"'Aantallen & Fasering'!AV109","v":0},{"$f":"'Aantallen & Fasering'!AW109","v":0},{"$f":"'Aantallen & Fasering'!AX109","v":0},{"$f":"'Aantallen & Fasering'!AY109","v":0},{"$f":"'Aantallen & Fasering'!AZ109","v":0},{"$f":"'Aantallen & Fasering'!BA109","v":0},{"$f":"'Aantallen & Fasering'!BB109","v":0},{"$f":"'Aantallen & Fasering'!BC109","v":0},{"$f":"'Aantallen & Fasering'!BD109","v":0},{"$f":"'Aantallen & Fasering'!BE109","v":0},{"$f":"'Aantallen & Fasering'!BF109","v":0},{"$f":"'Aantallen & Fasering'!BG109","v":0},{"$f":"'Aantallen & Fasering'!BH109","v":0},{"$f":"'Aantallen & Fasering'!BI109","v":0},{"$f":"'Aantallen & Fasering'!BJ109","v":0},{"$f":"'Aantallen & Fasering'!BK109","v":0},{"$f":"'Aantallen & Fasering'!BL109","v":0},{"$f":"'Aantallen & Fasering'!BM109","v":0},{"$f":"'Aantallen & Fasering'!BN109","v":0},{"$f":"'Aantallen & Fasering'!BO109","v":0},{"$f":"'Aantallen & Fasering'!BP109","v":0},{"$f":"'Aantallen & Fasering'!BQ109","v":0},{"$f":"'Aantallen & Fasering'!BR109","v":0},{"$f":"'Aantallen & Fasering'!BS109","v":0},{"$f":"'Aantallen & Fasering'!BT109","v":0},{"$f":"'Aantallen & Fasering'!BU109","v":0},{"$f":"'Aantallen & Fasering'!BV109","v":0},{"$f":"'Aantallen & Fasering'!BW109","v":0},{"$f":"'Aantallen & Fasering'!BX109","v":0},{"$f":"'Aantallen & Fasering'!BY109","v":0},{"$f":"'Aantallen & Fasering'!BZ109","v":0},{"$f":"'Aantallen & Fasering'!CA109","v":0},{"$f":"'Aantallen & Fasering'!CB109","v":0},{"$f":"'Aantallen & Fasering'!CC109","v":0},{"$f":"'Aantallen & Fasering'!CD109","v":0},{"$f":"'Aantallen & Fasering'!CE109","v":0},{"$f":"'Aantallen & Fasering'!CF109","v":0},{"$f":"'Aantallen & Fasering'!CG109","v":0},{"$f":"'Aantallen & Fasering'!CH109","v":0},{"$f":"'Aantallen & Fasering'!CI109","v":0}]
[]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E111","v":"Warmteverbruiken Utiliteit"},null,{"$f":"'Aantallen & Fasering'!G111","v":"[GJ]"},null,null,null,null,null,{"$f":"('Aantallen & Fasering'!AB111*(1-Uitgangspunten!$G$32)*(1-M$133))+('Aantallen & Fasering'!AB111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AC111*(1-Uitgangspunten!$G$32)*(1-N$133))+('Aantallen & Fasering'!AC111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AD111*(1-Uitgangspunten!$G$32)*(1-O$133))+('Aantallen & Fasering'!AD111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AE111*(1-Uitgangspunten!$G$32)*(1-P$133))+('Aantallen & Fasering'!AE111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AF111*(1-Uitgangspunten!$G$32)*(1-Q$133))+('Aantallen & Fasering'!AF111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AG111*(1-Uitgangspunten!$G$32)*(1-R$133))+('Aantallen & Fasering'!AG111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AH111*(1-Uitgangspunten!$G$32)*(1-S$133))+('Aantallen & Fasering'!AH111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AI111*(1-Uitgangspunten!$G$32)*(1-T$133))+('Aantallen & Fasering'!AI111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AJ111*(1-Uitgangspunten!$G$32)*(1-U$133))+('Aantallen & Fasering'!AJ111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AK111*(1-Uitgangspunten!$G$32)*(1-V$133))+('Aantallen & Fasering'!AK111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AL111*(1-Uitgangspunten!$G$32)*(1-W$133))+('Aantallen & Fasering'!AL111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AM111*(1-Uitgangspunten!$G$32)*(1-X$133))+('Aantallen & Fasering'!AM111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AN111*(1-Uitgangspunten!$G$32)*(1-Y$133))+('Aantallen & Fasering'!AN111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AO111*(1-Uitgangspunten!$G$32)*(1-Z$133))+('Aantallen & Fasering'!AO111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AP111*(1-Uitgangspunten!$G$32)*(1-AA$133))+('Aantallen & Fasering'!AP111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AQ111*(1-Uitgangspunten!$G$32)*(1-AB$133))+('Aantallen & Fasering'!AQ111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AR111*(1-Uitgangspunten!$G$32)*(1-AC$133))+('Aantallen & Fasering'!AR111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AS111*(1-Uitgangspunten!$G$32)*(1-AD$133))+('Aantallen & Fasering'!AS111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AT111*(1-Uitgangspunten!$G$32)*(1-AE$133))+('Aantallen & Fasering'!AT111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AU111*(1-Uitgangspunten!$G$32)*(1-AF$133))+('Aantallen & Fasering'!AU111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AV111*(1-Uitgangspunten!$G$32)*(1-AG$133))+('Aantallen & Fasering'!AV111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AW111*(1-Uitgangspunten!$G$32)*(1-AH$133))+('Aantallen & Fasering'!AW111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AX111*(1-Uitgangspunten!$G$32)*(1-AI$133))+('Aantallen & Fasering'!AX111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AY111*(1-Uitgangspunten!$G$32)*(1-AJ$133))+('Aantallen & Fasering'!AY111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!AZ111*(1-Uitgangspunten!$G$32)*(1-AK$133))+('Aantallen & Fasering'!AZ111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BA111*(1-Uitgangspunten!$G$32)*(1-AL$133))+('Aantallen & Fasering'!BA111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BB111*(1-Uitgangspunten!$G$32)*(1-AM$133))+('Aantallen & Fasering'!BB111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BC111*(1-Uitgangspunten!$G$32)*(1-AN$133))+('Aantallen & Fasering'!BC111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BD111*(1-Uitgangspunten!$G$32)*(1-AO$133))+('Aantallen & Fasering'!BD111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BE111*(1-Uitgangspunten!$G$32)*(1-AP$133))+('Aantallen & Fasering'!BE111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BF111*(1-Uitgangspunten!$G$32)*(1-AQ$133))+('Aantallen & Fasering'!BF111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BG111*(1-Uitgangspunten!$G$32)*(1-AR$133))+('Aantallen & Fasering'!BG111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BH111*(1-Uitgangspunten!$G$32)*(1-AS$133))+('Aantallen & Fasering'!BH111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BI111*(1-Uitgangspunten!$G$32)*(1-AT$133))+('Aantallen & Fasering'!BI111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BJ111*(1-Uitgangspunten!$G$32)*(1-AU$133))+('Aantallen & Fasering'!BJ111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BK111*(1-Uitgangspunten!$G$32)*(1-AV$133))+('Aantallen & Fasering'!BK111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BL111*(1-Uitgangspunten!$G$32)*(1-AW$133))+('Aantallen & Fasering'!BL111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BM111*(1-Uitgangspunten!$G$32)*(1-AX$133))+('Aantallen & Fasering'!BM111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BN111*(1-Uitgangspunten!$G$32)*(1-AY$133))+('Aantallen & Fasering'!BN111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BO111*(1-Uitgangspunten!$G$32)*(1-AZ$133))+('Aantallen & Fasering'!BO111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BP111*(1-Uitgangspunten!$G$32)*(1-BA$133))+('Aantallen & Fasering'!BP111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BQ111*(1-Uitgangspunten!$G$32)*(1-BB$133))+('Aantallen & Fasering'!BQ111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BR111*(1-Uitgangspunten!$G$32)*(1-BC$133))+('Aantallen & Fasering'!BR111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BS111*(1-Uitgangspunten!$G$32)*(1-BD$133))+('Aantallen & Fasering'!BS111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BT111*(1-Uitgangspunten!$G$32)*(1-BE$133))+('Aantallen & Fasering'!BT111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BU111*(1-Uitgangspunten!$G$32)*(1-BF$133))+('Aantallen & Fasering'!BU111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BV111*(1-Uitgangspunten!$G$32)*(1-BG$133))+('Aantallen & Fasering'!BV111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BW111*(1-Uitgangspunten!$G$32)*(1-BH$133))+('Aantallen & Fasering'!BW111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BX111*(1-Uitgangspunten!$G$32)*(1-BI$133))+('Aantallen & Fasering'!BX111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BY111*(1-Uitgangspunten!$G$32)*(1-BJ$133))+('Aantallen & Fasering'!BY111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!BZ111*(1-Uitgangspunten!$G$32)*(1-BK$133))+('Aantallen & Fasering'!BZ111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!CA111*(1-Uitgangspunten!$G$32)*(1-BL$133))+('Aantallen & Fasering'!CA111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!CB111*(1-Uitgangspunten!$G$32)*(1-BM$133))+('Aantallen & Fasering'!CB111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!CC111*(1-Uitgangspunten!$G$32)*(1-BN$133))+('Aantallen & Fasering'!CC111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!CD111*(1-Uitgangspunten!$G$32)*(1-BO$133))+('Aantallen & Fasering'!CD111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!CE111*(1-Uitgangspunten!$G$32)*(1-BP$133))+('Aantallen & Fasering'!CE111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!CF111*(1-Uitgangspunten!$G$32)*(1-BQ$133))+('Aantallen & Fasering'!CF111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!CG111*(1-Uitgangspunten!$G$32)*(1-BR$133))+('Aantallen & Fasering'!CG111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!CH111*(1-Uitgangspunten!$G$32)*(1-BS$133))+('Aantallen & Fasering'!CH111*Uitgangspunten!$G$32)","v":0},{"$f":"('Aantallen & Fasering'!CI111*(1-Uitgangspunten!$G$32)*(1-BT$133))+('Aantallen & Fasering'!CI111*Uitgangspunten!$G$32)","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E112","v":"Aantal utiliteiten aangesloten"},{"$f":"'Aantallen & Fasering'!K112","v":0},{"$f":"'Aantallen & Fasering'!G112","v":"[#]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB112","v":0},{"$f":"'Aantallen & Fasering'!AC112","v":0},{"$f":"'Aantallen & Fasering'!AD112","v":0},{"$f":"'Aantallen & Fasering'!AE112","v":0},{"$f":"'Aantallen & Fasering'!AF112","v":0},{"$f":"'Aantallen & Fasering'!AG112","v":0},{"$f":"'Aantallen & Fasering'!AH112","v":0},{"$f":"'Aantallen & Fasering'!AI112","v":0},{"$f":"'Aantallen & Fasering'!AJ112","v":0},{"$f":"'Aantallen & Fasering'!AK112","v":0},{"$f":"'Aantallen & Fasering'!AL112","v":0},{"$f":"'Aantallen & Fasering'!AM112","v":0},{"$f":"'Aantallen & Fasering'!AN112","v":0},{"$f":"'Aantallen & Fasering'!AO112","v":0},{"$f":"'Aantallen & Fasering'!AP112","v":0},{"$f":"'Aantallen & Fasering'!AQ112","v":0},{"$f":"'Aantallen & Fasering'!AR112","v":0},{"$f":"'Aantallen & Fasering'!AS112","v":0},{"$f":"'Aantallen & Fasering'!AT112","v":0},{"$f":"'Aantallen & Fasering'!AU112","v":0},{"$f":"'Aantallen & Fasering'!AV112","v":0},{"$f":"'Aantallen & Fasering'!AW112","v":0},{"$f":"'Aantallen & Fasering'!AX112","v":0},{"$f":"'Aantallen & Fasering'!AY112","v":0},{"$f":"'Aantallen & Fasering'!AZ112","v":0},{"$f":"'Aantallen & Fasering'!BA112","v":0},{"$f":"'Aantallen & Fasering'!BB112","v":0},{"$f":"'Aantallen & Fasering'!BC112","v":0},{"$f":"'Aantallen & Fasering'!BD112","v":0},{"$f":"'Aantallen & Fasering'!BE112","v":0},{"$f":"'Aantallen & Fasering'!BF112","v":0},{"$f":"'Aantallen & Fasering'!BG112","v":0},{"$f":"'Aantallen & Fasering'!BH112","v":0},{"$f":"'Aantallen & Fasering'!BI112","v":0},{"$f":"'Aantallen & Fasering'!BJ112","v":0},{"$f":"'Aantallen & Fasering'!BK112","v":0},{"$f":"'Aantallen & Fasering'!BL112","v":0},{"$f":"'Aantallen & Fasering'!BM112","v":0},{"$f":"'Aantallen & Fasering'!BN112","v":0},{"$f":"'Aantallen & Fasering'!BO112","v":0},{"$f":"'Aantallen & Fasering'!BP112","v":0},{"$f":"'Aantallen & Fasering'!BQ112","v":0},{"$f":"'Aantallen & Fasering'!BR112","v":0},{"$f":"'Aantallen & Fasering'!BS112","v":0},{"$f":"'Aantallen & Fasering'!BT112","v":0},{"$f":"'Aantallen & Fasering'!BU112","v":0},{"$f":"'Aantallen & Fasering'!BV112","v":0},{"$f":"'Aantallen & Fasering'!BW112","v":0},{"$f":"'Aantallen & Fasering'!BX112","v":0},{"$f":"'Aantallen & Fasering'!BY112","v":0},{"$f":"'Aantallen & Fasering'!BZ112","v":0},{"$f":"'Aantallen & Fasering'!CA112","v":0},{"$f":"'Aantallen & Fasering'!CB112","v":0},{"$f":"'Aantallen & Fasering'!CC112","v":0},{"$f":"'Aantallen & Fasering'!CD112","v":0},{"$f":"'Aantallen & Fasering'!CE112","v":0},{"$f":"'Aantallen & Fasering'!CF112","v":0},{"$f":"'Aantallen & Fasering'!CG112","v":0},{"$f":"'Aantallen & Fasering'!CH112","v":0},{"$f":"'Aantallen & Fasering'!CI112","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E113","v":"Cumulatief aantal utiliteiten aangesloten"},null,{"$f":"'Aantallen & Fasering'!G113","v":"[#]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB113","v":0},{"$f":"'Aantallen & Fasering'!AC113","v":0},{"$f":"'Aantallen & Fasering'!AD113","v":0},{"$f":"'Aantallen & Fasering'!AE113","v":0},{"$f":"'Aantallen & Fasering'!AF113","v":0},{"$f":"'Aantallen & Fasering'!AG113","v":0},{"$f":"'Aantallen & Fasering'!AH113","v":0},{"$f":"'Aantallen & Fasering'!AI113","v":0},{"$f":"'Aantallen & Fasering'!AJ113","v":0},{"$f":"'Aantallen & Fasering'!AK113","v":0},{"$f":"'Aantallen & Fasering'!AL113","v":0},{"$f":"'Aantallen & Fasering'!AM113","v":0},{"$f":"'Aantallen & Fasering'!AN113","v":0},{"$f":"'Aantallen & Fasering'!AO113","v":0},{"$f":"'Aantallen & Fasering'!AP113","v":0},{"$f":"'Aantallen & Fasering'!AQ113","v":0},{"$f":"'Aantallen & Fasering'!AR113","v":0},{"$f":"'Aantallen & Fasering'!AS113","v":0},{"$f":"'Aantallen & Fasering'!AT113","v":0},{"$f":"'Aantallen & Fasering'!AU113","v":0},{"$f":"'Aantallen & Fasering'!AV113","v":0},{"$f":"'Aantallen & Fasering'!AW113","v":0},{"$f":"'Aantallen & Fasering'!AX113","v":0},{"$f":"'Aantallen & Fasering'!AY113","v":0},{"$f":"'Aantallen & Fasering'!AZ113","v":0},{"$f":"'Aantallen & Fasering'!BA113","v":0},{"$f":"'Aantallen & Fasering'!BB113","v":0},{"$f":"'Aantallen & Fasering'!BC113","v":0},{"$f":"'Aantallen & Fasering'!BD113","v":0},{"$f":"'Aantallen & Fasering'!BE113","v":0},{"$f":"'Aantallen & Fasering'!BF113","v":0},{"$f":"'Aantallen & Fasering'!BG113","v":0},{"$f":"'Aantallen & Fasering'!BH113","v":0},{"$f":"'Aantallen & Fasering'!BI113","v":0},{"$f":"'Aantallen & Fasering'!BJ113","v":0},{"$f":"'Aantallen & Fasering'!BK113","v":0},{"$f":"'Aantallen & Fasering'!BL113","v":0},{"$f":"'Aantallen & Fasering'!BM113","v":0},{"$f":"'Aantallen & Fasering'!BN113","v":0},{"$f":"'Aantallen & Fasering'!BO113","v":0},{"$f":"'Aantallen & Fasering'!BP113","v":0},{"$f":"'Aantallen & Fasering'!BQ113","v":0},{"$f":"'Aantallen & Fasering'!BR113","v":0},{"$f":"'Aantallen & Fasering'!BS113","v":0},{"$f":"'Aantallen & Fasering'!BT113","v":0},{"$f":"'Aantallen & Fasering'!BU113","v":0},{"$f":"'Aantallen & Fasering'!BV113","v":0},{"$f":"'Aantallen & Fasering'!BW113","v":0},{"$f":"'Aantallen & Fasering'!BX113","v":0},{"$f":"'Aantallen & Fasering'!BY113","v":0},{"$f":"'Aantallen & Fasering'!BZ113","v":0},{"$f":"'Aantallen & Fasering'!CA113","v":0},{"$f":"'Aantallen & Fasering'!CB113","v":0},{"$f":"'Aantallen & Fasering'!CC113","v":0},{"$f":"'Aantallen & Fasering'!CD113","v":0},{"$f":"'Aantallen & Fasering'!CE113","v":0},{"$f":"'Aantallen & Fasering'!CF113","v":0},{"$f":"'Aantallen & Fasering'!CG113","v":0},{"$f":"'Aantallen & Fasering'!CH113","v":0},{"$f":"'Aantallen & Fasering'!CI113","v":0}]
[]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E115","v":"Vermogen utiliteiten"},null,{"$f":"'Aantallen & Fasering'!G115","v":"[kW]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB115","v":0},{"$f":"'Aantallen & Fasering'!AC115","v":0},{"$f":"'Aantallen & Fasering'!AD115","v":0},{"$f":"'Aantallen & Fasering'!AE115","v":0},{"$f":"'Aantallen & Fasering'!AF115","v":0},{"$f":"'Aantallen & Fasering'!AG115","v":0},{"$f":"'Aantallen & Fasering'!AH115","v":0},{"$f":"'Aantallen & Fasering'!AI115","v":0},{"$f":"'Aantallen & Fasering'!AJ115","v":0},{"$f":"'Aantallen & Fasering'!AK115","v":0},{"$f":"'Aantallen & Fasering'!AL115","v":0},{"$f":"'Aantallen & Fasering'!AM115","v":0},{"$f":"'Aantallen & Fasering'!AN115","v":0},{"$f":"'Aantallen & Fasering'!AO115","v":0},{"$f":"'Aantallen & Fasering'!AP115","v":0},{"$f":"'Aantallen & Fasering'!AQ115","v":0},{"$f":"'Aantallen & Fasering'!AR115","v":0},{"$f":"'Aantallen & Fasering'!AS115","v":0},{"$f":"'Aantallen & Fasering'!AT115","v":0},{"$f":"'Aantallen & Fasering'!AU115","v":0},{"$f":"'Aantallen & Fasering'!AV115","v":0},{"$f":"'Aantallen & Fasering'!AW115","v":0},{"$f":"'Aantallen & Fasering'!AX115","v":0},{"$f":"'Aantallen & Fasering'!AY115","v":0},{"$f":"'Aantallen & Fasering'!AZ115","v":0},{"$f":"'Aantallen & Fasering'!BA115","v":0},{"$f":"'Aantallen & Fasering'!BB115","v":0},{"$f":"'Aantallen & Fasering'!BC115","v":0},{"$f":"'Aantallen & Fasering'!BD115","v":0},{"$f":"'Aantallen & Fasering'!BE115","v":0},{"$f":"'Aantallen & Fasering'!BF115","v":0},{"$f":"'Aantallen & Fasering'!BG115","v":0},{"$f":"'Aantallen & Fasering'!BH115","v":0},{"$f":"'Aantallen & Fasering'!BI115","v":0},{"$f":"'Aantallen & Fasering'!BJ115","v":0},{"$f":"'Aantallen & Fasering'!BK115","v":0},{"$f":"'Aantallen & Fasering'!BL115","v":0},{"$f":"'Aantallen & Fasering'!BM115","v":0},{"$f":"'Aantallen & Fasering'!BN115","v":0},{"$f":"'Aantallen & Fasering'!BO115","v":0},{"$f":"'Aantallen & Fasering'!BP115","v":0},{"$f":"'Aantallen & Fasering'!BQ115","v":0},{"$f":"'Aantallen & Fasering'!BR115","v":0},{"$f":"'Aantallen & Fasering'!BS115","v":0},{"$f":"'Aantallen & Fasering'!BT115","v":0},{"$f":"'Aantallen & Fasering'!BU115","v":0},{"$f":"'Aantallen & Fasering'!BV115","v":0},{"$f":"'Aantallen & Fasering'!BW115","v":0},{"$f":"'Aantallen & Fasering'!BX115","v":0},{"$f":"'Aantallen & Fasering'!BY115","v":0},{"$f":"'Aantallen & Fasering'!BZ115","v":0},{"$f":"'Aantallen & Fasering'!CA115","v":0},{"$f":"'Aantallen & Fasering'!CB115","v":0},{"$f":"'Aantallen & Fasering'!CC115","v":0},{"$f":"'Aantallen & Fasering'!CD115","v":0},{"$f":"'Aantallen & Fasering'!CE115","v":0},{"$f":"'Aantallen & Fasering'!CF115","v":0},{"$f":"'Aantallen & Fasering'!CG115","v":0},{"$f":"'Aantallen & Fasering'!CH115","v":0},{"$f":"'Aantallen & Fasering'!CI115","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E116","v":"Vermogen utiliteiten (cumulatief)"},null,{"$f":"'Aantallen & Fasering'!G116","v":"[kW]"},null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB116","v":0},{"$f":"'Aantallen & Fasering'!AC116","v":0},{"$f":"'Aantallen & Fasering'!AD116","v":0},{"$f":"'Aantallen & Fasering'!AE116","v":0},{"$f":"'Aantallen & Fasering'!AF116","v":0},{"$f":"'Aantallen & Fasering'!AG116","v":0},{"$f":"'Aantallen & Fasering'!AH116","v":0},{"$f":"'Aantallen & Fasering'!AI116","v":0},{"$f":"'Aantallen & Fasering'!AJ116","v":0},{"$f":"'Aantallen & Fasering'!AK116","v":0},{"$f":"'Aantallen & Fasering'!AL116","v":0},{"$f":"'Aantallen & Fasering'!AM116","v":0},{"$f":"'Aantallen & Fasering'!AN116","v":0},{"$f":"'Aantallen & Fasering'!AO116","v":0},{"$f":"'Aantallen & Fasering'!AP116","v":0},{"$f":"'Aantallen & Fasering'!AQ116","v":0},{"$f":"'Aantallen & Fasering'!AR116","v":0},{"$f":"'Aantallen & Fasering'!AS116","v":0},{"$f":"'Aantallen & Fasering'!AT116","v":0},{"$f":"'Aantallen & Fasering'!AU116","v":0},{"$f":"'Aantallen & Fasering'!AV116","v":0},{"$f":"'Aantallen & Fasering'!AW116","v":0},{"$f":"'Aantallen & Fasering'!AX116","v":0},{"$f":"'Aantallen & Fasering'!AY116","v":0},{"$f":"'Aantallen & Fasering'!AZ116","v":0},{"$f":"'Aantallen & Fasering'!BA116","v":0},{"$f":"'Aantallen & Fasering'!BB116","v":0},{"$f":"'Aantallen & Fasering'!BC116","v":0},{"$f":"'Aantallen & Fasering'!BD116","v":0},{"$f":"'Aantallen & Fasering'!BE116","v":0},{"$f":"'Aantallen & Fasering'!BF116","v":0},{"$f":"'Aantallen & Fasering'!BG116","v":0},{"$f":"'Aantallen & Fasering'!BH116","v":0},{"$f":"'Aantallen & Fasering'!BI116","v":0},{"$f":"'Aantallen & Fasering'!BJ116","v":0},{"$f":"'Aantallen & Fasering'!BK116","v":0},{"$f":"'Aantallen & Fasering'!BL116","v":0},{"$f":"'Aantallen & Fasering'!BM116","v":0},{"$f":"'Aantallen & Fasering'!BN116","v":0},{"$f":"'Aantallen & Fasering'!BO116","v":0},{"$f":"'Aantallen & Fasering'!BP116","v":0},{"$f":"'Aantallen & Fasering'!BQ116","v":0},{"$f":"'Aantallen & Fasering'!BR116","v":0},{"$f":"'Aantallen & Fasering'!BS116","v":0},{"$f":"'Aantallen & Fasering'!BT116","v":0},{"$f":"'Aantallen & Fasering'!BU116","v":0},{"$f":"'Aantallen & Fasering'!BV116","v":0},{"$f":"'Aantallen & Fasering'!BW116","v":0},{"$f":"'Aantallen & Fasering'!BX116","v":0},{"$f":"'Aantallen & Fasering'!BY116","v":0},{"$f":"'Aantallen & Fasering'!BZ116","v":0},{"$f":"'Aantallen & Fasering'!CA116","v":0},{"$f":"'Aantallen & Fasering'!CB116","v":0},{"$f":"'Aantallen & Fasering'!CC116","v":0},{"$f":"'Aantallen & Fasering'!CD116","v":0},{"$f":"'Aantallen & Fasering'!CE116","v":0},{"$f":"'Aantallen & Fasering'!CF116","v":0},{"$f":"'Aantallen & Fasering'!CG116","v":0},{"$f":"'Aantallen & Fasering'!CH116","v":0},{"$f":"'Aantallen & Fasering'!CI116","v":0}]
[]
[null,"Bijdrage eerder gemaakte investeringen",null,null,null,null,null,null,null,null,null,null,{"$f":"Uitgangspunten!S136","v":2022},{"$f":"Uitgangspunten!T136","v":2023},{"$f":"Uitgangspunten!U136","v":2024},{"$f":"Uitgangspunten!V136","v":2025},{"$f":"Uitgangspunten!W136","v":2026},{"$f":"Uitgangspunten!X136","v":2027},{"$f":"Uitgangspunten!Y136","v":2028},{"$f":"Uitgangspunten!Z136","v":2029},{"$f":"Uitgangspunten!AA136","v":2030},{"$f":"Uitgangspunten!AB136","v":2031},{"$f":"Uitgangspunten!AC136","v":2032},{"$f":"Uitgangspunten!AD136","v":2033},{"$f":"Uitgangspunten!AE136","v":2034},{"$f":"Uitgangspunten!AF136","v":2035},{"$f":"Uitgangspunten!AG136","v":2036},{"$f":"Uitgangspunten!AH136","v":2037},{"$f":"Uitgangspunten!AI136","v":2038},{"$f":"Uitgangspunten!AJ136","v":2039},{"$f":"Uitgangspunten!AK136","v":2040},{"$f":"Uitgangspunten!AL136","v":2041},{"$f":"Uitgangspunten!AM136","v":2042},{"$f":"Uitgangspunten!AN136","v":2043},{"$f":"Uitgangspunten!AO136","v":2044},{"$f":"Uitgangspunten!AP136","v":2045},{"$f":"Uitgangspunten!AQ136","v":2046},{"$f":"Uitgangspunten!AR136","v":2047},{"$f":"Uitgangspunten!AS136","v":2048},{"$f":"Uitgangspunten!AT136","v":2049},{"$f":"Uitgangspunten!AU136","v":2050},{"$f":"Uitgangspunten!AV136","v":2051},{"$f":"Uitgangspunten!AW136","v":2052},{"$f":"Uitgangspunten!AX136","v":2053},{"$f":"Uitgangspunten!AY136","v":2054},{"$f":"Uitgangspunten!AZ136","v":2055},{"$f":"Uitgangspunten!BA136","v":2056},{"$f":"Uitgangspunten!BB136","v":2057},{"$f":"Uitgangspunten!BC136","v":2058},{"$f":"Uitgangspunten!BD136","v":2059},{"$f":"Uitgangspunten!BE136","v":2060},{"$f":"Uitgangspunten!BF136","v":2061},{"$f":"Uitgangspunten!BG136","v":2062},{"$f":"Uitgangspunten!BH136","v":2063},{"$f":"Uitgangspunten!BI136","v":2064},{"$f":"Uitgangspunten!BJ136","v":2065},{"$f":"Uitgangspunten!BK136","v":2066},{"$f":"Uitgangspunten!BL136","v":2067},{"$f":"Uitgangspunten!BM136","v":2068},{"$f":"Uitgangspunten!BN136","v":2069},{"$f":"Uitgangspunten!BO136","v":2070},{"$f":"Uitgangspunten!BP136","v":2071},{"$f":"Uitgangspunten!BQ136","v":2072},{"$f":"Uitgangspunten!BR136","v":2073},{"$f":"Uitgangspunten!BS136","v":2074},{"$f":"Uitgangspunten!BT136","v":2075},{"$f":"Uitgangspunten!BU136","v":2076},{"$f":"Uitgangspunten!BV136","v":2077},{"$f":"Uitgangspunten!BW136","v":2078},{"$f":"Uitgangspunten!BX136","v":2079},{"$f":"Uitgangspunten!BY136","v":2080},{"$f":"Uitgangspunten!BZ136","v":2081}]
[null,null,{"$f":"Uitgangspunten!B136","v":"Bijdrage eerder gemaakte (systeem)investeringen"}]
[null,null,null,null,{"$f":"Uitgangspunten!C137","v":"Bijdrage bestaande netten of eerder gemaakte investering"},null,null,null,null,null,null,null,{"$f":"Uitgangspunten!S138","v":0},{"$f":"Uitgangspunten!T138","v":0},{"$f":"Uitgangspunten!U138","v":0},{"$f":"Uitgangspunten!V138","v":0},{"$f":"Uitgangspunten!W138","v":0},{"$f":"Uitgangspunten!X138","v":0},{"$f":"Uitgangspunten!Y138","v":0},{"$f":"Uitgangspunten!Z138","v":0},{"$f":"Uitgangspunten!AA138","v":0},{"$f":"Uitgangspunten!AB138","v":0},{"$f":"Uitgangspunten!AC138","v":0},{"$f":"Uitgangspunten!AD138","v":0},{"$f":"Uitgangspunten!AE138","v":0},{"$f":"Uitgangspunten!AF138","v":0},{"$f":"Uitgangspunten!AG138","v":0},{"$f":"Uitgangspunten!AH138","v":0},{"$f":"Uitgangspunten!AI138","v":0},{"$f":"Uitgangspunten!AJ138","v":0},{"$f":"Uitgangspunten!AK138","v":0},{"$f":"Uitgangspunten!AL138","v":0},{"$f":"Uitgangspunten!AM138","v":0},{"$f":"Uitgangspunten!AN138","v":0},{"$f":"Uitgangspunten!AO138","v":0},{"$f":"Uitgangspunten!AP138","v":0},{"$f":"Uitgangspunten!AQ138","v":0},{"$f":"Uitgangspunten!AR138","v":0},{"$f":"Uitgangspunten!AS138","v":0},{"$f":"Uitgangspunten!AT138","v":0},{"$f":"Uitgangspunten!AU138","v":0},{"$f":"Uitgangspunten!AV138","v":0},{"$f":"Uitgangspunten!AW138","v":0},{"$f":"Uitgangspunten!AX138","v":0},{"$f":"Uitgangspunten!AY138","v":0},{"$f":"Uitgangspunten!AZ138","v":0},{"$f":"Uitgangspunten!BA138","v":0},{"$f":"Uitgangspunten!BB138","v":0},{"$f":"Uitgangspunten!BC138","v":0},{"$f":"Uitgangspunten!BD138","v":0},{"$f":"Uitgangspunten!BE138","v":0},{"$f":"Uitgangspunten!BF138","v":0},{"$f":"Uitgangspunten!BG138","v":0},{"$f":"Uitgangspunten!BH138","v":0},{"$f":"Uitgangspunten!BI138","v":0},{"$f":"Uitgangspunten!BJ138","v":0},{"$f":"Uitgangspunten!BK138","v":0},{"$f":"Uitgangspunten!BL138","v":0},{"$f":"Uitgangspunten!BM138","v":0},{"$f":"Uitgangspunten!BN138","v":0},{"$f":"Uitgangspunten!BO138","v":0},{"$f":"Uitgangspunten!BP138","v":0},{"$f":"Uitgangspunten!BQ138","v":0},{"$f":"Uitgangspunten!BR138","v":0},{"$f":"Uitgangspunten!BS138","v":0},{"$f":"Uitgangspunten!BT138","v":0},{"$f":"Uitgangspunten!BU138","v":0},{"$f":"Uitgangspunten!BV138","v":0},{"$f":"Uitgangspunten!BW138","v":0},{"$f":"Uitgangspunten!BX138","v":0},{"$f":"Uitgangspunten!BY138","v":0},{"$f":"Uitgangspunten!BZ138","v":0}]
[]
[]
[null,"FASERING & ECONOMISCHE LEVENSDUUR",null,null,null,null,null,null,null,null,null,null,{"$f":"'Aantallen & Fasering'!AB121","v":2022},{"$f":"'Aantallen & Fasering'!AC121","v":2023},{"$f":"'Aantallen & Fasering'!AD121","v":2024},{"$f":"'Aantallen & Fasering'!AE121","v":2025},{"$f":"'Aantallen & Fasering'!AF121","v":2026},{"$f":"'Aantallen & Fasering'!AG121","v":2027},{"$f":"'Aantallen & Fasering'!AH121","v":2028},{"$f":"'Aantallen & Fasering'!AI121","v":2029},{"$f":"'Aantallen & Fasering'!AJ121","v":2030},{"$f":"'Aantallen & Fasering'!AK121","v":2031},{"$f":"'Aantallen & Fasering'!AL121","v":2032},{"$f":"'Aantallen & Fasering'!AM121","v":2033},{"$f":"'Aantallen & Fasering'!AN121","v":2034},{"$f":"'Aantallen & Fasering'!AO121","v":2035},{"$f":"'Aantallen & Fasering'!AP121","v":2036},{"$f":"'Aantallen & Fasering'!AQ121","v":2037},{"$f":"'Aantallen & Fasering'!AR121","v":2038},{"$f":"'Aantallen & Fasering'!AS121","v":2039},{"$f":"'Aantallen & Fasering'!AT121","v":2040},{"$f":"'Aantallen & Fasering'!AU121","v":2041},{"$f":"'Aantallen & Fasering'!AV121","v":2042},{"$f":"'Aantallen & Fasering'!AW121","v":2043},{"$f":"'Aantallen & Fasering'!AX121","v":2044},{"$f":"'Aantallen & Fasering'!AY121","v":2045},{"$f":"'Aantallen & Fasering'!AZ121","v":2046},{"$f":"'Aantallen & Fasering'!BA121","v":2047},{"$f":"'Aantallen & Fasering'!BB121","v":2048},{"$f":"'Aantallen & Fasering'!BC121","v":2049},{"$f":"'Aantallen & Fasering'!BD121","v":2050},{"$f":"'Aantallen & Fasering'!BE121","v":2051},{"$f":"'Aantallen & Fasering'!BF121","v":2052},{"$f":"'Aantallen & Fasering'!BG121","v":2053},{"$f":"'Aantallen & Fasering'!BH121","v":2054},{"$f":"'Aantallen & Fasering'!BI121","v":2055},{"$f":"'Aantallen & Fasering'!BJ121","v":2056},{"$f":"'Aantallen & Fasering'!BK121","v":2057},{"$f":"'Aantallen & Fasering'!BL121","v":2058},{"$f":"'Aantallen & Fasering'!BM121","v":2059},{"$f":"'Aantallen & Fasering'!BN121","v":2060},{"$f":"'Aantallen & Fasering'!BO121","v":2061},{"$f":"'Aantallen & Fasering'!BP121","v":2062},{"$f":"'Aantallen & Fasering'!BQ121","v":2063},{"$f":"'Aantallen & Fasering'!BR121","v":2064},{"$f":"'Aantallen & Fasering'!BS121","v":2065},{"$f":"'Aantallen & Fasering'!BT121","v":2066},{"$f":"'Aantallen & Fasering'!BU121","v":2067},{"$f":"'Aantallen & Fasering'!BV121","v":2068},{"$f":"'Aantallen & Fasering'!BW121","v":2069},{"$f":"'Aantallen & Fasering'!BX121","v":2070},{"$f":"'Aantallen & Fasering'!BY121","v":2071},{"$f":"'Aantallen & Fasering'!BZ121","v":2072},{"$f":"'Aantallen & Fasering'!CA121","v":2073},{"$f":"'Aantallen & Fasering'!CB121","v":2074},{"$f":"'Aantallen & Fasering'!CC121","v":2075},{"$f":"'Aantallen & Fasering'!CD121","v":2076},{"$f":"'Aantallen & Fasering'!CE121","v":2077},{"$f":"'Aantallen & Fasering'!CF121","v":2078},{"$f":"'Aantallen & Fasering'!CG121","v":2079},{"$f":"'Aantallen & Fasering'!CH121","v":2080},{"$f":"'Aantallen & Fasering'!CI121","v":2081}]
[null,null,{"$f":"'Aantallen & Fasering'!C122","v":"Netten"}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E123","v":"Econ. levensduur en fasering Hoofddistributietracé"},{"$f":"'Aantallen & Fasering'!F123","v":30},{"$f":"'Aantallen & Fasering'!G123","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M123","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB123","v":1},{"$f":"'Aantallen & Fasering'!AC123","v":0},{"$f":"'Aantallen & Fasering'!AD123","v":0},{"$f":"'Aantallen & Fasering'!AE123","v":0},{"$f":"'Aantallen & Fasering'!AF123","v":0},{"$f":"'Aantallen & Fasering'!AG123","v":0},{"$f":"'Aantallen & Fasering'!AH123","v":0},{"$f":"'Aantallen & Fasering'!AI123","v":0},{"$f":"'Aantallen & Fasering'!AJ123","v":0},{"$f":"'Aantallen & Fasering'!AK123","v":0},{"$f":"'Aantallen & Fasering'!AL123","v":0},{"$f":"'Aantallen & Fasering'!AM123","v":0},{"$f":"'Aantallen & Fasering'!AN123","v":0},{"$f":"'Aantallen & Fasering'!AO123","v":0},{"$f":"'Aantallen & Fasering'!AP123","v":0},{"$f":"'Aantallen & Fasering'!AQ123","v":0},{"$f":"'Aantallen & Fasering'!AR123","v":0},{"$f":"'Aantallen & Fasering'!AS123","v":0},{"$f":"'Aantallen & Fasering'!AT123","v":0},{"$f":"'Aantallen & Fasering'!AU123","v":0},{"$f":"'Aantallen & Fasering'!AV123","v":0},{"$f":"'Aantallen & Fasering'!AW123","v":0},{"$f":"'Aantallen & Fasering'!AX123","v":0},{"$f":"'Aantallen & Fasering'!AY123","v":0},{"$f":"'Aantallen & Fasering'!AZ123","v":0},{"$f":"'Aantallen & Fasering'!BA123","v":0},{"$f":"'Aantallen & Fasering'!BB123","v":0},{"$f":"'Aantallen & Fasering'!BC123","v":0},{"$f":"'Aantallen & Fasering'!BD123","v":0},{"$f":"'Aantallen & Fasering'!BE123","v":0},{"$f":"'Aantallen & Fasering'!BF123","v":0},{"$f":"'Aantallen & Fasering'!BG123","v":0},{"$f":"'Aantallen & Fasering'!BH123","v":0},{"$f":"'Aantallen & Fasering'!BI123","v":0},{"$f":"'Aantallen & Fasering'!BJ123","v":0},{"$f":"'Aantallen & Fasering'!BK123","v":0},{"$f":"'Aantallen & Fasering'!BL123","v":0},{"$f":"'Aantallen & Fasering'!BM123","v":0},{"$f":"'Aantallen & Fasering'!BN123","v":0},{"$f":"'Aantallen & Fasering'!BO123","v":0},{"$f":"'Aantallen & Fasering'!BP123","v":0},{"$f":"'Aantallen & Fasering'!BQ123","v":0},{"$f":"'Aantallen & Fasering'!BR123","v":0},{"$f":"'Aantallen & Fasering'!BS123","v":0},{"$f":"'Aantallen & Fasering'!BT123","v":0},{"$f":"'Aantallen & Fasering'!BU123","v":0},{"$f":"'Aantallen & Fasering'!BV123","v":0},{"$f":"'Aantallen & Fasering'!BW123","v":0},{"$f":"'Aantallen & Fasering'!BX123","v":0},{"$f":"'Aantallen & Fasering'!BY123","v":0},{"$f":"'Aantallen & Fasering'!BZ123","v":0},{"$f":"'Aantallen & Fasering'!CA123","v":0},{"$f":"'Aantallen & Fasering'!CB123","v":0},{"$f":"'Aantallen & Fasering'!CC123","v":0},{"$f":"'Aantallen & Fasering'!CD123","v":0},{"$f":"'Aantallen & Fasering'!CE123","v":0},{"$f":"'Aantallen & Fasering'!CF123","v":0},{"$f":"'Aantallen & Fasering'!CG123","v":0},{"$f":"'Aantallen & Fasering'!CH123","v":0},{"$f":"'Aantallen & Fasering'!CI123","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E124","v":"Econ. levensduur en fasering Primaire netten"},{"$f":"'Aantallen & Fasering'!F124","v":30},{"$f":"'Aantallen & Fasering'!G124","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M124","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB124","v":0},{"$f":"'Aantallen & Fasering'!AC124","v":0.33},{"$f":"'Aantallen & Fasering'!AD124","v":0.33},{"$f":"'Aantallen & Fasering'!AE124","v":0.34},{"$f":"'Aantallen & Fasering'!AF124","v":0},{"$f":"'Aantallen & Fasering'!AG124","v":0},{"$f":"'Aantallen & Fasering'!AH124","v":0},{"$f":"'Aantallen & Fasering'!AI124","v":0},{"$f":"'Aantallen & Fasering'!AJ124","v":0},{"$f":"'Aantallen & Fasering'!AK124","v":0},{"$f":"'Aantallen & Fasering'!AL124","v":0},{"$f":"'Aantallen & Fasering'!AM124","v":0},{"$f":"'Aantallen & Fasering'!AN124","v":0},{"$f":"'Aantallen & Fasering'!AO124","v":0},{"$f":"'Aantallen & Fasering'!AP124","v":0},{"$f":"'Aantallen & Fasering'!AQ124","v":0},{"$f":"'Aantallen & Fasering'!AR124","v":0},{"$f":"'Aantallen & Fasering'!AS124","v":0},{"$f":"'Aantallen & Fasering'!AT124","v":0},{"$f":"'Aantallen & Fasering'!AU124","v":0},{"$f":"'Aantallen & Fasering'!AV124","v":0},{"$f":"'Aantallen & Fasering'!AW124","v":0},{"$f":"'Aantallen & Fasering'!AX124","v":0},{"$f":"'Aantallen & Fasering'!AY124","v":0},{"$f":"'Aantallen & Fasering'!AZ124","v":0},{"$f":"'Aantallen & Fasering'!BA124","v":0},{"$f":"'Aantallen & Fasering'!BB124","v":0},{"$f":"'Aantallen & Fasering'!BC124","v":0},{"$f":"'Aantallen & Fasering'!BD124","v":0},{"$f":"'Aantallen & Fasering'!BE124","v":0},{"$f":"'Aantallen & Fasering'!BF124","v":0},{"$f":"'Aantallen & Fasering'!BG124","v":0},{"$f":"'Aantallen & Fasering'!BH124","v":0},{"$f":"'Aantallen & Fasering'!BI124","v":0},{"$f":"'Aantallen & Fasering'!BJ124","v":0},{"$f":"'Aantallen & Fasering'!BK124","v":0},{"$f":"'Aantallen & Fasering'!BL124","v":0},{"$f":"'Aantallen & Fasering'!BM124","v":0},{"$f":"'Aantallen & Fasering'!BN124","v":0},{"$f":"'Aantallen & Fasering'!BO124","v":0},{"$f":"'Aantallen & Fasering'!BP124","v":0},{"$f":"'Aantallen & Fasering'!BQ124","v":0},{"$f":"'Aantallen & Fasering'!BR124","v":0},{"$f":"'Aantallen & Fasering'!BS124","v":0},{"$f":"'Aantallen & Fasering'!BT124","v":0},{"$f":"'Aantallen & Fasering'!BU124","v":0},{"$f":"'Aantallen & Fasering'!BV124","v":0},{"$f":"'Aantallen & Fasering'!BW124","v":0},{"$f":"'Aantallen & Fasering'!BX124","v":0},{"$f":"'Aantallen & Fasering'!BY124","v":0},{"$f":"'Aantallen & Fasering'!BZ124","v":0},{"$f":"'Aantallen & Fasering'!CA124","v":0},{"$f":"'Aantallen & Fasering'!CB124","v":0},{"$f":"'Aantallen & Fasering'!CC124","v":0},{"$f":"'Aantallen & Fasering'!CD124","v":0},{"$f":"'Aantallen & Fasering'!CE124","v":0},{"$f":"'Aantallen & Fasering'!CF124","v":0},{"$f":"'Aantallen & Fasering'!CG124","v":0},{"$f":"'Aantallen & Fasering'!CH124","v":0},{"$f":"'Aantallen & Fasering'!CI124","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E125","v":"Econ. levensduur en fasering Secundaire netten"},{"$f":"'Aantallen & Fasering'!F125","v":30},{"$f":"'Aantallen & Fasering'!G125","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M125","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB125","v":0},{"$f":"'Aantallen & Fasering'!AC125","v":0.33},{"$f":"'Aantallen & Fasering'!AD125","v":0.33},{"$f":"'Aantallen & Fasering'!AE125","v":0.34},{"$f":"'Aantallen & Fasering'!AF125","v":0},{"$f":"'Aantallen & Fasering'!AG125","v":0},{"$f":"'Aantallen & Fasering'!AH125","v":0},{"$f":"'Aantallen & Fasering'!AI125","v":0},{"$f":"'Aantallen & Fasering'!AJ125","v":0},{"$f":"'Aantallen & Fasering'!AK125","v":0},{"$f":"'Aantallen & Fasering'!AL125","v":0},{"$f":"'Aantallen & Fasering'!AM125","v":0},{"$f":"'Aantallen & Fasering'!AN125","v":0},{"$f":"'Aantallen & Fasering'!AO125","v":0},{"$f":"'Aantallen & Fasering'!AP125","v":0},{"$f":"'Aantallen & Fasering'!AQ125","v":0},{"$f":"'Aantallen & Fasering'!AR125","v":0},{"$f":"'Aantallen & Fasering'!AS125","v":0},{"$f":"'Aantallen & Fasering'!AT125","v":0},{"$f":"'Aantallen & Fasering'!AU125","v":0},{"$f":"'Aantallen & Fasering'!AV125","v":0},{"$f":"'Aantallen & Fasering'!AW125","v":0},{"$f":"'Aantallen & Fasering'!AX125","v":0},{"$f":"'Aantallen & Fasering'!AY125","v":0},{"$f":"'Aantallen & Fasering'!AZ125","v":0},{"$f":"'Aantallen & Fasering'!BA125","v":0},{"$f":"'Aantallen & Fasering'!BB125","v":0},{"$f":"'Aantallen & Fasering'!BC125","v":0},{"$f":"'Aantallen & Fasering'!BD125","v":0},{"$f":"'Aantallen & Fasering'!BE125","v":0},{"$f":"'Aantallen & Fasering'!BF125","v":0},{"$f":"'Aantallen & Fasering'!BG125","v":0},{"$f":"'Aantallen & Fasering'!BH125","v":0},{"$f":"'Aantallen & Fasering'!BI125","v":0},{"$f":"'Aantallen & Fasering'!BJ125","v":0},{"$f":"'Aantallen & Fasering'!BK125","v":0},{"$f":"'Aantallen & Fasering'!BL125","v":0},{"$f":"'Aantallen & Fasering'!BM125","v":0},{"$f":"'Aantallen & Fasering'!BN125","v":0},{"$f":"'Aantallen & Fasering'!BO125","v":0},{"$f":"'Aantallen & Fasering'!BP125","v":0},{"$f":"'Aantallen & Fasering'!BQ125","v":0},{"$f":"'Aantallen & Fasering'!BR125","v":0},{"$f":"'Aantallen & Fasering'!BS125","v":0},{"$f":"'Aantallen & Fasering'!BT125","v":0},{"$f":"'Aantallen & Fasering'!BU125","v":0},{"$f":"'Aantallen & Fasering'!BV125","v":0},{"$f":"'Aantallen & Fasering'!BW125","v":0},{"$f":"'Aantallen & Fasering'!BX125","v":0},{"$f":"'Aantallen & Fasering'!BY125","v":0},{"$f":"'Aantallen & Fasering'!BZ125","v":0},{"$f":"'Aantallen & Fasering'!CA125","v":0},{"$f":"'Aantallen & Fasering'!CB125","v":0},{"$f":"'Aantallen & Fasering'!CC125","v":0},{"$f":"'Aantallen & Fasering'!CD125","v":0},{"$f":"'Aantallen & Fasering'!CE125","v":0},{"$f":"'Aantallen & Fasering'!CF125","v":0},{"$f":"'Aantallen & Fasering'!CG125","v":0},{"$f":"'Aantallen & Fasering'!CH125","v":0},{"$f":"'Aantallen & Fasering'!CI125","v":0}]
[null,null,null,null,{"$f":"'Aantallen & Fasering'!E126","v":"Econ. levensduur en fasering CAPEX Overig"},{"$f":"'Aantallen & Fasering'!F126","v":20},{"$f":"'Aantallen & Fasering'!G126","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M126","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB126","v":0},{"$f":"'Aantallen & Fasering'!AC126","v":0.33},{"$f":"'Aantallen & Fasering'!AD126","v":0.33},{"$f":"'Aantallen & Fasering'!AE126","v":0.34},{"$f":"'Aantallen & Fasering'!AF126","v":0},{"$f":"'Aantallen & Fasering'!AG126","v":0},{"$f":"'Aantallen & Fasering'!AH126","v":0},{"$f":"'Aantallen & Fasering'!AI126","v":0},{"$f":"'Aantallen & Fasering'!AJ126","v":0},{"$f":"'Aantallen & Fasering'!AK126","v":0},{"$f":"'Aantallen & Fasering'!AL126","v":0},{"$f":"'Aantallen & Fasering'!AM126","v":0},{"$f":"'Aantallen & Fasering'!AN126","v":0},{"$f":"'Aantallen & Fasering'!AO126","v":0},{"$f":"'Aantallen & Fasering'!AP126","v":0},{"$f":"'Aantallen & Fasering'!AQ126","v":0},{"$f":"'Aantallen & Fasering'!AR126","v":0},{"$f":"'Aantallen & Fasering'!AS126","v":0},{"$f":"'Aantallen & Fasering'!AT126","v":0},{"$f":"'Aantallen & Fasering'!AU126","v":0},{"$f":"'Aantallen & Fasering'!AV126","v":0},{"$f":"'Aantallen & Fasering'!AW126","v":0.2},{"$f":"'Aantallen & Fasering'!AX126","v":0.2},{"$f":"'Aantallen & Fasering'!AY126","v":0.1},{"$f":"'Aantallen & Fasering'!AZ126","v":0},{"$f":"'Aantallen & Fasering'!BA126","v":0},{"$f":"'Aantallen & Fasering'!BB126","v":0},{"$f":"'Aantallen & Fasering'!BC126","v":0},{"$f":"'Aantallen & Fasering'!BD126","v":0},{"$f":"'Aantallen & Fasering'!BE126","v":0},{"$f":"'Aantallen & Fasering'!BF126","v":0},{"$f":"'Aantallen & Fasering'!BG126","v":0},{"$f":"'Aantallen & Fasering'!BH126","v":0},{"$f":"'Aantallen & Fasering'!BI126","v":0},{"$f":"'Aantallen & Fasering'!BJ126","v":0},{"$f":"'Aantallen & Fasering'!BK126","v":0},{"$f":"'Aantallen & Fasering'!BL126","v":0},{"$f":"'Aantallen & Fasering'!BM126","v":0},{"$f":"'Aantallen & Fasering'!BN126","v":0},{"$f":"'Aantallen & Fasering'!BO126","v":0},{"$f":"'Aantallen & Fasering'!BP126","v":0},{"$f":"'Aantallen & Fasering'!BQ126","v":0},{"$f":"'Aantallen & Fasering'!BR126","v":0},{"$f":"'Aantallen & Fasering'!BS126","v":0},{"$f":"'Aantallen & Fasering'!BT126","v":0},{"$f":"'Aantallen & Fasering'!BU126","v":0},{"$f":"'Aantallen & Fasering'!BV126","v":0},{"$f":"'Aantallen & Fasering'!BW126","v":0},{"$f":"'Aantallen & Fasering'!BX126","v":0},{"$f":"'Aantallen & Fasering'!BY126","v":0},{"$f":"'Aantallen & Fasering'!BZ126","v":0},{"$f":"'Aantallen & Fasering'!CA126","v":0},{"$f":"'Aantallen & Fasering'!CB126","v":0},{"$f":"'Aantallen & Fasering'!CC126","v":0},{"$f":"'Aantallen & Fasering'!CD126","v":0},{"$f":"'Aantallen & Fasering'!CE126","v":0},{"$f":"'Aantallen & Fasering'!CF126","v":0},{"$f":"'Aantallen & Fasering'!CG126","v":0},{"$f":"'Aantallen & Fasering'!CH126","v":0},{"$f":"'Aantallen & Fasering'!CI126","v":0}]
[null,null,{"$f":"'Aantallen & Fasering'!C146","v":"Grondgebonden"}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E129","v":"Econ. levensduur grondgebonden"},{"$f":"'Aantallen & Fasering'!E147","v":"Fasering en Herinvestering aansluiting grondgebonden"},{"$f":"'Aantallen & Fasering'!F129","v":30},{"$f":"'Aantallen & Fasering'!G129","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M129","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB147","v":0.2},{"$f":"'Aantallen & Fasering'!AC147","v":0.2},{"$f":"'Aantallen & Fasering'!AD147","v":0.2},{"$f":"'Aantallen & Fasering'!AE147","v":0.2},{"$f":"'Aantallen & Fasering'!AF147","v":0.2},{"$f":"'Aantallen & Fasering'!AG147","v":0},{"$f":"'Aantallen & Fasering'!AH147","v":0},{"$f":"'Aantallen & Fasering'!AI147","v":0},{"$f":"'Aantallen & Fasering'!AJ147","v":0},{"$f":"'Aantallen & Fasering'!AK147","v":0},{"$f":"'Aantallen & Fasering'!AL147","v":0},{"$f":"'Aantallen & Fasering'!AM147","v":0},{"$f":"'Aantallen & Fasering'!AN147","v":0},{"$f":"'Aantallen & Fasering'!AO147","v":0},{"$f":"'Aantallen & Fasering'!AP147","v":0},{"$f":"'Aantallen & Fasering'!AQ147","v":0},{"$f":"'Aantallen & Fasering'!AR147","v":0},{"$f":"'Aantallen & Fasering'!AS147","v":0},{"$f":"'Aantallen & Fasering'!AT147","v":0},{"$f":"'Aantallen & Fasering'!AU147","v":0},{"$f":"'Aantallen & Fasering'!AV147","v":0},{"$f":"'Aantallen & Fasering'!AW147","v":0},{"$f":"'Aantallen & Fasering'!AX147","v":0},{"$f":"'Aantallen & Fasering'!AY147","v":0},{"$f":"'Aantallen & Fasering'!AZ147","v":0},{"$f":"'Aantallen & Fasering'!BA147","v":0},{"$f":"'Aantallen & Fasering'!BB147","v":0},{"$f":"'Aantallen & Fasering'!BC147","v":0},{"$f":"'Aantallen & Fasering'!BD147","v":0},{"$f":"'Aantallen & Fasering'!BE147","v":0},{"$f":"'Aantallen & Fasering'!BF147","v":0},{"$f":"'Aantallen & Fasering'!BG147","v":0},{"$f":"'Aantallen & Fasering'!BH147","v":0},{"$f":"'Aantallen & Fasering'!BI147","v":0},{"$f":"'Aantallen & Fasering'!BJ147","v":0},{"$f":"'Aantallen & Fasering'!BK147","v":0},{"$f":"'Aantallen & Fasering'!BL147","v":0},{"$f":"'Aantallen & Fasering'!BM147","v":0},{"$f":"'Aantallen & Fasering'!BN147","v":0},{"$f":"'Aantallen & Fasering'!BO147","v":0},{"$f":"'Aantallen & Fasering'!BP147","v":0},{"$f":"'Aantallen & Fasering'!BQ147","v":0},{"$f":"'Aantallen & Fasering'!BR147","v":0},{"$f":"'Aantallen & Fasering'!BS147","v":0},{"$f":"'Aantallen & Fasering'!BT147","v":0},{"$f":"'Aantallen & Fasering'!BU147","v":0},{"$f":"'Aantallen & Fasering'!BV147","v":0},{"$f":"'Aantallen & Fasering'!BW147","v":0},{"$f":"'Aantallen & Fasering'!BX147","v":0},{"$f":"'Aantallen & Fasering'!BY147","v":0},{"$f":"'Aantallen & Fasering'!BZ147","v":0},{"$f":"'Aantallen & Fasering'!CA147","v":0},{"$f":"'Aantallen & Fasering'!CB147","v":0},{"$f":"'Aantallen & Fasering'!CC147","v":0},{"$f":"'Aantallen & Fasering'!CD147","v":0},{"$f":"'Aantallen & Fasering'!CE147","v":0},{"$f":"'Aantallen & Fasering'!CF147","v":0},{"$f":"'Aantallen & Fasering'!CG147","v":0},{"$f":"'Aantallen & Fasering'!CH147","v":0},{"$f":"'Aantallen & Fasering'!CI147","v":0}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E130","v":"Econ. levensduur warmtewisselaar / afleversets grondgebonden"},{"$f":"'Aantallen & Fasering'!E148","v":"Fasering en Herinvestering warmtewisselaar / afleversets grondgebonden"},{"$f":"'Aantallen & Fasering'!F130","v":15},{"$f":"'Aantallen & Fasering'!G130","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M130","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB148","v":0.2},{"$f":"'Aantallen & Fasering'!AC148","v":0.2},{"$f":"'Aantallen & Fasering'!AD148","v":0.2},{"$f":"'Aantallen & Fasering'!AE148","v":0.2},{"$f":"'Aantallen & Fasering'!AF148","v":0.2},{"$f":"'Aantallen & Fasering'!AG148","v":0},{"$f":"'Aantallen & Fasering'!AH148","v":0},{"$f":"'Aantallen & Fasering'!AI148","v":0},{"$f":"'Aantallen & Fasering'!AJ148","v":0},{"$f":"'Aantallen & Fasering'!AK148","v":0},{"$f":"'Aantallen & Fasering'!AL148","v":0},{"$f":"'Aantallen & Fasering'!AM148","v":0},{"$f":"'Aantallen & Fasering'!AN148","v":0},{"$f":"'Aantallen & Fasering'!AO148","v":0},{"$f":"'Aantallen & Fasering'!AP148","v":0},{"$f":"'Aantallen & Fasering'!AQ148","v":0},{"$f":"'Aantallen & Fasering'!AR148","v":0.2},{"$f":"'Aantallen & Fasering'!AS148","v":0.2},{"$f":"'Aantallen & Fasering'!AT148","v":0.2},{"$f":"'Aantallen & Fasering'!AU148","v":0.2},{"$f":"'Aantallen & Fasering'!AV148","v":0.2},{"$f":"'Aantallen & Fasering'!AW148","v":0},{"$f":"'Aantallen & Fasering'!AX148","v":0},{"$f":"'Aantallen & Fasering'!AY148","v":0},{"$f":"'Aantallen & Fasering'!AZ148","v":0},{"$f":"'Aantallen & Fasering'!BA148","v":0},{"$f":"'Aantallen & Fasering'!BB148","v":0},{"$f":"'Aantallen & Fasering'!BC148","v":0},{"$f":"'Aantallen & Fasering'!BD148","v":0},{"$f":"'Aantallen & Fasering'!BE148","v":0},{"$f":"'Aantallen & Fasering'!BF148","v":0},{"$f":"'Aantallen & Fasering'!BG148","v":0},{"$f":"'Aantallen & Fasering'!BH148","v":0},{"$f":"'Aantallen & Fasering'!BI148","v":0},{"$f":"'Aantallen & Fasering'!BJ148","v":0},{"$f":"'Aantallen & Fasering'!BK148","v":0},{"$f":"'Aantallen & Fasering'!BL148","v":0},{"$f":"'Aantallen & Fasering'!BM148","v":0},{"$f":"'Aantallen & Fasering'!BN148","v":0},{"$f":"'Aantallen & Fasering'!BO148","v":0},{"$f":"'Aantallen & Fasering'!BP148","v":0},{"$f":"'Aantallen & Fasering'!BQ148","v":0},{"$f":"'Aantallen & Fasering'!BR148","v":0},{"$f":"'Aantallen & Fasering'!BS148","v":0},{"$f":"'Aantallen & Fasering'!BT148","v":0},{"$f":"'Aantallen & Fasering'!BU148","v":0},{"$f":"'Aantallen & Fasering'!BV148","v":0},{"$f":"'Aantallen & Fasering'!BW148","v":0},{"$f":"'Aantallen & Fasering'!BX148","v":0},{"$f":"'Aantallen & Fasering'!BY148","v":0},{"$f":"'Aantallen & Fasering'!BZ148","v":0},{"$f":"'Aantallen & Fasering'!CA148","v":0},{"$f":"'Aantallen & Fasering'!CB148","v":0},{"$f":"'Aantallen & Fasering'!CC148","v":0},{"$f":"'Aantallen & Fasering'!CD148","v":0},{"$f":"'Aantallen & Fasering'!CE148","v":0},{"$f":"'Aantallen & Fasering'!CF148","v":0},{"$f":"'Aantallen & Fasering'!CG148","v":0},{"$f":"'Aantallen & Fasering'!CH148","v":0},{"$f":"'Aantallen & Fasering'!CI148","v":0}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E131","v":"Econ. levensduur meters grondgebonden"},{"$f":"'Aantallen & Fasering'!E149","v":"Fasering en Herinvestering meters grondgebonden"},{"$f":"'Aantallen & Fasering'!F131","v":10},{"$f":"'Aantallen & Fasering'!G131","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M131","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB149","v":0.2},{"$f":"'Aantallen & Fasering'!AC149","v":0.2},{"$f":"'Aantallen & Fasering'!AD149","v":0.2},{"$f":"'Aantallen & Fasering'!AE149","v":0.2},{"$f":"'Aantallen & Fasering'!AF149","v":0.2},{"$f":"'Aantallen & Fasering'!AG149","v":0},{"$f":"'Aantallen & Fasering'!AH149","v":0},{"$f":"'Aantallen & Fasering'!AI149","v":0},{"$f":"'Aantallen & Fasering'!AJ149","v":0},{"$f":"'Aantallen & Fasering'!AK149","v":0},{"$f":"'Aantallen & Fasering'!AL149","v":0},{"$f":"'Aantallen & Fasering'!AM149","v":0.2},{"$f":"'Aantallen & Fasering'!AN149","v":0.2},{"$f":"'Aantallen & Fasering'!AO149","v":0.2},{"$f":"'Aantallen & Fasering'!AP149","v":0.2},{"$f":"'Aantallen & Fasering'!AQ149","v":0.2},{"$f":"'Aantallen & Fasering'!AR149","v":0},{"$f":"'Aantallen & Fasering'!AS149","v":0},{"$f":"'Aantallen & Fasering'!AT149","v":0},{"$f":"'Aantallen & Fasering'!AU149","v":0},{"$f":"'Aantallen & Fasering'!AV149","v":0},{"$f":"'Aantallen & Fasering'!AW149","v":0.2},{"$f":"'Aantallen & Fasering'!AX149","v":0.2},{"$f":"'Aantallen & Fasering'!AY149","v":0.2},{"$f":"'Aantallen & Fasering'!AZ149","v":0.2},{"$f":"'Aantallen & Fasering'!BA149","v":0.2},{"$f":"'Aantallen & Fasering'!BB149","v":0},{"$f":"'Aantallen & Fasering'!BC149","v":0},{"$f":"'Aantallen & Fasering'!BD149","v":0},{"$f":"'Aantallen & Fasering'!BE149","v":0},{"$f":"'Aantallen & Fasering'!BF149","v":0},{"$f":"'Aantallen & Fasering'!BG149","v":0},{"$f":"'Aantallen & Fasering'!BH149","v":0},{"$f":"'Aantallen & Fasering'!BI149","v":0},{"$f":"'Aantallen & Fasering'!BJ149","v":0},{"$f":"'Aantallen & Fasering'!BK149","v":0},{"$f":"'Aantallen & Fasering'!BL149","v":0},{"$f":"'Aantallen & Fasering'!BM149","v":0},{"$f":"'Aantallen & Fasering'!BN149","v":0},{"$f":"'Aantallen & Fasering'!BO149","v":0},{"$f":"'Aantallen & Fasering'!BP149","v":0},{"$f":"'Aantallen & Fasering'!BQ149","v":0},{"$f":"'Aantallen & Fasering'!BR149","v":0},{"$f":"'Aantallen & Fasering'!BS149","v":0},{"$f":"'Aantallen & Fasering'!BT149","v":0},{"$f":"'Aantallen & Fasering'!BU149","v":0},{"$f":"'Aantallen & Fasering'!BV149","v":0},{"$f":"'Aantallen & Fasering'!BW149","v":0},{"$f":"'Aantallen & Fasering'!BX149","v":0},{"$f":"'Aantallen & Fasering'!BY149","v":0},{"$f":"'Aantallen & Fasering'!BZ149","v":0},{"$f":"'Aantallen & Fasering'!CA149","v":0},{"$f":"'Aantallen & Fasering'!CB149","v":0},{"$f":"'Aantallen & Fasering'!CC149","v":0},{"$f":"'Aantallen & Fasering'!CD149","v":0},{"$f":"'Aantallen & Fasering'!CE149","v":0},{"$f":"'Aantallen & Fasering'!CF149","v":0},{"$f":"'Aantallen & Fasering'!CG149","v":0},{"$f":"'Aantallen & Fasering'!CH149","v":0},{"$f":"'Aantallen & Fasering'!CI149","v":0}]
[null,null,{"$f":"'Aantallen & Fasering'!C150","v":"Gestapeld"}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E133","v":"Econ. levensduur aansluiting gestapeld"},{"$f":"'Aantallen & Fasering'!E151","v":"Fasering en Herinvestering aansluiting gestapeld"},{"$f":"'Aantallen & Fasering'!F133","v":30},{"$f":"'Aantallen & Fasering'!G133","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M133","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB151","v":0.2},{"$f":"'Aantallen & Fasering'!AC151","v":0.2},{"$f":"'Aantallen & Fasering'!AD151","v":0.2},{"$f":"'Aantallen & Fasering'!AE151","v":0.2},{"$f":"'Aantallen & Fasering'!AF151","v":0.2},{"$f":"'Aantallen & Fasering'!AG151","v":0},{"$f":"'Aantallen & Fasering'!AH151","v":0},{"$f":"'Aantallen & Fasering'!AI151","v":0},{"$f":"'Aantallen & Fasering'!AJ151","v":0},{"$f":"'Aantallen & Fasering'!AK151","v":0},{"$f":"'Aantallen & Fasering'!AL151","v":0},{"$f":"'Aantallen & Fasering'!AM151","v":0},{"$f":"'Aantallen & Fasering'!AN151","v":0},{"$f":"'Aantallen & Fasering'!AO151","v":0},{"$f":"'Aantallen & Fasering'!AP151","v":0},{"$f":"'Aantallen & Fasering'!AQ151","v":0},{"$f":"'Aantallen & Fasering'!AR151","v":0},{"$f":"'Aantallen & Fasering'!AS151","v":0},{"$f":"'Aantallen & Fasering'!AT151","v":0},{"$f":"'Aantallen & Fasering'!AU151","v":0},{"$f":"'Aantallen & Fasering'!AV151","v":0},{"$f":"'Aantallen & Fasering'!AW151","v":0},{"$f":"'Aantallen & Fasering'!AX151","v":0},{"$f":"'Aantallen & Fasering'!AY151","v":0},{"$f":"'Aantallen & Fasering'!AZ151","v":0},{"$f":"'Aantallen & Fasering'!BA151","v":0},{"$f":"'Aantallen & Fasering'!BB151","v":0},{"$f":"'Aantallen & Fasering'!BC151","v":0},{"$f":"'Aantallen & Fasering'!BD151","v":0},{"$f":"'Aantallen & Fasering'!BE151","v":0},{"$f":"'Aantallen & Fasering'!BF151","v":0},{"$f":"'Aantallen & Fasering'!BG151","v":0},{"$f":"'Aantallen & Fasering'!BH151","v":0},{"$f":"'Aantallen & Fasering'!BI151","v":0},{"$f":"'Aantallen & Fasering'!BJ151","v":0},{"$f":"'Aantallen & Fasering'!BK151","v":0},{"$f":"'Aantallen & Fasering'!BL151","v":0},{"$f":"'Aantallen & Fasering'!BM151","v":0},{"$f":"'Aantallen & Fasering'!BN151","v":0},{"$f":"'Aantallen & Fasering'!BO151","v":0},{"$f":"'Aantallen & Fasering'!BP151","v":0},{"$f":"'Aantallen & Fasering'!BQ151","v":0},{"$f":"'Aantallen & Fasering'!BR151","v":0},{"$f":"'Aantallen & Fasering'!BS151","v":0},{"$f":"'Aantallen & Fasering'!BT151","v":0},{"$f":"'Aantallen & Fasering'!BU151","v":0},{"$f":"'Aantallen & Fasering'!BV151","v":0},{"$f":"'Aantallen & Fasering'!BW151","v":0},{"$f":"'Aantallen & Fasering'!BX151","v":0},{"$f":"'Aantallen & Fasering'!BY151","v":0},{"$f":"'Aantallen & Fasering'!BZ151","v":0},{"$f":"'Aantallen & Fasering'!CA151","v":0},{"$f":"'Aantallen & Fasering'!CB151","v":0},{"$f":"'Aantallen & Fasering'!CC151","v":0},{"$f":"'Aantallen & Fasering'!CD151","v":0},{"$f":"'Aantallen & Fasering'!CE151","v":0},{"$f":"'Aantallen & Fasering'!CF151","v":0},{"$f":"'Aantallen & Fasering'!CG151","v":0},{"$f":"'Aantallen & Fasering'!CH151","v":0},{"$f":"'Aantallen & Fasering'!CI151","v":0}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E134","v":"Econ. levensduur warmtewisselaar / afleversets gestapeld"},{"$f":"'Aantallen & Fasering'!E152","v":"Fasering en Herinvestering warmtewisselaar / afleversets gestapeld"},{"$f":"'Aantallen & Fasering'!F134","v":15},{"$f":"'Aantallen & Fasering'!G134","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M134","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB152","v":0.2},{"$f":"'Aantallen & Fasering'!AC152","v":0.2},{"$f":"'Aantallen & Fasering'!AD152","v":0.2},{"$f":"'Aantallen & Fasering'!AE152","v":0.2},{"$f":"'Aantallen & Fasering'!AF152","v":0.2},{"$f":"'Aantallen & Fasering'!AG152","v":0},{"$f":"'Aantallen & Fasering'!AH152","v":0},{"$f":"'Aantallen & Fasering'!AI152","v":0},{"$f":"'Aantallen & Fasering'!AJ152","v":0},{"$f":"'Aantallen & Fasering'!AK152","v":0},{"$f":"'Aantallen & Fasering'!AL152","v":0},{"$f":"'Aantallen & Fasering'!AM152","v":0},{"$f":"'Aantallen & Fasering'!AN152","v":0},{"$f":"'Aantallen & Fasering'!AO152","v":0},{"$f":"'Aantallen & Fasering'!AP152","v":0},{"$f":"'Aantallen & Fasering'!AQ152","v":0},{"$f":"'Aantallen & Fasering'!AR152","v":0.2},{"$f":"'Aantallen & Fasering'!AS152","v":0.2},{"$f":"'Aantallen & Fasering'!AT152","v":0.2},{"$f":"'Aantallen & Fasering'!AU152","v":0.2},{"$f":"'Aantallen & Fasering'!AV152","v":0.2},{"$f":"'Aantallen & Fasering'!AW152","v":0},{"$f":"'Aantallen & Fasering'!AX152","v":0},{"$f":"'Aantallen & Fasering'!AY152","v":0},{"$f":"'Aantallen & Fasering'!AZ152","v":0},{"$f":"'Aantallen & Fasering'!BA152","v":0},{"$f":"'Aantallen & Fasering'!BB152","v":0},{"$f":"'Aantallen & Fasering'!BC152","v":0},{"$f":"'Aantallen & Fasering'!BD152","v":0},{"$f":"'Aantallen & Fasering'!BE152","v":0},{"$f":"'Aantallen & Fasering'!BF152","v":0},{"$f":"'Aantallen & Fasering'!BG152","v":0},{"$f":"'Aantallen & Fasering'!BH152","v":0},{"$f":"'Aantallen & Fasering'!BI152","v":0},{"$f":"'Aantallen & Fasering'!BJ152","v":0},{"$f":"'Aantallen & Fasering'!BK152","v":0},{"$f":"'Aantallen & Fasering'!BL152","v":0},{"$f":"'Aantallen & Fasering'!BM152","v":0},{"$f":"'Aantallen & Fasering'!BN152","v":0},{"$f":"'Aantallen & Fasering'!BO152","v":0},{"$f":"'Aantallen & Fasering'!BP152","v":0},{"$f":"'Aantallen & Fasering'!BQ152","v":0},{"$f":"'Aantallen & Fasering'!BR152","v":0},{"$f":"'Aantallen & Fasering'!BS152","v":0},{"$f":"'Aantallen & Fasering'!BT152","v":0},{"$f":"'Aantallen & Fasering'!BU152","v":0},{"$f":"'Aantallen & Fasering'!BV152","v":0},{"$f":"'Aantallen & Fasering'!BW152","v":0},{"$f":"'Aantallen & Fasering'!BX152","v":0},{"$f":"'Aantallen & Fasering'!BY152","v":0},{"$f":"'Aantallen & Fasering'!BZ152","v":0},{"$f":"'Aantallen & Fasering'!CA152","v":0},{"$f":"'Aantallen & Fasering'!CB152","v":0},{"$f":"'Aantallen & Fasering'!CC152","v":0},{"$f":"'Aantallen & Fasering'!CD152","v":0},{"$f":"'Aantallen & Fasering'!CE152","v":0},{"$f":"'Aantallen & Fasering'!CF152","v":0},{"$f":"'Aantallen & Fasering'!CG152","v":0},{"$f":"'Aantallen & Fasering'!CH152","v":0},{"$f":"'Aantallen & Fasering'!CI152","v":0}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E135","v":"Econ. levensduur meters gestapeld"},{"$f":"'Aantallen & Fasering'!E153","v":"Fasering en Herinvestering meters gestapeld"},{"$f":"'Aantallen & Fasering'!F135","v":10},{"$f":"'Aantallen & Fasering'!G135","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M135","v":true},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB153","v":0.2},{"$f":"'Aantallen & Fasering'!AC153","v":0.2},{"$f":"'Aantallen & Fasering'!AD153","v":0.2},{"$f":"'Aantallen & Fasering'!AE153","v":0.2},{"$f":"'Aantallen & Fasering'!AF153","v":0.2},{"$f":"'Aantallen & Fasering'!AG153","v":0},{"$f":"'Aantallen & Fasering'!AH153","v":0},{"$f":"'Aantallen & Fasering'!AI153","v":0},{"$f":"'Aantallen & Fasering'!AJ153","v":0},{"$f":"'Aantallen & Fasering'!AK153","v":0},{"$f":"'Aantallen & Fasering'!AL153","v":0},{"$f":"'Aantallen & Fasering'!AM153","v":0.2},{"$f":"'Aantallen & Fasering'!AN153","v":0.2},{"$f":"'Aantallen & Fasering'!AO153","v":0.2},{"$f":"'Aantallen & Fasering'!AP153","v":0.2},{"$f":"'Aantallen & Fasering'!AQ153","v":0.2},{"$f":"'Aantallen & Fasering'!AR153","v":0},{"$f":"'Aantallen & Fasering'!AS153","v":0},{"$f":"'Aantallen & Fasering'!AT153","v":0},{"$f":"'Aantallen & Fasering'!AU153","v":0},{"$f":"'Aantallen & Fasering'!AV153","v":0},{"$f":"'Aantallen & Fasering'!AW153","v":0.2},{"$f":"'Aantallen & Fasering'!AX153","v":0.2},{"$f":"'Aantallen & Fasering'!AY153","v":0.2},{"$f":"'Aantallen & Fasering'!AZ153","v":0.2},{"$f":"'Aantallen & Fasering'!BA153","v":0.2},{"$f":"'Aantallen & Fasering'!BB153","v":0},{"$f":"'Aantallen & Fasering'!BC153","v":0},{"$f":"'Aantallen & Fasering'!BD153","v":0},{"$f":"'Aantallen & Fasering'!BE153","v":0},{"$f":"'Aantallen & Fasering'!BF153","v":0},{"$f":"'Aantallen & Fasering'!BG153","v":0},{"$f":"'Aantallen & Fasering'!BH153","v":0},{"$f":"'Aantallen & Fasering'!BI153","v":0},{"$f":"'Aantallen & Fasering'!BJ153","v":0},{"$f":"'Aantallen & Fasering'!BK153","v":0},{"$f":"'Aantallen & Fasering'!BL153","v":0},{"$f":"'Aantallen & Fasering'!BM153","v":0},{"$f":"'Aantallen & Fasering'!BN153","v":0},{"$f":"'Aantallen & Fasering'!BO153","v":0},{"$f":"'Aantallen & Fasering'!BP153","v":0},{"$f":"'Aantallen & Fasering'!BQ153","v":0},{"$f":"'Aantallen & Fasering'!BR153","v":0},{"$f":"'Aantallen & Fasering'!BS153","v":0},{"$f":"'Aantallen & Fasering'!BT153","v":0},{"$f":"'Aantallen & Fasering'!BU153","v":0},{"$f":"'Aantallen & Fasering'!BV153","v":0},{"$f":"'Aantallen & Fasering'!BW153","v":0},{"$f":"'Aantallen & Fasering'!BX153","v":0},{"$f":"'Aantallen & Fasering'!BY153","v":0},{"$f":"'Aantallen & Fasering'!BZ153","v":0},{"$f":"'Aantallen & Fasering'!CA153","v":0},{"$f":"'Aantallen & Fasering'!CB153","v":0},{"$f":"'Aantallen & Fasering'!CC153","v":0},{"$f":"'Aantallen & Fasering'!CD153","v":0},{"$f":"'Aantallen & Fasering'!CE153","v":0},{"$f":"'Aantallen & Fasering'!CF153","v":0},{"$f":"'Aantallen & Fasering'!CG153","v":0},{"$f":"'Aantallen & Fasering'!CH153","v":0},{"$f":"'Aantallen & Fasering'!CI153","v":0}]
[null,null,{"$f":"'Aantallen & Fasering'!C154","v":"Collectief"}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E137","v":"Econ. levensduur aansluiting collectief"},{"$f":"'Aantallen & Fasering'!E155","v":"Fasering en Herinvestering aansluiting collectief"},{"$f":"'Aantallen & Fasering'!F137","v":30},{"$f":"'Aantallen & Fasering'!G137","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M137","v":false},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB155","v":0},{"$f":"'Aantallen & Fasering'!AC155","v":0},{"$f":"'Aantallen & Fasering'!AD155","v":0},{"$f":"'Aantallen & Fasering'!AE155","v":0},{"$f":"'Aantallen & Fasering'!AF155","v":0},{"$f":"'Aantallen & Fasering'!AG155","v":0},{"$f":"'Aantallen & Fasering'!AH155","v":0},{"$f":"'Aantallen & Fasering'!AI155","v":0},{"$f":"'Aantallen & Fasering'!AJ155","v":0},{"$f":"'Aantallen & Fasering'!AK155","v":0},{"$f":"'Aantallen & Fasering'!AL155","v":0},{"$f":"'Aantallen & Fasering'!AM155","v":0},{"$f":"'Aantallen & Fasering'!AN155","v":0},{"$f":"'Aantallen & Fasering'!AO155","v":0},{"$f":"'Aantallen & Fasering'!AP155","v":0},{"$f":"'Aantallen & Fasering'!AQ155","v":0},{"$f":"'Aantallen & Fasering'!AR155","v":0},{"$f":"'Aantallen & Fasering'!AS155","v":0},{"$f":"'Aantallen & Fasering'!AT155","v":0},{"$f":"'Aantallen & Fasering'!AU155","v":0},{"$f":"'Aantallen & Fasering'!AV155","v":0},{"$f":"'Aantallen & Fasering'!AW155","v":0},{"$f":"'Aantallen & Fasering'!AX155","v":0},{"$f":"'Aantallen & Fasering'!AY155","v":0},{"$f":"'Aantallen & Fasering'!AZ155","v":0},{"$f":"'Aantallen & Fasering'!BA155","v":0},{"$f":"'Aantallen & Fasering'!BB155","v":0},{"$f":"'Aantallen & Fasering'!BC155","v":0},{"$f":"'Aantallen & Fasering'!BD155","v":0},{"$f":"'Aantallen & Fasering'!BE155","v":0},{"$f":"'Aantallen & Fasering'!BF155","v":0},{"$f":"'Aantallen & Fasering'!BG155","v":0},{"$f":"'Aantallen & Fasering'!BH155","v":0},{"$f":"'Aantallen & Fasering'!BI155","v":0},{"$f":"'Aantallen & Fasering'!BJ155","v":0},{"$f":"'Aantallen & Fasering'!BK155","v":0},{"$f":"'Aantallen & Fasering'!BL155","v":0},{"$f":"'Aantallen & Fasering'!BM155","v":0},{"$f":"'Aantallen & Fasering'!BN155","v":0},{"$f":"'Aantallen & Fasering'!BO155","v":0},{"$f":"'Aantallen & Fasering'!BP155","v":0},{"$f":"'Aantallen & Fasering'!BQ155","v":0},{"$f":"'Aantallen & Fasering'!BR155","v":0},{"$f":"'Aantallen & Fasering'!BS155","v":0},{"$f":"'Aantallen & Fasering'!BT155","v":0},{"$f":"'Aantallen & Fasering'!BU155","v":0},{"$f":"'Aantallen & Fasering'!BV155","v":0},{"$f":"'Aantallen & Fasering'!BW155","v":0},{"$f":"'Aantallen & Fasering'!BX155","v":0},{"$f":"'Aantallen & Fasering'!BY155","v":0},{"$f":"'Aantallen & Fasering'!BZ155","v":0},{"$f":"'Aantallen & Fasering'!CA155","v":0},{"$f":"'Aantallen & Fasering'!CB155","v":0},{"$f":"'Aantallen & Fasering'!CC155","v":0},{"$f":"'Aantallen & Fasering'!CD155","v":0},{"$f":"'Aantallen & Fasering'!CE155","v":0},{"$f":"'Aantallen & Fasering'!CF155","v":0},{"$f":"'Aantallen & Fasering'!CG155","v":0},{"$f":"'Aantallen & Fasering'!CH155","v":0},{"$f":"'Aantallen & Fasering'!CI155","v":0}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E138","v":"Econ. levensduur warmtewisselaar / afleversets collectief"},{"$f":"'Aantallen & Fasering'!E156","v":"Fasering en Herinvestering warmtewisselaar / afleversets collectief"},{"$f":"'Aantallen & Fasering'!F138","v":15},{"$f":"'Aantallen & Fasering'!G138","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M138","v":false},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB156","v":0},{"$f":"'Aantallen & Fasering'!AC156","v":0},{"$f":"'Aantallen & Fasering'!AD156","v":0},{"$f":"'Aantallen & Fasering'!AE156","v":0},{"$f":"'Aantallen & Fasering'!AF156","v":0},{"$f":"'Aantallen & Fasering'!AG156","v":0},{"$f":"'Aantallen & Fasering'!AH156","v":0},{"$f":"'Aantallen & Fasering'!AI156","v":0},{"$f":"'Aantallen & Fasering'!AJ156","v":0},{"$f":"'Aantallen & Fasering'!AK156","v":0},{"$f":"'Aantallen & Fasering'!AL156","v":0},{"$f":"'Aantallen & Fasering'!AM156","v":0},{"$f":"'Aantallen & Fasering'!AN156","v":0},{"$f":"'Aantallen & Fasering'!AO156","v":0},{"$f":"'Aantallen & Fasering'!AP156","v":0},{"$f":"'Aantallen & Fasering'!AQ156","v":0},{"$f":"'Aantallen & Fasering'!AR156","v":0},{"$f":"'Aantallen & Fasering'!AS156","v":0},{"$f":"'Aantallen & Fasering'!AT156","v":0},{"$f":"'Aantallen & Fasering'!AU156","v":0},{"$f":"'Aantallen & Fasering'!AV156","v":0},{"$f":"'Aantallen & Fasering'!AW156","v":0},{"$f":"'Aantallen & Fasering'!AX156","v":0},{"$f":"'Aantallen & Fasering'!AY156","v":0},{"$f":"'Aantallen & Fasering'!AZ156","v":0},{"$f":"'Aantallen & Fasering'!BA156","v":0},{"$f":"'Aantallen & Fasering'!BB156","v":0},{"$f":"'Aantallen & Fasering'!BC156","v":0},{"$f":"'Aantallen & Fasering'!BD156","v":0},{"$f":"'Aantallen & Fasering'!BE156","v":0},{"$f":"'Aantallen & Fasering'!BF156","v":0},{"$f":"'Aantallen & Fasering'!BG156","v":0},{"$f":"'Aantallen & Fasering'!BH156","v":0},{"$f":"'Aantallen & Fasering'!BI156","v":0},{"$f":"'Aantallen & Fasering'!BJ156","v":0},{"$f":"'Aantallen & Fasering'!BK156","v":0},{"$f":"'Aantallen & Fasering'!BL156","v":0},{"$f":"'Aantallen & Fasering'!BM156","v":0},{"$f":"'Aantallen & Fasering'!BN156","v":0},{"$f":"'Aantallen & Fasering'!BO156","v":0},{"$f":"'Aantallen & Fasering'!BP156","v":0},{"$f":"'Aantallen & Fasering'!BQ156","v":0},{"$f":"'Aantallen & Fasering'!BR156","v":0},{"$f":"'Aantallen & Fasering'!BS156","v":0},{"$f":"'Aantallen & Fasering'!BT156","v":0},{"$f":"'Aantallen & Fasering'!BU156","v":0},{"$f":"'Aantallen & Fasering'!BV156","v":0},{"$f":"'Aantallen & Fasering'!BW156","v":0},{"$f":"'Aantallen & Fasering'!BX156","v":0},{"$f":"'Aantallen & Fasering'!BY156","v":0},{"$f":"'Aantallen & Fasering'!BZ156","v":0},{"$f":"'Aantallen & Fasering'!CA156","v":0},{"$f":"'Aantallen & Fasering'!CB156","v":0},{"$f":"'Aantallen & Fasering'!CC156","v":0},{"$f":"'Aantallen & Fasering'!CD156","v":0},{"$f":"'Aantallen & Fasering'!CE156","v":0},{"$f":"'Aantallen & Fasering'!CF156","v":0},{"$f":"'Aantallen & Fasering'!CG156","v":0},{"$f":"'Aantallen & Fasering'!CH156","v":0},{"$f":"'Aantallen & Fasering'!CI156","v":0}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E139","v":"Econ. levensduur meters collectief"},{"$f":"'Aantallen & Fasering'!E157","v":"Fasering en Herinvestering meters collectief"},{"$f":"'Aantallen & Fasering'!F139","v":10},{"$f":"'Aantallen & Fasering'!G139","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M139","v":false},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB157","v":0},{"$f":"'Aantallen & Fasering'!AC157","v":0},{"$f":"'Aantallen & Fasering'!AD157","v":0},{"$f":"'Aantallen & Fasering'!AE157","v":0},{"$f":"'Aantallen & Fasering'!AF157","v":0},{"$f":"'Aantallen & Fasering'!AG157","v":0},{"$f":"'Aantallen & Fasering'!AH157","v":0},{"$f":"'Aantallen & Fasering'!AI157","v":0},{"$f":"'Aantallen & Fasering'!AJ157","v":0},{"$f":"'Aantallen & Fasering'!AK157","v":0},{"$f":"'Aantallen & Fasering'!AL157","v":0},{"$f":"'Aantallen & Fasering'!AM157","v":0},{"$f":"'Aantallen & Fasering'!AN157","v":0},{"$f":"'Aantallen & Fasering'!AO157","v":0},{"$f":"'Aantallen & Fasering'!AP157","v":0},{"$f":"'Aantallen & Fasering'!AQ157","v":0},{"$f":"'Aantallen & Fasering'!AR157","v":0},{"$f":"'Aantallen & Fasering'!AS157","v":0},{"$f":"'Aantallen & Fasering'!AT157","v":0},{"$f":"'Aantallen & Fasering'!AU157","v":0},{"$f":"'Aantallen & Fasering'!AV157","v":0},{"$f":"'Aantallen & Fasering'!AW157","v":0},{"$f":"'Aantallen & Fasering'!AX157","v":0},{"$f":"'Aantallen & Fasering'!AY157","v":0},{"$f":"'Aantallen & Fasering'!AZ157","v":0},{"$f":"'Aantallen & Fasering'!BA157","v":0},{"$f":"'Aantallen & Fasering'!BB157","v":0},{"$f":"'Aantallen & Fasering'!BC157","v":0},{"$f":"'Aantallen & Fasering'!BD157","v":0},{"$f":"'Aantallen & Fasering'!BE157","v":0},{"$f":"'Aantallen & Fasering'!BF157","v":0},{"$f":"'Aantallen & Fasering'!BG157","v":0},{"$f":"'Aantallen & Fasering'!BH157","v":0},{"$f":"'Aantallen & Fasering'!BI157","v":0},{"$f":"'Aantallen & Fasering'!BJ157","v":0},{"$f":"'Aantallen & Fasering'!BK157","v":0},{"$f":"'Aantallen & Fasering'!BL157","v":0},{"$f":"'Aantallen & Fasering'!BM157","v":0},{"$f":"'Aantallen & Fasering'!BN157","v":0},{"$f":"'Aantallen & Fasering'!BO157","v":0},{"$f":"'Aantallen & Fasering'!BP157","v":0},{"$f":"'Aantallen & Fasering'!BQ157","v":0},{"$f":"'Aantallen & Fasering'!BR157","v":0},{"$f":"'Aantallen & Fasering'!BS157","v":0},{"$f":"'Aantallen & Fasering'!BT157","v":0},{"$f":"'Aantallen & Fasering'!BU157","v":0},{"$f":"'Aantallen & Fasering'!BV157","v":0},{"$f":"'Aantallen & Fasering'!BW157","v":0},{"$f":"'Aantallen & Fasering'!BX157","v":0},{"$f":"'Aantallen & Fasering'!BY157","v":0},{"$f":"'Aantallen & Fasering'!BZ157","v":0},{"$f":"'Aantallen & Fasering'!CA157","v":0},{"$f":"'Aantallen & Fasering'!CB157","v":0},{"$f":"'Aantallen & Fasering'!CC157","v":0},{"$f":"'Aantallen & Fasering'!CD157","v":0},{"$f":"'Aantallen & Fasering'!CE157","v":0},{"$f":"'Aantallen & Fasering'!CF157","v":0},{"$f":"'Aantallen & Fasering'!CG157","v":0},{"$f":"'Aantallen & Fasering'!CH157","v":0},{"$f":"'Aantallen & Fasering'!CI157","v":0}]
[null,null,{"$f":"'Aantallen & Fasering'!C158","v":"Utiliteit"}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E141","v":"Econ. levensduur aansluiting utiliteit"},{"$f":"'Aantallen & Fasering'!E159","v":"Fasering en Herinvestering aansluiting utiliteit"},{"$f":"'Aantallen & Fasering'!F141","v":30},{"$f":"'Aantallen & Fasering'!G141","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M141","v":false},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB159","v":0},{"$f":"'Aantallen & Fasering'!AC159","v":0},{"$f":"'Aantallen & Fasering'!AD159","v":0},{"$f":"'Aantallen & Fasering'!AE159","v":0},{"$f":"'Aantallen & Fasering'!AF159","v":0},{"$f":"'Aantallen & Fasering'!AG159","v":0},{"$f":"'Aantallen & Fasering'!AH159","v":0},{"$f":"'Aantallen & Fasering'!AI159","v":0},{"$f":"'Aantallen & Fasering'!AJ159","v":0},{"$f":"'Aantallen & Fasering'!AK159","v":0},{"$f":"'Aantallen & Fasering'!AL159","v":0},{"$f":"'Aantallen & Fasering'!AM159","v":0},{"$f":"'Aantallen & Fasering'!AN159","v":0},{"$f":"'Aantallen & Fasering'!AO159","v":0},{"$f":"'Aantallen & Fasering'!AP159","v":0},{"$f":"'Aantallen & Fasering'!AQ159","v":0},{"$f":"'Aantallen & Fasering'!AR159","v":0},{"$f":"'Aantallen & Fasering'!AS159","v":0},{"$f":"'Aantallen & Fasering'!AT159","v":0},{"$f":"'Aantallen & Fasering'!AU159","v":0},{"$f":"'Aantallen & Fasering'!AV159","v":0},{"$f":"'Aantallen & Fasering'!AW159","v":0},{"$f":"'Aantallen & Fasering'!AX159","v":0},{"$f":"'Aantallen & Fasering'!AY159","v":0},{"$f":"'Aantallen & Fasering'!AZ159","v":0},{"$f":"'Aantallen & Fasering'!BA159","v":0},{"$f":"'Aantallen & Fasering'!BB159","v":0},{"$f":"'Aantallen & Fasering'!BC159","v":0},{"$f":"'Aantallen & Fasering'!BD159","v":0},{"$f":"'Aantallen & Fasering'!BE159","v":0},{"$f":"'Aantallen & Fasering'!BF159","v":0},{"$f":"'Aantallen & Fasering'!BG159","v":0},{"$f":"'Aantallen & Fasering'!BH159","v":0},{"$f":"'Aantallen & Fasering'!BI159","v":0},{"$f":"'Aantallen & Fasering'!BJ159","v":0},{"$f":"'Aantallen & Fasering'!BK159","v":0},{"$f":"'Aantallen & Fasering'!BL159","v":0},{"$f":"'Aantallen & Fasering'!BM159","v":0},{"$f":"'Aantallen & Fasering'!BN159","v":0},{"$f":"'Aantallen & Fasering'!BO159","v":0},{"$f":"'Aantallen & Fasering'!BP159","v":0},{"$f":"'Aantallen & Fasering'!BQ159","v":0},{"$f":"'Aantallen & Fasering'!BR159","v":0},{"$f":"'Aantallen & Fasering'!BS159","v":0},{"$f":"'Aantallen & Fasering'!BT159","v":0},{"$f":"'Aantallen & Fasering'!BU159","v":0},{"$f":"'Aantallen & Fasering'!BV159","v":0},{"$f":"'Aantallen & Fasering'!BW159","v":0},{"$f":"'Aantallen & Fasering'!BX159","v":0},{"$f":"'Aantallen & Fasering'!BY159","v":0},{"$f":"'Aantallen & Fasering'!BZ159","v":0},{"$f":"'Aantallen & Fasering'!CA159","v":0},{"$f":"'Aantallen & Fasering'!CB159","v":0},{"$f":"'Aantallen & Fasering'!CC159","v":0},{"$f":"'Aantallen & Fasering'!CD159","v":0},{"$f":"'Aantallen & Fasering'!CE159","v":0},{"$f":"'Aantallen & Fasering'!CF159","v":0},{"$f":"'Aantallen & Fasering'!CG159","v":0},{"$f":"'Aantallen & Fasering'!CH159","v":0},{"$f":"'Aantallen & Fasering'!CI159","v":0}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E142","v":"Econ. levensduur warmtewisselaar / afleversets utiliteit"},{"$f":"'Aantallen & Fasering'!E160","v":"Fasering en Herinvestering warmtewisselaar / afleversets utiliteit"},{"$f":"'Aantallen & Fasering'!F142","v":15},{"$f":"'Aantallen & Fasering'!G142","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M142","v":false},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB160","v":0},{"$f":"'Aantallen & Fasering'!AC160","v":0},{"$f":"'Aantallen & Fasering'!AD160","v":0},{"$f":"'Aantallen & Fasering'!AE160","v":0},{"$f":"'Aantallen & Fasering'!AF160","v":0},{"$f":"'Aantallen & Fasering'!AG160","v":0},{"$f":"'Aantallen & Fasering'!AH160","v":0},{"$f":"'Aantallen & Fasering'!AI160","v":0},{"$f":"'Aantallen & Fasering'!AJ160","v":0},{"$f":"'Aantallen & Fasering'!AK160","v":0},{"$f":"'Aantallen & Fasering'!AL160","v":0},{"$f":"'Aantallen & Fasering'!AM160","v":0},{"$f":"'Aantallen & Fasering'!AN160","v":0},{"$f":"'Aantallen & Fasering'!AO160","v":0},{"$f":"'Aantallen & Fasering'!AP160","v":0},{"$f":"'Aantallen & Fasering'!AQ160","v":0},{"$f":"'Aantallen & Fasering'!AR160","v":0},{"$f":"'Aantallen & Fasering'!AS160","v":0},{"$f":"'Aantallen & Fasering'!AT160","v":0},{"$f":"'Aantallen & Fasering'!AU160","v":0},{"$f":"'Aantallen & Fasering'!AV160","v":0},{"$f":"'Aantallen & Fasering'!AW160","v":0},{"$f":"'Aantallen & Fasering'!AX160","v":0},{"$f":"'Aantallen & Fasering'!AY160","v":0},{"$f":"'Aantallen & Fasering'!AZ160","v":0},{"$f":"'Aantallen & Fasering'!BA160","v":0},{"$f":"'Aantallen & Fasering'!BB160","v":0},{"$f":"'Aantallen & Fasering'!BC160","v":0},{"$f":"'Aantallen & Fasering'!BD160","v":0},{"$f":"'Aantallen & Fasering'!BE160","v":0},{"$f":"'Aantallen & Fasering'!BF160","v":0},{"$f":"'Aantallen & Fasering'!BG160","v":0},{"$f":"'Aantallen & Fasering'!BH160","v":0},{"$f":"'Aantallen & Fasering'!BI160","v":0},{"$f":"'Aantallen & Fasering'!BJ160","v":0},{"$f":"'Aantallen & Fasering'!BK160","v":0},{"$f":"'Aantallen & Fasering'!BL160","v":0},{"$f":"'Aantallen & Fasering'!BM160","v":0},{"$f":"'Aantallen & Fasering'!BN160","v":0},{"$f":"'Aantallen & Fasering'!BO160","v":0},{"$f":"'Aantallen & Fasering'!BP160","v":0},{"$f":"'Aantallen & Fasering'!BQ160","v":0},{"$f":"'Aantallen & Fasering'!BR160","v":0},{"$f":"'Aantallen & Fasering'!BS160","v":0},{"$f":"'Aantallen & Fasering'!BT160","v":0},{"$f":"'Aantallen & Fasering'!BU160","v":0},{"$f":"'Aantallen & Fasering'!BV160","v":0},{"$f":"'Aantallen & Fasering'!BW160","v":0},{"$f":"'Aantallen & Fasering'!BX160","v":0},{"$f":"'Aantallen & Fasering'!BY160","v":0},{"$f":"'Aantallen & Fasering'!BZ160","v":0},{"$f":"'Aantallen & Fasering'!CA160","v":0},{"$f":"'Aantallen & Fasering'!CB160","v":0},{"$f":"'Aantallen & Fasering'!CC160","v":0},{"$f":"'Aantallen & Fasering'!CD160","v":0},{"$f":"'Aantallen & Fasering'!CE160","v":0},{"$f":"'Aantallen & Fasering'!CF160","v":0},{"$f":"'Aantallen & Fasering'!CG160","v":0},{"$f":"'Aantallen & Fasering'!CH160","v":0},{"$f":"'Aantallen & Fasering'!CI160","v":0}]
[null,null,null,{"$f":"'Aantallen & Fasering'!E143","v":"Econ. levensduur meters utiliteit"},{"$f":"'Aantallen & Fasering'!E161","v":"Fasering en Herinvestering meters utiliteit"},{"$f":"'Aantallen & Fasering'!F143","v":10},{"$f":"'Aantallen & Fasering'!G143","v":"[jaar]"},{"$f":"'Aantallen & Fasering'!M143","v":false},null,null,null,null,{"$f":"'Aantallen & Fasering'!AB161","v":0},{"$f":"'Aantallen & Fasering'!AC161","v":0},{"$f":"'Aantallen & Fasering'!AD161","v":0},{"$f":"'Aantallen & Fasering'!AE161","v":0},{"$f":"'Aantallen & Fasering'!AF161","v":0},{"$f":"'Aantallen & Fasering'!AG161","v":0},{"$f":"'Aantallen & Fasering'!AH161","v":0},{"$f":"'Aantallen & Fasering'!AI161","v":0},{"$f":"'Aantallen & Fasering'!AJ161","v":0},{"$f":"'Aantallen & Fasering'!AK161","v":0},{"$f":"'Aantallen & Fasering'!AL161","v":0},{"$f":"'Aantallen & Fasering'!AM161","v":0},{"$f":"'Aantallen & Fasering'!AN161","v":0},{"$f":"'Aantallen & Fasering'!AO161","v":0},{"$f":"'Aantallen & Fasering'!AP161","v":0},{"$f":"'Aantallen & Fasering'!AQ161","v":0},{"$f":"'Aantallen & Fasering'!AR161","v":0},{"$f":"'Aantallen & Fasering'!AS161","v":0},{"$f":"'Aantallen & Fasering'!AT161","v":0},{"$f":"'Aantallen & Fasering'!AU161","v":0},{"$f":"'Aantallen & Fasering'!AV161","v":0},{"$f":"'Aantallen & Fasering'!AW161","v":0},{"$f":"'Aantallen & Fasering'!AX161","v":0},{"$f":"'Aantallen & Fasering'!AY161","v":0},{"$f":"'Aantallen & Fasering'!AZ161","v":0},{"$f":"'Aantallen & Fasering'!BA161","v":0},{"$f":"'Aantallen & Fasering'!BB161","v":0},{"$f":"'Aantallen & Fasering'!BC161","v":0},{"$f":"'Aantallen & Fasering'!BD161","v":0},{"$f":"'Aantallen & Fasering'!BE161","v":0},{"$f":"'Aantallen & Fasering'!BF161","v":0},{"$f":"'Aantallen & Fasering'!BG161","v":0},{"$f":"'Aantallen & Fasering'!BH161","v":0},{"$f":"'Aantallen & Fasering'!BI161","v":0},{"$f":"'Aantallen & Fasering'!BJ161","v":0},{"$f":"'Aantallen & Fasering'!BK161","v":0},{"$f":"'Aantallen & Fasering'!BL161","v":0},{"$f":"'Aantallen & Fasering'!BM161","v":0},{"$f":"'Aantallen & Fasering'!BN161","v":0},{"$f":"'Aantallen & Fasering'!BO161","v":0},{"$f":"'Aantallen & Fasering'!BP161","v":0},{"$f":"'Aantallen & Fasering'!BQ161","v":0},{"$f":"'Aantallen & Fasering'!BR161","v":0},{"$f":"'Aantallen & Fasering'!BS161","v":0},{"$f":"'Aantallen & Fasering'!BT161","v":0},{"$f":"'Aantallen & Fasering'!BU161","v":0},{"$f":"'Aantallen & Fasering'!BV161","v":0},{"$f":"'Aantallen & Fasering'!BW161","v":0},{"$f":"'Aantallen & Fasering'!BX161","v":0},{"$f":"'Aantallen & Fasering'!BY161","v":0},{"$f":"'Aantallen & Fasering'!BZ161","v":0},{"$f":"'Aantallen & Fasering'!CA161","v":0},{"$f":"'Aantallen & Fasering'!CB161","v":0},{"$f":"'Aantallen & Fasering'!CC161","v":0},{"$f":"'Aantallen & Fasering'!CD161","v":0},{"$f":"'Aantallen & Fasering'!CE161","v":0},{"$f":"'Aantallen & Fasering'!CF161","v":0},{"$f":"'Aantallen & Fasering'!CG161","v":0},{"$f":"'Aantallen & Fasering'!CH161","v":0},{"$f":"'Aantallen & Fasering'!CI161","v":0}]

{"sheet":"Rekenoverzicht","index":5,"n_rows":557,"n_cols":72,"rows_kept":557,"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,{"$f":"'Overzicht Invoer'!M119","v":2022},{"$f":"'Overzicht Invoer'!N119","v":2023},{"$f":"'Overzicht Invoer'!O119","v":2024},{"$f":"'Overzicht Invoer'!P119","v":2025},{"$f":"'Overzicht Invoer'!Q119","v":2026},{"$f":"'Overzicht Invoer'!R119","v":2027},{"$f":"'Overzicht Invoer'!S119","v":2028},{"$f":"'Overzicht Invoer'!T119","v":2029},{"$f":"'Overzicht Invoer'!U119","v":2030},{"$f":"'Overzicht Invoer'!V119","v":2031},{"$f":"'Overzicht Invoer'!W119","v":2032},{"$f":"'Overzicht Invoer'!X119","v":2033},{"$f":"'Overzicht Invoer'!Y119","v":2034},{"$f":"'Overzicht Invoer'!Z119","v":2035},{"$f":"'Overzicht Invoer'!AA119","v":2036},{"$f":"'Overzicht Invoer'!AB119","v":2037},{"$f":"'Overzicht Invoer'!AC119","v":2038},{"$f":"'Overzicht Invoer'!AD119","v":2039},{"$f":"'Overzicht Invoer'!AE119","v":2040},{"$f":"'Overzicht Invoer'!AF119","v":2041},{"$f":"'Overzicht Invoer'!AG119","v":2042},{"$f":"'Overzicht Invoer'!AH119","v":2043},{"$f":"'Overzicht Invoer'!AI119","v":2044},{"$f":"'Overzicht Invoer'!AJ119","v":2045},{"$f":"'Overzicht Invoer'!AK119","v":2046},{"$f":"'Overzicht Invoer'!AL119","v":2047},{"$f":"'Overzicht Invoer'!AM119","v":2048},{"$f":"'Overzicht Invoer'!AN119","v":2049},{"$f":"'Overzicht Invoer'!AO119","v":2050},{"$f":"'Overzicht Invoer'!AP119","v":2051},{"$f":"'Overzicht Invoer'!AQ119","v":2052},{"$f":"'Overzicht Invoer'!AR119","v":2053},{"$f":"'Overzicht Invoer'!AS119","v":2054},{"$f":"'Overzicht Invoer'!AT119","v":2055},{"$f":"'Overzicht Invoer'!AU119","v":2056},{"$f":"'Overzicht Invoer'!AV119","v":2057},{"$f":"'Overzicht Invoer'!AW119","v":2058},{"$f":"'Overzicht Invoer'!AX119","v":2059},{"$f":"'Overzicht Invoer'!AY119","v":2060},{"$f":"'Overzicht Invoer'!AZ119","v":2061},{"$f":"'Overzicht Invoer'!BA119","v":2062},{"$f":"'Overzicht Invoer'!BB119","v":2063},{"$f":"'Overzicht Invoer'!BC119","v":2064},{"$f":"'Overzicht Invoer'!BD119","v":2065},{"$f":"'Overzicht Invoer'!BE119","v":2066},{"$f":"'Overzicht Invoer'!BF119","v":2067},{"$f":"'Overzicht Invoer'!BG119","v":2068},{"$f":"'Overzicht Invoer'!BH119","v":2069},{"$f":"'Overzicht Invoer'!BI119","v":2070},{"$f":"'Overzicht Invoer'!BJ119","v":2071},{"$f":"'Overzicht Invoer'!BK119","v":2072},{"$f":"'Overzicht Invoer'!BL119","v":2073},{"$f":"'Overzicht Invoer'!BM119","v":2074},{"$f":"'Overzicht Invoer'!BN119","v":2075},{"$f":"'Overzicht Invoer'!BO119","v":2076},{"$f":"'Overzicht Invoer'!BP119","v":2077},{"$f":"'Overzicht Invoer'!BQ119","v":2078},{"$f":"'Overzicht Invoer'!BR119","v":2079},{"$f":"'Overzicht Invoer'!BS119","v":2080},{"$f":"'Overzicht Invoer'!BT119","v":2081}]
[null,null,null,null,"Counter",null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M120","v":1},{"$f":"'Overzicht Invoer'!N120","v":2},{"$f":"'Overzicht Invoer'!O120","v":3},{"$f":"'Overzicht Invoer'!P120","v":4},{"$f":"'Overzicht Invoer'!Q120","v":5},{"$f":"'Overzicht Invoer'!R120","v":6},{"$f":"'Overzicht Invoer'!S120","v":7},{"$f":"'Overzicht Invoer'!T120","v":8},{"$f":"'Overzicht Invoer'!U120","v":9},{"$f":"'Overzicht Invoer'!V120","v":10},{"$f":"'Overzicht Invoer'!W120","v":11},{"$f":"'Overzicht Invoer'!X120","v":12},{"$f":"'Overzicht Invoer'!Y120","v":13},{"$f":"'Overzicht Invoer'!Z120","v":14},{"$f":"'Overzicht Invoer'!AA120","v":15},{"$f":"'Overzicht Invoer'!AB120","v":16},{"$f":"'Overzicht Invoer'!AC120","v":17},{"$f":"'Overzicht Invoer'!AD120","v":18},{"$f":"'Overzicht Invoer'!AE120","v":19},{"$f":"'Overzicht Invoer'!AF120","v":20},{"$f":"'Overzicht Invoer'!AG120","v":21},{"$f":"'Overzicht Invoer'!AH120","v":22},{"$f":"'Overzicht Invoer'!AI120","v":23},{"$f":"'Overzicht Invoer'!AJ120","v":24},{"$f":"'Overzicht Invoer'!AK120","v":25},{"$f":"'Overzicht Invoer'!AL120","v":26},{"$f":"'Overzicht Invoer'!AM120","v":27},{"$f":"'Overzicht Invoer'!AN120","v":28},{"$f":"'Overzicht Invoer'!AO120","v":29},{"$f":"'Overzicht Invoer'!AP120","v":30},{"$f":"'Overzicht Invoer'!AQ120","v":31},{"$f":"'Overzicht Invoer'!AR120","v":32},{"$f":"'Overzicht Invoer'!AS120","v":33},{"$f":"'Overzicht Invoer'!AT120","v":34},{"$f":"'Overzicht Invoer'!AU120","v":35},{"$f":"'Overzicht Invoer'!AV120","v":36},{"$f":"'Overzicht Invoer'!AW120","v":37},{"$f":"'Overzicht Invoer'!AX120","v":38},{"$f":"'Overzicht Invoer'!AY120","v":39},{"$f":"'Overzicht Invoer'!AZ120","v":40},{"$f":"'Overzicht Invoer'!BA120","v":41},{"$f":"'Overzicht Invoer'!BB120","v":42},{"$f":"'Overzicht Invoer'!BC120","v":43},{"$f":"'Overzicht Invoer'!BD120","v":44},{"$f":"'Overzicht Invoer'!BE120","v":45},{"$f":"'Overzicht Invoer'!BF120","v":46},{"$f":"'Overzicht Invoer'!BG120","v":47},{"$f":"'Overzicht Invoer'!BH120","v":48},{"$f":"'Overzicht Invoer'!BI120","v":49},{"$f":"'Overzicht Invoer'!BJ120","v":50},{"$f":"'Overzicht Invoer'!BK120","v":51},{"$f":"'Overzicht Invoer'!BL120","v":52},{"$f":"'Overzicht Invoer'!BM120","v":53},{"$f":"'Overzicht Invoer'!BN120","v":54},{"$f":"'Overzicht Invoer'!BO120","v":55},{"$f":"'Overzicht Invoer'!BP120","v":56},{"$f":"'Overzicht Invoer'!BQ120","v":57},{"$f":"'Overzicht Invoer'!BR120","v":58},{"$f":"'Overzicht Invoer'!BS120","v":59},{"$f":"'Overzicht Invoer'!BT120","v":60}]
[]
["1. CAPEX"]
[null,"CAPEX TOT DE WONING"]
[]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$44","v":"Hoofddistributietracé"},{"$f":" 'Overzicht Invoer'!F$44","v":0},{"$f":" 'Overzicht Invoer'!G$44","v":"€"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$62","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$187","v":"Econ. levensduur en fasering Hoofddistributietracé"},{"$f":" 'Overzicht Invoer'!F$187","v":30},{"$f":" 'Overzicht Invoer'!G$187","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$187","v":true},{"$f":" 'Overzicht Invoer'!I$187","v":0},{"$f":" 'Overzicht Invoer'!J$187","v":0},{"$f":" 'Overzicht Invoer'!K$187","v":0},{"$f":" 'Overzicht Invoer'!L$187","v":0},{"$f":" 'Overzicht Invoer'!M$187","v":1},{"$f":" 'Overzicht Invoer'!N$187","v":0},{"$f":" 'Overzicht Invoer'!O$187","v":0},{"$f":" 'Overzicht Invoer'!P$187","v":0},{"$f":" 'Overzicht Invoer'!Q$187","v":0},{"$f":" 'Overzicht Invoer'!R$187","v":0},{"$f":" 'Overzicht Invoer'!S$187","v":0},{"$f":" 'Overzicht Invoer'!T$187","v":0},{"$f":" 'Overzicht Invoer'!U$187","v":0},{"$f":" 'Overzicht Invoer'!V$187","v":0},{"$f":" 'Overzicht Invoer'!W$187","v":0},{"$f":" 'Overzicht Invoer'!X$187","v":0},{"$f":" 'Overzicht Invoer'!Y$187","v":0},{"$f":" 'Overzicht Invoer'!Z$187","v":0},{"$f":" 'Overzicht Invoer'!AA$187","v":0},{"$f":" 'Overzicht Invoer'!AB$187","v":0},{"$f":" 'Overzicht Invoer'!AC$187","v":0},{"$f":" 'Overzicht Invoer'!AD$187","v":0},{"$f":" 'Overzicht Invoer'!AE$187","v":0},{"$f":" 'Overzicht Invoer'!AF$187","v":0},{"$f":" 'Overzicht Invoer'!AG$187","v":0},{"$f":" 'Overzicht Invoer'!AH$187","v":0},{"$f":" 'Overzicht Invoer'!AI$187","v":0},{"$f":" 'Overzicht Invoer'!AJ$187","v":0},{"$f":" 'Overzicht Invoer'!AK$187","v":0},{"$f":" 'Overzicht Invoer'!AL$187","v":0},{"$f":" 'Overzicht Invoer'!AM$187","v":0},{"$f":" 'Overzicht Invoer'!AN$187","v":0},{"$f":" 'Overzicht Invoer'!AO$187","v":0},{"$f":" 'Overzicht Invoer'!AP$187","v":0},{"$f":" 'Overzicht Invoer'!AQ$187","v":0},{"$f":" 'Overzicht Invoer'!AR$187","v":0},{"$f":" 'Overzicht Invoer'!AS$187","v":0},{"$f":" 'Overzicht Invoer'!AT$187","v":0},{"$f":" 'Overzicht Invoer'!AU$187","v":0},{"$f":" 'Overzicht Invoer'!AV$187","v":0},{"$f":" 'Overzicht Invoer'!AW$187","v":0},{"$f":" 'Overzicht Invoer'!AX$187","v":0},{"$f":" 'Overzicht Invoer'!AY$187","v":0},{"$f":" 'Overzicht Invoer'!AZ$187","v":0},{"$f":" 'Overzicht Invoer'!BA$187","v":0},{"$f":" 'Overzicht Invoer'!BB$187","v":0},{"$f":" 'Overzicht Invoer'!BC$187","v":0},{"$f":" 'Overzicht Invoer'!BD$187","v":0},{"$f":" 'Overzicht Invoer'!BE$187","v":0},{"$f":" 'Overzicht Invoer'!BF$187","v":0},{"$f":" 'Overzicht Invoer'!BG$187","v":0},{"$f":" 'Overzicht Invoer'!BH$187","v":0},{"$f":" 'Overzicht Invoer'!BI$187","v":0},{"$f":" 'Overzicht Invoer'!BJ$187","v":0},{"$f":" 'Overzicht Invoer'!BK$187","v":0},{"$f":" 'Overzicht Invoer'!BL$187","v":0},{"$f":" 'Overzicht Invoer'!BM$187","v":0},{"$f":" 'Overzicht Invoer'!BN$187","v":0},{"$f":" 'Overzicht Invoer'!BO$187","v":0},{"$f":" 'Overzicht Invoer'!BP$187","v":0},{"$f":" 'Overzicht Invoer'!BQ$187","v":0},{"$f":" 'Overzicht Invoer'!BR$187","v":0},{"$f":" 'Overzicht Invoer'!BS$187","v":0},{"$f":" 'Overzicht Invoer'!BT$187","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Totaal Capex Hoofdtracé",null,"€",{"$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$45","v":"Primaire leidingnetten"},{"$f":" 'Overzicht Invoer'!F$45","v":1499400},{"$f":" 'Overzicht Invoer'!G$45","v":"€"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$62","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$188","v":"Econ. levensduur en fasering Primaire netten"},{"$f":" 'Overzicht Invoer'!F$188","v":30},{"$f":" 'Overzicht Invoer'!G$188","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$188","v":true},{"$f":" 'Overzicht Invoer'!I$188","v":0},{"$f":" 'Overzicht Invoer'!J$188","v":0},{"$f":" 'Overzicht Invoer'!K$188","v":0},{"$f":" 'Overzicht Invoer'!L$188","v":0},{"$f":" 'Overzicht Invoer'!M$188","v":0},{"$f":" 'Overzicht Invoer'!N$188","v":0.33},{"$f":" 'Overzicht Invoer'!O$188","v":0.33},{"$f":" 'Overzicht Invoer'!P$188","v":0.34},{"$f":" 'Overzicht Invoer'!Q$188","v":0},{"$f":" 'Overzicht Invoer'!R$188","v":0},{"$f":" 'Overzicht Invoer'!S$188","v":0},{"$f":" 'Overzicht Invoer'!T$188","v":0},{"$f":" 'Overzicht Invoer'!U$188","v":0},{"$f":" 'Overzicht Invoer'!V$188","v":0},{"$f":" 'Overzicht Invoer'!W$188","v":0},{"$f":" 'Overzicht Invoer'!X$188","v":0},{"$f":" 'Overzicht Invoer'!Y$188","v":0},{"$f":" 'Overzicht Invoer'!Z$188","v":0},{"$f":" 'Overzicht Invoer'!AA$188","v":0},{"$f":" 'Overzicht Invoer'!AB$188","v":0},{"$f":" 'Overzicht Invoer'!AC$188","v":0},{"$f":" 'Overzicht Invoer'!AD$188","v":0},{"$f":" 'Overzicht Invoer'!AE$188","v":0},{"$f":" 'Overzicht Invoer'!AF$188","v":0},{"$f":" 'Overzicht Invoer'!AG$188","v":0},{"$f":" 'Overzicht Invoer'!AH$188","v":0},{"$f":" 'Overzicht Invoer'!AI$188","v":0},{"$f":" 'Overzicht Invoer'!AJ$188","v":0},{"$f":" 'Overzicht Invoer'!AK$188","v":0},{"$f":" 'Overzicht Invoer'!AL$188","v":0},{"$f":" 'Overzicht Invoer'!AM$188","v":0},{"$f":" 'Overzicht Invoer'!AN$188","v":0},{"$f":" 'Overzicht Invoer'!AO$188","v":0},{"$f":" 'Overzicht Invoer'!AP$188","v":0},{"$f":" 'Overzicht Invoer'!AQ$188","v":0},{"$f":" 'Overzicht Invoer'!AR$188","v":0},{"$f":" 'Overzicht Invoer'!AS$188","v":0},{"$f":" 'Overzicht Invoer'!AT$188","v":0},{"$f":" 'Overzicht Invoer'!AU$188","v":0},{"$f":" 'Overzicht Invoer'!AV$188","v":0},{"$f":" 'Overzicht Invoer'!AW$188","v":0},{"$f":" 'Overzicht Invoer'!AX$188","v":0},{"$f":" 'Overzicht Invoer'!AY$188","v":0},{"$f":" 'Overzicht Invoer'!AZ$188","v":0},{"$f":" 'Overzicht Invoer'!BA$188","v":0},{"$f":" 'Overzicht Invoer'!BB$188","v":0},{"$f":" 'Overzicht Invoer'!BC$188","v":0},{"$f":" 'Overzicht Invoer'!BD$188","v":0},{"$f":" 'Overzicht Invoer'!BE$188","v":0},{"$f":" 'Overzicht Invoer'!BF$188","v":0},{"$f":" 'Overzicht Invoer'!BG$188","v":0},{"$f":" 'Overzicht Invoer'!BH$188","v":0},{"$f":" 'Overzicht Invoer'!BI$188","v":0},{"$f":" 'Overzicht Invoer'!BJ$188","v":0},{"$f":" 'Overzicht Invoer'!BK$188","v":0},{"$f":" 'Overzicht Invoer'!BL$188","v":0},{"$f":" 'Overzicht Invoer'!BM$188","v":0},{"$f":" 'Overzicht Invoer'!BN$188","v":0},{"$f":" 'Overzicht Invoer'!BO$188","v":0},{"$f":" 'Overzicht Invoer'!BP$188","v":0},{"$f":" 'Overzicht Invoer'!BQ$188","v":0},{"$f":" 'Overzicht Invoer'!BR$188","v":0},{"$f":" 'Overzicht Invoer'!BS$188","v":0},{"$f":" 'Overzicht Invoer'!BT$188","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Totaal Capex Primaire netten",null,"€",{"$f":" SUM(M$22:BT$22)","v":1560489.6343680001},null,null,null,null,{"$f":" $F18 * M$20 * M$21 * (1 + $F19)","v":0},{"$f":" $F18 * N$20 * N$21 * (1 + $F19)","v":504698.04000000004},514792.00079999998,540999.59356800001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$46","v":"Secundaire leidingnetten"},{"$f":" 'Overzicht Invoer'!F$46","v":9399000},{"$f":" 'Overzicht Invoer'!G$46","v":"€"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$62","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$189","v":"Econ. levensduur en fasering Secundaire netten"},{"$f":" 'Overzicht Invoer'!F$189","v":30},{"$f":" 'Overzicht Invoer'!G$189","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$189","v":true},{"$f":" 'Overzicht Invoer'!I$189","v":0},{"$f":" 'Overzicht Invoer'!J$189","v":0},{"$f":" 'Overzicht Invoer'!K$189","v":0},{"$f":" 'Overzicht Invoer'!L$189","v":0},{"$f":" 'Overzicht Invoer'!M$189","v":0},{"$f":" 'Overzicht Invoer'!N$189","v":0.33},{"$f":" 'Overzicht Invoer'!O$189","v":0.33},{"$f":" 'Overzicht Invoer'!P$189","v":0.34},{"$f":" 'Overzicht Invoer'!Q$189","v":0},{"$f":" 'Overzicht Invoer'!R$189","v":0},{"$f":" 'Overzicht Invoer'!S$189","v":0},{"$f":" 'Overzicht Invoer'!T$189","v":0},{"$f":" 'Overzicht Invoer'!U$189","v":0},{"$f":" 'Overzicht Invoer'!V$189","v":0},{"$f":" 'Overzicht Invoer'!W$189","v":0},{"$f":" 'Overzicht Invoer'!X$189","v":0},{"$f":" 'Overzicht Invoer'!Y$189","v":0},{"$f":" 'Overzicht Invoer'!Z$189","v":0},{"$f":" 'Overzicht Invoer'!AA$189","v":0},{"$f":" 'Overzicht Invoer'!AB$189","v":0},{"$f":" 'Overzicht Invoer'!AC$189","v":0},{"$f":" 'Overzicht Invoer'!AD$189","v":0},{"$f":" 'Overzicht Invoer'!AE$189","v":0},{"$f":" 'Overzicht Invoer'!AF$189","v":0},{"$f":" 'Overzicht Invoer'!AG$189","v":0},{"$f":" 'Overzicht Invoer'!AH$189","v":0},{"$f":" 'Overzicht Invoer'!AI$189","v":0},{"$f":" 'Overzicht Invoer'!AJ$189","v":0},{"$f":" 'Overzicht Invoer'!AK$189","v":0},{"$f":" 'Overzicht Invoer'!AL$189","v":0},{"$f":" 'Overzicht Invoer'!AM$189","v":0},{"$f":" 'Overzicht Invoer'!AN$189","v":0},{"$f":" 'Overzicht Invoer'!AO$189","v":0},{"$f":" 'Overzicht Invoer'!AP$189","v":0},{"$f":" 'Overzicht Invoer'!AQ$189","v":0},{"$f":" 'Overzicht Invoer'!AR$189","v":0},{"$f":" 'Overzicht Invoer'!AS$189","v":0},{"$f":" 'Overzicht Invoer'!AT$189","v":0},{"$f":" 'Overzicht Invoer'!AU$189","v":0},{"$f":" 'Overzicht Invoer'!AV$189","v":0},{"$f":" 'Overzicht Invoer'!AW$189","v":0},{"$f":" 'Overzicht Invoer'!AX$189","v":0},{"$f":" 'Overzicht Invoer'!AY$189","v":0},{"$f":" 'Overzicht Invoer'!AZ$189","v":0},{"$f":" 'Overzicht Invoer'!BA$189","v":0},{"$f":" 'Overzicht Invoer'!BB$189","v":0},{"$f":" 'Overzicht Invoer'!BC$189","v":0},{"$f":" 'Overzicht Invoer'!BD$189","v":0},{"$f":" 'Overzicht Invoer'!BE$189","v":0},{"$f":" 'Overzicht Invoer'!BF$189","v":0},{"$f":" 'Overzicht Invoer'!BG$189","v":0},{"$f":" 'Overzicht Invoer'!BH$189","v":0},{"$f":" 'Overzicht Invoer'!BI$189","v":0},{"$f":" 'Overzicht Invoer'!BJ$189","v":0},{"$f":" 'Overzicht Invoer'!BK$189","v":0},{"$f":" 'Overzicht Invoer'!BL$189","v":0},{"$f":" 'Overzicht Invoer'!BM$189","v":0},{"$f":" 'Overzicht Invoer'!BN$189","v":0},{"$f":" 'Overzicht Invoer'!BO$189","v":0},{"$f":" 'Overzicht Invoer'!BP$189","v":0},{"$f":" 'Overzicht Invoer'!BQ$189","v":0},{"$f":" 'Overzicht Invoer'!BR$189","v":0},{"$f":" 'Overzicht Invoer'!BS$189","v":0},{"$f":" 'Overzicht Invoer'!BT$189","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Totaal Capex Secundaire netten",null,"€",{"$f":" SUM(M28:BT28)","v":9781940.8252799995},null,null,null,null,{"$f":" $F24 * M$26 * M$27 * (1 + $F25)","v":0},{"$f":" $F24 * N$26 * N$27 * (1 + $F25)","v":3163703.4},3226977.4679999999,3391259.9572799997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$47","v":"Overig"},{"$f":" 'Overzicht Invoer'!F$47","v":0},{"$f":" 'Overzicht Invoer'!G$47","v":"€"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$62","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E190","v":"Econ. levensduur en fasering CAPEX Overig"},{"$f":"'Overzicht Invoer'!F190","v":20},{"$f":"'Overzicht Invoer'!G190","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H190","v":true},{"$f":"'Overzicht Invoer'!I190","v":0},{"$f":"'Overzicht Invoer'!J190","v":0},{"$f":"'Overzicht Invoer'!K190","v":0},{"$f":"'Overzicht Invoer'!L190","v":0},{"$f":" 'Overzicht Invoer'!M$190","v":0},{"$f":" 'Overzicht Invoer'!N$190","v":0.33},{"$f":" 'Overzicht Invoer'!O$190","v":0.33},{"$f":" 'Overzicht Invoer'!P$190","v":0.34},{"$f":" 'Overzicht Invoer'!Q$190","v":0},{"$f":" 'Overzicht Invoer'!R$190","v":0},{"$f":" 'Overzicht Invoer'!S$190","v":0},{"$f":" 'Overzicht Invoer'!T$190","v":0},{"$f":" 'Overzicht Invoer'!U$190","v":0},{"$f":" 'Overzicht Invoer'!V$190","v":0},{"$f":" 'Overzicht Invoer'!W$190","v":0},{"$f":" 'Overzicht Invoer'!X$190","v":0},{"$f":" 'Overzicht Invoer'!Y$190","v":0},{"$f":" 'Overzicht Invoer'!Z$190","v":0},{"$f":" 'Overzicht Invoer'!AA$190","v":0},{"$f":" 'Overzicht Invoer'!AB$190","v":0},{"$f":" 'Overzicht Invoer'!AC$190","v":0},{"$f":" 'Overzicht Invoer'!AD$190","v":0},{"$f":" 'Overzicht Invoer'!AE$190","v":0},{"$f":" 'Overzicht Invoer'!AF$190","v":0},{"$f":" 'Overzicht Invoer'!AG$190","v":0},{"$f":" 'Overzicht Invoer'!AH$190","v":0.2},{"$f":" 'Overzicht Invoer'!AI$190","v":0.2},{"$f":" 'Overzicht Invoer'!AJ$190","v":0.1},{"$f":" 'Overzicht Invoer'!AK$190","v":0},{"$f":" 'Overzicht Invoer'!AL$190","v":0},{"$f":" 'Overzicht Invoer'!AM$190","v":0},{"$f":" 'Overzicht Invoer'!AN$190","v":0},{"$f":" 'Overzicht Invoer'!AO$190","v":0},{"$f":" 'Overzicht Invoer'!AP$190","v":0},{"$f":" 'Overzicht Invoer'!AQ$190","v":0},{"$f":" 'Overzicht Invoer'!AR$190","v":0},{"$f":" 'Overzicht Invoer'!AS$190","v":0},{"$f":" 'Overzicht Invoer'!AT$190","v":0},{"$f":" 'Overzicht Invoer'!AU$190","v":0},{"$f":" 'Overzicht Invoer'!AV$190","v":0},{"$f":" 'Overzicht Invoer'!AW$190","v":0},{"$f":" 'Overzicht Invoer'!AX$190","v":0},{"$f":" 'Overzicht Invoer'!AY$190","v":0},{"$f":" 'Overzicht Invoer'!AZ$190","v":0},{"$f":" 'Overzicht Invoer'!BA$190","v":0},{"$f":" 'Overzicht Invoer'!BB$190","v":0},{"$f":" 'Overzicht Invoer'!BC$190","v":0},{"$f":" 'Overzicht Invoer'!BD$190","v":0},{"$f":" 'Overzicht Invoer'!BE$190","v":0},{"$f":" 'Overzicht Invoer'!BF$190","v":0},{"$f":" 'Overzicht Invoer'!BG$190","v":0},{"$f":" 'Overzicht Invoer'!BH$190","v":0},{"$f":" 'Overzicht Invoer'!BI$190","v":0},{"$f":" 'Overzicht Invoer'!BJ$190","v":0},{"$f":" 'Overzicht Invoer'!BK$190","v":0},{"$f":" 'Overzicht Invoer'!BL$190","v":0},{"$f":" 'Overzicht Invoer'!BM$190","v":0},{"$f":" 'Overzicht Invoer'!BN$190","v":0},{"$f":" 'Overzicht Invoer'!BO$190","v":0},{"$f":" 'Overzicht Invoer'!BP$190","v":0},{"$f":" 'Overzicht Invoer'!BQ$190","v":0},{"$f":" 'Overzicht Invoer'!BR$190","v":0},{"$f":" 'Overzicht Invoer'!BS$190","v":0},{"$f":" 'Overzicht Invoer'!BT$190","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Totaal Capex Overig",null,"€",{"$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":"'Overzicht Invoer'!C181","v":"Bijdrage eerder gemaakte (systeem)investeringen"},null,{"$f":" 'Overzicht Invoer'!G$47","v":"€"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$62","v":0},"factor"]
[null,null,null,null,{"$f":"E14","v":"Econ. levensduur en fasering Hoofddistributietracé"},{"$f":"'Overzicht Invoer'!F196","v":30},{"$f":"'Overzicht Invoer'!G196","v":"[jaar]"},null,{"$f":"'Overzicht Invoer'!I196","v":0},{"$f":"'Overzicht Invoer'!J196","v":0},{"$f":"'Overzicht Invoer'!K196","v":0},{"$f":"'Overzicht Invoer'!L196","v":0},{"$f":"'Overzicht Invoer'!M182","v":0},{"$f":"'Overzicht Invoer'!N182","v":0},{"$f":"'Overzicht Invoer'!O182","v":0},{"$f":"'Overzicht Invoer'!P182","v":0},{"$f":"'Overzicht Invoer'!Q182","v":0},{"$f":"'Overzicht Invoer'!R182","v":0},{"$f":"'Overzicht Invoer'!S182","v":0},{"$f":"'Overzicht Invoer'!T182","v":0},{"$f":"'Overzicht Invoer'!U182","v":0},{"$f":"'Overzicht Invoer'!V182","v":0},{"$f":"'Overzicht Invoer'!W182","v":0},{"$f":"'Overzicht Invoer'!X182","v":0},{"$f":"'Overzicht Invoer'!Y182","v":0},{"$f":"'Overzicht Invoer'!Z182","v":0},{"$f":"'Overzicht Invoer'!AA182","v":0},{"$f":"'Overzicht Invoer'!AB182","v":0},{"$f":"'Overzicht Invoer'!AC182","v":0},{"$f":"'Overzicht Invoer'!AD182","v":0},{"$f":"'Overzicht Invoer'!AE182","v":0},{"$f":"'Overzicht Invoer'!AF182","v":0},{"$f":"'Overzicht Invoer'!AG182","v":0},{"$f":"'Overzicht Invoer'!AH182","v":0},{"$f":"'Overzicht Invoer'!AI182","v":0},{"$f":"'Overzicht Invoer'!AJ182","v":0},{"$f":"'Overzicht Invoer'!AK182","v":0},{"$f":"'Overzicht Invoer'!AL182","v":0},{"$f":"'Overzicht Invoer'!AM182","v":0},{"$f":"'Overzicht Invoer'!AN182","v":0},{"$f":"'Overzicht Invoer'!AO182","v":0},{"$f":"'Overzicht Invoer'!AP182","v":0},{"$f":"'Overzicht Invoer'!AQ182","v":0},{"$f":"'Overzicht Invoer'!AR182","v":0},{"$f":"'Overzicht Invoer'!AS182","v":0},{"$f":"'Overzicht Invoer'!AT182","v":0},{"$f":"'Overzicht Invoer'!AU182","v":0},{"$f":"'Overzicht Invoer'!AV182","v":0},{"$f":"'Overzicht Invoer'!AW182","v":0},{"$f":"'Overzicht Invoer'!AX182","v":0},{"$f":"'Overzicht Invoer'!AY182","v":0},{"$f":"'Overzicht Invoer'!AZ182","v":0},{"$f":"'Overzicht Invoer'!BA182","v":0},{"$f":"'Overzicht Invoer'!BB182","v":0},{"$f":"'Overzicht Invoer'!BC182","v":0},{"$f":"'Overzicht Invoer'!BD182","v":0},{"$f":"'Overzicht Invoer'!BE182","v":0},{"$f":"'Overzicht Invoer'!BF182","v":0},{"$f":"'Overzicht Invoer'!BG182","v":0},{"$f":"'Overzicht Invoer'!BH182","v":0},{"$f":"'Overzicht Invoer'!BI182","v":0},{"$f":"'Overzicht Invoer'!BJ182","v":0},{"$f":"'Overzicht Invoer'!BK182","v":0},{"$f":"'Overzicht Invoer'!BL182","v":0},{"$f":"'Overzicht Invoer'!BM182","v":0},{"$f":"'Overzicht Invoer'!BN182","v":0},{"$f":"'Overzicht Invoer'!BO182","v":0},{"$f":"'Overzicht Invoer'!BP182","v":0},{"$f":"'Overzicht Invoer'!BQ182","v":0},{"$f":"'Overzicht Invoer'!BR182","v":0},{"$f":"'Overzicht Invoer'!BS182","v":0},{"$f":"'Overzicht Invoer'!BT182","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,{"$f":"\"Totaal\"&\" \"&E36","v":"Totaal Bijdrage eerder gemaakte (systeem)investeringen"},null,"€",{"$f":" SUM(M40:BT40)","v":0},null,null,null,null,{"$f":"  M$39 * (1 + $F37) * M38","v":0},{"$f":"  N$39 * (1 + $F37) * N38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$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$22","v":1560489.6343680001},{"$f":" I$22","v":0},null,null,null,{"$f":" M$22","v":0},504698.04000000004,514792.00079999998,540999.59356800001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$28","v":9781940.8252799995},{"$f":" I$28","v":0},null,null,null,{"$f":" M$28","v":0},3163703.4,3226977.4679999999,3391259.9572799997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E40","v":"Totaal Bijdrage eerder gemaakte (systeem)investeringen"},null,{"$f":"G40","v":"€"},{"$f":"H40","v":0},null,null,null,null,{"$f":"M40","v":0},{"$f":"N40","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 Capex infra en bron POS",null,"€",{"$f":" SUM(M$47:BT$47)","v":11342430.459648},null,null,null,null,{"$f":" SUM(M$42:M$46)","v":0},{"$f":" SUM(N$42:N$46)","v":3668401.44},{"$f":" SUM(O$42:O$46)","v":3741769.4687999999},3932259.5508479998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT( E47, LEN(E47) - 4)","v":"Totaal Capex infra en bron"},null,"€",{"$f":" SUM(M$48:BT$48)","v":-11342430.459648},null,null,null,null,{"$f":" - M$47","v":0},{"$f":" - N$47","v":-3668401.44},-3741769.4687999999,-3932259.5508479998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"KLEINVERBRUIKERS"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E135","v":"Aantal aansluitingen grondgebonden"},{"$f":"'Overzicht Invoer'!F135","v":0},{"$f":"'Overzicht Invoer'!G135","v":"[#]"},{"$f":"'Overzicht Invoer'!H135","v":500},{"$f":"'Overzicht Invoer'!I135","v":0},{"$f":"'Overzicht Invoer'!J135","v":0},{"$f":"'Overzicht Invoer'!K135","v":0},{"$f":"'Overzicht Invoer'!L135","v":0},{"$f":"'Overzicht Invoer'!M135","v":100},{"$f":"'Overzicht Invoer'!N135","v":100},{"$f":"'Overzicht Invoer'!O135","v":100},{"$f":"'Overzicht Invoer'!P135","v":100},{"$f":"'Overzicht Invoer'!Q135","v":100},{"$f":"'Overzicht Invoer'!R135","v":0},{"$f":"'Overzicht Invoer'!S135","v":0},{"$f":"'Overzicht Invoer'!T135","v":0},{"$f":"'Overzicht Invoer'!U135","v":0},{"$f":"'Overzicht Invoer'!V135","v":0},{"$f":"'Overzicht Invoer'!W135","v":0},{"$f":"'Overzicht Invoer'!X135","v":0},{"$f":"'Overzicht Invoer'!Y135","v":0},{"$f":"'Overzicht Invoer'!Z135","v":0},{"$f":"'Overzicht Invoer'!AA135","v":0},{"$f":"'Overzicht Invoer'!AB135","v":0},{"$f":"'Overzicht Invoer'!AC135","v":0},{"$f":"'Overzicht Invoer'!AD135","v":0},{"$f":"'Overzicht Invoer'!AE135","v":0},{"$f":"'Overzicht Invoer'!AF135","v":0},{"$f":"'Overzicht Invoer'!AG135","v":0},{"$f":"'Overzicht Invoer'!AH135","v":0},{"$f":"'Overzicht Invoer'!AI135","v":0},{"$f":"'Overzicht Invoer'!AJ135","v":0},{"$f":"'Overzicht Invoer'!AK135","v":0},{"$f":"'Overzicht Invoer'!AL135","v":0},{"$f":"'Overzicht Invoer'!AM135","v":0},{"$f":"'Overzicht Invoer'!AN135","v":0},{"$f":"'Overzicht Invoer'!AO135","v":0},{"$f":"'Overzicht Invoer'!AP135","v":0},{"$f":"'Overzicht Invoer'!AQ135","v":0},{"$f":"'Overzicht Invoer'!AR135","v":0},{"$f":"'Overzicht Invoer'!AS135","v":0},{"$f":"'Overzicht Invoer'!AT135","v":0},{"$f":"'Overzicht Invoer'!AU135","v":0},{"$f":"'Overzicht Invoer'!AV135","v":0},{"$f":"'Overzicht Invoer'!AW135","v":0},{"$f":"'Overzicht Invoer'!AX135","v":0},{"$f":"'Overzicht Invoer'!AY135","v":0},{"$f":"'Overzicht Invoer'!AZ135","v":0},{"$f":"'Overzicht Invoer'!BA135","v":0},{"$f":"'Overzicht Invoer'!BB135","v":0},{"$f":"'Overzicht Invoer'!BC135","v":0},{"$f":"'Overzicht Invoer'!BD135","v":0},{"$f":"'Overzicht Invoer'!BE135","v":0},{"$f":"'Overzicht Invoer'!BF135","v":0},{"$f":"'Overzicht Invoer'!BG135","v":0},{"$f":"'Overzicht Invoer'!BH135","v":0},{"$f":"'Overzicht Invoer'!BI135","v":0},{"$f":"'Overzicht Invoer'!BJ135","v":0},{"$f":"'Overzicht Invoer'!BK135","v":0},{"$f":"'Overzicht Invoer'!BL135","v":0},{"$f":"'Overzicht Invoer'!BM135","v":0},{"$f":"'Overzicht Invoer'!BN135","v":0},{"$f":"'Overzicht Invoer'!BO135","v":0},{"$f":"'Overzicht Invoer'!BP135","v":0},{"$f":"'Overzicht Invoer'!BQ135","v":0},{"$f":"'Overzicht Invoer'!BR135","v":0},{"$f":"'Overzicht Invoer'!BS135","v":0},{"$f":"'Overzicht Invoer'!BT135","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E50","v":"Aansluitingen grondgebonden woning"},{"$f":"'Overzicht Invoer'!F50","v":6200},{"$f":"'Overzicht Invoer'!G50","v":"€/stuk"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E141","v":"Aantal aansluitingen gestapeld"},{"$f":"'Overzicht Invoer'!F141","v":0},{"$f":"'Overzicht Invoer'!G141","v":"[#]"},{"$f":"'Overzicht Invoer'!H141","v":500},{"$f":"'Overzicht Invoer'!I141","v":0},{"$f":"'Overzicht Invoer'!J141","v":0},{"$f":"'Overzicht Invoer'!K141","v":0},{"$f":"'Overzicht Invoer'!L141","v":0},{"$f":"'Overzicht Invoer'!M141","v":100},{"$f":"'Overzicht Invoer'!N141","v":100},{"$f":"'Overzicht Invoer'!O141","v":100},{"$f":"'Overzicht Invoer'!P141","v":100},{"$f":"'Overzicht Invoer'!Q141","v":100},{"$f":"'Overzicht Invoer'!R141","v":0},{"$f":"'Overzicht Invoer'!S141","v":0},{"$f":"'Overzicht Invoer'!T141","v":0},{"$f":"'Overzicht Invoer'!U141","v":0},{"$f":"'Overzicht Invoer'!V141","v":0},{"$f":"'Overzicht Invoer'!W141","v":0},{"$f":"'Overzicht Invoer'!X141","v":0},{"$f":"'Overzicht Invoer'!Y141","v":0},{"$f":"'Overzicht Invoer'!Z141","v":0},{"$f":"'Overzicht Invoer'!AA141","v":0},{"$f":"'Overzicht Invoer'!AB141","v":0},{"$f":"'Overzicht Invoer'!AC141","v":0},{"$f":"'Overzicht Invoer'!AD141","v":0},{"$f":"'Overzicht Invoer'!AE141","v":0},{"$f":"'Overzicht Invoer'!AF141","v":0},{"$f":"'Overzicht Invoer'!AG141","v":0},{"$f":"'Overzicht Invoer'!AH141","v":0},{"$f":"'Overzicht Invoer'!AI141","v":0},{"$f":"'Overzicht Invoer'!AJ141","v":0},{"$f":"'Overzicht Invoer'!AK141","v":0},{"$f":"'Overzicht Invoer'!AL141","v":0},{"$f":"'Overzicht Invoer'!AM141","v":0},{"$f":"'Overzicht Invoer'!AN141","v":0},{"$f":"'Overzicht Invoer'!AO141","v":0},{"$f":"'Overzicht Invoer'!AP141","v":0},{"$f":"'Overzicht Invoer'!AQ141","v":0},{"$f":"'Overzicht Invoer'!AR141","v":0},{"$f":"'Overzicht Invoer'!AS141","v":0},{"$f":"'Overzicht Invoer'!AT141","v":0},{"$f":"'Overzicht Invoer'!AU141","v":0},{"$f":"'Overzicht Invoer'!AV141","v":0},{"$f":"'Overzicht Invoer'!AW141","v":0},{"$f":"'Overzicht Invoer'!AX141","v":0},{"$f":"'Overzicht Invoer'!AY141","v":0},{"$f":"'Overzicht Invoer'!AZ141","v":0},{"$f":"'Overzicht Invoer'!BA141","v":0},{"$f":"'Overzicht Invoer'!BB141","v":0},{"$f":"'Overzicht Invoer'!BC141","v":0},{"$f":"'Overzicht Invoer'!BD141","v":0},{"$f":"'Overzicht Invoer'!BE141","v":0},{"$f":"'Overzicht Invoer'!BF141","v":0},{"$f":"'Overzicht Invoer'!BG141","v":0},{"$f":"'Overzicht Invoer'!BH141","v":0},{"$f":"'Overzicht Invoer'!BI141","v":0},{"$f":"'Overzicht Invoer'!BJ141","v":0},{"$f":"'Overzicht Invoer'!BK141","v":0},{"$f":"'Overzicht Invoer'!BL141","v":0},{"$f":"'Overzicht Invoer'!BM141","v":0},{"$f":"'Overzicht Invoer'!BN141","v":0},{"$f":"'Overzicht Invoer'!BO141","v":0},{"$f":"'Overzicht Invoer'!BP141","v":0},{"$f":"'Overzicht Invoer'!BQ141","v":0},{"$f":"'Overzicht Invoer'!BR141","v":0},{"$f":"'Overzicht Invoer'!BS141","v":0},{"$f":"'Overzicht Invoer'!BT141","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E51","v":"Aansluitingen gestapelde woning"},{"$f":"'Overzicht Invoer'!F51","v":1920},{"$f":"'Overzicht Invoer'!G51","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$97","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Capex KV aansluiting grondgebonden",null,"€",{"$f":" SUM(M58:BT58)","v":3226504.8991999999},null,null,null,null,{"$f":"(M51* (1 + $F56) * $F52)*M$57","v":620000},632400,{"$f":"(O51* (1 + $F56) * $F52)*O$57","v":645048},657948.96,671107.93920000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS51* (1 + $F56) * $F52)*AS$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV aansluiting gestapeld",null,"€",999175.71072000009,null,null,null,null,{"$f":"(M53* (1 + $F56) * $F54)*M$57","v":192000},195840,{"$f":"(O53* (1 + $F56) * $F54)*O$57","v":199756.79999999999},203751.93599999999,207826.97472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS53* (1 + $F56) * $F54)*AS$57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV aansluiting",null,"€",{"$f":" SUM(M60:BT60)","v":4225680.6099199997},null,null,null,null,{"$f":" (M$58+M$59)*(1 + $F55)","v":812000},{"$f":" (N$58+N$59)*(1 + $F55)","v":828240},844804.8,861700.89599999995,878934.91391999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (AS$58+AS$59)*(1 + $F55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E135","v":"Aantal aansluitingen grondgebonden"},{"$f":"'Overzicht Invoer'!H135","v":500},{"$f":"'Overzicht Invoer'!G135","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E53","v":"Kosten warmtewisselaar / afleversets bij een grondgebonden woning"},{"$f":"'Overzicht Invoer'!F53","v":973},{"$f":"'Overzicht Invoer'!G53","v":"€/stuk"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E141","v":"Aantal aansluitingen gestapeld"},{"$f":"'Overzicht Invoer'!H141","v":500},{"$f":"'Overzicht Invoer'!G141","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E54","v":"Kosten warmtewisselaar / afleversets bij een gestapelde woning"},{"$f":"'Overzicht Invoer'!F54","v":973},{"$f":"'Overzicht Invoer'!G54","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$97","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$193","v":"Fasering en Herinvestering warmtewisselaar / afleversets grondgebonden"},{"$f":" 'Overzicht Invoer'!F$193","v":15},{"$f":" 'Overzicht Invoer'!G$193","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$193","v":true},{"$f":" 'Overzicht Invoer'!I$193","v":0},{"$f":" 'Overzicht Invoer'!J$193","v":0},{"$f":" 'Overzicht Invoer'!K$193","v":0},{"$f":" 'Overzicht Invoer'!L$193","v":0},{"$f":" 'Overzicht Invoer'!M$193","v":0.2},{"$f":" 'Overzicht Invoer'!N$193","v":0.2},{"$f":" 'Overzicht Invoer'!O$193","v":0.2},{"$f":" 'Overzicht Invoer'!P$193","v":0.2},{"$f":" 'Overzicht Invoer'!Q$193","v":0.2},{"$f":" 'Overzicht Invoer'!R$193","v":0},{"$f":" 'Overzicht Invoer'!S$193","v":0},{"$f":" 'Overzicht Invoer'!T$193","v":0},{"$f":" 'Overzicht Invoer'!U$193","v":0},{"$f":" 'Overzicht Invoer'!V$193","v":0},{"$f":" 'Overzicht Invoer'!W$193","v":0},{"$f":" 'Overzicht Invoer'!X$193","v":0},{"$f":" 'Overzicht Invoer'!Y$193","v":0},{"$f":" 'Overzicht Invoer'!Z$193","v":0},{"$f":" 'Overzicht Invoer'!AA$193","v":0},{"$f":" 'Overzicht Invoer'!AB$193","v":0},{"$f":" 'Overzicht Invoer'!AC$193","v":0.2},{"$f":" 'Overzicht Invoer'!AD$193","v":0.2},{"$f":" 'Overzicht Invoer'!AE$193","v":0.2},{"$f":" 'Overzicht Invoer'!AF$193","v":0.2},{"$f":" 'Overzicht Invoer'!AG$193","v":0.2},{"$f":" 'Overzicht Invoer'!AH$193","v":0},{"$f":" 'Overzicht Invoer'!AI$193","v":0},{"$f":" 'Overzicht Invoer'!AJ$193","v":0},{"$f":" 'Overzicht Invoer'!AK$193","v":0},{"$f":" 'Overzicht Invoer'!AL$193","v":0},{"$f":" 'Overzicht Invoer'!AM$193","v":0},{"$f":" 'Overzicht Invoer'!AN$193","v":0},{"$f":" 'Overzicht Invoer'!AO$193","v":0},{"$f":" 'Overzicht Invoer'!AP$193","v":0},{"$f":" 'Overzicht Invoer'!AQ$193","v":0},{"$f":" 'Overzicht Invoer'!AR$193","v":0},{"$f":" 'Overzicht Invoer'!AS$193","v":0},{"$f":" 'Overzicht Invoer'!AT$193","v":0},{"$f":" 'Overzicht Invoer'!AU$193","v":0},{"$f":" 'Overzicht Invoer'!AV$193","v":0},{"$f":" 'Overzicht Invoer'!AW$193","v":0},{"$f":" 'Overzicht Invoer'!AX$193","v":0},{"$f":" 'Overzicht Invoer'!AY$193","v":0},{"$f":" 'Overzicht Invoer'!AZ$193","v":0},{"$f":" 'Overzicht Invoer'!BA$193","v":0},{"$f":" 'Overzicht Invoer'!BB$193","v":0},{"$f":" 'Overzicht Invoer'!BC$193","v":0},{"$f":" 'Overzicht Invoer'!BD$193","v":0},{"$f":" 'Overzicht Invoer'!BE$193","v":0},{"$f":" 'Overzicht Invoer'!BF$193","v":0},{"$f":" 'Overzicht Invoer'!BG$193","v":0},{"$f":" 'Overzicht Invoer'!BH$193","v":0},{"$f":" 'Overzicht Invoer'!BI$193","v":0},{"$f":" 'Overzicht Invoer'!BJ$193","v":0},{"$f":" 'Overzicht Invoer'!BK$193","v":0},{"$f":" 'Overzicht Invoer'!BL$193","v":0},{"$f":" 'Overzicht Invoer'!BM$193","v":0},{"$f":" 'Overzicht Invoer'!BN$193","v":0},{"$f":" 'Overzicht Invoer'!BO$193","v":0},{"$f":" 'Overzicht Invoer'!BP$193","v":0},{"$f":" 'Overzicht Invoer'!BQ$193","v":0},{"$f":" 'Overzicht Invoer'!BR$193","v":0},{"$f":" 'Overzicht Invoer'!BS$193","v":0},{"$f":" 'Overzicht Invoer'!BT$193","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$197","v":"Fasering en Herinvestering warmtewisselaar / afleversets gestapeld"},{"$f":" 'Overzicht Invoer'!F$197","v":15},{"$f":" 'Overzicht Invoer'!G$197","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$197","v":true},{"$f":" 'Overzicht Invoer'!I$197","v":0},{"$f":" 'Overzicht Invoer'!J$197","v":0},{"$f":" 'Overzicht Invoer'!K$197","v":0},{"$f":" 'Overzicht Invoer'!L$197","v":0},{"$f":" 'Overzicht Invoer'!M$197","v":0.2},{"$f":" 'Overzicht Invoer'!N$197","v":0.2},{"$f":" 'Overzicht Invoer'!O$197","v":0.2},{"$f":" 'Overzicht Invoer'!P$197","v":0.2},{"$f":" 'Overzicht Invoer'!Q$197","v":0.2},{"$f":" 'Overzicht Invoer'!R$197","v":0},{"$f":" 'Overzicht Invoer'!S$197","v":0},{"$f":" 'Overzicht Invoer'!T$197","v":0},{"$f":" 'Overzicht Invoer'!U$197","v":0},{"$f":" 'Overzicht Invoer'!V$197","v":0},{"$f":" 'Overzicht Invoer'!W$197","v":0},{"$f":" 'Overzicht Invoer'!X$197","v":0},{"$f":" 'Overzicht Invoer'!Y$197","v":0},{"$f":" 'Overzicht Invoer'!Z$197","v":0},{"$f":" 'Overzicht Invoer'!AA$197","v":0},{"$f":" 'Overzicht Invoer'!AB$197","v":0},{"$f":" 'Overzicht Invoer'!AC$197","v":0.2},{"$f":" 'Overzicht Invoer'!AD$197","v":0.2},{"$f":" 'Overzicht Invoer'!AE$197","v":0.2},{"$f":" 'Overzicht Invoer'!AF$197","v":0.2},{"$f":" 'Overzicht Invoer'!AG$197","v":0.2},{"$f":" 'Overzicht Invoer'!AH$197","v":0},{"$f":" 'Overzicht Invoer'!AI$197","v":0},{"$f":" 'Overzicht Invoer'!AJ$197","v":0},{"$f":" 'Overzicht Invoer'!AK$197","v":0},{"$f":" 'Overzicht Invoer'!AL$197","v":0},{"$f":" 'Overzicht Invoer'!AM$197","v":0},{"$f":" 'Overzicht Invoer'!AN$197","v":0},{"$f":" 'Overzicht Invoer'!AO$197","v":0},{"$f":" 'Overzicht Invoer'!AP$197","v":0},{"$f":" 'Overzicht Invoer'!AQ$197","v":0},{"$f":" 'Overzicht Invoer'!AR$197","v":0},{"$f":" 'Overzicht Invoer'!AS$197","v":0},{"$f":" 'Overzicht Invoer'!AT$197","v":0},{"$f":" 'Overzicht Invoer'!AU$197","v":0},{"$f":" 'Overzicht Invoer'!AV$197","v":0},{"$f":" 'Overzicht Invoer'!AW$197","v":0},{"$f":" 'Overzicht Invoer'!AX$197","v":0},{"$f":" 'Overzicht Invoer'!AY$197","v":0},{"$f":" 'Overzicht Invoer'!AZ$197","v":0},{"$f":" 'Overzicht Invoer'!BA$197","v":0},{"$f":" 'Overzicht Invoer'!BB$197","v":0},{"$f":" 'Overzicht Invoer'!BC$197","v":0},{"$f":" 'Overzicht Invoer'!BD$197","v":0},{"$f":" 'Overzicht Invoer'!BE$197","v":0},{"$f":" 'Overzicht Invoer'!BF$197","v":0},{"$f":" 'Overzicht Invoer'!BG$197","v":0},{"$f":" 'Overzicht Invoer'!BH$197","v":0},{"$f":" 'Overzicht Invoer'!BI$197","v":0},{"$f":" 'Overzicht Invoer'!BJ$197","v":0},{"$f":" 'Overzicht Invoer'!BK$197","v":0},{"$f":" 'Overzicht Invoer'!BL$197","v":0},{"$f":" 'Overzicht Invoer'!BM$197","v":0},{"$f":" 'Overzicht Invoer'!BN$197","v":0},{"$f":" 'Overzicht Invoer'!BO$197","v":0},{"$f":" 'Overzicht Invoer'!BP$197","v":0},{"$f":" 'Overzicht Invoer'!BQ$197","v":0},{"$f":" 'Overzicht Invoer'!BR$197","v":0},{"$f":" 'Overzicht Invoer'!BS$197","v":0},{"$f":" 'Overzicht Invoer'!BT$197","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Capex KV afleverset en warmtewisselaar grondgebonden",null,"€",{"$f":" SUM(M71:BT71)","v":1201467.4153655593},null,null,null,null,{"$f":"($F62 * M68 * (1 + $F67) * $F63) * M$70","v":97300},{"$f":"($F62 * N68 * (1 + $F67) * $F63) * N$70","v":99246},101230.92,103255.53839999999,105320.649168,0,0,0,0,0,0,0,0,0,0,0,133572.04910531655,136243.49008742289,138968.35988917135,141747.72708695475,144582.68162869386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV afleverset en warmtewisselaar gestapeld",null,"€",1201467.4153655593,null,null,null,null,{"$f":"($F64 * M69 * (1 + $F67) * $F65) * M70","v":97300},{"$f":"($F64 * N69 * (1 + $F67) * $F65) * N70","v":99246},101230.92,103255.53839999999,105320.649168,0,0,0,0,0,0,0,0,0,0,0,133572.04910531655,136243.49008742289,138968.35988917135,141747.72708695475,144582.68162869386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M73:BT73)","v":2402934.8307311186},null,null,null,null,{"$f":" (M71+M72)*(1 + $F66)","v":194600},{"$f":" (N71+N72)*(1 + $F66)","v":198492},{"$f":" (O71+O72)*(1 + $F66)","v":202461.84},206511.07679999998,210641.29833600001,0,0,0,0,0,0,0,0,0,0,0,267144.09821063309,272486.98017484578,277936.7197783427,283495.4541739095,289165.36325738771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E135","v":"Aantal aansluitingen grondgebonden"},{"$f":"'Overzicht Invoer'!H135","v":500},{"$f":"'Overzicht Invoer'!G135","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E57","v":"Kosten warmtemeter grondgebonden woning"},{"$f":"'Overzicht Invoer'!F57","v":0},{"$f":"'Overzicht Invoer'!G57","v":"€/stuk"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E141","v":"Aantal aansluitingen gestapeld"},{"$f":"'Overzicht Invoer'!H141","v":500},{"$f":"'Overzicht Invoer'!G141","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E58","v":"Kosten warmtemeter gestapelde woning"},{"$f":"'Overzicht Invoer'!F58","v":0},{"$f":"'Overzicht Invoer'!G58","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$97","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$194","v":"Fasering en Herinvestering meters grondgebonden"},{"$f":" 'Overzicht Invoer'!F$194","v":10},{"$f":" 'Overzicht Invoer'!G$194","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$194","v":true},{"$f":" 'Overzicht Invoer'!I$194","v":0},{"$f":" 'Overzicht Invoer'!J$194","v":0},{"$f":" 'Overzicht Invoer'!K$194","v":0},{"$f":" 'Overzicht Invoer'!L$194","v":0},{"$f":" 'Overzicht Invoer'!M$194","v":0.2},{"$f":" 'Overzicht Invoer'!N$194","v":0.2},{"$f":" 'Overzicht Invoer'!O$194","v":0.2},{"$f":" 'Overzicht Invoer'!P$194","v":0.2},{"$f":" 'Overzicht Invoer'!Q$194","v":0.2},{"$f":" 'Overzicht Invoer'!R$194","v":0},{"$f":" 'Overzicht Invoer'!S$194","v":0},{"$f":" 'Overzicht Invoer'!T$194","v":0},{"$f":" 'Overzicht Invoer'!U$194","v":0},{"$f":" 'Overzicht Invoer'!V$194","v":0},{"$f":" 'Overzicht Invoer'!W$194","v":0},{"$f":" 'Overzicht Invoer'!X$194","v":0.2},{"$f":" 'Overzicht Invoer'!Y$194","v":0.2},{"$f":" 'Overzicht Invoer'!Z$194","v":0.2},{"$f":" 'Overzicht Invoer'!AA$194","v":0.2},{"$f":" 'Overzicht Invoer'!AB$194","v":0.2},{"$f":" 'Overzicht Invoer'!AC$194","v":0},{"$f":" 'Overzicht Invoer'!AD$194","v":0},{"$f":" 'Overzicht Invoer'!AE$194","v":0},{"$f":" 'Overzicht Invoer'!AF$194","v":0},{"$f":" 'Overzicht Invoer'!AG$194","v":0},{"$f":" 'Overzicht Invoer'!AH$194","v":0.2},{"$f":" 'Overzicht Invoer'!AI$194","v":0.2},{"$f":" 'Overzicht Invoer'!AJ$194","v":0.2},{"$f":" 'Overzicht Invoer'!AK$194","v":0.2},{"$f":" 'Overzicht Invoer'!AL$194","v":0.2},{"$f":" 'Overzicht Invoer'!AM$194","v":0},{"$f":" 'Overzicht Invoer'!AN$194","v":0},{"$f":" 'Overzicht Invoer'!AO$194","v":0},{"$f":" 'Overzicht Invoer'!AP$194","v":0},{"$f":" 'Overzicht Invoer'!AQ$194","v":0},{"$f":" 'Overzicht Invoer'!AR$194","v":0},{"$f":" 'Overzicht Invoer'!AS$194","v":0},{"$f":" 'Overzicht Invoer'!AT$194","v":0},{"$f":" 'Overzicht Invoer'!AU$194","v":0},{"$f":" 'Overzicht Invoer'!AV$194","v":0},{"$f":" 'Overzicht Invoer'!AW$194","v":0},{"$f":" 'Overzicht Invoer'!AX$194","v":0},{"$f":" 'Overzicht Invoer'!AY$194","v":0},{"$f":" 'Overzicht Invoer'!AZ$194","v":0},{"$f":" 'Overzicht Invoer'!BA$194","v":0},{"$f":" 'Overzicht Invoer'!BB$194","v":0},{"$f":" 'Overzicht Invoer'!BC$194","v":0},{"$f":" 'Overzicht Invoer'!BD$194","v":0},{"$f":" 'Overzicht Invoer'!BE$194","v":0},{"$f":" 'Overzicht Invoer'!BF$194","v":0},{"$f":" 'Overzicht Invoer'!BG$194","v":0},{"$f":" 'Overzicht Invoer'!BH$194","v":0},{"$f":" 'Overzicht Invoer'!BI$194","v":0},{"$f":" 'Overzicht Invoer'!BJ$194","v":0},{"$f":" 'Overzicht Invoer'!BK$194","v":0},{"$f":" 'Overzicht Invoer'!BL$194","v":0},{"$f":" 'Overzicht Invoer'!BM$194","v":0},{"$f":" 'Overzicht Invoer'!BN$194","v":0},{"$f":" 'Overzicht Invoer'!BO$194","v":0},{"$f":" 'Overzicht Invoer'!BP$194","v":0},{"$f":" 'Overzicht Invoer'!BQ$194","v":0},{"$f":" 'Overzicht Invoer'!BR$194","v":0},{"$f":" 'Overzicht Invoer'!BS$194","v":0},{"$f":" 'Overzicht Invoer'!BT$194","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$198","v":"Fasering en Herinvestering meters gestapeld"},{"$f":" 'Overzicht Invoer'!F$198","v":10},{"$f":" 'Overzicht Invoer'!G$198","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$198","v":true},{"$f":" 'Overzicht Invoer'!I$198","v":0},{"$f":" 'Overzicht Invoer'!J$198","v":0},{"$f":" 'Overzicht Invoer'!K$198","v":0},{"$f":" 'Overzicht Invoer'!L$198","v":0},{"$f":" 'Overzicht Invoer'!M$198","v":0.2},{"$f":" 'Overzicht Invoer'!N$198","v":0.2},{"$f":" 'Overzicht Invoer'!O$198","v":0.2},{"$f":" 'Overzicht Invoer'!P$198","v":0.2},{"$f":" 'Overzicht Invoer'!Q$198","v":0.2},{"$f":" 'Overzicht Invoer'!R$198","v":0},{"$f":" 'Overzicht Invoer'!S$198","v":0},{"$f":" 'Overzicht Invoer'!T$198","v":0},{"$f":" 'Overzicht Invoer'!U$198","v":0},{"$f":" 'Overzicht Invoer'!V$198","v":0},{"$f":" 'Overzicht Invoer'!W$198","v":0},{"$f":" 'Overzicht Invoer'!X$198","v":0.2},{"$f":" 'Overzicht Invoer'!Y$198","v":0.2},{"$f":" 'Overzicht Invoer'!Z$198","v":0.2},{"$f":" 'Overzicht Invoer'!AA$198","v":0.2},{"$f":" 'Overzicht Invoer'!AB$198","v":0.2},{"$f":" 'Overzicht Invoer'!AC$198","v":0},{"$f":" 'Overzicht Invoer'!AD$198","v":0},{"$f":" 'Overzicht Invoer'!AE$198","v":0},{"$f":" 'Overzicht Invoer'!AF$198","v":0},{"$f":" 'Overzicht Invoer'!AG$198","v":0},{"$f":" 'Overzicht Invoer'!AH$198","v":0.2},{"$f":" 'Overzicht Invoer'!AI$198","v":0.2},{"$f":" 'Overzicht Invoer'!AJ$198","v":0.2},{"$f":" 'Overzicht Invoer'!AK$198","v":0.2},{"$f":" 'Overzicht Invoer'!AL$198","v":0.2},{"$f":" 'Overzicht Invoer'!AM$198","v":0},{"$f":" 'Overzicht Invoer'!AN$198","v":0},{"$f":" 'Overzicht Invoer'!AO$198","v":0},{"$f":" 'Overzicht Invoer'!AP$198","v":0},{"$f":" 'Overzicht Invoer'!AQ$198","v":0},{"$f":" 'Overzicht Invoer'!AR$198","v":0},{"$f":" 'Overzicht Invoer'!AS$198","v":0},{"$f":" 'Overzicht Invoer'!AT$198","v":0},{"$f":" 'Overzicht Invoer'!AU$198","v":0},{"$f":" 'Overzicht Invoer'!AV$198","v":0},{"$f":" 'Overzicht Invoer'!AW$198","v":0},{"$f":" 'Overzicht Invoer'!AX$198","v":0},{"$f":" 'Overzicht Invoer'!AY$198","v":0},{"$f":" 'Overzicht Invoer'!AZ$198","v":0},{"$f":" 'Overzicht Invoer'!BA$198","v":0},{"$f":" 'Overzicht Invoer'!BB$198","v":0},{"$f":" 'Overzicht Invoer'!BC$198","v":0},{"$f":" 'Overzicht Invoer'!BD$198","v":0},{"$f":" 'Overzicht Invoer'!BE$198","v":0},{"$f":" 'Overzicht Invoer'!BF$198","v":0},{"$f":" 'Overzicht Invoer'!BG$198","v":0},{"$f":" 'Overzicht Invoer'!BH$198","v":0},{"$f":" 'Overzicht Invoer'!BI$198","v":0},{"$f":" 'Overzicht Invoer'!BJ$198","v":0},{"$f":" 'Overzicht Invoer'!BK$198","v":0},{"$f":" 'Overzicht Invoer'!BL$198","v":0},{"$f":" 'Overzicht Invoer'!BM$198","v":0},{"$f":" 'Overzicht Invoer'!BN$198","v":0},{"$f":" 'Overzicht Invoer'!BO$198","v":0},{"$f":" 'Overzicht Invoer'!BP$198","v":0},{"$f":" 'Overzicht Invoer'!BQ$198","v":0},{"$f":" 'Overzicht Invoer'!BR$198","v":0},{"$f":" 'Overzicht Invoer'!BS$198","v":0},{"$f":" 'Overzicht Invoer'!BT$198","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Capex KV meters grondgebonden",null,"€",{"$f":" SUM(M84:BT84)","v":0},null,null,null,null,{"$f":"F$75 * M81 * (1 + $F80) * $F76*M83","v":0},{"$f":"$F$75 * N81 * (1 + $F80) * $F76*N83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV meters gestapeld",null,"€",0,null,null,null,null,{"$f":"$F77 * M82 * (1 + $F80) * $F78*M83","v":0},{"$f":"$F77 * N82 * (1 + $F80) * $F78*N83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capex KV meters",null,"€",{"$f":" SUM(M86:BT86)","v":0},null,null,null,null,{"$f":" (M84+M85) * (1 + $F79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (AS84+AS85) * (1 + $F79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$60","v":"Capex KV aansluiting"},{"$f":" F$60","v":0},"€",4225680.6099199997,{"$f":" I$60","v":0},null,null,null,{"$f":" M$60","v":812000},{"$f":" N$60","v":828240},844804.8,861700.89599999995,878934.91391999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$73","v":"Capex KV afleverset en warmtewisselaar"},{"$f":" F$73","v":0},"€",{"$f":" H$73","v":2402934.8307311186},0,null,null,null,194600,{"$f":" N$73","v":198492},202461.84,206511.07679999998,210641.29833600001,0,0,0,0,0,0,0,0,0,0,0,267144.09821063309,272486.98017484578,277936.7197783427,283495.4541739095,289165.36325738771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$86","v":"Capex KV meters"},{"$f":" F$86","v":0},"€",0,{"$f":" I$86","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal Capex KV POS",null,"€",{"$f":" SUM(M91:BT91)","v":6628615.4406511188},null,null,null,null,{"$f":" SUM(M88:M90)","v":1006600},{"$f":" SUM(N88:N90)","v":1026732},{"$f":" SUM(O88:O90)","v":1047266.64},1068211.9727999999,1089576.2122559999,0,0,0,0,0,0,0,0,0,0,0,267144.09821063309,272486.98017484578,277936.7197783427,283495.4541739095,289165.36325738771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT( E91, LEN(E91) - 4)","v":"Totaal Capex KV"},null,"€",{"$f":" SUM(M92:BT92)","v":-6628615.4406511188},null,null,null,null,{"$f":" - M91","v":-1006600},-1026732,{"$f":" - O91","v":-1047266.64},-1068211.9727999999,-1089576.2122559999,0,0,0,0,0,0,0,0,0,0,0,-267144.09821063309,-272486.98017484578,-277936.7197783427,-283495.4541739095,-289165.36325738771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"COLLECTIEF"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E149","v":"Aansluitkosten collectieve aansluitingen"},{"$f":"'Overzicht Invoer'!F149","v":0},{"$f":"'Overzicht Invoer'!G149","v":"€"},{"$f":"'Overzicht Invoer'!H149","v":0},{"$f":"'Overzicht Invoer'!I149","v":0},{"$f":"'Overzicht Invoer'!J149","v":0},{"$f":"'Overzicht Invoer'!K149","v":0},{"$f":"'Overzicht Invoer'!L149","v":0},{"$f":"'Overzicht Invoer'!M149","v":0},{"$f":"'Overzicht Invoer'!N149","v":0},{"$f":"'Overzicht Invoer'!O149","v":0},{"$f":"'Overzicht Invoer'!P149","v":0},{"$f":"'Overzicht Invoer'!Q149","v":0},{"$f":"'Overzicht Invoer'!R149","v":0},{"$f":"'Overzicht Invoer'!S149","v":0},{"$f":"'Overzicht Invoer'!T149","v":0},{"$f":"'Overzicht Invoer'!U149","v":0},{"$f":"'Overzicht Invoer'!V149","v":0},{"$f":"'Overzicht Invoer'!W149","v":0},{"$f":"'Overzicht Invoer'!X149","v":0},{"$f":"'Overzicht Invoer'!Y149","v":0},{"$f":"'Overzicht Invoer'!Z149","v":0},{"$f":"'Overzicht Invoer'!AA149","v":0},{"$f":"'Overzicht Invoer'!AB149","v":0},{"$f":"'Overzicht Invoer'!AC149","v":0},{"$f":"'Overzicht Invoer'!AD149","v":0},{"$f":"'Overzicht Invoer'!AE149","v":0},{"$f":"'Overzicht Invoer'!AF149","v":0},{"$f":"'Overzicht Invoer'!AG149","v":0},{"$f":"'Overzicht Invoer'!AH149","v":0},{"$f":"'Overzicht Invoer'!AI149","v":0},{"$f":"'Overzicht Invoer'!AJ149","v":0},{"$f":"'Overzicht Invoer'!AK149","v":0},{"$f":"'Overzicht Invoer'!AL149","v":0},{"$f":"'Overzicht Invoer'!AM149","v":0},{"$f":"'Overzicht Invoer'!AN149","v":0},{"$f":"'Overzicht Invoer'!AO149","v":0},{"$f":"'Overzicht Invoer'!AP149","v":0},{"$f":"'Overzicht Invoer'!AQ149","v":0},{"$f":"'Overzicht Invoer'!AR149","v":0},{"$f":"'Overzicht Invoer'!AS149","v":0},{"$f":"'Overzicht Invoer'!AT149","v":0},{"$f":"'Overzicht Invoer'!AU149","v":0},{"$f":"'Overzicht Invoer'!AV149","v":0},{"$f":"'Overzicht Invoer'!AW149","v":0},{"$f":"'Overzicht Invoer'!AX149","v":0},{"$f":"'Overzicht Invoer'!AY149","v":0},{"$f":"'Overzicht Invoer'!AZ149","v":0},{"$f":"'Overzicht Invoer'!BA149","v":0},{"$f":"'Overzicht Invoer'!BB149","v":0},{"$f":"'Overzicht Invoer'!BC149","v":0},{"$f":"'Overzicht Invoer'!BD149","v":0},{"$f":"'Overzicht Invoer'!BE149","v":0},{"$f":"'Overzicht Invoer'!BF149","v":0},{"$f":"'Overzicht Invoer'!BG149","v":0},{"$f":"'Overzicht Invoer'!BH149","v":0},{"$f":"'Overzicht Invoer'!BI149","v":0},{"$f":"'Overzicht Invoer'!BJ149","v":0},{"$f":"'Overzicht Invoer'!BK149","v":0},{"$f":"'Overzicht Invoer'!BL149","v":0},{"$f":"'Overzicht Invoer'!BM149","v":0},{"$f":"'Overzicht Invoer'!BN149","v":0},{"$f":"'Overzicht Invoer'!BO149","v":0},{"$f":"'Overzicht Invoer'!BP149","v":0},{"$f":"'Overzicht Invoer'!BQ149","v":0},{"$f":"'Overzicht Invoer'!BR149","v":0},{"$f":"'Overzicht Invoer'!BS149","v":0},{"$f":"'Overzicht Invoer'!BT149","v":0}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Capex Collectieve aansluitingen",null,"€",{"$f":" SUM(M99:BT99)","v":0},null,null,null,null,{"$f":" M96  * M98 * (1 + $F97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS96  * AS98 * (1 + $F97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E160","v":"Aantal collectieve aansluitingen"},{"$f":"'Overzicht Invoer'!F160","v":0},{"$f":"'Overzicht Invoer'!G160","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E55","v":"Kosten warmtewisselaar / afleversets collectieve aansluitingen"},{"$f":"'Overzicht Invoer'!F55","v":50232},{"$f":"'Overzicht Invoer'!G55","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E201","v":"Fasering en Herinvestering warmtewisselaar / afleversets collectief"},{"$f":"'Overzicht Invoer'!F201","v":15},{"$f":"'Overzicht Invoer'!G201","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H201","v":false},{"$f":"'Overzicht Invoer'!I201","v":0},{"$f":"'Overzicht Invoer'!J201","v":0},{"$f":"'Overzicht Invoer'!K201","v":0},{"$f":"'Overzicht Invoer'!L201","v":0},{"$f":"'Overzicht Invoer'!M201","v":0},{"$f":"'Overzicht Invoer'!N201","v":0},{"$f":"'Overzicht Invoer'!O201","v":0},{"$f":"'Overzicht Invoer'!P201","v":0},{"$f":"'Overzicht Invoer'!Q201","v":0},{"$f":"'Overzicht Invoer'!R201","v":0},{"$f":"'Overzicht Invoer'!S201","v":0},{"$f":"'Overzicht Invoer'!T201","v":0},{"$f":"'Overzicht Invoer'!U201","v":0},{"$f":"'Overzicht Invoer'!V201","v":0},{"$f":"'Overzicht Invoer'!W201","v":0},{"$f":"'Overzicht Invoer'!X201","v":0},{"$f":"'Overzicht Invoer'!Y201","v":0},{"$f":"'Overzicht Invoer'!Z201","v":0},{"$f":"'Overzicht Invoer'!AA201","v":0},{"$f":"'Overzicht Invoer'!AB201","v":0},{"$f":"'Overzicht Invoer'!AC201","v":0},{"$f":"'Overzicht Invoer'!AD201","v":0},{"$f":"'Overzicht Invoer'!AE201","v":0},{"$f":"'Overzicht Invoer'!AF201","v":0},{"$f":"'Overzicht Invoer'!AG201","v":0},{"$f":"'Overzicht Invoer'!AH201","v":0},{"$f":"'Overzicht Invoer'!AI201","v":0},{"$f":"'Overzicht Invoer'!AJ201","v":0},{"$f":"'Overzicht Invoer'!AK201","v":0},{"$f":"'Overzicht Invoer'!AL201","v":0},{"$f":"'Overzicht Invoer'!AM201","v":0},{"$f":"'Overzicht Invoer'!AN201","v":0},{"$f":"'Overzicht Invoer'!AO201","v":0},{"$f":"'Overzicht Invoer'!AP201","v":0},{"$f":"'Overzicht Invoer'!AQ201","v":0},{"$f":"'Overzicht Invoer'!AR201","v":0},{"$f":"'Overzicht Invoer'!AS201","v":0},{"$f":"'Overzicht Invoer'!AT201","v":0},{"$f":"'Overzicht Invoer'!AU201","v":0},{"$f":"'Overzicht Invoer'!AV201","v":0},{"$f":"'Overzicht Invoer'!AW201","v":0},{"$f":"'Overzicht Invoer'!AX201","v":0},{"$f":"'Overzicht Invoer'!AY201","v":0},{"$f":"'Overzicht Invoer'!AZ201","v":0},{"$f":"'Overzicht Invoer'!BA201","v":0},{"$f":"'Overzicht Invoer'!BB201","v":0},{"$f":"'Overzicht Invoer'!BC201","v":0},{"$f":"'Overzicht Invoer'!BD201","v":0},{"$f":"'Overzicht Invoer'!BE201","v":0},{"$f":"'Overzicht Invoer'!BF201","v":0},{"$f":"'Overzicht Invoer'!BG201","v":0},{"$f":"'Overzicht Invoer'!BH201","v":0},{"$f":"'Overzicht Invoer'!BI201","v":0},{"$f":"'Overzicht Invoer'!BJ201","v":0},{"$f":"'Overzicht Invoer'!BK201","v":0},{"$f":"'Overzicht Invoer'!BL201","v":0},{"$f":"'Overzicht Invoer'!BM201","v":0},{"$f":"'Overzicht Invoer'!BN201","v":0},{"$f":"'Overzicht Invoer'!BO201","v":0},{"$f":"'Overzicht Invoer'!BP201","v":0},{"$f":"'Overzicht Invoer'!BQ201","v":0},{"$f":"'Overzicht Invoer'!BR201","v":0},{"$f":"'Overzicht Invoer'!BS201","v":0},{"$f":"'Overzicht Invoer'!BT201","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Capex Collectieve warmewisselaars en afleversets",null,"€",{"$f":" SUM(M106:BT106)","v":0},null,null,null,null,{"$f":" $F101 * M104 * $F102 * M105 * (1 + $F103)","v":0},{"$f":" $F101 * N104 * $F102 * N105 * (1 + $F103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E160","v":"Aantal collectieve aansluitingen"},{"$f":"'Overzicht Invoer'!F160","v":0},{"$f":"'Overzicht Invoer'!G160","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E59","v":"Kosten warmtemeter collectieve aansluitingen"},{"$f":"'Overzicht Invoer'!F59","v":0},{"$f":"'Overzicht Invoer'!G59","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E202","v":"Fasering en Herinvestering meters collectief"},{"$f":"'Overzicht Invoer'!F202","v":10},{"$f":"'Overzicht Invoer'!G202","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H202","v":false},{"$f":"'Overzicht Invoer'!I202","v":0},{"$f":"'Overzicht Invoer'!J202","v":0},{"$f":"'Overzicht Invoer'!K202","v":0},{"$f":"'Overzicht Invoer'!L202","v":0},{"$f":"'Overzicht Invoer'!M202","v":0},{"$f":"'Overzicht Invoer'!N202","v":0},{"$f":"'Overzicht Invoer'!O202","v":0},{"$f":"'Overzicht Invoer'!P202","v":0},{"$f":"'Overzicht Invoer'!Q202","v":0},{"$f":"'Overzicht Invoer'!R202","v":0},{"$f":"'Overzicht Invoer'!S202","v":0},{"$f":"'Overzicht Invoer'!T202","v":0},{"$f":"'Overzicht Invoer'!U202","v":0},{"$f":"'Overzicht Invoer'!V202","v":0},{"$f":"'Overzicht Invoer'!W202","v":0},{"$f":"'Overzicht Invoer'!X202","v":0},{"$f":"'Overzicht Invoer'!Y202","v":0},{"$f":"'Overzicht Invoer'!Z202","v":0},{"$f":"'Overzicht Invoer'!AA202","v":0},{"$f":"'Overzicht Invoer'!AB202","v":0},{"$f":"'Overzicht Invoer'!AC202","v":0},{"$f":"'Overzicht Invoer'!AD202","v":0},{"$f":"'Overzicht Invoer'!AE202","v":0},{"$f":"'Overzicht Invoer'!AF202","v":0},{"$f":"'Overzicht Invoer'!AG202","v":0},{"$f":"'Overzicht Invoer'!AH202","v":0},{"$f":"'Overzicht Invoer'!AI202","v":0},{"$f":"'Overzicht Invoer'!AJ202","v":0},{"$f":"'Overzicht Invoer'!AK202","v":0},{"$f":"'Overzicht Invoer'!AL202","v":0},{"$f":"'Overzicht Invoer'!AM202","v":0},{"$f":"'Overzicht Invoer'!AN202","v":0},{"$f":"'Overzicht Invoer'!AO202","v":0},{"$f":"'Overzicht Invoer'!AP202","v":0},{"$f":"'Overzicht Invoer'!AQ202","v":0},{"$f":"'Overzicht Invoer'!AR202","v":0},{"$f":"'Overzicht Invoer'!AS202","v":0},{"$f":"'Overzicht Invoer'!AT202","v":0},{"$f":"'Overzicht Invoer'!AU202","v":0},{"$f":"'Overzicht Invoer'!AV202","v":0},{"$f":"'Overzicht Invoer'!AW202","v":0},{"$f":"'Overzicht Invoer'!AX202","v":0},{"$f":"'Overzicht Invoer'!AY202","v":0},{"$f":"'Overzicht Invoer'!AZ202","v":0},{"$f":"'Overzicht Invoer'!BA202","v":0},{"$f":"'Overzicht Invoer'!BB202","v":0},{"$f":"'Overzicht Invoer'!BC202","v":0},{"$f":"'Overzicht Invoer'!BD202","v":0},{"$f":"'Overzicht Invoer'!BE202","v":0},{"$f":"'Overzicht Invoer'!BF202","v":0},{"$f":"'Overzicht Invoer'!BG202","v":0},{"$f":"'Overzicht Invoer'!BH202","v":0},{"$f":"'Overzicht Invoer'!BI202","v":0},{"$f":"'Overzicht Invoer'!BJ202","v":0},{"$f":"'Overzicht Invoer'!BK202","v":0},{"$f":"'Overzicht Invoer'!BL202","v":0},{"$f":"'Overzicht Invoer'!BM202","v":0},{"$f":"'Overzicht Invoer'!BN202","v":0},{"$f":"'Overzicht Invoer'!BO202","v":0},{"$f":"'Overzicht Invoer'!BP202","v":0},{"$f":"'Overzicht Invoer'!BQ202","v":0},{"$f":"'Overzicht Invoer'!BR202","v":0},{"$f":"'Overzicht Invoer'!BS202","v":0},{"$f":"'Overzicht Invoer'!BT202","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Capex Collectieve warmtemeter",null,"€",{"$f":" SUM(M113:BT113)","v":0},null,null,null,null,{"$f":" $F108 * M111 * $F109  * M112 * (1 + $F110)","v":0},{"$f":" $F108 * N111 * $F109  * N112 * (1 + $F110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$99","v":"Capex Collectieve aansluitingen"},{"$f":" F$99","v":0},"€",0,0,null,null,null,{"$f":" M$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$106","v":"Capex Collectieve warmewisselaars en afleversets"},{"$f":" F$106","v":0},"€",0,0,null,null,null,{"$f":" M$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$113","v":"Capex Collectieve warmtemeter"},{"$f":" F$113","v":0},"€",0,0,null,null,null,{"$f":" M$113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal Capex Coll POS",null,"€",{"$f":" SUM(M118:BT118)","v":0},null,null,null,null,{"$f":" SUM(M115:M117)","v":0},{"$f":" SUM(N115:N117)","v":0},{"$f":" SUM(O115:O117)","v":0},{"$f":" SUM(P115:P117)","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]
[null,null,null,null,{"$f":" LEFT( E118, LEN(E118) - 4)","v":"Totaal Capex Coll"},null,"€",{"$f":" SUM(M119:BT119)","v":0},null,null,null,null,{"$f":" - M118","v":0},{"$f":" - N118","v":0},{"$f":" - O118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UTILITEIT"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E167","v":"Aansluitkosten utiliteit"},{"$f":"'Overzicht Invoer'!F167","v":0},{"$f":"'Overzicht Invoer'!G167","v":"€"},{"$f":"'Overzicht Invoer'!H167","v":0},{"$f":"'Overzicht Invoer'!I167","v":0},{"$f":"'Overzicht Invoer'!J167","v":0},{"$f":"'Overzicht Invoer'!K167","v":0},{"$f":"'Overzicht Invoer'!L167","v":0},{"$f":"'Overzicht Invoer'!M167","v":0},{"$f":"'Overzicht Invoer'!N167","v":0},{"$f":"'Overzicht Invoer'!O167","v":0},{"$f":"'Overzicht Invoer'!P167","v":0},{"$f":"'Overzicht Invoer'!Q167","v":0},{"$f":"'Overzicht Invoer'!R167","v":0},{"$f":"'Overzicht Invoer'!S167","v":0},{"$f":"'Overzicht Invoer'!T167","v":0},{"$f":"'Overzicht Invoer'!U167","v":0},{"$f":"'Overzicht Invoer'!V167","v":0},{"$f":"'Overzicht Invoer'!W167","v":0},{"$f":"'Overzicht Invoer'!X167","v":0},{"$f":"'Overzicht Invoer'!Y167","v":0},{"$f":"'Overzicht Invoer'!Z167","v":0},{"$f":"'Overzicht Invoer'!AA167","v":0},{"$f":"'Overzicht Invoer'!AB167","v":0},{"$f":"'Overzicht Invoer'!AC167","v":0},{"$f":"'Overzicht Invoer'!AD167","v":0},{"$f":"'Overzicht Invoer'!AE167","v":0},{"$f":"'Overzicht Invoer'!AF167","v":0},{"$f":"'Overzicht Invoer'!AG167","v":0},{"$f":"'Overzicht Invoer'!AH167","v":0},{"$f":"'Overzicht Invoer'!AI167","v":0},{"$f":"'Overzicht Invoer'!AJ167","v":0},{"$f":"'Overzicht Invoer'!AK167","v":0},{"$f":"'Overzicht Invoer'!AL167","v":0},{"$f":"'Overzicht Invoer'!AM167","v":0},{"$f":"'Overzicht Invoer'!AN167","v":0},{"$f":"'Overzicht Invoer'!AO167","v":0},{"$f":"'Overzicht Invoer'!AP167","v":0},{"$f":"'Overzicht Invoer'!AQ167","v":0},{"$f":"'Overzicht Invoer'!AR167","v":0},{"$f":"'Overzicht Invoer'!AS167","v":0},{"$f":"'Overzicht Invoer'!AT167","v":0},{"$f":"'Overzicht Invoer'!AU167","v":0},{"$f":"'Overzicht Invoer'!AV167","v":0},{"$f":"'Overzicht Invoer'!AW167","v":0},{"$f":"'Overzicht Invoer'!AX167","v":0},{"$f":"'Overzicht Invoer'!AY167","v":0},{"$f":"'Overzicht Invoer'!AZ167","v":0},{"$f":"'Overzicht Invoer'!BA167","v":0},{"$f":"'Overzicht Invoer'!BB167","v":0},{"$f":"'Overzicht Invoer'!BC167","v":0},{"$f":"'Overzicht Invoer'!BD167","v":0},{"$f":"'Overzicht Invoer'!BE167","v":0},{"$f":"'Overzicht Invoer'!BF167","v":0},{"$f":"'Overzicht Invoer'!BG167","v":0},{"$f":"'Overzicht Invoer'!BH167","v":0},{"$f":"'Overzicht Invoer'!BI167","v":0},{"$f":"'Overzicht Invoer'!BJ167","v":0},{"$f":"'Overzicht Invoer'!BK167","v":0},{"$f":"'Overzicht Invoer'!BL167","v":0},{"$f":"'Overzicht Invoer'!BM167","v":0},{"$f":"'Overzicht Invoer'!BN167","v":0},{"$f":"'Overzicht Invoer'!BO167","v":0},{"$f":"'Overzicht Invoer'!BP167","v":0},{"$f":"'Overzicht Invoer'!BQ167","v":0},{"$f":"'Overzicht Invoer'!BR167","v":0},{"$f":"'Overzicht Invoer'!BS167","v":0},{"$f":"'Overzicht Invoer'!BT167","v":0}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Capex aansluitingen utiliteit",null,"€",{"$f":" SUM(M126:BT126)","v":0},null,null,null,null,{"$f":" M123  * M125 * (1 + $F124)","v":0},{"$f":" N123  * N125 * (1 + $F124)","v":0},0,0,0,0,0,0,0,{"$f":" V123  * V125 * (1 + $F124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E174","v":"Aantal utiliteiten aangesloten"},{"$f":"'Overzicht Invoer'!F174","v":0},{"$f":"'Overzicht Invoer'!G174","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E56","v":"Kosten warmtewisselaar / afleversets utiliteit"},{"$f":"'Overzicht Invoer'!F56","v":50232},{"$f":"'Overzicht Invoer'!G56","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E205","v":"Fasering en Herinvestering warmtewisselaar / afleversets utiliteit"},{"$f":"'Overzicht Invoer'!F205","v":15},{"$f":"'Overzicht Invoer'!G205","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H205","v":false},{"$f":"'Overzicht Invoer'!I205","v":0},{"$f":"'Overzicht Invoer'!J205","v":0},{"$f":"'Overzicht Invoer'!K205","v":0},{"$f":"'Overzicht Invoer'!L205","v":0},{"$f":"'Overzicht Invoer'!M205","v":0},{"$f":"'Overzicht Invoer'!N205","v":0},{"$f":"'Overzicht Invoer'!O205","v":0},{"$f":"'Overzicht Invoer'!P205","v":0},{"$f":"'Overzicht Invoer'!Q205","v":0},{"$f":"'Overzicht Invoer'!R205","v":0},{"$f":"'Overzicht Invoer'!S205","v":0},{"$f":"'Overzicht Invoer'!T205","v":0},{"$f":"'Overzicht Invoer'!U205","v":0},{"$f":"'Overzicht Invoer'!V205","v":0},{"$f":"'Overzicht Invoer'!W205","v":0},{"$f":"'Overzicht Invoer'!X205","v":0},{"$f":"'Overzicht Invoer'!Y205","v":0},{"$f":"'Overzicht Invoer'!Z205","v":0},{"$f":"'Overzicht Invoer'!AA205","v":0},{"$f":"'Overzicht Invoer'!AB205","v":0},{"$f":"'Overzicht Invoer'!AC205","v":0},{"$f":"'Overzicht Invoer'!AD205","v":0},{"$f":"'Overzicht Invoer'!AE205","v":0},{"$f":"'Overzicht Invoer'!AF205","v":0},{"$f":"'Overzicht Invoer'!AG205","v":0},{"$f":"'Overzicht Invoer'!AH205","v":0},{"$f":"'Overzicht Invoer'!AI205","v":0},{"$f":"'Overzicht Invoer'!AJ205","v":0},{"$f":"'Overzicht Invoer'!AK205","v":0},{"$f":"'Overzicht Invoer'!AL205","v":0},{"$f":"'Overzicht Invoer'!AM205","v":0},{"$f":"'Overzicht Invoer'!AN205","v":0},{"$f":"'Overzicht Invoer'!AO205","v":0},{"$f":"'Overzicht Invoer'!AP205","v":0},{"$f":"'Overzicht Invoer'!AQ205","v":0},{"$f":"'Overzicht Invoer'!AR205","v":0},{"$f":"'Overzicht Invoer'!AS205","v":0},{"$f":"'Overzicht Invoer'!AT205","v":0},{"$f":"'Overzicht Invoer'!AU205","v":0},{"$f":"'Overzicht Invoer'!AV205","v":0},{"$f":"'Overzicht Invoer'!AW205","v":0},{"$f":"'Overzicht Invoer'!AX205","v":0},{"$f":"'Overzicht Invoer'!AY205","v":0},{"$f":"'Overzicht Invoer'!AZ205","v":0},{"$f":"'Overzicht Invoer'!BA205","v":0},{"$f":"'Overzicht Invoer'!BB205","v":0},{"$f":"'Overzicht Invoer'!BC205","v":0},{"$f":"'Overzicht Invoer'!BD205","v":0},{"$f":"'Overzicht Invoer'!BE205","v":0},{"$f":"'Overzicht Invoer'!BF205","v":0},{"$f":"'Overzicht Invoer'!BG205","v":0},{"$f":"'Overzicht Invoer'!BH205","v":0},{"$f":"'Overzicht Invoer'!BI205","v":0},{"$f":"'Overzicht Invoer'!BJ205","v":0},{"$f":"'Overzicht Invoer'!BK205","v":0},{"$f":"'Overzicht Invoer'!BL205","v":0},{"$f":"'Overzicht Invoer'!BM205","v":0},{"$f":"'Overzicht Invoer'!BN205","v":0},{"$f":"'Overzicht Invoer'!BO205","v":0},{"$f":"'Overzicht Invoer'!BP205","v":0},{"$f":"'Overzicht Invoer'!BQ205","v":0},{"$f":"'Overzicht Invoer'!BR205","v":0},{"$f":"'Overzicht Invoer'!BS205","v":0},{"$f":"'Overzicht Invoer'!BT205","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Capex warmewisselaars en afleversets utiliteit",null,"€",{"$f":" SUM(M133:BT133)","v":0},null,null,null,null,{"$f":" $F128 * M131 * $F129 * M132 * (1 + $F130)","v":0},{"$f":" $F128 * N131 * $F129 * N132 * (1 + $F130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E174","v":"Aantal utiliteiten aangesloten"},{"$f":"'Overzicht Invoer'!F174","v":0},{"$f":"'Overzicht Invoer'!G174","v":"[#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E60","v":"Kosten warmtemeter utiliteit"},{"$f":"'Overzicht Invoer'!F60","v":0},{"$f":"'Overzicht Invoer'!G60","v":"€/stuk"}]
[null,null,null,null,"Sensitivity capex",{"$f":" Resultaten!F$67","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E206","v":"Fasering en Herinvestering meters utiliteit"},{"$f":"'Overzicht Invoer'!F206","v":10},{"$f":"'Overzicht Invoer'!G206","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H206","v":false},{"$f":"'Overzicht Invoer'!I206","v":0},{"$f":"'Overzicht Invoer'!J206","v":0},{"$f":"'Overzicht Invoer'!K206","v":0},{"$f":"'Overzicht Invoer'!L206","v":0},{"$f":"'Overzicht Invoer'!M206","v":0},{"$f":"'Overzicht Invoer'!N206","v":0},{"$f":"'Overzicht Invoer'!O206","v":0},{"$f":"'Overzicht Invoer'!P206","v":0},{"$f":"'Overzicht Invoer'!Q206","v":0},{"$f":"'Overzicht Invoer'!R206","v":0},{"$f":"'Overzicht Invoer'!S206","v":0},{"$f":"'Overzicht Invoer'!T206","v":0},{"$f":"'Overzicht Invoer'!U206","v":0},{"$f":"'Overzicht Invoer'!V206","v":0},{"$f":"'Overzicht Invoer'!W206","v":0},{"$f":"'Overzicht Invoer'!X206","v":0},{"$f":"'Overzicht Invoer'!Y206","v":0},{"$f":"'Overzicht Invoer'!Z206","v":0},{"$f":"'Overzicht Invoer'!AA206","v":0},{"$f":"'Overzicht Invoer'!AB206","v":0},{"$f":"'Overzicht Invoer'!AC206","v":0},{"$f":"'Overzicht Invoer'!AD206","v":0},{"$f":"'Overzicht Invoer'!AE206","v":0},{"$f":"'Overzicht Invoer'!AF206","v":0},{"$f":"'Overzicht Invoer'!AG206","v":0},{"$f":"'Overzicht Invoer'!AH206","v":0},{"$f":"'Overzicht Invoer'!AI206","v":0},{"$f":"'Overzicht Invoer'!AJ206","v":0},{"$f":"'Overzicht Invoer'!AK206","v":0},{"$f":"'Overzicht Invoer'!AL206","v":0},{"$f":"'Overzicht Invoer'!AM206","v":0},{"$f":"'Overzicht Invoer'!AN206","v":0},{"$f":"'Overzicht Invoer'!AO206","v":0},{"$f":"'Overzicht Invoer'!AP206","v":0},{"$f":"'Overzicht Invoer'!AQ206","v":0},{"$f":"'Overzicht Invoer'!AR206","v":0},{"$f":"'Overzicht Invoer'!AS206","v":0},{"$f":"'Overzicht Invoer'!AT206","v":0},{"$f":"'Overzicht Invoer'!AU206","v":0},{"$f":"'Overzicht Invoer'!AV206","v":0},{"$f":"'Overzicht Invoer'!AW206","v":0},{"$f":"'Overzicht Invoer'!AX206","v":0},{"$f":"'Overzicht Invoer'!AY206","v":0},{"$f":"'Overzicht Invoer'!AZ206","v":0},{"$f":"'Overzicht Invoer'!BA206","v":0},{"$f":"'Overzicht Invoer'!BB206","v":0},{"$f":"'Overzicht Invoer'!BC206","v":0},{"$f":"'Overzicht Invoer'!BD206","v":0},{"$f":"'Overzicht Invoer'!BE206","v":0},{"$f":"'Overzicht Invoer'!BF206","v":0},{"$f":"'Overzicht Invoer'!BG206","v":0},{"$f":"'Overzicht Invoer'!BH206","v":0},{"$f":"'Overzicht Invoer'!BI206","v":0},{"$f":"'Overzicht Invoer'!BJ206","v":0},{"$f":"'Overzicht Invoer'!BK206","v":0},{"$f":"'Overzicht Invoer'!BL206","v":0},{"$f":"'Overzicht Invoer'!BM206","v":0},{"$f":"'Overzicht Invoer'!BN206","v":0},{"$f":"'Overzicht Invoer'!BO206","v":0},{"$f":"'Overzicht Invoer'!BP206","v":0},{"$f":"'Overzicht Invoer'!BQ206","v":0},{"$f":"'Overzicht Invoer'!BR206","v":0},{"$f":"'Overzicht Invoer'!BS206","v":0},{"$f":"'Overzicht Invoer'!BT206","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$107","v":"Indexatie Capex"},{"$f":" 'Overzicht Invoer'!F$107","v":0.02},{"$f":" 'Overzicht Invoer'!G$107","v":"flag"},{"$f":" 'Overzicht Invoer'!H$107","v":0},{"$f":" 'Overzicht Invoer'!I$107","v":0},{"$f":" 'Overzicht Invoer'!J$107","v":0},{"$f":" 'Overzicht Invoer'!K$107","v":0},{"$f":" 'Overzicht Invoer'!L$107","v":0},{"$f":" 'Overzicht Invoer'!M$107","v":1},{"$f":" 'Overzicht Invoer'!N$107","v":1.02},{"$f":" 'Overzicht Invoer'!O$107","v":1.0404},{"$f":" 'Overzicht Invoer'!P$107","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$107","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$107","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$107","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$107","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$107","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$107","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$107","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$107","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$107","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$107","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$107","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$107","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$107","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$107","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$107","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$107","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$107","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$107","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$107","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$107","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$107","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$107","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$107","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$107","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$107","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$107","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$107","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$107","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$107","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$107","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$107","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$107","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$107","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$107","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$107","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$107","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$107","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$107","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$107","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$107","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$107","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$107","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$107","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$107","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$107","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$107","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$107","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$107","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$107","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$107","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$107","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$107","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$107","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$107","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$107","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$107","v":3.2166968513386367}]
[null,null,null,null,"Capex warmtemeter utiliteit",null,"€",{"$f":" SUM(M140:BT140)","v":0},null,null,null,null,{"$f":" $F135 * M138 * $F136  * M139 * (1 + $F137)","v":0},{"$f":" $F135 * N138 * $F136  * N139 * (1 + $F137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E126","v":"Capex aansluitingen utiliteit"},{"$f":"F126","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR126","v":0},0,0]
[null,null,null,null,{"$f":"E133","v":"Capex warmewisselaars en afleversets utiliteit"},{"$f":"F133","v":0},"€",0,null,null,null,null,{"$f":"M133","v":0},{"$f":"N133","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,{"$f":"E140","v":"Capex warmtemeter utiliteit"},{"$f":"F140","v":0},"€",0,null,null,null,null,{"$f":" M140","v":0},{"$f":" N140","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 Capex Util POS",null,"€",{"$f":" SUM(M145:BT145)","v":0},null,null,null,null,{"$f":" SUM(M142:M144)","v":0},{"$f":" SUM(N142:N144)","v":0},{"$f":" SUM(O142:O144)","v":0},{"$f":" SUM(P142:P144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT( E145, LEN(E145) - 4)","v":"Totaal Capex Util"},null,"€",{"$f":" SUM(M146:BT146)","v":0},null,null,null,null,{"$f":" - M145","v":0},{"$f":" - N145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["2. AFSCHRIJVING"]
[]
[null,null,"CAPEX Hoofdtracé"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E187","v":"Econ. levensduur en fasering Hoofddistributietracé"},{"$f":"'Overzicht Invoer'!F187","v":30},{"$f":"'Overzicht Invoer'!G187","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H187","v":true}]
[null,null,null,null,{"$f":" E$42","v":"Totaal Capex Hoofdtracé"},{"$f":" F$42","v":0},"€",{"$f":" H$42","v":0},null,null,null,null,{"$f":" M$42","v":0},{"$f":" N$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M153:BT153)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,M$6 - $F151))","v":0},{"$f":" IF( N$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,N$6 - $F151))","v":0},{"$f":" IF( O$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,O$6 - $F151))","v":0},{"$f":" IF( P$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,P$6 - $F151))","v":0},{"$f":" IF( Q$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,Q$6 - $F151))","v":0},{"$f":" IF( R$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,R$6 - $F151))","v":0},{"$f":" IF( S$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,S$6 - $F151))","v":0},{"$f":" IF( T$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,T$6 - $F151))","v":0},{"$f":" IF( U$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,U$6 - $F151))","v":0},{"$f":" IF( V$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,V$6 - $F151))","v":0},{"$f":" IF( W$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,W$6 - $F151))","v":0},{"$f":" IF( X$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,X$6 - $F151))","v":0},{"$f":" IF( Y$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,Y$6 - $F151))","v":0},{"$f":" IF( Z$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,Z$6 - $F151))","v":0},{"$f":" IF( AA$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AA$6 - $F151))","v":0},{"$f":" IF( AB$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AB$6 - $F151))","v":0},{"$f":" IF( AC$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AC$6 - $F151))","v":0},{"$f":" IF( AD$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AD$6 - $F151))","v":0},{"$f":" IF( AE$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AE$6 - $F151))","v":0},{"$f":" IF( AF$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AF$6 - $F151))","v":0},{"$f":" IF( AG$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AG$6 - $F151))","v":0},{"$f":" IF( AH$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AH$6 - $F151))","v":0},{"$f":" IF( AI$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AI$6 - $F151))","v":0},{"$f":" IF( AJ$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AJ$6 - $F151))","v":0},{"$f":" IF( AK$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AK$6 - $F151))","v":0},{"$f":" IF( AL$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AL$6 - $F151))","v":0},{"$f":" IF( AM$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AM$6 - $F151))","v":0},{"$f":" IF( AN$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AN$6 - $F151))","v":0},{"$f":" IF( AO$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AO$6 - $F151))","v":0},{"$f":" IF( AP$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AP$6 - $F151))","v":0},{"$f":" IF( AQ$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AQ$6 - $F151))","v":0},{"$f":" IF( AR$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AR$6 - $F151))","v":0},{"$f":" IF( AS$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AS$6 - $F151))","v":0},{"$f":" IF( AT$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AT$6 - $F151))","v":0},{"$f":" IF( AU$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AU$6 - $F151))","v":0},{"$f":" IF( AV$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AV$6 - $F151))","v":0},{"$f":" IF( AW$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AW$6 - $F151))","v":0},{"$f":" IF( AX$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AX$6 - $F151))","v":0},{"$f":" IF( AY$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AY$6 - $F151))","v":0},{"$f":" IF( AZ$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,AZ$6 - $F151))","v":0},{"$f":" IF( BA$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BA$6 - $F151))","v":0},{"$f":" IF( BB$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BB$6 - $F151))","v":0},{"$f":" IF( BC$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BC$6 - $F151))","v":0},{"$f":" IF( BD$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BD$6 - $F151))","v":0},{"$f":" IF( BE$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BE$6 - $F151))","v":0},{"$f":" IF( BF$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BF$6 - $F151))","v":0},{"$f":" IF( BG$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BG$6 - $F151))","v":0},{"$f":" IF( BH$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BH$6 - $F151))","v":0},{"$f":" IF( BI$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BI$6 - $F151))","v":0},{"$f":" IF( BJ$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BJ$6 - $F151))","v":0},{"$f":" IF( BK$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BK$6 - $F151))","v":0},{"$f":" IF( BL$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BL$6 - $F151))","v":0},{"$f":" IF( BM$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BM$6 - $F151))","v":0},{"$f":" IF( BN$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BN$6 - $F151))","v":0},{"$f":" IF( BO$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BO$6 - $F151))","v":0},{"$f":" IF( BP$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BP$6 - $F151))","v":0},{"$f":" IF( BQ$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BQ$6 - $F151))","v":0},{"$f":" IF( BR$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BR$6 - $F151))","v":0},{"$f":" IF( BS$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BS$6 - $F151))","v":0},{"$f":" IF( BT$6 - $F151 <= 0, 0, - INDEX($M152:$BT152, ,BT$6 - $F151))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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$124","v":0}]
[null,null,null,null,"Afschrijving hoofdtracé",null,"€",{"$f":" SUM(M155:BT155)","v":0},null,null,null,null,{"$f":" SUM($I152:L153) / $F151 * M154","v":0},{"$f":" SUM($I152:M153) / $F151 * N154","v":0},{"$f":" SUM($I152:N153) / $F151 * O154","v":0},{"$f":" SUM($I152:O153) / $F151 * P154","v":0},{"$f":" SUM($I152:P153) / $F151 * Q154","v":0},{"$f":" SUM($I152:Q153) / $F151 * R154","v":0},{"$f":" SUM($I152:R153) / $F151 * S154","v":0},{"$f":" SUM($I152:S153) / $F151 * T154","v":0},{"$f":" SUM($I152:T153) / $F151 * U154","v":0},{"$f":" SUM($I152:U153) / $F151 * V154","v":0},{"$f":" SUM($I152:V153) / $F151 * W154","v":0},{"$f":" SUM($I152:W153) / $F151 * X154","v":0},{"$f":" SUM($I152:X153) / $F151 * Y154","v":0},{"$f":" SUM($I152:Y153) / $F151 * Z154","v":0},{"$f":" SUM($I152:Z153) / $F151 * AA154","v":0},{"$f":" SUM($I152:AA153) / $F151 * AB154","v":0},{"$f":" SUM($I152:AB153) / $F151 * AC154","v":0},{"$f":" SUM($I152:AC153) / $F151 * AD154","v":0},{"$f":" SUM($I152:AD153) / $F151 * AE154","v":0},{"$f":" SUM($I152:AE153) / $F151 * AF154","v":0},{"$f":" SUM($I152:AF153) / $F151 * AG154","v":0},{"$f":" SUM($I152:AG153) / $F151 * AH154","v":0},{"$f":" SUM($I152:AH153) / $F151 * AI154","v":0},{"$f":" SUM($I152:AI153) / $F151 * AJ154","v":0},{"$f":" SUM($I152:AJ153) / $F151 * AK154","v":0},{"$f":" SUM($I152:AK153) / $F151 * AL154","v":0},{"$f":" SUM($I152:AL153) / $F151 * AM154","v":0},{"$f":" SUM($I152:AM153) / $F151 * AN154","v":0},{"$f":" SUM($I152:AN153) / $F151 * AO154","v":0},{"$f":" SUM($I152:AO153) / $F151 * AP154","v":0},{"$f":" SUM($I152:AP153) / $F151 * AQ154","v":0},{"$f":" SUM($I152:AQ153) / $F151 * AR154","v":0},{"$f":" SUM($I152:AR153) / $F151 * AS154","v":0},{"$f":" SUM($I152:AS153) / $F151 * AT154","v":0},{"$f":" SUM($I152:AT153) / $F151 * AU154","v":0},{"$f":" SUM($I152:AU153) / $F151 * AV154","v":0},{"$f":" SUM($I152:AV153) / $F151 * AW154","v":0},{"$f":" SUM($I152:AW153) / $F151 * AX154","v":0},{"$f":" SUM($I152:AX153) / $F151 * AY154","v":0},{"$f":" SUM($I152:AY153) / $F151 * AZ154","v":0},{"$f":" SUM($I152:AZ153) / $F151 * BA154","v":0},{"$f":" SUM($I152:BA153) / $F151 * BB154","v":0},{"$f":" SUM($I152:BB153) / $F151 * BC154","v":0},{"$f":" SUM($I152:BC153) / $F151 * BD154","v":0},{"$f":" SUM($I152:BD153) / $F151 * BE154","v":0},{"$f":" SUM($I152:BE153) / $F151 * BF154","v":0},{"$f":" SUM($I152:BF153) / $F151 * BG154","v":0},{"$f":" SUM($I152:BG153) / $F151 * BH154","v":0},{"$f":" SUM($I152:BH153) / $F151 * BI154","v":0},{"$f":" SUM($I152:BI153) / $F151 * BJ154","v":0},{"$f":" SUM($I152:BJ153) / $F151 * BK154","v":0},{"$f":" SUM($I152:BK153) / $F151 * BL154","v":0},{"$f":" SUM($I152:BL153) / $F151 * BM154","v":0},{"$f":" SUM($I152:BM153) / $F151 * BN154","v":0},{"$f":" SUM($I152:BN153) / $F151 * BO154","v":0},{"$f":" SUM($I152:BO153) / $F151 * BP154","v":0},{"$f":" SUM($I152:BP153) / $F151 * BQ154","v":0},{"$f":" SUM($I152:BQ153) / $F151 * BR154","v":0},{"$f":" SUM($I152:BR153) / $F151 * BS154","v":0},{"$f":" SUM($I152:BS153) / $F151 * BT154","v":0}]
[null,null,null,null,"Restwaarde hoofdtracé",null,"€",{"$f":" SUM(M156:BT156)","v":0},null,null,null,null,{"$f":"(M$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(N$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(O$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(P$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(Q$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(R$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(S$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(T$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(U$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(V$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(W$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(X$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(Y$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(Z$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AA$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AB$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AC$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AD$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AE$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AF$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AG$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AH$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AI$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AJ$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AK$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AL$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AM$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AN$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AO$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AP$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AQ$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AR$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AS$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AT$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AU$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AV$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AW$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AX$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AY$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(AZ$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BA$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BB$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BC$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BD$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BE$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BF$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BG$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BH$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BI$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BJ$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BK$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BL$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BM$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BN$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BO$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BP$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BQ$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BR$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BS$6=$F154+1) * ($H152-$H155)","v":0},{"$f":"(BT$6=$F154+1) * ($H152-$H155)","v":0}]
[null,null,"CAPEX Primair Leidingnet"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E188","v":"Econ. levensduur en fasering Primaire netten"},{"$f":"'Overzicht Invoer'!F188","v":30},{"$f":"'Overzicht Invoer'!G188","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H188","v":true}]
[null,null,null,null,{"$f":" E$43","v":"Totaal Capex Primaire netten"},{"$f":" F$43","v":0},"€",1560489.6343680001,null,null,null,null,{"$f":" M$43","v":0},{"$f":" N$43","v":504698.04000000004},{"$f":" O$43","v":514792.00079999998},540999.59356800001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M160:BT160)","v":-1560489.6343680001},null,null,null,null,{"$f":" IF( M$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,M$6 - $F158))","v":0},{"$f":" IF( N$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,N$6 - $F158))","v":0},{"$f":" IF( O$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,O$6 - $F158))","v":0},{"$f":" IF( P$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,P$6 - $F158))","v":0},{"$f":" IF( Q$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,Q$6 - $F158))","v":0},{"$f":" IF( R$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,R$6 - $F158))","v":0},{"$f":" IF( S$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,S$6 - $F158))","v":0},{"$f":" IF( T$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,T$6 - $F158))","v":0},{"$f":" IF( U$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,U$6 - $F158))","v":0},{"$f":" IF( V$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,V$6 - $F158))","v":0},{"$f":" IF( W$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,W$6 - $F158))","v":0},{"$f":" IF( X$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,X$6 - $F158))","v":0},{"$f":" IF( Y$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,Y$6 - $F158))","v":0},{"$f":" IF( Z$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,Z$6 - $F158))","v":0},{"$f":" IF( AA$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AA$6 - $F158))","v":0},{"$f":" IF( AB$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AB$6 - $F158))","v":0},{"$f":" IF( AC$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AC$6 - $F158))","v":0},{"$f":" IF( AD$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AD$6 - $F158))","v":0},{"$f":" IF( AE$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AE$6 - $F158))","v":0},{"$f":" IF( AF$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AF$6 - $F158))","v":0},{"$f":" IF( AG$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AG$6 - $F158))","v":0},{"$f":" IF( AH$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AH$6 - $F158))","v":0},{"$f":" IF( AI$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AI$6 - $F158))","v":0},{"$f":" IF( AJ$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AJ$6 - $F158))","v":0},{"$f":" IF( AK$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AK$6 - $F158))","v":0},{"$f":" IF( AL$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AL$6 - $F158))","v":0},{"$f":" IF( AM$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AM$6 - $F158))","v":0},{"$f":" IF( AN$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AN$6 - $F158))","v":0},{"$f":" IF( AO$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AO$6 - $F158))","v":0},{"$f":" IF( AP$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AP$6 - $F158))","v":0},{"$f":" IF( AQ$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AQ$6 - $F158))","v":0},{"$f":" IF( AR$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AR$6 - $F158))","v":-504698.04000000004},{"$f":" IF( AS$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AS$6 - $F158))","v":-514792.00079999998},{"$f":" IF( AT$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AT$6 - $F158))","v":-540999.59356800001},{"$f":" IF( AU$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AU$6 - $F158))","v":0},{"$f":" IF( AV$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AV$6 - $F158))","v":0},{"$f":" IF( AW$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AW$6 - $F158))","v":0},{"$f":" IF( AX$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AX$6 - $F158))","v":0},{"$f":" IF( AY$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AY$6 - $F158))","v":0},{"$f":" IF( AZ$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,AZ$6 - $F158))","v":0},{"$f":" IF( BA$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BA$6 - $F158))","v":0},{"$f":" IF( BB$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BB$6 - $F158))","v":0},{"$f":" IF( BC$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BC$6 - $F158))","v":0},{"$f":" IF( BD$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BD$6 - $F158))","v":0},{"$f":" IF( BE$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BE$6 - $F158))","v":0},{"$f":" IF( BF$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BF$6 - $F158))","v":0},{"$f":" IF( BG$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BG$6 - $F158))","v":0},{"$f":" IF( BH$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BH$6 - $F158))","v":0},{"$f":" IF( BI$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BI$6 - $F158))","v":0},{"$f":" IF( BJ$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BJ$6 - $F158))","v":0},{"$f":" IF( BK$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BK$6 - $F158))","v":0},{"$f":" IF( BL$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BL$6 - $F158))","v":0},{"$f":" IF( BM$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BM$6 - $F158))","v":0},{"$f":" IF( BN$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BN$6 - $F158))","v":0},{"$f":" IF( BO$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BO$6 - $F158))","v":0},{"$f":" IF( BP$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BP$6 - $F158))","v":0},{"$f":" IF( BQ$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BQ$6 - $F158))","v":0},{"$f":" IF( BR$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BR$6 - $F158))","v":0},{"$f":" IF( BS$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BS$6 - $F158))","v":0},{"$f":" IF( BT$6 - $F158 <= 0, 0, - INDEX($M159:$BT159, ,BT$6 - $F158))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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$124","v":0}]
[null,null,null,null,"Afschrijving primair leidingnet",null,"€",{"$f":" SUM(M162:BT162)","v":1455246.9402912001},null,null,null,null,{"$f":" SUM($I159:L160) / $F158 * M161","v":0},{"$f":" SUM($I159:M160) / $F158 * N161","v":0},{"$f":" SUM($I159:N160) / $F158 * O161","v":16823.268},{"$f":" SUM($I159:O160) / $F158 * P161","v":33983.001360000002},{"$f":" SUM($I159:P160) / $F158 * Q161","v":52016.321145600006},{"$f":" SUM($I159:Q160) / $F158 * R161","v":52016.321145600006},{"$f":" SUM($I159:R160) / $F158 * S161","v":52016.321145600006},{"$f":" SUM($I159:S160) / $F158 * T161","v":52016.321145600006},{"$f":" SUM($I159:T160) / $F158 * U161","v":52016.321145600006},{"$f":" SUM($I159:U160) / $F158 * V161","v":52016.321145600006},{"$f":" SUM($I159:V160) / $F158 * W161","v":52016.321145600006},{"$f":" SUM($I159:W160) / $F158 * X161","v":52016.321145600006},{"$f":" SUM($I159:X160) / $F158 * Y161","v":52016.321145600006},{"$f":" SUM($I159:Y160) / $F158 * Z161","v":52016.321145600006},{"$f":" SUM($I159:Z160) / $F158 * AA161","v":52016.321145600006},{"$f":" SUM($I159:AA160) / $F158 * AB161","v":52016.321145600006},{"$f":" SUM($I159:AB160) / $F158 * AC161","v":52016.321145600006},{"$f":" SUM($I159:AC160) / $F158 * AD161","v":52016.321145600006},{"$f":" SUM($I159:AD160) / $F158 * AE161","v":52016.321145600006},{"$f":" SUM($I159:AE160) / $F158 * AF161","v":52016.321145600006},{"$f":" SUM($I159:AF160) / $F158 * AG161","v":52016.321145600006},{"$f":" SUM($I159:AG160) / $F158 * AH161","v":52016.321145600006},{"$f":" SUM($I159:AH160) / $F158 * AI161","v":52016.321145600006},{"$f":" SUM($I159:AI160) / $F158 * AJ161","v":52016.321145600006},{"$f":" SUM($I159:AJ160) / $F158 * AK161","v":52016.321145600006},{"$f":" SUM($I159:AK160) / $F158 * AL161","v":52016.321145600006},{"$f":" SUM($I159:AL160) / $F158 * AM161","v":52016.321145600006},{"$f":" SUM($I159:AM160) / $F158 * AN161","v":52016.321145600006},{"$f":" SUM($I159:AN160) / $F158 * AO161","v":52016.321145600006},{"$f":" SUM($I159:AO160) / $F158 * AP161","v":52016.321145600006},{"$f":" SUM($I159:AP160) / $F158 * AQ161","v":52016.321145600006},{"$f":" SUM($I159:AQ160) / $F158 * AR161","v":0},{"$f":" SUM($I159:AR160) / $F158 * AS161","v":0},{"$f":" SUM($I159:AS160) / $F158 * AT161","v":0},{"$f":" SUM($I159:AT160) / $F158 * AU161","v":0},{"$f":" SUM($I159:AU160) / $F158 * AV161","v":0},{"$f":" SUM($I159:AV160) / $F158 * AW161","v":0},{"$f":" SUM($I159:AW160) / $F158 * AX161","v":0},{"$f":" SUM($I159:AX160) / $F158 * AY161","v":0},{"$f":" SUM($I159:AY160) / $F158 * AZ161","v":0},{"$f":" SUM($I159:AZ160) / $F158 * BA161","v":0},{"$f":" SUM($I159:BA160) / $F158 * BB161","v":0},{"$f":" SUM($I159:BB160) / $F158 * BC161","v":0},{"$f":" SUM($I159:BC160) / $F158 * BD161","v":0},{"$f":" SUM($I159:BD160) / $F158 * BE161","v":0},{"$f":" SUM($I159:BE160) / $F158 * BF161","v":0},{"$f":" SUM($I159:BF160) / $F158 * BG161","v":0},{"$f":" SUM($I159:BG160) / $F158 * BH161","v":0},{"$f":" SUM($I159:BH160) / $F158 * BI161","v":0},{"$f":" SUM($I159:BI160) / $F158 * BJ161","v":0},{"$f":" SUM($I159:BJ160) / $F158 * BK161","v":0},{"$f":" SUM($I159:BK160) / $F158 * BL161","v":0},{"$f":" SUM($I159:BL160) / $F158 * BM161","v":0},{"$f":" SUM($I159:BM160) / $F158 * BN161","v":0},{"$f":" SUM($I159:BN160) / $F158 * BO161","v":0},{"$f":" SUM($I159:BO160) / $F158 * BP161","v":0},{"$f":" SUM($I159:BP160) / $F158 * BQ161","v":0},{"$f":" SUM($I159:BQ160) / $F158 * BR161","v":0},{"$f":" SUM($I159:BR160) / $F158 * BS161","v":0},{"$f":" SUM($I159:BS160) / $F158 * BT161","v":0}]
[null,null,null,null,"Restwaarde primair leidingnet",null,"€",{"$f":" SUM(M163:BT163)","v":105242.69407680002},null,null,null,null,{"$f":"(M$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(N$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(O$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(P$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(Q$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(R$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(S$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(T$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(U$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(V$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(W$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(X$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(Y$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(Z$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AA$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AB$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AC$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AD$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AE$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AF$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AG$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AH$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AI$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AJ$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AK$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AL$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AM$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AN$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AO$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AP$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AQ$6=$F161+1) * ($H159-$H162)","v":105242.69407680002},{"$f":"(AR$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AS$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AT$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AU$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AV$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AW$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AX$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AY$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(AZ$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BA$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BB$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BC$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BD$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BE$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BF$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BG$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BH$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BI$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BJ$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BK$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BL$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BM$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BN$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BO$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BP$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BQ$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BR$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BS$6=$F161+1) * ($H159-$H162)","v":0},{"$f":"(BT$6=$F161+1) * ($H159-$H162)","v":0}]
[null,null,"CAPEX Secundair Leidingnet"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E189","v":"Econ. levensduur en fasering Secundaire netten"},{"$f":"'Overzicht Invoer'!F189","v":30},{"$f":"'Overzicht Invoer'!G189","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H189","v":true}]
[null,null,null,null,{"$f":" E$44","v":"Totaal Capex Secundaire netten"},{"$f":" F$44","v":0},"€",9781940.8252799995,null,null,null,null,{"$f":" M$44","v":0},{"$f":" N$44","v":3163703.4},3226977.4679999999,3391259.9572799997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M167:BT167)","v":-9781940.8252799995},null,null,null,null,{"$f":" IF( M$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,M$6 - $F165))","v":0},{"$f":" IF( N$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,N$6 - $F165))","v":0},{"$f":" IF( O$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,O$6 - $F165))","v":0},{"$f":" IF( P$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,P$6 - $F165))","v":0},{"$f":" IF( Q$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,Q$6 - $F165))","v":0},{"$f":" IF( R$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,R$6 - $F165))","v":0},{"$f":" IF( S$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,S$6 - $F165))","v":0},{"$f":" IF( T$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,T$6 - $F165))","v":0},{"$f":" IF( U$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,U$6 - $F165))","v":0},{"$f":" IF( V$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,V$6 - $F165))","v":0},{"$f":" IF( W$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,W$6 - $F165))","v":0},{"$f":" IF( X$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,X$6 - $F165))","v":0},{"$f":" IF( Y$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,Y$6 - $F165))","v":0},{"$f":" IF( Z$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,Z$6 - $F165))","v":0},{"$f":" IF( AA$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AA$6 - $F165))","v":0},{"$f":" IF( AB$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AB$6 - $F165))","v":0},{"$f":" IF( AC$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AC$6 - $F165))","v":0},{"$f":" IF( AD$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AD$6 - $F165))","v":0},{"$f":" IF( AE$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AE$6 - $F165))","v":0},{"$f":" IF( AF$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AF$6 - $F165))","v":0},{"$f":" IF( AG$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AG$6 - $F165))","v":0},{"$f":" IF( AH$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AH$6 - $F165))","v":0},{"$f":" IF( AI$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AI$6 - $F165))","v":0},{"$f":" IF( AJ$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AJ$6 - $F165))","v":0},{"$f":" IF( AK$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AK$6 - $F165))","v":0},{"$f":" IF( AL$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AL$6 - $F165))","v":0},{"$f":" IF( AM$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AM$6 - $F165))","v":0},{"$f":" IF( AN$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AN$6 - $F165))","v":0},{"$f":" IF( AO$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AO$6 - $F165))","v":0},{"$f":" IF( AP$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AP$6 - $F165))","v":0},{"$f":" IF( AQ$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AQ$6 - $F165))","v":0},{"$f":" IF( AR$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AR$6 - $F165))","v":-3163703.4},{"$f":" IF( AS$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AS$6 - $F165))","v":-3226977.4679999999},{"$f":" IF( AT$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AT$6 - $F165))","v":-3391259.9572799997},{"$f":" IF( AU$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AU$6 - $F165))","v":0},{"$f":" IF( AV$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AV$6 - $F165))","v":0},{"$f":" IF( AW$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AW$6 - $F165))","v":0},{"$f":" IF( AX$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AX$6 - $F165))","v":0},{"$f":" IF( AY$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AY$6 - $F165))","v":0},{"$f":" IF( AZ$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,AZ$6 - $F165))","v":0},{"$f":" IF( BA$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BA$6 - $F165))","v":0},{"$f":" IF( BB$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BB$6 - $F165))","v":0},{"$f":" IF( BC$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BC$6 - $F165))","v":0},{"$f":" IF( BD$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BD$6 - $F165))","v":0},{"$f":" IF( BE$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BE$6 - $F165))","v":0},{"$f":" IF( BF$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BF$6 - $F165))","v":0},{"$f":" IF( BG$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BG$6 - $F165))","v":0},{"$f":" IF( BH$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BH$6 - $F165))","v":0},{"$f":" IF( BI$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BI$6 - $F165))","v":0},{"$f":" IF( BJ$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BJ$6 - $F165))","v":0},{"$f":" IF( BK$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BK$6 - $F165))","v":0},{"$f":" IF( BL$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BL$6 - $F165))","v":0},{"$f":" IF( BM$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BM$6 - $F165))","v":0},{"$f":" IF( BN$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BN$6 - $F165))","v":0},{"$f":" IF( BO$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BO$6 - $F165))","v":0},{"$f":" IF( BP$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BP$6 - $F165))","v":0},{"$f":" IF( BQ$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BQ$6 - $F165))","v":0},{"$f":" IF( BR$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BR$6 - $F165))","v":0},{"$f":" IF( BS$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BS$6 - $F165))","v":0},{"$f":" IF( BT$6 - $F165 <= 0, 0, - INDEX($M166:$BT166, ,BT$6 - $F165))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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$124","v":0}]
[null,null,null,null,"Afschrijving secundair leidingnet",null,"€",{"$f":" SUM(M169:BT169)","v":9122226.2183519956},null,null,null,null,{"$f":" SUM($I166:L167) / $F165 * M168","v":0},{"$f":" SUM($I166:M167) / $F165 * N168","v":0},{"$f":" SUM($I166:N167) / $F165 * O168","v":105456.78},{"$f":" SUM($I166:O167) / $F165 * P168","v":213022.69560000001},{"$f":" SUM($I166:P167) / $F165 * Q168","v":326064.69417599996},{"$f":" SUM($I166:Q167) / $F165 * R168","v":326064.69417599996},{"$f":" SUM($I166:R167) / $F165 * S168","v":326064.69417599996},{"$f":" SUM($I166:S167) / $F165 * T168","v":326064.69417599996},{"$f":" SUM($I166:T167) / $F165 * U168","v":326064.69417599996},{"$f":" SUM($I166:U167) / $F165 * V168","v":326064.69417599996},{"$f":" SUM($I166:V167) / $F165 * W168","v":326064.69417599996},{"$f":" SUM($I166:W167) / $F165 * X168","v":326064.69417599996},{"$f":" SUM($I166:X167) / $F165 * Y168","v":326064.69417599996},{"$f":" SUM($I166:Y167) / $F165 * Z168","v":326064.69417599996},{"$f":" SUM($I166:Z167) / $F165 * AA168","v":326064.69417599996},{"$f":" SUM($I166:AA167) / $F165 * AB168","v":326064.69417599996},{"$f":" SUM($I166:AB167) / $F165 * AC168","v":326064.69417599996},{"$f":" SUM($I166:AC167) / $F165 * AD168","v":326064.69417599996},{"$f":" SUM($I166:AD167) / $F165 * AE168","v":326064.69417599996},{"$f":" SUM($I166:AE167) / $F165 * AF168","v":326064.69417599996},{"$f":" SUM($I166:AF167) / $F165 * AG168","v":326064.69417599996},{"$f":" SUM($I166:AG167) / $F165 * AH168","v":326064.69417599996},{"$f":" SUM($I166:AH167) / $F165 * AI168","v":326064.69417599996},{"$f":" SUM($I166:AI167) / $F165 * AJ168","v":326064.69417599996},{"$f":" SUM($I166:AJ167) / $F165 * AK168","v":326064.69417599996},{"$f":" SUM($I166:AK167) / $F165 * AL168","v":326064.69417599996},{"$f":" SUM($I166:AL167) / $F165 * AM168","v":326064.69417599996},{"$f":" SUM($I166:AM167) / $F165 * AN168","v":326064.69417599996},{"$f":" SUM($I166:AN167) / $F165 * AO168","v":326064.69417599996},{"$f":" SUM($I166:AO167) / $F165 * AP168","v":326064.69417599996},{"$f":" SUM($I166:AP167) / $F165 * AQ168","v":326064.69417599996},{"$f":" SUM($I166:AQ167) / $F165 * AR168","v":0},{"$f":" SUM($I166:AR167) / $F165 * AS168","v":0},{"$f":" SUM($I166:AS167) / $F165 * AT168","v":0},{"$f":" SUM($I166:AT167) / $F165 * AU168","v":0},{"$f":" SUM($I166:AU167) / $F165 * AV168","v":0},{"$f":" SUM($I166:AV167) / $F165 * AW168","v":0},{"$f":" SUM($I166:AW167) / $F165 * AX168","v":0},{"$f":" SUM($I166:AX167) / $F165 * AY168","v":0},{"$f":" SUM($I166:AY167) / $F165 * AZ168","v":0},{"$f":" SUM($I166:AZ167) / $F165 * BA168","v":0},{"$f":" SUM($I166:BA167) / $F165 * BB168","v":0},{"$f":" SUM($I166:BB167) / $F165 * BC168","v":0},{"$f":" SUM($I166:BC167) / $F165 * BD168","v":0},{"$f":" SUM($I166:BD167) / $F165 * BE168","v":0},{"$f":" SUM($I166:BE167) / $F165 * BF168","v":0},{"$f":" SUM($I166:BF167) / $F165 * BG168","v":0},{"$f":" SUM($I166:BG167) / $F165 * BH168","v":0},{"$f":" SUM($I166:BH167) / $F165 * BI168","v":0},{"$f":" SUM($I166:BI167) / $F165 * BJ168","v":0},{"$f":" SUM($I166:BJ167) / $F165 * BK168","v":0},{"$f":" SUM($I166:BK167) / $F165 * BL168","v":0},{"$f":" SUM($I166:BL167) / $F165 * BM168","v":0},{"$f":" SUM($I166:BM167) / $F165 * BN168","v":0},{"$f":" SUM($I166:BN167) / $F165 * BO168","v":0},{"$f":" SUM($I166:BO167) / $F165 * BP168","v":0},{"$f":" SUM($I166:BP167) / $F165 * BQ168","v":0},{"$f":" SUM($I166:BQ167) / $F165 * BR168","v":0},{"$f":" SUM($I166:BR167) / $F165 * BS168","v":0},{"$f":" SUM($I166:BS167) / $F165 * BT168","v":0}]
[null,null,null,null,"Restwaarde secundair leidingnet",null,"€",{"$f":" SUM(M170:BT170)","v":659714.60692800395},null,null,null,null,{"$f":"(M$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(N$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(O$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(P$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(Q$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(R$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(S$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(T$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(U$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(V$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(W$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(X$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(Y$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(Z$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AA$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AB$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AC$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AD$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AE$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AF$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AG$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AH$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AI$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AJ$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AK$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AL$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AM$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AN$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AO$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AP$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AQ$6=$F168+1) * ($H166-$H169)","v":659714.60692800395},{"$f":"(AR$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AS$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AT$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AU$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AV$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AW$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AX$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AY$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(AZ$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BA$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BB$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BC$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BD$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BE$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BF$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BG$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BH$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BI$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BJ$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BK$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BL$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BM$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BN$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BO$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BP$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BQ$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BR$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BS$6=$F168+1) * ($H166-$H169)","v":0},{"$f":"(BT$6=$F168+1) * ($H166-$H169)","v":0}]
[null,null,"CAPEX Overig"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E190","v":"Econ. levensduur en fasering CAPEX Overig"},{"$f":"'Overzicht Invoer'!F190","v":20},{"$f":"'Overzicht Invoer'!G192","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H192","v":true}]
[null,null,null,null,{"$f":" E$45","v":"Totaal Capex Overig"},{"$f":" F$45","v":0},"€",0,null,null,null,null,{"$f":" M$45","v":0},{"$f":" N$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M174:BT174)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,M$6 - $F172))","v":0},{"$f":" IF( N$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,N$6 - $F172))","v":0},{"$f":" IF( O$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,O$6 - $F172))","v":0},{"$f":" IF( P$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,P$6 - $F172))","v":0},{"$f":" IF( Q$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,Q$6 - $F172))","v":0},{"$f":" IF( R$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,R$6 - $F172))","v":0},{"$f":" IF( S$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,S$6 - $F172))","v":0},{"$f":" IF( T$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,T$6 - $F172))","v":0},{"$f":" IF( U$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,U$6 - $F172))","v":0},{"$f":" IF( V$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,V$6 - $F172))","v":0},{"$f":" IF( W$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,W$6 - $F172))","v":0},{"$f":" IF( X$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,X$6 - $F172))","v":0},{"$f":" IF( Y$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,Y$6 - $F172))","v":0},{"$f":" IF( Z$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,Z$6 - $F172))","v":0},{"$f":" IF( AA$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AA$6 - $F172))","v":0},{"$f":" IF( AB$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AB$6 - $F172))","v":0},{"$f":" IF( AC$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AC$6 - $F172))","v":0},{"$f":" IF( AD$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AD$6 - $F172))","v":0},{"$f":" IF( AE$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AE$6 - $F172))","v":0},{"$f":" IF( AF$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AF$6 - $F172))","v":0},{"$f":" IF( AG$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AG$6 - $F172))","v":0},{"$f":" IF( AH$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AH$6 - $F172))","v":0},{"$f":" IF( AI$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AI$6 - $F172))","v":0},{"$f":" IF( AJ$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AJ$6 - $F172))","v":0},{"$f":" IF( AK$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AK$6 - $F172))","v":0},{"$f":" IF( AL$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AL$6 - $F172))","v":0},{"$f":" IF( AM$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AM$6 - $F172))","v":0},{"$f":" IF( AN$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AN$6 - $F172))","v":0},{"$f":" IF( AO$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AO$6 - $F172))","v":0},{"$f":" IF( AP$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AP$6 - $F172))","v":0},{"$f":" IF( AQ$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AQ$6 - $F172))","v":0},{"$f":" IF( AR$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AR$6 - $F172))","v":0},{"$f":" IF( AS$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AS$6 - $F172))","v":0},{"$f":" IF( AT$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AT$6 - $F172))","v":0},{"$f":" IF( AU$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AU$6 - $F172))","v":0},{"$f":" IF( AV$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AV$6 - $F172))","v":0},{"$f":" IF( AW$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AW$6 - $F172))","v":0},{"$f":" IF( AX$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AX$6 - $F172))","v":0},{"$f":" IF( AY$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AY$6 - $F172))","v":0},{"$f":" IF( AZ$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,AZ$6 - $F172))","v":0},{"$f":" IF( BA$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BA$6 - $F172))","v":0},{"$f":" IF( BB$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BB$6 - $F172))","v":0},{"$f":" IF( BC$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BC$6 - $F172))","v":0},{"$f":" IF( BD$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BD$6 - $F172))","v":0},{"$f":" IF( BE$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BE$6 - $F172))","v":0},{"$f":" IF( BF$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BF$6 - $F172))","v":0},{"$f":" IF( BG$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BG$6 - $F172))","v":0},{"$f":" IF( BH$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BH$6 - $F172))","v":0},{"$f":" IF( BI$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BI$6 - $F172))","v":0},{"$f":" IF( BJ$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BJ$6 - $F172))","v":0},{"$f":" IF( BK$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BK$6 - $F172))","v":0},{"$f":" IF( BL$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BL$6 - $F172))","v":0},{"$f":" IF( BM$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BM$6 - $F172))","v":0},{"$f":" IF( BN$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BN$6 - $F172))","v":0},{"$f":" IF( BO$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BO$6 - $F172))","v":0},{"$f":" IF( BP$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BP$6 - $F172))","v":0},{"$f":" IF( BQ$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BQ$6 - $F172))","v":0},{"$f":" IF( BR$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BR$6 - $F172))","v":0},{"$f":" IF( BS$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BS$6 - $F172))","v":0},{"$f":" IF( BT$6 - $F172 <= 0, 0, - INDEX($M173:$BT173, ,BT$6 - $F172))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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$124","v":0}]
[null,null,null,null,"Afschrijving CAPEX overig",null,"€",{"$f":" SUM(M176:BT176)","v":0},null,null,null,null,{"$f":" SUM($I173:L174) / $F172 * M175","v":0},{"$f":" SUM($I173:M174) / $F172 * N175","v":0},{"$f":" SUM($I173:N174) / $F172 * O175","v":0},{"$f":" SUM($I173:O174) / $F172 * P175","v":0},{"$f":" SUM($I173:P174) / $F172 * Q175","v":0},{"$f":" SUM($I173:Q174) / $F172 * R175","v":0},{"$f":" SUM($I173:R174) / $F172 * S175","v":0},{"$f":" SUM($I173:S174) / $F172 * T175","v":0},{"$f":" SUM($I173:T174) / $F172 * U175","v":0},{"$f":" SUM($I173:U174) / $F172 * V175","v":0},{"$f":" SUM($I173:V174) / $F172 * W175","v":0},{"$f":" SUM($I173:W174) / $F172 * X175","v":0},{"$f":" SUM($I173:X174) / $F172 * Y175","v":0},{"$f":" SUM($I173:Y174) / $F172 * Z175","v":0},{"$f":" SUM($I173:Z174) / $F172 * AA175","v":0},{"$f":" SUM($I173:AA174) / $F172 * AB175","v":0},{"$f":" SUM($I173:AB174) / $F172 * AC175","v":0},{"$f":" SUM($I173:AC174) / $F172 * AD175","v":0},{"$f":" SUM($I173:AD174) / $F172 * AE175","v":0},{"$f":" SUM($I173:AE174) / $F172 * AF175","v":0},{"$f":" SUM($I173:AF174) / $F172 * AG175","v":0},{"$f":" SUM($I173:AG174) / $F172 * AH175","v":0},{"$f":" SUM($I173:AH174) / $F172 * AI175","v":0},{"$f":" SUM($I173:AI174) / $F172 * AJ175","v":0},{"$f":" SUM($I173:AJ174) / $F172 * AK175","v":0},{"$f":" SUM($I173:AK174) / $F172 * AL175","v":0},{"$f":" SUM($I173:AL174) / $F172 * AM175","v":0},{"$f":" SUM($I173:AM174) / $F172 * AN175","v":0},{"$f":" SUM($I173:AN174) / $F172 * AO175","v":0},{"$f":" SUM($I173:AO174) / $F172 * AP175","v":0},{"$f":" SUM($I173:AP174) / $F172 * AQ175","v":0},{"$f":" SUM($I173:AQ174) / $F172 * AR175","v":0},{"$f":" SUM($I173:AR174) / $F172 * AS175","v":0},{"$f":" SUM($I173:AS174) / $F172 * AT175","v":0},{"$f":" SUM($I173:AT174) / $F172 * AU175","v":0},{"$f":" SUM($I173:AU174) / $F172 * AV175","v":0},{"$f":" SUM($I173:AV174) / $F172 * AW175","v":0},{"$f":" SUM($I173:AW174) / $F172 * AX175","v":0},{"$f":" SUM($I173:AX174) / $F172 * AY175","v":0},{"$f":" SUM($I173:AY174) / $F172 * AZ175","v":0},{"$f":" SUM($I173:AZ174) / $F172 * BA175","v":0},{"$f":" SUM($I173:BA174) / $F172 * BB175","v":0},{"$f":" SUM($I173:BB174) / $F172 * BC175","v":0},{"$f":" SUM($I173:BC174) / $F172 * BD175","v":0},{"$f":" SUM($I173:BD174) / $F172 * BE175","v":0},{"$f":" SUM($I173:BE174) / $F172 * BF175","v":0},{"$f":" SUM($I173:BF174) / $F172 * BG175","v":0},{"$f":" SUM($I173:BG174) / $F172 * BH175","v":0},{"$f":" SUM($I173:BH174) / $F172 * BI175","v":0},{"$f":" SUM($I173:BI174) / $F172 * BJ175","v":0},{"$f":" SUM($I173:BJ174) / $F172 * BK175","v":0},{"$f":" SUM($I173:BK174) / $F172 * BL175","v":0},{"$f":" SUM($I173:BL174) / $F172 * BM175","v":0},{"$f":" SUM($I173:BM174) / $F172 * BN175","v":0},{"$f":" SUM($I173:BN174) / $F172 * BO175","v":0},{"$f":" SUM($I173:BO174) / $F172 * BP175","v":0},{"$f":" SUM($I173:BP174) / $F172 * BQ175","v":0},{"$f":" SUM($I173:BQ174) / $F172 * BR175","v":0},{"$f":" SUM($I173:BR174) / $F172 * BS175","v":0},{"$f":" SUM($I173:BS174) / $F172 * BT175","v":0}]
[null,null,null,null,"Restwaarde CAPEX overig",null,"€",{"$f":" SUM(M177:BT177)","v":0},null,null,null,null,{"$f":"(M$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(N$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(O$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(P$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(Q$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(R$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(S$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(T$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(U$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(V$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(W$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(X$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(Y$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(Z$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AA$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AB$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AC$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AD$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AE$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AF$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AG$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AH$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AI$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AJ$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AK$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AL$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AM$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AN$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AO$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AP$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AQ$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AR$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AS$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AT$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AU$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AV$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AW$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AX$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AY$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(AZ$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BA$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BB$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BC$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BD$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BE$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BF$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BG$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BH$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BI$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BJ$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BK$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BL$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BM$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BN$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BO$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BP$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BQ$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BR$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BS$6=$F175+1) * ($H173-$H176)","v":0},{"$f":"(BT$6=$F175+1) * ($H173-$H176)","v":0}]
[null,null,{"$f":"'Overzicht Invoer'!C181","v":"Bijdrage eerder gemaakte (systeem)investeringen"}]
[null,null,null,null,{"$f":"E38","v":"Econ. levensduur en fasering Hoofddistributietracé"},{"$f":"'Overzicht Invoer'!F187","v":30},{"$f":"'Overzicht Invoer'!G187","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H199","v":0}]
[null,null,null,null,{"$f":" E$45","v":"Totaal Capex Overig"},{"$f":" F$45","v":0},"€",{"$f":"H46","v":0},null,null,null,null,{"$f":" M$46","v":0},{"$f":" N$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M181:BT181)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F179 <= 0, 0, - INDEX($M180:$BT180, ,M$6 - $F179))","v":0},{"$f":" IF( N$6 - $F179 <= 0, 0, - INDEX($M180:$BT180, ,N$6 - $F179))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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":"\"Afschrijving\"&\" \"&C178","v":"Afschrijving Bijdrage eerder gemaakte (systeem)investeringen"},null,"€",{"$f":" SUM(M183:BT183)","v":0},null,null,null,null,{"$f":" SUM($I180:L181) / $F179 * M182","v":0},{"$f":" SUM($I180:M181) / $F179 * N182","v":0},{"$f":" SUM($I180:N181) / $F179 * O182","v":0},{"$f":" SUM($I180:O181) / $F179 * P182","v":0},{"$f":" SUM($I180:P181) / $F179 * Q182","v":0},{"$f":" SUM($I180:Q181) / $F179 * R182","v":0},{"$f":" SUM($I180:R181) / $F179 * S182","v":0},{"$f":" SUM($I180:S181) / $F179 * T182","v":0},{"$f":" SUM($I180:T181) / $F179 * U182","v":0},{"$f":" SUM($I180:U181) / $F179 * V182","v":0},{"$f":" SUM($I180:V181) / $F179 * W182","v":0},{"$f":" SUM($I180:W181) / $F179 * X182","v":0},{"$f":" SUM($I180:X181) / $F179 * Y182","v":0},{"$f":" SUM($I180:Y181) / $F179 * Z182","v":0},{"$f":" SUM($I180:Z181) / $F179 * AA182","v":0},{"$f":" SUM($I180:AA181) / $F179 * AB182","v":0},{"$f":" SUM($I180:AB181) / $F179 * AC182","v":0},{"$f":" SUM($I180:AC181) / $F179 * AD182","v":0},{"$f":" SUM($I180:AD181) / $F179 * AE182","v":0},{"$f":" SUM($I180:AE181) / $F179 * AF182","v":0},{"$f":" SUM($I180:AF181) / $F179 * AG182","v":0},{"$f":" SUM($I180:AG181) / $F179 * AH182","v":0},{"$f":" SUM($I180:AH181) / $F179 * AI182","v":0},{"$f":" SUM($I180:AI181) / $F179 * AJ182","v":0},{"$f":" SUM($I180:AJ181) / $F179 * AK182","v":0},{"$f":" SUM($I180:AK181) / $F179 * AL182","v":0},{"$f":" SUM($I180:AL181) / $F179 * AM182","v":0},{"$f":" SUM($I180:AM181) / $F179 * AN182","v":0},{"$f":" SUM($I180:AN181) / $F179 * AO182","v":0},{"$f":" SUM($I180:AO181) / $F179 * AP182","v":0},{"$f":" SUM($I180:AP181) / $F179 * AQ182","v":0},{"$f":" SUM($I180:AQ181) / $F179 * AR182","v":0},{"$f":" SUM($I180:AR181) / $F179 * AS182","v":0},{"$f":" SUM($I180:AS181) / $F179 * AT182","v":0},{"$f":" SUM($I180:AT181) / $F179 * AU182","v":0},{"$f":" SUM($I180:AU181) / $F179 * AV182","v":0},{"$f":" SUM($I180:AV181) / $F179 * AW182","v":0},{"$f":" SUM($I180:AW181) / $F179 * AX182","v":0},{"$f":" SUM($I180:AX181) / $F179 * AY182","v":0},{"$f":" SUM($I180:AY181) / $F179 * AZ182","v":0},{"$f":" SUM($I180:AZ181) / $F179 * BA182","v":0},{"$f":" SUM($I180:BA181) / $F179 * BB182","v":0},{"$f":" SUM($I180:BB181) / $F179 * BC182","v":0},{"$f":" SUM($I180:BC181) / $F179 * BD182","v":0},{"$f":" SUM($I180:BD181) / $F179 * BE182","v":0},{"$f":" SUM($I180:BE181) / $F179 * BF182","v":0},{"$f":" SUM($I180:BF181) / $F179 * BG182","v":0},{"$f":" SUM($I180:BG181) / $F179 * BH182","v":0},{"$f":" SUM($I180:BH181) / $F179 * BI182","v":0},{"$f":" SUM($I180:BI181) / $F179 * BJ182","v":0},{"$f":" SUM($I180:BJ181) / $F179 * BK182","v":0},{"$f":" SUM($I180:BK181) / $F179 * BL182","v":0},{"$f":" SUM($I180:BL181) / $F179 * BM182","v":0},{"$f":" SUM($I180:BM181) / $F179 * BN182","v":0},{"$f":" SUM($I180:BN181) / $F179 * BO182","v":0},{"$f":" SUM($I180:BO181) / $F179 * BP182","v":0},{"$f":" SUM($I180:BP181) / $F179 * BQ182","v":0},{"$f":" SUM($I180:BQ181) / $F179 * BR182","v":0},{"$f":" SUM($I180:BR181) / $F179 * BS182","v":0},{"$f":" SUM($I180:BS181) / $F179 * BT182","v":0}]
[null,null,null,null,{"$f":"\"Restwaarde\"&\" \"&C178","v":"Restwaarde Bijdrage eerder gemaakte (systeem)investeringen"},null,"€",{"$f":" SUM(M184:BT184)","v":0},null,null,null,null,{"$f":"(M$6=$F182+1) * ($H180-$H183)","v":0},{"$f":"(N$6=$F182+1) * ($H180-$H183)","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,"CAPEX KV aansluiting"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!D192","v":"Econ. levensduur grondgebonden"},{"$f":"'Overzicht Invoer'!F192","v":30},{"$f":"'Overzicht Invoer'!G192","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H192","v":true}]
[null,null,null,null,{"$f":"E60","v":"Capex KV aansluiting"},{"$f":"F60","v":0},{"$f":"G60","v":"€"},{"$f":"H60","v":4225680.6099199997},null,null,null,null,{"$f":" M$60","v":812000},{"$f":" N$60","v":828240},844804.8,861700.89599999995,878934.91391999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M188:BT188)","v":-4225680.6099199997},null,null,null,null,{"$f":" IF( M$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,M$6 - $F186))","v":0},{"$f":" IF( N$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,N$6 - $F186))","v":0},{"$f":" IF( O$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,O$6 - $F186))","v":0},{"$f":" IF( P$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,P$6 - $F186))","v":0},{"$f":" IF( Q$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,Q$6 - $F186))","v":0},{"$f":" IF( R$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,R$6 - $F186))","v":0},{"$f":" IF( S$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,S$6 - $F186))","v":0},{"$f":" IF( T$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,T$6 - $F186))","v":0},{"$f":" IF( U$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,U$6 - $F186))","v":0},{"$f":" IF( V$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,V$6 - $F186))","v":0},{"$f":" IF( W$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,W$6 - $F186))","v":0},{"$f":" IF( X$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,X$6 - $F186))","v":0},{"$f":" IF( Y$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,Y$6 - $F186))","v":0},{"$f":" IF( Z$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,Z$6 - $F186))","v":0},{"$f":" IF( AA$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AA$6 - $F186))","v":0},{"$f":" IF( AB$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AB$6 - $F186))","v":0},{"$f":" IF( AC$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AC$6 - $F186))","v":0},{"$f":" IF( AD$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AD$6 - $F186))","v":0},{"$f":" IF( AE$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AE$6 - $F186))","v":0},{"$f":" IF( AF$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AF$6 - $F186))","v":0},{"$f":" IF( AG$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AG$6 - $F186))","v":0},{"$f":" IF( AH$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AH$6 - $F186))","v":0},{"$f":" IF( AI$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AI$6 - $F186))","v":0},{"$f":" IF( AJ$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AJ$6 - $F186))","v":0},{"$f":" IF( AK$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AK$6 - $F186))","v":0},{"$f":" IF( AL$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AL$6 - $F186))","v":0},{"$f":" IF( AM$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AM$6 - $F186))","v":0},{"$f":" IF( AN$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AN$6 - $F186))","v":0},{"$f":" IF( AO$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AO$6 - $F186))","v":0},{"$f":" IF( AP$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AP$6 - $F186))","v":0},{"$f":" IF( AQ$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AQ$6 - $F186))","v":-812000},{"$f":" IF( AR$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AR$6 - $F186))","v":-828240},{"$f":" IF( AS$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AS$6 - $F186))","v":-844804.8},{"$f":" IF( AT$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AT$6 - $F186))","v":-861700.89599999995},{"$f":" IF( AU$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AU$6 - $F186))","v":-878934.91391999996},{"$f":" IF( AV$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AV$6 - $F186))","v":0},{"$f":" IF( AW$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AW$6 - $F186))","v":0},{"$f":" IF( AX$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AX$6 - $F186))","v":0},{"$f":" IF( AY$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AY$6 - $F186))","v":0},{"$f":" IF( AZ$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,AZ$6 - $F186))","v":0},{"$f":" IF( BA$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BA$6 - $F186))","v":0},{"$f":" IF( BB$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BB$6 - $F186))","v":0},{"$f":" IF( BC$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BC$6 - $F186))","v":0},{"$f":" IF( BD$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BD$6 - $F186))","v":0},{"$f":" IF( BE$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BE$6 - $F186))","v":0},{"$f":" IF( BF$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BF$6 - $F186))","v":0},{"$f":" IF( BG$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BG$6 - $F186))","v":0},{"$f":" IF( BH$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BH$6 - $F186))","v":0},{"$f":" IF( BI$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BI$6 - $F186))","v":0},{"$f":" IF( BJ$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BJ$6 - $F186))","v":0},{"$f":" IF( BK$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BK$6 - $F186))","v":0},{"$f":" IF( BL$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BL$6 - $F186))","v":0},{"$f":" IF( BM$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BM$6 - $F186))","v":0},{"$f":" IF( BN$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BN$6 - $F186))","v":0},{"$f":" IF( BO$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BO$6 - $F186))","v":0},{"$f":" IF( BP$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BP$6 - $F186))","v":0},{"$f":" IF( BQ$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BQ$6 - $F186))","v":0},{"$f":" IF( BR$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BR$6 - $F186))","v":0},{"$f":" IF( BS$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BS$6 - $F186))","v":0},{"$f":" IF( BT$6 - $F186 <= 0, 0, - INDEX($M187:$BT187, ,BT$6 - $F186))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$125","v":"Timing Exploitatie grondgebonden"},{"$f":" 'Overzicht Invoer'!F$125","v":30},{"$f":" 'Overzicht Invoer'!G$125","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$125","v":0},{"$f":" 'Overzicht Invoer'!I$125","v":0},{"$f":" 'Overzicht Invoer'!J$125","v":0},{"$f":" 'Overzicht Invoer'!K$125","v":0},{"$f":" 'Overzicht Invoer'!L$125","v":0},{"$f":" 'Overzicht Invoer'!M$125","v":0},{"$f":" 'Overzicht Invoer'!N$125","v":1},{"$f":" 'Overzicht Invoer'!O$125","v":1},{"$f":" 'Overzicht Invoer'!P$125","v":1},{"$f":" 'Overzicht Invoer'!Q$125","v":1},{"$f":" 'Overzicht Invoer'!R$125","v":1},{"$f":" 'Overzicht Invoer'!S$125","v":1},{"$f":" 'Overzicht Invoer'!T$125","v":1},{"$f":" 'Overzicht Invoer'!U$125","v":1},{"$f":" 'Overzicht Invoer'!V$125","v":1},{"$f":" 'Overzicht Invoer'!W$125","v":1},{"$f":" 'Overzicht Invoer'!X$125","v":1},{"$f":" 'Overzicht Invoer'!Y$125","v":1},{"$f":" 'Overzicht Invoer'!Z$125","v":1},{"$f":" 'Overzicht Invoer'!AA$125","v":1},{"$f":" 'Overzicht Invoer'!AB$125","v":1},{"$f":" 'Overzicht Invoer'!AC$125","v":1},{"$f":" 'Overzicht Invoer'!AD$125","v":1},{"$f":" 'Overzicht Invoer'!AE$125","v":1},{"$f":" 'Overzicht Invoer'!AF$125","v":1},{"$f":" 'Overzicht Invoer'!AG$125","v":1},{"$f":" 'Overzicht Invoer'!AH$125","v":1},{"$f":" 'Overzicht Invoer'!AI$125","v":1},{"$f":" 'Overzicht Invoer'!AJ$125","v":1},{"$f":" 'Overzicht Invoer'!AK$125","v":1},{"$f":" 'Overzicht Invoer'!AL$125","v":1},{"$f":" 'Overzicht Invoer'!AM$125","v":1},{"$f":" 'Overzicht Invoer'!AN$125","v":1},{"$f":" 'Overzicht Invoer'!AO$125","v":1},{"$f":" 'Overzicht Invoer'!AP$125","v":1},{"$f":" 'Overzicht Invoer'!AQ$125","v":1},{"$f":" 'Overzicht Invoer'!AR$125","v":0},{"$f":" 'Overzicht Invoer'!AS$125","v":0},{"$f":" 'Overzicht Invoer'!AT$125","v":0},{"$f":" 'Overzicht Invoer'!AU$125","v":0},{"$f":" 'Overzicht Invoer'!AV$125","v":0},{"$f":" 'Overzicht Invoer'!AW$125","v":0},{"$f":" 'Overzicht Invoer'!AX$125","v":0},{"$f":" 'Overzicht Invoer'!AY$125","v":0},{"$f":" 'Overzicht Invoer'!AZ$125","v":0},{"$f":" 'Overzicht Invoer'!BA$125","v":0},{"$f":" 'Overzicht Invoer'!BB$125","v":0},{"$f":" 'Overzicht Invoer'!BC$125","v":0},{"$f":" 'Overzicht Invoer'!BD$125","v":0},{"$f":" 'Overzicht Invoer'!BE$125","v":0},{"$f":" 'Overzicht Invoer'!BF$125","v":0},{"$f":" 'Overzicht Invoer'!BG$125","v":0},{"$f":" 'Overzicht Invoer'!BH$125","v":0},{"$f":" 'Overzicht Invoer'!BI$125","v":0},{"$f":" 'Overzicht Invoer'!BJ$125","v":0},{"$f":" 'Overzicht Invoer'!BK$125","v":0},{"$f":" 'Overzicht Invoer'!BL$125","v":0},{"$f":" 'Overzicht Invoer'!BM$125","v":0},{"$f":" 'Overzicht Invoer'!BN$125","v":0},{"$f":" 'Overzicht Invoer'!BO$125","v":0},{"$f":" 'Overzicht Invoer'!BP$125","v":0},{"$f":" 'Overzicht Invoer'!BQ$125","v":0},{"$f":" 'Overzicht Invoer'!BR$125","v":0},{"$f":" 'Overzicht Invoer'!BS$125","v":0},{"$f":" 'Overzicht Invoer'!BT$125","v":0}]
[null,null,null,null,"Afschrijving KV aansluitingen",null,"€",{"$f":" SUM(M190:BT190)","v":3938390.878463998},null,null,null,null,{"$f":" SUM($I187:L188) / $F186 * M189","v":0},{"$f":" SUM($I187:M188) / $F186 * N189","v":27066.666666666668},{"$f":" SUM($I187:N188) / $F186 * O189","v":54674.666666666664},{"$f":" SUM($I187:O188) / $F186 * P189","v":82834.82666666666},{"$f":" SUM($I187:P188) / $F186 * Q189","v":111558.18986666665},{"$f":" SUM($I187:Q188) / $F186 * R189","v":140856.02033066665},{"$f":" SUM($I187:R188) / $F186 * S189","v":140856.02033066665},{"$f":" SUM($I187:S188) / $F186 * T189","v":140856.02033066665},{"$f":" SUM($I187:T188) / $F186 * U189","v":140856.02033066665},{"$f":" SUM($I187:U188) / $F186 * V189","v":140856.02033066665},{"$f":" SUM($I187:V188) / $F186 * W189","v":140856.02033066665},{"$f":" SUM($I187:W188) / $F186 * X189","v":140856.02033066665},{"$f":" SUM($I187:X188) / $F186 * Y189","v":140856.02033066665},{"$f":" SUM($I187:Y188) / $F186 * Z189","v":140856.02033066665},{"$f":" SUM($I187:Z188) / $F186 * AA189","v":140856.02033066665},{"$f":" SUM($I187:AA188) / $F186 * AB189","v":140856.02033066665},{"$f":" SUM($I187:AB188) / $F186 * AC189","v":140856.02033066665},{"$f":" SUM($I187:AC188) / $F186 * AD189","v":140856.02033066665},{"$f":" SUM($I187:AD188) / $F186 * AE189","v":140856.02033066665},{"$f":" SUM($I187:AE188) / $F186 * AF189","v":140856.02033066665},{"$f":" SUM($I187:AF188) / $F186 * AG189","v":140856.02033066665},{"$f":" SUM($I187:AG188) / $F186 * AH189","v":140856.02033066665},{"$f":" SUM($I187:AH188) / $F186 * AI189","v":140856.02033066665},{"$f":" SUM($I187:AI188) / $F186 * AJ189","v":140856.02033066665},{"$f":" SUM($I187:AJ188) / $F186 * AK189","v":140856.02033066665},{"$f":" SUM($I187:AK188) / $F186 * AL189","v":140856.02033066665},{"$f":" SUM($I187:AL188) / $F186 * AM189","v":140856.02033066665},{"$f":" SUM($I187:AM188) / $F186 * AN189","v":140856.02033066665},{"$f":" SUM($I187:AN188) / $F186 * AO189","v":140856.02033066665},{"$f":" SUM($I187:AO188) / $F186 * AP189","v":140856.02033066665},{"$f":" SUM($I187:AP188) / $F186 * AQ189","v":140856.02033066665},{"$f":" SUM($I187:AQ188) / $F186 * AR189","v":0},{"$f":" SUM($I187:AR188) / $F186 * AS189","v":0},{"$f":" SUM($I187:AS188) / $F186 * AT189","v":0},{"$f":" SUM($I187:AT188) / $F186 * AU189","v":0},{"$f":" SUM($I187:AU188) / $F186 * AV189","v":0},{"$f":" SUM($I187:AV188) / $F186 * AW189","v":0},{"$f":" SUM($I187:AW188) / $F186 * AX189","v":0},{"$f":" SUM($I187:AX188) / $F186 * AY189","v":0},{"$f":" SUM($I187:AY188) / $F186 * AZ189","v":0},{"$f":" SUM($I187:AZ188) / $F186 * BA189","v":0},{"$f":" SUM($I187:BA188) / $F186 * BB189","v":0},{"$f":" SUM($I187:BB188) / $F186 * BC189","v":0},{"$f":" SUM($I187:BC188) / $F186 * BD189","v":0},{"$f":" SUM($I187:BD188) / $F186 * BE189","v":0},{"$f":" SUM($I187:BE188) / $F186 * BF189","v":0},{"$f":" SUM($I187:BF188) / $F186 * BG189","v":0},{"$f":" SUM($I187:BG188) / $F186 * BH189","v":0},{"$f":" SUM($I187:BH188) / $F186 * BI189","v":0},{"$f":" SUM($I187:BI188) / $F186 * BJ189","v":0},{"$f":" SUM($I187:BJ188) / $F186 * BK189","v":0},{"$f":" SUM($I187:BK188) / $F186 * BL189","v":0},{"$f":" SUM($I187:BL188) / $F186 * BM189","v":0},{"$f":" SUM($I187:BM188) / $F186 * BN189","v":0},{"$f":" SUM($I187:BN188) / $F186 * BO189","v":0},{"$f":" SUM($I187:BO188) / $F186 * BP189","v":0},{"$f":" SUM($I187:BP188) / $F186 * BQ189","v":0},{"$f":" SUM($I187:BQ188) / $F186 * BR189","v":0},{"$f":" SUM($I187:BR188) / $F186 * BS189","v":0},{"$f":" SUM($I187:BS188) / $F186 * BT189","v":0}]
[null,null,null,null,"Restwaarde KV aansluitingen",null,"€",{"$f":" SUM(M191:BT191)","v":287289.73145600175},null,null,null,null,{"$f":"(M$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(N$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(O$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(P$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(Q$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(R$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(S$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(T$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(U$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(V$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(W$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(X$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(Y$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(Z$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AA$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AB$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AC$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AD$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AE$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AF$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AG$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AH$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AI$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AJ$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AK$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AL$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AM$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AN$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AO$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AP$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AQ$6=$F189+1) * ($H187-$H190)","v":287289.73145600175},{"$f":"(AR$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AS$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AT$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AU$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AV$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AW$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AX$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AY$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(AZ$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BA$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BB$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BC$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BD$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BE$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BF$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BG$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BH$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BI$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BJ$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BK$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BL$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BM$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BN$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BO$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BP$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BQ$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BR$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BS$6=$F189+1) * ($H187-$H190)","v":0},{"$f":"(BT$6=$F189+1) * ($H187-$H190)","v":0}]
[null,null,"CAPEX Collectieve aansluiting"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!D200","v":"Econ. levensduur aansluiting collectief"},{"$f":"'Overzicht Invoer'!F200","v":30},{"$f":"'Overzicht Invoer'!G200","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H200","v":false}]
[null,null,null,null,{"$f":"E99","v":"Capex Collectieve aansluitingen"},{"$f":"F99","v":0},{"$f":"G99","v":"€"},{"$f":"H99","v":0},null,null,null,null,{"$f":" M$99","v":0},{"$f":" N$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M195:BT195)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,M$6 - $F193))","v":0},{"$f":" IF( N$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,N$6 - $F193))","v":0},{"$f":" IF( O$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,O$6 - $F193))","v":0},{"$f":" IF( P$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,P$6 - $F193))","v":0},{"$f":" IF( Q$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,Q$6 - $F193))","v":0},{"$f":" IF( R$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,R$6 - $F193))","v":0},{"$f":" IF( S$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,S$6 - $F193))","v":0},{"$f":" IF( T$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,T$6 - $F193))","v":0},{"$f":" IF( U$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,U$6 - $F193))","v":0},{"$f":" IF( V$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,V$6 - $F193))","v":0},{"$f":" IF( W$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,W$6 - $F193))","v":0},{"$f":" IF( X$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,X$6 - $F193))","v":0},{"$f":" IF( Y$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,Y$6 - $F193))","v":0},{"$f":" IF( Z$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,Z$6 - $F193))","v":0},{"$f":" IF( AA$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AA$6 - $F193))","v":0},{"$f":" IF( AB$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AB$6 - $F193))","v":0},{"$f":" IF( AC$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AC$6 - $F193))","v":0},{"$f":" IF( AD$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AD$6 - $F193))","v":0},{"$f":" IF( AE$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AE$6 - $F193))","v":0},{"$f":" IF( AF$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AF$6 - $F193))","v":0},{"$f":" IF( AG$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AG$6 - $F193))","v":0},{"$f":" IF( AH$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AH$6 - $F193))","v":0},{"$f":" IF( AI$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AI$6 - $F193))","v":0},{"$f":" IF( AJ$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AJ$6 - $F193))","v":0},{"$f":" IF( AK$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AK$6 - $F193))","v":0},{"$f":" IF( AL$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AL$6 - $F193))","v":0},{"$f":" IF( AM$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AM$6 - $F193))","v":0},{"$f":" IF( AN$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AN$6 - $F193))","v":0},{"$f":" IF( AO$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AO$6 - $F193))","v":0},{"$f":" IF( AP$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AP$6 - $F193))","v":0},{"$f":" IF( AQ$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AQ$6 - $F193))","v":0},{"$f":" IF( AR$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AR$6 - $F193))","v":0},{"$f":" IF( AS$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AS$6 - $F193))","v":0},{"$f":" IF( AT$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AT$6 - $F193))","v":0},{"$f":" IF( AU$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AU$6 - $F193))","v":0},{"$f":" IF( AV$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AV$6 - $F193))","v":0},{"$f":" IF( AW$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AW$6 - $F193))","v":0},{"$f":" IF( AX$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AX$6 - $F193))","v":0},{"$f":" IF( AY$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AY$6 - $F193))","v":0},{"$f":" IF( AZ$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,AZ$6 - $F193))","v":0},{"$f":" IF( BA$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BA$6 - $F193))","v":0},{"$f":" IF( BB$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BB$6 - $F193))","v":0},{"$f":" IF( BC$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BC$6 - $F193))","v":0},{"$f":" IF( BD$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BD$6 - $F193))","v":0},{"$f":" IF( BE$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BE$6 - $F193))","v":0},{"$f":" IF( BF$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BF$6 - $F193))","v":0},{"$f":" IF( BG$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BG$6 - $F193))","v":0},{"$f":" IF( BH$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BH$6 - $F193))","v":0},{"$f":" IF( BI$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BI$6 - $F193))","v":0},{"$f":" IF( BJ$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BJ$6 - $F193))","v":0},{"$f":" IF( BK$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BK$6 - $F193))","v":0},{"$f":" IF( BL$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BL$6 - $F193))","v":0},{"$f":" IF( BM$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BM$6 - $F193))","v":0},{"$f":" IF( BN$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BN$6 - $F193))","v":0},{"$f":" IF( BO$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BO$6 - $F193))","v":0},{"$f":" IF( BP$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BP$6 - $F193))","v":0},{"$f":" IF( BQ$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BQ$6 - $F193))","v":0},{"$f":" IF( BR$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BR$6 - $F193))","v":0},{"$f":" IF( BS$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BS$6 - $F193))","v":0},{"$f":" IF( BT$6 - $F193 <= 0, 0, - INDEX($M194:$BT194, ,BT$6 - $F193))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$127","v":0},{"$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$127","v":0}]
[null,null,null,null,"Afschrijving Collectieve aansluitingen",null,"€",{"$f":" SUM(M197:BT197)","v":0},null,null,null,null,{"$f":" SUM($I194:L195) / $F193 * M196","v":0},{"$f":" SUM($I194:M195) / $F193 * N196","v":0},{"$f":" SUM($I194:N195) / $F193 * O196","v":0},{"$f":" SUM($I194:O195) / $F193 * P196","v":0},{"$f":" SUM($I194:P195) / $F193 * Q196","v":0},{"$f":" SUM($I194:Q195) / $F193 * R196","v":0},{"$f":" SUM($I194:R195) / $F193 * S196","v":0},{"$f":" SUM($I194:S195) / $F193 * T196","v":0},{"$f":" SUM($I194:T195) / $F193 * U196","v":0},{"$f":" SUM($I194:U195) / $F193 * V196","v":0},{"$f":" SUM($I194:V195) / $F193 * W196","v":0},{"$f":" SUM($I194:W195) / $F193 * X196","v":0},{"$f":" SUM($I194:X195) / $F193 * Y196","v":0},{"$f":" SUM($I194:Y195) / $F193 * Z196","v":0},{"$f":" SUM($I194:Z195) / $F193 * AA196","v":0},{"$f":" SUM($I194:AA195) / $F193 * AB196","v":0},{"$f":" SUM($I194:AB195) / $F193 * AC196","v":0},{"$f":" SUM($I194:AC195) / $F193 * AD196","v":0},{"$f":" SUM($I194:AD195) / $F193 * AE196","v":0},{"$f":" SUM($I194:AE195) / $F193 * AF196","v":0},{"$f":" SUM($I194:AF195) / $F193 * AG196","v":0},{"$f":" SUM($I194:AG195) / $F193 * AH196","v":0},{"$f":" SUM($I194:AH195) / $F193 * AI196","v":0},{"$f":" SUM($I194:AI195) / $F193 * AJ196","v":0},{"$f":" SUM($I194:AJ195) / $F193 * AK196","v":0},{"$f":" SUM($I194:AK195) / $F193 * AL196","v":0},{"$f":" SUM($I194:AL195) / $F193 * AM196","v":0},{"$f":" SUM($I194:AM195) / $F193 * AN196","v":0},{"$f":" SUM($I194:AN195) / $F193 * AO196","v":0},{"$f":" SUM($I194:AO195) / $F193 * AP196","v":0},{"$f":" SUM($I194:AP195) / $F193 * AQ196","v":0},{"$f":" SUM($I194:AQ195) / $F193 * AR196","v":0},{"$f":" SUM($I194:AR195) / $F193 * AS196","v":0},{"$f":" SUM($I194:AS195) / $F193 * AT196","v":0},{"$f":" SUM($I194:AT195) / $F193 * AU196","v":0},{"$f":" SUM($I194:AU195) / $F193 * AV196","v":0},{"$f":" SUM($I194:AV195) / $F193 * AW196","v":0},{"$f":" SUM($I194:AW195) / $F193 * AX196","v":0},{"$f":" SUM($I194:AX195) / $F193 * AY196","v":0},{"$f":" SUM($I194:AY195) / $F193 * AZ196","v":0},{"$f":" SUM($I194:AZ195) / $F193 * BA196","v":0},{"$f":" SUM($I194:BA195) / $F193 * BB196","v":0},{"$f":" SUM($I194:BB195) / $F193 * BC196","v":0},{"$f":" SUM($I194:BC195) / $F193 * BD196","v":0},{"$f":" SUM($I194:BD195) / $F193 * BE196","v":0},{"$f":" SUM($I194:BE195) / $F193 * BF196","v":0},{"$f":" SUM($I194:BF195) / $F193 * BG196","v":0},{"$f":" SUM($I194:BG195) / $F193 * BH196","v":0},{"$f":" SUM($I194:BH195) / $F193 * BI196","v":0},{"$f":" SUM($I194:BI195) / $F193 * BJ196","v":0},{"$f":" SUM($I194:BJ195) / $F193 * BK196","v":0},{"$f":" SUM($I194:BK195) / $F193 * BL196","v":0},{"$f":" SUM($I194:BL195) / $F193 * BM196","v":0},{"$f":" SUM($I194:BM195) / $F193 * BN196","v":0},{"$f":" SUM($I194:BN195) / $F193 * BO196","v":0},{"$f":" SUM($I194:BO195) / $F193 * BP196","v":0},{"$f":" SUM($I194:BP195) / $F193 * BQ196","v":0},{"$f":" SUM($I194:BQ195) / $F193 * BR196","v":0},{"$f":" SUM($I194:BR195) / $F193 * BS196","v":0},{"$f":" SUM($I194:BS195) / $F193 * BT196","v":0}]
[null,null,null,null,"Restwaarde Collectieve aansluitingen",null,"€",{"$f":" SUM(M198:BT198)","v":0},null,null,null,null,{"$f":"(M$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(N$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(O$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(P$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(Q$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(R$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(S$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(T$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(U$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(V$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(W$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(X$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(Y$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(Z$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AA$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AB$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AC$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AD$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AE$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AF$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AG$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AH$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AI$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AJ$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AK$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AL$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AM$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AN$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AO$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AP$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AQ$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AR$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AS$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AT$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AU$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AV$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AW$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AX$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AY$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(AZ$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BA$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BB$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BC$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BD$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BE$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BF$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BG$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BH$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BI$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BJ$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BK$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BL$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BM$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BN$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BO$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BP$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BQ$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BR$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BS$6=$F196+1) * ($H194-$H197)","v":0},{"$f":"(BT$6=$F196+1) * ($H194-$H197)","v":0}]
[null,null,"CAPEX Utiliteit aansluiting"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!D204","v":"Econ. levensduur aansluiting utiliteit"},{"$f":"'Overzicht Invoer'!F204","v":30},{"$f":"'Overzicht Invoer'!G204","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H204","v":false}]
[null,null,null,null,{"$f":"E126","v":"Capex aansluitingen utiliteit"},{"$f":"F126","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,{"$f":"BR126","v":0},0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M202:BT202)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F200 <= 0, 0, - INDEX($M201:$BT201, ,M$6 - $F200))","v":0},{"$f":" IF( N$6 - $F200 <= 0, 0, - INDEX($M201:$BT201, ,N$6 - $F200))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie utiliteit"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$128","v":0},{"$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$128","v":0}]
[null,null,null,null,"Afschrijving Utiliteit aansluitingen",null,"€",{"$f":" SUM(M204:BT204)","v":0},null,null,null,null,{"$f":" SUM($I201:L202) / $F200 * M203","v":0},{"$f":" SUM($I201:M202) / $F200 * N203","v":0},{"$f":" SUM($I201:N202) / $F200 * O203","v":0},{"$f":" SUM($I201:O202) / $F200 * P203","v":0},{"$f":" SUM($I201:P202) / $F200 * Q203","v":0},{"$f":" SUM($I201:Q202) / $F200 * R203","v":0},{"$f":" SUM($I201:R202) / $F200 * S203","v":0},{"$f":" SUM($I201:S202) / $F200 * T203","v":0},{"$f":" SUM($I201:T202) / $F200 * U203","v":0},{"$f":" SUM($I201:U202) / $F200 * V203","v":0},{"$f":" SUM($I201:V202) / $F200 * W203","v":0},{"$f":" SUM($I201:W202) / $F200 * X203","v":0},{"$f":" SUM($I201:X202) / $F200 * Y203","v":0},{"$f":" SUM($I201:Y202) / $F200 * Z203","v":0},{"$f":" SUM($I201:Z202) / $F200 * AA203","v":0},{"$f":" SUM($I201:AA202) / $F200 * AB203","v":0},{"$f":" SUM($I201:AB202) / $F200 * AC203","v":0},{"$f":" SUM($I201:AC202) / $F200 * AD203","v":0},{"$f":" SUM($I201:AD202) / $F200 * AE203","v":0},{"$f":" SUM($I201:AE202) / $F200 * AF203","v":0},{"$f":" SUM($I201:AF202) / $F200 * AG203","v":0},{"$f":" SUM($I201:AG202) / $F200 * AH203","v":0},{"$f":" SUM($I201:AH202) / $F200 * AI203","v":0},{"$f":" SUM($I201:AI202) / $F200 * AJ203","v":0},{"$f":" SUM($I201:AJ202) / $F200 * AK203","v":0},{"$f":" SUM($I201:AK202) / $F200 * AL203","v":0},{"$f":" SUM($I201:AL202) / $F200 * AM203","v":0},{"$f":" SUM($I201:AM202) / $F200 * AN203","v":0},{"$f":" SUM($I201:AN202) / $F200 * AO203","v":0},{"$f":" SUM($I201:AO202) / $F200 * AP203","v":0},{"$f":" SUM($I201:AP202) / $F200 * AQ203","v":0},{"$f":" SUM($I201:AQ202) / $F200 * AR203","v":0},{"$f":" SUM($I201:AR202) / $F200 * AS203","v":0},{"$f":" SUM($I201:AS202) / $F200 * AT203","v":0},{"$f":" SUM($I201:AT202) / $F200 * AU203","v":0},{"$f":" SUM($I201:AU202) / $F200 * AV203","v":0},{"$f":" SUM($I201:AV202) / $F200 * AW203","v":0},{"$f":" SUM($I201:AW202) / $F200 * AX203","v":0},{"$f":" SUM($I201:AX202) / $F200 * AY203","v":0},{"$f":" SUM($I201:AY202) / $F200 * AZ203","v":0},{"$f":" SUM($I201:AZ202) / $F200 * BA203","v":0},{"$f":" SUM($I201:BA202) / $F200 * BB203","v":0},{"$f":" SUM($I201:BB202) / $F200 * BC203","v":0},{"$f":" SUM($I201:BC202) / $F200 * BD203","v":0},{"$f":" SUM($I201:BD202) / $F200 * BE203","v":0},{"$f":" SUM($I201:BE202) / $F200 * BF203","v":0},{"$f":" SUM($I201:BF202) / $F200 * BG203","v":0},{"$f":" SUM($I201:BG202) / $F200 * BH203","v":0},{"$f":" SUM($I201:BH202) / $F200 * BI203","v":0},{"$f":" SUM($I201:BI202) / $F200 * BJ203","v":0},{"$f":" SUM($I201:BJ202) / $F200 * BK203","v":0},{"$f":" SUM($I201:BK202) / $F200 * BL203","v":0},{"$f":" SUM($I201:BL202) / $F200 * BM203","v":0},{"$f":" SUM($I201:BM202) / $F200 * BN203","v":0},{"$f":" SUM($I201:BN202) / $F200 * BO203","v":0},{"$f":" SUM($I201:BO202) / $F200 * BP203","v":0},{"$f":" SUM($I201:BP202) / $F200 * BQ203","v":0},{"$f":" SUM($I201:BQ202) / $F200 * BR203","v":0},{"$f":" SUM($I201:BR202) / $F200 * BS203","v":0},{"$f":" SUM($I201:BS202) / $F200 * BT203","v":0}]
[null,null,null,null,"Restwaarde Utiliteit aansluitingen",null,"€",{"$f":" SUM(M205:BT205)","v":0},null,null,null,null,{"$f":"(M$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(N$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(O$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(P$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(Q$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(R$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(S$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(T$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(U$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(V$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(W$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(X$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(Y$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(Z$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AA$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AB$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AC$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AD$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AE$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AF$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AG$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AH$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AI$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AJ$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AK$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AL$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AM$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AN$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AO$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AP$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AQ$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AR$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AS$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AT$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AU$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AV$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AW$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AX$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AY$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(AZ$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BA$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BB$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BC$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BD$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BE$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BF$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BG$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BH$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BI$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BJ$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BK$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BL$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BM$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BN$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BO$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BP$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BQ$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BR$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BS$6=$F203+1) * ($H201-$H204)","v":0},{"$f":"(BT$6=$F203+1) * ($H201-$H204)","v":0}]
[null,null,"CAPEX KV afleverset en warmtewisselaar"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!D193","v":"Econ. levensduur warmtewisselaar / afleversets grondgebonden"},{"$f":"'Overzicht Invoer'!F193","v":15},{"$f":"'Overzicht Invoer'!G193","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H193","v":true}]
[null,null,null,null,{"$f":"E73","v":"Capex KV afleverset en warmtewisselaar"},{"$f":"F73","v":0},{"$f":"G73","v":"€"},{"$f":"H73","v":2402934.8307311186},null,null,null,null,{"$f":" M$73","v":194600},{"$f":" N$73","v":198492},202461.84,206511.07679999998,210641.29833600001,0,0,0,0,0,0,0,0,0,0,0,267144.09821063309,272486.98017484578,277936.7197783427,283495.4541739095,289165.36325738771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M209:BT209)","v":-2402934.8307311186},null,null,null,null,{"$f":" IF( M$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,M$6 - $F207))","v":0},{"$f":" IF( N$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,N$6 - $F207))","v":0},{"$f":" IF( O$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,O$6 - $F207))","v":0},{"$f":" IF( P$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,P$6 - $F207))","v":0},{"$f":" IF( Q$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,Q$6 - $F207))","v":0},{"$f":" IF( R$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,R$6 - $F207))","v":0},{"$f":" IF( S$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,S$6 - $F207))","v":0},{"$f":" IF( T$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,T$6 - $F207))","v":0},{"$f":" IF( U$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,U$6 - $F207))","v":0},{"$f":" IF( V$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,V$6 - $F207))","v":0},{"$f":" IF( W$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,W$6 - $F207))","v":0},{"$f":" IF( X$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,X$6 - $F207))","v":0},{"$f":" IF( Y$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,Y$6 - $F207))","v":0},{"$f":" IF( Z$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,Z$6 - $F207))","v":0},{"$f":" IF( AA$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AA$6 - $F207))","v":0},{"$f":" IF( AB$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AB$6 - $F207))","v":-194600},{"$f":" IF( AC$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AC$6 - $F207))","v":-198492},{"$f":" IF( AD$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AD$6 - $F207))","v":-202461.84},{"$f":" IF( AE$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AE$6 - $F207))","v":-206511.07679999998},{"$f":" IF( AF$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AF$6 - $F207))","v":-210641.29833600001},{"$f":" IF( AG$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AG$6 - $F207))","v":0},{"$f":" IF( AH$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AH$6 - $F207))","v":0},{"$f":" IF( AI$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AI$6 - $F207))","v":0},{"$f":" IF( AJ$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AJ$6 - $F207))","v":0},{"$f":" IF( AK$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AK$6 - $F207))","v":0},{"$f":" IF( AL$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AL$6 - $F207))","v":0},{"$f":" IF( AM$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AM$6 - $F207))","v":0},{"$f":" IF( AN$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AN$6 - $F207))","v":0},{"$f":" IF( AO$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AO$6 - $F207))","v":0},{"$f":" IF( AP$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AP$6 - $F207))","v":0},{"$f":" IF( AQ$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AQ$6 - $F207))","v":0},{"$f":" IF( AR$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AR$6 - $F207))","v":-267144.09821063309},{"$f":" IF( AS$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AS$6 - $F207))","v":-272486.98017484578},{"$f":" IF( AT$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AT$6 - $F207))","v":-277936.7197783427},{"$f":" IF( AU$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AU$6 - $F207))","v":-283495.4541739095},{"$f":" IF( AV$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AV$6 - $F207))","v":-289165.36325738771},{"$f":" IF( AW$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AW$6 - $F207))","v":0},{"$f":" IF( AX$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AX$6 - $F207))","v":0},{"$f":" IF( AY$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AY$6 - $F207))","v":0},{"$f":" IF( AZ$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,AZ$6 - $F207))","v":0},{"$f":" IF( BA$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BA$6 - $F207))","v":0},{"$f":" IF( BB$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BB$6 - $F207))","v":0},{"$f":" IF( BC$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BC$6 - $F207))","v":0},{"$f":" IF( BD$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BD$6 - $F207))","v":0},{"$f":" IF( BE$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BE$6 - $F207))","v":0},{"$f":" IF( BF$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BF$6 - $F207))","v":0},{"$f":" IF( BG$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BG$6 - $F207))","v":0},{"$f":" IF( BH$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BH$6 - $F207))","v":0},{"$f":" IF( BI$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BI$6 - $F207))","v":0},{"$f":" IF( BJ$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BJ$6 - $F207))","v":0},{"$f":" IF( BK$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BK$6 - $F207))","v":0},{"$f":" IF( BL$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BL$6 - $F207))","v":0},{"$f":" IF( BM$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BM$6 - $F207))","v":0},{"$f":" IF( BN$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BN$6 - $F207))","v":0},{"$f":" IF( BO$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BO$6 - $F207))","v":0},{"$f":" IF( BP$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BP$6 - $F207))","v":0},{"$f":" IF( BQ$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BQ$6 - $F207))","v":0},{"$f":" IF( BR$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BR$6 - $F207))","v":0},{"$f":" IF( BS$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BS$6 - $F207))","v":0},{"$f":" IF( BT$6 - $F207 <= 0, 0, - INDEX($M208:$BT208, ,BT$6 - $F207))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$125","v":"Timing Exploitatie grondgebonden"},{"$f":" 'Overzicht Invoer'!F$125","v":30},{"$f":" 'Overzicht Invoer'!G$125","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$125","v":0},{"$f":" 'Overzicht Invoer'!I$125","v":0},{"$f":" 'Overzicht Invoer'!J$125","v":0},{"$f":" 'Overzicht Invoer'!K$125","v":0},{"$f":" 'Overzicht Invoer'!L$125","v":0},{"$f":" 'Overzicht Invoer'!M$125","v":0},{"$f":" 'Overzicht Invoer'!N$125","v":1},{"$f":" 'Overzicht Invoer'!O$125","v":1},{"$f":" 'Overzicht Invoer'!P$125","v":1},{"$f":" 'Overzicht Invoer'!Q$125","v":1},{"$f":" 'Overzicht Invoer'!R$125","v":1},{"$f":" 'Overzicht Invoer'!S$125","v":1},{"$f":" 'Overzicht Invoer'!T$125","v":1},{"$f":" 'Overzicht Invoer'!U$125","v":1},{"$f":" 'Overzicht Invoer'!V$125","v":1},{"$f":" 'Overzicht Invoer'!W$125","v":1},{"$f":" 'Overzicht Invoer'!X$125","v":1},{"$f":" 'Overzicht Invoer'!Y$125","v":1},{"$f":" 'Overzicht Invoer'!Z$125","v":1},{"$f":" 'Overzicht Invoer'!AA$125","v":1},{"$f":" 'Overzicht Invoer'!AB$125","v":1},{"$f":" 'Overzicht Invoer'!AC$125","v":1},{"$f":" 'Overzicht Invoer'!AD$125","v":1},{"$f":" 'Overzicht Invoer'!AE$125","v":1},{"$f":" 'Overzicht Invoer'!AF$125","v":1},{"$f":" 'Overzicht Invoer'!AG$125","v":1},{"$f":" 'Overzicht Invoer'!AH$125","v":1},{"$f":" 'Overzicht Invoer'!AI$125","v":1},{"$f":" 'Overzicht Invoer'!AJ$125","v":1},{"$f":" 'Overzicht Invoer'!AK$125","v":1},{"$f":" 'Overzicht Invoer'!AL$125","v":1},{"$f":" 'Overzicht Invoer'!AM$125","v":1},{"$f":" 'Overzicht Invoer'!AN$125","v":1},{"$f":" 'Overzicht Invoer'!AO$125","v":1},{"$f":" 'Overzicht Invoer'!AP$125","v":1},{"$f":" 'Overzicht Invoer'!AQ$125","v":1},{"$f":" 'Overzicht Invoer'!AR$125","v":0},{"$f":" 'Overzicht Invoer'!AS$125","v":0},{"$f":" 'Overzicht Invoer'!AT$125","v":0},{"$f":" 'Overzicht Invoer'!AU$125","v":0},{"$f":" 'Overzicht Invoer'!AV$125","v":0},{"$f":" 'Overzicht Invoer'!AW$125","v":0},{"$f":" 'Overzicht Invoer'!AX$125","v":0},{"$f":" 'Overzicht Invoer'!AY$125","v":0},{"$f":" 'Overzicht Invoer'!AZ$125","v":0},{"$f":" 'Overzicht Invoer'!BA$125","v":0},{"$f":" 'Overzicht Invoer'!BB$125","v":0},{"$f":" 'Overzicht Invoer'!BC$125","v":0},{"$f":" 'Overzicht Invoer'!BD$125","v":0},{"$f":" 'Overzicht Invoer'!BE$125","v":0},{"$f":" 'Overzicht Invoer'!BF$125","v":0},{"$f":" 'Overzicht Invoer'!BG$125","v":0},{"$f":" 'Overzicht Invoer'!BH$125","v":0},{"$f":" 'Overzicht Invoer'!BI$125","v":0},{"$f":" 'Overzicht Invoer'!BJ$125","v":0},{"$f":" 'Overzicht Invoer'!BK$125","v":0},{"$f":" 'Overzicht Invoer'!BL$125","v":0},{"$f":" 'Overzicht Invoer'!BM$125","v":0},{"$f":" 'Overzicht Invoer'!BN$125","v":0},{"$f":" 'Overzicht Invoer'!BO$125","v":0},{"$f":" 'Overzicht Invoer'!BP$125","v":0},{"$f":" 'Overzicht Invoer'!BQ$125","v":0},{"$f":" 'Overzicht Invoer'!BR$125","v":0},{"$f":" 'Overzicht Invoer'!BS$125","v":0},{"$f":" 'Overzicht Invoer'!BT$125","v":0}]
[null,null,null,null,"Afschrijving KV afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M211:BT211)","v":2121219.04067259},null,null,null,null,{"$f":" SUM($I208:L209) / $F207 * M210","v":0},{"$f":" SUM($I208:M209) / $F207 * N210","v":12973.333333333334},{"$f":" SUM($I208:N209) / $F207 * O210","v":26206.133333333335},{"$f":" SUM($I208:O209) / $F207 * P210","v":39703.58933333333},{"$f":" SUM($I208:P209) / $F207 * Q210","v":53470.994453333333},{"$f":" SUM($I208:Q209) / $F207 * R210","v":67513.747675733335},{"$f":" SUM($I208:R209) / $F207 * S210","v":67513.747675733335},{"$f":" SUM($I208:S209) / $F207 * T210","v":67513.747675733335},{"$f":" SUM($I208:T209) / $F207 * U210","v":67513.747675733335},{"$f":" SUM($I208:U209) / $F207 * V210","v":67513.747675733335},{"$f":" SUM($I208:V209) / $F207 * W210","v":67513.747675733335},{"$f":" SUM($I208:W209) / $F207 * X210","v":67513.747675733335},{"$f":" SUM($I208:X209) / $F207 * Y210","v":67513.747675733335},{"$f":" SUM($I208:Y209) / $F207 * Z210","v":67513.747675733335},{"$f":" SUM($I208:Z209) / $F207 * AA210","v":67513.747675733335},{"$f":" SUM($I208:AA209) / $F207 * AB210","v":67513.747675733335},{"$f":" SUM($I208:AB209) / $F207 * AC210","v":54540.414342399999},{"$f":" SUM($I208:AC209) / $F207 * AD210","v":59117.220889775534},{"$f":" SUM($I208:AD209) / $F207 * AE210","v":63785.563568098587},{"$f":" SUM($I208:AE209) / $F207 * AF210","v":68547.273099988088},{"$f":" SUM($I208:AF209) / $F207 * AG210","v":73404.216822515402},{"$f":" SUM($I208:AG209) / $F207 * AH210","v":92681.907706341241},{"$f":" SUM($I208:AH209) / $F207 * AI210","v":92681.907706341241},{"$f":" SUM($I208:AI209) / $F207 * AJ210","v":92681.907706341241},{"$f":" SUM($I208:AJ209) / $F207 * AK210","v":92681.907706341241},{"$f":" SUM($I208:AK209) / $F207 * AL210","v":92681.907706341241},{"$f":" SUM($I208:AL209) / $F207 * AM210","v":92681.907706341241},{"$f":" SUM($I208:AM209) / $F207 * AN210","v":92681.907706341241},{"$f":" SUM($I208:AN209) / $F207 * AO210","v":92681.907706341241},{"$f":" SUM($I208:AO209) / $F207 * AP210","v":92681.907706341241},{"$f":" SUM($I208:AP209) / $F207 * AQ210","v":92681.907706341241},{"$f":" SUM($I208:AQ209) / $F207 * AR210","v":0},{"$f":" SUM($I208:AR209) / $F207 * AS210","v":0},{"$f":" SUM($I208:AS209) / $F207 * AT210","v":0},{"$f":" SUM($I208:AT209) / $F207 * AU210","v":0},{"$f":" SUM($I208:AU209) / $F207 * AV210","v":0},{"$f":" SUM($I208:AV209) / $F207 * AW210","v":0},{"$f":" SUM($I208:AW209) / $F207 * AX210","v":0},{"$f":" SUM($I208:AX209) / $F207 * AY210","v":0},{"$f":" SUM($I208:AY209) / $F207 * AZ210","v":0},{"$f":" SUM($I208:AZ209) / $F207 * BA210","v":0},{"$f":" SUM($I208:BA209) / $F207 * BB210","v":0},{"$f":" SUM($I208:BB209) / $F207 * BC210","v":0},{"$f":" SUM($I208:BC209) / $F207 * BD210","v":0},{"$f":" SUM($I208:BD209) / $F207 * BE210","v":0},{"$f":" SUM($I208:BE209) / $F207 * BF210","v":0},{"$f":" SUM($I208:BF209) / $F207 * BG210","v":0},{"$f":" SUM($I208:BG209) / $F207 * BH210","v":0},{"$f":" SUM($I208:BH209) / $F207 * BI210","v":0},{"$f":" SUM($I208:BI209) / $F207 * BJ210","v":0},{"$f":" SUM($I208:BJ209) / $F207 * BK210","v":0},{"$f":" SUM($I208:BK209) / $F207 * BL210","v":0},{"$f":" SUM($I208:BL209) / $F207 * BM210","v":0},{"$f":" SUM($I208:BM209) / $F207 * BN210","v":0},{"$f":" SUM($I208:BN209) / $F207 * BO210","v":0},{"$f":" SUM($I208:BO209) / $F207 * BP210","v":0},{"$f":" SUM($I208:BP209) / $F207 * BQ210","v":0},{"$f":" SUM($I208:BQ209) / $F207 * BR210","v":0},{"$f":" SUM($I208:BR209) / $F207 * BS210","v":0},{"$f":" SUM($I208:BS209) / $F207 * BT210","v":0}]
[null,null,null,null,"Restwaarde KV afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M212:BT212)","v":281715.79005852854},null,null,null,null,{"$f":"(M$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(N$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(O$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(P$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(Q$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(R$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(S$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(T$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(U$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(V$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(W$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(X$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(Y$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(Z$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AA$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AB$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AC$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AD$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AE$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AF$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AG$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AH$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AI$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AJ$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AK$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AL$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AM$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AN$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AO$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AP$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AQ$6=$F210+1) * ($H208-$H211)","v":281715.79005852854},{"$f":"(AR$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AS$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AT$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AU$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AV$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AW$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AX$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AY$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(AZ$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BA$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BB$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BC$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BD$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BE$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BF$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BG$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BH$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BI$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BJ$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BK$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BL$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BM$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BN$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BO$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BP$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BQ$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BR$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BS$6=$F210+1) * ($H208-$H211)","v":0},{"$f":"(BT$6=$F210+1) * ($H208-$H211)","v":0}]
[null,null,"CAPEX Coll afleverset en warmtewisselaar"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!D201","v":"Econ. levensduur warmtewisselaar / afleversets collectief"},{"$f":"'Overzicht Invoer'!F201","v":15},{"$f":"'Overzicht Invoer'!G201","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H201","v":false}]
[null,null,null,null,{"$f":"E106","v":"Capex Collectieve warmewisselaars en afleversets"},{"$f":"F106","v":0},{"$f":"G106","v":"€"},{"$f":"H106","v":0},null,null,null,null,{"$f":" M$106","v":0},{"$f":" N$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M216:BT216)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,M$6 - $F214))","v":0},{"$f":" IF( N$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,N$6 - $F214))","v":0},{"$f":" IF( O$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,O$6 - $F214))","v":0},{"$f":" IF( P$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,P$6 - $F214))","v":0},{"$f":" IF( Q$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,Q$6 - $F214))","v":0},{"$f":" IF( R$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,R$6 - $F214))","v":0},{"$f":" IF( S$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,S$6 - $F214))","v":0},{"$f":" IF( T$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,T$6 - $F214))","v":0},{"$f":" IF( U$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,U$6 - $F214))","v":0},{"$f":" IF( V$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,V$6 - $F214))","v":0},{"$f":" IF( W$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,W$6 - $F214))","v":0},{"$f":" IF( X$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,X$6 - $F214))","v":0},{"$f":" IF( Y$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,Y$6 - $F214))","v":0},{"$f":" IF( Z$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,Z$6 - $F214))","v":0},{"$f":" IF( AA$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AA$6 - $F214))","v":0},{"$f":" IF( AB$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AB$6 - $F214))","v":0},{"$f":" IF( AC$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AC$6 - $F214))","v":0},{"$f":" IF( AD$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AD$6 - $F214))","v":0},{"$f":" IF( AE$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AE$6 - $F214))","v":0},{"$f":" IF( AF$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AF$6 - $F214))","v":0},{"$f":" IF( AG$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AG$6 - $F214))","v":0},{"$f":" IF( AH$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AH$6 - $F214))","v":0},{"$f":" IF( AI$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AI$6 - $F214))","v":0},{"$f":" IF( AJ$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AJ$6 - $F214))","v":0},{"$f":" IF( AK$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AK$6 - $F214))","v":0},{"$f":" IF( AL$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AL$6 - $F214))","v":0},{"$f":" IF( AM$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AM$6 - $F214))","v":0},{"$f":" IF( AN$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AN$6 - $F214))","v":0},{"$f":" IF( AO$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AO$6 - $F214))","v":0},{"$f":" IF( AP$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AP$6 - $F214))","v":0},{"$f":" IF( AQ$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AQ$6 - $F214))","v":0},{"$f":" IF( AR$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AR$6 - $F214))","v":0},{"$f":" IF( AS$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AS$6 - $F214))","v":0},{"$f":" IF( AT$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AT$6 - $F214))","v":0},{"$f":" IF( AU$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AU$6 - $F214))","v":0},{"$f":" IF( AV$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AV$6 - $F214))","v":0},{"$f":" IF( AW$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AW$6 - $F214))","v":0},{"$f":" IF( AX$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AX$6 - $F214))","v":0},{"$f":" IF( AY$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AY$6 - $F214))","v":0},{"$f":" IF( AZ$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,AZ$6 - $F214))","v":0},{"$f":" IF( BA$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BA$6 - $F214))","v":0},{"$f":" IF( BB$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BB$6 - $F214))","v":0},{"$f":" IF( BC$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BC$6 - $F214))","v":0},{"$f":" IF( BD$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BD$6 - $F214))","v":0},{"$f":" IF( BE$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BE$6 - $F214))","v":0},{"$f":" IF( BF$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BF$6 - $F214))","v":0},{"$f":" IF( BG$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BG$6 - $F214))","v":0},{"$f":" IF( BH$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BH$6 - $F214))","v":0},{"$f":" IF( BI$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BI$6 - $F214))","v":0},{"$f":" IF( BJ$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BJ$6 - $F214))","v":0},{"$f":" IF( BK$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BK$6 - $F214))","v":0},{"$f":" IF( BL$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BL$6 - $F214))","v":0},{"$f":" IF( BM$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BM$6 - $F214))","v":0},{"$f":" IF( BN$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BN$6 - $F214))","v":0},{"$f":" IF( BO$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BO$6 - $F214))","v":0},{"$f":" IF( BP$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BP$6 - $F214))","v":0},{"$f":" IF( BQ$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BQ$6 - $F214))","v":0},{"$f":" IF( BR$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BR$6 - $F214))","v":0},{"$f":" IF( BS$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BS$6 - $F214))","v":0},{"$f":" IF( BT$6 - $F214 <= 0, 0, - INDEX($M215:$BT215, ,BT$6 - $F214))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$127","v":0},{"$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$127","v":0}]
[null,null,null,null,"Afschrijving Coll afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M218:BT218)","v":0},null,null,null,null,{"$f":" SUM($I215:L216) / $F214 * M217","v":0},{"$f":" SUM($I215:M216) / $F214 * N217","v":0},{"$f":" SUM($I215:N216) / $F214 * O217","v":0},{"$f":" SUM($I215:O216) / $F214 * P217","v":0},{"$f":" SUM($I215:P216) / $F214 * Q217","v":0},{"$f":" SUM($I215:Q216) / $F214 * R217","v":0},{"$f":" SUM($I215:R216) / $F214 * S217","v":0},{"$f":" SUM($I215:S216) / $F214 * T217","v":0},{"$f":" SUM($I215:T216) / $F214 * U217","v":0},{"$f":" SUM($I215:U216) / $F214 * V217","v":0},{"$f":" SUM($I215:V216) / $F214 * W217","v":0},{"$f":" SUM($I215:W216) / $F214 * X217","v":0},{"$f":" SUM($I215:X216) / $F214 * Y217","v":0},{"$f":" SUM($I215:Y216) / $F214 * Z217","v":0},{"$f":" SUM($I215:Z216) / $F214 * AA217","v":0},{"$f":" SUM($I215:AA216) / $F214 * AB217","v":0},{"$f":" SUM($I215:AB216) / $F214 * AC217","v":0},{"$f":" SUM($I215:AC216) / $F214 * AD217","v":0},{"$f":" SUM($I215:AD216) / $F214 * AE217","v":0},{"$f":" SUM($I215:AE216) / $F214 * AF217","v":0},{"$f":" SUM($I215:AF216) / $F214 * AG217","v":0},{"$f":" SUM($I215:AG216) / $F214 * AH217","v":0},{"$f":" SUM($I215:AH216) / $F214 * AI217","v":0},{"$f":" SUM($I215:AI216) / $F214 * AJ217","v":0},{"$f":" SUM($I215:AJ216) / $F214 * AK217","v":0},{"$f":" SUM($I215:AK216) / $F214 * AL217","v":0},{"$f":" SUM($I215:AL216) / $F214 * AM217","v":0},{"$f":" SUM($I215:AM216) / $F214 * AN217","v":0},{"$f":" SUM($I215:AN216) / $F214 * AO217","v":0},{"$f":" SUM($I215:AO216) / $F214 * AP217","v":0},{"$f":" SUM($I215:AP216) / $F214 * AQ217","v":0},{"$f":" SUM($I215:AQ216) / $F214 * AR217","v":0},{"$f":" SUM($I215:AR216) / $F214 * AS217","v":0},{"$f":" SUM($I215:AS216) / $F214 * AT217","v":0},{"$f":" SUM($I215:AT216) / $F214 * AU217","v":0},{"$f":" SUM($I215:AU216) / $F214 * AV217","v":0},{"$f":" SUM($I215:AV216) / $F214 * AW217","v":0},{"$f":" SUM($I215:AW216) / $F214 * AX217","v":0},{"$f":" SUM($I215:AX216) / $F214 * AY217","v":0},{"$f":" SUM($I215:AY216) / $F214 * AZ217","v":0},{"$f":" SUM($I215:AZ216) / $F214 * BA217","v":0},{"$f":" SUM($I215:BA216) / $F214 * BB217","v":0},{"$f":" SUM($I215:BB216) / $F214 * BC217","v":0},{"$f":" SUM($I215:BC216) / $F214 * BD217","v":0},{"$f":" SUM($I215:BD216) / $F214 * BE217","v":0},{"$f":" SUM($I215:BE216) / $F214 * BF217","v":0},{"$f":" SUM($I215:BF216) / $F214 * BG217","v":0},{"$f":" SUM($I215:BG216) / $F214 * BH217","v":0},{"$f":" SUM($I215:BH216) / $F214 * BI217","v":0},{"$f":" SUM($I215:BI216) / $F214 * BJ217","v":0},{"$f":" SUM($I215:BJ216) / $F214 * BK217","v":0},{"$f":" SUM($I215:BK216) / $F214 * BL217","v":0},{"$f":" SUM($I215:BL216) / $F214 * BM217","v":0},{"$f":" SUM($I215:BM216) / $F214 * BN217","v":0},{"$f":" SUM($I215:BN216) / $F214 * BO217","v":0},{"$f":" SUM($I215:BO216) / $F214 * BP217","v":0},{"$f":" SUM($I215:BP216) / $F214 * BQ217","v":0},{"$f":" SUM($I215:BQ216) / $F214 * BR217","v":0},{"$f":" SUM($I215:BR216) / $F214 * BS217","v":0},{"$f":" SUM($I215:BS216) / $F214 * BT217","v":0}]
[null,null,null,null,"Restwaarde Coll afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M219:BT219)","v":0},null,null,null,null,{"$f":"(M$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(N$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(O$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(P$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(Q$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(R$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(S$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(T$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(U$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(V$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(W$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(X$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(Y$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(Z$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AA$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AB$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AC$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AD$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AE$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AF$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AG$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AH$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AI$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AJ$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AK$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AL$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AM$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AN$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AO$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AP$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AQ$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AR$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AS$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AT$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AU$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AV$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AW$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AX$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AY$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(AZ$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BA$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BB$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BC$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BD$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BE$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BF$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BG$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BH$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BI$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BJ$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BK$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BL$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BM$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BN$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BO$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BP$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BQ$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BR$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BS$6=$F217+1) * ($H215-$H218)","v":0},{"$f":"(BT$6=$F217+1) * ($H215-$H218)","v":0}]
[null,null,"CAPEX Util afleverset en warmtewisselaar"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!D205","v":"Econ. levensduur warmtewisselaar / afleversets utiliteit"},{"$f":"'Overzicht Invoer'!F205","v":15},{"$f":"'Overzicht Invoer'!G205","v":"[jaar]"}]
[null,null,null,null,{"$f":"E133","v":"Capex warmewisselaars en afleversets utiliteit"},{"$f":"F133","v":0},{"$f":"G133","v":"€"},{"$f":"H133","v":0},null,null,null,null,{"$f":"M133","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,{"$f":"AS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR133","v":0},0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M223:BT223)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F221 <= 0, 0, - INDEX($M222:$BT222, ,M$6 - $F221))","v":0},{"$f":" IF( N$6 - $F221 <= 0, 0, - INDEX($M222:$BT222, ,N$6 - $F221))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E128","v":"Timing Exploitatie utiliteit"},{"$f":"'Overzicht Invoer'!F128","v":30},{"$f":"'Overzicht Invoer'!G128","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H128","v":0},{"$f":"'Overzicht Invoer'!I128","v":0},{"$f":"'Overzicht Invoer'!J128","v":0},{"$f":"'Overzicht Invoer'!K128","v":0},{"$f":"'Overzicht Invoer'!L128","v":0},{"$f":"'Overzicht Invoer'!M128","v":0},{"$f":"'Overzicht Invoer'!N128","v":1},{"$f":"'Overzicht Invoer'!O128","v":1},{"$f":"'Overzicht Invoer'!P128","v":1},{"$f":"'Overzicht Invoer'!Q128","v":1},{"$f":"'Overzicht Invoer'!R128","v":1},{"$f":"'Overzicht Invoer'!S128","v":1},{"$f":"'Overzicht Invoer'!T128","v":1},{"$f":"'Overzicht Invoer'!U128","v":1},{"$f":"'Overzicht Invoer'!V128","v":1},{"$f":"'Overzicht Invoer'!W128","v":1},{"$f":"'Overzicht Invoer'!X128","v":1},{"$f":"'Overzicht Invoer'!Y128","v":1},{"$f":"'Overzicht Invoer'!Z128","v":1},{"$f":"'Overzicht Invoer'!AA128","v":1},{"$f":"'Overzicht Invoer'!AB128","v":1},{"$f":"'Overzicht Invoer'!AC128","v":1},{"$f":"'Overzicht Invoer'!AD128","v":1},{"$f":"'Overzicht Invoer'!AE128","v":1},{"$f":"'Overzicht Invoer'!AF128","v":1},{"$f":"'Overzicht Invoer'!AG128","v":1},{"$f":"'Overzicht Invoer'!AH128","v":1},{"$f":"'Overzicht Invoer'!AI128","v":1},{"$f":"'Overzicht Invoer'!AJ128","v":1},{"$f":"'Overzicht Invoer'!AK128","v":1},{"$f":"'Overzicht Invoer'!AL128","v":1},{"$f":"'Overzicht Invoer'!AM128","v":1},{"$f":"'Overzicht Invoer'!AN128","v":1},{"$f":"'Overzicht Invoer'!AO128","v":1},{"$f":"'Overzicht Invoer'!AP128","v":1},{"$f":"'Overzicht Invoer'!AQ128","v":1},{"$f":"'Overzicht Invoer'!AR128","v":0},{"$f":"'Overzicht Invoer'!AS128","v":0},{"$f":"'Overzicht Invoer'!AT128","v":0},{"$f":"'Overzicht Invoer'!AU128","v":0},{"$f":"'Overzicht Invoer'!AV128","v":0},{"$f":"'Overzicht Invoer'!AW128","v":0},{"$f":"'Overzicht Invoer'!AX128","v":0},{"$f":"'Overzicht Invoer'!AY128","v":0},{"$f":"'Overzicht Invoer'!AZ128","v":0},{"$f":"'Overzicht Invoer'!BA128","v":0},{"$f":"'Overzicht Invoer'!BB128","v":0},{"$f":"'Overzicht Invoer'!BC128","v":0},{"$f":"'Overzicht Invoer'!BD128","v":0},{"$f":"'Overzicht Invoer'!BE128","v":0},{"$f":"'Overzicht Invoer'!BF128","v":0},{"$f":"'Overzicht Invoer'!BG128","v":0},{"$f":"'Overzicht Invoer'!BH128","v":0},{"$f":"'Overzicht Invoer'!BI128","v":0},{"$f":"'Overzicht Invoer'!BJ128","v":0},{"$f":"'Overzicht Invoer'!BK128","v":0},{"$f":"'Overzicht Invoer'!BL128","v":0},{"$f":"'Overzicht Invoer'!BM128","v":0},{"$f":"'Overzicht Invoer'!BN128","v":0},{"$f":"'Overzicht Invoer'!BO128","v":0},{"$f":"'Overzicht Invoer'!BP128","v":0},{"$f":"'Overzicht Invoer'!BQ128","v":0},{"$f":"'Overzicht Invoer'!BR128","v":0},{"$f":"'Overzicht Invoer'!BS128","v":0},{"$f":"'Overzicht Invoer'!BT128","v":0}]
[null,null,null,null,"Afschrijving Util afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M225:BT225)","v":0},null,null,null,null,{"$f":" SUM($I222:L223) / $F221 * M224","v":0},{"$f":" SUM($I222:M223) / $F221 * N224","v":0},{"$f":" SUM($I222:N223) / $F221 * O224","v":0},{"$f":" SUM($I222:O223) / $F221 * P224","v":0},{"$f":" SUM($I222:P223) / $F221 * Q224","v":0},{"$f":" SUM($I222:Q223) / $F221 * R224","v":0},{"$f":" SUM($I222:R223) / $F221 * S224","v":0},{"$f":" SUM($I222:S223) / $F221 * T224","v":0},{"$f":" SUM($I222:T223) / $F221 * U224","v":0},{"$f":" SUM($I222:U223) / $F221 * V224","v":0},{"$f":" SUM($I222:V223) / $F221 * W224","v":0},{"$f":" SUM($I222:W223) / $F221 * X224","v":0},{"$f":" SUM($I222:X223) / $F221 * Y224","v":0},{"$f":" SUM($I222:Y223) / $F221 * Z224","v":0},{"$f":" SUM($I222:Z223) / $F221 * AA224","v":0},{"$f":" SUM($I222:AA223) / $F221 * AB224","v":0},{"$f":" SUM($I222:AB223) / $F221 * AC224","v":0},{"$f":" SUM($I222:AC223) / $F221 * AD224","v":0},{"$f":" SUM($I222:AD223) / $F221 * AE224","v":0},{"$f":" SUM($I222:AE223) / $F221 * AF224","v":0},{"$f":" SUM($I222:AF223) / $F221 * AG224","v":0},{"$f":" SUM($I222:AG223) / $F221 * AH224","v":0},{"$f":" SUM($I222:AH223) / $F221 * AI224","v":0},{"$f":" SUM($I222:AI223) / $F221 * AJ224","v":0},{"$f":" SUM($I222:AJ223) / $F221 * AK224","v":0},{"$f":" SUM($I222:AK223) / $F221 * AL224","v":0},{"$f":" SUM($I222:AL223) / $F221 * AM224","v":0},{"$f":" SUM($I222:AM223) / $F221 * AN224","v":0},{"$f":" SUM($I222:AN223) / $F221 * AO224","v":0},{"$f":" SUM($I222:AO223) / $F221 * AP224","v":0},{"$f":" SUM($I222:AP223) / $F221 * AQ224","v":0},{"$f":" SUM($I222:AQ223) / $F221 * AR224","v":0},{"$f":" SUM($I222:AR223) / $F221 * AS224","v":0},{"$f":" SUM($I222:AS223) / $F221 * AT224","v":0},{"$f":" SUM($I222:AT223) / $F221 * AU224","v":0},{"$f":" SUM($I222:AU223) / $F221 * AV224","v":0},{"$f":" SUM($I222:AV223) / $F221 * AW224","v":0},{"$f":" SUM($I222:AW223) / $F221 * AX224","v":0},{"$f":" SUM($I222:AX223) / $F221 * AY224","v":0},{"$f":" SUM($I222:AY223) / $F221 * AZ224","v":0},{"$f":" SUM($I222:AZ223) / $F221 * BA224","v":0},{"$f":" SUM($I222:BA223) / $F221 * BB224","v":0},{"$f":" SUM($I222:BB223) / $F221 * BC224","v":0},{"$f":" SUM($I222:BC223) / $F221 * BD224","v":0},{"$f":" SUM($I222:BD223) / $F221 * BE224","v":0},{"$f":" SUM($I222:BE223) / $F221 * BF224","v":0},{"$f":" SUM($I222:BF223) / $F221 * BG224","v":0},{"$f":" SUM($I222:BG223) / $F221 * BH224","v":0},{"$f":" SUM($I222:BH223) / $F221 * BI224","v":0},{"$f":" SUM($I222:BI223) / $F221 * BJ224","v":0},{"$f":" SUM($I222:BJ223) / $F221 * BK224","v":0},{"$f":" SUM($I222:BK223) / $F221 * BL224","v":0},{"$f":" SUM($I222:BL223) / $F221 * BM224","v":0},{"$f":" SUM($I222:BM223) / $F221 * BN224","v":0},{"$f":" SUM($I222:BN223) / $F221 * BO224","v":0},{"$f":" SUM($I222:BO223) / $F221 * BP224","v":0},{"$f":" SUM($I222:BP223) / $F221 * BQ224","v":0},{"$f":" SUM($I222:BQ223) / $F221 * BR224","v":0},{"$f":" SUM($I222:BR223) / $F221 * BS224","v":0},{"$f":" SUM($I222:BS223) / $F221 * BT224","v":0}]
[null,null,null,null,"Restwaarde Util afleverset en warmtewisselaar",null,"€",{"$f":" SUM(M226:BT226)","v":0},null,null,null,null,{"$f":"(M$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(N$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(O$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(P$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(Q$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(R$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(S$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(T$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(U$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(V$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(W$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(X$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(Y$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(Z$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AA$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AB$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AC$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AD$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AE$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AF$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AG$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AH$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AI$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AJ$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AK$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AL$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AM$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AN$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AO$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AP$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AQ$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AR$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AS$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AT$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AU$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AV$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AW$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AX$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AY$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(AZ$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BA$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BB$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BC$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BD$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BE$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BF$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BG$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BH$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BI$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BJ$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BK$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BL$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BM$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BN$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BO$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BP$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BQ$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BR$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BS$6=$F224+1) * ($H222-$H225)","v":0},{"$f":"(BT$6=$F224+1) * ($H222-$H225)","v":0}]
[null,null,"CAPEX KV meters"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!D194","v":"Econ. levensduur meters grondgebonden"},{"$f":"'Overzicht Invoer'!F194","v":10},{"$f":"'Overzicht Invoer'!G194","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H194","v":true}]
[null,null,null,null,{"$f":"E86","v":"Capex KV meters"},{"$f":"F86","v":0},{"$f":"G86","v":"€"},{"$f":"H86","v":0},null,null,null,null,{"$f":" M$86","v":0},{"$f":" N$86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M230:BT230)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,M$6 - $F228))","v":0},{"$f":" IF( N$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,N$6 - $F228))","v":0},{"$f":" IF( O$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,O$6 - $F228))","v":0},{"$f":" IF( P$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,P$6 - $F228))","v":0},{"$f":" IF( Q$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,Q$6 - $F228))","v":0},{"$f":" IF( R$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,R$6 - $F228))","v":0},{"$f":" IF( S$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,S$6 - $F228))","v":0},{"$f":" IF( T$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,T$6 - $F228))","v":0},{"$f":" IF( U$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,U$6 - $F228))","v":0},{"$f":" IF( V$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,V$6 - $F228))","v":0},{"$f":" IF( W$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,W$6 - $F228))","v":0},{"$f":" IF( X$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,X$6 - $F228))","v":0},{"$f":" IF( Y$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,Y$6 - $F228))","v":0},{"$f":" IF( Z$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,Z$6 - $F228))","v":0},{"$f":" IF( AA$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AA$6 - $F228))","v":0},{"$f":" IF( AB$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AB$6 - $F228))","v":0},{"$f":" IF( AC$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AC$6 - $F228))","v":0},{"$f":" IF( AD$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AD$6 - $F228))","v":0},{"$f":" IF( AE$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AE$6 - $F228))","v":0},{"$f":" IF( AF$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AF$6 - $F228))","v":0},{"$f":" IF( AG$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AG$6 - $F228))","v":0},{"$f":" IF( AH$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AH$6 - $F228))","v":0},{"$f":" IF( AI$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AI$6 - $F228))","v":0},{"$f":" IF( AJ$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AJ$6 - $F228))","v":0},{"$f":" IF( AK$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AK$6 - $F228))","v":0},{"$f":" IF( AL$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AL$6 - $F228))","v":0},{"$f":" IF( AM$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AM$6 - $F228))","v":0},{"$f":" IF( AN$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AN$6 - $F228))","v":0},{"$f":" IF( AO$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AO$6 - $F228))","v":0},{"$f":" IF( AP$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AP$6 - $F228))","v":0},{"$f":" IF( AQ$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AQ$6 - $F228))","v":0},{"$f":" IF( AR$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AR$6 - $F228))","v":0},{"$f":" IF( AS$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AS$6 - $F228))","v":0},{"$f":" IF( AT$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AT$6 - $F228))","v":0},{"$f":" IF( AU$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AU$6 - $F228))","v":0},{"$f":" IF( AV$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AV$6 - $F228))","v":0},{"$f":" IF( AW$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AW$6 - $F228))","v":0},{"$f":" IF( AX$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AX$6 - $F228))","v":0},{"$f":" IF( AY$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AY$6 - $F228))","v":0},{"$f":" IF( AZ$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,AZ$6 - $F228))","v":0},{"$f":" IF( BA$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BA$6 - $F228))","v":0},{"$f":" IF( BB$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BB$6 - $F228))","v":0},{"$f":" IF( BC$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BC$6 - $F228))","v":0},{"$f":" IF( BD$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BD$6 - $F228))","v":0},{"$f":" IF( BE$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BE$6 - $F228))","v":0},{"$f":" IF( BF$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BF$6 - $F228))","v":0},{"$f":" IF( BG$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BG$6 - $F228))","v":0},{"$f":" IF( BH$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BH$6 - $F228))","v":0},{"$f":" IF( BI$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BI$6 - $F228))","v":0},{"$f":" IF( BJ$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BJ$6 - $F228))","v":0},{"$f":" IF( BK$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BK$6 - $F228))","v":0},{"$f":" IF( BL$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BL$6 - $F228))","v":0},{"$f":" IF( BM$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BM$6 - $F228))","v":0},{"$f":" IF( BN$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BN$6 - $F228))","v":0},{"$f":" IF( BO$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BO$6 - $F228))","v":0},{"$f":" IF( BP$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BP$6 - $F228))","v":0},{"$f":" IF( BQ$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BQ$6 - $F228))","v":0},{"$f":" IF( BR$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BR$6 - $F228))","v":0},{"$f":" IF( BS$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BS$6 - $F228))","v":0},{"$f":" IF( BT$6 - $F228 <= 0, 0, - INDEX($M229:$BT229, ,BT$6 - $F228))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$125","v":"Timing Exploitatie grondgebonden"},{"$f":" 'Overzicht Invoer'!F$125","v":30},{"$f":" 'Overzicht Invoer'!G$125","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$125","v":0},{"$f":" 'Overzicht Invoer'!I$125","v":0},{"$f":" 'Overzicht Invoer'!J$125","v":0},{"$f":" 'Overzicht Invoer'!K$125","v":0},{"$f":" 'Overzicht Invoer'!L$125","v":0},{"$f":" 'Overzicht Invoer'!M$125","v":0},{"$f":" 'Overzicht Invoer'!N$125","v":1},{"$f":" 'Overzicht Invoer'!O$125","v":1},{"$f":" 'Overzicht Invoer'!P$125","v":1},{"$f":" 'Overzicht Invoer'!Q$125","v":1},{"$f":" 'Overzicht Invoer'!R$125","v":1},{"$f":" 'Overzicht Invoer'!S$125","v":1},{"$f":" 'Overzicht Invoer'!T$125","v":1},{"$f":" 'Overzicht Invoer'!U$125","v":1},{"$f":" 'Overzicht Invoer'!V$125","v":1},{"$f":" 'Overzicht Invoer'!W$125","v":1},{"$f":" 'Overzicht Invoer'!X$125","v":1},{"$f":" 'Overzicht Invoer'!Y$125","v":1},{"$f":" 'Overzicht Invoer'!Z$125","v":1},{"$f":" 'Overzicht Invoer'!AA$125","v":1},{"$f":" 'Overzicht Invoer'!AB$125","v":1},{"$f":" 'Overzicht Invoer'!AC$125","v":1},{"$f":" 'Overzicht Invoer'!AD$125","v":1},{"$f":" 'Overzicht Invoer'!AE$125","v":1},{"$f":" 'Overzicht Invoer'!AF$125","v":1},{"$f":" 'Overzicht Invoer'!AG$125","v":1},{"$f":" 'Overzicht Invoer'!AH$125","v":1},{"$f":" 'Overzicht Invoer'!AI$125","v":1},{"$f":" 'Overzicht Invoer'!AJ$125","v":1},{"$f":" 'Overzicht Invoer'!AK$125","v":1},{"$f":" 'Overzicht Invoer'!AL$125","v":1},{"$f":" 'Overzicht Invoer'!AM$125","v":1},{"$f":" 'Overzicht Invoer'!AN$125","v":1},{"$f":" 'Overzicht Invoer'!AO$125","v":1},{"$f":" 'Overzicht Invoer'!AP$125","v":1},{"$f":" 'Overzicht Invoer'!AQ$125","v":1},{"$f":" 'Overzicht Invoer'!AR$125","v":0},{"$f":" 'Overzicht Invoer'!AS$125","v":0},{"$f":" 'Overzicht Invoer'!AT$125","v":0},{"$f":" 'Overzicht Invoer'!AU$125","v":0},{"$f":" 'Overzicht Invoer'!AV$125","v":0},{"$f":" 'Overzicht Invoer'!AW$125","v":0},{"$f":" 'Overzicht Invoer'!AX$125","v":0},{"$f":" 'Overzicht Invoer'!AY$125","v":0},{"$f":" 'Overzicht Invoer'!AZ$125","v":0},{"$f":" 'Overzicht Invoer'!BA$125","v":0},{"$f":" 'Overzicht Invoer'!BB$125","v":0},{"$f":" 'Overzicht Invoer'!BC$125","v":0},{"$f":" 'Overzicht Invoer'!BD$125","v":0},{"$f":" 'Overzicht Invoer'!BE$125","v":0},{"$f":" 'Overzicht Invoer'!BF$125","v":0},{"$f":" 'Overzicht Invoer'!BG$125","v":0},{"$f":" 'Overzicht Invoer'!BH$125","v":0},{"$f":" 'Overzicht Invoer'!BI$125","v":0},{"$f":" 'Overzicht Invoer'!BJ$125","v":0},{"$f":" 'Overzicht Invoer'!BK$125","v":0},{"$f":" 'Overzicht Invoer'!BL$125","v":0},{"$f":" 'Overzicht Invoer'!BM$125","v":0},{"$f":" 'Overzicht Invoer'!BN$125","v":0},{"$f":" 'Overzicht Invoer'!BO$125","v":0},{"$f":" 'Overzicht Invoer'!BP$125","v":0},{"$f":" 'Overzicht Invoer'!BQ$125","v":0},{"$f":" 'Overzicht Invoer'!BR$125","v":0},{"$f":" 'Overzicht Invoer'!BS$125","v":0},{"$f":" 'Overzicht Invoer'!BT$125","v":0}]
[null,null,null,null,"Afschrijving KV meters",null,"€",{"$f":" SUM(M232:BT232)","v":0},null,null,null,null,{"$f":" SUM($I229:L230) / $F228 * M231","v":0},{"$f":" SUM($I229:M230) / $F228 * N231","v":0},{"$f":" SUM($I229:N230) / $F228 * O231","v":0},{"$f":" SUM($I229:O230) / $F228 * P231","v":0},{"$f":" SUM($I229:P230) / $F228 * Q231","v":0},{"$f":" SUM($I229:Q230) / $F228 * R231","v":0},{"$f":" SUM($I229:R230) / $F228 * S231","v":0},{"$f":" SUM($I229:S230) / $F228 * T231","v":0},{"$f":" SUM($I229:T230) / $F228 * U231","v":0},{"$f":" SUM($I229:U230) / $F228 * V231","v":0},{"$f":" SUM($I229:V230) / $F228 * W231","v":0},{"$f":" SUM($I229:W230) / $F228 * X231","v":0},{"$f":" SUM($I229:X230) / $F228 * Y231","v":0},{"$f":" SUM($I229:Y230) / $F228 * Z231","v":0},{"$f":" SUM($I229:Z230) / $F228 * AA231","v":0},{"$f":" SUM($I229:AA230) / $F228 * AB231","v":0},{"$f":" SUM($I229:AB230) / $F228 * AC231","v":0},{"$f":" SUM($I229:AC230) / $F228 * AD231","v":0},{"$f":" SUM($I229:AD230) / $F228 * AE231","v":0},{"$f":" SUM($I229:AE230) / $F228 * AF231","v":0},{"$f":" SUM($I229:AF230) / $F228 * AG231","v":0},{"$f":" SUM($I229:AG230) / $F228 * AH231","v":0},{"$f":" SUM($I229:AH230) / $F228 * AI231","v":0},{"$f":" SUM($I229:AI230) / $F228 * AJ231","v":0},{"$f":" SUM($I229:AJ230) / $F228 * AK231","v":0},{"$f":" SUM($I229:AK230) / $F228 * AL231","v":0},{"$f":" SUM($I229:AL230) / $F228 * AM231","v":0},{"$f":" SUM($I229:AM230) / $F228 * AN231","v":0},{"$f":" SUM($I229:AN230) / $F228 * AO231","v":0},{"$f":" SUM($I229:AO230) / $F228 * AP231","v":0},{"$f":" SUM($I229:AP230) / $F228 * AQ231","v":0},{"$f":" SUM($I229:AQ230) / $F228 * AR231","v":0},{"$f":" SUM($I229:AR230) / $F228 * AS231","v":0},{"$f":" SUM($I229:AS230) / $F228 * AT231","v":0},{"$f":" SUM($I229:AT230) / $F228 * AU231","v":0},{"$f":" SUM($I229:AU230) / $F228 * AV231","v":0},{"$f":" SUM($I229:AV230) / $F228 * AW231","v":0},{"$f":" SUM($I229:AW230) / $F228 * AX231","v":0},{"$f":" SUM($I229:AX230) / $F228 * AY231","v":0},{"$f":" SUM($I229:AY230) / $F228 * AZ231","v":0},{"$f":" SUM($I229:AZ230) / $F228 * BA231","v":0},{"$f":" SUM($I229:BA230) / $F228 * BB231","v":0},{"$f":" SUM($I229:BB230) / $F228 * BC231","v":0},{"$f":" SUM($I229:BC230) / $F228 * BD231","v":0},{"$f":" SUM($I229:BD230) / $F228 * BE231","v":0},{"$f":" SUM($I229:BE230) / $F228 * BF231","v":0},{"$f":" SUM($I229:BF230) / $F228 * BG231","v":0},{"$f":" SUM($I229:BG230) / $F228 * BH231","v":0},{"$f":" SUM($I229:BH230) / $F228 * BI231","v":0},{"$f":" SUM($I229:BI230) / $F228 * BJ231","v":0},{"$f":" SUM($I229:BJ230) / $F228 * BK231","v":0},{"$f":" SUM($I229:BK230) / $F228 * BL231","v":0},{"$f":" SUM($I229:BL230) / $F228 * BM231","v":0},{"$f":" SUM($I229:BM230) / $F228 * BN231","v":0},{"$f":" SUM($I229:BN230) / $F228 * BO231","v":0},{"$f":" SUM($I229:BO230) / $F228 * BP231","v":0},{"$f":" SUM($I229:BP230) / $F228 * BQ231","v":0},{"$f":" SUM($I229:BQ230) / $F228 * BR231","v":0},{"$f":" SUM($I229:BR230) / $F228 * BS231","v":0},{"$f":" SUM($I229:BS230) / $F228 * BT231","v":0}]
[null,null,null,null,"Restwaarde KV meters",null,"€",{"$f":" SUM(M233:BT233)","v":0},null,null,null,null,{"$f":"(M$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(N$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(O$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(P$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(Q$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(R$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(S$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(T$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(U$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(V$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(W$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(X$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(Y$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(Z$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AA$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AB$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AC$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AD$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AE$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AF$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AG$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AH$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AI$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AJ$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AK$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AL$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AM$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AN$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AO$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AP$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AQ$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AR$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AS$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AT$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AU$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AV$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AW$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AX$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AY$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(AZ$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BA$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BB$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BC$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BD$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BE$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BF$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BG$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BH$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BI$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BJ$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BK$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BL$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BM$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BN$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BO$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BP$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BQ$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BR$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BS$6=$F231+1) * ($H229-$H232)","v":0},{"$f":"(BT$6=$F231+1) * ($H229-$H232)","v":0}]
[null,null,"CAPEX Coll meters"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!D202","v":"Econ. levensduur meters collectief"},{"$f":"'Overzicht Invoer'!F202","v":10},{"$f":"'Overzicht Invoer'!G202","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H202","v":false}]
[null,null,null,null,{"$f":"E113","v":"Capex Collectieve warmtemeter"},{"$f":"F113","v":0},{"$f":"G113","v":"€"},{"$f":"H113","v":0},null,null,null,null,{"$f":" M$113","v":0},{"$f":" N$113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M237:BT237)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,M$6 - $F235))","v":0},{"$f":" IF( N$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,N$6 - $F235))","v":0},{"$f":" IF( O$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,O$6 - $F235))","v":0},{"$f":" IF( P$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,P$6 - $F235))","v":0},{"$f":" IF( Q$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,Q$6 - $F235))","v":0},{"$f":" IF( R$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,R$6 - $F235))","v":0},{"$f":" IF( S$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,S$6 - $F235))","v":0},{"$f":" IF( T$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,T$6 - $F235))","v":0},{"$f":" IF( U$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,U$6 - $F235))","v":0},{"$f":" IF( V$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,V$6 - $F235))","v":0},{"$f":" IF( W$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,W$6 - $F235))","v":0},{"$f":" IF( X$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,X$6 - $F235))","v":0},{"$f":" IF( Y$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,Y$6 - $F235))","v":0},{"$f":" IF( Z$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,Z$6 - $F235))","v":0},{"$f":" IF( AA$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AA$6 - $F235))","v":0},{"$f":" IF( AB$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AB$6 - $F235))","v":0},{"$f":" IF( AC$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AC$6 - $F235))","v":0},{"$f":" IF( AD$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AD$6 - $F235))","v":0},{"$f":" IF( AE$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AE$6 - $F235))","v":0},{"$f":" IF( AF$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AF$6 - $F235))","v":0},{"$f":" IF( AG$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AG$6 - $F235))","v":0},{"$f":" IF( AH$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AH$6 - $F235))","v":0},{"$f":" IF( AI$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AI$6 - $F235))","v":0},{"$f":" IF( AJ$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AJ$6 - $F235))","v":0},{"$f":" IF( AK$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AK$6 - $F235))","v":0},{"$f":" IF( AL$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AL$6 - $F235))","v":0},{"$f":" IF( AM$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AM$6 - $F235))","v":0},{"$f":" IF( AN$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AN$6 - $F235))","v":0},{"$f":" IF( AO$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AO$6 - $F235))","v":0},{"$f":" IF( AP$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AP$6 - $F235))","v":0},{"$f":" IF( AQ$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AQ$6 - $F235))","v":0},{"$f":" IF( AR$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AR$6 - $F235))","v":0},{"$f":" IF( AS$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AS$6 - $F235))","v":0},{"$f":" IF( AT$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AT$6 - $F235))","v":0},{"$f":" IF( AU$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AU$6 - $F235))","v":0},{"$f":" IF( AV$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AV$6 - $F235))","v":0},{"$f":" IF( AW$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AW$6 - $F235))","v":0},{"$f":" IF( AX$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AX$6 - $F235))","v":0},{"$f":" IF( AY$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AY$6 - $F235))","v":0},{"$f":" IF( AZ$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,AZ$6 - $F235))","v":0},{"$f":" IF( BA$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BA$6 - $F235))","v":0},{"$f":" IF( BB$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BB$6 - $F235))","v":0},{"$f":" IF( BC$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BC$6 - $F235))","v":0},{"$f":" IF( BD$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BD$6 - $F235))","v":0},{"$f":" IF( BE$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BE$6 - $F235))","v":0},{"$f":" IF( BF$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BF$6 - $F235))","v":0},{"$f":" IF( BG$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BG$6 - $F235))","v":0},{"$f":" IF( BH$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BH$6 - $F235))","v":0},{"$f":" IF( BI$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BI$6 - $F235))","v":0},{"$f":" IF( BJ$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BJ$6 - $F235))","v":0},{"$f":" IF( BK$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BK$6 - $F235))","v":0},{"$f":" IF( BL$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BL$6 - $F235))","v":0},{"$f":" IF( BM$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BM$6 - $F235))","v":0},{"$f":" IF( BN$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BN$6 - $F235))","v":0},{"$f":" IF( BO$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BO$6 - $F235))","v":0},{"$f":" IF( BP$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BP$6 - $F235))","v":0},{"$f":" IF( BQ$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BQ$6 - $F235))","v":0},{"$f":" IF( BR$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BR$6 - $F235))","v":0},{"$f":" IF( BS$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BS$6 - $F235))","v":0},{"$f":" IF( BT$6 - $F235 <= 0, 0, - INDEX($M236:$BT236, ,BT$6 - $F235))","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$127","v":0},{"$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$127","v":0}]
[null,null,null,null,"Afschrijving Collectieve meters",null,"€",{"$f":" SUM(M239:BT239)","v":0},null,null,null,null,{"$f":" SUM($I236:L237) / $F235 * M238","v":0},{"$f":" SUM($I236:M237) / $F235 * N238","v":0},{"$f":" SUM($I236:N237) / $F235 * O238","v":0},{"$f":" SUM($I236:O237) / $F235 * P238","v":0},{"$f":" SUM($I236:P237) / $F235 * Q238","v":0},{"$f":" SUM($I236:Q237) / $F235 * R238","v":0},{"$f":" SUM($I236:R237) / $F235 * S238","v":0},{"$f":" SUM($I236:S237) / $F235 * T238","v":0},{"$f":" SUM($I236:T237) / $F235 * U238","v":0},{"$f":" SUM($I236:U237) / $F235 * V238","v":0},{"$f":" SUM($I236:V237) / $F235 * W238","v":0},{"$f":" SUM($I236:W237) / $F235 * X238","v":0},{"$f":" SUM($I236:X237) / $F235 * Y238","v":0},{"$f":" SUM($I236:Y237) / $F235 * Z238","v":0},{"$f":" SUM($I236:Z237) / $F235 * AA238","v":0},{"$f":" SUM($I236:AA237) / $F235 * AB238","v":0},{"$f":" SUM($I236:AB237) / $F235 * AC238","v":0},{"$f":" SUM($I236:AC237) / $F235 * AD238","v":0},{"$f":" SUM($I236:AD237) / $F235 * AE238","v":0},{"$f":" SUM($I236:AE237) / $F235 * AF238","v":0},{"$f":" SUM($I236:AF237) / $F235 * AG238","v":0},{"$f":" SUM($I236:AG237) / $F235 * AH238","v":0},{"$f":" SUM($I236:AH237) / $F235 * AI238","v":0},{"$f":" SUM($I236:AI237) / $F235 * AJ238","v":0},{"$f":" SUM($I236:AJ237) / $F235 * AK238","v":0},{"$f":" SUM($I236:AK237) / $F235 * AL238","v":0},{"$f":" SUM($I236:AL237) / $F235 * AM238","v":0},{"$f":" SUM($I236:AM237) / $F235 * AN238","v":0},{"$f":" SUM($I236:AN237) / $F235 * AO238","v":0},{"$f":" SUM($I236:AO237) / $F235 * AP238","v":0},{"$f":" SUM($I236:AP237) / $F235 * AQ238","v":0},{"$f":" SUM($I236:AQ237) / $F235 * AR238","v":0},{"$f":" SUM($I236:AR237) / $F235 * AS238","v":0},{"$f":" SUM($I236:AS237) / $F235 * AT238","v":0},{"$f":" SUM($I236:AT237) / $F235 * AU238","v":0},{"$f":" SUM($I236:AU237) / $F235 * AV238","v":0},{"$f":" SUM($I236:AV237) / $F235 * AW238","v":0},{"$f":" SUM($I236:AW237) / $F235 * AX238","v":0},{"$f":" SUM($I236:AX237) / $F235 * AY238","v":0},{"$f":" SUM($I236:AY237) / $F235 * AZ238","v":0},{"$f":" SUM($I236:AZ237) / $F235 * BA238","v":0},{"$f":" SUM($I236:BA237) / $F235 * BB238","v":0},{"$f":" SUM($I236:BB237) / $F235 * BC238","v":0},{"$f":" SUM($I236:BC237) / $F235 * BD238","v":0},{"$f":" SUM($I236:BD237) / $F235 * BE238","v":0},{"$f":" SUM($I236:BE237) / $F235 * BF238","v":0},{"$f":" SUM($I236:BF237) / $F235 * BG238","v":0},{"$f":" SUM($I236:BG237) / $F235 * BH238","v":0},{"$f":" SUM($I236:BH237) / $F235 * BI238","v":0},{"$f":" SUM($I236:BI237) / $F235 * BJ238","v":0},{"$f":" SUM($I236:BJ237) / $F235 * BK238","v":0},{"$f":" SUM($I236:BK237) / $F235 * BL238","v":0},{"$f":" SUM($I236:BL237) / $F235 * BM238","v":0},{"$f":" SUM($I236:BM237) / $F235 * BN238","v":0},{"$f":" SUM($I236:BN237) / $F235 * BO238","v":0},{"$f":" SUM($I236:BO237) / $F235 * BP238","v":0},{"$f":" SUM($I236:BP237) / $F235 * BQ238","v":0},{"$f":" SUM($I236:BQ237) / $F235 * BR238","v":0},{"$f":" SUM($I236:BR237) / $F235 * BS238","v":0},{"$f":" SUM($I236:BS237) / $F235 * BT238","v":0}]
[null,null,null,null,"Restwaarde Collectieve meters",null,"€",{"$f":" SUM(M240:BT240)","v":0},null,null,null,null,{"$f":"(M$6=$F238+1) * ($H236-$H239)","v":0},{"$f":"(N$6=$F238+1) * ($H236-$H239)","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,"CAPEX Util meters"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!D206","v":"Econ. levensduur meters utiliteit"},{"$f":"'Overzicht Invoer'!F206","v":10},{"$f":"'Overzicht Invoer'!G206","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H206","v":false}]
[null,null,null,null,{"$f":"E140","v":"Capex warmtemeter utiliteit"},{"$f":"F140","v":0},{"$f":"G140","v":"€"},{"$f":"H140","v":0},null,null,null,null,{"$f":"M$140","v":0},{"$f":"N$140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde Levensduur",null,"€",{"$f":"SUM($M244:BT244)","v":0},null,null,null,null,{"$f":" IF( M$6 - $F242 <= 0, 0, - INDEX($M243:$BT243, ,M$6 - $F242))","v":0},{"$f":" IF( N$6 - $F242 <= 0, 0, - INDEX($M243:$BT243, ,N$6 - $F242))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie utiliteit"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$128","v":0},{"$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$128","v":0}]
[null,null,null,null,"Afschrijving meters utiliteit",null,"€",{"$f":" SUM(M246:BT246)","v":0},null,null,null,null,{"$f":" SUM($I243:L244) / $F242 * M245","v":0},{"$f":" SUM($I243:M244) / $F242 * N245","v":0},{"$f":" SUM($I243:N244) / $F242 * O245","v":0},{"$f":" SUM($I243:O244) / $F242 * P245","v":0},{"$f":" SUM($I243:P244) / $F242 * Q245","v":0},{"$f":" SUM($I243:Q244) / $F242 * R245","v":0},{"$f":" SUM($I243:R244) / $F242 * S245","v":0},{"$f":" SUM($I243:S244) / $F242 * T245","v":0},{"$f":" SUM($I243:T244) / $F242 * U245","v":0},{"$f":" SUM($I243:U244) / $F242 * V245","v":0},{"$f":" SUM($I243:V244) / $F242 * W245","v":0},{"$f":" SUM($I243:W244) / $F242 * X245","v":0},{"$f":" SUM($I243:X244) / $F242 * Y245","v":0},{"$f":" SUM($I243:Y244) / $F242 * Z245","v":0},{"$f":" SUM($I243:Z244) / $F242 * AA245","v":0},{"$f":" SUM($I243:AA244) / $F242 * AB245","v":0},{"$f":" SUM($I243:AB244) / $F242 * AC245","v":0},{"$f":" SUM($I243:AC244) / $F242 * AD245","v":0},{"$f":" SUM($I243:AD244) / $F242 * AE245","v":0},{"$f":" SUM($I243:AE244) / $F242 * AF245","v":0},{"$f":" SUM($I243:AF244) / $F242 * AG245","v":0},{"$f":" SUM($I243:AG244) / $F242 * AH245","v":0},{"$f":" SUM($I243:AH244) / $F242 * AI245","v":0},{"$f":" SUM($I243:AI244) / $F242 * AJ245","v":0},{"$f":" SUM($I243:AJ244) / $F242 * AK245","v":0},{"$f":" SUM($I243:AK244) / $F242 * AL245","v":0},{"$f":" SUM($I243:AL244) / $F242 * AM245","v":0},{"$f":" SUM($I243:AM244) / $F242 * AN245","v":0},{"$f":" SUM($I243:AN244) / $F242 * AO245","v":0},{"$f":" SUM($I243:AO244) / $F242 * AP245","v":0},{"$f":" SUM($I243:AP244) / $F242 * AQ245","v":0},{"$f":" SUM($I243:AQ244) / $F242 * AR245","v":0},{"$f":" SUM($I243:AR244) / $F242 * AS245","v":0},{"$f":" SUM($I243:AS244) / $F242 * AT245","v":0},{"$f":" SUM($I243:AT244) / $F242 * AU245","v":0},{"$f":" SUM($I243:AU244) / $F242 * AV245","v":0},{"$f":" SUM($I243:AV244) / $F242 * AW245","v":0},{"$f":" SUM($I243:AW244) / $F242 * AX245","v":0},{"$f":" SUM($I243:AX244) / $F242 * AY245","v":0},{"$f":" SUM($I243:AY244) / $F242 * AZ245","v":0},{"$f":" SUM($I243:AZ244) / $F242 * BA245","v":0},{"$f":" SUM($I243:BA244) / $F242 * BB245","v":0},{"$f":" SUM($I243:BB244) / $F242 * BC245","v":0},{"$f":" SUM($I243:BC244) / $F242 * BD245","v":0},{"$f":" SUM($I243:BD244) / $F242 * BE245","v":0},{"$f":" SUM($I243:BE244) / $F242 * BF245","v":0},{"$f":" SUM($I243:BF244) / $F242 * BG245","v":0},{"$f":" SUM($I243:BG244) / $F242 * BH245","v":0},{"$f":" SUM($I243:BH244) / $F242 * BI245","v":0},{"$f":" SUM($I243:BI244) / $F242 * BJ245","v":0},{"$f":" SUM($I243:BJ244) / $F242 * BK245","v":0},{"$f":" SUM($I243:BK244) / $F242 * BL245","v":0},{"$f":" SUM($I243:BL244) / $F242 * BM245","v":0},{"$f":" SUM($I243:BM244) / $F242 * BN245","v":0},{"$f":" SUM($I243:BN244) / $F242 * BO245","v":0},{"$f":" SUM($I243:BO244) / $F242 * BP245","v":0},{"$f":" SUM($I243:BP244) / $F242 * BQ245","v":0},{"$f":" SUM($I243:BQ244) / $F242 * BR245","v":0},{"$f":" SUM($I243:BR244) / $F242 * BS245","v":0},{"$f":" SUM($I243:BS244) / $F242 * BT245","v":0}]
[null,null,null,null,"Restwaarde meters utiliteit",null,"€",{"$f":" SUM(M247:BT247)","v":0},null,null,null,null,{"$f":"(M$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(N$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(O$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(P$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(Q$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(R$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(S$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(T$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(U$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(V$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(W$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(X$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(Y$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(Z$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AA$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AB$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AC$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AD$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AE$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AF$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AG$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AH$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AI$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AJ$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AK$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AL$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AM$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AN$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AO$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AP$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AQ$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AR$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AS$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AT$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AU$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AV$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AW$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AX$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AY$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(AZ$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BA$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BB$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BC$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BD$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BE$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BF$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BG$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BH$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BI$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BJ$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BK$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BL$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BM$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BN$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BO$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BP$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BQ$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BR$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BS$6=$F245+1) * ($H243-$H246)","v":0},{"$f":"(BT$6=$F245+1) * ($H243-$H246)","v":0}]
[]
[null,null,null,null,{"$f":" E$155","v":"Afschrijving hoofdtracé"},{"$f":" F$155","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$155","v":0},0,0]
[null,null,null,null,{"$f":" E$162","v":"Afschrijving primair leidingnet"},{"$f":" F$162","v":0},"€",1455246.9402912001,null,null,null,null,0,0,16823.268,33983.001360000002,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,52016.321145600006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$162","v":0},0,0]
[null,null,null,null,{"$f":" E$169","v":"Afschrijving secundair leidingnet"},{"$f":" F$169","v":0},"€",9122226.2183519956,null,null,null,null,0,0,105456.78,213022.69560000001,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,326064.69417599996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$169","v":0},0,0]
[null,null,null,null,{"$f":" E$176","v":"Afschrijving CAPEX overig"},{"$f":" F$176","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$176","v":0},0,0]
[null,null,null,null,{"$f":" E$183","v":"Afschrijving Bijdrage eerder gemaakte (systeem)investeringen"},null,null,{"$f":" H$183","v":0},null,null,null,null,{"$f":" M$183","v":0},{"$f":" N$183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$190","v":"Afschrijving KV aansluitingen"},{"$f":" F$190","v":0},"€",3938390.878463998,null,null,null,null,0,27066.666666666668,54674.666666666664,82834.82666666666,111558.18986666665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,140856.02033066665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$190","v":0},0,0]
[null,null,null,null,{"$f":" E$197","v":"Afschrijving Collectieve aansluitingen"},{"$f":" F$197","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$197","v":0},0,0]
[null,null,null,null,{"$f":"E204","v":"Afschrijving Utiliteit aansluitingen"},{"$f":"F204","v":0},"€",0,null,null,null,null,0,{"$f":"N204","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$211","v":"Afschrijving KV afleverset en warmtewisselaar"},{"$f":" F$211","v":0},"€",2121219.04067259,null,null,null,null,0,12973.333333333334,26206.133333333335,39703.58933333333,53470.994453333333,67513.747675733335,67513.747675733335,67513.747675733335,67513.747675733335,67513.747675733335,67513.747675733335,67513.747675733335,67513.747675733335,67513.747675733335,67513.747675733335,67513.747675733335,54540.414342399999,59117.220889775534,63785.563568098587,68547.273099988088,73404.216822515402,92681.907706341241,92681.907706341241,92681.907706341241,92681.907706341241,92681.907706341241,92681.907706341241,92681.907706341241,92681.907706341241,92681.907706341241,92681.907706341241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$211","v":0},0,0]
[null,null,null,null,{"$f":" E$218","v":"Afschrijving Coll afleverset en warmtewisselaar"},{"$f":" F$218","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$218","v":0},0,0]
[null,null,null,null,{"$f":"E225","v":"Afschrijving Util afleverset en warmtewisselaar"},{"$f":"F225","v":0},"€",0,null,null,null,null,0,{"$f":"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,null,null,null,{"$f":" E$232","v":"Afschrijving KV meters"},{"$f":" F$232","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$232","v":0},0,0]
[null,null,null,null,{"$f":" E$239","v":"Afschrijving Collectieve meters"},{"$f":" F$239","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$239","v":0},0,0]
[null,null,null,null,{"$f":"E246","v":"Afschrijving meters utiliteit"},{"$f":"F246","v":0},"€",0,null,null,null,null,0,{"$f":"N246","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,"Afschrijvingen",null,null,{"$f":" SUM(M263:BT263)","v":-16637083.077779783},null,null,null,null,{"$f":" - SUM(M249:M262)","v":0},{"$f":" - SUM(N249:N262)","v":-40040},-203160.848,-369544.11295999994,-543110.1996415999,-586450.78332799987,-586450.78332799987,-586450.78332799987,-586450.78332799987,-586450.78332799987,-586450.78332799987,-586450.78332799987,-586450.78332799987,-586450.78332799987,-586450.78332799987,-586450.78332799987,-573477.44999466662,-578054.25654204213,-582722.59922036517,-587484.3087522547,-592341.25247478194,-611618.94335860782,-611618.94335860782,-611618.94335860782,-611618.94335860782,-611618.94335860782,-611618.94335860782,-611618.94335860782,-611618.94335860782,-611618.94335860782,-611618.94335860782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$156","v":"Restwaarde hoofdtracé"},{"$f":"F$156","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$156","v":0},0,0]
[null,null,null,null,{"$f":"E$163","v":"Restwaarde primair leidingnet"},{"$f":"F$163","v":0},"€",105242.69407680002,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105242.69407680002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$163","v":0},0,0]
[null,null,null,null,{"$f":"E$170","v":"Restwaarde secundair leidingnet"},{"$f":"F$170","v":0},"€",659714.60692800395,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,659714.60692800395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$170","v":0},0,0]
[null,null,null,null,{"$f":"E$177","v":"Restwaarde CAPEX overig"},{"$f":"F$177","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$177","v":0},0,0]
[null,null,null,null,{"$f":" E$184","v":"Restwaarde Bijdrage eerder gemaakte (systeem)investeringen"},{"$f":" F$184","v":0},{"$f":" G$184","v":"€"},0,null,null,null,null,{"$f":" M$184","v":0},{"$f":" N$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$191","v":"Restwaarde KV aansluitingen"},{"$f":"F$191","v":0},"€",287289.73145600175,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287289.73145600175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$191","v":0},0,0]
[null,null,null,null,{"$f":"E$198","v":"Restwaarde Collectieve aansluitingen"},{"$f":"F$198","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$198","v":0},0,0]
[null,null,null,null,{"$f":"E205","v":"Restwaarde Utiliteit aansluitingen"},{"$f":"F205","v":0},"€",0,null,null,null,null,{"$f":"M205","v":0},{"$f":"N205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$212","v":"Restwaarde KV afleverset en warmtewisselaar"},{"$f":"F$212","v":0},"€",281715.79005852854,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ$212","v":281715.79005852854},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$212","v":0},0,0]
[null,null,null,null,{"$f":"E$219","v":"Restwaarde Coll afleverset en warmtewisselaar"},{"$f":"F$219","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$219","v":0},0,0]
[null,null,null,null,{"$f":"E226","v":"Restwaarde Util afleverset en warmtewisselaar"},{"$f":"F226","v":0},"€",0,null,null,null,null,{"$f":"M226","v":0},{"$f":"N226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$233","v":"Restwaarde KV meters"},{"$f":"F$233","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$233","v":0},0,0]
[null,null,null,null,{"$f":"E$240","v":"Restwaarde Collectieve meters"},{"$f":"F$240","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$240","v":0},0,0]
[null,null,null,null,{"$f":"E247","v":"Restwaarde meters utiliteit"},{"$f":"F247","v":0},"€",0,null,null,null,null,{"$f":"M247","v":0},{"$f":"N247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Restwaarde",null,"€",{"$f":"SUM(M279:BT279)","v":1333962.8225193343},null,null,null,null,{"$f":"SUM(M265:M278)","v":0},{"$f":"SUM(N265:N278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1333962.8225193343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3. BAK"]
[null,"Hoogte BAK"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E84","v":"Kostendekkingsbijdrage (KDB)"},{"$f":"'Overzicht Invoer'!F84","v":0},{"$f":"'Overzicht Invoer'!G84","v":"[€/#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E85","v":"Kostendekkingsbijdrage (KDB) Gestapeld"},{"$f":"'Overzicht Invoer'!F85","v":-13217.206180168032},{"$f":"'Overzicht Invoer'!G85","v":"[€/#]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E86","v":"Aansluitbijdrage individuele kleinverbruikers"},{"$f":"'Overzicht Invoer'!F86","v":4098},{"$f":"'Overzicht Invoer'!G86","v":"[€/#]"}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$97","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E135","v":"Aantal aansluitingen grondgebonden"},{"$f":"'Overzicht Invoer'!F135","v":0},{"$f":"'Overzicht Invoer'!G135","v":"[#]"},{"$f":"'Overzicht Invoer'!H135","v":500},{"$f":"'Overzicht Invoer'!I135","v":0},{"$f":"'Overzicht Invoer'!J135","v":0},{"$f":"'Overzicht Invoer'!K135","v":0},{"$f":"'Overzicht Invoer'!L135","v":0},{"$f":"'Overzicht Invoer'!M135","v":100},{"$f":"'Overzicht Invoer'!N135","v":100},{"$f":"'Overzicht Invoer'!O135","v":100},{"$f":"'Overzicht Invoer'!P135","v":100},{"$f":"'Overzicht Invoer'!Q135","v":100},{"$f":"'Overzicht Invoer'!R135","v":0},{"$f":"'Overzicht Invoer'!S135","v":0},{"$f":"'Overzicht Invoer'!T135","v":0},{"$f":"'Overzicht Invoer'!U135","v":0},{"$f":"'Overzicht Invoer'!V135","v":0},{"$f":"'Overzicht Invoer'!W135","v":0},{"$f":"'Overzicht Invoer'!X135","v":0},{"$f":"'Overzicht Invoer'!Y135","v":0},{"$f":"'Overzicht Invoer'!Z135","v":0},{"$f":"'Overzicht Invoer'!AA135","v":0},{"$f":"'Overzicht Invoer'!AB135","v":0},{"$f":"'Overzicht Invoer'!AC135","v":0},{"$f":"'Overzicht Invoer'!AD135","v":0},{"$f":"'Overzicht Invoer'!AE135","v":0},{"$f":"'Overzicht Invoer'!AF135","v":0},{"$f":"'Overzicht Invoer'!AG135","v":0},{"$f":"'Overzicht Invoer'!AH135","v":0},{"$f":"'Overzicht Invoer'!AI135","v":0},{"$f":"'Overzicht Invoer'!AJ135","v":0},{"$f":"'Overzicht Invoer'!AK135","v":0},{"$f":"'Overzicht Invoer'!AL135","v":0},{"$f":"'Overzicht Invoer'!AM135","v":0},{"$f":"'Overzicht Invoer'!AN135","v":0},{"$f":"'Overzicht Invoer'!AO135","v":0},{"$f":"'Overzicht Invoer'!AP135","v":0},{"$f":"'Overzicht Invoer'!AQ135","v":0},{"$f":"'Overzicht Invoer'!AR135","v":0},{"$f":"'Overzicht Invoer'!AS135","v":0},{"$f":"'Overzicht Invoer'!AT135","v":0},{"$f":"'Overzicht Invoer'!AU135","v":0},{"$f":"'Overzicht Invoer'!AV135","v":0},{"$f":"'Overzicht Invoer'!AW135","v":0},{"$f":"'Overzicht Invoer'!AX135","v":0},{"$f":"'Overzicht Invoer'!AY135","v":0},{"$f":"'Overzicht Invoer'!AZ135","v":0},{"$f":"'Overzicht Invoer'!BA135","v":0},{"$f":"'Overzicht Invoer'!BB135","v":0},{"$f":"'Overzicht Invoer'!BC135","v":0},{"$f":"'Overzicht Invoer'!BD135","v":0},{"$f":"'Overzicht Invoer'!BE135","v":0},{"$f":"'Overzicht Invoer'!BF135","v":0},{"$f":"'Overzicht Invoer'!BG135","v":0},{"$f":"'Overzicht Invoer'!BH135","v":0},{"$f":"'Overzicht Invoer'!BI135","v":0},{"$f":"'Overzicht Invoer'!BJ135","v":0},{"$f":"'Overzicht Invoer'!BK135","v":0},{"$f":"'Overzicht Invoer'!BL135","v":0},{"$f":"'Overzicht Invoer'!BM135","v":0},{"$f":"'Overzicht Invoer'!BN135","v":0},{"$f":"'Overzicht Invoer'!BO135","v":0},{"$f":"'Overzicht Invoer'!BP135","v":0},{"$f":"'Overzicht Invoer'!BQ135","v":0},{"$f":"'Overzicht Invoer'!BR135","v":0},{"$f":"'Overzicht Invoer'!BS135","v":0},{"$f":"'Overzicht Invoer'!BT135","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E141","v":"Aantal aansluitingen gestapeld"},{"$f":"'Overzicht Invoer'!F141","v":0},{"$f":"'Overzicht Invoer'!G141","v":"[#]"},{"$f":"'Overzicht Invoer'!H141","v":500},{"$f":"'Overzicht Invoer'!I141","v":0},{"$f":"'Overzicht Invoer'!J141","v":0},{"$f":"'Overzicht Invoer'!K141","v":0},{"$f":"'Overzicht Invoer'!L141","v":0},{"$f":"'Overzicht Invoer'!M141","v":100},{"$f":"'Overzicht Invoer'!N141","v":100},{"$f":"'Overzicht Invoer'!O141","v":100},{"$f":"'Overzicht Invoer'!P141","v":100},{"$f":"'Overzicht Invoer'!Q141","v":100},{"$f":"'Overzicht Invoer'!R141","v":0},{"$f":"'Overzicht Invoer'!S141","v":0},{"$f":"'Overzicht Invoer'!T141","v":0},{"$f":"'Overzicht Invoer'!U141","v":0},{"$f":"'Overzicht Invoer'!V141","v":0},{"$f":"'Overzicht Invoer'!W141","v":0},{"$f":"'Overzicht Invoer'!X141","v":0},{"$f":"'Overzicht Invoer'!Y141","v":0},{"$f":"'Overzicht Invoer'!Z141","v":0},{"$f":"'Overzicht Invoer'!AA141","v":0},{"$f":"'Overzicht Invoer'!AB141","v":0},{"$f":"'Overzicht Invoer'!AC141","v":0},{"$f":"'Overzicht Invoer'!AD141","v":0},{"$f":"'Overzicht Invoer'!AE141","v":0},{"$f":"'Overzicht Invoer'!AF141","v":0},{"$f":"'Overzicht Invoer'!AG141","v":0},{"$f":"'Overzicht Invoer'!AH141","v":0},{"$f":"'Overzicht Invoer'!AI141","v":0},{"$f":"'Overzicht Invoer'!AJ141","v":0},{"$f":"'Overzicht Invoer'!AK141","v":0},{"$f":"'Overzicht Invoer'!AL141","v":0},{"$f":"'Overzicht Invoer'!AM141","v":0},{"$f":"'Overzicht Invoer'!AN141","v":0},{"$f":"'Overzicht Invoer'!AO141","v":0},{"$f":"'Overzicht Invoer'!AP141","v":0},{"$f":"'Overzicht Invoer'!AQ141","v":0},{"$f":"'Overzicht Invoer'!AR141","v":0},{"$f":"'Overzicht Invoer'!AS141","v":0},{"$f":"'Overzicht Invoer'!AT141","v":0},{"$f":"'Overzicht Invoer'!AU141","v":0},{"$f":"'Overzicht Invoer'!AV141","v":0},{"$f":"'Overzicht Invoer'!AW141","v":0},{"$f":"'Overzicht Invoer'!AX141","v":0},{"$f":"'Overzicht Invoer'!AY141","v":0},{"$f":"'Overzicht Invoer'!AZ141","v":0},{"$f":"'Overzicht Invoer'!BA141","v":0},{"$f":"'Overzicht Invoer'!BB141","v":0},{"$f":"'Overzicht Invoer'!BC141","v":0},{"$f":"'Overzicht Invoer'!BD141","v":0},{"$f":"'Overzicht Invoer'!BE141","v":0},{"$f":"'Overzicht Invoer'!BF141","v":0},{"$f":"'Overzicht Invoer'!BG141","v":0},{"$f":"'Overzicht Invoer'!BH141","v":0},{"$f":"'Overzicht Invoer'!BI141","v":0},{"$f":"'Overzicht Invoer'!BJ141","v":0},{"$f":"'Overzicht Invoer'!BK141","v":0},{"$f":"'Overzicht Invoer'!BL141","v":0},{"$f":"'Overzicht Invoer'!BM141","v":0},{"$f":"'Overzicht Invoer'!BN141","v":0},{"$f":"'Overzicht Invoer'!BO141","v":0},{"$f":"'Overzicht Invoer'!BP141","v":0},{"$f":"'Overzicht Invoer'!BQ141","v":0},{"$f":"'Overzicht Invoer'!BR141","v":0},{"$f":"'Overzicht Invoer'!BS141","v":0},{"$f":"'Overzicht Invoer'!BT141","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$109","v":"Indexatie KDB+AB"},{"$f":" 'Overzicht Invoer'!F$109","v":0.02},{"$f":" 'Overzicht Invoer'!G$109","v":"flag"},{"$f":" 'Overzicht Invoer'!H$109","v":0},{"$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$109","v":1},{"$f":" 'Overzicht Invoer'!N$109","v":1.02},{"$f":" 'Overzicht Invoer'!O$109","v":1.0404},{"$f":" 'Overzicht Invoer'!P$109","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$109","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$109","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$109","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$109","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$109","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$109","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$109","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$109","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$109","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$109","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$109","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$109","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$109","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$109","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$109","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$109","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$109","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$109","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$109","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$109","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$109","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$109","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$109","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$109","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$109","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$109","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$109","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$109","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$109","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$109","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$109","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$109","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$109","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$109","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$109","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$109","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$109","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$109","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$109","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$109","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$109","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$109","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$109","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$109","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$109","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$109","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$109","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$109","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$109","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$109","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$109","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$109","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$109","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$109","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$109","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$109","v":3.2166968513386367}]
[null,null,null,null,"BAK KV",null,"€",{"$f":" SUM(M290:BT290)","v":-2613055.8613234628},null,null,null,null,{"$f":"  ((($F285  * (M$287+M$288))+ ( $F$283 * M287 ) + ( $F$284 * M288 ))* (1 + $F286)) * M289","v":-502120.61801680317},{"$f":"  ((($F285  * (N$287+N$288))+ ( $F$283 * N287 ) + ( $F$284 * N288 ))* (1 + $F286)) * N289","v":-512163.03037713922},-522406.29098468204,-532854.41680437559,-543511.50514046312,0,0,{"$f":"  ((($F285  * (T$287+T$288))+ ( $F$283 * T287 ) + ( $F$284 * T288 ))* (1 + $F286)) * T289","v":0},{"$f":"  ((($F285  * (U$287+U$288))+ ( $F$283 * U287 ) + ( $F$284 * U288 ))* (1 + $F286)) * U289","v":0},{"$f":"  ((($F285  * (V$287+V$288))+ ( $F$283 * V287 ) + ( $F$284 * V288 ))* (1 + $F286)) * V289","v":0},{"$f":"  ((($F285  * (W$287+W$288))+ ( $F$283 * W287 ) + ( $F$284 * W288 ))* (1 + $F286)) * W289","v":0},{"$f":"  ((($F285  * (X$287+X$288))+ ( $F$283 * X287 ) + ( $F$284 * X288 ))* (1 + $F286)) * X289","v":0},{"$f":"  ((($F285  * (Y$287+Y$288))+ ( $F$283 * Y287 ) + ( $F$284 * Y288 ))* (1 + $F286)) * Y289","v":0},{"$f":"  ((($F285  * (Z$287+Z$288))+ ( $F$283 * Z287 ) + ( $F$284 * Z288 ))* (1 + $F286)) * Z289","v":0},{"$f":"  ((($F285  * (AA$287+AA$288))+ ( $F$283 * AA287 ) + ( $F$284 * AA288 ))* (1 + $F286)) * AA289","v":0},{"$f":"  ((($F285  * (AB$287+AB$288))+ ( $F$283 * AB287 ) + ( $F$284 * AB288 ))* (1 + $F286)) * AB289","v":0},{"$f":"  ((($F285  * (AC$287+AC$288))+ ( $F$283 * AC287 ) + ( $F$284 * AC288 ))* (1 + $F286)) * AC289","v":0},{"$f":"  ((($F285  * (AD$287+AD$288))+ ( $F$283 * AD287 ) + ( $F$284 * AD288 ))* (1 + $F286)) * AD289","v":0},{"$f":"  ((($F285  * (AE$287+AE$288))+ ( $F$283 * AE287 ) + ( $F$284 * AE288 ))* (1 + $F286)) * AE289","v":0},{"$f":"  ((($F285  * (AF$287+AF$288))+ ( $F$283 * AF287 ) + ( $F$284 * AF288 ))* (1 + $F286)) * AF289","v":0},{"$f":"  ((($F285  * (AG$287+AG$288))+ ( $F$283 * AG287 ) + ( $F$284 * AG288 ))* (1 + $F286)) * AG289","v":0},{"$f":"  ((($F285  * (AH$287+AH$288))+ ( $F$283 * AH287 ) + ( $F$284 * AH288 ))* (1 + $F286)) * AH289","v":0},{"$f":"  ((($F285  * (AI$287+AI$288))+ ( $F$283 * AI287 ) + ( $F$284 * AI288 ))* (1 + $F286)) * AI289","v":0},{"$f":"  ((($F285  * (AJ$287+AJ$288))+ ( $F$283 * AJ287 ) + ( $F$284 * AJ288 ))* (1 + $F286)) * AJ289","v":0},{"$f":"  ((($F285  * (AK$287+AK$288))+ ( $F$283 * AK287 ) + ( $F$284 * AK288 ))* (1 + $F286)) * AK289","v":0},{"$f":"  ((($F285  * (AL$287+AL$288))+ ( $F$283 * AL287 ) + ( $F$284 * AL288 ))* (1 + $F286)) * AL289","v":0},{"$f":"  ((($F285  * (AM$287+AM$288))+ ( $F$283 * AM287 ) + ( $F$284 * AM288 ))* (1 + $F286)) * AM289","v":0},{"$f":"  ((($F285  * (AN$287+AN$288))+ ( $F$283 * AN287 ) + ( $F$284 * AN288 ))* (1 + $F286)) * AN289","v":0},{"$f":"  ((($F285  * (AO$287+AO$288))+ ( $F$283 * AO287 ) + ( $F$284 * AO288 ))* (1 + $F286)) * AO289","v":0},{"$f":"  ((($F285  * (AP$287+AP$288))+ ( $F$283 * AP287 ) + ( $F$284 * AP288 ))* (1 + $F286)) * AP289","v":0},{"$f":"  ((($F285  * (AQ$287+AQ$288))+ ( $F$283 * AQ287 ) + ( $F$284 * AQ288 ))* (1 + $F286)) * AQ289","v":0},{"$f":"  ((($F285  * (AR$287+AR$288))+ ( $F$283 * AR287 ) + ( $F$284 * AR288 ))* (1 + $F286)) * AR289","v":0},{"$f":"  ((($F285  * (AS$287+AS$288))+ ( $F$283 * AS287 ) + ( $F$284 * AS288 ))* (1 + $F286)) * AS289","v":0},{"$f":"  ((($F285  * (AT$287+AT$288))+ ( $F$283 * AT287 ) + ( $F$284 * AT288 ))* (1 + $F286)) * AT289","v":0},{"$f":"  ((($F285  * (AU$287+AU$288))+ ( $F$283 * AU287 ) + ( $F$284 * AU288 ))* (1 + $F286)) * AU289","v":0},{"$f":"  ((($F285  * (AV$287+AV$288))+ ( $F$283 * AV287 ) + ( $F$284 * AV288 ))* (1 + $F286)) * AV289","v":0},{"$f":"  ((($F285  * (AW$287+AW$288))+ ( $F$283 * AW287 ) + ( $F$284 * AW288 ))* (1 + $F286)) * AW289","v":0},{"$f":"  ((($F285  * (AX$287+AX$288))+ ( $F$283 * AX287 ) + ( $F$284 * AX288 ))* (1 + $F286)) * AX289","v":0},{"$f":"  ((($F285  * (AY$287+AY$288))+ ( $F$283 * AY287 ) + ( $F$284 * AY288 ))* (1 + $F286)) * AY289","v":0},{"$f":"  ((($F285  * (AZ$287+AZ$288))+ ( $F$283 * AZ287 ) + ( $F$284 * AZ288 ))* (1 + $F286)) * AZ289","v":0},{"$f":"  ((($F285  * (BA$287+BA$288))+ ( $F$283 * BA287 ) + ( $F$284 * BA288 ))* (1 + $F286)) * BA289","v":0},{"$f":"  ((($F285  * (BB$287+BB$288))+ ( $F$283 * BB287 ) + ( $F$284 * BB288 ))* (1 + $F286)) * BB289","v":0},{"$f":"  ((($F285  * (BC$287+BC$288))+ ( $F$283 * BC287 ) + ( $F$284 * BC288 ))* (1 + $F286)) * BC289","v":0},{"$f":"  ((($F285  * (BD$287+BD$288))+ ( $F$283 * BD287 ) + ( $F$284 * BD288 ))* (1 + $F286)) * BD289","v":0},{"$f":"  ((($F285  * (BE$287+BE$288))+ ( $F$283 * BE287 ) + ( $F$284 * BE288 ))* (1 + $F286)) * BE289","v":0},{"$f":"  ((($F285  * (BF$287+BF$288))+ ( $F$283 * BF287 ) + ( $F$284 * BF288 ))* (1 + $F286)) * BF289","v":0},{"$f":"  ((($F285  * (BG$287+BG$288))+ ( $F$283 * BG287 ) + ( $F$284 * BG288 ))* (1 + $F286)) * BG289","v":0},{"$f":"  ((($F285  * (BH$287+BH$288))+ ( $F$283 * BH287 ) + ( $F$284 * BH288 ))* (1 + $F286)) * BH289","v":0},{"$f":"  ((($F285  * (BI$287+BI$288))+ ( $F$283 * BI287 ) + ( $F$284 * BI288 ))* (1 + $F286)) * BI289","v":0},{"$f":"  ((($F285  * (BJ$287+BJ$288))+ ( $F$283 * BJ287 ) + ( $F$284 * BJ288 ))* (1 + $F286)) * BJ289","v":0},{"$f":"  ((($F285  * (BK$287+BK$288))+ ( $F$283 * BK287 ) + ( $F$284 * BK288 ))* (1 + $F286)) * BK289","v":0},{"$f":"  ((($F285  * (BL$287+BL$288))+ ( $F$283 * BL287 ) + ( $F$284 * BL288 ))* (1 + $F286)) * BL289","v":0},{"$f":"  ((($F285  * (BM$287+BM$288))+ ( $F$283 * BM287 ) + ( $F$284 * BM288 ))* (1 + $F286)) * BM289","v":0},{"$f":"  ((($F285  * (BN$287+BN$288))+ ( $F$283 * BN287 ) + ( $F$284 * BN288 ))* (1 + $F286)) * BN289","v":0},{"$f":"  ((($F285  * (BO$287+BO$288))+ ( $F$283 * BO287 ) + ( $F$284 * BO288 ))* (1 + $F286)) * BO289","v":0},{"$f":"  ((($F285  * (BP$287+BP$288))+ ( $F$283 * BP287 ) + ( $F$284 * BP288 ))* (1 + $F286)) * BP289","v":0},{"$f":"  ((($F285  * (BQ$287+BQ$288))+ ( $F$283 * BQ287 ) + ( $F$284 * BQ288 ))* (1 + $F286)) * BQ289","v":0},{"$f":"  ((($F285  * (BR$287+BR$288))+ ( $F$283 * BR287 ) + ( $F$284 * BR288 ))* (1 + $F286)) * BR289","v":0},{"$f":"  ((($F285  * (BS$287+BS$288))+ ( $F$283 * BS287 ) + ( $F$284 * BS288 ))* (1 + $F286)) * BS289","v":0},{"$f":"  ((($F285  * (BT$287+BT$288))+ ( $F$283 * BT287 ) + ( $F$284 * BT288 ))* (1 + $F286)) * BT289","v":0}]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E152","v":"Aansluitbijdrage collectieve aansluitingen"},{"$f":"'Overzicht Invoer'!F152","v":0},{"$f":"'Overzicht Invoer'!G152","v":"€"},{"$f":"'Overzicht Invoer'!H152","v":0},{"$f":"'Overzicht Invoer'!I152","v":0},{"$f":"'Overzicht Invoer'!J152","v":0},{"$f":"'Overzicht Invoer'!K152","v":0},{"$f":"'Overzicht Invoer'!L152","v":0},{"$f":"'Overzicht Invoer'!M152","v":0},{"$f":"'Overzicht Invoer'!N152","v":0},{"$f":"'Overzicht Invoer'!O152","v":0},{"$f":"'Overzicht Invoer'!P152","v":0},{"$f":"'Overzicht Invoer'!Q152","v":0},{"$f":"'Overzicht Invoer'!R152","v":0},{"$f":"'Overzicht Invoer'!S152","v":0},{"$f":"'Overzicht Invoer'!T152","v":0},{"$f":"'Overzicht Invoer'!U152","v":0},{"$f":"'Overzicht Invoer'!V152","v":0},{"$f":"'Overzicht Invoer'!W152","v":0},{"$f":"'Overzicht Invoer'!X152","v":0},{"$f":"'Overzicht Invoer'!Y152","v":0},{"$f":"'Overzicht Invoer'!Z152","v":0},{"$f":"'Overzicht Invoer'!AA152","v":0},{"$f":"'Overzicht Invoer'!AB152","v":0},{"$f":"'Overzicht Invoer'!AC152","v":0},{"$f":"'Overzicht Invoer'!AD152","v":0},{"$f":"'Overzicht Invoer'!AE152","v":0},{"$f":"'Overzicht Invoer'!AF152","v":0},{"$f":"'Overzicht Invoer'!AG152","v":0},{"$f":"'Overzicht Invoer'!AH152","v":0},{"$f":"'Overzicht Invoer'!AI152","v":0},{"$f":"'Overzicht Invoer'!AJ152","v":0},{"$f":"'Overzicht Invoer'!AK152","v":0},{"$f":"'Overzicht Invoer'!AL152","v":0},{"$f":"'Overzicht Invoer'!AM152","v":0},{"$f":"'Overzicht Invoer'!AN152","v":0},{"$f":"'Overzicht Invoer'!AO152","v":0},{"$f":"'Overzicht Invoer'!AP152","v":0},{"$f":"'Overzicht Invoer'!AQ152","v":0},{"$f":"'Overzicht Invoer'!AR152","v":0},{"$f":"'Overzicht Invoer'!AS152","v":0},{"$f":"'Overzicht Invoer'!AT152","v":0},{"$f":"'Overzicht Invoer'!AU152","v":0},{"$f":"'Overzicht Invoer'!AV152","v":0},{"$f":"'Overzicht Invoer'!AW152","v":0},{"$f":"'Overzicht Invoer'!AX152","v":0},{"$f":"'Overzicht Invoer'!AY152","v":0},{"$f":"'Overzicht Invoer'!AZ152","v":0},{"$f":"'Overzicht Invoer'!BA152","v":0},{"$f":"'Overzicht Invoer'!BB152","v":0},{"$f":"'Overzicht Invoer'!BC152","v":0},{"$f":"'Overzicht Invoer'!BD152","v":0},{"$f":"'Overzicht Invoer'!BE152","v":0},{"$f":"'Overzicht Invoer'!BF152","v":0},{"$f":"'Overzicht Invoer'!BG152","v":0},{"$f":"'Overzicht Invoer'!BH152","v":0},{"$f":"'Overzicht Invoer'!BI152","v":0},{"$f":"'Overzicht Invoer'!BJ152","v":0},{"$f":"'Overzicht Invoer'!BK152","v":0},{"$f":"'Overzicht Invoer'!BL152","v":0},{"$f":"'Overzicht Invoer'!BM152","v":0},{"$f":"'Overzicht Invoer'!BN152","v":0},{"$f":"'Overzicht Invoer'!BO152","v":0},{"$f":"'Overzicht Invoer'!BP152","v":0},{"$f":"'Overzicht Invoer'!BQ152","v":0},{"$f":"'Overzicht Invoer'!BR152","v":0},{"$f":"'Overzicht Invoer'!BS152","v":0},{"$f":"'Overzicht Invoer'!BT152","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$110","v":"Indexatie AB Collectief"},{"$f":" 'Overzicht Invoer'!F$110","v":0.02},{"$f":" 'Overzicht Invoer'!G$110","v":"flag"},{"$f":" 'Overzicht Invoer'!H$110","v":0},{"$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$110","v":1},{"$f":" 'Overzicht Invoer'!N$110","v":1.02},{"$f":" 'Overzicht Invoer'!O$110","v":1.0404},{"$f":" 'Overzicht Invoer'!P$110","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$110","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$110","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$110","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$110","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$110","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$110","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$110","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$110","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$110","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$110","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$110","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$110","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$110","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$110","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$110","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$110","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$110","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$110","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$110","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$110","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$110","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$110","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$110","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$110","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$110","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$110","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$110","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$110","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$110","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$110","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$110","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$110","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$110","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$110","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$110","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$110","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$110","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$110","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$110","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$110","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$110","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$110","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$110","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$110","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$110","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$110","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$110","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$110","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$110","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$110","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$110","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$110","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$110","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$110","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$110","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$110","v":3.2166968513386367}]
[null,null,null,null,"BAK Coll",null,"€",{"$f":" SUM(M294:BT294)","v":0},null,null,null,null,{"$f":" (M292) * M293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (AS292) * AS293","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,{"$f":"'Overzicht Invoer'!E170","v":"Aansluitbijdrage utiliteit"},{"$f":"'Overzicht Invoer'!F170","v":0},{"$f":"'Overzicht Invoer'!G170","v":"€"},{"$f":"'Overzicht Invoer'!H170","v":0},{"$f":"'Overzicht Invoer'!I170","v":0},{"$f":"'Overzicht Invoer'!J170","v":0},{"$f":"'Overzicht Invoer'!K170","v":0},{"$f":"'Overzicht Invoer'!L170","v":0},{"$f":"'Overzicht Invoer'!M170","v":0},{"$f":"'Overzicht Invoer'!N170","v":0},{"$f":"'Overzicht Invoer'!O170","v":0},{"$f":"'Overzicht Invoer'!P170","v":0},{"$f":"'Overzicht Invoer'!Q170","v":0},{"$f":"'Overzicht Invoer'!R170","v":0},{"$f":"'Overzicht Invoer'!S170","v":0},{"$f":"'Overzicht Invoer'!T170","v":0},{"$f":"'Overzicht Invoer'!U170","v":0},{"$f":"'Overzicht Invoer'!V170","v":0},{"$f":"'Overzicht Invoer'!W170","v":0},{"$f":"'Overzicht Invoer'!X170","v":0},{"$f":"'Overzicht Invoer'!Y170","v":0},{"$f":"'Overzicht Invoer'!Z170","v":0},{"$f":"'Overzicht Invoer'!AA170","v":0},{"$f":"'Overzicht Invoer'!AB170","v":0},{"$f":"'Overzicht Invoer'!AC170","v":0},{"$f":"'Overzicht Invoer'!AD170","v":0},{"$f":"'Overzicht Invoer'!AE170","v":0},{"$f":"'Overzicht Invoer'!AF170","v":0},{"$f":"'Overzicht Invoer'!AG170","v":0},{"$f":"'Overzicht Invoer'!AH170","v":0},{"$f":"'Overzicht Invoer'!AI170","v":0},{"$f":"'Overzicht Invoer'!AJ170","v":0},{"$f":"'Overzicht Invoer'!AK170","v":0},{"$f":"'Overzicht Invoer'!AL170","v":0},{"$f":"'Overzicht Invoer'!AM170","v":0},{"$f":"'Overzicht Invoer'!AN170","v":0},{"$f":"'Overzicht Invoer'!AO170","v":0},{"$f":"'Overzicht Invoer'!AP170","v":0},{"$f":"'Overzicht Invoer'!AQ170","v":0},{"$f":"'Overzicht Invoer'!AR170","v":0},{"$f":"'Overzicht Invoer'!AS170","v":0},{"$f":"'Overzicht Invoer'!AT170","v":0},{"$f":"'Overzicht Invoer'!AU170","v":0},{"$f":"'Overzicht Invoer'!AV170","v":0},{"$f":"'Overzicht Invoer'!AW170","v":0},{"$f":"'Overzicht Invoer'!AX170","v":0},{"$f":"'Overzicht Invoer'!AY170","v":0},{"$f":"'Overzicht Invoer'!AZ170","v":0},{"$f":"'Overzicht Invoer'!BA170","v":0},{"$f":"'Overzicht Invoer'!BB170","v":0},{"$f":"'Overzicht Invoer'!BC170","v":0},{"$f":"'Overzicht Invoer'!BD170","v":0},{"$f":"'Overzicht Invoer'!BE170","v":0},{"$f":"'Overzicht Invoer'!BF170","v":0},{"$f":"'Overzicht Invoer'!BG170","v":0},{"$f":"'Overzicht Invoer'!BH170","v":0},{"$f":"'Overzicht Invoer'!BI170","v":0},{"$f":"'Overzicht Invoer'!BJ170","v":0},{"$f":"'Overzicht Invoer'!BK170","v":0},{"$f":"'Overzicht Invoer'!BL170","v":0},{"$f":"'Overzicht Invoer'!BM170","v":0},{"$f":"'Overzicht Invoer'!BN170","v":0},{"$f":"'Overzicht Invoer'!BO170","v":0},{"$f":"'Overzicht Invoer'!BP170","v":0},{"$f":"'Overzicht Invoer'!BQ170","v":0},{"$f":"'Overzicht Invoer'!BR170","v":0},{"$f":"'Overzicht Invoer'!BS170","v":0},{"$f":"'Overzicht Invoer'!BT170","v":0}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$111","v":"Indexatie AB Utiliteiten"},{"$f":" 'Overzicht Invoer'!F$111","v":0.02},{"$f":" 'Overzicht Invoer'!G$111","v":"flag"},{"$f":" 'Overzicht Invoer'!H$111","v":0},{"$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$111","v":1},{"$f":" 'Overzicht Invoer'!N$111","v":1.02},{"$f":" 'Overzicht Invoer'!O$111","v":1.0404},{"$f":" 'Overzicht Invoer'!P$111","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$111","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$111","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$111","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$111","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$111","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$111","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$111","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$111","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$111","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$111","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$111","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$111","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$111","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$111","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$111","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$111","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$111","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$111","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$111","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$111","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$111","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$111","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$111","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$111","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$111","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$111","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$111","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$111","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$111","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$111","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$111","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$111","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$111","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$111","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$111","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$111","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$111","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$111","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$111","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$111","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$111","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$111","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$111","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$111","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$111","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$111","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$111","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$111","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$111","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$111","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$111","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$111","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$111","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$111","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$111","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$111","v":3.2166968513386367}]
[null,null,null,null,"BAK Util",null,"€",{"$f":" SUM(M298:BT298)","v":0},null,null,null,null,{"$f":" (M296) * M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (AS296) * AS297","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$290","v":"BAK KV"},{"$f":" F$290","v":0},"€",{"$f":" H$290","v":-2613055.8613234628},null,null,null,null,-502120.61801680317,{"$f":" N$290","v":-512163.03037713922},-522406.29098468204,-532854.41680437559,-543511.50514046312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$294","v":"BAK Coll"},{"$f":" F$294","v":0},"€",{"$f":" H$294","v":0},null,null,null,null,{"$f":" M$294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"BAK Util",null,"€",{"$f":" SUM(M302:BT302)","v":0},null,null,null,null,{"$f":" (M299 * $F300) * M301","v":0},{"$f":" (N299 * $F300) * N301","v":0},{"$f":"O298","v":0},{"$f":"P298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal BAK",null,"€",{"$f":" SUM(M303:BT303)","v":-2613055.8613234628},null,null,null,null,{"$f":" SUM(M300:M302)","v":-502120.61801680317},{"$f":" SUM(N300:N302)","v":-512163.03037713922},{"$f":" SUM(O300:O302)","v":-522406.29098468204},-532854.41680437559,-543511.50514046312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Vrijval BAK"]
[]
[null,null,null,null,{"$f":" E$290","v":"BAK KV"},{"$f":" F$290","v":0},"€",{"$f":" H$290","v":-2613055.8613234628},0,0,0,0,-502120.61801680317,-512163.03037713922,-522406.29098468204,-532854.41680437559,-543511.50514046312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$125","v":"Timing Exploitatie grondgebonden"},{"$f":" 'Overzicht Invoer'!F$125","v":30},{"$f":" 'Overzicht Invoer'!G$125","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$125","v":0},{"$f":" 'Overzicht Invoer'!I$125","v":0},{"$f":" 'Overzicht Invoer'!J$125","v":0},{"$f":" 'Overzicht Invoer'!K$125","v":0},{"$f":" 'Overzicht Invoer'!L$125","v":0},{"$f":" 'Overzicht Invoer'!M$125","v":0},{"$f":" 'Overzicht Invoer'!N$125","v":1},{"$f":" 'Overzicht Invoer'!O$125","v":1},{"$f":" 'Overzicht Invoer'!P$125","v":1},{"$f":" 'Overzicht Invoer'!Q$125","v":1},{"$f":" 'Overzicht Invoer'!R$125","v":1},{"$f":" 'Overzicht Invoer'!S$125","v":1},{"$f":" 'Overzicht Invoer'!T$125","v":1},{"$f":" 'Overzicht Invoer'!U$125","v":1},{"$f":" 'Overzicht Invoer'!V$125","v":1},{"$f":" 'Overzicht Invoer'!W$125","v":1},{"$f":" 'Overzicht Invoer'!X$125","v":1},{"$f":" 'Overzicht Invoer'!Y$125","v":1},{"$f":" 'Overzicht Invoer'!Z$125","v":1},{"$f":" 'Overzicht Invoer'!AA$125","v":1},{"$f":" 'Overzicht Invoer'!AB$125","v":1},{"$f":" 'Overzicht Invoer'!AC$125","v":1},{"$f":" 'Overzicht Invoer'!AD$125","v":1},{"$f":" 'Overzicht Invoer'!AE$125","v":1},{"$f":" 'Overzicht Invoer'!AF$125","v":1},{"$f":" 'Overzicht Invoer'!AG$125","v":1},{"$f":" 'Overzicht Invoer'!AH$125","v":1},{"$f":" 'Overzicht Invoer'!AI$125","v":1},{"$f":" 'Overzicht Invoer'!AJ$125","v":1},{"$f":" 'Overzicht Invoer'!AK$125","v":1},{"$f":" 'Overzicht Invoer'!AL$125","v":1},{"$f":" 'Overzicht Invoer'!AM$125","v":1},{"$f":" 'Overzicht Invoer'!AN$125","v":1},{"$f":" 'Overzicht Invoer'!AO$125","v":1},{"$f":" 'Overzicht Invoer'!AP$125","v":1},{"$f":" 'Overzicht Invoer'!AQ$125","v":1},{"$f":" 'Overzicht Invoer'!AR$125","v":0},{"$f":" 'Overzicht Invoer'!AS$125","v":0},{"$f":" 'Overzicht Invoer'!AT$125","v":0},{"$f":" 'Overzicht Invoer'!AU$125","v":0},{"$f":" 'Overzicht Invoer'!AV$125","v":0},{"$f":" 'Overzicht Invoer'!AW$125","v":0},{"$f":" 'Overzicht Invoer'!AX$125","v":0},{"$f":" 'Overzicht Invoer'!AY$125","v":0},{"$f":" 'Overzicht Invoer'!AZ$125","v":0},{"$f":" 'Overzicht Invoer'!BA$125","v":0},{"$f":" 'Overzicht Invoer'!BB$125","v":0},{"$f":" 'Overzicht Invoer'!BC$125","v":0},{"$f":" 'Overzicht Invoer'!BD$125","v":0},{"$f":" 'Overzicht Invoer'!BE$125","v":0},{"$f":" 'Overzicht Invoer'!BF$125","v":0},{"$f":" 'Overzicht Invoer'!BG$125","v":0},{"$f":" 'Overzicht Invoer'!BH$125","v":0},{"$f":" 'Overzicht Invoer'!BI$125","v":0},{"$f":" 'Overzicht Invoer'!BJ$125","v":0},{"$f":" 'Overzicht Invoer'!BK$125","v":0},{"$f":" 'Overzicht Invoer'!BL$125","v":0},{"$f":" 'Overzicht Invoer'!BM$125","v":0},{"$f":" 'Overzicht Invoer'!BN$125","v":0},{"$f":" 'Overzicht Invoer'!BO$125","v":0},{"$f":" 'Overzicht Invoer'!BP$125","v":0},{"$f":" 'Overzicht Invoer'!BQ$125","v":0},{"$f":" 'Overzicht Invoer'!BR$125","v":0},{"$f":" 'Overzicht Invoer'!BS$125","v":0},{"$f":" 'Overzicht Invoer'!BT$125","v":0}]
[null,null,null,null,"Vrijval BAK KV",null,"€",{"$f":" SUM(M309:BT309)","v":-2435403.0318794125},null,null,null,null,{"$f":" SUM($I307:L307) /$F308 * M308","v":0},{"$f":" SUM($I307:M307) /$F308 * N308","v":-16737.353933893439},{"$f":" SUM($I307:N307) /$F308 * O308","v":-33809.45494646475},{"$f":" SUM($I307:O307) /$F308 * P308","v":-51222.99797928748},{"$f":" SUM($I307:P307) /$F308 * Q308","v":-68984.811872766659},{"$f":" SUM($I307:Q307) /$F308 * R308","v":-87101.86204411542},{"$f":" SUM($I307:R307) /$F308 * S308","v":-87101.86204411542},{"$f":" SUM($I307:S307) /$F308 * T308","v":-87101.86204411542},{"$f":" SUM($I307:T307) /$F308 * U308","v":-87101.86204411542},{"$f":" SUM($I307:U307) /$F308 * V308","v":-87101.86204411542},{"$f":" SUM($I307:V307) /$F308 * W308","v":-87101.86204411542},{"$f":" SUM($I307:W307) /$F308 * X308","v":-87101.86204411542},{"$f":" SUM($I307:X307) /$F308 * Y308","v":-87101.86204411542},{"$f":" SUM($I307:Y307) /$F308 * Z308","v":-87101.86204411542},{"$f":" SUM($I307:Z307) /$F308 * AA308","v":-87101.86204411542},{"$f":" SUM($I307:AA307) /$F308 * AB308","v":-87101.86204411542},{"$f":" SUM($I307:AB307) /$F308 * AC308","v":-87101.86204411542},{"$f":" SUM($I307:AC307) /$F308 * AD308","v":-87101.86204411542},{"$f":" SUM($I307:AD307) /$F308 * AE308","v":-87101.86204411542},{"$f":" SUM($I307:AE307) /$F308 * AF308","v":-87101.86204411542},{"$f":" SUM($I307:AF307) /$F308 * AG308","v":-87101.86204411542},{"$f":" SUM($I307:AG307) /$F308 * AH308","v":-87101.86204411542},{"$f":" SUM($I307:AH307) /$F308 * AI308","v":-87101.86204411542},{"$f":" SUM($I307:AI307) /$F308 * AJ308","v":-87101.86204411542},{"$f":" SUM($I307:AJ307) /$F308 * AK308","v":-87101.86204411542},{"$f":" SUM($I307:AK307) /$F308 * AL308","v":-87101.86204411542},{"$f":" SUM($I307:AL307) /$F308 * AM308","v":-87101.86204411542},{"$f":" SUM($I307:AM307) /$F308 * AN308","v":-87101.86204411542},{"$f":" SUM($I307:AN307) /$F308 * AO308","v":-87101.86204411542},{"$f":" SUM($I307:AO307) /$F308 * AP308","v":-87101.86204411542},{"$f":" SUM($I307:AP307) /$F308 * AQ308","v":-87101.86204411542},{"$f":" SUM($I307:AQ307) /$F308 * AR308","v":0},{"$f":" SUM($I307:AR307) /$F308 * AS308","v":0},{"$f":" SUM($I307:AS307) /$F308 * AT308","v":0},{"$f":" SUM($I307:AT307) /$F308 * AU308","v":0},{"$f":" SUM($I307:AU307) /$F308 * AV308","v":0},{"$f":" SUM($I307:AV307) /$F308 * AW308","v":0},{"$f":" SUM($I307:AW307) /$F308 * AX308","v":0},{"$f":" SUM($I307:AX307) /$F308 * AY308","v":0},{"$f":" SUM($I307:AY307) /$F308 * AZ308","v":0},{"$f":" SUM($I307:AZ307) /$F308 * BA308","v":0},{"$f":" SUM($I307:BA307) /$F308 * BB308","v":0},{"$f":" SUM($I307:BB307) /$F308 * BC308","v":0},{"$f":" SUM($I307:BC307) /$F308 * BD308","v":0},{"$f":" SUM($I307:BD307) /$F308 * BE308","v":0},{"$f":" SUM($I307:BE307) /$F308 * BF308","v":0},{"$f":" SUM($I307:BF307) /$F308 * BG308","v":0},{"$f":" SUM($I307:BG307) /$F308 * BH308","v":0},{"$f":" SUM($I307:BH307) /$F308 * BI308","v":0},{"$f":" SUM($I307:BI307) /$F308 * BJ308","v":0},{"$f":" SUM($I307:BJ307) /$F308 * BK308","v":0},{"$f":" SUM($I307:BK307) /$F308 * BL308","v":0},{"$f":" SUM($I307:BL307) /$F308 * BM308","v":0},{"$f":" SUM($I307:BM307) /$F308 * BN308","v":0},{"$f":" SUM($I307:BN307) /$F308 * BO308","v":0},{"$f":" SUM($I307:BO307) /$F308 * BP308","v":0},{"$f":" SUM($I307:BP307) /$F308 * BQ308","v":0},{"$f":" SUM($I307:BQ307) /$F308 * BR308","v":0},{"$f":" SUM($I307:BR307) /$F308 * BS308","v":0},{"$f":" SUM($I307:BS307) /$F308 * BT308","v":0}]
[]
[null,null,null,null,{"$f":" E$294","v":"BAK Coll"},{"$f":" F$294","v":0},"€",0,0,0,0,0,0,0,{"$f":" O$294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$127","v":0},{"$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$127","v":0}]
[null,null,null,null,"Vrijval BAK Coll",null,"€",{"$f":" SUM(M313:BT313)","v":0},null,null,null,null,{"$f":" SUM($I311:L311) /$F312* M312","v":0},{"$f":" SUM($I311:M311) /$F312* N312","v":0},{"$f":" SUM($I311:N311) /$F312* O312","v":0},{"$f":" SUM($I311:O311) /$F312* P312","v":0},{"$f":" SUM($I311:P311) /$F312* Q312","v":0},{"$f":" SUM($I311:Q311) /$F312* R312","v":0},{"$f":" SUM($I311:R311) /$F312* S312","v":0},{"$f":" SUM($I311:S311) /$F312* T312","v":0},{"$f":" SUM($I311:T311) /$F312* U312","v":0},{"$f":" SUM($I311:U311) /$F312* V312","v":0},{"$f":" SUM($I311:V311) /$F312* W312","v":0},{"$f":" SUM($I311:W311) /$F312* X312","v":0},{"$f":" SUM($I311:X311) /$F312* Y312","v":0},{"$f":" SUM($I311:Y311) /$F312* Z312","v":0},{"$f":" SUM($I311:Z311) /$F312* AA312","v":0},{"$f":" SUM($I311:AA311) /$F312* AB312","v":0},{"$f":" SUM($I311:AB311) /$F312* AC312","v":0},{"$f":" SUM($I311:AC311) /$F312* AD312","v":0},{"$f":" SUM($I311:AD311) /$F312* AE312","v":0},{"$f":" SUM($I311:AE311) /$F312* AF312","v":0},{"$f":" SUM($I311:AF311) /$F312* AG312","v":0},{"$f":" SUM($I311:AG311) /$F312* AH312","v":0},{"$f":" SUM($I311:AH311) /$F312* AI312","v":0},{"$f":" SUM($I311:AI311) /$F312* AJ312","v":0},{"$f":" SUM($I311:AJ311) /$F312* AK312","v":0},{"$f":" SUM($I311:AK311) /$F312* AL312","v":0},{"$f":" SUM($I311:AL311) /$F312* AM312","v":0},{"$f":" SUM($I311:AM311) /$F312* AN312","v":0},{"$f":" SUM($I311:AN311) /$F312* AO312","v":0},{"$f":" SUM($I311:AO311) /$F312* AP312","v":0},{"$f":" SUM($I311:AP311) /$F312* AQ312","v":0},{"$f":" SUM($I311:AQ311) /$F312* AR312","v":0},{"$f":" SUM($I311:AR311) /$F312* AS312","v":0},{"$f":" SUM($I311:AS311) /$F312* AT312","v":0},{"$f":" SUM($I311:AT311) /$F312* AU312","v":0},{"$f":" SUM($I311:AU311) /$F312* AV312","v":0},{"$f":" SUM($I311:AV311) /$F312* AW312","v":0},{"$f":" SUM($I311:AW311) /$F312* AX312","v":0},{"$f":" SUM($I311:AX311) /$F312* AY312","v":0},{"$f":" SUM($I311:AY311) /$F312* AZ312","v":0},{"$f":" SUM($I311:AZ311) /$F312* BA312","v":0},{"$f":" SUM($I311:BA311) /$F312* BB312","v":0},{"$f":" SUM($I311:BB311) /$F312* BC312","v":0},{"$f":" SUM($I311:BC311) /$F312* BD312","v":0},{"$f":" SUM($I311:BD311) /$F312* BE312","v":0},{"$f":" SUM($I311:BE311) /$F312* BF312","v":0},{"$f":" SUM($I311:BF311) /$F312* BG312","v":0},{"$f":" SUM($I311:BG311) /$F312* BH312","v":0},{"$f":" SUM($I311:BH311) /$F312* BI312","v":0},{"$f":" SUM($I311:BI311) /$F312* BJ312","v":0},{"$f":" SUM($I311:BJ311) /$F312* BK312","v":0},{"$f":" SUM($I311:BK311) /$F312* BL312","v":0},{"$f":" SUM($I311:BL311) /$F312* BM312","v":0},{"$f":" SUM($I311:BM311) /$F312* BN312","v":0},{"$f":" SUM($I311:BN311) /$F312* BO312","v":0},{"$f":" SUM($I311:BO311) /$F312* BP312","v":0},{"$f":" SUM($I311:BP311) /$F312* BQ312","v":0},{"$f":" SUM($I311:BQ311) /$F312* BR312","v":0},{"$f":" SUM($I311:BR311) /$F312* BS312","v":0},{"$f":" SUM($I311:BS311) /$F312* BT312","v":0}]
[]
[null,null,null,null,{"$f":"E298","v":"BAK Util"},{"$f":"F298","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,{"$f":"BR298","v":0},0,0]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie utiliteit"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$128","v":0},{"$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$128","v":0}]
[null,null,null,null,"Vrijval BAK Util",null,"€",{"$f":" SUM(M317:BT317)","v":0},null,null,null,null,{"$f":" SUM($I315:L315) /$F316* M316","v":0},{"$f":" SUM($I315:M315) /$F316* N316","v":0},{"$f":" SUM($I315:N315) /$F316* O316","v":0},{"$f":" SUM($I315:O315) /$F316* P316","v":0},{"$f":" SUM($I315:P315) /$F316* Q316","v":0},{"$f":" SUM($I315:Q315) /$F316* R316","v":0},{"$f":" SUM($I315:R315) /$F316* S316","v":0},{"$f":" SUM($I315:S315) /$F316* T316","v":0},{"$f":" SUM($I315:T315) /$F316* U316","v":0},{"$f":" SUM($I315:U315) /$F316* V316","v":0},{"$f":" SUM($I315:V315) /$F316* W316","v":0},{"$f":" SUM($I315:W315) /$F316* X316","v":0},{"$f":" SUM($I315:X315) /$F316* Y316","v":0},{"$f":" SUM($I315:Y315) /$F316* Z316","v":0},{"$f":" SUM($I315:Z315) /$F316* AA316","v":0},{"$f":" SUM($I315:AA315) /$F316* AB316","v":0},{"$f":" SUM($I315:AB315) /$F316* AC316","v":0},{"$f":" SUM($I315:AC315) /$F316* AD316","v":0},{"$f":" SUM($I315:AD315) /$F316* AE316","v":0},{"$f":" SUM($I315:AE315) /$F316* AF316","v":0},{"$f":" SUM($I315:AF315) /$F316* AG316","v":0},{"$f":" SUM($I315:AG315) /$F316* AH316","v":0},{"$f":" SUM($I315:AH315) /$F316* AI316","v":0},{"$f":" SUM($I315:AI315) /$F316* AJ316","v":0},{"$f":" SUM($I315:AJ315) /$F316* AK316","v":0},{"$f":" SUM($I315:AK315) /$F316* AL316","v":0},{"$f":" SUM($I315:AL315) /$F316* AM316","v":0},{"$f":" SUM($I315:AM315) /$F316* AN316","v":0},{"$f":" SUM($I315:AN315) /$F316* AO316","v":0},{"$f":" SUM($I315:AO315) /$F316* AP316","v":0},{"$f":" SUM($I315:AP315) /$F316* AQ316","v":0},{"$f":" SUM($I315:AQ315) /$F316* AR316","v":0},{"$f":" SUM($I315:AR315) /$F316* AS316","v":0},{"$f":" SUM($I315:AS315) /$F316* AT316","v":0},{"$f":" SUM($I315:AT315) /$F316* AU316","v":0},{"$f":" SUM($I315:AU315) /$F316* AV316","v":0},{"$f":" SUM($I315:AV315) /$F316* AW316","v":0},{"$f":" SUM($I315:AW315) /$F316* AX316","v":0},{"$f":" SUM($I315:AX315) /$F316* AY316","v":0},{"$f":" SUM($I315:AY315) /$F316* AZ316","v":0},{"$f":" SUM($I315:AZ315) /$F316* BA316","v":0},{"$f":" SUM($I315:BA315) /$F316* BB316","v":0},{"$f":" SUM($I315:BB315) /$F316* BC316","v":0},{"$f":" SUM($I315:BC315) /$F316* BD316","v":0},{"$f":" SUM($I315:BD315) /$F316* BE316","v":0},{"$f":" SUM($I315:BE315) /$F316* BF316","v":0},{"$f":" SUM($I315:BF315) /$F316* BG316","v":0},{"$f":" SUM($I315:BG315) /$F316* BH316","v":0},{"$f":" SUM($I315:BH315) /$F316* BI316","v":0},{"$f":" SUM($I315:BI315) /$F316* BJ316","v":0},{"$f":" SUM($I315:BJ315) /$F316* BK316","v":0},{"$f":" SUM($I315:BK315) /$F316* BL316","v":0},{"$f":" SUM($I315:BL315) /$F316* BM316","v":0},{"$f":" SUM($I315:BM315) /$F316* BN316","v":0},{"$f":" SUM($I315:BN315) /$F316* BO316","v":0},{"$f":" SUM($I315:BO315) /$F316* BP316","v":0},{"$f":" SUM($I315:BP315) /$F316* BQ316","v":0},{"$f":" SUM($I315:BQ315) /$F316* BR316","v":0},{"$f":" SUM($I315:BR315) /$F316* BS316","v":0},{"$f":" SUM($I315:BS315) /$F316* BT316","v":0}]
[]
[null,null,null,null,{"$f":" E$309","v":"Vrijval BAK KV"},{"$f":" F$309","v":0},"€",-2435403.0318794125,null,null,null,null,0,-16737.353933893439,-33809.45494646475,-51222.99797928748,-68984.811872766659,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$313","v":"Vrijval BAK Coll"},{"$f":" F$313","v":0},"€",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E317","v":"Vrijval BAK Util"},{"$f":"F317","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR317","v":0},0,0]
[null,null,null,null,"Vrijval BAK",null,null,{"$f":" SUM(M322:BT322)","v":-2435403.0318794125},null,null,null,null,{"$f":" SUM(M319:M321)","v":0},{"$f":" SUM(N319:N321)","v":-16737.353933893439},{"$f":" SUM(O319:O321)","v":-33809.45494646475},-51222.99797928748,-68984.811872766659,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,-87101.86204411542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EIA-gerechtigde investering"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E13","v":"EIA"},{"$f":"'Overzicht Invoer'!F13","v":0},{"$f":"'Overzicht Invoer'!G13","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E14","v":"EIA-gerechtigde investering"},{"$f":"'Overzicht Invoer'!F14","v":0},{"$f":"'Overzicht Invoer'!G14","v":"€"}]
[]
[null,null,null,null,"Fasering EIA (rekening houdend met indexatie)",null,null,null,null,null,null,null,{"$f":"M47/$H$47","v":0},0.32342287246554074,0.32989132991485159,0.34668579761960766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS47/$H$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EIA gerechtigde investering",null,"€",{"$f":"SUM(M330:BT330)","v":0},null,null,null,null,{"$f":"-$F326*$F327*M329","v":0},{"$f":"-$F326*$F327*N329","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,{"$f":"'Overzicht Invoer'!E137","v":"Warmteverbruik grondgebonden"},{"$f":"'Overzicht Invoer'!F137","v":0},{"$f":"'Overzicht Invoer'!G137","v":"[GJ]"},{"$f":"'Overzicht Invoer'!H137","v":0},{"$f":"'Overzicht Invoer'!I137","v":0},{"$f":"'Overzicht Invoer'!J137","v":0},{"$f":"'Overzicht Invoer'!K137","v":0},{"$f":"'Overzicht Invoer'!L137","v":0},{"$f":"'Overzicht Invoer'!M137","v":0},{"$f":"'Overzicht Invoer'!N137","v":5385.2579999999998},{"$f":"'Overzicht Invoer'!O137","v":8055.7740000000003},{"$f":"'Overzicht Invoer'!P137","v":10711.548000000001},{"$f":"'Overzicht Invoer'!Q137","v":13352.58},{"$f":"'Overzicht Invoer'!R137","v":13315.725},{"$f":"'Overzicht Invoer'!S137","v":13278.869999999999},{"$f":"'Overzicht Invoer'!T137","v":13242.015000000001},{"$f":"'Overzicht Invoer'!U137","v":13205.16},{"$f":"'Overzicht Invoer'!V137","v":13168.305},{"$f":"'Overzicht Invoer'!W137","v":13131.449999999999},{"$f":"'Overzicht Invoer'!X137","v":13094.594999999999},{"$f":"'Overzicht Invoer'!Y137","v":13057.74},{"$f":"'Overzicht Invoer'!Z137","v":13020.885},{"$f":"'Overzicht Invoer'!AA137","v":12984.029999999999},{"$f":"'Overzicht Invoer'!AB137","v":12947.174999999999},{"$f":"'Overzicht Invoer'!AC137","v":12910.32},{"$f":"'Overzicht Invoer'!AD137","v":12873.465},{"$f":"'Overzicht Invoer'!AE137","v":12836.61},{"$f":"'Overzicht Invoer'!AF137","v":12799.754999999999},{"$f":"'Overzicht Invoer'!AG137","v":12762.9},{"$f":"'Overzicht Invoer'!AH137","v":12726.045},{"$f":"'Overzicht Invoer'!AI137","v":12689.19},{"$f":"'Overzicht Invoer'!AJ137","v":12652.334999999999},{"$f":"'Overzicht Invoer'!AK137","v":12615.48},{"$f":"'Overzicht Invoer'!AL137","v":12578.625},{"$f":"'Overzicht Invoer'!AM137","v":12541.77},{"$f":"'Overzicht Invoer'!AN137","v":12504.914999999999},{"$f":"'Overzicht Invoer'!AO137","v":12468.06},{"$f":"'Overzicht Invoer'!AP137","v":12431.205},{"$f":"'Overzicht Invoer'!AQ137","v":12394.35},{"$f":"'Overzicht Invoer'!AR137","v":0},{"$f":"'Overzicht Invoer'!AS137","v":0},{"$f":"'Overzicht Invoer'!AT137","v":0},{"$f":"'Overzicht Invoer'!AU137","v":0},{"$f":"'Overzicht Invoer'!AV137","v":0},{"$f":"'Overzicht Invoer'!AW137","v":0},{"$f":"'Overzicht Invoer'!AX137","v":0},{"$f":"'Overzicht Invoer'!AY137","v":0},{"$f":"'Overzicht Invoer'!AZ137","v":0},{"$f":"'Overzicht Invoer'!BA137","v":0},{"$f":"'Overzicht Invoer'!BB137","v":0},{"$f":"'Overzicht Invoer'!BC137","v":0},{"$f":"'Overzicht Invoer'!BD137","v":0},{"$f":"'Overzicht Invoer'!BE137","v":0},{"$f":"'Overzicht Invoer'!BF137","v":0},{"$f":"'Overzicht Invoer'!BG137","v":0},{"$f":"'Overzicht Invoer'!BH137","v":0},{"$f":"'Overzicht Invoer'!BI137","v":0},{"$f":"'Overzicht Invoer'!BJ137","v":0},{"$f":"'Overzicht Invoer'!BK137","v":0},{"$f":"'Overzicht Invoer'!BL137","v":0},{"$f":"'Overzicht Invoer'!BM137","v":0},{"$f":"'Overzicht Invoer'!BN137","v":0},{"$f":"'Overzicht Invoer'!BO137","v":0},{"$f":"'Overzicht Invoer'!BP137","v":0},{"$f":"'Overzicht Invoer'!BQ137","v":0},{"$f":"'Overzicht Invoer'!BR137","v":0},{"$f":"'Overzicht Invoer'!BS137","v":0},{"$f":"'Overzicht Invoer'!BT137","v":0}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$97","v":0},"factor"]
[null,null,null,null,"Sensitivity Verbruik",{"$f":" Resultaten!F$77","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$125","v":"Timing Exploitatie grondgebonden"},{"$f":" 'Overzicht Invoer'!F$125","v":30},{"$f":" 'Overzicht Invoer'!G$125","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$125","v":0},{"$f":" 'Overzicht Invoer'!I$125","v":0},{"$f":" 'Overzicht Invoer'!J$125","v":0},{"$f":" 'Overzicht Invoer'!K$125","v":0},{"$f":" 'Overzicht Invoer'!L$125","v":0},{"$f":" 'Overzicht Invoer'!M$125","v":0},{"$f":" 'Overzicht Invoer'!N$125","v":1},{"$f":" 'Overzicht Invoer'!O$125","v":1},{"$f":" 'Overzicht Invoer'!P$125","v":1},{"$f":" 'Overzicht Invoer'!Q$125","v":1},{"$f":" 'Overzicht Invoer'!R$125","v":1},{"$f":" 'Overzicht Invoer'!S$125","v":1},{"$f":" 'Overzicht Invoer'!T$125","v":1},{"$f":" 'Overzicht Invoer'!U$125","v":1},{"$f":" 'Overzicht Invoer'!V$125","v":1},{"$f":" 'Overzicht Invoer'!W$125","v":1},{"$f":" 'Overzicht Invoer'!X$125","v":1},{"$f":" 'Overzicht Invoer'!Y$125","v":1},{"$f":" 'Overzicht Invoer'!Z$125","v":1},{"$f":" 'Overzicht Invoer'!AA$125","v":1},{"$f":" 'Overzicht Invoer'!AB$125","v":1},{"$f":" 'Overzicht Invoer'!AC$125","v":1},{"$f":" 'Overzicht Invoer'!AD$125","v":1},{"$f":" 'Overzicht Invoer'!AE$125","v":1},{"$f":" 'Overzicht Invoer'!AF$125","v":1},{"$f":" 'Overzicht Invoer'!AG$125","v":1},{"$f":" 'Overzicht Invoer'!AH$125","v":1},{"$f":" 'Overzicht Invoer'!AI$125","v":1},{"$f":" 'Overzicht Invoer'!AJ$125","v":1},{"$f":" 'Overzicht Invoer'!AK$125","v":1},{"$f":" 'Overzicht Invoer'!AL$125","v":1},{"$f":" 'Overzicht Invoer'!AM$125","v":1},{"$f":" 'Overzicht Invoer'!AN$125","v":1},{"$f":" 'Overzicht Invoer'!AO$125","v":1},{"$f":" 'Overzicht Invoer'!AP$125","v":1},{"$f":" 'Overzicht Invoer'!AQ$125","v":1},{"$f":" 'Overzicht Invoer'!AR$125","v":0},{"$f":" 'Overzicht Invoer'!AS$125","v":0},{"$f":" 'Overzicht Invoer'!AT$125","v":0},{"$f":" 'Overzicht Invoer'!AU$125","v":0},{"$f":" 'Overzicht Invoer'!AV$125","v":0},{"$f":" 'Overzicht Invoer'!AW$125","v":0},{"$f":" 'Overzicht Invoer'!AX$125","v":0},{"$f":" 'Overzicht Invoer'!AY$125","v":0},{"$f":" 'Overzicht Invoer'!AZ$125","v":0},{"$f":" 'Overzicht Invoer'!BA$125","v":0},{"$f":" 'Overzicht Invoer'!BB$125","v":0},{"$f":" 'Overzicht Invoer'!BC$125","v":0},{"$f":" 'Overzicht Invoer'!BD$125","v":0},{"$f":" 'Overzicht Invoer'!BE$125","v":0},{"$f":" 'Overzicht Invoer'!BF$125","v":0},{"$f":" 'Overzicht Invoer'!BG$125","v":0},{"$f":" 'Overzicht Invoer'!BH$125","v":0},{"$f":" 'Overzicht Invoer'!BI$125","v":0},{"$f":" 'Overzicht Invoer'!BJ$125","v":0},{"$f":" 'Overzicht Invoer'!BK$125","v":0},{"$f":" 'Overzicht Invoer'!BL$125","v":0},{"$f":" 'Overzicht Invoer'!BM$125","v":0},{"$f":" 'Overzicht Invoer'!BN$125","v":0},{"$f":" 'Overzicht Invoer'!BO$125","v":0},{"$f":" 'Overzicht Invoer'!BP$125","v":0},{"$f":" 'Overzicht Invoer'!BQ$125","v":0},{"$f":" 'Overzicht Invoer'!BR$125","v":0},{"$f":" 'Overzicht Invoer'!BS$125","v":0},{"$f":" 'Overzicht Invoer'!BT$125","v":0}]
[null,null,null,null,"Totaal warmtevraag kleinverbruik grondgebonden bij de woning",null,"GJ",{"$f":" SUM(M337:BT337)","v":371736.13500000001},null,null,null,null,{"$f":" M$333 * (1 + $F334) * (1 + $F335) * M336","v":0},5385.2579999999998,8055.7740000000003,10711.548000000001,13352.58,13315.725,13278.869999999999,13242.015000000001,13205.16,13168.305,13131.449999999999,13094.594999999999,13057.74,13020.885,12984.029999999999,12947.174999999999,12910.32,12873.465,12836.61,12799.754999999999,12762.9,12726.045,12689.19,12652.334999999999,12615.48,12578.625,12541.77,12504.914999999999,12468.06,12431.205,12394.35,0,{"$f":" AS$333 * (1 + $F334) * (1 + $F335) * AS336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E143","v":"Warmteverbruik gestapeld"},{"$f":"'Overzicht Invoer'!F143","v":0},{"$f":"'Overzicht Invoer'!G143","v":"[GJ]"},{"$f":"'Overzicht Invoer'!H143","v":0},{"$f":"'Overzicht Invoer'!I143","v":0},{"$f":"'Overzicht Invoer'!J143","v":0},{"$f":"'Overzicht Invoer'!K143","v":0},{"$f":"'Overzicht Invoer'!L143","v":0},{"$f":"'Overzicht Invoer'!M143","v":0},{"$f":"'Overzicht Invoer'!N143","v":3989.0800000000004},{"$f":"'Overzicht Invoer'!O143","v":5967.24},{"$f":"'Overzicht Invoer'!P143","v":7934.4800000000005},{"$f":"'Overzicht Invoer'!Q143","v":9890.7999999999993},{"$f":"'Overzicht Invoer'!R143","v":9863.5},{"$f":"'Overzicht Invoer'!S143","v":9836.2000000000007},{"$f":"'Overzicht Invoer'!T143","v":9808.9000000000015},{"$f":"'Overzicht Invoer'!U143","v":9781.5999999999985},{"$f":"'Overzicht Invoer'!V143","v":9754.2999999999993},{"$f":"'Overzicht Invoer'!W143","v":9727},{"$f":"'Overzicht Invoer'!X143","v":9699.7000000000007},{"$f":"'Overzicht Invoer'!Y143","v":9672.4},{"$f":"'Overzicht Invoer'!Z143","v":9645.1},{"$f":"'Overzicht Invoer'!AA143","v":9617.7999999999993},{"$f":"'Overzicht Invoer'!AB143","v":9590.5},{"$f":"'Overzicht Invoer'!AC143","v":9563.2000000000007},{"$f":"'Overzicht Invoer'!AD143","v":9535.9},{"$f":"'Overzicht Invoer'!AE143","v":9508.6},{"$f":"'Overzicht Invoer'!AF143","v":9481.2999999999993},{"$f":"'Overzicht Invoer'!AG143","v":9454},{"$f":"'Overzicht Invoer'!AH143","v":9426.7000000000007},{"$f":"'Overzicht Invoer'!AI143","v":9399.4000000000015},{"$f":"'Overzicht Invoer'!AJ143","v":9372.0999999999985},{"$f":"'Overzicht Invoer'!AK143","v":9344.7999999999993},{"$f":"'Overzicht Invoer'!AL143","v":9317.5},{"$f":"'Overzicht Invoer'!AM143","v":9290.2000000000007},{"$f":"'Overzicht Invoer'!AN143","v":9262.9},{"$f":"'Overzicht Invoer'!AO143","v":9235.6},{"$f":"'Overzicht Invoer'!AP143","v":9208.2999999999993},{"$f":"'Overzicht Invoer'!AQ143","v":9181},{"$f":"'Overzicht Invoer'!AR143","v":0},{"$f":"'Overzicht Invoer'!AS143","v":0},{"$f":"'Overzicht Invoer'!AT143","v":0},{"$f":"'Overzicht Invoer'!AU143","v":0},{"$f":"'Overzicht Invoer'!AV143","v":0},{"$f":"'Overzicht Invoer'!AW143","v":0},{"$f":"'Overzicht Invoer'!AX143","v":0},{"$f":"'Overzicht Invoer'!AY143","v":0},{"$f":"'Overzicht Invoer'!AZ143","v":0},{"$f":"'Overzicht Invoer'!BA143","v":0},{"$f":"'Overzicht Invoer'!BB143","v":0},{"$f":"'Overzicht Invoer'!BC143","v":0},{"$f":"'Overzicht Invoer'!BD143","v":0},{"$f":"'Overzicht Invoer'!BE143","v":0},{"$f":"'Overzicht Invoer'!BF143","v":0},{"$f":"'Overzicht Invoer'!BG143","v":0},{"$f":"'Overzicht Invoer'!BH143","v":0},{"$f":"'Overzicht Invoer'!BI143","v":0},{"$f":"'Overzicht Invoer'!BJ143","v":0},{"$f":"'Overzicht Invoer'!BK143","v":0},{"$f":"'Overzicht Invoer'!BL143","v":0},{"$f":"'Overzicht Invoer'!BM143","v":0},{"$f":"'Overzicht Invoer'!BN143","v":0},{"$f":"'Overzicht Invoer'!BO143","v":0},{"$f":"'Overzicht Invoer'!BP143","v":0},{"$f":"'Overzicht Invoer'!BQ143","v":0},{"$f":"'Overzicht Invoer'!BR143","v":0},{"$f":"'Overzicht Invoer'!BS143","v":0},{"$f":"'Overzicht Invoer'!BT143","v":0}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$97","v":0},"factor"]
[null,null,null,null,"Sensitivity Verbruik",{"$f":" Resultaten!F$77","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$126","v":"Timing Exploitatie gestapeld"},{"$f":" 'Overzicht Invoer'!F$126","v":30},{"$f":" 'Overzicht Invoer'!G$126","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$126","v":0},{"$f":" 'Overzicht Invoer'!I$126","v":0},{"$f":" 'Overzicht Invoer'!J$126","v":0},{"$f":" 'Overzicht Invoer'!K$126","v":0},{"$f":" 'Overzicht Invoer'!L$126","v":0},{"$f":" 'Overzicht Invoer'!M$126","v":0},{"$f":" 'Overzicht Invoer'!N$126","v":1},{"$f":" 'Overzicht Invoer'!O$126","v":1},{"$f":" 'Overzicht Invoer'!P$126","v":1},{"$f":" 'Overzicht Invoer'!Q$126","v":1},{"$f":" 'Overzicht Invoer'!R$126","v":1},{"$f":" 'Overzicht Invoer'!S$126","v":1},{"$f":" 'Overzicht Invoer'!T$126","v":1},{"$f":" 'Overzicht Invoer'!U$126","v":1},{"$f":" 'Overzicht Invoer'!V$126","v":1},{"$f":" 'Overzicht Invoer'!W$126","v":1},{"$f":" 'Overzicht Invoer'!X$126","v":1},{"$f":" 'Overzicht Invoer'!Y$126","v":1},{"$f":" 'Overzicht Invoer'!Z$126","v":1},{"$f":" 'Overzicht Invoer'!AA$126","v":1},{"$f":" 'Overzicht Invoer'!AB$126","v":1},{"$f":" 'Overzicht Invoer'!AC$126","v":1},{"$f":" 'Overzicht Invoer'!AD$126","v":1},{"$f":" 'Overzicht Invoer'!AE$126","v":1},{"$f":" 'Overzicht Invoer'!AF$126","v":1},{"$f":" 'Overzicht Invoer'!AG$126","v":1},{"$f":" 'Overzicht Invoer'!AH$126","v":1},{"$f":" 'Overzicht Invoer'!AI$126","v":1},{"$f":" 'Overzicht Invoer'!AJ$126","v":1},{"$f":" 'Overzicht Invoer'!AK$126","v":1},{"$f":" 'Overzicht Invoer'!AL$126","v":1},{"$f":" 'Overzicht Invoer'!AM$126","v":1},{"$f":" 'Overzicht Invoer'!AN$126","v":1},{"$f":" 'Overzicht Invoer'!AO$126","v":1},{"$f":" 'Overzicht Invoer'!AP$126","v":1},{"$f":" 'Overzicht Invoer'!AQ$126","v":1},{"$f":" 'Overzicht Invoer'!AR$126","v":0},{"$f":" 'Overzicht Invoer'!AS$126","v":0},{"$f":" 'Overzicht Invoer'!AT$126","v":0},{"$f":" 'Overzicht Invoer'!AU$126","v":0},{"$f":" 'Overzicht Invoer'!AV$126","v":0},{"$f":" 'Overzicht Invoer'!AW$126","v":0},{"$f":" 'Overzicht Invoer'!AX$126","v":0},{"$f":" 'Overzicht Invoer'!AY$126","v":0},{"$f":" 'Overzicht Invoer'!AZ$126","v":0},{"$f":" 'Overzicht Invoer'!BA$126","v":0},{"$f":" 'Overzicht Invoer'!BB$126","v":0},{"$f":" 'Overzicht Invoer'!BC$126","v":0},{"$f":" 'Overzicht Invoer'!BD$126","v":0},{"$f":" 'Overzicht Invoer'!BE$126","v":0},{"$f":" 'Overzicht Invoer'!BF$126","v":0},{"$f":" 'Overzicht Invoer'!BG$126","v":0},{"$f":" 'Overzicht Invoer'!BH$126","v":0},{"$f":" 'Overzicht Invoer'!BI$126","v":0},{"$f":" 'Overzicht Invoer'!BJ$126","v":0},{"$f":" 'Overzicht Invoer'!BK$126","v":0},{"$f":" 'Overzicht Invoer'!BL$126","v":0},{"$f":" 'Overzicht Invoer'!BM$126","v":0},{"$f":" 'Overzicht Invoer'!BN$126","v":0},{"$f":" 'Overzicht Invoer'!BO$126","v":0},{"$f":" 'Overzicht Invoer'!BP$126","v":0},{"$f":" 'Overzicht Invoer'!BQ$126","v":0},{"$f":" 'Overzicht Invoer'!BR$126","v":0},{"$f":" 'Overzicht Invoer'!BS$126","v":0},{"$f":" 'Overzicht Invoer'!BT$126","v":0}]
[null,null,null,null,"Totaal warmtevraag kleinverbruik gestapeld bij de woning",null,"GJ",{"$f":" SUM(M343:BT343)","v":275360.10000000003},null,null,null,null,{"$f":" M339 * (1 + $F340) * (1 + $F341) * M342","v":0},3989.0800000000004,5967.24,7934.4800000000005,9890.7999999999993,9863.5,9836.2000000000007,9808.9000000000015,9781.5999999999985,9754.2999999999993,9727,9699.7000000000007,9672.4,9645.1,9617.7999999999993,9590.5,9563.2000000000007,9535.9,9508.6,9481.2999999999993,9454,9426.7000000000007,9399.4000000000015,9372.0999999999985,9344.7999999999993,9317.5,9290.2000000000007,9262.9,9235.6,9208.2999999999993,9181,0,{"$f":" AS339 * (1 + $F340) * (1 + $F341) * AS342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E155","v":"Warmteverbruiken Collectief"},{"$f":"'Overzicht Invoer'!F155","v":0},{"$f":"'Overzicht Invoer'!G155","v":"[GJ]"},{"$f":"'Overzicht Invoer'!H155","v":0},{"$f":"'Overzicht Invoer'!I155","v":0},{"$f":"'Overzicht Invoer'!J155","v":0},{"$f":"'Overzicht Invoer'!K155","v":0},{"$f":"'Overzicht Invoer'!L155","v":0},{"$f":"'Overzicht Invoer'!M155","v":0},{"$f":"'Overzicht Invoer'!N155","v":0},{"$f":"'Overzicht Invoer'!O155","v":0},{"$f":"'Overzicht Invoer'!P155","v":0},{"$f":"'Overzicht Invoer'!Q155","v":0},{"$f":"'Overzicht Invoer'!R155","v":0},{"$f":"'Overzicht Invoer'!S155","v":0},{"$f":"'Overzicht Invoer'!T155","v":0},{"$f":"'Overzicht Invoer'!U155","v":0},{"$f":"'Overzicht Invoer'!V155","v":0},{"$f":"'Overzicht Invoer'!W155","v":0},{"$f":"'Overzicht Invoer'!X155","v":0},{"$f":"'Overzicht Invoer'!Y155","v":0},{"$f":"'Overzicht Invoer'!Z155","v":0},{"$f":"'Overzicht Invoer'!AA155","v":0},{"$f":"'Overzicht Invoer'!AB155","v":0},{"$f":"'Overzicht Invoer'!AC155","v":0},{"$f":"'Overzicht Invoer'!AD155","v":0},{"$f":"'Overzicht Invoer'!AE155","v":0},{"$f":"'Overzicht Invoer'!AF155","v":0},{"$f":"'Overzicht Invoer'!AG155","v":0},{"$f":"'Overzicht Invoer'!AH155","v":0},{"$f":"'Overzicht Invoer'!AI155","v":0},{"$f":"'Overzicht Invoer'!AJ155","v":0},{"$f":"'Overzicht Invoer'!AK155","v":0},{"$f":"'Overzicht Invoer'!AL155","v":0},{"$f":"'Overzicht Invoer'!AM155","v":0},{"$f":"'Overzicht Invoer'!AN155","v":0},{"$f":"'Overzicht Invoer'!AO155","v":0},{"$f":"'Overzicht Invoer'!AP155","v":0},{"$f":"'Overzicht Invoer'!AQ155","v":0},{"$f":"'Overzicht Invoer'!AR155","v":0},{"$f":"'Overzicht Invoer'!AS155","v":0},{"$f":"'Overzicht Invoer'!AT155","v":0},{"$f":"'Overzicht Invoer'!AU155","v":0},{"$f":"'Overzicht Invoer'!AV155","v":0},{"$f":"'Overzicht Invoer'!AW155","v":0},{"$f":"'Overzicht Invoer'!AX155","v":0},{"$f":"'Overzicht Invoer'!AY155","v":0},{"$f":"'Overzicht Invoer'!AZ155","v":0},{"$f":"'Overzicht Invoer'!BA155","v":0},{"$f":"'Overzicht Invoer'!BB155","v":0},{"$f":"'Overzicht Invoer'!BC155","v":0},{"$f":"'Overzicht Invoer'!BD155","v":0},{"$f":"'Overzicht Invoer'!BE155","v":0},{"$f":"'Overzicht Invoer'!BF155","v":0},{"$f":"'Overzicht Invoer'!BG155","v":0},{"$f":"'Overzicht Invoer'!BH155","v":0},{"$f":"'Overzicht Invoer'!BI155","v":0},{"$f":"'Overzicht Invoer'!BJ155","v":0},{"$f":"'Overzicht Invoer'!BK155","v":0},{"$f":"'Overzicht Invoer'!BL155","v":0},{"$f":"'Overzicht Invoer'!BM155","v":0},{"$f":"'Overzicht Invoer'!BN155","v":0},{"$f":"'Overzicht Invoer'!BO155","v":0},{"$f":"'Overzicht Invoer'!BP155","v":0},{"$f":"'Overzicht Invoer'!BQ155","v":0},{"$f":"'Overzicht Invoer'!BR155","v":0},{"$f":"'Overzicht Invoer'!BS155","v":0},{"$f":"'Overzicht Invoer'!BT155","v":0}]
[null,null,null,null,"Sensitivity Verbruik",{"$f":" Resultaten!F$82","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$127","v":0},{"$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$127","v":0}]
[null,null,null,null,"Totaal warmtevraag collectief bij de aansluiting",null,"GJ",{"$f":" SUM(M348:BT348)","v":0},null,null,null,null,{"$f":"( M345 * (1 + $F346)) * M347","v":0},{"$f":"( N345 * (1 + $F346)) * N347","v":0},0,0,0,0,0,0,{"$f":"( U345 * (1 + $F346)) * U347","v":0},{"$f":"( V345 * (1 + $F346)) * V347","v":0},{"$f":"( W345 * (1 + $F346)) * W347","v":0},{"$f":"( X345 * (1 + $F346)) * X347","v":0},{"$f":"( Y345 * (1 + $F346)) * Y347","v":0},{"$f":"( Z345 * (1 + $F346)) * Z347","v":0},0,{"$f":"( AB345 * (1 + $F346)) * AB347","v":0},{"$f":"( AC345 * (1 + $F346)) * AC347","v":0},{"$f":"( AD345 * (1 + $F346)) * AD347","v":0},{"$f":"( AE345 * (1 + $F346)) * AE347","v":0},{"$f":"( AF345 * (1 + $F346)) * AF347","v":0},{"$f":"( AG345 * (1 + $F346)) * AG347","v":0},0,{"$f":"( AI345 * (1 + $F346)) * AI347","v":0},{"$f":"( AJ345 * (1 + $F346)) * AJ347","v":0},{"$f":"( AK345 * (1 + $F346)) * AK347","v":0},{"$f":"( AL345 * (1 + $F346)) * AL347","v":0},{"$f":"( AM345 * (1 + $F346)) * AM347","v":0},{"$f":"( AN345 * (1 + $F346)) * AN347","v":0},0,{"$f":"( AP345 * (1 + $F346)) * AP347","v":0},{"$f":"( AQ345 * (1 + $F346)) * AQ347","v":0},{"$f":"( AR345 * (1 + $F346)) * AR347","v":0},{"$f":"( AS345 * (1 + $F346)) * AS347","v":0},{"$f":"( AT345 * (1 + $F346)) * AT347","v":0},{"$f":"( AU345 * (1 + $F346)) * AU347","v":0},0,{"$f":"( AW345 * (1 + $F346)) * AW347","v":0},{"$f":"( AX345 * (1 + $F346)) * AX347","v":0},{"$f":"( AY345 * (1 + $F346)) * AY347","v":0},{"$f":"( AZ345 * (1 + $F346)) * AZ347","v":0},{"$f":"( BA345 * (1 + $F346)) * BA347","v":0},{"$f":"( BB345 * (1 + $F346)) * BB347","v":0},0,{"$f":"( BD345 * (1 + $F346)) * BD347","v":0},{"$f":"( BE345 * (1 + $F346)) * BE347","v":0},{"$f":"( BF345 * (1 + $F346)) * BF347","v":0},{"$f":"( BG345 * (1 + $F346)) * BG347","v":0},{"$f":"( BH345 * (1 + $F346)) * BH347","v":0},{"$f":"( BI345 * (1 + $F346)) * BI347","v":0},0,{"$f":"( BK345 * (1 + $F346)) * BK347","v":0},{"$f":"( BL345 * (1 + $F346)) * BL347","v":0},{"$f":"( BM345 * (1 + $F346)) * BM347","v":0},{"$f":"( BN345 * (1 + $F346)) * BN347","v":0},{"$f":"( BO345 * (1 + $F346)) * BO347","v":0},{"$f":"( BP345 * (1 + $F346)) * BP347","v":0},0,{"$f":"( BR345 * (1 + $F346)) * BR347","v":0},{"$f":"( BS345 * (1 + $F346)) * BS347","v":0},{"$f":"( BT345 * (1 + $F346)) * BT347","v":0}]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E173","v":"Warmteverbruiken Utiliteit"},{"$f":"'Overzicht Invoer'!F173","v":0},{"$f":"'Overzicht Invoer'!G173","v":"[GJ]"},{"$f":"'Overzicht Invoer'!H173","v":0},{"$f":"'Overzicht Invoer'!I173","v":0},{"$f":"'Overzicht Invoer'!J173","v":0},{"$f":"'Overzicht Invoer'!K173","v":0},{"$f":"'Overzicht Invoer'!L173","v":0},{"$f":"'Overzicht Invoer'!M173","v":0},{"$f":"'Overzicht Invoer'!N173","v":0},{"$f":"'Overzicht Invoer'!O173","v":0},{"$f":"'Overzicht Invoer'!P173","v":0},{"$f":"'Overzicht Invoer'!Q173","v":0},{"$f":"'Overzicht Invoer'!R173","v":0},{"$f":"'Overzicht Invoer'!S173","v":0},{"$f":"'Overzicht Invoer'!T173","v":0},{"$f":"'Overzicht Invoer'!U173","v":0},{"$f":"'Overzicht Invoer'!V173","v":0},{"$f":"'Overzicht Invoer'!W173","v":0},{"$f":"'Overzicht Invoer'!X173","v":0},{"$f":"'Overzicht Invoer'!Y173","v":0},{"$f":"'Overzicht Invoer'!Z173","v":0},{"$f":"'Overzicht Invoer'!AA173","v":0},{"$f":"'Overzicht Invoer'!AB173","v":0},{"$f":"'Overzicht Invoer'!AC173","v":0},{"$f":"'Overzicht Invoer'!AD173","v":0},{"$f":"'Overzicht Invoer'!AE173","v":0},{"$f":"'Overzicht Invoer'!AF173","v":0},{"$f":"'Overzicht Invoer'!AG173","v":0},{"$f":"'Overzicht Invoer'!AH173","v":0},{"$f":"'Overzicht Invoer'!AI173","v":0},{"$f":"'Overzicht Invoer'!AJ173","v":0},{"$f":"'Overzicht Invoer'!AK173","v":0},{"$f":"'Overzicht Invoer'!AL173","v":0},{"$f":"'Overzicht Invoer'!AM173","v":0},{"$f":"'Overzicht Invoer'!AN173","v":0},{"$f":"'Overzicht Invoer'!AO173","v":0},{"$f":"'Overzicht Invoer'!AP173","v":0},{"$f":"'Overzicht Invoer'!AQ173","v":0},{"$f":"'Overzicht Invoer'!AR173","v":0},{"$f":"'Overzicht Invoer'!AS173","v":0},{"$f":"'Overzicht Invoer'!AT173","v":0},{"$f":"'Overzicht Invoer'!AU173","v":0},{"$f":"'Overzicht Invoer'!AV173","v":0},{"$f":"'Overzicht Invoer'!AW173","v":0},{"$f":"'Overzicht Invoer'!AX173","v":0},{"$f":"'Overzicht Invoer'!AY173","v":0},{"$f":"'Overzicht Invoer'!AZ173","v":0},{"$f":"'Overzicht Invoer'!BA173","v":0},{"$f":"'Overzicht Invoer'!BB173","v":0},{"$f":"'Overzicht Invoer'!BC173","v":0},{"$f":"'Overzicht Invoer'!BD173","v":0},{"$f":"'Overzicht Invoer'!BE173","v":0},{"$f":"'Overzicht Invoer'!BF173","v":0},{"$f":"'Overzicht Invoer'!BG173","v":0},{"$f":"'Overzicht Invoer'!BH173","v":0},{"$f":"'Overzicht Invoer'!BI173","v":0},{"$f":"'Overzicht Invoer'!BJ173","v":0},{"$f":"'Overzicht Invoer'!BK173","v":0},{"$f":"'Overzicht Invoer'!BL173","v":0},{"$f":"'Overzicht Invoer'!BM173","v":0},{"$f":"'Overzicht Invoer'!BN173","v":0},{"$f":"'Overzicht Invoer'!BO173","v":0},{"$f":"'Overzicht Invoer'!BP173","v":0},{"$f":"'Overzicht Invoer'!BQ173","v":0},{"$f":"'Overzicht Invoer'!BR173","v":0},{"$f":"'Overzicht Invoer'!BS173","v":0},{"$f":"'Overzicht Invoer'!BT173","v":0}]
[null,null,null,null,"Sensitivity Verbruik",{"$f":" Resultaten!F$87","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie utiliteit"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$128","v":0},{"$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$128","v":0}]
[null,null,null,null,"Totaal warmtevraag utiliteit bij de aansluiting",null,"GJ",{"$f":" SUM(M353:BT353)","v":0},null,null,null,null,{"$f":"( M350 * (1 + $F351)) * M352","v":0},{"$f":"( N350 * (1 + $F351)) * N352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$36","v":"Leidingverliezen individueel kleinverbruik"},{"$f":" 'Overzicht Invoer'!F$36","v":0.23},{"$f":" 'Overzicht Invoer'!G$36","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E10","v":"Leegstand individuele kleinverbruikers"},{"$f":"'Overzicht Invoer'!F10","v":1.4E-2},{"$f":"'Overzicht Invoer'!G10","v":"factor"}]
[null,null,null,null,"Totaal warmtevraag kleinverbruik bij de woning",{"$f":" F$337","v":0},"GJ",{"$f":" H$337+H343","v":647096.2350000001},0,0,0,0,0,{"$f":" N$337+N343","v":9374.3379999999997},14023.013999999999,18646.028000000002,23243.379999999997,23179.224999999999,23115.07,23050.915000000001,22986.76,22922.605,22858.449999999997,22794.294999999998,22730.14,22665.985000000001,22601.829999999998,22537.674999999999,22473.52,22409.364999999998,22345.21,22281.055,22216.9,22152.745000000003,22088.590000000004,22024.434999999998,21960.28,21896.125,21831.97,{"$f":" AN$337+AN343","v":21767.814999999999},21703.66,21639.504999999997,21575.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal warmteproductie nodig voor Kleinverbruik",null,"GJ",{"$f":" SUM(M358:BT358)","v":828619.33468831168},null,null,null,null,{"$f":" M357 / (1 - $F355) * (1 - $F$356)","v":0},{"$f":" N357 / (1 - $F355) * (1 - $F$356)","v":12004.022425974024},17956.742602597402,23876.602088311691,29763.60088311688,29681.449155844151,29599.297428571426,29517.145701298701,29434.993974025972,29352.842246753247,29270.690519480515,29188.53879220779,29106.387064935061,29024.235337662336,28942.083610389607,28859.931883116882,28777.780155844157,28695.628428571425,28613.476701298699,28531.324974025971,28449.173246753246,28367.021519480521,28284.869792207795,28202.718064935063,28120.566337662338,28038.414610389609,27956.26288311688,27874.111155844152,27791.959428571427,27709.807701298698,27627.655974025973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$37","v":"Leidingverliezen collectief"},{"$f":" 'Overzicht Invoer'!F$37","v":0.23},{"$f":" 'Overzicht Invoer'!G$37","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E11","v":"Leegstand Collectief"},{"$f":"'Overzicht Invoer'!F11","v":1.4E-2},{"$f":"'Overzicht Invoer'!G11","v":"factor"}]
[null,null,null,null,{"$f":" E$348","v":"Totaal warmtevraag collectief bij de aansluiting"},0,"GJ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal warmteproductie nodig voor collectief",null,"GJ",{"$f":" SUM(M363:BT363)","v":0},null,null,null,null,{"$f":" M362 / (1 - $F360) * (1 - $F$361)","v":0},{"$f":" N362 / (1 - $F360) * (1 - $F$361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$38","v":"Leidingverliezen utiliteit"},{"$f":" 'Overzicht Invoer'!F$38","v":0.23},{"$f":" 'Overzicht Invoer'!G$38","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E12","v":"Leegstand Utiliteit"},{"$f":"'Overzicht Invoer'!F12","v":0},{"$f":"'Overzicht Invoer'!G12","v":"factor"}]
[null,null,null,null,{"$f":" E$353","v":"Totaal warmtevraag utiliteit bij de aansluiting"},{"$f":" F$353","v":0},"GJ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$353","v":0},0,0]
[null,null,null,null,"Totaal warmteproductie nodig voor utiliteiten",null,"GJ",{"$f":" SUM(M368:BT368)","v":0},null,null,null,null,{"$f":" M367 / (1 - $F365) * (1 - $F$366)","v":0},{"$f":" N367 / (1 - $F365) * (1 - $F$366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Totaal warmteproductie",null,"GJ",{"$f":" SUM(M370:BT370)","v":828619.33468831168},null,null,null,null,{"$f":"M363+M358+M368","v":0},{"$f":"N363+N358+N368","v":12004.022425974024},{"$f":"O363+O358+O368","v":17956.742602597402},23876.602088311691,29763.60088311688,29681.449155844151,29599.297428571426,29517.145701298701,29434.993974025972,29352.842246753247,29270.690519480515,29188.53879220779,29106.387064935061,29024.235337662336,28942.083610389607,28859.931883116882,28777.780155844157,28695.628428571425,28613.476701298699,28531.324974025971,28449.173246753246,28367.021519480521,28284.869792207795,28202.718064935063,28120.566337662338,28038.414610389609,27956.26288311688,27874.111155844152,27791.959428571427,27709.807701298698,27627.655974025973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["5. Energiekosten Warmteproductie"]
[]
[null,null,null,null,"Sensitivity inkoopprijs",{"$f":" Resultaten!F$92","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E103","v":"Variabele component warmte inkoop"},{"$f":"'Overzicht Invoer'!F103","v":0},{"$f":"'Overzicht Invoer'!G103","v":"€/GJ"},{"$f":" SUM(M375:BT375)","v":383.99999999999966},null,null,null,null,{"$f":"'Overzicht Invoer'!M103","v":6.4},{"$f":"'Overzicht Invoer'!N103","v":6.4},{"$f":"'Overzicht Invoer'!O103","v":6.4},{"$f":"'Overzicht Invoer'!P103","v":6.4},{"$f":"'Overzicht Invoer'!Q103","v":6.4},{"$f":"'Overzicht Invoer'!R103","v":6.4},{"$f":"'Overzicht Invoer'!S103","v":6.4},{"$f":"'Overzicht Invoer'!T103","v":6.4},{"$f":"'Overzicht Invoer'!U103","v":6.4},{"$f":"'Overzicht Invoer'!V103","v":6.4},{"$f":"'Overzicht Invoer'!W103","v":6.4},{"$f":"'Overzicht Invoer'!X103","v":6.4},{"$f":"'Overzicht Invoer'!Y103","v":6.4},{"$f":"'Overzicht Invoer'!Z103","v":6.4},{"$f":"'Overzicht Invoer'!AA103","v":6.4},{"$f":"'Overzicht Invoer'!AB103","v":6.4},{"$f":"'Overzicht Invoer'!AC103","v":6.4},{"$f":"'Overzicht Invoer'!AD103","v":6.4},{"$f":"'Overzicht Invoer'!AE103","v":6.4},{"$f":"'Overzicht Invoer'!AF103","v":6.4},{"$f":"'Overzicht Invoer'!AG103","v":6.4},{"$f":"'Overzicht Invoer'!AH103","v":6.4},{"$f":"'Overzicht Invoer'!AI103","v":6.4},{"$f":"'Overzicht Invoer'!AJ103","v":6.4},{"$f":"'Overzicht Invoer'!AK103","v":6.4},{"$f":"'Overzicht Invoer'!AL103","v":6.4},{"$f":"'Overzicht Invoer'!AM103","v":6.4},{"$f":"'Overzicht Invoer'!AN103","v":6.4},{"$f":"'Overzicht Invoer'!AO103","v":6.4},{"$f":"'Overzicht Invoer'!AP103","v":6.4},{"$f":"'Overzicht Invoer'!AQ103","v":6.4},{"$f":"'Overzicht Invoer'!AR103","v":6.4},{"$f":"'Overzicht Invoer'!AS103","v":6.4},{"$f":"'Overzicht Invoer'!AT103","v":6.4},{"$f":"'Overzicht Invoer'!AU103","v":6.4},{"$f":"'Overzicht Invoer'!AV103","v":6.4},{"$f":"'Overzicht Invoer'!AW103","v":6.4},{"$f":"'Overzicht Invoer'!AX103","v":6.4},{"$f":"'Overzicht Invoer'!AY103","v":6.4},{"$f":"'Overzicht Invoer'!AZ103","v":6.4},{"$f":"'Overzicht Invoer'!BA103","v":6.4},{"$f":"'Overzicht Invoer'!BB103","v":6.4},{"$f":"'Overzicht Invoer'!BC103","v":6.4},{"$f":"'Overzicht Invoer'!BD103","v":6.4},{"$f":"'Overzicht Invoer'!BE103","v":6.4},{"$f":"'Overzicht Invoer'!BF103","v":6.4},{"$f":"'Overzicht Invoer'!BG103","v":6.4},{"$f":"'Overzicht Invoer'!BH103","v":6.4},{"$f":"'Overzicht Invoer'!BI103","v":6.4},{"$f":"'Overzicht Invoer'!BJ103","v":6.4},{"$f":"'Overzicht Invoer'!BK103","v":6.4},{"$f":"'Overzicht Invoer'!BL103","v":6.4},{"$f":"'Overzicht Invoer'!BM103","v":6.4},{"$f":"'Overzicht Invoer'!BN103","v":6.4},{"$f":"'Overzicht Invoer'!BO103","v":6.4},{"$f":"'Overzicht Invoer'!BP103","v":6.4},{"$f":"'Overzicht Invoer'!BQ103","v":6.4},{"$f":"'Overzicht Invoer'!BR103","v":6.4},{"$f":"'Overzicht Invoer'!BS103","v":6.4},{"$f":"'Overzicht Invoer'!BT103","v":6.4}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E114","v":"Indexatie Variabele component warmte-inkoop"},{"$f":"'Overzicht Invoer'!F114","v":0.02},{"$f":"'Overzicht Invoer'!G114","v":"flag"},{"$f":"'Overzicht Invoer'!H114","v":0},{"$f":"'Overzicht Invoer'!I114","v":0},{"$f":"'Overzicht Invoer'!J114","v":0},{"$f":"'Overzicht Invoer'!K114","v":0},{"$f":"'Overzicht Invoer'!L114","v":0},{"$f":"'Overzicht Invoer'!M$114","v":1},{"$f":"'Overzicht Invoer'!N$114","v":1.02},{"$f":"'Overzicht Invoer'!O$114","v":1.0404},{"$f":"'Overzicht Invoer'!P$114","v":1.0612079999999999},{"$f":"'Overzicht Invoer'!Q$114","v":1.08243216},{"$f":"'Overzicht Invoer'!R$114","v":1.1040808032},{"$f":"'Overzicht Invoer'!S$114","v":1.1261624192640001},{"$f":"'Overzicht Invoer'!T$114","v":1.1486856676492798},{"$f":"'Overzicht Invoer'!U$114","v":1.1716593810022655},{"$f":"'Overzicht Invoer'!V$114","v":1.1950925686223108},{"$f":"'Overzicht Invoer'!W$114","v":1.2189944199947571},{"$f":"'Overzicht Invoer'!X$114","v":1.243374308394652},{"$f":"'Overzicht Invoer'!Y$114","v":1.2682417945625453},{"$f":"'Overzicht Invoer'!Z$114","v":1.2936066304537961},{"$f":"'Overzicht Invoer'!AA$114","v":1.3194787630628722},{"$f":"'Overzicht Invoer'!AB$114","v":1.3458683383241292},{"$f":"'Overzicht Invoer'!AC$114","v":1.372785705090612},{"$f":"'Overzicht Invoer'!AD$114","v":1.4002414191924244},{"$f":"'Overzicht Invoer'!AE$114","v":1.4282462475762727},{"$f":"'Overzicht Invoer'!AF$114","v":1.4568111725277981},{"$f":"'Overzicht Invoer'!AG$114","v":1.4859473959783542},{"$f":"'Overzicht Invoer'!AH$114","v":1.5156663438979212},{"$f":"'Overzicht Invoer'!AI$114","v":1.5459796707758797},{"$f":"'Overzicht Invoer'!AJ$114","v":1.576899264191397},{"$f":"'Overzicht Invoer'!AK$114","v":1.608437249475225},{"$f":"'Overzicht Invoer'!AL$114","v":1.6406059944647295},{"$f":"'Overzicht Invoer'!AM$114","v":1.6734181143540243},{"$f":"'Overzicht Invoer'!AN$114","v":1.7068864766411045},{"$f":"'Overzicht Invoer'!AO$114","v":1.7410242061739269},{"$f":"'Overzicht Invoer'!AP$114","v":1.7758446902974052},{"$f":"'Overzicht Invoer'!AQ$114","v":1.8113615841033535},{"$f":"'Overzicht Invoer'!AR$114","v":1.8475888157854201},{"$f":"'Overzicht Invoer'!AS$114","v":1.8845405921011289},{"$f":"'Overzicht Invoer'!AT$114","v":1.9222314039431516},{"$f":"'Overzicht Invoer'!AU$114","v":1.9606760320220145},{"$f":"'Overzicht Invoer'!AV$114","v":1.9998895526624547},{"$f":"'Overzicht Invoer'!AW$114","v":2.0398873437157037},{"$f":"'Overzicht Invoer'!AX$114","v":2.080685090590018},{"$f":"'Overzicht Invoer'!AY$114","v":2.1222987924018186},{"$f":"'Overzicht Invoer'!AZ$114","v":2.1647447682498542},{"$f":"'Overzicht Invoer'!BA$114","v":2.2080396636148518},{"$f":"'Overzicht Invoer'!BB$114","v":2.2522004568871488},{"$f":"'Overzicht Invoer'!BC$114","v":2.2972444660248916},{"$f":"'Overzicht Invoer'!BD$114","v":2.3431893553453893},{"$f":"'Overzicht Invoer'!BE$114","v":2.3900531424522975},{"$f":"'Overzicht Invoer'!BF$114","v":2.4378542053013432},{"$f":"'Overzicht Invoer'!BG$114","v":2.4866112894073704},{"$f":"'Overzicht Invoer'!BH$114","v":2.5363435151955169},{"$f":"'Overzicht Invoer'!BI$114","v":2.5870703854994277},{"$f":"'Overzicht Invoer'!BJ$114","v":2.6388117932094164},{"$f":"'Overzicht Invoer'!BK$114","v":2.6915880290736047},{"$f":"'Overzicht Invoer'!BL$114","v":2.7454197896550765},{"$f":"'Overzicht Invoer'!BM$114","v":2.8003281854481785},{"$f":"'Overzicht Invoer'!BN$114","v":2.8563347491571416},{"$f":"'Overzicht Invoer'!BO$114","v":2.9134614441402849},{"$f":"'Overzicht Invoer'!BP$114","v":2.9717306730230897},{"$f":"'Overzicht Invoer'!BQ$114","v":3.0311652864835517},{"$f":"'Overzicht Invoer'!BR$114","v":3.0917885922132227},{"$f":"'Overzicht Invoer'!BS$114","v":3.1536243640574875},{"$f":"'Overzicht Invoer'!BT$114","v":3.2166968513386367}]
[null,null,null,null,"Totale variabele kosten warmte inkoop",null,"€/jaar",{"$f":" SUM(M377:BT377)","v":7362169.4543939736},null,null,null,null,{"$f":"M$375* (M$370 * ( 1 + $F$374) ) * M$376","v":0},{"$f":"N$375* (N$370 * ( 1 + $F$374) ) * N$376","v":78362.258396758436},119566.04802395096,162163.46335317165,{"$f":"Q$375* (Q$370 * ( 1 + $F$374) ) * Q$376","v":206189.30427705674},209732.596634396,{"$f":"S$375* (S$370 * ( 1 + $F$374) ) * S$376","v":213335.14496431805},216997.90218878319,220721.83564424122,224507.92727704206,228357.17384089722,232270.58709639573,236249.19401257791,240294.03697056879,244406.17396927427,248586.67883313968,252836.64142197213,257157.16784282454,261549.38066394223,266014.41913076752,270553.43938400032,275167.61467971007,279858.1356114946,284626.21033467859,289473.0647925454,294399.94294459291,299408.10699680547,304498.83763392852,309673.43425373791,314933.21520328603,320279.51801711466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E115","v":"Indexatie Vaste component warmte-inkoop"},{"$f":"'Overzicht Invoer'!F115","v":0},{"$f":"'Overzicht Invoer'!G115","v":"flag"},{"$f":"'Overzicht Invoer'!H115","v":0},{"$f":"'Overzicht Invoer'!I115","v":0},{"$f":"'Overzicht Invoer'!J115","v":0},{"$f":"'Overzicht Invoer'!K115","v":0},{"$f":"'Overzicht Invoer'!L115","v":0},{"$f":"'Overzicht Invoer'!M115","v":1},{"$f":"'Overzicht Invoer'!N115","v":1},{"$f":"'Overzicht Invoer'!O115","v":1},{"$f":"'Overzicht Invoer'!P115","v":1},{"$f":"'Overzicht Invoer'!Q115","v":1},{"$f":"'Overzicht Invoer'!R115","v":1},{"$f":"'Overzicht Invoer'!S115","v":1},{"$f":"'Overzicht Invoer'!T115","v":1},{"$f":"'Overzicht Invoer'!U115","v":1},{"$f":"'Overzicht Invoer'!V115","v":1},{"$f":"'Overzicht Invoer'!W115","v":1},{"$f":"'Overzicht Invoer'!X115","v":1},{"$f":"'Overzicht Invoer'!Y115","v":1},{"$f":"'Overzicht Invoer'!Z115","v":1},{"$f":"'Overzicht Invoer'!AA115","v":1},{"$f":"'Overzicht Invoer'!AB115","v":1},{"$f":"'Overzicht Invoer'!AC115","v":1},{"$f":"'Overzicht Invoer'!AD115","v":1},{"$f":"'Overzicht Invoer'!AE115","v":1},{"$f":"'Overzicht Invoer'!AF115","v":1},{"$f":"'Overzicht Invoer'!AG115","v":1},{"$f":"'Overzicht Invoer'!AH115","v":1},{"$f":"'Overzicht Invoer'!AI115","v":1},{"$f":"'Overzicht Invoer'!AJ115","v":1},{"$f":"'Overzicht Invoer'!AK115","v":1},{"$f":"'Overzicht Invoer'!AL115","v":1},{"$f":"'Overzicht Invoer'!AM115","v":1},{"$f":"'Overzicht Invoer'!AN115","v":1},{"$f":"'Overzicht Invoer'!AO115","v":1},{"$f":"'Overzicht Invoer'!AP115","v":1},{"$f":"'Overzicht Invoer'!AQ115","v":1},{"$f":"'Overzicht Invoer'!AR115","v":1},{"$f":"'Overzicht Invoer'!AS115","v":1},{"$f":"'Overzicht Invoer'!AT115","v":1},{"$f":"'Overzicht Invoer'!AU115","v":1},{"$f":"'Overzicht Invoer'!AV115","v":1},{"$f":"'Overzicht Invoer'!AW115","v":1},{"$f":"'Overzicht Invoer'!AX115","v":1},{"$f":"'Overzicht Invoer'!AY115","v":1},{"$f":"'Overzicht Invoer'!AZ115","v":1},{"$f":"'Overzicht Invoer'!BA115","v":1},{"$f":"'Overzicht Invoer'!BB115","v":1},{"$f":"'Overzicht Invoer'!BC115","v":1},{"$f":"'Overzicht Invoer'!BD115","v":1},{"$f":"'Overzicht Invoer'!BE115","v":1},{"$f":"'Overzicht Invoer'!BF115","v":1},{"$f":"'Overzicht Invoer'!BG115","v":1},{"$f":"'Overzicht Invoer'!BH115","v":1},{"$f":"'Overzicht Invoer'!BI115","v":1},{"$f":"'Overzicht Invoer'!BJ115","v":1},{"$f":"'Overzicht Invoer'!BK115","v":1},{"$f":"'Overzicht Invoer'!BL115","v":1},{"$f":"'Overzicht Invoer'!BM115","v":1},{"$f":"'Overzicht Invoer'!BN115","v":1},{"$f":"'Overzicht Invoer'!BO115","v":1},{"$f":"'Overzicht Invoer'!BP115","v":1},{"$f":"'Overzicht Invoer'!BQ115","v":1},{"$f":"'Overzicht Invoer'!BR115","v":1},{"$f":"'Overzicht Invoer'!BS115","v":1},{"$f":"'Overzicht Invoer'!BT115","v":1}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E104","v":"Vaste component warmte inkoop"},{"$f":"'Overzicht Invoer'!F104","v":0},{"$f":"'Overzicht Invoer'!G104","v":"€/jaar"},{"$f":" SUM(M379:BT379)","v":0},null,null,null,null,{"$f":"'Overzicht Invoer'!M104","v":0},{"$f":"'Overzicht Invoer'!N104","v":0},{"$f":"'Overzicht Invoer'!O104","v":0},{"$f":"'Overzicht Invoer'!P104","v":0},{"$f":"'Overzicht Invoer'!Q104","v":0},{"$f":"'Overzicht Invoer'!R104","v":0},{"$f":"'Overzicht Invoer'!S104","v":0},{"$f":"'Overzicht Invoer'!T104","v":0},{"$f":"'Overzicht Invoer'!U104","v":0},{"$f":"'Overzicht Invoer'!V104","v":0},{"$f":"'Overzicht Invoer'!W104","v":0},{"$f":"'Overzicht Invoer'!X104","v":0},{"$f":"'Overzicht Invoer'!Y104","v":0},{"$f":"'Overzicht Invoer'!Z104","v":0},{"$f":"'Overzicht Invoer'!AA104","v":0},{"$f":"'Overzicht Invoer'!AB104","v":0},{"$f":"'Overzicht Invoer'!AC104","v":0},{"$f":"'Overzicht Invoer'!AD104","v":0},{"$f":"'Overzicht Invoer'!AE104","v":0},{"$f":"'Overzicht Invoer'!AF104","v":0},{"$f":"'Overzicht Invoer'!AG104","v":0},{"$f":"'Overzicht Invoer'!AH104","v":0},{"$f":"'Overzicht Invoer'!AI104","v":0},{"$f":"'Overzicht Invoer'!AJ104","v":0},{"$f":"'Overzicht Invoer'!AK104","v":0},{"$f":"'Overzicht Invoer'!AL104","v":0},{"$f":"'Overzicht Invoer'!AM104","v":0},{"$f":"'Overzicht Invoer'!AN104","v":0},{"$f":"'Overzicht Invoer'!AO104","v":0},{"$f":"'Overzicht Invoer'!AP104","v":0},{"$f":"'Overzicht Invoer'!AQ104","v":0},{"$f":"'Overzicht Invoer'!AR104","v":0},{"$f":"'Overzicht Invoer'!AS104","v":0},{"$f":"'Overzicht Invoer'!AT104","v":0},{"$f":"'Overzicht Invoer'!AU104","v":0},{"$f":"'Overzicht Invoer'!AV104","v":0},{"$f":"'Overzicht Invoer'!AW104","v":0},{"$f":"'Overzicht Invoer'!AX104","v":0},{"$f":"'Overzicht Invoer'!AY104","v":0},{"$f":"'Overzicht Invoer'!AZ104","v":0},{"$f":"'Overzicht Invoer'!BA104","v":0},{"$f":"'Overzicht Invoer'!BB104","v":0},{"$f":"'Overzicht Invoer'!BC104","v":0},{"$f":"'Overzicht Invoer'!BD104","v":0},{"$f":"'Overzicht Invoer'!BE104","v":0},{"$f":"'Overzicht Invoer'!BF104","v":0},{"$f":"'Overzicht Invoer'!BG104","v":0},{"$f":"'Overzicht Invoer'!BH104","v":0},{"$f":"'Overzicht Invoer'!BI104","v":0},{"$f":"'Overzicht Invoer'!BJ104","v":0},{"$f":"'Overzicht Invoer'!BK104","v":0},{"$f":"'Overzicht Invoer'!BL104","v":0},{"$f":"'Overzicht Invoer'!BM104","v":0},{"$f":"'Overzicht Invoer'!BN104","v":0},{"$f":"'Overzicht Invoer'!BO104","v":0},{"$f":"'Overzicht Invoer'!BP104","v":0},{"$f":"'Overzicht Invoer'!BQ104","v":0},{"$f":"'Overzicht Invoer'!BR104","v":0},{"$f":"'Overzicht Invoer'!BS104","v":0},{"$f":"'Overzicht Invoer'!BT104","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E124","v":"Timing Exploitatie netten en organisatie"},{"$f":"'Overzicht Invoer'!F124","v":30},{"$f":"'Overzicht Invoer'!G124","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H124","v":0},{"$f":"'Overzicht Invoer'!I124","v":0},{"$f":"'Overzicht Invoer'!J124","v":0},{"$f":"'Overzicht Invoer'!K124","v":0},{"$f":"'Overzicht Invoer'!L124","v":0},{"$f":"'Overzicht Invoer'!M124","v":0},{"$f":"'Overzicht Invoer'!N124","v":1},{"$f":"'Overzicht Invoer'!O124","v":1},{"$f":"'Overzicht Invoer'!P124","v":1},{"$f":"'Overzicht Invoer'!Q124","v":1},{"$f":"'Overzicht Invoer'!R124","v":1},{"$f":"'Overzicht Invoer'!S124","v":1},{"$f":"'Overzicht Invoer'!T124","v":1},{"$f":"'Overzicht Invoer'!U124","v":1},{"$f":"'Overzicht Invoer'!V124","v":1},{"$f":"'Overzicht Invoer'!W124","v":1},{"$f":"'Overzicht Invoer'!X124","v":1},{"$f":"'Overzicht Invoer'!Y124","v":1},{"$f":"'Overzicht Invoer'!Z124","v":1},{"$f":"'Overzicht Invoer'!AA124","v":1},{"$f":"'Overzicht Invoer'!AB124","v":1},{"$f":"'Overzicht Invoer'!AC124","v":1},{"$f":"'Overzicht Invoer'!AD124","v":1},{"$f":"'Overzicht Invoer'!AE124","v":1},{"$f":"'Overzicht Invoer'!AF124","v":1},{"$f":"'Overzicht Invoer'!AG124","v":1},{"$f":"'Overzicht Invoer'!AH124","v":1},{"$f":"'Overzicht Invoer'!AI124","v":1},{"$f":"'Overzicht Invoer'!AJ124","v":1},{"$f":"'Overzicht Invoer'!AK124","v":1},{"$f":"'Overzicht Invoer'!AL124","v":1},{"$f":"'Overzicht Invoer'!AM124","v":1},{"$f":"'Overzicht Invoer'!AN124","v":1},{"$f":"'Overzicht Invoer'!AO124","v":1},{"$f":"'Overzicht Invoer'!AP124","v":1},{"$f":"'Overzicht Invoer'!AQ124","v":1},{"$f":"'Overzicht Invoer'!AR124","v":0},{"$f":"'Overzicht Invoer'!AS124","v":0},{"$f":"'Overzicht Invoer'!AT124","v":0},{"$f":"'Overzicht Invoer'!AU124","v":0},{"$f":"'Overzicht Invoer'!AV124","v":0},{"$f":"'Overzicht Invoer'!AW124","v":0},{"$f":"'Overzicht Invoer'!AX124","v":0},{"$f":"'Overzicht Invoer'!AY124","v":0},{"$f":"'Overzicht Invoer'!AZ124","v":0},{"$f":"'Overzicht Invoer'!BA124","v":0},{"$f":"'Overzicht Invoer'!BB124","v":0},{"$f":"'Overzicht Invoer'!BC124","v":0},{"$f":"'Overzicht Invoer'!BD124","v":0},{"$f":"'Overzicht Invoer'!BE124","v":0},{"$f":"'Overzicht Invoer'!BF124","v":0},{"$f":"'Overzicht Invoer'!BG124","v":0},{"$f":"'Overzicht Invoer'!BH124","v":0},{"$f":"'Overzicht Invoer'!BI124","v":0},{"$f":"'Overzicht Invoer'!BJ124","v":0},{"$f":"'Overzicht Invoer'!BK124","v":0},{"$f":"'Overzicht Invoer'!BL124","v":0},{"$f":"'Overzicht Invoer'!BM124","v":0},{"$f":"'Overzicht Invoer'!BN124","v":0},{"$f":"'Overzicht Invoer'!BO124","v":0},{"$f":"'Overzicht Invoer'!BP124","v":0},{"$f":"'Overzicht Invoer'!BQ124","v":0},{"$f":"'Overzicht Invoer'!BR124","v":0},{"$f":"'Overzicht Invoer'!BS124","v":0},{"$f":"'Overzicht Invoer'!BT124","v":0}]
[null,null,null,null,"Totale vaste kosten warmte inkoop",null,"€/jaar",{"$f":" SUM(M381:BT381)","v":0},null,null,null,null,{"$f":"M379*M378*M380","v":0},{"$f":"N379*N378*N380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal Warmtekosten",null,"€",{"$f":" SUM(M382:BT382)","v":7362169.4543939736},null,null,null,null,{"$f":"M$377+M$381","v":0},{"$f":"N$377+N$381","v":78362.258396758436},119566.04802395096,162163.46335317165,206189.30427705674,209732.596634396,213335.14496431805,216997.90218878319,220721.83564424122,224507.92727704206,228357.17384089722,232270.58709639573,236249.19401257791,240294.03697056879,244406.17396927427,248586.67883313968,252836.64142197213,257157.16784282454,261549.38066394223,266014.41913076752,270553.43938400032,275167.61467971007,279858.1356114946,284626.21033467859,289473.0647925454,294399.94294459291,299408.10699680547,304498.83763392852,309673.43425373791,314933.21520328603,320279.51801711466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["6. Opbrengsten Kleinverbruik"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E136","v":"Aantal aansluitingen grondgebonden (cumulatief)"},{"$f":"'Overzicht Invoer'!F136","v":0},{"$f":"'Overzicht Invoer'!G136","v":"[#]"},{"$f":"'Overzicht Invoer'!H136","v":0},{"$f":"'Overzicht Invoer'!I136","v":0},{"$f":"'Overzicht Invoer'!J136","v":0},{"$f":"'Overzicht Invoer'!K136","v":0},{"$f":"'Overzicht Invoer'!L136","v":0},{"$f":"'Overzicht Invoer'!M136","v":100},{"$f":"'Overzicht Invoer'!N136","v":200},{"$f":"'Overzicht Invoer'!O136","v":300},{"$f":"'Overzicht Invoer'!P136","v":400},{"$f":"'Overzicht Invoer'!Q136","v":500},{"$f":"'Overzicht Invoer'!R136","v":500},{"$f":"'Overzicht Invoer'!S136","v":500},{"$f":"'Overzicht Invoer'!T136","v":500},{"$f":"'Overzicht Invoer'!U136","v":500},{"$f":"'Overzicht Invoer'!V136","v":500},{"$f":"'Overzicht Invoer'!W136","v":500},{"$f":"'Overzicht Invoer'!X136","v":500},{"$f":"'Overzicht Invoer'!Y136","v":500},{"$f":"'Overzicht Invoer'!Z136","v":500},{"$f":"'Overzicht Invoer'!AA136","v":500},{"$f":"'Overzicht Invoer'!AB136","v":500},{"$f":"'Overzicht Invoer'!AC136","v":500},{"$f":"'Overzicht Invoer'!AD136","v":500},{"$f":"'Overzicht Invoer'!AE136","v":500},{"$f":"'Overzicht Invoer'!AF136","v":500},{"$f":"'Overzicht Invoer'!AG136","v":500},{"$f":"'Overzicht Invoer'!AH136","v":500},{"$f":"'Overzicht Invoer'!AI136","v":500},{"$f":"'Overzicht Invoer'!AJ136","v":500},{"$f":"'Overzicht Invoer'!AK136","v":500},{"$f":"'Overzicht Invoer'!AL136","v":500},{"$f":"'Overzicht Invoer'!AM136","v":500},{"$f":"'Overzicht Invoer'!AN136","v":500},{"$f":"'Overzicht Invoer'!AO136","v":500},{"$f":"'Overzicht Invoer'!AP136","v":500},{"$f":"'Overzicht Invoer'!AQ136","v":500},{"$f":"'Overzicht Invoer'!AR136","v":500},{"$f":"'Overzicht Invoer'!AS136","v":500},{"$f":"'Overzicht Invoer'!AT136","v":500},{"$f":"'Overzicht Invoer'!AU136","v":500},{"$f":"'Overzicht Invoer'!AV136","v":500},{"$f":"'Overzicht Invoer'!AW136","v":500},{"$f":"'Overzicht Invoer'!AX136","v":500},{"$f":"'Overzicht Invoer'!AY136","v":500},{"$f":"'Overzicht Invoer'!AZ136","v":500},{"$f":"'Overzicht Invoer'!BA136","v":500},{"$f":"'Overzicht Invoer'!BB136","v":500},{"$f":"'Overzicht Invoer'!BC136","v":500},{"$f":"'Overzicht Invoer'!BD136","v":500},{"$f":"'Overzicht Invoer'!BE136","v":500},{"$f":"'Overzicht Invoer'!BF136","v":500},{"$f":"'Overzicht Invoer'!BG136","v":500},{"$f":"'Overzicht Invoer'!BH136","v":500},{"$f":"'Overzicht Invoer'!BI136","v":500},{"$f":"'Overzicht Invoer'!BJ136","v":500},{"$f":"'Overzicht Invoer'!BK136","v":500},{"$f":"'Overzicht Invoer'!BL136","v":500},{"$f":"'Overzicht Invoer'!BM136","v":500},{"$f":"'Overzicht Invoer'!BN136","v":500},{"$f":"'Overzicht Invoer'!BO136","v":500},{"$f":"'Overzicht Invoer'!BP136","v":500},{"$f":"'Overzicht Invoer'!BQ136","v":500},{"$f":"'Overzicht Invoer'!BR136","v":500},{"$f":"'Overzicht Invoer'!BS136","v":500},{"$f":"'Overzicht Invoer'!BT136","v":500}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$97","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E87","v":"Vastrecht + Meettarief"},{"$f":"'Overzicht Invoer'!F87","v":408.74},{"$f":"'Overzicht Invoer'!G87","v":"[€/jr]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E88","v":"Vergoeding afleverstation"},{"$f":"'Overzicht Invoer'!F88","v":108.4},{"$f":"'Overzicht Invoer'!G88","v":"[€/jr]"}]
[null,null,null,null,"Sensitivity Vastrecht",{"$f":" Resultaten!F$107","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$112","v":"Indexatie Vastrecht inkomsten"},{"$f":" 'Overzicht Invoer'!F$112","v":0.02},{"$f":" 'Overzicht Invoer'!G$112","v":"flag"},{"$f":" 'Overzicht Invoer'!H$112","v":0},{"$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$112","v":1},{"$f":" 'Overzicht Invoer'!N$112","v":1.02},{"$f":" 'Overzicht Invoer'!O$112","v":1.0404},{"$f":" 'Overzicht Invoer'!P$112","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$112","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$112","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$112","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$112","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$112","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$112","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$112","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$112","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$112","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$112","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$112","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$112","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$112","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$112","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$112","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$112","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$112","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$112","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$112","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$112","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$112","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$112","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$112","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$112","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$112","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$112","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$112","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$112","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$112","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$112","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$112","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$112","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$112","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$112","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$112","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$112","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$112","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$112","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$112","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$112","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$112","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$112","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$112","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$112","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$112","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$112","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$112","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$112","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$112","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$112","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$112","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$112","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$112","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$112","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$112","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$112","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$125","v":"Timing Exploitatie grondgebonden"},{"$f":" 'Overzicht Invoer'!F$125","v":30},{"$f":" 'Overzicht Invoer'!G$125","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$125","v":0},{"$f":" 'Overzicht Invoer'!I$125","v":0},{"$f":" 'Overzicht Invoer'!J$125","v":0},{"$f":" 'Overzicht Invoer'!K$125","v":0},{"$f":" 'Overzicht Invoer'!L$125","v":0},{"$f":" 'Overzicht Invoer'!M$125","v":0},{"$f":" 'Overzicht Invoer'!N$125","v":1},{"$f":" 'Overzicht Invoer'!O$125","v":1},{"$f":" 'Overzicht Invoer'!P$125","v":1},{"$f":" 'Overzicht Invoer'!Q$125","v":1},{"$f":" 'Overzicht Invoer'!R$125","v":1},{"$f":" 'Overzicht Invoer'!S$125","v":1},{"$f":" 'Overzicht Invoer'!T$125","v":1},{"$f":" 'Overzicht Invoer'!U$125","v":1},{"$f":" 'Overzicht Invoer'!V$125","v":1},{"$f":" 'Overzicht Invoer'!W$125","v":1},{"$f":" 'Overzicht Invoer'!X$125","v":1},{"$f":" 'Overzicht Invoer'!Y$125","v":1},{"$f":" 'Overzicht Invoer'!Z$125","v":1},{"$f":" 'Overzicht Invoer'!AA$125","v":1},{"$f":" 'Overzicht Invoer'!AB$125","v":1},{"$f":" 'Overzicht Invoer'!AC$125","v":1},{"$f":" 'Overzicht Invoer'!AD$125","v":1},{"$f":" 'Overzicht Invoer'!AE$125","v":1},{"$f":" 'Overzicht Invoer'!AF$125","v":1},{"$f":" 'Overzicht Invoer'!AG$125","v":1},{"$f":" 'Overzicht Invoer'!AH$125","v":1},{"$f":" 'Overzicht Invoer'!AI$125","v":1},{"$f":" 'Overzicht Invoer'!AJ$125","v":1},{"$f":" 'Overzicht Invoer'!AK$125","v":1},{"$f":" 'Overzicht Invoer'!AL$125","v":1},{"$f":" 'Overzicht Invoer'!AM$125","v":1},{"$f":" 'Overzicht Invoer'!AN$125","v":1},{"$f":" 'Overzicht Invoer'!AO$125","v":1},{"$f":" 'Overzicht Invoer'!AP$125","v":1},{"$f":" 'Overzicht Invoer'!AQ$125","v":1},{"$f":" 'Overzicht Invoer'!AR$125","v":0},{"$f":" 'Overzicht Invoer'!AS$125","v":0},{"$f":" 'Overzicht Invoer'!AT$125","v":0},{"$f":" 'Overzicht Invoer'!AU$125","v":0},{"$f":" 'Overzicht Invoer'!AV$125","v":0},{"$f":" 'Overzicht Invoer'!AW$125","v":0},{"$f":" 'Overzicht Invoer'!AX$125","v":0},{"$f":" 'Overzicht Invoer'!AY$125","v":0},{"$f":" 'Overzicht Invoer'!AZ$125","v":0},{"$f":" 'Overzicht Invoer'!BA$125","v":0},{"$f":" 'Overzicht Invoer'!BB$125","v":0},{"$f":" 'Overzicht Invoer'!BC$125","v":0},{"$f":" 'Overzicht Invoer'!BD$125","v":0},{"$f":" 'Overzicht Invoer'!BE$125","v":0},{"$f":" 'Overzicht Invoer'!BF$125","v":0},{"$f":" 'Overzicht Invoer'!BG$125","v":0},{"$f":" 'Overzicht Invoer'!BH$125","v":0},{"$f":" 'Overzicht Invoer'!BI$125","v":0},{"$f":" 'Overzicht Invoer'!BJ$125","v":0},{"$f":" 'Overzicht Invoer'!BK$125","v":0},{"$f":" 'Overzicht Invoer'!BL$125","v":0},{"$f":" 'Overzicht Invoer'!BM$125","v":0},{"$f":" 'Overzicht Invoer'!BN$125","v":0},{"$f":" 'Overzicht Invoer'!BO$125","v":0},{"$f":" 'Overzicht Invoer'!BP$125","v":0},{"$f":" 'Overzicht Invoer'!BQ$125","v":0},{"$f":" 'Overzicht Invoer'!BR$125","v":0},{"$f":" 'Overzicht Invoer'!BS$125","v":0},{"$f":" 'Overzicht Invoer'!BT$125","v":0}]
[null,null,null,null,"Totaal vaste inkomsten KV grondgebonden",null,"€",{"$f":" SUM(M393:BT393)","v":10378751.363169814},null,null,null,null,{"$f":" (M386 * (1 + $F387)) * (($F388* (1 + $F390) + $F389)) * M391 * M392","v":0},{"$f":" (N386 * (1 + $F387)) * (($F388* (1 + $F390) + $F389)) * N391 * N392","v":105496.56},{"$f":" (O386 * (1 + $F387)) * (($F388* (1 + $F390) + $F389)) * O391 * O392","v":161409.73679999998},219517.24204799999,279884.4836112,285482.173283424,291191.81674909248,297015.65308407426,302955.96614575578,309015.08546867094,315195.38717804436,321499.29492160515,327929.28082003735,334487.86643643805,341177.62376516685,348001.17624047009,354961.19976527954,362060.4237605852,369301.63223579683,376687.66488051275,384221.41817812307,391905.84654168546,399743.96347251924,407738.84274196951,415893.61959680892,424211.49198874511,432695.72182852007,441349.63626509038,450176.62899039232,459180.16157020006,468363.76480160409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E142","v":"Aantal aansluitingen gestapeld (cumulatief)"},{"$f":"'Overzicht Invoer'!F142","v":0},{"$f":"'Overzicht Invoer'!G142","v":"[#]"},{"$f":"'Overzicht Invoer'!H142","v":0},{"$f":"'Overzicht Invoer'!I142","v":0},{"$f":"'Overzicht Invoer'!J142","v":0},{"$f":"'Overzicht Invoer'!K142","v":0},{"$f":"'Overzicht Invoer'!L142","v":0},{"$f":"'Overzicht Invoer'!M142","v":100},{"$f":"'Overzicht Invoer'!N142","v":200},{"$f":"'Overzicht Invoer'!O142","v":300},{"$f":"'Overzicht Invoer'!P142","v":400},{"$f":"'Overzicht Invoer'!Q142","v":500},{"$f":"'Overzicht Invoer'!R142","v":500},{"$f":"'Overzicht Invoer'!S142","v":500},{"$f":"'Overzicht Invoer'!T142","v":500},{"$f":"'Overzicht Invoer'!U142","v":500},{"$f":"'Overzicht Invoer'!V142","v":500},{"$f":"'Overzicht Invoer'!W142","v":500},{"$f":"'Overzicht Invoer'!X142","v":500},{"$f":"'Overzicht Invoer'!Y142","v":500},{"$f":"'Overzicht Invoer'!Z142","v":500},{"$f":"'Overzicht Invoer'!AA142","v":500},{"$f":"'Overzicht Invoer'!AB142","v":500},{"$f":"'Overzicht Invoer'!AC142","v":500},{"$f":"'Overzicht Invoer'!AD142","v":500},{"$f":"'Overzicht Invoer'!AE142","v":500},{"$f":"'Overzicht Invoer'!AF142","v":500},{"$f":"'Overzicht Invoer'!AG142","v":500},{"$f":"'Overzicht Invoer'!AH142","v":500},{"$f":"'Overzicht Invoer'!AI142","v":500},{"$f":"'Overzicht Invoer'!AJ142","v":500},{"$f":"'Overzicht Invoer'!AK142","v":500},{"$f":"'Overzicht Invoer'!AL142","v":500},{"$f":"'Overzicht Invoer'!AM142","v":500},{"$f":"'Overzicht Invoer'!AN142","v":500},{"$f":"'Overzicht Invoer'!AO142","v":500},{"$f":"'Overzicht Invoer'!AP142","v":500},{"$f":"'Overzicht Invoer'!AQ142","v":500},{"$f":"'Overzicht Invoer'!AR142","v":500},{"$f":"'Overzicht Invoer'!AS142","v":500},{"$f":"'Overzicht Invoer'!AT142","v":500},{"$f":"'Overzicht Invoer'!AU142","v":500},{"$f":"'Overzicht Invoer'!AV142","v":500},{"$f":"'Overzicht Invoer'!AW142","v":500},{"$f":"'Overzicht Invoer'!AX142","v":500},{"$f":"'Overzicht Invoer'!AY142","v":500},{"$f":"'Overzicht Invoer'!AZ142","v":500},{"$f":"'Overzicht Invoer'!BA142","v":500},{"$f":"'Overzicht Invoer'!BB142","v":500},{"$f":"'Overzicht Invoer'!BC142","v":500},{"$f":"'Overzicht Invoer'!BD142","v":500},{"$f":"'Overzicht Invoer'!BE142","v":500},{"$f":"'Overzicht Invoer'!BF142","v":500},{"$f":"'Overzicht Invoer'!BG142","v":500},{"$f":"'Overzicht Invoer'!BH142","v":500},{"$f":"'Overzicht Invoer'!BI142","v":500},{"$f":"'Overzicht Invoer'!BJ142","v":500},{"$f":"'Overzicht Invoer'!BK142","v":500},{"$f":"'Overzicht Invoer'!BL142","v":500},{"$f":"'Overzicht Invoer'!BM142","v":500},{"$f":"'Overzicht Invoer'!BN142","v":500},{"$f":"'Overzicht Invoer'!BO142","v":500},{"$f":"'Overzicht Invoer'!BP142","v":500},{"$f":"'Overzicht Invoer'!BQ142","v":500},{"$f":"'Overzicht Invoer'!BR142","v":500},{"$f":"'Overzicht Invoer'!BS142","v":500},{"$f":"'Overzicht Invoer'!BT142","v":500}]
[null,null,null,null,"Sensitivity upward",{"$f":" Resultaten!F$97","v":0},"factor"]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E87","v":"Vastrecht + Meettarief"},{"$f":"'Overzicht Invoer'!F87","v":408.74},{"$f":"'Overzicht Invoer'!G87","v":"[€/jr]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E88","v":"Vergoeding afleverstation"},{"$f":"'Overzicht Invoer'!F88","v":108.4},{"$f":"'Overzicht Invoer'!G88","v":"[€/jr]"}]
[null,null,null,null,"Sensitivity Vastrecht",{"$f":" Resultaten!F$107","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$112","v":"Indexatie Vastrecht inkomsten"},{"$f":" 'Overzicht Invoer'!F$112","v":0.02},{"$f":" 'Overzicht Invoer'!G$112","v":"flag"},{"$f":" 'Overzicht Invoer'!H$112","v":0},{"$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$112","v":1},{"$f":" 'Overzicht Invoer'!N$112","v":1.02},{"$f":" 'Overzicht Invoer'!O$112","v":1.0404},{"$f":" 'Overzicht Invoer'!P$112","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$112","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$112","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$112","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$112","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$112","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$112","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$112","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$112","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$112","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$112","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$112","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$112","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$112","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$112","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$112","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$112","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$112","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$112","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$112","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$112","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$112","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$112","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$112","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$112","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$112","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$112","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$112","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$112","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$112","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$112","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$112","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$112","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$112","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$112","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$112","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$112","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$112","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$112","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$112","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$112","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$112","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$112","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$112","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$112","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$112","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$112","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$112","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$112","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$112","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$112","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$112","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$112","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$112","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$112","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$112","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$112","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$126","v":"Timing Exploitatie gestapeld"},{"$f":" 'Overzicht Invoer'!F$126","v":30},{"$f":" 'Overzicht Invoer'!G$126","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$126","v":0},{"$f":" 'Overzicht Invoer'!I$126","v":0},{"$f":" 'Overzicht Invoer'!J$126","v":0},{"$f":" 'Overzicht Invoer'!K$126","v":0},{"$f":" 'Overzicht Invoer'!L$126","v":0},{"$f":" 'Overzicht Invoer'!M$126","v":0},{"$f":" 'Overzicht Invoer'!N$126","v":1},{"$f":" 'Overzicht Invoer'!O$126","v":1},{"$f":" 'Overzicht Invoer'!P$126","v":1},{"$f":" 'Overzicht Invoer'!Q$126","v":1},{"$f":" 'Overzicht Invoer'!R$126","v":1},{"$f":" 'Overzicht Invoer'!S$126","v":1},{"$f":" 'Overzicht Invoer'!T$126","v":1},{"$f":" 'Overzicht Invoer'!U$126","v":1},{"$f":" 'Overzicht Invoer'!V$126","v":1},{"$f":" 'Overzicht Invoer'!W$126","v":1},{"$f":" 'Overzicht Invoer'!X$126","v":1},{"$f":" 'Overzicht Invoer'!Y$126","v":1},{"$f":" 'Overzicht Invoer'!Z$126","v":1},{"$f":" 'Overzicht Invoer'!AA$126","v":1},{"$f":" 'Overzicht Invoer'!AB$126","v":1},{"$f":" 'Overzicht Invoer'!AC$126","v":1},{"$f":" 'Overzicht Invoer'!AD$126","v":1},{"$f":" 'Overzicht Invoer'!AE$126","v":1},{"$f":" 'Overzicht Invoer'!AF$126","v":1},{"$f":" 'Overzicht Invoer'!AG$126","v":1},{"$f":" 'Overzicht Invoer'!AH$126","v":1},{"$f":" 'Overzicht Invoer'!AI$126","v":1},{"$f":" 'Overzicht Invoer'!AJ$126","v":1},{"$f":" 'Overzicht Invoer'!AK$126","v":1},{"$f":" 'Overzicht Invoer'!AL$126","v":1},{"$f":" 'Overzicht Invoer'!AM$126","v":1},{"$f":" 'Overzicht Invoer'!AN$126","v":1},{"$f":" 'Overzicht Invoer'!AO$126","v":1},{"$f":" 'Overzicht Invoer'!AP$126","v":1},{"$f":" 'Overzicht Invoer'!AQ$126","v":1},{"$f":" 'Overzicht Invoer'!AR$126","v":0},{"$f":" 'Overzicht Invoer'!AS$126","v":0},{"$f":" 'Overzicht Invoer'!AT$126","v":0},{"$f":" 'Overzicht Invoer'!AU$126","v":0},{"$f":" 'Overzicht Invoer'!AV$126","v":0},{"$f":" 'Overzicht Invoer'!AW$126","v":0},{"$f":" 'Overzicht Invoer'!AX$126","v":0},{"$f":" 'Overzicht Invoer'!AY$126","v":0},{"$f":" 'Overzicht Invoer'!AZ$126","v":0},{"$f":" 'Overzicht Invoer'!BA$126","v":0},{"$f":" 'Overzicht Invoer'!BB$126","v":0},{"$f":" 'Overzicht Invoer'!BC$126","v":0},{"$f":" 'Overzicht Invoer'!BD$126","v":0},{"$f":" 'Overzicht Invoer'!BE$126","v":0},{"$f":" 'Overzicht Invoer'!BF$126","v":0},{"$f":" 'Overzicht Invoer'!BG$126","v":0},{"$f":" 'Overzicht Invoer'!BH$126","v":0},{"$f":" 'Overzicht Invoer'!BI$126","v":0},{"$f":" 'Overzicht Invoer'!BJ$126","v":0},{"$f":" 'Overzicht Invoer'!BK$126","v":0},{"$f":" 'Overzicht Invoer'!BL$126","v":0},{"$f":" 'Overzicht Invoer'!BM$126","v":0},{"$f":" 'Overzicht Invoer'!BN$126","v":0},{"$f":" 'Overzicht Invoer'!BO$126","v":0},{"$f":" 'Overzicht Invoer'!BP$126","v":0},{"$f":" 'Overzicht Invoer'!BQ$126","v":0},{"$f":" 'Overzicht Invoer'!BR$126","v":0},{"$f":" 'Overzicht Invoer'!BS$126","v":0},{"$f":" 'Overzicht Invoer'!BT$126","v":0}]
[null,null,null,null,"Totaal vaste inkomsten KV gestapeld",null,"€",{"$f":" SUM(M402:BT402)","v":10378751.363169814},null,null,null,null,{"$f":" (M395 * (1 + $F396)) * (($F397* (1 + $F399) + $F398)) * M400 * M401","v":0},{"$f":" (N395 * (1 + $F396)) * (($F397* (1 + $F399) + $F398)) * N400 * N401","v":105496.56},{"$f":" (O395 * (1 + $F396)) * (($F397* (1 + $F399) + $F398)) * O400 * O401","v":161409.73679999998},219517.24204799999,279884.4836112,285482.173283424,291191.81674909248,297015.65308407426,302955.96614575578,309015.08546867094,315195.38717804436,321499.29492160515,327929.28082003735,334487.86643643805,341177.62376516685,348001.17624047009,354961.19976527954,362060.4237605852,369301.63223579683,376687.66488051275,384221.41817812307,391905.84654168546,399743.96347251924,407738.84274196951,415893.61959680892,424211.49198874511,432695.72182852007,441349.63626509038,450176.62899039232,459180.16157020006,468363.76480160409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E89","v":"Verbruikstarief kleinverbruik"},{"$f":"'Overzicht Invoer'!F89","v":44.59},{"$f":"'Overzicht Invoer'!G89","v":"[€/GJ]"}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$113","v":"Indexatie Verbruikstarief warmte"},{"$f":" 'Overzicht Invoer'!F$113","v":0.02},{"$f":" 'Overzicht Invoer'!G$113","v":"flag"},{"$f":" 'Overzicht Invoer'!H$113","v":0},{"$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$113","v":1},{"$f":" 'Overzicht Invoer'!N$113","v":1.02},{"$f":" 'Overzicht Invoer'!O$113","v":1.0404},{"$f":" 'Overzicht Invoer'!P$113","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$113","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$113","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$113","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$113","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$113","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$113","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$113","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$113","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$113","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$113","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$113","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$113","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$113","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$113","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$113","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$113","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$113","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$113","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$113","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$113","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$113","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$113","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$113","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$113","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$113","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$113","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$113","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$113","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$113","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$113","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$113","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$113","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$113","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$113","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$113","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$113","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$113","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$113","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$113","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$113","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$113","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$113","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$113","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$113","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$113","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$113","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$113","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$113","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$113","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$113","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$113","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$113","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$113","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$113","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$113","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$113","v":3.2166968513386367}]
[null,null,null,null,{"$f":" E$337","v":"Totaal warmtevraag kleinverbruik grondgebonden bij de woning"},{"$f":" F$337","v":0},"GJ",371736.13500000001,0,0,0,0,{"$f":" M$337","v":0},{"$f":" N$337","v":5385.2579999999998},8055.7740000000003,10711.548000000001,13352.58,13315.725,13278.869999999999,13242.015000000001,13205.16,13168.305,13131.449999999999,13094.594999999999,13057.74,13020.885,12984.029999999999,12947.174999999999,12910.32,12873.465,12836.61,12799.754999999999,12762.9,12726.045,12689.19,12652.334999999999,12615.48,12578.625,12541.77,12504.914999999999,12468.06,12431.205,12394.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E343","v":"Totaal warmtevraag kleinverbruik gestapeld bij de woning"},{"$f":"F$343","v":0},{"$f":"G$343","v":"GJ"},{"$f":"H$343","v":275360.10000000003},{"$f":"I$343","v":0},0,0,0,{"$f":"M$343","v":0},3989.0800000000004,5967.24,7934.4800000000005,9890.7999999999993,9863.5,9836.2000000000007,9808.9000000000015,9781.5999999999985,9754.2999999999993,9727,9699.7000000000007,9672.4,9645.1,9617.7999999999993,9590.5,9563.2000000000007,9535.9,9508.6,9481.2999999999993,9454,9426.7000000000007,9399.4000000000015,9372.0999999999985,9344.7999999999993,9317.5,9290.2000000000007,9262.9,9235.6,9208.2999999999993,9181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal variabele inkomsten KV",null,"€",{"$f":" SUM(M408:BT408)","v":40056879.864667699},null,null,null,null,{"$f":" $F404 * M405 * (M406 +M407)","v":0},{"$f":" $F404 * N405 * (N406 +N407)","v":426361.76604840008},{"$f":" $F404 * O405 * (O406 +O407)","v":650547.75650810404},{"$f":" $F404 * P405 * (P406 +P407)","v":882316.33490853221},1121856.8442317045,1141135.5686841314,1160736.6993769628,1180665.4210700332,1200926.9969510762,1221526.7696989328,1242470.162557923,1263762.6804233931,1285409.9109384594,1307417.5256019589,1329791.2808876226,1352537.0193744721,1375660.6708884411,1399168.2536552185,1423065.8754643118,1447359.7348443065,1472056.122249316,1497161.4212565874,1522682.1097752505,1548624.7612661563,1574996.0459727896,1601802.7321631813,1629051.6873827998,1656749.8797183367,1684904.3790723435,1713522.358448622,1742611.0952483234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Totaal vaste inkomsten KV",{"$f":" F$393","v":0},"€",{"$f":" H$393+H402","v":20757502.726339627},0,0,0,0,{"$f":" M$393+M$402","v":0},{"$f":" N$393+N$402","v":210993.12},{"$f":" O$393+O$402","v":322819.47359999997},439034.48409599997,559768.96722240001,570964.34656684799,582383.63349818496,594031.30616814853,605911.93229151156,618030.17093734187,630390.77435608872,642998.5898432103,655858.56164007471,668975.73287287611,682355.2475303337,696002.35248094017,709922.39953055908,724120.84752117039,738603.26447159366,753375.3297610255,768442.83635624615,783811.69308337092,799487.92694503849,815477.68548393901,831787.23919361783,848422.98397749022,865391.44365704013,882699.27253018075,900353.25798078463,918360.32314040011,936727.52960320818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$408","v":"Totaal variabele inkomsten KV"},0,"€",40056879.864667699,0,0,0,0,0,{"$f":" N$408","v":426361.76604840008},{"$f":" O$408","v":650547.75650810404},882316.33490853221,1121856.8442317045,1141135.5686841314,1160736.6993769628,1180665.4210700332,1200926.9969510762,1221526.7696989328,1242470.162557923,1263762.6804233931,1285409.9109384594,1307417.5256019589,1329791.2808876226,1352537.0193744721,1375660.6708884411,1399168.2536552185,1423065.8754643118,1447359.7348443065,1472056.122249316,1497161.4212565874,1522682.1097752505,1548624.7612661563,1574996.0459727896,1601802.7321631813,1629051.6873827998,1656749.8797183367,1684904.3790723435,1713522.358448622,1742611.0952483234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal inkomsten kleinverbruik",null,"€",{"$f":" SUM(M412:BT412)","v":60814382.591007315},null,null,null,null,{"$f":" SUM(M410:M411)","v":0},{"$f":" SUM(N410:N411)","v":637354.88604840008},973367.23010810395,1321350.8190045322,1681625.8114541045,1712099.9152509794,1743120.3328751479,1774696.7272381817,1806838.9292425876,1839556.9406362746,1872860.9369140118,1906761.2702666034,1941268.4725785342,1976393.258474835,2012146.5284179563,2048539.3718554121,2085583.0704190002,2123289.101176389,2161669.1399359056,2200735.064605332,2240498.9586055623,2280973.1143399584,2322170.0367202889,2364102.4467500951,2406783.2851664075,2450225.7161406716,2494443.1310398402,2539449.1522485176,2585257.6370531283,2631882.6815890223,2679338.6248515313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["7. Opbrengsten Collectief"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E161","v":"Aantal collectieve aansluitingen (cumulatief)"},{"$f":"'Overzicht Invoer'!F161","v":0},{"$f":"'Overzicht Invoer'!G161","v":"[#]"},{"$f":"'Overzicht Invoer'!H161","v":0},{"$f":"'Overzicht Invoer'!I161","v":0},{"$f":"'Overzicht Invoer'!J161","v":0},{"$f":"'Overzicht Invoer'!K161","v":0},{"$f":"'Overzicht Invoer'!L161","v":0},{"$f":"'Overzicht Invoer'!M161","v":0},{"$f":"'Overzicht Invoer'!N161","v":0},{"$f":"'Overzicht Invoer'!O161","v":0},{"$f":"'Overzicht Invoer'!P161","v":0},{"$f":"'Overzicht Invoer'!Q161","v":0},{"$f":"'Overzicht Invoer'!R161","v":0},{"$f":"'Overzicht Invoer'!S161","v":0},{"$f":"'Overzicht Invoer'!T161","v":0},{"$f":"'Overzicht Invoer'!U161","v":0},{"$f":"'Overzicht Invoer'!V161","v":0},{"$f":"'Overzicht Invoer'!W161","v":0},{"$f":"'Overzicht Invoer'!X161","v":0},{"$f":"'Overzicht Invoer'!Y161","v":0},{"$f":"'Overzicht Invoer'!Z161","v":0},{"$f":"'Overzicht Invoer'!AA161","v":0},{"$f":"'Overzicht Invoer'!AB161","v":0},{"$f":"'Overzicht Invoer'!AC161","v":0},{"$f":"'Overzicht Invoer'!AD161","v":0},{"$f":"'Overzicht Invoer'!AE161","v":0},{"$f":"'Overzicht Invoer'!AF161","v":0},{"$f":"'Overzicht Invoer'!AG161","v":0},{"$f":"'Overzicht Invoer'!AH161","v":0},{"$f":"'Overzicht Invoer'!AI161","v":0},{"$f":"'Overzicht Invoer'!AJ161","v":0},{"$f":"'Overzicht Invoer'!AK161","v":0},{"$f":"'Overzicht Invoer'!AL161","v":0},{"$f":"'Overzicht Invoer'!AM161","v":0},{"$f":"'Overzicht Invoer'!AN161","v":0},{"$f":"'Overzicht Invoer'!AO161","v":0},{"$f":"'Overzicht Invoer'!AP161","v":0},{"$f":"'Overzicht Invoer'!AQ161","v":0},{"$f":"'Overzicht Invoer'!AR161","v":0},{"$f":"'Overzicht Invoer'!AS161","v":0},{"$f":"'Overzicht Invoer'!AT161","v":0},{"$f":"'Overzicht Invoer'!AU161","v":0},{"$f":"'Overzicht Invoer'!AV161","v":0},{"$f":"'Overzicht Invoer'!AW161","v":0},{"$f":"'Overzicht Invoer'!AX161","v":0},{"$f":"'Overzicht Invoer'!AY161","v":0},{"$f":"'Overzicht Invoer'!AZ161","v":0},{"$f":"'Overzicht Invoer'!BA161","v":0},{"$f":"'Overzicht Invoer'!BB161","v":0},{"$f":"'Overzicht Invoer'!BC161","v":0},{"$f":"'Overzicht Invoer'!BD161","v":0},{"$f":"'Overzicht Invoer'!BE161","v":0},{"$f":"'Overzicht Invoer'!BF161","v":0},{"$f":"'Overzicht Invoer'!BG161","v":0},{"$f":"'Overzicht Invoer'!BH161","v":0},{"$f":"'Overzicht Invoer'!BI161","v":0},{"$f":"'Overzicht Invoer'!BJ161","v":0},{"$f":"'Overzicht Invoer'!BK161","v":0},{"$f":"'Overzicht Invoer'!BL161","v":0},{"$f":"'Overzicht Invoer'!BM161","v":0},{"$f":"'Overzicht Invoer'!BN161","v":0},{"$f":"'Overzicht Invoer'!BO161","v":0},{"$f":"'Overzicht Invoer'!BP161","v":0},{"$f":"'Overzicht Invoer'!BQ161","v":0},{"$f":"'Overzicht Invoer'!BR161","v":0},{"$f":"'Overzicht Invoer'!BS161","v":0},{"$f":"'Overzicht Invoer'!BT161","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E164","v":"Vermogen collectieve aansluitingen (cumulatief)"},{"$f":"'Overzicht Invoer'!F164","v":0},{"$f":"'Overzicht Invoer'!G164","v":"[kW]"},{"$f":"'Overzicht Invoer'!H164","v":0},{"$f":"'Overzicht Invoer'!I164","v":0},{"$f":"'Overzicht Invoer'!J164","v":0},{"$f":"'Overzicht Invoer'!K164","v":0},{"$f":"'Overzicht Invoer'!L164","v":0},{"$f":"'Overzicht Invoer'!M164","v":0},{"$f":"'Overzicht Invoer'!N164","v":0},{"$f":"'Overzicht Invoer'!O164","v":0},{"$f":"'Overzicht Invoer'!P164","v":0},{"$f":"'Overzicht Invoer'!Q164","v":0},{"$f":"'Overzicht Invoer'!R164","v":0},{"$f":"'Overzicht Invoer'!S164","v":0},{"$f":"'Overzicht Invoer'!T164","v":0},{"$f":"'Overzicht Invoer'!U164","v":0},{"$f":"'Overzicht Invoer'!V164","v":0},{"$f":"'Overzicht Invoer'!W164","v":0},{"$f":"'Overzicht Invoer'!X164","v":0},{"$f":"'Overzicht Invoer'!Y164","v":0},{"$f":"'Overzicht Invoer'!Z164","v":0},{"$f":"'Overzicht Invoer'!AA164","v":0},{"$f":"'Overzicht Invoer'!AB164","v":0},{"$f":"'Overzicht Invoer'!AC164","v":0},{"$f":"'Overzicht Invoer'!AD164","v":0},{"$f":"'Overzicht Invoer'!AE164","v":0},{"$f":"'Overzicht Invoer'!AF164","v":0},{"$f":"'Overzicht Invoer'!AG164","v":0},{"$f":"'Overzicht Invoer'!AH164","v":0},{"$f":"'Overzicht Invoer'!AI164","v":0},{"$f":"'Overzicht Invoer'!AJ164","v":0},{"$f":"'Overzicht Invoer'!AK164","v":0},{"$f":"'Overzicht Invoer'!AL164","v":0},{"$f":"'Overzicht Invoer'!AM164","v":0},{"$f":"'Overzicht Invoer'!AN164","v":0},{"$f":"'Overzicht Invoer'!AO164","v":0},{"$f":"'Overzicht Invoer'!AP164","v":0},{"$f":"'Overzicht Invoer'!AQ164","v":0},{"$f":"'Overzicht Invoer'!AR164","v":0},{"$f":"'Overzicht Invoer'!AS164","v":0},{"$f":"'Overzicht Invoer'!AT164","v":0},{"$f":"'Overzicht Invoer'!AU164","v":0},{"$f":"'Overzicht Invoer'!AV164","v":0},{"$f":"'Overzicht Invoer'!AW164","v":0},{"$f":"'Overzicht Invoer'!AX164","v":0},{"$f":"'Overzicht Invoer'!AY164","v":0},{"$f":"'Overzicht Invoer'!AZ164","v":0},{"$f":"'Overzicht Invoer'!BA164","v":0},{"$f":"'Overzicht Invoer'!BB164","v":0},{"$f":"'Overzicht Invoer'!BC164","v":0},{"$f":"'Overzicht Invoer'!BD164","v":0},{"$f":"'Overzicht Invoer'!BE164","v":0},{"$f":"'Overzicht Invoer'!BF164","v":0},{"$f":"'Overzicht Invoer'!BG164","v":0},{"$f":"'Overzicht Invoer'!BH164","v":0},{"$f":"'Overzicht Invoer'!BI164","v":0},{"$f":"'Overzicht Invoer'!BJ164","v":0},{"$f":"'Overzicht Invoer'!BK164","v":0},{"$f":"'Overzicht Invoer'!BL164","v":0},{"$f":"'Overzicht Invoer'!BM164","v":0},{"$f":"'Overzicht Invoer'!BN164","v":0},{"$f":"'Overzicht Invoer'!BO164","v":0},{"$f":"'Overzicht Invoer'!BP164","v":0},{"$f":"'Overzicht Invoer'!BQ164","v":0},{"$f":"'Overzicht Invoer'!BR164","v":0},{"$f":"'Overzicht Invoer'!BS164","v":0},{"$f":"'Overzicht Invoer'!BT164","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E92","v":"Vastrecht + Meettarief"},{"$f":"'Overzicht Invoer'!F92","v":4.4000000000000004},{"$f":"'Overzicht Invoer'!G92","v":"[€/kW/jr]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E93","v":"Vergoeding afleverstation"},{"$f":"'Overzicht Invoer'!F93","v":4131},{"$f":"'Overzicht Invoer'!G93","v":"[€/jr]"}]
[null,null,null,null,"Sensitivity Vastrecht",{"$f":" Resultaten!F$102","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$112","v":"Indexatie Vastrecht inkomsten"},{"$f":" 'Overzicht Invoer'!F$112","v":0.02},{"$f":" 'Overzicht Invoer'!G$112","v":"flag"},{"$f":" 'Overzicht Invoer'!H$112","v":0},{"$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$112","v":1},{"$f":" 'Overzicht Invoer'!N$112","v":1.02},{"$f":" 'Overzicht Invoer'!O$112","v":1.0404},{"$f":" 'Overzicht Invoer'!P$112","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$112","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$112","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$112","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$112","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$112","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$112","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$112","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$112","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$112","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$112","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$112","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$112","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$112","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$112","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$112","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$112","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$112","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$112","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$112","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$112","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$112","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$112","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$112","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$112","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$112","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$112","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$112","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$112","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$112","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$112","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$112","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$112","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$112","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$112","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$112","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$112","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$112","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$112","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$112","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$112","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$112","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$112","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$112","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$112","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$112","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$112","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$112","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$112","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$112","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$112","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$112","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$112","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$112","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$112","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$112","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$112","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$127","v":0},{"$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$127","v":0}]
[null,null,null,null,"Totaal vaste inkomsten Coll",null,"€",{"$f":" SUM(M423:BT423)","v":0},null,null,null,null,{"$f":"( M417 * (1 + $F420) * $F418+ M416 * $F419) * M421 * M422","v":0},{"$f":"( N417 * (1 + $F420) * $F418+ N416 * $F419) * N421 * N422","v":0},{"$f":"( O417 * (1 + $F420) * $F418+ O416 * $F419) * O421 * O422","v":0},0,0,0,0,{"$f":"( T417 * (1 + $F420) * $F418+ T416 * $F419) * T421 * T422","v":0},{"$f":"( U417 * (1 + $F420) * $F418+ U416 * $F419) * U421 * U422","v":0},{"$f":"( V417 * (1 + $F420) * $F418+ V416 * $F419) * V421 * V422","v":0},{"$f":"( W417 * (1 + $F420) * $F418+ W416 * $F419) * W421 * W422","v":0},{"$f":"( X417 * (1 + $F420) * $F418+ X416 * $F419) * X421 * X422","v":0},{"$f":"( Y417 * (1 + $F420) * $F418+ Y416 * $F419) * Y421 * Y422","v":0},{"$f":"( Z417 * (1 + $F420) * $F418+ Z416 * $F419) * Z421 * Z422","v":0},{"$f":"( AA417 * (1 + $F420) * $F418+ AA416 * $F419) * AA421 * AA422","v":0},{"$f":"( AB417 * (1 + $F420) * $F418+ AB416 * $F419) * AB421 * AB422","v":0},{"$f":"( AC417 * (1 + $F420) * $F418+ AC416 * $F419) * AC421 * AC422","v":0},{"$f":"( AD417 * (1 + $F420) * $F418+ AD416 * $F419) * AD421 * AD422","v":0},0,{"$f":"( AF417 * (1 + $F420) * $F418+ AF416 * $F419) * AF421 * AF422","v":0},{"$f":"( AG417 * (1 + $F420) * $F418+ AG416 * $F419) * AG421 * AG422","v":0},{"$f":"( AH417 * (1 + $F420) * $F418+ AH416 * $F419) * AH421 * AH422","v":0},{"$f":"( AI417 * (1 + $F420) * $F418+ AI416 * $F419) * AI421 * AI422","v":0},{"$f":"( AJ417 * (1 + $F420) * $F418+ AJ416 * $F419) * AJ421 * AJ422","v":0},{"$f":"( AK417 * (1 + $F420) * $F418+ AK416 * $F419) * AK421 * AK422","v":0},0,{"$f":"( AM417 * (1 + $F420) * $F418+ AM416 * $F419) * AM421 * AM422","v":0},0,{"$f":"( AO417 * (1 + $F420) * $F418+ AO416 * $F419) * AO421 * AO422","v":0},{"$f":"( AP417 * (1 + $F420) * $F418+ AP416 * $F419) * AP421 * AP422","v":0},{"$f":"( AQ417 * (1 + $F420) * $F418+ AQ416 * $F419) * AQ421 * AQ422","v":0},{"$f":"( AR417 * (1 + $F420) * $F418+ AR416 * $F419) * AR421 * AR422","v":0},{"$f":"( AS417 * (1 + $F420) * $F418+ AS416 * $F419) * AS421 * AS422","v":0},{"$f":"( AT417 * (1 + $F420) * $F418+ AT416 * $F419) * AT421 * AT422","v":0},0,{"$f":"( AV417 * (1 + $F420) * $F418+ AV416 * $F419) * AV421 * AV422","v":0},0,{"$f":"( AX417 * (1 + $F420) * $F418+ AX416 * $F419) * AX421 * AX422","v":0},{"$f":"( AY417 * (1 + $F420) * $F418+ AY416 * $F419) * AY421 * AY422","v":0},{"$f":"( AZ417 * (1 + $F420) * $F418+ AZ416 * $F419) * AZ421 * AZ422","v":0},{"$f":"( BA417 * (1 + $F420) * $F418+ BA416 * $F419) * BA421 * BA422","v":0},{"$f":"( BB417 * (1 + $F420) * $F418+ BB416 * $F419) * BB421 * BB422","v":0},{"$f":"( BC417 * (1 + $F420) * $F418+ BC416 * $F419) * BC421 * BC422","v":0},0,{"$f":"( BE417 * (1 + $F420) * $F418+ BE416 * $F419) * BE421 * BE422","v":0},0,{"$f":"( BG417 * (1 + $F420) * $F418+ BG416 * $F419) * BG421 * BG422","v":0},{"$f":"( BH417 * (1 + $F420) * $F418+ BH416 * $F419) * BH421 * BH422","v":0},{"$f":"( BI417 * (1 + $F420) * $F418+ BI416 * $F419) * BI421 * BI422","v":0},{"$f":"( BJ417 * (1 + $F420) * $F418+ BJ416 * $F419) * BJ421 * BJ422","v":0},{"$f":"( BK417 * (1 + $F420) * $F418+ BK416 * $F419) * BK421 * BK422","v":0},{"$f":"( BL417 * (1 + $F420) * $F418+ BL416 * $F419) * BL421 * BL422","v":0},0,{"$f":"( BN417 * (1 + $F420) * $F418+ BN416 * $F419) * BN421 * BN422","v":0},0,{"$f":"( BP417 * (1 + $F420) * $F418+ BP416 * $F419) * BP421 * BP422","v":0},{"$f":"( BQ417 * (1 + $F420) * $F418+ BQ416 * $F419) * BQ421 * BQ422","v":0},{"$f":"( BR417 * (1 + $F420) * $F418+ BR416 * $F419) * BR421 * BR422","v":0},{"$f":"( BS417 * (1 + $F420) * $F418+ BS416 * $F419) * BS421 * BS422","v":0},{"$f":"( BT417 * (1 + $F420) * $F418+ BT416 * $F419) * BT421 * BT422","v":0}]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E94","v":"Verbruikstarief Collectief"},{"$f":"'Overzicht Invoer'!F94","v":44.59},{"$f":"'Overzicht Invoer'!G94","v":"[€/GJ]"}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$113","v":"Indexatie Verbruikstarief warmte"},{"$f":" 'Overzicht Invoer'!F$113","v":0.02},{"$f":" 'Overzicht Invoer'!G$113","v":"flag"},{"$f":" 'Overzicht Invoer'!H$113","v":0},{"$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$113","v":1},{"$f":" 'Overzicht Invoer'!N$113","v":1.02},{"$f":" 'Overzicht Invoer'!O$113","v":1.0404},{"$f":" 'Overzicht Invoer'!P$113","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$113","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$113","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$113","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$113","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$113","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$113","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$113","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$113","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$113","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$113","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$113","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$113","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$113","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$113","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$113","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$113","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$113","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$113","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$113","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$113","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$113","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$113","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$113","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$113","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$113","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$113","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$113","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$113","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$113","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$113","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$113","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$113","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$113","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$113","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$113","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$113","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$113","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$113","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$113","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$113","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$113","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$113","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$113","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$113","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$113","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$113","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$113","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$113","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$113","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$113","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$113","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$113","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$113","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$113","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$113","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$113","v":3.2166968513386367}]
[null,null,null,null,{"$f":" E$348","v":"Totaal warmtevraag collectief bij de aansluiting"},{"$f":" F$348","v":0},{"$f":" G$348","v":"GJ"},0,0,0,0,0,{"$f":" M$348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AS$348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal variabele inkomsten Coll",null,"€",{"$f":" SUM(M428:BT428)","v":0},null,null,null,null,{"$f":" $F425 * M426 * M427","v":0},{"$f":" $F425 * N426 * N427","v":0},{"$f":" $F425 * O426 * O427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$423","v":"Totaal vaste inkomsten Coll"},{"$f":" F$423","v":0},"€",0,0,0,0,0,{"$f":" M$423","v":0},{"$f":" N$423","v":0},{"$f":" O$423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$428","v":"Totaal variabele inkomsten Coll"},{"$f":" F$428","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Totaal inkomsten collectief",null,"€",{"$f":" SUM(M432:BT432)","v":0},null,null,null,null,{"$f":" SUM(M430:M431)","v":0},{"$f":" SUM(N430:N431)","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. Opbrengsten Utiliteit"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E175","v":"Cumulatief aantal utiliteiten aangesloten"},{"$f":"'Overzicht Invoer'!F175","v":0},{"$f":"'Overzicht Invoer'!G175","v":"[#]"},{"$f":"'Overzicht Invoer'!H175","v":0},{"$f":"'Overzicht Invoer'!I175","v":0},{"$f":"'Overzicht Invoer'!J175","v":0},{"$f":"'Overzicht Invoer'!K175","v":0},{"$f":"'Overzicht Invoer'!L175","v":0},{"$f":"'Overzicht Invoer'!M175","v":0},{"$f":"'Overzicht Invoer'!N175","v":0},{"$f":"'Overzicht Invoer'!O175","v":0},{"$f":"'Overzicht Invoer'!P175","v":0},{"$f":"'Overzicht Invoer'!Q175","v":0},{"$f":"'Overzicht Invoer'!R175","v":0},{"$f":"'Overzicht Invoer'!S175","v":0},{"$f":"'Overzicht Invoer'!T175","v":0},{"$f":"'Overzicht Invoer'!U175","v":0},{"$f":"'Overzicht Invoer'!V175","v":0},{"$f":"'Overzicht Invoer'!W175","v":0},{"$f":"'Overzicht Invoer'!X175","v":0},{"$f":"'Overzicht Invoer'!Y175","v":0},{"$f":"'Overzicht Invoer'!Z175","v":0},{"$f":"'Overzicht Invoer'!AA175","v":0},{"$f":"'Overzicht Invoer'!AB175","v":0},{"$f":"'Overzicht Invoer'!AC175","v":0},{"$f":"'Overzicht Invoer'!AD175","v":0},{"$f":"'Overzicht Invoer'!AE175","v":0},{"$f":"'Overzicht Invoer'!AF175","v":0},{"$f":"'Overzicht Invoer'!AG175","v":0},{"$f":"'Overzicht Invoer'!AH175","v":0},{"$f":"'Overzicht Invoer'!AI175","v":0},{"$f":"'Overzicht Invoer'!AJ175","v":0},{"$f":"'Overzicht Invoer'!AK175","v":0},{"$f":"'Overzicht Invoer'!AL175","v":0},{"$f":"'Overzicht Invoer'!AM175","v":0},{"$f":"'Overzicht Invoer'!AN175","v":0},{"$f":"'Overzicht Invoer'!AO175","v":0},{"$f":"'Overzicht Invoer'!AP175","v":0},{"$f":"'Overzicht Invoer'!AQ175","v":0},{"$f":"'Overzicht Invoer'!AR175","v":0},{"$f":"'Overzicht Invoer'!AS175","v":0},{"$f":"'Overzicht Invoer'!AT175","v":0},{"$f":"'Overzicht Invoer'!AU175","v":0},{"$f":"'Overzicht Invoer'!AV175","v":0},{"$f":"'Overzicht Invoer'!AW175","v":0},{"$f":"'Overzicht Invoer'!AX175","v":0},{"$f":"'Overzicht Invoer'!AY175","v":0},{"$f":"'Overzicht Invoer'!AZ175","v":0},{"$f":"'Overzicht Invoer'!BA175","v":0},{"$f":"'Overzicht Invoer'!BB175","v":0},{"$f":"'Overzicht Invoer'!BC175","v":0},{"$f":"'Overzicht Invoer'!BD175","v":0},{"$f":"'Overzicht Invoer'!BE175","v":0},{"$f":"'Overzicht Invoer'!BF175","v":0},{"$f":"'Overzicht Invoer'!BG175","v":0},{"$f":"'Overzicht Invoer'!BH175","v":0},{"$f":"'Overzicht Invoer'!BI175","v":0},{"$f":"'Overzicht Invoer'!BJ175","v":0},{"$f":"'Overzicht Invoer'!BK175","v":0},{"$f":"'Overzicht Invoer'!BL175","v":0},{"$f":"'Overzicht Invoer'!BM175","v":0},{"$f":"'Overzicht Invoer'!BN175","v":0},{"$f":"'Overzicht Invoer'!BO175","v":0},{"$f":"'Overzicht Invoer'!BP175","v":0},{"$f":"'Overzicht Invoer'!BQ175","v":0},{"$f":"'Overzicht Invoer'!BR175","v":0},{"$f":"'Overzicht Invoer'!BS175","v":0},{"$f":"'Overzicht Invoer'!BT175","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E178","v":"Vermogen utiliteiten (cumulatief)"},{"$f":"'Overzicht Invoer'!F178","v":0},{"$f":"'Overzicht Invoer'!G178","v":"[kW]"},{"$f":"'Overzicht Invoer'!H178","v":0},{"$f":"'Overzicht Invoer'!I178","v":0},{"$f":"'Overzicht Invoer'!J178","v":0},{"$f":"'Overzicht Invoer'!K178","v":0},{"$f":"'Overzicht Invoer'!L178","v":0},{"$f":"'Overzicht Invoer'!M178","v":0},{"$f":"'Overzicht Invoer'!N178","v":0},{"$f":"'Overzicht Invoer'!O178","v":0},{"$f":"'Overzicht Invoer'!P178","v":0},{"$f":"'Overzicht Invoer'!Q178","v":0},{"$f":"'Overzicht Invoer'!R178","v":0},{"$f":"'Overzicht Invoer'!S178","v":0},{"$f":"'Overzicht Invoer'!T178","v":0},{"$f":"'Overzicht Invoer'!U178","v":0},{"$f":"'Overzicht Invoer'!V178","v":0},{"$f":"'Overzicht Invoer'!W178","v":0},{"$f":"'Overzicht Invoer'!X178","v":0},{"$f":"'Overzicht Invoer'!Y178","v":0},{"$f":"'Overzicht Invoer'!Z178","v":0},{"$f":"'Overzicht Invoer'!AA178","v":0},{"$f":"'Overzicht Invoer'!AB178","v":0},{"$f":"'Overzicht Invoer'!AC178","v":0},{"$f":"'Overzicht Invoer'!AD178","v":0},{"$f":"'Overzicht Invoer'!AE178","v":0},{"$f":"'Overzicht Invoer'!AF178","v":0},{"$f":"'Overzicht Invoer'!AG178","v":0},{"$f":"'Overzicht Invoer'!AH178","v":0},{"$f":"'Overzicht Invoer'!AI178","v":0},{"$f":"'Overzicht Invoer'!AJ178","v":0},{"$f":"'Overzicht Invoer'!AK178","v":0},{"$f":"'Overzicht Invoer'!AL178","v":0},{"$f":"'Overzicht Invoer'!AM178","v":0},{"$f":"'Overzicht Invoer'!AN178","v":0},{"$f":"'Overzicht Invoer'!AO178","v":0},{"$f":"'Overzicht Invoer'!AP178","v":0},{"$f":"'Overzicht Invoer'!AQ178","v":0},{"$f":"'Overzicht Invoer'!AR178","v":0},{"$f":"'Overzicht Invoer'!AS178","v":0},{"$f":"'Overzicht Invoer'!AT178","v":0},{"$f":"'Overzicht Invoer'!AU178","v":0},{"$f":"'Overzicht Invoer'!AV178","v":0},{"$f":"'Overzicht Invoer'!AW178","v":0},{"$f":"'Overzicht Invoer'!AX178","v":0},{"$f":"'Overzicht Invoer'!AY178","v":0},{"$f":"'Overzicht Invoer'!AZ178","v":0},{"$f":"'Overzicht Invoer'!BA178","v":0},{"$f":"'Overzicht Invoer'!BB178","v":0},{"$f":"'Overzicht Invoer'!BC178","v":0},{"$f":"'Overzicht Invoer'!BD178","v":0},{"$f":"'Overzicht Invoer'!BE178","v":0},{"$f":"'Overzicht Invoer'!BF178","v":0},{"$f":"'Overzicht Invoer'!BG178","v":0},{"$f":"'Overzicht Invoer'!BH178","v":0},{"$f":"'Overzicht Invoer'!BI178","v":0},{"$f":"'Overzicht Invoer'!BJ178","v":0},{"$f":"'Overzicht Invoer'!BK178","v":0},{"$f":"'Overzicht Invoer'!BL178","v":0},{"$f":"'Overzicht Invoer'!BM178","v":0},{"$f":"'Overzicht Invoer'!BN178","v":0},{"$f":"'Overzicht Invoer'!BO178","v":0},{"$f":"'Overzicht Invoer'!BP178","v":0},{"$f":"'Overzicht Invoer'!BQ178","v":0},{"$f":"'Overzicht Invoer'!BR178","v":0},{"$f":"'Overzicht Invoer'!BS178","v":0},{"$f":"'Overzicht Invoer'!BT178","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E97","v":"Vastrecht + Meettarief"},{"$f":"'Overzicht Invoer'!F97","v":4.4000000000000004},{"$f":"'Overzicht Invoer'!G97","v":"[€/kW/jr]"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E98","v":"Vergoeding afleverstation"},{"$f":"'Overzicht Invoer'!F98","v":4131},{"$f":"'Overzicht Invoer'!G98","v":"[€/jr]"}]
[null,null,null,null,"Sensitivity Vastrecht",{"$f":" Resultaten!F$102","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$112","v":"Indexatie Vastrecht inkomsten"},{"$f":" 'Overzicht Invoer'!F$112","v":0.02},{"$f":" 'Overzicht Invoer'!G$112","v":"flag"},{"$f":" 'Overzicht Invoer'!H$112","v":0},{"$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$112","v":1},{"$f":" 'Overzicht Invoer'!N$112","v":1.02},{"$f":" 'Overzicht Invoer'!O$112","v":1.0404},{"$f":" 'Overzicht Invoer'!P$112","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$112","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$112","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$112","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$112","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$112","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$112","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$112","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$112","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$112","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$112","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$112","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$112","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$112","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$112","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$112","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$112","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$112","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$112","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$112","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$112","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$112","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$112","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$112","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$112","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$112","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$112","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$112","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$112","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$112","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$112","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$112","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$112","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$112","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$112","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$112","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$112","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$112","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$112","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$112","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$112","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$112","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$112","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$112","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$112","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$112","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$112","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$112","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$112","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$112","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$112","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$112","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$112","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$112","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$112","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$112","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$112","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$128","v":"Timing Exploitatie utiliteit"},{"$f":" 'Overzicht Invoer'!F$128","v":30},{"$f":" 'Overzicht Invoer'!G$128","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$128","v":0},{"$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$128","v":0}]
[null,null,null,null,"Totaal vaste inkomsten Util",null,"€",{"$f":" SUM(M443:BT443)","v":0},null,null,null,null,{"$f":"( M437 * (1 + $F440) * $F438+ M436 * $F439) * M441 * M442","v":0},{"$f":"( N437 * (1 + $F440) * $F438+ N436 * $F439) * N441 * N442","v":0},0,0,0,0,0,{"$f":"( T437 * (1 + $F440) * $F438+ T436 * $F439) * T441 * T442","v":0},{"$f":"( U437 * (1 + $F440) * $F438+ U436 * $F439) * U441 * U442","v":0},{"$f":"( V437 * (1 + $F440) * $F438+ V436 * $F439) * V441 * V442","v":0},{"$f":"( W437 * (1 + $F440) * $F438+ W436 * $F439) * W441 * W442","v":0},0,0,0,0,0,{"$f":"( AC437 * (1 + $F440) * $F438+ AC436 * $F439) * AC441 * AC442","v":0},{"$f":"( AD437 * (1 + $F440) * $F438+ AD436 * $F439) * AD441 * AD442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E99","v":"Verbruikstarief Utiliteit"},{"$f":"'Overzicht Invoer'!F99","v":44.59},{"$f":"'Overzicht Invoer'!G99","v":"[€/GJ]"}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$113","v":"Indexatie Verbruikstarief warmte"},{"$f":" 'Overzicht Invoer'!F$113","v":0.02},{"$f":" 'Overzicht Invoer'!G$113","v":"flag"},{"$f":" 'Overzicht Invoer'!H$113","v":0},{"$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$113","v":1},{"$f":" 'Overzicht Invoer'!N$113","v":1.02},{"$f":" 'Overzicht Invoer'!O$113","v":1.0404},{"$f":" 'Overzicht Invoer'!P$113","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$113","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$113","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$113","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$113","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$113","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$113","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$113","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$113","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$113","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$113","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$113","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$113","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$113","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$113","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$113","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$113","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$113","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$113","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$113","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$113","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$113","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$113","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$113","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$113","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$113","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$113","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$113","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$113","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$113","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$113","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$113","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$113","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$113","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$113","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$113","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$113","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$113","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$113","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$113","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$113","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$113","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$113","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$113","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$113","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$113","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$113","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$113","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$113","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$113","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$113","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$113","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$113","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$113","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$113","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$113","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$113","v":3.2166968513386367}]
[null,null,null,null,{"$f":" E$353","v":"Totaal warmtevraag utiliteit bij de aansluiting"},{"$f":" F$353","v":0},"GJ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$353","v":0},0,0]
[null,null,null,null,"Totaal variabele inkomsten Util",null,"€",{"$f":" SUM(M448:BT448)","v":0},null,null,null,null,{"$f":" $F445 * M446 * M447","v":0},{"$f":" $F445 * N446 * N447","v":0},{"$f":" $F445 * O446 * O447","v":0},{"$f":" $F445 * P446 * P447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E$443","v":"Totaal vaste inkomsten Util"},{"$f":"F$443","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$443","v":0},0,0]
[null,null,null,null,{"$f":"E$448","v":"Totaal variabele inkomsten Util"},{"$f":"F$448","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$448","v":0},0,0]
[null,null,null,null,"Totaal inkomsten utiliteit",null,"€",{"$f":" SUM(M452:BT452)","v":0},null,null,null,null,{"$f":" SUM(M450:M451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["9. Leegstand en Debiteurenrisico"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E10","v":"Leegstand individuele kleinverbruikers"},{"$f":"'Overzicht Invoer'!F10","v":1.4E-2},{"$f":"'Overzicht Invoer'!G10","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E11","v":"Leegstand Collectief"},{"$f":"'Overzicht Invoer'!F11","v":1.4E-2},{"$f":"'Overzicht Invoer'!G11","v":"factor"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E9","v":"Debiteurenrisico "},{"$f":"'Overzicht Invoer'!F9","v":0},{"$f":"'Overzicht Invoer'!G9","v":"factor"}]
[null,null,null,null,{"$f":" E$410","v":"Totaal vaste inkomsten KV"},0,"€",20757502.726339627,0,0,0,0,0,210993.12,322819.47359999997,439034.48409599997,559768.96722240001,570964.34656684799,582383.63349818496,594031.30616814853,605911.93229151156,618030.17093734187,630390.77435608872,642998.5898432103,655858.56164007471,668975.73287287611,{"$f":" AA$410","v":682355.2475303337},696002.35248094017,709922.39953055908,724120.84752117039,738603.26447159366,753375.3297610255,768442.83635624615,783811.69308337092,799487.92694503849,815477.68548393901,{"$f":" AK$410","v":831787.23919361783},848422.98397749022,865391.44365704013,882699.27253018075,900353.25798078463,918360.32314040011,936727.52960320818,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$410","v":0},0,0]
[null,null,null,null,{"$f":" E$411","v":"Totaal variabele inkomsten KV"},{"$f":" F$411","v":0},"€",40056879.864667699,0,0,0,0,0,426361.76604840008,650547.75650810404,882316.33490853221,1121856.8442317045,1141135.5686841314,1160736.6993769628,1180665.4210700332,1200926.9969510762,1221526.7696989328,1242470.162557923,1263762.6804233931,1285409.9109384594,1307417.5256019589,1329791.2808876226,1352537.0193744721,1375660.6708884411,1399168.2536552185,1423065.8754643118,1447359.7348443065,1472056.122249316,1497161.4212565874,1522682.1097752505,1548624.7612661563,1574996.0459727896,1601802.7321631813,1629051.6873827998,1656749.8797183367,1684904.3790723435,1713522.358448622,1742611.0952483234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$411","v":0},0,0]
[null,null,null,null,{"$f":" E$423","v":"Totaal vaste inkomsten Coll"},{"$f":" F$423","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AA$423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$431","v":"Totaal variabele inkomsten Coll"},{"$f":" F$431","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$443","v":"Totaal vaste inkomsten Util"},{"$f":" F$443","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$443","v":0},0,0]
[null,null,null,null,{"$f":"E448","v":"Totaal variabele inkomsten Util"},{"$f":"F448","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR448","v":0},0,0]
[null,null,null,null,"Totaal leegstand & debiteurenrisico",null,"€",{"$f":" SUM(M465:BT465)","v":-851401.35627410247},null,null,null,null,{"$f":" - (SUM(M459:M460) * $F456 + SUM(M461:M462) * $F$457 + SUM(M459:M464) * $F458)","v":0},{"$f":" - (SUM(N459:N460) * $F456 + SUM(N461:N462) * $F$457 + SUM(N459:N464) * $F458)","v":-8922.9684046776019},{"$f":" - (SUM(O459:O460) * $F456 + SUM(O461:O462) * $F$457 + SUM(O459:O464) * $F458)","v":-13627.141221513455},-18498.911466063451,-23542.761360357465,-23969.398813513712,-24403.684660252071,-24845.754181334545,-25295.745009396229,-25753.797168907844,-26220.053116796167,-26694.657783732448,-27177.75861609948,-27669.50561864769,-28170.051397851388,-28679.551205975771,-29198.162985866005,-29726.047416469446,-30263.367959102678,-30810.290904474648,-31366.985420477875,-31933.62360075942,-32510.380514084045,-33097.434254501335,-33694.965992329708,-34303.160025969402,-34922.20383455776,-35552.288131479247,-36193.606918743797,-36846.357542246311,-37510.740747921438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["10. Onderhoud & Beheer"]
[]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$62","v":"OPEX hoofddistributietracé"},{"$f":" 'Overzicht Invoer'!F$62","v":0},{"$f":" 'Overzicht Invoer'!G$62","v":"€/jaar"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M187","v":1},{"$f":"IF(M470+'Overzicht Invoer'!N187>1,1,M470+'Overzicht Invoer'!N187)","v":1},{"$f":"IF(N470+'Overzicht Invoer'!O187>1,1,N470+'Overzicht Invoer'!O187)","v":1},{"$f":"IF(O470+'Overzicht Invoer'!P187>1,1,O470+'Overzicht Invoer'!P187)","v":1},{"$f":"IF(P470+'Overzicht Invoer'!Q187>1,1,P470+'Overzicht Invoer'!Q187)","v":1},{"$f":"IF(Q470+'Overzicht Invoer'!R187>1,1,Q470+'Overzicht Invoer'!R187)","v":1},{"$f":"IF(R470+'Overzicht Invoer'!S187>1,1,R470+'Overzicht Invoer'!S187)","v":1},{"$f":"IF(S470+'Overzicht Invoer'!T187>1,1,S470+'Overzicht Invoer'!T187)","v":1},{"$f":"IF(T470+'Overzicht Invoer'!U187>1,1,T470+'Overzicht Invoer'!U187)","v":1},{"$f":"IF(U470+'Overzicht Invoer'!V187>1,1,U470+'Overzicht Invoer'!V187)","v":1},{"$f":"IF(V470+'Overzicht Invoer'!W187>1,1,V470+'Overzicht Invoer'!W187)","v":1},{"$f":"IF(W470+'Overzicht Invoer'!X187>1,1,W470+'Overzicht Invoer'!X187)","v":1},{"$f":"IF(X470+'Overzicht Invoer'!Y187>1,1,X470+'Overzicht Invoer'!Y187)","v":1},{"$f":"IF(Y470+'Overzicht Invoer'!Z187>1,1,Y470+'Overzicht Invoer'!Z187)","v":1},{"$f":"IF(Z470+'Overzicht Invoer'!AA187>1,1,Z470+'Overzicht Invoer'!AA187)","v":1},{"$f":"IF(AA470+'Overzicht Invoer'!AB187>1,1,AA470+'Overzicht Invoer'!AB187)","v":1},{"$f":"IF(AB470+'Overzicht Invoer'!AC187>1,1,AB470+'Overzicht Invoer'!AC187)","v":1},{"$f":"IF(AC470+'Overzicht Invoer'!AD187>1,1,AC470+'Overzicht Invoer'!AD187)","v":1},{"$f":"IF(AD470+'Overzicht Invoer'!AE187>1,1,AD470+'Overzicht Invoer'!AE187)","v":1},{"$f":"IF(AE470+'Overzicht Invoer'!AF187>1,1,AE470+'Overzicht Invoer'!AF187)","v":1},{"$f":"IF(AF470+'Overzicht Invoer'!AG187>1,1,AF470+'Overzicht Invoer'!AG187)","v":1},{"$f":"IF(AG470+'Overzicht Invoer'!AH187>1,1,AG470+'Overzicht Invoer'!AH187)","v":1},{"$f":"IF(AH470+'Overzicht Invoer'!AI187>1,1,AH470+'Overzicht Invoer'!AI187)","v":1},{"$f":"IF(AI470+'Overzicht Invoer'!AJ187>1,1,AI470+'Overzicht Invoer'!AJ187)","v":1},{"$f":"IF(AJ470+'Overzicht Invoer'!AK187>1,1,AJ470+'Overzicht Invoer'!AK187)","v":1},{"$f":"IF(AK470+'Overzicht Invoer'!AL187>1,1,AK470+'Overzicht Invoer'!AL187)","v":1},{"$f":"IF(AL470+'Overzicht Invoer'!AM187>1,1,AL470+'Overzicht Invoer'!AM187)","v":1},{"$f":"IF(AM470+'Overzicht Invoer'!AN187>1,1,AM470+'Overzicht Invoer'!AN187)","v":1},{"$f":"IF(AN470+'Overzicht Invoer'!AO187>1,1,AN470+'Overzicht Invoer'!AO187)","v":1},{"$f":"IF(AO470+'Overzicht Invoer'!AP187>1,1,AO470+'Overzicht Invoer'!AP187)","v":1},{"$f":"IF(AP470+'Overzicht Invoer'!AQ187>1,1,AP470+'Overzicht Invoer'!AQ187)","v":1},{"$f":"IF(AQ470+'Overzicht Invoer'!AR187>1,1,AQ470+'Overzicht Invoer'!AR187)","v":1},{"$f":"IF(AR470+'Overzicht Invoer'!AS187>1,1,AR470+'Overzicht Invoer'!AS187)","v":1},{"$f":"IF(AS470+'Overzicht Invoer'!AT187>1,1,AS470+'Overzicht Invoer'!AT187)","v":1},{"$f":"IF(AT470+'Overzicht Invoer'!AU187>1,1,AT470+'Overzicht Invoer'!AU187)","v":1},{"$f":"IF(AU470+'Overzicht Invoer'!AV187>1,1,AU470+'Overzicht Invoer'!AV187)","v":1},{"$f":"IF(AV470+'Overzicht Invoer'!AW187>1,1,AV470+'Overzicht Invoer'!AW187)","v":1},{"$f":"IF(AW470+'Overzicht Invoer'!AX187>1,1,AW470+'Overzicht Invoer'!AX187)","v":1},{"$f":"IF(AX470+'Overzicht Invoer'!AY187>1,1,AX470+'Overzicht Invoer'!AY187)","v":1},{"$f":"IF(AY470+'Overzicht Invoer'!AZ187>1,1,AY470+'Overzicht Invoer'!AZ187)","v":1},{"$f":"IF(AZ470+'Overzicht Invoer'!BA187>1,1,AZ470+'Overzicht Invoer'!BA187)","v":1},{"$f":"IF(BA470+'Overzicht Invoer'!BB187>1,1,BA470+'Overzicht Invoer'!BB187)","v":1},{"$f":"IF(BB470+'Overzicht Invoer'!BC187>1,1,BB470+'Overzicht Invoer'!BC187)","v":1},{"$f":"IF(BC470+'Overzicht Invoer'!BD187>1,1,BC470+'Overzicht Invoer'!BD187)","v":1},{"$f":"IF(BD470+'Overzicht Invoer'!BE187>1,1,BD470+'Overzicht Invoer'!BE187)","v":1},{"$f":"IF(BE470+'Overzicht Invoer'!BF187>1,1,BE470+'Overzicht Invoer'!BF187)","v":1},{"$f":"IF(BF470+'Overzicht Invoer'!BG187>1,1,BF470+'Overzicht Invoer'!BG187)","v":1},{"$f":"IF(BG470+'Overzicht Invoer'!BH187>1,1,BG470+'Overzicht Invoer'!BH187)","v":1},{"$f":"IF(BH470+'Overzicht Invoer'!BI187>1,1,BH470+'Overzicht Invoer'!BI187)","v":1},{"$f":"IF(BI470+'Overzicht Invoer'!BJ187>1,1,BI470+'Overzicht Invoer'!BJ187)","v":1},{"$f":"IF(BJ470+'Overzicht Invoer'!BK187>1,1,BJ470+'Overzicht Invoer'!BK187)","v":1},{"$f":"IF(BK470+'Overzicht Invoer'!BL187>1,1,BK470+'Overzicht Invoer'!BL187)","v":1},{"$f":"IF(BL470+'Overzicht Invoer'!BM187>1,1,BL470+'Overzicht Invoer'!BM187)","v":1},{"$f":"IF(BM470+'Overzicht Invoer'!BN187>1,1,BM470+'Overzicht Invoer'!BN187)","v":1},{"$f":"IF(BN470+'Overzicht Invoer'!BO187>1,1,BN470+'Overzicht Invoer'!BO187)","v":1},{"$f":"IF(BO470+'Overzicht Invoer'!BP187>1,1,BO470+'Overzicht Invoer'!BP187)","v":1},{"$f":"IF(BP470+'Overzicht Invoer'!BQ187>1,1,BP470+'Overzicht Invoer'!BQ187)","v":1},{"$f":"IF(BQ470+'Overzicht Invoer'!BR187>1,1,BQ470+'Overzicht Invoer'!BR187)","v":1},{"$f":"IF(BR470+'Overzicht Invoer'!BS187>1,1,BR470+'Overzicht Invoer'!BS187)","v":1},{"$f":"IF(BS470+'Overzicht Invoer'!BT187>1,1,BS470+'Overzicht Invoer'!BT187)","v":1}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$108","v":0.02},{"$f":" 'Overzicht Invoer'!G$108","v":"flag"},{"$f":" 'Overzicht Invoer'!H$108","v":0},{"$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$108","v":1.02},{"$f":" 'Overzicht Invoer'!O$108","v":1.0404},{"$f":" 'Overzicht Invoer'!P$108","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$108","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$108","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$108","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$108","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$108","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$108","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$108","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$108","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$108","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$108","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$108","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$108","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$108","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$108","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$108","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$108","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$108","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$108","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$108","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$108","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$108","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$108","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$108","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$108","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$108","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$108","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$108","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$108","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$108","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$108","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$108","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$108","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$108","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$108","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$108","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$108","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$108","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$108","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$108","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$108","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$108","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$108","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$108","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$108","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$108","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$108","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$108","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$108","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$108","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$108","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$108","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$108","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$108","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$108","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$108","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$108","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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$124","v":0}]
[null,null,null,null,"Onderhoud en beheer Tracé",null,"€",{"$f":" SUM(M474:BT474)","v":0},null,null,null,null,{"$f":" $F470 * M472 * M473 * (1 + $F471)*M470","v":0},{"$f":" $F470 * N472 * N473 * (1 + $F471)*N470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E63","v":"OPEX Primaire Leidingnetten"},{"$f":"'Overzicht Invoer'!F63","v":32814},{"$f":"'Overzicht Invoer'!G63","v":"€/jaar"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M188","v":0},{"$f":"IF(M476+'Overzicht Invoer'!N188>1,1,M476+'Overzicht Invoer'!N188)","v":0.33},{"$f":"IF(N476+'Overzicht Invoer'!O188>1,1,N476+'Overzicht Invoer'!O188)","v":0.66},{"$f":"IF(O476+'Overzicht Invoer'!P188>1,1,O476+'Overzicht Invoer'!P188)","v":1},{"$f":"IF(P476+'Overzicht Invoer'!Q188>1,1,P476+'Overzicht Invoer'!Q188)","v":1},{"$f":"IF(Q476+'Overzicht Invoer'!R188>1,1,Q476+'Overzicht Invoer'!R188)","v":1},{"$f":"IF(R476+'Overzicht Invoer'!S188>1,1,R476+'Overzicht Invoer'!S188)","v":1},{"$f":"IF(S476+'Overzicht Invoer'!T188>1,1,S476+'Overzicht Invoer'!T188)","v":1},{"$f":"IF(T476+'Overzicht Invoer'!U188>1,1,T476+'Overzicht Invoer'!U188)","v":1},{"$f":"IF(U476+'Overzicht Invoer'!V188>1,1,U476+'Overzicht Invoer'!V188)","v":1},{"$f":"IF(V476+'Overzicht Invoer'!W188>1,1,V476+'Overzicht Invoer'!W188)","v":1},{"$f":"IF(W476+'Overzicht Invoer'!X188>1,1,W476+'Overzicht Invoer'!X188)","v":1},{"$f":"IF(X476+'Overzicht Invoer'!Y188>1,1,X476+'Overzicht Invoer'!Y188)","v":1},{"$f":"IF(Y476+'Overzicht Invoer'!Z188>1,1,Y476+'Overzicht Invoer'!Z188)","v":1},{"$f":"IF(Z476+'Overzicht Invoer'!AA188>1,1,Z476+'Overzicht Invoer'!AA188)","v":1},{"$f":"IF(AA476+'Overzicht Invoer'!AB188>1,1,AA476+'Overzicht Invoer'!AB188)","v":1},{"$f":"IF(AB476+'Overzicht Invoer'!AC188>1,1,AB476+'Overzicht Invoer'!AC188)","v":1},{"$f":"IF(AC476+'Overzicht Invoer'!AD188>1,1,AC476+'Overzicht Invoer'!AD188)","v":1},{"$f":"IF(AD476+'Overzicht Invoer'!AE188>1,1,AD476+'Overzicht Invoer'!AE188)","v":1},{"$f":"IF(AE476+'Overzicht Invoer'!AF188>1,1,AE476+'Overzicht Invoer'!AF188)","v":1},{"$f":"IF(AF476+'Overzicht Invoer'!AG188>1,1,AF476+'Overzicht Invoer'!AG188)","v":1},{"$f":"IF(AG476+'Overzicht Invoer'!AH188>1,1,AG476+'Overzicht Invoer'!AH188)","v":1},{"$f":"IF(AH476+'Overzicht Invoer'!AI188>1,1,AH476+'Overzicht Invoer'!AI188)","v":1},{"$f":"IF(AI476+'Overzicht Invoer'!AJ188>1,1,AI476+'Overzicht Invoer'!AJ188)","v":1},{"$f":"IF(AJ476+'Overzicht Invoer'!AK188>1,1,AJ476+'Overzicht Invoer'!AK188)","v":1},{"$f":"IF(AK476+'Overzicht Invoer'!AL188>1,1,AK476+'Overzicht Invoer'!AL188)","v":1},{"$f":"IF(AL476+'Overzicht Invoer'!AM188>1,1,AL476+'Overzicht Invoer'!AM188)","v":1},{"$f":"IF(AM476+'Overzicht Invoer'!AN188>1,1,AM476+'Overzicht Invoer'!AN188)","v":1},{"$f":"IF(AN476+'Overzicht Invoer'!AO188>1,1,AN476+'Overzicht Invoer'!AO188)","v":1},{"$f":"IF(AO476+'Overzicht Invoer'!AP188>1,1,AO476+'Overzicht Invoer'!AP188)","v":1},{"$f":"IF(AP476+'Overzicht Invoer'!AQ188>1,1,AP476+'Overzicht Invoer'!AQ188)","v":1},{"$f":"IF(AQ476+'Overzicht Invoer'!AR188>1,1,AQ476+'Overzicht Invoer'!AR188)","v":1},{"$f":"IF(AR476+'Overzicht Invoer'!AS188>1,1,AR476+'Overzicht Invoer'!AS188)","v":1},{"$f":"IF(AS476+'Overzicht Invoer'!AT188>1,1,AS476+'Overzicht Invoer'!AT188)","v":1},{"$f":"IF(AT476+'Overzicht Invoer'!AU188>1,1,AT476+'Overzicht Invoer'!AU188)","v":1},{"$f":"IF(AU476+'Overzicht Invoer'!AV188>1,1,AU476+'Overzicht Invoer'!AV188)","v":1},{"$f":"IF(AV476+'Overzicht Invoer'!AW188>1,1,AV476+'Overzicht Invoer'!AW188)","v":1},{"$f":"IF(AW476+'Overzicht Invoer'!AX188>1,1,AW476+'Overzicht Invoer'!AX188)","v":1},{"$f":"IF(AX476+'Overzicht Invoer'!AY188>1,1,AX476+'Overzicht Invoer'!AY188)","v":1},{"$f":"IF(AY476+'Overzicht Invoer'!AZ188>1,1,AY476+'Overzicht Invoer'!AZ188)","v":1},{"$f":"IF(AZ476+'Overzicht Invoer'!BA188>1,1,AZ476+'Overzicht Invoer'!BA188)","v":1},{"$f":"IF(BA476+'Overzicht Invoer'!BB188>1,1,BA476+'Overzicht Invoer'!BB188)","v":1},{"$f":"IF(BB476+'Overzicht Invoer'!BC188>1,1,BB476+'Overzicht Invoer'!BC188)","v":1},{"$f":"IF(BC476+'Overzicht Invoer'!BD188>1,1,BC476+'Overzicht Invoer'!BD188)","v":1},{"$f":"IF(BD476+'Overzicht Invoer'!BE188>1,1,BD476+'Overzicht Invoer'!BE188)","v":1},{"$f":"IF(BE476+'Overzicht Invoer'!BF188>1,1,BE476+'Overzicht Invoer'!BF188)","v":1},{"$f":"IF(BF476+'Overzicht Invoer'!BG188>1,1,BF476+'Overzicht Invoer'!BG188)","v":1},{"$f":"IF(BG476+'Overzicht Invoer'!BH188>1,1,BG476+'Overzicht Invoer'!BH188)","v":1},{"$f":"IF(BH476+'Overzicht Invoer'!BI188>1,1,BH476+'Overzicht Invoer'!BI188)","v":1},{"$f":"IF(BI476+'Overzicht Invoer'!BJ188>1,1,BI476+'Overzicht Invoer'!BJ188)","v":1},{"$f":"IF(BJ476+'Overzicht Invoer'!BK188>1,1,BJ476+'Overzicht Invoer'!BK188)","v":1},{"$f":"IF(BK476+'Overzicht Invoer'!BL188>1,1,BK476+'Overzicht Invoer'!BL188)","v":1},{"$f":"IF(BL476+'Overzicht Invoer'!BM188>1,1,BL476+'Overzicht Invoer'!BM188)","v":1},{"$f":"IF(BM476+'Overzicht Invoer'!BN188>1,1,BM476+'Overzicht Invoer'!BN188)","v":1},{"$f":"IF(BN476+'Overzicht Invoer'!BO188>1,1,BN476+'Overzicht Invoer'!BO188)","v":1},{"$f":"IF(BO476+'Overzicht Invoer'!BP188>1,1,BO476+'Overzicht Invoer'!BP188)","v":1},{"$f":"IF(BP476+'Overzicht Invoer'!BQ188>1,1,BP476+'Overzicht Invoer'!BQ188)","v":1},{"$f":"IF(BQ476+'Overzicht Invoer'!BR188>1,1,BQ476+'Overzicht Invoer'!BR188)","v":1},{"$f":"IF(BR476+'Overzicht Invoer'!BS188>1,1,BR476+'Overzicht Invoer'!BS188)","v":1},{"$f":"IF(BS476+'Overzicht Invoer'!BT188>1,1,BS476+'Overzicht Invoer'!BT188)","v":1}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$108","v":0.02},{"$f":" 'Overzicht Invoer'!G$108","v":"flag"},{"$f":" 'Overzicht Invoer'!H$108","v":0},{"$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$108","v":1.02},{"$f":" 'Overzicht Invoer'!O$108","v":1.0404},{"$f":" 'Overzicht Invoer'!P$108","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$108","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$108","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$108","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$108","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$108","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$108","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$108","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$108","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$108","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$108","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$108","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$108","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$108","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$108","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$108","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$108","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$108","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$108","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$108","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$108","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$108","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$108","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$108","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$108","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$108","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$108","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$108","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$108","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$108","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$108","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$108","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$108","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$108","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$108","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$108","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$108","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$108","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$108","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$108","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$108","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$108","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$108","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$108","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$108","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$108","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$108","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$108","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$108","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$108","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$108","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$108","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$108","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$108","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$108","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$108","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$108","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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$124","v":0}]
[null,null,null,null,"Onderhoud en beheer Primaire leidingnetten",null,"€",{"$f":" SUM(M480:BT480)","v":1323792.3893551398},null,null,null,null,{"$f":" $F476 * M478 * M479 * (1 + $F477)*M476","v":0},{"$f":" $F476 * N478 * N479 * (1 + $F477)*N476","v":11045.1924},22532.192496,34822.479311999996,35518.928898239996,36229.307476204798,36953.893625728895,37692.971498243467,38446.830928208343,39215.767546772506,40000.082897707958,40800.084555662113,41616.086246775361,42448.407971710862,43297.376131145087,44163.323653767977,45046.590126843344,45947.521929380215,46866.472367967814,47803.80181532717,48759.877851633719,49735.075408666387,50729.776916839721,51744.372455176504,52779.259904280036,53834.845102365638,54911.542004412957,56009.772844501204,57129.968301391236,58272.567667419054,59438.019020767439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E64","v":"OPEX Secundaire Leidingnetten"},{"$f":"'Overzicht Invoer'!F64","v":93990},{"$f":"'Overzicht Invoer'!G64","v":"€/jaar"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M189","v":0},{"$f":"IF(M482+'Overzicht Invoer'!N189>1,1,M482+'Overzicht Invoer'!N189)","v":0.33},{"$f":"IF(N482+'Overzicht Invoer'!O189>1,1,N482+'Overzicht Invoer'!O189)","v":0.66},{"$f":"IF(O482+'Overzicht Invoer'!P189>1,1,O482+'Overzicht Invoer'!P189)","v":1},{"$f":"IF(P482+'Overzicht Invoer'!Q189>1,1,P482+'Overzicht Invoer'!Q189)","v":1},{"$f":"IF(Q482+'Overzicht Invoer'!R189>1,1,Q482+'Overzicht Invoer'!R189)","v":1},{"$f":"IF(R482+'Overzicht Invoer'!S189>1,1,R482+'Overzicht Invoer'!S189)","v":1},{"$f":"IF(S482+'Overzicht Invoer'!T189>1,1,S482+'Overzicht Invoer'!T189)","v":1},{"$f":"IF(T482+'Overzicht Invoer'!U189>1,1,T482+'Overzicht Invoer'!U189)","v":1},{"$f":"IF(U482+'Overzicht Invoer'!V189>1,1,U482+'Overzicht Invoer'!V189)","v":1},{"$f":"IF(V482+'Overzicht Invoer'!W189>1,1,V482+'Overzicht Invoer'!W189)","v":1},{"$f":"IF(W482+'Overzicht Invoer'!X189>1,1,W482+'Overzicht Invoer'!X189)","v":1},{"$f":"IF(X482+'Overzicht Invoer'!Y189>1,1,X482+'Overzicht Invoer'!Y189)","v":1},{"$f":"IF(Y482+'Overzicht Invoer'!Z189>1,1,Y482+'Overzicht Invoer'!Z189)","v":1},{"$f":"IF(Z482+'Overzicht Invoer'!AA189>1,1,Z482+'Overzicht Invoer'!AA189)","v":1},{"$f":"IF(AA482+'Overzicht Invoer'!AB189>1,1,AA482+'Overzicht Invoer'!AB189)","v":1},{"$f":"IF(AB482+'Overzicht Invoer'!AC189>1,1,AB482+'Overzicht Invoer'!AC189)","v":1},{"$f":"IF(AC482+'Overzicht Invoer'!AD189>1,1,AC482+'Overzicht Invoer'!AD189)","v":1},{"$f":"IF(AD482+'Overzicht Invoer'!AE189>1,1,AD482+'Overzicht Invoer'!AE189)","v":1},{"$f":"IF(AE482+'Overzicht Invoer'!AF189>1,1,AE482+'Overzicht Invoer'!AF189)","v":1},{"$f":"IF(AF482+'Overzicht Invoer'!AG189>1,1,AF482+'Overzicht Invoer'!AG189)","v":1},{"$f":"IF(AG482+'Overzicht Invoer'!AH189>1,1,AG482+'Overzicht Invoer'!AH189)","v":1},{"$f":"IF(AH482+'Overzicht Invoer'!AI189>1,1,AH482+'Overzicht Invoer'!AI189)","v":1},{"$f":"IF(AI482+'Overzicht Invoer'!AJ189>1,1,AI482+'Overzicht Invoer'!AJ189)","v":1},{"$f":"IF(AJ482+'Overzicht Invoer'!AK189>1,1,AJ482+'Overzicht Invoer'!AK189)","v":1},{"$f":"IF(AK482+'Overzicht Invoer'!AL189>1,1,AK482+'Overzicht Invoer'!AL189)","v":1},{"$f":"IF(AL482+'Overzicht Invoer'!AM189>1,1,AL482+'Overzicht Invoer'!AM189)","v":1},{"$f":"IF(AM482+'Overzicht Invoer'!AN189>1,1,AM482+'Overzicht Invoer'!AN189)","v":1},{"$f":"IF(AN482+'Overzicht Invoer'!AO189>1,1,AN482+'Overzicht Invoer'!AO189)","v":1},{"$f":"IF(AO482+'Overzicht Invoer'!AP189>1,1,AO482+'Overzicht Invoer'!AP189)","v":1},{"$f":"IF(AP482+'Overzicht Invoer'!AQ189>1,1,AP482+'Overzicht Invoer'!AQ189)","v":1},{"$f":"IF(AQ482+'Overzicht Invoer'!AR189>1,1,AQ482+'Overzicht Invoer'!AR189)","v":1},{"$f":"IF(AR482+'Overzicht Invoer'!AS189>1,1,AR482+'Overzicht Invoer'!AS189)","v":1},{"$f":"IF(AS482+'Overzicht Invoer'!AT189>1,1,AS482+'Overzicht Invoer'!AT189)","v":1},{"$f":"IF(AT482+'Overzicht Invoer'!AU189>1,1,AT482+'Overzicht Invoer'!AU189)","v":1},{"$f":"IF(AU482+'Overzicht Invoer'!AV189>1,1,AU482+'Overzicht Invoer'!AV189)","v":1},{"$f":"IF(AV482+'Overzicht Invoer'!AW189>1,1,AV482+'Overzicht Invoer'!AW189)","v":1},{"$f":"IF(AW482+'Overzicht Invoer'!AX189>1,1,AW482+'Overzicht Invoer'!AX189)","v":1},{"$f":"IF(AX482+'Overzicht Invoer'!AY189>1,1,AX482+'Overzicht Invoer'!AY189)","v":1},{"$f":"IF(AY482+'Overzicht Invoer'!AZ189>1,1,AY482+'Overzicht Invoer'!AZ189)","v":1},{"$f":"IF(AZ482+'Overzicht Invoer'!BA189>1,1,AZ482+'Overzicht Invoer'!BA189)","v":1},{"$f":"IF(BA482+'Overzicht Invoer'!BB189>1,1,BA482+'Overzicht Invoer'!BB189)","v":1},{"$f":"IF(BB482+'Overzicht Invoer'!BC189>1,1,BB482+'Overzicht Invoer'!BC189)","v":1},{"$f":"IF(BC482+'Overzicht Invoer'!BD189>1,1,BC482+'Overzicht Invoer'!BD189)","v":1},{"$f":"IF(BD482+'Overzicht Invoer'!BE189>1,1,BD482+'Overzicht Invoer'!BE189)","v":1},{"$f":"IF(BE482+'Overzicht Invoer'!BF189>1,1,BE482+'Overzicht Invoer'!BF189)","v":1},{"$f":"IF(BF482+'Overzicht Invoer'!BG189>1,1,BF482+'Overzicht Invoer'!BG189)","v":1},{"$f":"IF(BG482+'Overzicht Invoer'!BH189>1,1,BG482+'Overzicht Invoer'!BH189)","v":1},{"$f":"IF(BH482+'Overzicht Invoer'!BI189>1,1,BH482+'Overzicht Invoer'!BI189)","v":1},{"$f":"IF(BI482+'Overzicht Invoer'!BJ189>1,1,BI482+'Overzicht Invoer'!BJ189)","v":1},{"$f":"IF(BJ482+'Overzicht Invoer'!BK189>1,1,BJ482+'Overzicht Invoer'!BK189)","v":1},{"$f":"IF(BK482+'Overzicht Invoer'!BL189>1,1,BK482+'Overzicht Invoer'!BL189)","v":1},{"$f":"IF(BL482+'Overzicht Invoer'!BM189>1,1,BL482+'Overzicht Invoer'!BM189)","v":1},{"$f":"IF(BM482+'Overzicht Invoer'!BN189>1,1,BM482+'Overzicht Invoer'!BN189)","v":1},{"$f":"IF(BN482+'Overzicht Invoer'!BO189>1,1,BN482+'Overzicht Invoer'!BO189)","v":1},{"$f":"IF(BO482+'Overzicht Invoer'!BP189>1,1,BO482+'Overzicht Invoer'!BP189)","v":1},{"$f":"IF(BP482+'Overzicht Invoer'!BQ189>1,1,BP482+'Overzicht Invoer'!BQ189)","v":1},{"$f":"IF(BQ482+'Overzicht Invoer'!BR189>1,1,BQ482+'Overzicht Invoer'!BR189)","v":1},{"$f":"IF(BR482+'Overzicht Invoer'!BS189>1,1,BR482+'Overzicht Invoer'!BS189)","v":1},{"$f":"IF(BS482+'Overzicht Invoer'!BT189>1,1,BS482+'Overzicht Invoer'!BT189)","v":1}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$108","v":0.02},{"$f":" 'Overzicht Invoer'!G$108","v":"flag"},{"$f":" 'Overzicht Invoer'!H$108","v":0},{"$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$108","v":1.02},{"$f":" 'Overzicht Invoer'!O$108","v":1.0404},{"$f":" 'Overzicht Invoer'!P$108","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$108","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$108","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$108","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$108","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$108","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$108","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$108","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$108","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$108","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$108","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$108","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$108","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$108","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$108","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$108","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$108","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$108","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$108","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$108","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$108","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$108","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$108","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$108","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$108","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$108","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$108","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$108","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$108","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$108","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$108","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$108","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$108","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$108","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$108","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$108","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$108","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$108","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$108","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$108","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$108","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$108","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$108","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$108","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$108","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$108","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$108","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$108","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$108","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$108","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$108","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$108","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$108","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$108","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$108","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$108","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$108","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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$124","v":0}]
[null,null,null,null,"Onderhoud en beheer Secundaire Leidingnetten",null,"€",{"$f":" SUM(M486:BT486)","v":3791773.2271435843},null,null,null,null,{"$f":" $F482 * M484 * M485 * (1 + $F483)*M482","v":0},{"$f":" $F482 * N484 * N485 * (1 + $F483)*N482","v":31637.034000000003},64539.549359999997,99742.93991999999,101737.79871839999,103772.554692768,105848.00578662337,107964.96590235581,110124.26522040293,112326.750524811,114573.28553530722,116864.75124601334,119202.04627093363,121586.08719635229,124017.80894027936,126498.16511908491,129028.12842146662,131608.69098989596,134240.86480969389,136925.68210588774,139664.19574800553,142457.4796629656,145306.62925622493,148212.76184134942,151177.0170781764,154200.55741973993,157284.56856813474,160430.25993949742,163638.86513828739,166911.64244105312,170249.87528987418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Onderhoudskosten aansluitingen/afleversets/meterapparatuur grondgebonden woning",{"$f":"'Overzicht Invoer'!F65+'Overzicht Invoer'!F69+'Overzicht Invoer'!F73","v":180.298},{"$f":" 'Overzicht Invoer'!G$66","v":"€/jaar/aansluiting"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E136","v":"Aantal aansluitingen grondgebonden (cumulatief)"},{"$f":"'Overzicht Invoer'!F136","v":0},{"$f":"'Overzicht Invoer'!G136","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M136","v":100},{"$f":"'Overzicht Invoer'!N136","v":200},{"$f":"'Overzicht Invoer'!O136","v":300},{"$f":"'Overzicht Invoer'!P136","v":400},{"$f":"'Overzicht Invoer'!Q136","v":500},{"$f":"'Overzicht Invoer'!R136","v":500},{"$f":"'Overzicht Invoer'!S136","v":500},{"$f":"'Overzicht Invoer'!T136","v":500},{"$f":"'Overzicht Invoer'!U136","v":500},{"$f":"'Overzicht Invoer'!V136","v":500},{"$f":"'Overzicht Invoer'!W136","v":500},{"$f":"'Overzicht Invoer'!X136","v":500},{"$f":"'Overzicht Invoer'!Y136","v":500},{"$f":"'Overzicht Invoer'!Z136","v":500},{"$f":"'Overzicht Invoer'!AA136","v":500},{"$f":"'Overzicht Invoer'!AB136","v":500},{"$f":"'Overzicht Invoer'!AC136","v":500},{"$f":"'Overzicht Invoer'!AD136","v":500},{"$f":"'Overzicht Invoer'!AE136","v":500},{"$f":"'Overzicht Invoer'!AF136","v":500},{"$f":"'Overzicht Invoer'!AG136","v":500},{"$f":"'Overzicht Invoer'!AH136","v":500},{"$f":"'Overzicht Invoer'!AI136","v":500},{"$f":"'Overzicht Invoer'!AJ136","v":500},{"$f":"'Overzicht Invoer'!AK136","v":500},{"$f":"'Overzicht Invoer'!AL136","v":500},{"$f":"'Overzicht Invoer'!AM136","v":500},{"$f":"'Overzicht Invoer'!AN136","v":500},{"$f":"'Overzicht Invoer'!AO136","v":500},{"$f":"'Overzicht Invoer'!AP136","v":500},{"$f":"'Overzicht Invoer'!AQ136","v":500},{"$f":"'Overzicht Invoer'!AR136","v":500},{"$f":"'Overzicht Invoer'!AS136","v":500},{"$f":"'Overzicht Invoer'!AT136","v":500},{"$f":"'Overzicht Invoer'!AU136","v":500},{"$f":"'Overzicht Invoer'!AV136","v":500},{"$f":"'Overzicht Invoer'!AW136","v":500},{"$f":"'Overzicht Invoer'!AX136","v":500},{"$f":"'Overzicht Invoer'!AY136","v":500},{"$f":"'Overzicht Invoer'!AZ136","v":500},{"$f":"'Overzicht Invoer'!BA136","v":500},{"$f":"'Overzicht Invoer'!BB136","v":500},{"$f":"'Overzicht Invoer'!BC136","v":500},{"$f":"'Overzicht Invoer'!BD136","v":500},{"$f":"'Overzicht Invoer'!BE136","v":500},{"$f":"'Overzicht Invoer'!BF136","v":500},{"$f":"'Overzicht Invoer'!BG136","v":500},{"$f":"'Overzicht Invoer'!BH136","v":500},{"$f":"'Overzicht Invoer'!BI136","v":500},{"$f":"'Overzicht Invoer'!BJ136","v":500},{"$f":"'Overzicht Invoer'!BK136","v":500},{"$f":"'Overzicht Invoer'!BL136","v":500},{"$f":"'Overzicht Invoer'!BM136","v":500},{"$f":"'Overzicht Invoer'!BN136","v":500},{"$f":"'Overzicht Invoer'!BO136","v":500},{"$f":"'Overzicht Invoer'!BP136","v":500},{"$f":"'Overzicht Invoer'!BQ136","v":500},{"$f":"'Overzicht Invoer'!BR136","v":500},{"$f":"'Overzicht Invoer'!BS136","v":500},{"$f":"'Overzicht Invoer'!BT136","v":500}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$108","v":0.02},{"$f":" 'Overzicht Invoer'!G$108","v":"flag"},{"$f":" 'Overzicht Invoer'!H$108","v":0},{"$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$108","v":1.02},{"$f":" 'Overzicht Invoer'!O$108","v":1.0404},{"$f":" 'Overzicht Invoer'!P$108","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$108","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$108","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$108","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$108","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$108","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$108","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$108","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$108","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$108","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$108","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$108","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$108","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$108","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$108","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$108","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$108","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$108","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$108","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$108","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$108","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$108","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$108","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$108","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$108","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$108","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$108","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$108","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$108","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$108","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$108","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$108","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$108","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$108","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$108","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$108","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$108","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$108","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$108","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$108","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$108","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$108","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$108","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$108","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$108","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$108","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$108","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$108","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$108","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$108","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$108","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$108","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$108","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$108","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$108","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$108","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$108","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$125","v":"Timing Exploitatie grondgebonden"},{"$f":" 'Overzicht Invoer'!F$125","v":30},{"$f":" 'Overzicht Invoer'!G$125","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$125","v":0},{"$f":" 'Overzicht Invoer'!I$125","v":0},{"$f":" 'Overzicht Invoer'!J$125","v":0},{"$f":" 'Overzicht Invoer'!K$125","v":0},{"$f":" 'Overzicht Invoer'!L$125","v":0},{"$f":" 'Overzicht Invoer'!M$125","v":0},{"$f":" 'Overzicht Invoer'!N$125","v":1},{"$f":" 'Overzicht Invoer'!O$125","v":1},{"$f":" 'Overzicht Invoer'!P$125","v":1},{"$f":" 'Overzicht Invoer'!Q$125","v":1},{"$f":" 'Overzicht Invoer'!R$125","v":1},{"$f":" 'Overzicht Invoer'!S$125","v":1},{"$f":" 'Overzicht Invoer'!T$125","v":1},{"$f":" 'Overzicht Invoer'!U$125","v":1},{"$f":" 'Overzicht Invoer'!V$125","v":1},{"$f":" 'Overzicht Invoer'!W$125","v":1},{"$f":" 'Overzicht Invoer'!X$125","v":1},{"$f":" 'Overzicht Invoer'!Y$125","v":1},{"$f":" 'Overzicht Invoer'!Z$125","v":1},{"$f":" 'Overzicht Invoer'!AA$125","v":1},{"$f":" 'Overzicht Invoer'!AB$125","v":1},{"$f":" 'Overzicht Invoer'!AC$125","v":1},{"$f":" 'Overzicht Invoer'!AD$125","v":1},{"$f":" 'Overzicht Invoer'!AE$125","v":1},{"$f":" 'Overzicht Invoer'!AF$125","v":1},{"$f":" 'Overzicht Invoer'!AG$125","v":1},{"$f":" 'Overzicht Invoer'!AH$125","v":1},{"$f":" 'Overzicht Invoer'!AI$125","v":1},{"$f":" 'Overzicht Invoer'!AJ$125","v":1},{"$f":" 'Overzicht Invoer'!AK$125","v":1},{"$f":" 'Overzicht Invoer'!AL$125","v":1},{"$f":" 'Overzicht Invoer'!AM$125","v":1},{"$f":" 'Overzicht Invoer'!AN$125","v":1},{"$f":" 'Overzicht Invoer'!AO$125","v":1},{"$f":" 'Overzicht Invoer'!AP$125","v":1},{"$f":" 'Overzicht Invoer'!AQ$125","v":1},{"$f":" 'Overzicht Invoer'!AR$125","v":0},{"$f":" 'Overzicht Invoer'!AS$125","v":0},{"$f":" 'Overzicht Invoer'!AT$125","v":0},{"$f":" 'Overzicht Invoer'!AU$125","v":0},{"$f":" 'Overzicht Invoer'!AV$125","v":0},{"$f":" 'Overzicht Invoer'!AW$125","v":0},{"$f":" 'Overzicht Invoer'!AX$125","v":0},{"$f":" 'Overzicht Invoer'!AY$125","v":0},{"$f":" 'Overzicht Invoer'!AZ$125","v":0},{"$f":" 'Overzicht Invoer'!BA$125","v":0},{"$f":" 'Overzicht Invoer'!BB$125","v":0},{"$f":" 'Overzicht Invoer'!BC$125","v":0},{"$f":" 'Overzicht Invoer'!BD$125","v":0},{"$f":" 'Overzicht Invoer'!BE$125","v":0},{"$f":" 'Overzicht Invoer'!BF$125","v":0},{"$f":" 'Overzicht Invoer'!BG$125","v":0},{"$f":" 'Overzicht Invoer'!BH$125","v":0},{"$f":" 'Overzicht Invoer'!BI$125","v":0},{"$f":" 'Overzicht Invoer'!BJ$125","v":0},{"$f":" 'Overzicht Invoer'!BK$125","v":0},{"$f":" 'Overzicht Invoer'!BL$125","v":0},{"$f":" 'Overzicht Invoer'!BM$125","v":0},{"$f":" 'Overzicht Invoer'!BN$125","v":0},{"$f":" 'Overzicht Invoer'!BO$125","v":0},{"$f":" 'Overzicht Invoer'!BP$125","v":0},{"$f":" 'Overzicht Invoer'!BQ$125","v":0},{"$f":" 'Overzicht Invoer'!BR$125","v":0},{"$f":" 'Overzicht Invoer'!BS$125","v":0},{"$f":" 'Overzicht Invoer'!BT$125","v":0}]
[null,null,null,null,"Onderhoud en beheer KV grondgebonden",null,"€",{"$f":" SUM(M493:BT493)","v":3618494.2438735948},null,null,null,null,{"$f":" ( $F488 * M489) * (1 + $F490) * M491 * M492","v":0},{"$f":" ( $F488 * N489) * (1 + $F490) * N491 * N492","v":36780.792000000001},56274.61176,76533.471993599989,97580.17679184,99531.780327676795,101522.41593423035,103552.86425291492,105623.92153797323,107736.3999687327,109891.12796810736,112088.95052746948,114330.72953801889,116617.34412877927,118949.69101135487,121328.68483158192,123755.25852821358,126230.36369877787,128754.97097275341,131330.07039220846,133956.67180005266,136635.80523605371,139368.52134077478,142155.89176759025,144999.00960294207,147898.9897950009,150856.96959090093,153874.10898271893,156951.59116237334,160090.62298562078,163292.43544533322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Onderhoudskosten aansluitingen/afleversets/meterapparatuur gestapelde woning",{"$f":"'Overzicht Invoer'!F66+'Overzicht Invoer'!F70+'Overzicht Invoer'!F74","v":73.298000000000002},{"$f":" 'Overzicht Invoer'!G$65","v":"€/jaar/aansluiting"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E142","v":"Aantal aansluitingen gestapeld (cumulatief)"},{"$f":"'Overzicht Invoer'!F142","v":0},{"$f":"'Overzicht Invoer'!G142","v":"[#]"},null,null,null,null,null,{"$f":"'Overzicht Invoer'!M142","v":100},{"$f":"'Overzicht Invoer'!N142","v":200},{"$f":"'Overzicht Invoer'!O142","v":300},{"$f":"'Overzicht Invoer'!P142","v":400},{"$f":"'Overzicht Invoer'!Q142","v":500},{"$f":"'Overzicht Invoer'!R142","v":500},{"$f":"'Overzicht Invoer'!S142","v":500},{"$f":"'Overzicht Invoer'!T142","v":500},{"$f":"'Overzicht Invoer'!U142","v":500},{"$f":"'Overzicht Invoer'!V142","v":500},{"$f":"'Overzicht Invoer'!W142","v":500},{"$f":"'Overzicht Invoer'!X142","v":500},{"$f":"'Overzicht Invoer'!Y142","v":500},{"$f":"'Overzicht Invoer'!Z142","v":500},{"$f":"'Overzicht Invoer'!AA142","v":500},{"$f":"'Overzicht Invoer'!AB142","v":500},{"$f":"'Overzicht Invoer'!AC142","v":500},{"$f":"'Overzicht Invoer'!AD142","v":500},{"$f":"'Overzicht Invoer'!AE142","v":500},{"$f":"'Overzicht Invoer'!AF142","v":500},{"$f":"'Overzicht Invoer'!AG142","v":500},{"$f":"'Overzicht Invoer'!AH142","v":500},{"$f":"'Overzicht Invoer'!AI142","v":500},{"$f":"'Overzicht Invoer'!AJ142","v":500},{"$f":"'Overzicht Invoer'!AK142","v":500},{"$f":"'Overzicht Invoer'!AL142","v":500},{"$f":"'Overzicht Invoer'!AM142","v":500},{"$f":"'Overzicht Invoer'!AN142","v":500},{"$f":"'Overzicht Invoer'!AO142","v":500},{"$f":"'Overzicht Invoer'!AP142","v":500},{"$f":"'Overzicht Invoer'!AQ142","v":500},{"$f":"'Overzicht Invoer'!AR142","v":500},{"$f":"'Overzicht Invoer'!AS142","v":500},{"$f":"'Overzicht Invoer'!AT142","v":500},{"$f":"'Overzicht Invoer'!AU142","v":500},{"$f":"'Overzicht Invoer'!AV142","v":500},{"$f":"'Overzicht Invoer'!AW142","v":500},{"$f":"'Overzicht Invoer'!AX142","v":500},{"$f":"'Overzicht Invoer'!AY142","v":500},{"$f":"'Overzicht Invoer'!AZ142","v":500},{"$f":"'Overzicht Invoer'!BA142","v":500},{"$f":"'Overzicht Invoer'!BB142","v":500},{"$f":"'Overzicht Invoer'!BC142","v":500},{"$f":"'Overzicht Invoer'!BD142","v":500},{"$f":"'Overzicht Invoer'!BE142","v":500},{"$f":"'Overzicht Invoer'!BF142","v":500},{"$f":"'Overzicht Invoer'!BG142","v":500},{"$f":"'Overzicht Invoer'!BH142","v":500},{"$f":"'Overzicht Invoer'!BI142","v":500},{"$f":"'Overzicht Invoer'!BJ142","v":500},{"$f":"'Overzicht Invoer'!BK142","v":500},{"$f":"'Overzicht Invoer'!BL142","v":500},{"$f":"'Overzicht Invoer'!BM142","v":500},{"$f":"'Overzicht Invoer'!BN142","v":500},{"$f":"'Overzicht Invoer'!BO142","v":500},{"$f":"'Overzicht Invoer'!BP142","v":500},{"$f":"'Overzicht Invoer'!BQ142","v":500},{"$f":"'Overzicht Invoer'!BR142","v":500},{"$f":"'Overzicht Invoer'!BS142","v":500},{"$f":"'Overzicht Invoer'!BT142","v":500}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$108","v":0.02},{"$f":" 'Overzicht Invoer'!G$108","v":"flag"},{"$f":" 'Overzicht Invoer'!H$108","v":0},{"$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$108","v":1.02},{"$f":" 'Overzicht Invoer'!O$108","v":1.0404},{"$f":" 'Overzicht Invoer'!P$108","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$108","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$108","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$108","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$108","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$108","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$108","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$108","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$108","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$108","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$108","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$108","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$108","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$108","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$108","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$108","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$108","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$108","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$108","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$108","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$108","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$108","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$108","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$108","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$108","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$108","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$108","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$108","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$108","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$108","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$108","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$108","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$108","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$108","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$108","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$108","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$108","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$108","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$108","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$108","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$108","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$108","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$108","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$108","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$108","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$108","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$108","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$108","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$108","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$108","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$108","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$108","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$108","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$108","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$108","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$108","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$108","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$126","v":"Timing Exploitatie gestapeld"},{"$f":" 'Overzicht Invoer'!F$126","v":30},{"$f":" 'Overzicht Invoer'!G$126","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$126","v":0},{"$f":" 'Overzicht Invoer'!I$126","v":0},{"$f":" 'Overzicht Invoer'!J$126","v":0},{"$f":" 'Overzicht Invoer'!K$126","v":0},{"$f":" 'Overzicht Invoer'!L$126","v":0},{"$f":" 'Overzicht Invoer'!M$126","v":0},{"$f":" 'Overzicht Invoer'!N$126","v":1},{"$f":" 'Overzicht Invoer'!O$126","v":1},{"$f":" 'Overzicht Invoer'!P$126","v":1},{"$f":" 'Overzicht Invoer'!Q$126","v":1},{"$f":" 'Overzicht Invoer'!R$126","v":1},{"$f":" 'Overzicht Invoer'!S$126","v":1},{"$f":" 'Overzicht Invoer'!T$126","v":1},{"$f":" 'Overzicht Invoer'!U$126","v":1},{"$f":" 'Overzicht Invoer'!V$126","v":1},{"$f":" 'Overzicht Invoer'!W$126","v":1},{"$f":" 'Overzicht Invoer'!X$126","v":1},{"$f":" 'Overzicht Invoer'!Y$126","v":1},{"$f":" 'Overzicht Invoer'!Z$126","v":1},{"$f":" 'Overzicht Invoer'!AA$126","v":1},{"$f":" 'Overzicht Invoer'!AB$126","v":1},{"$f":" 'Overzicht Invoer'!AC$126","v":1},{"$f":" 'Overzicht Invoer'!AD$126","v":1},{"$f":" 'Overzicht Invoer'!AE$126","v":1},{"$f":" 'Overzicht Invoer'!AF$126","v":1},{"$f":" 'Overzicht Invoer'!AG$126","v":1},{"$f":" 'Overzicht Invoer'!AH$126","v":1},{"$f":" 'Overzicht Invoer'!AI$126","v":1},{"$f":" 'Overzicht Invoer'!AJ$126","v":1},{"$f":" 'Overzicht Invoer'!AK$126","v":1},{"$f":" 'Overzicht Invoer'!AL$126","v":1},{"$f":" 'Overzicht Invoer'!AM$126","v":1},{"$f":" 'Overzicht Invoer'!AN$126","v":1},{"$f":" 'Overzicht Invoer'!AO$126","v":1},{"$f":" 'Overzicht Invoer'!AP$126","v":1},{"$f":" 'Overzicht Invoer'!AQ$126","v":1},{"$f":" 'Overzicht Invoer'!AR$126","v":0},{"$f":" 'Overzicht Invoer'!AS$126","v":0},{"$f":" 'Overzicht Invoer'!AT$126","v":0},{"$f":" 'Overzicht Invoer'!AU$126","v":0},{"$f":" 'Overzicht Invoer'!AV$126","v":0},{"$f":" 'Overzicht Invoer'!AW$126","v":0},{"$f":" 'Overzicht Invoer'!AX$126","v":0},{"$f":" 'Overzicht Invoer'!AY$126","v":0},{"$f":" 'Overzicht Invoer'!AZ$126","v":0},{"$f":" 'Overzicht Invoer'!BA$126","v":0},{"$f":" 'Overzicht Invoer'!BB$126","v":0},{"$f":" 'Overzicht Invoer'!BC$126","v":0},{"$f":" 'Overzicht Invoer'!BD$126","v":0},{"$f":" 'Overzicht Invoer'!BE$126","v":0},{"$f":" 'Overzicht Invoer'!BF$126","v":0},{"$f":" 'Overzicht Invoer'!BG$126","v":0},{"$f":" 'Overzicht Invoer'!BH$126","v":0},{"$f":" 'Overzicht Invoer'!BI$126","v":0},{"$f":" 'Overzicht Invoer'!BJ$126","v":0},{"$f":" 'Overzicht Invoer'!BK$126","v":0},{"$f":" 'Overzicht Invoer'!BL$126","v":0},{"$f":" 'Overzicht Invoer'!BM$126","v":0},{"$f":" 'Overzicht Invoer'!BN$126","v":0},{"$f":" 'Overzicht Invoer'!BO$126","v":0},{"$f":" 'Overzicht Invoer'!BP$126","v":0},{"$f":" 'Overzicht Invoer'!BQ$126","v":0},{"$f":" 'Overzicht Invoer'!BR$126","v":0},{"$f":" 'Overzicht Invoer'!BS$126","v":0},{"$f":" 'Overzicht Invoer'!BT$126","v":0}]
[null,null,null,null,"Onderhoud en beheer KV gestapeld",null,"€",{"$f":" SUM(M500:BT500)","v":1471055.6472475943},null,null,null,null,{"$f":" ( $F495 * M496) * (1 + $F497) * M498 * M499","v":0},{"$f":" ( $F495 * N496) * (1 + $F497) * N498 * N499","v":14952.792000000001},{"$f":" ( $F495 * O496) * (1 + $F497) * O498 * O499","v":22877.77176},{"$f":" ( $F495 * P496) * (1 + $F497) * P498 * P499","v":31113.769593599998},39670.056231839997,40463.4573564768,41272.72650360634,42098.181033678455,42940.144654352029,43798.947547439071,44674.926498387853,45568.425028355603,46479.793528922724,47409.389399501175,48357.577187491202,49324.728731241012,50311.223305865838,51317.447771983163,52343.796727422821,53390.672661971272,54458.486115210704,55547.655837514918,56658.608954265219,57791.781133350509,58947.616756017524,60126.56909113787,61329.100472960636,62555.682482419841,63806.796132068252,65082.932054709607,66384.590695803796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Onderhoudskosten afleversets/meterapparatuur collectief",{"$f":"'Overzicht Invoer'!F71+'Overzicht Invoer'!F75","v":1306.0319999999999},{"$f":" 'Overzicht Invoer'!G$65","v":"€/jaar/aansluiting"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E161","v":"Aantal collectieve aansluitingen (cumulatief)"},{"$f":"'Overzicht Invoer'!F161","v":0},{"$f":"'Overzicht Invoer'!G161","v":"[#]"},{"$f":"'Overzicht Invoer'!H161","v":0},{"$f":"'Overzicht Invoer'!I161","v":0},{"$f":"'Overzicht Invoer'!J161","v":0},{"$f":"'Overzicht Invoer'!K161","v":0},{"$f":"'Overzicht Invoer'!L161","v":0},{"$f":"'Overzicht Invoer'!M161","v":0},{"$f":"'Overzicht Invoer'!N161","v":0},{"$f":"'Overzicht Invoer'!O161","v":0},{"$f":"'Overzicht Invoer'!P161","v":0},{"$f":"'Overzicht Invoer'!Q161","v":0},{"$f":"'Overzicht Invoer'!R161","v":0},{"$f":"'Overzicht Invoer'!S161","v":0},{"$f":"'Overzicht Invoer'!T161","v":0},{"$f":"'Overzicht Invoer'!U161","v":0},{"$f":"'Overzicht Invoer'!V161","v":0},{"$f":"'Overzicht Invoer'!W161","v":0},{"$f":"'Overzicht Invoer'!X161","v":0},{"$f":"'Overzicht Invoer'!Y161","v":0},{"$f":"'Overzicht Invoer'!Z161","v":0},{"$f":"'Overzicht Invoer'!AA161","v":0},{"$f":"'Overzicht Invoer'!AB161","v":0},{"$f":"'Overzicht Invoer'!AC161","v":0},{"$f":"'Overzicht Invoer'!AD161","v":0},{"$f":"'Overzicht Invoer'!AE161","v":0},{"$f":"'Overzicht Invoer'!AF161","v":0},{"$f":"'Overzicht Invoer'!AG161","v":0},{"$f":"'Overzicht Invoer'!AH161","v":0},{"$f":"'Overzicht Invoer'!AI161","v":0},{"$f":"'Overzicht Invoer'!AJ161","v":0},{"$f":"'Overzicht Invoer'!AK161","v":0},{"$f":"'Overzicht Invoer'!AL161","v":0},{"$f":"'Overzicht Invoer'!AM161","v":0},{"$f":"'Overzicht Invoer'!AN161","v":0},{"$f":"'Overzicht Invoer'!AO161","v":0},{"$f":"'Overzicht Invoer'!AP161","v":0},{"$f":"'Overzicht Invoer'!AQ161","v":0},{"$f":"'Overzicht Invoer'!AR161","v":0},{"$f":"'Overzicht Invoer'!AS161","v":0},{"$f":"'Overzicht Invoer'!AT161","v":0},{"$f":"'Overzicht Invoer'!AU161","v":0},{"$f":"'Overzicht Invoer'!AV161","v":0},{"$f":"'Overzicht Invoer'!AW161","v":0},{"$f":"'Overzicht Invoer'!AX161","v":0},{"$f":"'Overzicht Invoer'!AY161","v":0},{"$f":"'Overzicht Invoer'!AZ161","v":0},{"$f":"'Overzicht Invoer'!BA161","v":0},{"$f":"'Overzicht Invoer'!BB161","v":0},{"$f":"'Overzicht Invoer'!BC161","v":0},{"$f":"'Overzicht Invoer'!BD161","v":0},{"$f":"'Overzicht Invoer'!BE161","v":0},{"$f":"'Overzicht Invoer'!BF161","v":0},{"$f":"'Overzicht Invoer'!BG161","v":0},{"$f":"'Overzicht Invoer'!BH161","v":0},{"$f":"'Overzicht Invoer'!BI161","v":0},{"$f":"'Overzicht Invoer'!BJ161","v":0},{"$f":"'Overzicht Invoer'!BK161","v":0},{"$f":"'Overzicht Invoer'!BL161","v":0},{"$f":"'Overzicht Invoer'!BM161","v":0},{"$f":"'Overzicht Invoer'!BN161","v":0},{"$f":"'Overzicht Invoer'!BO161","v":0},{"$f":"'Overzicht Invoer'!BP161","v":0},{"$f":"'Overzicht Invoer'!BQ161","v":0},{"$f":"'Overzicht Invoer'!BR161","v":0},{"$f":"'Overzicht Invoer'!BS161","v":0},{"$f":"'Overzicht Invoer'!BT161","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E67","v":"Onderhoudskosten aansluitingen collectief"},{"$f":"'Overzicht Invoer'!F67","v":2.5000000000000001E-2},{"$f":"'Overzicht Invoer'!G67","v":"% van capex"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E150","v":"Aansluitkosten collectieve aansluitingen (cumulatief)"},{"$f":"'Overzicht Invoer'!F150","v":0},{"$f":"'Overzicht Invoer'!G150","v":"€"},{"$f":"'Overzicht Invoer'!H150","v":0},{"$f":"'Overzicht Invoer'!I150","v":0},{"$f":"'Overzicht Invoer'!J150","v":0},{"$f":"'Overzicht Invoer'!K150","v":0},{"$f":"'Overzicht Invoer'!L150","v":0},{"$f":"'Overzicht Invoer'!M150","v":0},{"$f":"'Overzicht Invoer'!N150","v":0},{"$f":"'Overzicht Invoer'!O150","v":0},{"$f":"'Overzicht Invoer'!P150","v":0},{"$f":"'Overzicht Invoer'!Q150","v":0},{"$f":"'Overzicht Invoer'!R150","v":0},{"$f":"'Overzicht Invoer'!S150","v":0},{"$f":"'Overzicht Invoer'!T150","v":0},{"$f":"'Overzicht Invoer'!U150","v":0},{"$f":"'Overzicht Invoer'!V150","v":0},{"$f":"'Overzicht Invoer'!W150","v":0},{"$f":"'Overzicht Invoer'!X150","v":0},{"$f":"'Overzicht Invoer'!Y150","v":0},{"$f":"'Overzicht Invoer'!Z150","v":0},{"$f":"'Overzicht Invoer'!AA150","v":0},{"$f":"'Overzicht Invoer'!AB150","v":0},{"$f":"'Overzicht Invoer'!AC150","v":0},{"$f":"'Overzicht Invoer'!AD150","v":0},{"$f":"'Overzicht Invoer'!AE150","v":0},{"$f":"'Overzicht Invoer'!AF150","v":0},{"$f":"'Overzicht Invoer'!AG150","v":0},{"$f":"'Overzicht Invoer'!AH150","v":0},{"$f":"'Overzicht Invoer'!AI150","v":0},{"$f":"'Overzicht Invoer'!AJ150","v":0},{"$f":"'Overzicht Invoer'!AK150","v":0},{"$f":"'Overzicht Invoer'!AL150","v":0},{"$f":"'Overzicht Invoer'!AM150","v":0},{"$f":"'Overzicht Invoer'!AN150","v":0},{"$f":"'Overzicht Invoer'!AO150","v":0},{"$f":"'Overzicht Invoer'!AP150","v":0},{"$f":"'Overzicht Invoer'!AQ150","v":0},{"$f":"'Overzicht Invoer'!AR150","v":0},{"$f":"'Overzicht Invoer'!AS150","v":0},{"$f":"'Overzicht Invoer'!AT150","v":0},{"$f":"'Overzicht Invoer'!AU150","v":0},{"$f":"'Overzicht Invoer'!AV150","v":0},{"$f":"'Overzicht Invoer'!AW150","v":0},{"$f":"'Overzicht Invoer'!AX150","v":0},{"$f":"'Overzicht Invoer'!AY150","v":0},{"$f":"'Overzicht Invoer'!AZ150","v":0},{"$f":"'Overzicht Invoer'!BA150","v":0},{"$f":"'Overzicht Invoer'!BB150","v":0},{"$f":"'Overzicht Invoer'!BC150","v":0},{"$f":"'Overzicht Invoer'!BD150","v":0},{"$f":"'Overzicht Invoer'!BE150","v":0},{"$f":"'Overzicht Invoer'!BF150","v":0},{"$f":"'Overzicht Invoer'!BG150","v":0},{"$f":"'Overzicht Invoer'!BH150","v":0},{"$f":"'Overzicht Invoer'!BI150","v":0},{"$f":"'Overzicht Invoer'!BJ150","v":0},{"$f":"'Overzicht Invoer'!BK150","v":0},{"$f":"'Overzicht Invoer'!BL150","v":0},{"$f":"'Overzicht Invoer'!BM150","v":0},{"$f":"'Overzicht Invoer'!BN150","v":0},{"$f":"'Overzicht Invoer'!BO150","v":0},{"$f":"'Overzicht Invoer'!BP150","v":0},{"$f":"'Overzicht Invoer'!BQ150","v":0},{"$f":"'Overzicht Invoer'!BR150","v":0},{"$f":"'Overzicht Invoer'!BS150","v":0},{"$f":"'Overzicht Invoer'!BT150","v":0}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$108","v":0.02},{"$f":" 'Overzicht Invoer'!G$108","v":"flag"},{"$f":" 'Overzicht Invoer'!H$108","v":0},{"$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$108","v":1.02},{"$f":" 'Overzicht Invoer'!O$108","v":1.0404},{"$f":" 'Overzicht Invoer'!P$108","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$108","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$108","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$108","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$108","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$108","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$108","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$108","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$108","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$108","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$108","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$108","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$108","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$108","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$108","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$108","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$108","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$108","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$108","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$108","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$108","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$108","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$108","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$108","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$108","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$108","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$108","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$108","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$108","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$108","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$108","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$108","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$108","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$108","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$108","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$108","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$108","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$108","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$108","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$108","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$108","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$108","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$108","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$108","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$108","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$108","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$108","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$108","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$108","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$108","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$108","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$108","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$108","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$108","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$108","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$108","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$108","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$127","v":"Timing Exploitatie collectief"},{"$f":" 'Overzicht Invoer'!F$127","v":30},{"$f":" 'Overzicht Invoer'!G$127","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$127","v":0},{"$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$127","v":0}]
[null,null,null,null,"Onderhoud en beheer GV (collectief)",null,"€",{"$f":" SUM(M509:BT509)","v":0},null,null,null,null,{"$f":"( ( $F502 * M503) + ($F504 * M505) ) * (1 + $F506) * M507 * M508","v":0},{"$f":"( ( $F502 * N503) + ($F504 * N505) ) * (1 + $F506) * N507 * N508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Onderhoudskosten afleversets/meterapparatuur utiliteit",{"$f":"'Overzicht Invoer'!F72+'Overzicht Invoer'!F76","v":1306.0319999999999},{"$f":" 'Overzicht Invoer'!G$65","v":"€/jaar/aansluiting"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E175","v":"Cumulatief aantal utiliteiten aangesloten"},{"$f":"'Overzicht Invoer'!F175","v":0},{"$f":"'Overzicht Invoer'!G175","v":"[#]"},{"$f":"'Overzicht Invoer'!H175","v":0},{"$f":"'Overzicht Invoer'!I175","v":0},{"$f":"'Overzicht Invoer'!J175","v":0},{"$f":"'Overzicht Invoer'!K175","v":0},{"$f":"'Overzicht Invoer'!L175","v":0},{"$f":"'Overzicht Invoer'!M175","v":0},{"$f":"'Overzicht Invoer'!N175","v":0},{"$f":"'Overzicht Invoer'!O175","v":0},{"$f":"'Overzicht Invoer'!P175","v":0},{"$f":"'Overzicht Invoer'!Q175","v":0},{"$f":"'Overzicht Invoer'!R175","v":0},{"$f":"'Overzicht Invoer'!S175","v":0},{"$f":"'Overzicht Invoer'!T175","v":0},{"$f":"'Overzicht Invoer'!U175","v":0},{"$f":"'Overzicht Invoer'!V175","v":0},{"$f":"'Overzicht Invoer'!W175","v":0},{"$f":"'Overzicht Invoer'!X175","v":0},{"$f":"'Overzicht Invoer'!Y175","v":0},{"$f":"'Overzicht Invoer'!Z175","v":0},{"$f":"'Overzicht Invoer'!AA175","v":0},{"$f":"'Overzicht Invoer'!AB175","v":0},{"$f":"'Overzicht Invoer'!AC175","v":0},{"$f":"'Overzicht Invoer'!AD175","v":0},{"$f":"'Overzicht Invoer'!AE175","v":0},{"$f":"'Overzicht Invoer'!AF175","v":0},{"$f":"'Overzicht Invoer'!AG175","v":0},{"$f":"'Overzicht Invoer'!AH175","v":0},{"$f":"'Overzicht Invoer'!AI175","v":0},{"$f":"'Overzicht Invoer'!AJ175","v":0},{"$f":"'Overzicht Invoer'!AK175","v":0},{"$f":"'Overzicht Invoer'!AL175","v":0},{"$f":"'Overzicht Invoer'!AM175","v":0},{"$f":"'Overzicht Invoer'!AN175","v":0},{"$f":"'Overzicht Invoer'!AO175","v":0},{"$f":"'Overzicht Invoer'!AP175","v":0},{"$f":"'Overzicht Invoer'!AQ175","v":0},{"$f":"'Overzicht Invoer'!AR175","v":0},{"$f":"'Overzicht Invoer'!AS175","v":0},{"$f":"'Overzicht Invoer'!AT175","v":0},{"$f":"'Overzicht Invoer'!AU175","v":0},{"$f":"'Overzicht Invoer'!AV175","v":0},{"$f":"'Overzicht Invoer'!AW175","v":0},{"$f":"'Overzicht Invoer'!AX175","v":0},{"$f":"'Overzicht Invoer'!AY175","v":0},{"$f":"'Overzicht Invoer'!AZ175","v":0},{"$f":"'Overzicht Invoer'!BA175","v":0},{"$f":"'Overzicht Invoer'!BB175","v":0},{"$f":"'Overzicht Invoer'!BC175","v":0},{"$f":"'Overzicht Invoer'!BD175","v":0},{"$f":"'Overzicht Invoer'!BE175","v":0},{"$f":"'Overzicht Invoer'!BF175","v":0},{"$f":"'Overzicht Invoer'!BG175","v":0},{"$f":"'Overzicht Invoer'!BH175","v":0},{"$f":"'Overzicht Invoer'!BI175","v":0},{"$f":"'Overzicht Invoer'!BJ175","v":0},{"$f":"'Overzicht Invoer'!BK175","v":0},{"$f":"'Overzicht Invoer'!BL175","v":0},{"$f":"'Overzicht Invoer'!BM175","v":0},{"$f":"'Overzicht Invoer'!BN175","v":0},{"$f":"'Overzicht Invoer'!BO175","v":0},{"$f":"'Overzicht Invoer'!BP175","v":0},{"$f":"'Overzicht Invoer'!BQ175","v":0},{"$f":"'Overzicht Invoer'!BR175","v":0},{"$f":"'Overzicht Invoer'!BS175","v":0},{"$f":"'Overzicht Invoer'!BT175","v":0}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E68","v":"Onderhoudskosten aansluitingen utiliteit"},{"$f":"'Overzicht Invoer'!F68","v":2.5000000000000001E-2},{"$f":"'Overzicht Invoer'!G68","v":"% van capex"}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E168","v":"Aansluitkosten utiliteit (cumulatief)"},{"$f":"'Overzicht Invoer'!F168","v":0},{"$f":"'Overzicht Invoer'!G168","v":"€"},{"$f":"'Overzicht Invoer'!H168","v":0},{"$f":"'Overzicht Invoer'!I168","v":0},{"$f":"'Overzicht Invoer'!J168","v":0},{"$f":"'Overzicht Invoer'!K168","v":0},{"$f":"'Overzicht Invoer'!L168","v":0},{"$f":"'Overzicht Invoer'!M168","v":0},{"$f":"'Overzicht Invoer'!N168","v":0},{"$f":"'Overzicht Invoer'!O168","v":0},{"$f":"'Overzicht Invoer'!P168","v":0},{"$f":"'Overzicht Invoer'!Q168","v":0},{"$f":"'Overzicht Invoer'!R168","v":0},{"$f":"'Overzicht Invoer'!S168","v":0},{"$f":"'Overzicht Invoer'!T168","v":0},{"$f":"'Overzicht Invoer'!U168","v":0},{"$f":"'Overzicht Invoer'!V168","v":0},{"$f":"'Overzicht Invoer'!W168","v":0},{"$f":"'Overzicht Invoer'!X168","v":0},{"$f":"'Overzicht Invoer'!Y168","v":0},{"$f":"'Overzicht Invoer'!Z168","v":0},{"$f":"'Overzicht Invoer'!AA168","v":0},{"$f":"'Overzicht Invoer'!AB168","v":0},{"$f":"'Overzicht Invoer'!AC168","v":0},{"$f":"'Overzicht Invoer'!AD168","v":0},{"$f":"'Overzicht Invoer'!AE168","v":0},{"$f":"'Overzicht Invoer'!AF168","v":0},{"$f":"'Overzicht Invoer'!AG168","v":0},{"$f":"'Overzicht Invoer'!AH168","v":0},{"$f":"'Overzicht Invoer'!AI168","v":0},{"$f":"'Overzicht Invoer'!AJ168","v":0},{"$f":"'Overzicht Invoer'!AK168","v":0},{"$f":"'Overzicht Invoer'!AL168","v":0},{"$f":"'Overzicht Invoer'!AM168","v":0},{"$f":"'Overzicht Invoer'!AN168","v":0},{"$f":"'Overzicht Invoer'!AO168","v":0},{"$f":"'Overzicht Invoer'!AP168","v":0},{"$f":"'Overzicht Invoer'!AQ168","v":0},{"$f":"'Overzicht Invoer'!AR168","v":0},{"$f":"'Overzicht Invoer'!AS168","v":0},{"$f":"'Overzicht Invoer'!AT168","v":0},{"$f":"'Overzicht Invoer'!AU168","v":0},{"$f":"'Overzicht Invoer'!AV168","v":0},{"$f":"'Overzicht Invoer'!AW168","v":0},{"$f":"'Overzicht Invoer'!AX168","v":0},{"$f":"'Overzicht Invoer'!AY168","v":0},{"$f":"'Overzicht Invoer'!AZ168","v":0},{"$f":"'Overzicht Invoer'!BA168","v":0},{"$f":"'Overzicht Invoer'!BB168","v":0},{"$f":"'Overzicht Invoer'!BC168","v":0},{"$f":"'Overzicht Invoer'!BD168","v":0},{"$f":"'Overzicht Invoer'!BE168","v":0},{"$f":"'Overzicht Invoer'!BF168","v":0},{"$f":"'Overzicht Invoer'!BG168","v":0},{"$f":"'Overzicht Invoer'!BH168","v":0},{"$f":"'Overzicht Invoer'!BI168","v":0},{"$f":"'Overzicht Invoer'!BJ168","v":0},{"$f":"'Overzicht Invoer'!BK168","v":0},{"$f":"'Overzicht Invoer'!BL168","v":0},{"$f":"'Overzicht Invoer'!BM168","v":0},{"$f":"'Overzicht Invoer'!BN168","v":0},{"$f":"'Overzicht Invoer'!BO168","v":0},{"$f":"'Overzicht Invoer'!BP168","v":0},{"$f":"'Overzicht Invoer'!BQ168","v":0},{"$f":"'Overzicht Invoer'!BR168","v":0},{"$f":"'Overzicht Invoer'!BS168","v":0},{"$f":"'Overzicht Invoer'!BT168","v":0}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$108","v":0.02},{"$f":" 'Overzicht Invoer'!G$108","v":"flag"},{"$f":" 'Overzicht Invoer'!H$108","v":0},{"$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$108","v":1.02},{"$f":" 'Overzicht Invoer'!O$108","v":1.0404},{"$f":" 'Overzicht Invoer'!P$108","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$108","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$108","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$108","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$108","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$108","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$108","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$108","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$108","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$108","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$108","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$108","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$108","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$108","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$108","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$108","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$108","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$108","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$108","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$108","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$108","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$108","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$108","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$108","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$108","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$108","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$108","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$108","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$108","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$108","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$108","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$108","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$108","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$108","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$108","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$108","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$108","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$108","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$108","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$108","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$108","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$108","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$108","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$108","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$108","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$108","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$108","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$108","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$108","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$108","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$108","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$108","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$108","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$108","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$108","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$108","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$108","v":3.2166968513386367}]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E128","v":"Timing Exploitatie utiliteit"},{"$f":"'Overzicht Invoer'!F128","v":30},{"$f":"'Overzicht Invoer'!G128","v":"[jaar]"},{"$f":"'Overzicht Invoer'!H128","v":0},{"$f":"'Overzicht Invoer'!I128","v":0},{"$f":"'Overzicht Invoer'!J128","v":0},{"$f":"'Overzicht Invoer'!K128","v":0},{"$f":"'Overzicht Invoer'!L128","v":0},{"$f":"'Overzicht Invoer'!M128","v":0},{"$f":"'Overzicht Invoer'!N128","v":1},{"$f":"'Overzicht Invoer'!O128","v":1},{"$f":"'Overzicht Invoer'!P128","v":1},{"$f":"'Overzicht Invoer'!Q128","v":1},{"$f":"'Overzicht Invoer'!R128","v":1},{"$f":"'Overzicht Invoer'!S128","v":1},{"$f":"'Overzicht Invoer'!T128","v":1},{"$f":"'Overzicht Invoer'!U128","v":1},{"$f":"'Overzicht Invoer'!V128","v":1},{"$f":"'Overzicht Invoer'!W128","v":1},{"$f":"'Overzicht Invoer'!X128","v":1},{"$f":"'Overzicht Invoer'!Y128","v":1},{"$f":"'Overzicht Invoer'!Z128","v":1},{"$f":"'Overzicht Invoer'!AA128","v":1},{"$f":"'Overzicht Invoer'!AB128","v":1},{"$f":"'Overzicht Invoer'!AC128","v":1},{"$f":"'Overzicht Invoer'!AD128","v":1},{"$f":"'Overzicht Invoer'!AE128","v":1},{"$f":"'Overzicht Invoer'!AF128","v":1},{"$f":"'Overzicht Invoer'!AG128","v":1},{"$f":"'Overzicht Invoer'!AH128","v":1},{"$f":"'Overzicht Invoer'!AI128","v":1},{"$f":"'Overzicht Invoer'!AJ128","v":1},{"$f":"'Overzicht Invoer'!AK128","v":1},{"$f":"'Overzicht Invoer'!AL128","v":1},{"$f":"'Overzicht Invoer'!AM128","v":1},{"$f":"'Overzicht Invoer'!AN128","v":1},{"$f":"'Overzicht Invoer'!AO128","v":1},{"$f":"'Overzicht Invoer'!AP128","v":1},{"$f":"'Overzicht Invoer'!AQ128","v":1},{"$f":"'Overzicht Invoer'!AR128","v":0},{"$f":"'Overzicht Invoer'!AS128","v":0},{"$f":"'Overzicht Invoer'!AT128","v":0},{"$f":"'Overzicht Invoer'!AU128","v":0},{"$f":"'Overzicht Invoer'!AV128","v":0},{"$f":"'Overzicht Invoer'!AW128","v":0},{"$f":"'Overzicht Invoer'!AX128","v":0},{"$f":"'Overzicht Invoer'!AY128","v":0},{"$f":"'Overzicht Invoer'!AZ128","v":0},{"$f":"'Overzicht Invoer'!BA128","v":0},{"$f":"'Overzicht Invoer'!BB128","v":0},{"$f":"'Overzicht Invoer'!BC128","v":0},{"$f":"'Overzicht Invoer'!BD128","v":0},{"$f":"'Overzicht Invoer'!BE128","v":0},{"$f":"'Overzicht Invoer'!BF128","v":0},{"$f":"'Overzicht Invoer'!BG128","v":0},{"$f":"'Overzicht Invoer'!BH128","v":0},{"$f":"'Overzicht Invoer'!BI128","v":0},{"$f":"'Overzicht Invoer'!BJ128","v":0},{"$f":"'Overzicht Invoer'!BK128","v":0},{"$f":"'Overzicht Invoer'!BL128","v":0},{"$f":"'Overzicht Invoer'!BM128","v":0},{"$f":"'Overzicht Invoer'!BN128","v":0},{"$f":"'Overzicht Invoer'!BO128","v":0},{"$f":"'Overzicht Invoer'!BP128","v":0},{"$f":"'Overzicht Invoer'!BQ128","v":0},{"$f":"'Overzicht Invoer'!BR128","v":0},{"$f":"'Overzicht Invoer'!BS128","v":0},{"$f":"'Overzicht Invoer'!BT128","v":0}]
[null,null,null,null,"Onderhoud en beheer Utiliteit",null,"€",{"$f":" SUM(M518:BT518)","v":0},null,null,null,null,{"$f":"( ( $F511 * M512) + ( $F513 * M514 ) ) * (1 + $F515) * M516 * M517","v":0},{"$f":"( ( $F511 * N512) + ( $F513 * N514 ) ) * (1 + $F515) * N516 * N517","v":0},{"$f":"( ( $F511 * O512) + ( $F513 * O514 ) ) * (1 + $F515) * O516 * O517","v":0},{"$f":"( ( $F511 * P512) + ( $F513 * P514 ) ) * (1 + $F515) * P516 * P517","v":0},{"$f":"( ( $F511 * Q512) + ( $F513 * Q514 ) ) * (1 + $F515) * Q516 * Q517","v":0},{"$f":"( ( $F511 * R512) + ( $F513 * R514 ) ) * (1 + $F515) * R516 * R517","v":0},{"$f":"( ( $F511 * S512) + ( $F513 * S514 ) ) * (1 + $F515) * S516 * S517","v":0},{"$f":"( ( $F511 * T512) + ( $F513 * T514 ) ) * (1 + $F515) * T516 * T517","v":0},{"$f":"( ( $F511 * U512) + ( $F513 * U514 ) ) * (1 + $F515) * U516 * U517","v":0},{"$f":"( ( $F511 * V512) + ( $F513 * V514 ) ) * (1 + $F515) * V516 * V517","v":0},{"$f":"( ( $F511 * W512) + ( $F513 * W514 ) ) * (1 + $F515) * W516 * W517","v":0},{"$f":"( ( $F511 * X512) + ( $F513 * X514 ) ) * (1 + $F515) * X516 * X517","v":0},{"$f":"( ( $F511 * Y512) + ( $F513 * Y514 ) ) * (1 + $F515) * Y516 * Y517","v":0},{"$f":"( ( $F511 * Z512) + ( $F513 * Z514 ) ) * (1 + $F515) * Z516 * Z517","v":0},{"$f":"( ( $F511 * AA512) + ( $F513 * AA514 ) ) * (1 + $F515) * AA516 * AA517","v":0},{"$f":"( ( $F511 * AB512) + ( $F513 * AB514 ) ) * (1 + $F515) * AB516 * AB517","v":0},{"$f":"( ( $F511 * AC512) + ( $F513 * AC514 ) ) * (1 + $F515) * AC516 * AC517","v":0},{"$f":"( ( $F511 * AD512) + ( $F513 * AD514 ) ) * (1 + $F515) * AD516 * AD517","v":0},{"$f":"( ( $F511 * AE512) + ( $F513 * AE514 ) ) * (1 + $F515) * AE516 * AE517","v":0},{"$f":"( ( $F511 * AF512) + ( $F513 * AF514 ) ) * (1 + $F515) * AF516 * AF517","v":0},{"$f":"( ( $F511 * AG512) + ( $F513 * AG514 ) ) * (1 + $F515) * AG516 * AG517","v":0},{"$f":"( ( $F511 * AH512) + ( $F513 * AH514 ) ) * (1 + $F515) * AH516 * AH517","v":0},{"$f":"( ( $F511 * AI512) + ( $F513 * AI514 ) ) * (1 + $F515) * AI516 * AI517","v":0},{"$f":"( ( $F511 * AJ512) + ( $F513 * AJ514 ) ) * (1 + $F515) * AJ516 * AJ517","v":0},{"$f":"( ( $F511 * AK512) + ( $F513 * AK514 ) ) * (1 + $F515) * AK516 * AK517","v":0},{"$f":"( ( $F511 * AL512) + ( $F513 * AL514 ) ) * (1 + $F515) * AL516 * AL517","v":0},{"$f":"( ( $F511 * AM512) + ( $F513 * AM514 ) ) * (1 + $F515) * AM516 * AM517","v":0},{"$f":"( ( $F511 * AN512) + ( $F513 * AN514 ) ) * (1 + $F515) * AN516 * AN517","v":0},{"$f":"( ( $F511 * AO512) + ( $F513 * AO514 ) ) * (1 + $F515) * AO516 * AO517","v":0},{"$f":"( ( $F511 * AP512) + ( $F513 * AP514 ) ) * (1 + $F515) * AP516 * AP517","v":0},{"$f":"( ( $F511 * AQ512) + ( $F513 * AQ514 ) ) * (1 + $F515) * AQ516 * AQ517","v":0},{"$f":"( ( $F511 * AR512) + ( $F513 * AR514 ) ) * (1 + $F515) * AR516 * AR517","v":0},{"$f":"( ( $F511 * AS512) + ( $F513 * AS514 ) ) * (1 + $F515) * AS516 * AS517","v":0},{"$f":"( ( $F511 * AT512) + ( $F513 * AT514 ) ) * (1 + $F515) * AT516 * AT517","v":0},{"$f":"( ( $F511 * AU512) + ( $F513 * AU514 ) ) * (1 + $F515) * AU516 * AU517","v":0},{"$f":"( ( $F511 * AV512) + ( $F513 * AV514 ) ) * (1 + $F515) * AV516 * AV517","v":0},{"$f":"( ( $F511 * AW512) + ( $F513 * AW514 ) ) * (1 + $F515) * AW516 * AW517","v":0},{"$f":"( ( $F511 * AX512) + ( $F513 * AX514 ) ) * (1 + $F515) * AX516 * AX517","v":0},{"$f":"( ( $F511 * AY512) + ( $F513 * AY514 ) ) * (1 + $F515) * AY516 * AY517","v":0},{"$f":"( ( $F511 * AZ512) + ( $F513 * AZ514 ) ) * (1 + $F515) * AZ516 * AZ517","v":0},{"$f":"( ( $F511 * BA512) + ( $F513 * BA514 ) ) * (1 + $F515) * BA516 * BA517","v":0},{"$f":"( ( $F511 * BB512) + ( $F513 * BB514 ) ) * (1 + $F515) * BB516 * BB517","v":0},{"$f":"( ( $F511 * BC512) + ( $F513 * BC514 ) ) * (1 + $F515) * BC516 * BC517","v":0},{"$f":"( ( $F511 * BD512) + ( $F513 * BD514 ) ) * (1 + $F515) * BD516 * BD517","v":0},{"$f":"( ( $F511 * BE512) + ( $F513 * BE514 ) ) * (1 + $F515) * BE516 * BE517","v":0},{"$f":"( ( $F511 * BF512) + ( $F513 * BF514 ) ) * (1 + $F515) * BF516 * BF517","v":0},{"$f":"( ( $F511 * BG512) + ( $F513 * BG514 ) ) * (1 + $F515) * BG516 * BG517","v":0},{"$f":"( ( $F511 * BH512) + ( $F513 * BH514 ) ) * (1 + $F515) * BH516 * BH517","v":0},{"$f":"( ( $F511 * BI512) + ( $F513 * BI514 ) ) * (1 + $F515) * BI516 * BI517","v":0},{"$f":"( ( $F511 * BJ512) + ( $F513 * BJ514 ) ) * (1 + $F515) * BJ516 * BJ517","v":0},{"$f":"( ( $F511 * BK512) + ( $F513 * BK514 ) ) * (1 + $F515) * BK516 * BK517","v":0},{"$f":"( ( $F511 * BL512) + ( $F513 * BL514 ) ) * (1 + $F515) * BL516 * BL517","v":0},{"$f":"( ( $F511 * BM512) + ( $F513 * BM514 ) ) * (1 + $F515) * BM516 * BM517","v":0},{"$f":"( ( $F511 * BN512) + ( $F513 * BN514 ) ) * (1 + $F515) * BN516 * BN517","v":0},{"$f":"( ( $F511 * BO512) + ( $F513 * BO514 ) ) * (1 + $F515) * BO516 * BO517","v":0},{"$f":"( ( $F511 * BP512) + ( $F513 * BP514 ) ) * (1 + $F515) * BP516 * BP517","v":0},{"$f":"( ( $F511 * BQ512) + ( $F513 * BQ514 ) ) * (1 + $F515) * BQ516 * BQ517","v":0},{"$f":"( ( $F511 * BR512) + ( $F513 * BR514 ) ) * (1 + $F515) * BR516 * BR517","v":0},{"$f":"( ( $F511 * BS512) + ( $F513 * BS514 ) ) * (1 + $F515) * BS516 * BS517","v":0},{"$f":"( ( $F511 * BT512) + ( $F513 * BT514 ) ) * (1 + $F515) * BT516 * BT517","v":0}]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E77","v":"Administratieve lasten (meterstanden, boekhouding, etc.)"},{"$f":"'Overzicht Invoer'!F77","v":0},{"$f":"'Overzicht Invoer'!G77","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'!M136+'Overzicht Invoer'!M142+'Overzicht Invoer'!M161+'Overzicht Invoer'!M175","v":200},{"$f":"'Overzicht Invoer'!N136+'Overzicht Invoer'!N142+'Overzicht Invoer'!N161+'Overzicht Invoer'!N175","v":400},{"$f":"'Overzicht Invoer'!O136+'Overzicht Invoer'!O142+'Overzicht Invoer'!O161+'Overzicht Invoer'!O175","v":600},{"$f":"'Overzicht Invoer'!P136+'Overzicht Invoer'!P142+'Overzicht Invoer'!P161+'Overzicht Invoer'!P175","v":800},{"$f":"'Overzicht Invoer'!Q136+'Overzicht Invoer'!Q142+'Overzicht Invoer'!Q161+'Overzicht Invoer'!Q175","v":1000},{"$f":"'Overzicht Invoer'!R136+'Overzicht Invoer'!R142+'Overzicht Invoer'!R161+'Overzicht Invoer'!R175","v":1000},{"$f":"'Overzicht Invoer'!S136+'Overzicht Invoer'!S142+'Overzicht Invoer'!S161+'Overzicht Invoer'!S175","v":1000},{"$f":"'Overzicht Invoer'!T136+'Overzicht Invoer'!T142+'Overzicht Invoer'!T161+'Overzicht Invoer'!T175","v":1000},{"$f":"'Overzicht Invoer'!U136+'Overzicht Invoer'!U142+'Overzicht Invoer'!U161+'Overzicht Invoer'!U175","v":1000},{"$f":"'Overzicht Invoer'!V136+'Overzicht Invoer'!V142+'Overzicht Invoer'!V161+'Overzicht Invoer'!V175","v":1000},{"$f":"'Overzicht Invoer'!W136+'Overzicht Invoer'!W142+'Overzicht Invoer'!W161+'Overzicht Invoer'!W175","v":1000},{"$f":"'Overzicht Invoer'!X136+'Overzicht Invoer'!X142+'Overzicht Invoer'!X161+'Overzicht Invoer'!X175","v":1000},{"$f":"'Overzicht Invoer'!Y136+'Overzicht Invoer'!Y142+'Overzicht Invoer'!Y161+'Overzicht Invoer'!Y175","v":1000},{"$f":"'Overzicht Invoer'!Z136+'Overzicht Invoer'!Z142+'Overzicht Invoer'!Z161+'Overzicht Invoer'!Z175","v":1000},{"$f":"'Overzicht Invoer'!AA136+'Overzicht Invoer'!AA142+'Overzicht Invoer'!AA161+'Overzicht Invoer'!AA175","v":1000},{"$f":"'Overzicht Invoer'!AB136+'Overzicht Invoer'!AB142+'Overzicht Invoer'!AB161+'Overzicht Invoer'!AB175","v":1000},{"$f":"'Overzicht Invoer'!AC136+'Overzicht Invoer'!AC142+'Overzicht Invoer'!AC161+'Overzicht Invoer'!AC175","v":1000},{"$f":"'Overzicht Invoer'!AD136+'Overzicht Invoer'!AD142+'Overzicht Invoer'!AD161+'Overzicht Invoer'!AD175","v":1000},{"$f":"'Overzicht Invoer'!AE136+'Overzicht Invoer'!AE142+'Overzicht Invoer'!AE161+'Overzicht Invoer'!AE175","v":1000},{"$f":"'Overzicht Invoer'!AF136+'Overzicht Invoer'!AF142+'Overzicht Invoer'!AF161+'Overzicht Invoer'!AF175","v":1000},{"$f":"'Overzicht Invoer'!AG136+'Overzicht Invoer'!AG142+'Overzicht Invoer'!AG161+'Overzicht Invoer'!AG175","v":1000},{"$f":"'Overzicht Invoer'!AH136+'Overzicht Invoer'!AH142+'Overzicht Invoer'!AH161+'Overzicht Invoer'!AH175","v":1000},{"$f":"'Overzicht Invoer'!AI136+'Overzicht Invoer'!AI142+'Overzicht Invoer'!AI161+'Overzicht Invoer'!AI175","v":1000},{"$f":"'Overzicht Invoer'!AJ136+'Overzicht Invoer'!AJ142+'Overzicht Invoer'!AJ161+'Overzicht Invoer'!AJ175","v":1000},{"$f":"'Overzicht Invoer'!AK136+'Overzicht Invoer'!AK142+'Overzicht Invoer'!AK161+'Overzicht Invoer'!AK175","v":1000},{"$f":"'Overzicht Invoer'!AL136+'Overzicht Invoer'!AL142+'Overzicht Invoer'!AL161+'Overzicht Invoer'!AL175","v":1000},{"$f":"'Overzicht Invoer'!AM136+'Overzicht Invoer'!AM142+'Overzicht Invoer'!AM161+'Overzicht Invoer'!AM175","v":1000},{"$f":"'Overzicht Invoer'!AN136+'Overzicht Invoer'!AN142+'Overzicht Invoer'!AN161+'Overzicht Invoer'!AN175","v":1000},{"$f":"'Overzicht Invoer'!AO136+'Overzicht Invoer'!AO142+'Overzicht Invoer'!AO161+'Overzicht Invoer'!AO175","v":1000},{"$f":"'Overzicht Invoer'!AP136+'Overzicht Invoer'!AP142+'Overzicht Invoer'!AP161+'Overzicht Invoer'!AP175","v":1000},{"$f":"'Overzicht Invoer'!AQ136+'Overzicht Invoer'!AQ142+'Overzicht Invoer'!AQ161+'Overzicht Invoer'!AQ175","v":1000},{"$f":"'Overzicht Invoer'!AR136+'Overzicht Invoer'!AR142+'Overzicht Invoer'!AR161+'Overzicht Invoer'!AR175","v":1000},{"$f":"'Overzicht Invoer'!AS136+'Overzicht Invoer'!AS142+'Overzicht Invoer'!AS161+'Overzicht Invoer'!AS175","v":1000},{"$f":"'Overzicht Invoer'!AT136+'Overzicht Invoer'!AT142+'Overzicht Invoer'!AT161+'Overzicht Invoer'!AT175","v":1000},{"$f":"'Overzicht Invoer'!AU136+'Overzicht Invoer'!AU142+'Overzicht Invoer'!AU161+'Overzicht Invoer'!AU175","v":1000},{"$f":"'Overzicht Invoer'!AV136+'Overzicht Invoer'!AV142+'Overzicht Invoer'!AV161+'Overzicht Invoer'!AV175","v":1000},{"$f":"'Overzicht Invoer'!AW136+'Overzicht Invoer'!AW142+'Overzicht Invoer'!AW161+'Overzicht Invoer'!AW175","v":1000},{"$f":"'Overzicht Invoer'!AX136+'Overzicht Invoer'!AX142+'Overzicht Invoer'!AX161+'Overzicht Invoer'!AX175","v":1000},{"$f":"'Overzicht Invoer'!AY136+'Overzicht Invoer'!AY142+'Overzicht Invoer'!AY161+'Overzicht Invoer'!AY175","v":1000},{"$f":"'Overzicht Invoer'!AZ136+'Overzicht Invoer'!AZ142+'Overzicht Invoer'!AZ161+'Overzicht Invoer'!AZ175","v":1000},{"$f":"'Overzicht Invoer'!BA136+'Overzicht Invoer'!BA142+'Overzicht Invoer'!BA161+'Overzicht Invoer'!BA175","v":1000},{"$f":"'Overzicht Invoer'!BB136+'Overzicht Invoer'!BB142+'Overzicht Invoer'!BB161+'Overzicht Invoer'!BB175","v":1000},{"$f":"'Overzicht Invoer'!BC136+'Overzicht Invoer'!BC142+'Overzicht Invoer'!BC161+'Overzicht Invoer'!BC175","v":1000},{"$f":"'Overzicht Invoer'!BD136+'Overzicht Invoer'!BD142+'Overzicht Invoer'!BD161+'Overzicht Invoer'!BD175","v":1000},{"$f":"'Overzicht Invoer'!BE136+'Overzicht Invoer'!BE142+'Overzicht Invoer'!BE161+'Overzicht Invoer'!BE175","v":1000},{"$f":"'Overzicht Invoer'!BF136+'Overzicht Invoer'!BF142+'Overzicht Invoer'!BF161+'Overzicht Invoer'!BF175","v":1000},{"$f":"'Overzicht Invoer'!BG136+'Overzicht Invoer'!BG142+'Overzicht Invoer'!BG161+'Overzicht Invoer'!BG175","v":1000},{"$f":"'Overzicht Invoer'!BH136+'Overzicht Invoer'!BH142+'Overzicht Invoer'!BH161+'Overzicht Invoer'!BH175","v":1000},{"$f":"'Overzicht Invoer'!BI136+'Overzicht Invoer'!BI142+'Overzicht Invoer'!BI161+'Overzicht Invoer'!BI175","v":1000},{"$f":"'Overzicht Invoer'!BJ136+'Overzicht Invoer'!BJ142+'Overzicht Invoer'!BJ161+'Overzicht Invoer'!BJ175","v":1000},{"$f":"'Overzicht Invoer'!BK136+'Overzicht Invoer'!BK142+'Overzicht Invoer'!BK161+'Overzicht Invoer'!BK175","v":1000},{"$f":"'Overzicht Invoer'!BL136+'Overzicht Invoer'!BL142+'Overzicht Invoer'!BL161+'Overzicht Invoer'!BL175","v":1000},{"$f":"'Overzicht Invoer'!BM136+'Overzicht Invoer'!BM142+'Overzicht Invoer'!BM161+'Overzicht Invoer'!BM175","v":1000},{"$f":"'Overzicht Invoer'!BN136+'Overzicht Invoer'!BN142+'Overzicht Invoer'!BN161+'Overzicht Invoer'!BN175","v":1000},{"$f":"'Overzicht Invoer'!BO136+'Overzicht Invoer'!BO142+'Overzicht Invoer'!BO161+'Overzicht Invoer'!BO175","v":1000},{"$f":"'Overzicht Invoer'!BP136+'Overzicht Invoer'!BP142+'Overzicht Invoer'!BP161+'Overzicht Invoer'!BP175","v":1000},{"$f":"'Overzicht Invoer'!BQ136+'Overzicht Invoer'!BQ142+'Overzicht Invoer'!BQ161+'Overzicht Invoer'!BQ175","v":1000},{"$f":"'Overzicht Invoer'!BR136+'Overzicht Invoer'!BR142+'Overzicht Invoer'!BR161+'Overzicht Invoer'!BR175","v":1000},{"$f":"'Overzicht Invoer'!BS136+'Overzicht Invoer'!BS142+'Overzicht Invoer'!BS161+'Overzicht Invoer'!BS175","v":1000},{"$f":"'Overzicht Invoer'!BT136+'Overzicht Invoer'!BT142+'Overzicht Invoer'!BT161+'Overzicht Invoer'!BT175","v":1000}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$108","v":0.02},{"$f":" 'Overzicht Invoer'!G$108","v":"flag"},{"$f":" 'Overzicht Invoer'!H$108","v":0},{"$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$108","v":1.02},{"$f":" 'Overzicht Invoer'!O$108","v":1.0404},{"$f":" 'Overzicht Invoer'!P$108","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$108","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$108","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$108","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$108","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$108","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$108","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$108","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$108","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$108","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$108","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$108","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$108","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$108","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$108","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$108","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$108","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$108","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$108","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$108","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$108","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$108","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$108","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$108","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$108","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$108","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$108","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$108","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$108","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$108","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$108","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$108","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$108","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$108","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$108","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$108","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$108","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$108","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$108","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$108","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$108","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$108","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$108","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$108","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$108","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$108","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$108","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$108","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$108","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$108","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$108","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$108","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$108","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$108","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$108","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$108","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$108","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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$124","v":0}]
[null,null,null,null,"Arbeidskosten voor meterstanden opnemen, rekeningen opstellen en innen:",null,"€",{"$f":" SUM(M525:BT525)","v":0},null,null,null,null,{"$f":" $F520 * M523 * M524 * (1 + $F521)*M$522","v":0},0,{"$f":" $F520 * O523 * O524 * (1 + $F521)*O$522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F520 * AS523 * AS524 * (1 + $F521)*AS$522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E78&\" én \"&'Overzicht Invoer'!E79","v":"Onderhoud en beheer Overig in de woning én Onderhoud en beheer Overig"},{"$f":"'Overzicht Invoer'!F78+'Overzicht Invoer'!F79","v":0},{"$f":"'Overzicht Invoer'!G78","v":"€/jaar"}]
[null,null,null,null,"Sensitivity Opex",{"$f":" Resultaten!F$72","v":0},"factor"]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$108","v":"Indexatie Opex"},{"$f":" 'Overzicht Invoer'!F$108","v":0.02},{"$f":" 'Overzicht Invoer'!G$108","v":"flag"},{"$f":" 'Overzicht Invoer'!H$108","v":0},{"$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$108","v":1.02},{"$f":" 'Overzicht Invoer'!O$108","v":1.0404},{"$f":" 'Overzicht Invoer'!P$108","v":1.0612079999999999},{"$f":" 'Overzicht Invoer'!Q$108","v":1.08243216},{"$f":" 'Overzicht Invoer'!R$108","v":1.1040808032},{"$f":" 'Overzicht Invoer'!S$108","v":1.1261624192640001},{"$f":" 'Overzicht Invoer'!T$108","v":1.1486856676492798},{"$f":" 'Overzicht Invoer'!U$108","v":1.1716593810022655},{"$f":" 'Overzicht Invoer'!V$108","v":1.1950925686223108},{"$f":" 'Overzicht Invoer'!W$108","v":1.2189944199947571},{"$f":" 'Overzicht Invoer'!X$108","v":1.243374308394652},{"$f":" 'Overzicht Invoer'!Y$108","v":1.2682417945625453},{"$f":" 'Overzicht Invoer'!Z$108","v":1.2936066304537961},{"$f":" 'Overzicht Invoer'!AA$108","v":1.3194787630628722},{"$f":" 'Overzicht Invoer'!AB$108","v":1.3458683383241292},{"$f":" 'Overzicht Invoer'!AC$108","v":1.372785705090612},{"$f":" 'Overzicht Invoer'!AD$108","v":1.4002414191924244},{"$f":" 'Overzicht Invoer'!AE$108","v":1.4282462475762727},{"$f":" 'Overzicht Invoer'!AF$108","v":1.4568111725277981},{"$f":" 'Overzicht Invoer'!AG$108","v":1.4859473959783542},{"$f":" 'Overzicht Invoer'!AH$108","v":1.5156663438979212},{"$f":" 'Overzicht Invoer'!AI$108","v":1.5459796707758797},{"$f":" 'Overzicht Invoer'!AJ$108","v":1.576899264191397},{"$f":" 'Overzicht Invoer'!AK$108","v":1.608437249475225},{"$f":" 'Overzicht Invoer'!AL$108","v":1.6406059944647295},{"$f":" 'Overzicht Invoer'!AM$108","v":1.6734181143540243},{"$f":" 'Overzicht Invoer'!AN$108","v":1.7068864766411045},{"$f":" 'Overzicht Invoer'!AO$108","v":1.7410242061739269},{"$f":" 'Overzicht Invoer'!AP$108","v":1.7758446902974052},{"$f":" 'Overzicht Invoer'!AQ$108","v":1.8113615841033535},{"$f":" 'Overzicht Invoer'!AR$108","v":1.8475888157854201},{"$f":" 'Overzicht Invoer'!AS$108","v":1.8845405921011289},{"$f":" 'Overzicht Invoer'!AT$108","v":1.9222314039431516},{"$f":" 'Overzicht Invoer'!AU$108","v":1.9606760320220145},{"$f":" 'Overzicht Invoer'!AV$108","v":1.9998895526624547},{"$f":" 'Overzicht Invoer'!AW$108","v":2.0398873437157037},{"$f":" 'Overzicht Invoer'!AX$108","v":2.080685090590018},{"$f":" 'Overzicht Invoer'!AY$108","v":2.1222987924018186},{"$f":" 'Overzicht Invoer'!AZ$108","v":2.1647447682498542},{"$f":" 'Overzicht Invoer'!BA$108","v":2.2080396636148518},{"$f":" 'Overzicht Invoer'!BB$108","v":2.2522004568871488},{"$f":" 'Overzicht Invoer'!BC$108","v":2.2972444660248916},{"$f":" 'Overzicht Invoer'!BD$108","v":2.3431893553453893},{"$f":" 'Overzicht Invoer'!BE$108","v":2.3900531424522975},{"$f":" 'Overzicht Invoer'!BF$108","v":2.4378542053013432},{"$f":" 'Overzicht Invoer'!BG$108","v":2.4866112894073704},{"$f":" 'Overzicht Invoer'!BH$108","v":2.5363435151955169},{"$f":" 'Overzicht Invoer'!BI$108","v":2.5870703854994277},{"$f":" 'Overzicht Invoer'!BJ$108","v":2.6388117932094164},{"$f":" 'Overzicht Invoer'!BK$108","v":2.6915880290736047},{"$f":" 'Overzicht Invoer'!BL$108","v":2.7454197896550765},{"$f":" 'Overzicht Invoer'!BM$108","v":2.8003281854481785},{"$f":" 'Overzicht Invoer'!BN$108","v":2.8563347491571416},{"$f":" 'Overzicht Invoer'!BO$108","v":2.9134614441402849},{"$f":" 'Overzicht Invoer'!BP$108","v":2.9717306730230897},{"$f":" 'Overzicht Invoer'!BQ$108","v":3.0311652864835517},{"$f":" 'Overzicht Invoer'!BR$108","v":3.0917885922132227},{"$f":" 'Overzicht Invoer'!BS$108","v":3.1536243640574875},{"$f":" 'Overzicht Invoer'!BT$108","v":3.2166968513386367}]
[null,null,null,null,{"$f":" 'Overzicht Invoer'!E$124","v":"Timing Exploitatie netten en organisatie"},{"$f":" 'Overzicht Invoer'!F$124","v":30},{"$f":" 'Overzicht Invoer'!G$124","v":"[jaar]"},{"$f":" 'Overzicht Invoer'!H$124","v":0},{"$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$124","v":1},{"$f":" 'Overzicht Invoer'!O$124","v":1},{"$f":" 'Overzicht Invoer'!P$124","v":1},{"$f":" 'Overzicht Invoer'!Q$124","v":1},{"$f":" 'Overzicht Invoer'!R$124","v":1},{"$f":" 'Overzicht Invoer'!S$124","v":1},{"$f":" 'Overzicht Invoer'!T$124","v":1},{"$f":" 'Overzicht Invoer'!U$124","v":1},{"$f":" 'Overzicht Invoer'!V$124","v":1},{"$f":" 'Overzicht Invoer'!W$124","v":1},{"$f":" 'Overzicht Invoer'!X$124","v":1},{"$f":" 'Overzicht Invoer'!Y$124","v":1},{"$f":" 'Overzicht Invoer'!Z$124","v":1},{"$f":" 'Overzicht Invoer'!AA$124","v":1},{"$f":" 'Overzicht Invoer'!AB$124","v":1},{"$f":" 'Overzicht Invoer'!AC$124","v":1},{"$f":" 'Overzicht Invoer'!AD$124","v":1},{"$f":" 'Overzicht Invoer'!AE$124","v":1},{"$f":" 'Overzicht Invoer'!AF$124","v":1},{"$f":" 'Overzicht Invoer'!AG$124","v":1},{"$f":" 'Overzicht Invoer'!AH$124","v":1},{"$f":" 'Overzicht Invoer'!AI$124","v":1},{"$f":" 'Overzicht Invoer'!AJ$124","v":1},{"$f":" 'Overzicht Invoer'!AK$124","v":1},{"$f":" 'Overzicht Invoer'!AL$124","v":1},{"$f":" 'Overzicht Invoer'!AM$124","v":1},{"$f":" 'Overzicht Invoer'!AN$124","v":1},{"$f":" 'Overzicht Invoer'!AO$124","v":1},{"$f":" 'Overzicht Invoer'!AP$124","v":1},{"$f":" 'Overzicht Invoer'!AQ$124","v":1},{"$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$124","v":0}]
[null,null,null,null,"Onderhoud en beheer Overig in de woning én Onderhoud en beheer Overig",null,"€",{"$f":" SUM(M531:BT531)","v":0},null,null,null,null,{"$f":" $F527 * M529 * M530 * (1 + $F528)","v":0},{"$f":" $F527 * N529 * N530 * (1 + $F528)","v":0},{"$f":" $F527 * O529 * O530 * (1 + $F528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F527 * AV529 * AV530 * (1 + $F528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$474","v":"Onderhoud en beheer Tracé"},{"$f":" F$474","v":0},"€",{"$f":" H$474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$474","v":0},0,0]
[null,null,null,null,{"$f":" E$480","v":"Onderhoud en beheer Primaire leidingnetten"},{"$f":" F$480","v":0},"€",{"$f":" H$480","v":1323792.3893551398},0,0,0,0,{"$f":" M$480","v":0},{"$f":" N$480","v":11045.1924},22532.192496,34822.479311999996,35518.928898239996,36229.307476204798,36953.893625728895,37692.971498243467,38446.830928208343,39215.767546772506,40000.082897707958,40800.084555662113,41616.086246775361,42448.407971710862,43297.376131145087,44163.323653767977,45046.590126843344,45947.521929380215,46866.472367967814,47803.80181532717,48759.877851633719,49735.075408666387,50729.776916839721,51744.372455176504,52779.259904280036,53834.845102365638,54911.542004412957,56009.772844501204,57129.968301391236,58272.567667419054,59438.019020767439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$486","v":"Onderhoud en beheer Secundaire Leidingnetten"},{"$f":" F$486","v":0},"€",{"$f":" H$486","v":3791773.2271435843},0,0,0,0,{"$f":" M$486","v":0},{"$f":" N$486","v":31637.034000000003},64539.549359999997,99742.93991999999,101737.79871839999,103772.554692768,105848.00578662337,107964.96590235581,110124.26522040293,112326.750524811,114573.28553530722,116864.75124601334,119202.04627093363,121586.08719635229,124017.80894027936,126498.16511908491,129028.12842146662,131608.69098989596,134240.86480969389,136925.68210588774,139664.19574800553,142457.4796629656,145306.62925622493,148212.76184134942,151177.0170781764,154200.55741973993,157284.56856813474,160430.25993949742,163638.86513828739,166911.64244105312,170249.87528987418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$493","v":"Onderhoud en beheer KV grondgebonden"},0,"€",3618494.2438735948,0,0,0,0,0,36780.792000000001,56274.61176,76533.471993599989,97580.17679184,99531.780327676795,101522.41593423035,103552.86425291492,105623.92153797323,107736.3999687327,109891.12796810736,112088.95052746948,114330.72953801889,116617.34412877927,118949.69101135487,121328.68483158192,123755.25852821358,126230.36369877787,128754.97097275341,131330.07039220846,133956.67180005266,136635.80523605371,139368.52134077478,142155.89176759025,{"$f":" AK$493","v":144999.00960294207},147898.9897950009,150856.96959090093,153874.10898271893,156951.59116237334,160090.62298562078,163292.43544533322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$493","v":0},0,0]
[null,null,null,null,{"$f":"E$500","v":"Onderhoud en beheer KV gestapeld"},{"$f":"F$500","v":0},"€",{"$f":"H$500","v":1471055.6472475943},0,0,0,0,0,14952.792000000001,22877.77176,31113.769593599998,39670.056231839997,40463.4573564768,41272.72650360634,42098.181033678455,42940.144654352029,43798.947547439071,44674.926498387853,45568.425028355603,46479.793528922724,47409.389399501175,48357.577187491202,49324.728731241012,50311.223305865838,51317.447771983163,52343.796727422821,53390.672661971272,54458.486115210704,55547.655837514918,56658.608954265219,57791.781133350509,58947.616756017524,60126.56909113787,61329.100472960636,62555.682482419841,63806.796132068252,65082.932054709607,66384.590695803796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR$500","v":0},0,0]
[null,null,null,null,{"$f":" E$509","v":"Onderhoud en beheer GV (collectief)"},0,"€",{"$f":" H$509","v":0},0,0,0,0,{"$f":" M$509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E518","v":"Onderhoud en beheer Utiliteit"},{"$f":"F518","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR518","v":0},0,0]
[null,null,null,null,{"$f":" E$525","v":"Arbeidskosten voor meterstanden opnemen, rekeningen opstellen en innen:"},0,"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$531","v":"Onderhoud en beheer Overig in de woning én Onderhoud en beheer Overig"},0,"€",{"$f":" H$531","v":0},0,0,0,0,{"$f":" M$531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$531","v":0},0,0]
[null,null,null,null,"Totaal Onderhoud & beheer",null,"€",{"$f":" SUM(M542:BT542)","v":-10205115.507619912},null,null,null,null,{"$f":" - SUM(M533:M541)","v":0},{"$f":" - SUM(N533:N541)","v":-94415.810400000002},-166224.12537599998,-242212.66081919998,-274506.96064031997,-279997.09985312639,-285597.04185018898,-291308.98268719268,-297135.16234093654,-303077.86558775528,-309139.42289951036,-315322.21135750058,-321628.65558465058,-328061.22869634361,-334622.45327027049,-341314.90233567584,-348141.20038238936,-355104.02439003723,-362206.10487783793,-369450.22697539465,-376839.23151490255,-384376.01614520059,-392063.53646810469,-399904.80719746667,-407902.90334141604,-416060.96140824433,-424382.18063640926,-432869.82424913737,-441527.22073412023,-450357.76514880254,-459364.92045177863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["11. Vennootschapsbelasting"]
[]
[null,null,null,null,{"$f":"'Overzicht Invoer'!E17","v":"Vennootschapsbelasting"},{"$f":"'Overzicht Invoer'!$F$18","v":"Volledige verrekening"},null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!N17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!O17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!P17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!Q17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!R17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!S17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!T17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!U17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!V17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!W17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!X17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!Y17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!Z17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AA17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AB17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AC17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AD17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AE17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AF17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AG17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AH17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AI17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AJ17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AK17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AL17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AM17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AN17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AO17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AP17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AQ17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AR17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AS17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AT17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AU17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AV17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AW17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AX17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AY17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!AZ17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BA17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BB17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BC17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BD17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BE17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BF17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BG17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BH17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BI17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BJ17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BK17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BL17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BM17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BN17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BO17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BP17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BQ17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BR17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BS17","v":0.25800000000000001},{"$f":"'Overzicht Invoer'!BT17","v":0.25800000000000001}]
[null,null,null,null,{"$f":" 'Financial Statement'!E$31","v":"EBT"},{"$f":" 'Financial Statement'!F$31","v":0},{"$f":" 'Financial Statement'!G$31","v":"€"},{"$f":" 'Financial Statement'!H$31","v":24657172.985579461},{"$f":" 'Financial Statement'!I$31","v":0},{"$f":" 'Financial Statement'!J$31","v":0},{"$f":" 'Financial Statement'!K$31","v":0},{"$f":" 'Financial Statement'!L$31","v":0},{"$f":" 'Financial Statement'!M$31","v":0},{"$f":" 'Financial Statement'!N$31","v":398876.49491307058},{"$f":" 'Financial Statement'!O$31","v":436979.61254017474},{"$f":" 'Financial Statement'!P$31","v":477708.67242680961},{"$f":" 'Financial Statement'!Q$31","v":565291.77366200369},{"$f":" 'Financial Statement'!R$31","v":524848.1745778278},{"$f":" 'Financial Statement'!S$31","v":546231.81602827343},{"$f":" 'Financial Statement'!T$31","v":567991.44280875591},{"$f":" 'Financial Statement'!U$31","v":590133.54087589844},{"$f":" 'Financial Statement'!V$31","v":612664.70523045398},{"$f":" 'Financial Statement'!W$31","v":635591.64168469305},{"$f":" 'Financial Statement'!X$31","v":658921.16865685931},{"$f":" 'Financial Statement'!Y$31","v":682660.21899309102},{"$f":" 'Financial Statement'!Z$31","v":706815.84181715944},{"$f":" 'Financial Statement'!AA$31","v":731395.2044084447},{"$f":" 'Financial Statement'!AB$31","v":756405.59410850564},{"$f":" 'Financial Statement'!AC$31","v":794827.75358999078},{"$f":" 'Financial Statement'!AD$31","v":816145.74294090027},{"$f":" 'Financial Statement'!AE$31","v":837825.82517054211},{"$f":" 'Financial Statement'!AF$31","v":859873.95679832529},{"$f":" 'Financial Statement'!AG$31","v":882296.18776728399},{"$f":" 'Financial Statement'!AH$31","v":890775.05451156513},{"$f":" 'Financial Statement'!AI$31","v":919017.17872388253},{"$f":" 'Financial Statement'!AJ$31","v":947753.189560725},{"$f":" 'Financial Statement'!AK$31","v":976991.54563739302},{"$f":" 'Financial Statement'!AL$31","v":1006740.8463591415},{"$f":" 'Financial Statement'!AM$31","v":1037009.8341693444},{"$f":" 'Financial Statement'!AN$31","v":1067807.3968312496},{"$f":" 'Financial Statement'!AO$31","v":1099142.5697438032},{"$f":" 'Financial Statement'!AP$31","v":1131024.5382919642},{"$f":" 'Financial Statement'!AQ$31","v":2497425.462751328},{"$f":" 'Financial Statement'!AR$31","v":0},{"$f":" 'Financial Statement'!AS$31","v":0},{"$f":" 'Financial Statement'!AT$31","v":0},{"$f":" 'Financial Statement'!AU$31","v":0},{"$f":" 'Financial Statement'!AV$31","v":0},{"$f":" 'Financial Statement'!AW$31","v":0},{"$f":" 'Financial Statement'!AX$31","v":0},{"$f":" 'Financial Statement'!AY$31","v":0},{"$f":" 'Financial Statement'!AZ$31","v":0},{"$f":" 'Financial Statement'!BA$31","v":0},{"$f":" 'Financial Statement'!BB$31","v":0},{"$f":" 'Financial Statement'!BC$31","v":0},{"$f":" 'Financial Statement'!BD$31","v":0},{"$f":" 'Financial Statement'!BE$31","v":0},{"$f":" 'Financial Statement'!BF$31","v":0},{"$f":" 'Financial Statement'!BG$31","v":0},{"$f":" 'Financial Statement'!BH$31","v":0},{"$f":" 'Financial Statement'!BI$31","v":0},{"$f":" 'Financial Statement'!BJ$31","v":0},{"$f":" 'Financial Statement'!BK$31","v":0},{"$f":" 'Financial Statement'!BL$31","v":0},{"$f":" 'Financial Statement'!BM$31","v":0},{"$f":" 'Financial Statement'!BN$31","v":0},{"$f":" 'Financial Statement'!BO$31","v":0},{"$f":" 'Financial Statement'!BP$31","v":0},{"$f":" 'Financial Statement'!BQ$31","v":0},{"$f":" 'Financial Statement'!BR$31","v":0},{"$f":" 'Financial Statement'!BS$31","v":0},{"$f":" 'Financial Statement'!BT$31","v":0}]
[null,null,null,null,"Balans verrekenbare verliezen (oud)",null,null,null,null,null,null,null,{"$f":"L552","v":0},{"$f":"M552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Verliezen toegevoegd",null,null,null,null,null,null,null,{"$f":"(M547<0) * M547","v":0},{"$f":"(N547<0) * N547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Verliezen gebruikt (carry back)",null,null,null,null,null,null,null,{"$f":"-IF(AND((L547)>0,M547<0),MIN(-M547,(L547<10^6)*L547+(L547>=10^6)*(10^6+0.5*(L547-10^6))),0)","v":0},{"$f":"-IF(AND((M547)>0,N547<0),MIN(-N547,(M547<10^6)*M547+(M547>=10^6)*(10^6+0.5*(M547-10^6))),0)","v":0},{"$f":"-IF(AND((N547)>0,O547<0),MIN(-O547,(N547<10^6)*N547+(N547>=10^6)*(10^6+0.5*(N547-10^6))),0)","v":0},{"$f":"-IF(AND((O547)>0,P547<0),MIN(-P547,(O547<10^6)*O547+(O547>=10^6)*(10^6+0.5*(O547-10^6))),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND((Y547)>0,Z547<0),MIN(-Z547,(Y547<10^6)*Y547+(Y547>=10^6)*(10^6+0.5*(Y547-10^6))),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]
[null,null,null,null,"Verliezen gebruikt (carry forward)",null,null,null,null,null,null,null,{"$f":"-(M547>0)*MIN((M547<10^6)*M547+(M547>=10^6)*(10^6+0.5*(M547-10^6)),-SUM(M548:M549)+M550)","v":0},{"$f":"-(N547>0)*MIN((N547<10^6)*N547+(N547>=10^6)*(10^6+0.5*(N547-10^6)),-SUM(N548:N549)+N550)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(Z547>0)*MIN((Z547<10^6)*Z547+(Z547>=10^6)*(10^6+0.5*(Z547-10^6)),-SUM(Z548:Z549)+Z550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Balans verrekenbare verliezen (nieuw)",null,null,null,null,null,null,null,{"$f":"M548+M549-M550-M551","v":0},{"$f":"N548+N549-N550-N551","v":0},{"$f":"O548+O549-O550-O551","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,"Belastbare winst",null,null,null,null,null,null,null,{"$f":"M547+M551","v":0},{"$f":"N547+N551","v":398876.49491307058},436979.61254017474,477708.67242680961,565291.77366200369,524848.1745778278,546231.81602827343,567991.44280875591,590133.54087589844,612664.70523045398,635591.64168469305,658921.16865685931,682660.21899309102,706815.84181715944,731395.2044084447,756405.59410850564,794827.75358999078,816145.74294090027,837825.82517054211,859873.95679832529,882296.18776728399,890775.05451156513,919017.17872388253,947753.189560725,976991.54563739302,1006740.8463591415,1037009.8341693444,1067807.3968312496,1099142.5697438032,1131024.5382919642,{"$f":"AQ547+AQ551","v":2497425.462751328},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belasting (dit jaar)",null,"€",{"$f":"SUM(M554:BT554)","v":-6361550.6302795019},null,null,null,null,{"$f":"-M546 * M553 * (M553>0)","v":0},{"$f":"-N546 * N553 * (N553>0)","v":-102910.13568757221},-112740.74003536509,-123248.83748611688,-145845.27760479695,-135410.82904107959,-140927.80853529455,-146541.79224465904,-152254.45354598181,-158067.49394945713,-163982.6435546508,-170001.66151346971,-176126.3365002175,-182358.48718882713,-188699.96273737872,-195152.64327999446,-205065.56042621762,-210565.60167875228,-216159.06289399986,-221847.48085396792,-227632.41644395929,-229819.96406398382,-237106.4321107617,-244520.32290666705,-252063.8187744474,-259739.13836065852,-267548.53721569089,-275494.30838246242,-283578.78299390123,-291804.33087932679,{"$f":"-AQ546 * AQ553 * (AQ553>0)","v":-644335.76938984264},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Terugvordering carry back",null,"€",null,null,null,null,null,{"$f":"-M546*M550","v":0},{"$f":"-N546*N550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Corporate tax",null,"€",{"$f":" SUM(M557:BT557)","v":-6361550.6302795019},null,null,null,null,{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- M547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (M554+M555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- N547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (N554+N555)","v":-102910.13568757221},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- O547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (O554+O555)","v":-112740.74003536509},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- P547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (P554+P555)","v":-123248.83748611688},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- Q547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (Q554+Q555)","v":-145845.27760479695},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- R547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (R554+R555)","v":-135410.82904107959},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- S547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (S554+S555)","v":-140927.80853529455},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- T547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (T554+T555)","v":-146541.79224465904},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- U547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (U554+U555)","v":-152254.45354598181},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- V547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (V554+V555)","v":-158067.49394945713},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- W547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (W554+W555)","v":-163982.6435546508},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- X547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (X554+X555)","v":-170001.66151346971},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- Y547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (Y554+Y555)","v":-176126.3365002175},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- Z547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (Z554+Z555)","v":-182358.48718882713},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AA547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AA554+AA555)","v":-188699.96273737872},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AB547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AB554+AB555)","v":-195152.64327999446},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AC547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AC554+AC555)","v":-205065.56042621762},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AD547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AD554+AD555)","v":-210565.60167875228},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AE547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AE554+AE555)","v":-216159.06289399986},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AF547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AF554+AF555)","v":-221847.48085396792},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AG547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AG554+AG555)","v":-227632.41644395929},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AH547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AH554+AH555)","v":-229819.96406398382},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AI547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AI554+AI555)","v":-237106.4321107617},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AJ547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AJ554+AJ555)","v":-244520.32290666705},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AK547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AK554+AK555)","v":-252063.8187744474},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AL547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AL554+AL555)","v":-259739.13836065852},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AM547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AM554+AM555)","v":-267548.53721569089},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AN547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AN554+AN555)","v":-275494.30838246242},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AO547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AO554+AO555)","v":-283578.78299390123},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AP547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AP554+AP555)","v":-291804.33087932679},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AQ547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AQ554+AQ555)","v":-644335.76938984264},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AR547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AR554+AR555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AS547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AS554+AS555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AT547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AT554+AT555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AU547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AU554+AU555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AV547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AV554+AV555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AW547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AW554+AW555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AX547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AX554+AX555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AY547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AY554+AY555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- AZ547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (AZ554+AZ555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BA547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BA554+BA555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BB547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BB554+BB555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BC547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BC554+BC555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BD547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BD554+BD555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BE547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BE554+BE555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BF547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BF554+BF555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BG547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BG554+BG555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BH547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BH554+BH555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BI547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BI554+BI555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BJ547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BJ554+BJ555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BK547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BK554+BK555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BL547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BL554+BL555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BM547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BM554+BM555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BN547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BN554+BN555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BO547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BO554+BO555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BP547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BP554+BP555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BQ547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BQ554+BQ555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BR547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BR554+BR555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BS547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BS554+BS555)","v":0},{"$f":" ($F$546=Uitgangspunten!$CJ$1) * (- BT547 * $M546) + ($F$546=Uitgangspunten!$CJ$2) * (BT554+BT555)","v":0}]

{"sheet":"Financial Statement","index":6,"n_rows":67,"n_cols":72,"rows_kept":67,"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,{"$f":"'Overzicht Invoer'!M119","v":2022},{"$f":"'Overzicht Invoer'!N119","v":2023},{"$f":"'Overzicht Invoer'!O119","v":2024},{"$f":"'Overzicht Invoer'!P119","v":2025},{"$f":"'Overzicht Invoer'!Q119","v":2026},{"$f":"'Overzicht Invoer'!R119","v":2027},{"$f":"'Overzicht Invoer'!S119","v":2028},{"$f":"'Overzicht Invoer'!T119","v":2029},{"$f":"'Overzicht Invoer'!U119","v":2030},{"$f":"'Overzicht Invoer'!V119","v":2031},{"$f":"'Overzicht Invoer'!W119","v":2032},{"$f":"'Overzicht Invoer'!X119","v":2033},{"$f":"'Overzicht Invoer'!Y119","v":2034},{"$f":"'Overzicht Invoer'!Z119","v":2035},{"$f":"'Overzicht Invoer'!AA119","v":2036},{"$f":"'Overzicht Invoer'!AB119","v":2037},{"$f":"'Overzicht Invoer'!AC119","v":2038},{"$f":"'Overzicht Invoer'!AD119","v":2039},{"$f":"'Overzicht Invoer'!AE119","v":2040},{"$f":"'Overzicht Invoer'!AF119","v":2041},{"$f":"'Overzicht Invoer'!AG119","v":2042},{"$f":"'Overzicht Invoer'!AH119","v":2043},{"$f":"'Overzicht Invoer'!AI119","v":2044},{"$f":"'Overzicht Invoer'!AJ119","v":2045},{"$f":"'Overzicht Invoer'!AK119","v":2046},{"$f":"'Overzicht Invoer'!AL119","v":2047},{"$f":"'Overzicht Invoer'!AM119","v":2048},{"$f":"'Overzicht Invoer'!AN119","v":2049},{"$f":"'Overzicht Invoer'!AO119","v":2050},{"$f":"'Overzicht Invoer'!AP119","v":2051},{"$f":"'Overzicht Invoer'!AQ119","v":2052},{"$f":"'Overzicht Invoer'!AR119","v":2053},{"$f":"'Overzicht Invoer'!AS119","v":2054},{"$f":"'Overzicht Invoer'!AT119","v":2055},{"$f":"'Overzicht Invoer'!AU119","v":2056},{"$f":"'Overzicht Invoer'!AV119","v":2057},{"$f":"'Overzicht Invoer'!AW119","v":2058},{"$f":"'Overzicht Invoer'!AX119","v":2059},{"$f":"'Overzicht Invoer'!AY119","v":2060},{"$f":"'Overzicht Invoer'!AZ119","v":2061},{"$f":"'Overzicht Invoer'!BA119","v":2062},{"$f":"'Overzicht Invoer'!BB119","v":2063},{"$f":"'Overzicht Invoer'!BC119","v":2064},{"$f":"'Overzicht Invoer'!BD119","v":2065},{"$f":"'Overzicht Invoer'!BE119","v":2066},{"$f":"'Overzicht Invoer'!BF119","v":2067},{"$f":"'Overzicht Invoer'!BG119","v":2068},{"$f":"'Overzicht Invoer'!BH119","v":2069},{"$f":"'Overzicht Invoer'!BI119","v":2070},{"$f":"'Overzicht Invoer'!BJ119","v":2071},{"$f":"'Overzicht Invoer'!BK119","v":2072},{"$f":"'Overzicht Invoer'!BL119","v":2073},{"$f":"'Overzicht Invoer'!BM119","v":2074},{"$f":"'Overzicht Invoer'!BN119","v":2075},{"$f":"'Overzicht Invoer'!BO119","v":2076},{"$f":"'Overzicht Invoer'!BP119","v":2077},{"$f":"'Overzicht Invoer'!BQ119","v":2078},{"$f":"'Overzicht Invoer'!BR119","v":2079},{"$f":"'Overzicht Invoer'!BS119","v":2080},{"$f":"'Overzicht Invoer'!BT119","v":2081}]
[null,null,null,null,"Model column counter",null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M120","v":1},{"$f":"'Overzicht Invoer'!N120","v":2},{"$f":"'Overzicht Invoer'!O120","v":3},{"$f":"'Overzicht Invoer'!P120","v":4},{"$f":"'Overzicht Invoer'!Q120","v":5},{"$f":"'Overzicht Invoer'!R120","v":6},{"$f":"'Overzicht Invoer'!S120","v":7},{"$f":"'Overzicht Invoer'!T120","v":8},{"$f":"'Overzicht Invoer'!U120","v":9},{"$f":"'Overzicht Invoer'!V120","v":10},{"$f":"'Overzicht Invoer'!W120","v":11},{"$f":"'Overzicht Invoer'!X120","v":12},{"$f":"'Overzicht Invoer'!Y120","v":13},{"$f":"'Overzicht Invoer'!Z120","v":14},{"$f":"'Overzicht Invoer'!AA120","v":15},{"$f":"'Overzicht Invoer'!AB120","v":16},{"$f":"'Overzicht Invoer'!AC120","v":17},{"$f":"'Overzicht Invoer'!AD120","v":18},{"$f":"'Overzicht Invoer'!AE120","v":19},{"$f":"'Overzicht Invoer'!AF120","v":20},{"$f":"'Overzicht Invoer'!AG120","v":21},{"$f":"'Overzicht Invoer'!AH120","v":22},{"$f":"'Overzicht Invoer'!AI120","v":23},{"$f":"'Overzicht Invoer'!AJ120","v":24},{"$f":"'Overzicht Invoer'!AK120","v":25},{"$f":"'Overzicht Invoer'!AL120","v":26},{"$f":"'Overzicht Invoer'!AM120","v":27},{"$f":"'Overzicht Invoer'!AN120","v":28},{"$f":"'Overzicht Invoer'!AO120","v":29},{"$f":"'Overzicht Invoer'!AP120","v":30},{"$f":"'Overzicht Invoer'!AQ120","v":31},{"$f":"'Overzicht Invoer'!AR120","v":32},{"$f":"'Overzicht Invoer'!AS120","v":33},{"$f":"'Overzicht Invoer'!AT120","v":34},{"$f":"'Overzicht Invoer'!AU120","v":35},{"$f":"'Overzicht Invoer'!AV120","v":36},{"$f":"'Overzicht Invoer'!AW120","v":37},{"$f":"'Overzicht Invoer'!AX120","v":38},{"$f":"'Overzicht Invoer'!AY120","v":39},{"$f":"'Overzicht Invoer'!AZ120","v":40},{"$f":"'Overzicht Invoer'!BA120","v":41},{"$f":"'Overzicht Invoer'!BB120","v":42},{"$f":"'Overzicht Invoer'!BC120","v":43},{"$f":"'Overzicht Invoer'!BD120","v":44},{"$f":"'Overzicht Invoer'!BE120","v":45},{"$f":"'Overzicht Invoer'!BF120","v":46},{"$f":"'Overzicht Invoer'!BG120","v":47},{"$f":"'Overzicht Invoer'!BH120","v":48},{"$f":"'Overzicht Invoer'!BI120","v":49},{"$f":"'Overzicht Invoer'!BJ120","v":50},{"$f":"'Overzicht Invoer'!BK120","v":51},{"$f":"'Overzicht Invoer'!BL120","v":52},{"$f":"'Overzicht Invoer'!BM120","v":53},{"$f":"'Overzicht Invoer'!BN120","v":54},{"$f":"'Overzicht Invoer'!BO120","v":55},{"$f":"'Overzicht Invoer'!BP120","v":56},{"$f":"'Overzicht Invoer'!BQ120","v":57},{"$f":"'Overzicht Invoer'!BR120","v":58},{"$f":"'Overzicht Invoer'!BS120","v":59},{"$f":"'Overzicht Invoer'!BT120","v":60}]
[]
[]
[null,"Profit & Loss"]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$412","v":"Totaal inkomsten kleinverbruik"},{"$f":" Rekenoverzicht!F$412","v":0},{"$f":" Rekenoverzicht!G$412","v":"€"},{"$f":" Rekenoverzicht!H$412","v":60814382.591007315},{"$f":" Rekenoverzicht!I$412","v":0},{"$f":" Rekenoverzicht!J$412","v":0},{"$f":" Rekenoverzicht!K$412","v":0},{"$f":" Rekenoverzicht!L$412","v":0},{"$f":" Rekenoverzicht!M$412","v":0},{"$f":" Rekenoverzicht!N$412","v":637354.88604840008},{"$f":" Rekenoverzicht!O$412","v":973367.23010810395},{"$f":" Rekenoverzicht!P$412","v":1321350.8190045322},{"$f":" Rekenoverzicht!Q$412","v":1681625.8114541045},{"$f":" Rekenoverzicht!R$412","v":1712099.9152509794},{"$f":" Rekenoverzicht!S$412","v":1743120.3328751479},{"$f":" Rekenoverzicht!T$412","v":1774696.7272381817},{"$f":" Rekenoverzicht!U$412","v":1806838.9292425876},{"$f":" Rekenoverzicht!V$412","v":1839556.9406362746},{"$f":" Rekenoverzicht!W$412","v":1872860.9369140118},{"$f":" Rekenoverzicht!X$412","v":1906761.2702666034},{"$f":" Rekenoverzicht!Y$412","v":1941268.4725785342},{"$f":" Rekenoverzicht!Z$412","v":1976393.258474835},{"$f":" Rekenoverzicht!AA$412","v":2012146.5284179563},{"$f":" Rekenoverzicht!AB$412","v":2048539.3718554121},{"$f":" Rekenoverzicht!AC$412","v":2085583.0704190002},{"$f":" Rekenoverzicht!AD$412","v":2123289.101176389},{"$f":" Rekenoverzicht!AE$412","v":2161669.1399359056},{"$f":" Rekenoverzicht!AF$412","v":2200735.064605332},{"$f":" Rekenoverzicht!AG$412","v":2240498.9586055623},{"$f":" Rekenoverzicht!AH$412","v":2280973.1143399584},{"$f":" Rekenoverzicht!AI$412","v":2322170.0367202889},{"$f":" Rekenoverzicht!AJ$412","v":2364102.4467500951},{"$f":" Rekenoverzicht!AK$412","v":2406783.2851664075},{"$f":" Rekenoverzicht!AL$412","v":2450225.7161406716},{"$f":" Rekenoverzicht!AM$412","v":2494443.1310398402},{"$f":" Rekenoverzicht!AN$412","v":2539449.1522485176},{"$f":" Rekenoverzicht!AO$412","v":2585257.6370531283},{"$f":" Rekenoverzicht!AP$412","v":2631882.6815890223},{"$f":" Rekenoverzicht!AQ$412","v":2679338.6248515313},{"$f":" Rekenoverzicht!AR$412","v":0},{"$f":" Rekenoverzicht!AS$412","v":0},{"$f":" Rekenoverzicht!AT$412","v":0},{"$f":" Rekenoverzicht!AU$412","v":0},{"$f":" Rekenoverzicht!AV$412","v":0},{"$f":" Rekenoverzicht!AW$412","v":0},{"$f":" Rekenoverzicht!AX$412","v":0},{"$f":" Rekenoverzicht!AY$412","v":0},{"$f":" Rekenoverzicht!AZ$412","v":0},{"$f":" Rekenoverzicht!BA$412","v":0},{"$f":" Rekenoverzicht!BB$412","v":0},{"$f":" Rekenoverzicht!BC$412","v":0},{"$f":" Rekenoverzicht!BD$412","v":0},{"$f":" Rekenoverzicht!BE$412","v":0},{"$f":" Rekenoverzicht!BF$412","v":0},{"$f":" Rekenoverzicht!BG$412","v":0},{"$f":" Rekenoverzicht!BH$412","v":0},{"$f":" Rekenoverzicht!BI$412","v":0},{"$f":" Rekenoverzicht!BJ$412","v":0},{"$f":" Rekenoverzicht!BK$412","v":0},{"$f":" Rekenoverzicht!BL$412","v":0},{"$f":" Rekenoverzicht!BM$412","v":0},{"$f":" Rekenoverzicht!BN$412","v":0},{"$f":" Rekenoverzicht!BO$412","v":0},{"$f":" Rekenoverzicht!BP$412","v":0},{"$f":" Rekenoverzicht!BQ$412","v":0},{"$f":" Rekenoverzicht!BR$412","v":0},{"$f":" Rekenoverzicht!BS$412","v":0},{"$f":" Rekenoverzicht!BT$412","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$432","v":"Totaal inkomsten collectief"},{"$f":" Rekenoverzicht!F$432","v":0},{"$f":" Rekenoverzicht!G$432","v":"€"},{"$f":" Rekenoverzicht!H$432","v":0},{"$f":" Rekenoverzicht!I$432","v":0},{"$f":" Rekenoverzicht!J$432","v":0},{"$f":" Rekenoverzicht!K$432","v":0},{"$f":" Rekenoverzicht!L$432","v":0},{"$f":" Rekenoverzicht!M$432","v":0},{"$f":" Rekenoverzicht!N$432","v":0},{"$f":" Rekenoverzicht!O$432","v":0},{"$f":" Rekenoverzicht!P$432","v":0},{"$f":" Rekenoverzicht!Q$432","v":0},{"$f":" Rekenoverzicht!R$432","v":0},{"$f":" Rekenoverzicht!S$432","v":0},{"$f":" Rekenoverzicht!T$432","v":0},{"$f":" Rekenoverzicht!U$432","v":0},{"$f":" Rekenoverzicht!V$432","v":0},{"$f":" Rekenoverzicht!W$432","v":0},{"$f":" Rekenoverzicht!X$432","v":0},{"$f":" Rekenoverzicht!Y$432","v":0},{"$f":" Rekenoverzicht!Z$432","v":0},{"$f":" Rekenoverzicht!AA$432","v":0},{"$f":" Rekenoverzicht!AB$432","v":0},{"$f":" Rekenoverzicht!AC$432","v":0},{"$f":" Rekenoverzicht!AD$432","v":0},{"$f":" Rekenoverzicht!AE$432","v":0},{"$f":" Rekenoverzicht!AF$432","v":0},{"$f":" Rekenoverzicht!AG$432","v":0},{"$f":" Rekenoverzicht!AH$432","v":0},{"$f":" Rekenoverzicht!AI$432","v":0},{"$f":" Rekenoverzicht!AJ$432","v":0},{"$f":" Rekenoverzicht!AK$432","v":0},{"$f":" Rekenoverzicht!AL$432","v":0},{"$f":" Rekenoverzicht!AM$432","v":0},{"$f":" Rekenoverzicht!AN$432","v":0},{"$f":" Rekenoverzicht!AO$432","v":0},{"$f":" Rekenoverzicht!AP$432","v":0},{"$f":" Rekenoverzicht!AQ$432","v":0},{"$f":" Rekenoverzicht!AR$432","v":0},{"$f":" Rekenoverzicht!AS$432","v":0},{"$f":" Rekenoverzicht!AT$432","v":0},{"$f":" Rekenoverzicht!AU$432","v":0},{"$f":" Rekenoverzicht!AV$432","v":0},{"$f":" Rekenoverzicht!AW$432","v":0},{"$f":" Rekenoverzicht!AX$432","v":0},{"$f":" Rekenoverzicht!AY$432","v":0},{"$f":" Rekenoverzicht!AZ$432","v":0},{"$f":" Rekenoverzicht!BA$432","v":0},{"$f":" Rekenoverzicht!BB$432","v":0},{"$f":" Rekenoverzicht!BC$432","v":0},{"$f":" Rekenoverzicht!BD$432","v":0},{"$f":" Rekenoverzicht!BE$432","v":0},{"$f":" Rekenoverzicht!BF$432","v":0},{"$f":" Rekenoverzicht!BG$432","v":0},{"$f":" Rekenoverzicht!BH$432","v":0},{"$f":" Rekenoverzicht!BI$432","v":0},{"$f":" Rekenoverzicht!BJ$432","v":0},{"$f":" Rekenoverzicht!BK$432","v":0},{"$f":" Rekenoverzicht!BL$432","v":0},{"$f":" Rekenoverzicht!BM$432","v":0},{"$f":" Rekenoverzicht!BN$432","v":0},{"$f":" Rekenoverzicht!BO$432","v":0},{"$f":" Rekenoverzicht!BP$432","v":0},{"$f":" Rekenoverzicht!BQ$432","v":0},{"$f":" Rekenoverzicht!BR$432","v":0},{"$f":" Rekenoverzicht!BS$432","v":0},{"$f":" Rekenoverzicht!BT$432","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E452","v":"Totaal inkomsten utiliteit"},{"$f":"Rekenoverzicht!F452","v":0},{"$f":"Rekenoverzicht!G452","v":"€"},{"$f":"Rekenoverzicht!H452","v":0},{"$f":"Rekenoverzicht!I452","v":0},{"$f":"Rekenoverzicht!J452","v":0},{"$f":"Rekenoverzicht!K452","v":0},{"$f":"Rekenoverzicht!L452","v":0},{"$f":"Rekenoverzicht!M452","v":0},{"$f":"Rekenoverzicht!N452","v":0},{"$f":"Rekenoverzicht!O452","v":0},{"$f":"Rekenoverzicht!P452","v":0},{"$f":"Rekenoverzicht!Q452","v":0},{"$f":"Rekenoverzicht!R452","v":0},{"$f":"Rekenoverzicht!S452","v":0},{"$f":"Rekenoverzicht!T452","v":0},{"$f":"Rekenoverzicht!U452","v":0},{"$f":"Rekenoverzicht!V452","v":0},{"$f":"Rekenoverzicht!W452","v":0},{"$f":"Rekenoverzicht!X452","v":0},{"$f":"Rekenoverzicht!Y452","v":0},{"$f":"Rekenoverzicht!Z452","v":0},{"$f":"Rekenoverzicht!AA452","v":0},{"$f":"Rekenoverzicht!AB452","v":0},{"$f":"Rekenoverzicht!AC452","v":0},{"$f":"Rekenoverzicht!AD452","v":0},{"$f":"Rekenoverzicht!AE452","v":0},{"$f":"Rekenoverzicht!AF452","v":0},{"$f":"Rekenoverzicht!AG452","v":0},{"$f":"Rekenoverzicht!AH452","v":0},{"$f":"Rekenoverzicht!AI452","v":0},{"$f":"Rekenoverzicht!AJ452","v":0},{"$f":"Rekenoverzicht!AK452","v":0},{"$f":"Rekenoverzicht!AL452","v":0},{"$f":"Rekenoverzicht!AM452","v":0},{"$f":"Rekenoverzicht!AN452","v":0},{"$f":"Rekenoverzicht!AO452","v":0},{"$f":"Rekenoverzicht!AP452","v":0},{"$f":"Rekenoverzicht!AQ452","v":0},{"$f":"Rekenoverzicht!AR452","v":0},{"$f":"Rekenoverzicht!AS452","v":0},{"$f":"Rekenoverzicht!AT452","v":0},{"$f":"Rekenoverzicht!AU452","v":0},{"$f":"Rekenoverzicht!AV452","v":0},{"$f":"Rekenoverzicht!AW452","v":0},{"$f":"Rekenoverzicht!AX452","v":0},{"$f":"Rekenoverzicht!AY452","v":0},{"$f":"Rekenoverzicht!AZ452","v":0},{"$f":"Rekenoverzicht!BA452","v":0},{"$f":"Rekenoverzicht!BB452","v":0},{"$f":"Rekenoverzicht!BC452","v":0},{"$f":"Rekenoverzicht!BD452","v":0},{"$f":"Rekenoverzicht!BE452","v":0},{"$f":"Rekenoverzicht!BF452","v":0},{"$f":"Rekenoverzicht!BG452","v":0},{"$f":"Rekenoverzicht!BH452","v":0},{"$f":"Rekenoverzicht!BI452","v":0},{"$f":"Rekenoverzicht!BJ452","v":0},{"$f":"Rekenoverzicht!BK452","v":0},{"$f":"Rekenoverzicht!BL452","v":0},{"$f":"Rekenoverzicht!BM452","v":0},{"$f":"Rekenoverzicht!BN452","v":0},{"$f":"Rekenoverzicht!BO452","v":0},{"$f":"Rekenoverzicht!BP452","v":0},{"$f":"Rekenoverzicht!BQ452","v":0},{"$f":"Rekenoverzicht!BR452","v":0},{"$f":"Rekenoverzicht!BS452","v":0},{"$f":"Rekenoverzicht!BT452","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$465","v":"Totaal leegstand & debiteurenrisico"},{"$f":" Rekenoverzicht!F$465","v":0},{"$f":" Rekenoverzicht!G$465","v":"€"},{"$f":" Rekenoverzicht!H$465","v":-851401.35627410247},{"$f":" Rekenoverzicht!I$465","v":0},{"$f":" Rekenoverzicht!J$465","v":0},{"$f":" Rekenoverzicht!K$465","v":0},{"$f":" Rekenoverzicht!L$465","v":0},{"$f":" Rekenoverzicht!M$465","v":0},{"$f":" Rekenoverzicht!N$465","v":-8922.9684046776019},{"$f":" Rekenoverzicht!O$465","v":-13627.141221513455},{"$f":" Rekenoverzicht!P$465","v":-18498.911466063451},{"$f":" Rekenoverzicht!Q$465","v":-23542.761360357465},{"$f":" Rekenoverzicht!R$465","v":-23969.398813513712},{"$f":" Rekenoverzicht!S$465","v":-24403.684660252071},{"$f":" Rekenoverzicht!T$465","v":-24845.754181334545},{"$f":" Rekenoverzicht!U$465","v":-25295.745009396229},{"$f":" Rekenoverzicht!V$465","v":-25753.797168907844},{"$f":" Rekenoverzicht!W$465","v":-26220.053116796167},{"$f":" Rekenoverzicht!X$465","v":-26694.657783732448},{"$f":" Rekenoverzicht!Y$465","v":-27177.75861609948},{"$f":" Rekenoverzicht!Z$465","v":-27669.50561864769},{"$f":" Rekenoverzicht!AA$465","v":-28170.051397851388},{"$f":" Rekenoverzicht!AB$465","v":-28679.551205975771},{"$f":" Rekenoverzicht!AC$465","v":-29198.162985866005},{"$f":" Rekenoverzicht!AD$465","v":-29726.047416469446},{"$f":" Rekenoverzicht!AE$465","v":-30263.367959102678},{"$f":" Rekenoverzicht!AF$465","v":-30810.290904474648},{"$f":" Rekenoverzicht!AG$465","v":-31366.985420477875},{"$f":" Rekenoverzicht!AH$465","v":-31933.62360075942},{"$f":" Rekenoverzicht!AI$465","v":-32510.380514084045},{"$f":" Rekenoverzicht!AJ$465","v":-33097.434254501335},{"$f":" Rekenoverzicht!AK$465","v":-33694.965992329708},{"$f":" Rekenoverzicht!AL$465","v":-34303.160025969402},{"$f":" Rekenoverzicht!AM$465","v":-34922.20383455776},{"$f":" Rekenoverzicht!AN$465","v":-35552.288131479247},{"$f":" Rekenoverzicht!AO$465","v":-36193.606918743797},{"$f":" Rekenoverzicht!AP$465","v":-36846.357542246311},{"$f":" Rekenoverzicht!AQ$465","v":-37510.740747921438},{"$f":" Rekenoverzicht!AR$465","v":0},{"$f":" Rekenoverzicht!AS$465","v":0},{"$f":" Rekenoverzicht!AT$465","v":0},{"$f":" Rekenoverzicht!AU$465","v":0},{"$f":" Rekenoverzicht!AV$465","v":0},{"$f":" Rekenoverzicht!AW$465","v":0},{"$f":" Rekenoverzicht!AX$465","v":0},{"$f":" Rekenoverzicht!AY$465","v":0},{"$f":" Rekenoverzicht!AZ$465","v":0},{"$f":" Rekenoverzicht!BA$465","v":0},{"$f":" Rekenoverzicht!BB$465","v":0},{"$f":" Rekenoverzicht!BC$465","v":0},{"$f":" Rekenoverzicht!BD$465","v":0},{"$f":" Rekenoverzicht!BE$465","v":0},{"$f":" Rekenoverzicht!BF$465","v":0},{"$f":" Rekenoverzicht!BG$465","v":0},{"$f":" Rekenoverzicht!BH$465","v":0},{"$f":" Rekenoverzicht!BI$465","v":0},{"$f":" Rekenoverzicht!BJ$465","v":0},{"$f":" Rekenoverzicht!BK$465","v":0},{"$f":" Rekenoverzicht!BL$465","v":0},{"$f":" Rekenoverzicht!BM$465","v":0},{"$f":" Rekenoverzicht!BN$465","v":0},{"$f":" Rekenoverzicht!BO$465","v":0},{"$f":" Rekenoverzicht!BP$465","v":0},{"$f":" Rekenoverzicht!BQ$465","v":0},{"$f":" Rekenoverzicht!BR$465","v":0},{"$f":" Rekenoverzicht!BS$465","v":0},{"$f":" Rekenoverzicht!BT$465","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E279","v":"Restwaarde"},{"$f":"Rekenoverzicht!F279","v":0},{"$f":"Rekenoverzicht!G279","v":"€"},{"$f":"Rekenoverzicht!H279*('Overzicht Invoer'!$F$20=\"ja\")","v":1333962.8225193343},{"$f":"Rekenoverzicht!I279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!J279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!K279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!L279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!M279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!N279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!O279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!P279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!Q279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!R279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!S279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!T279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!U279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!V279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!W279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!X279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!Y279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!Z279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AA279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AB279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AC279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AD279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AE279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AF279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AG279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AH279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AI279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AJ279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AK279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AL279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AM279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AN279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AO279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AP279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AQ279*('Overzicht Invoer'!$F$20=\"ja\")","v":1333962.8225193343},{"$f":"Rekenoverzicht!AR279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AS279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AT279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AU279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AV279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AW279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AX279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AY279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!AZ279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BA279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BB279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BC279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BD279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BE279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BF279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BG279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BH279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BI279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BJ279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BK279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BL279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BM279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BN279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BO279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BP279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BQ279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BR279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BS279*('Overzicht Invoer'!$F$20=\"ja\")","v":0},{"$f":"Rekenoverzicht!BT279*('Overzicht Invoer'!$F$20=\"ja\")","v":0}]
[null,null,null,null,"Total Revenu",null,"€",{"$f":" SUM(M16:XFD16)","v":61296944.057252549},null,null,null,null,{"$f":" SUM(M11:M15)","v":0},{"$f":" SUM(N11:N15)","v":628431.9176437225},959740.08888659044,1302851.9075384687,1658083.050093747,1688130.5164374656,1718716.6482148957,1749850.9730568472,1781543.1842331914,1813803.1434673667,1846640.8837972158,1880066.6124828709,1914090.7139624348,1948723.7528561873,1983976.4770201049,2019859.8206494364,2056384.9074331343,2093563.0537599195,2131405.771976803,2169924.7737008575,2209131.9731850843,2249039.4907391989,2289659.656206205,2331005.0124955936,2373088.3191740778,2415922.556114702,2459520.9272052823,2503896.8641170384,2549064.0301343845,2595036.3240467762,3975790.7066229442,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Rekenoverzicht!E382","v":"Totaal Warmtekosten"},{"$f":"Rekenoverzicht!F382","v":0},{"$f":"Rekenoverzicht!G382","v":"€"},{"$f":"-Rekenoverzicht!H382","v":-7362169.4543939736},{"$f":"Rekenoverzicht!I382","v":0},{"$f":"Rekenoverzicht!J382","v":0},{"$f":"Rekenoverzicht!K382","v":0},{"$f":"Rekenoverzicht!L382","v":0},{"$f":"-Rekenoverzicht!M382","v":0},{"$f":"-Rekenoverzicht!N382","v":-78362.258396758436},{"$f":"-Rekenoverzicht!O382","v":-119566.04802395096},{"$f":"-Rekenoverzicht!P382","v":-162163.46335317165},{"$f":"-Rekenoverzicht!Q382","v":-206189.30427705674},{"$f":"-Rekenoverzicht!R382","v":-209732.596634396},{"$f":"-Rekenoverzicht!S382","v":-213335.14496431805},{"$f":"-Rekenoverzicht!T382","v":-216997.90218878319},{"$f":"-Rekenoverzicht!U382","v":-220721.83564424122},{"$f":"-Rekenoverzicht!V382","v":-224507.92727704206},{"$f":"-Rekenoverzicht!W382","v":-228357.17384089722},{"$f":"-Rekenoverzicht!X382","v":-232270.58709639573},{"$f":"-Rekenoverzicht!Y382","v":-236249.19401257791},{"$f":"-Rekenoverzicht!Z382","v":-240294.03697056879},{"$f":"-Rekenoverzicht!AA382","v":-244406.17396927427},{"$f":"-Rekenoverzicht!AB382","v":-248586.67883313968},{"$f":"-Rekenoverzicht!AC382","v":-252836.64142197213},{"$f":"-Rekenoverzicht!AD382","v":-257157.16784282454},{"$f":"-Rekenoverzicht!AE382","v":-261549.38066394223},{"$f":"-Rekenoverzicht!AF382","v":-266014.41913076752},{"$f":"-Rekenoverzicht!AG382","v":-270553.43938400032},{"$f":"-Rekenoverzicht!AH382","v":-275167.61467971007},{"$f":"-Rekenoverzicht!AI382","v":-279858.1356114946},{"$f":"-Rekenoverzicht!AJ382","v":-284626.21033467859},{"$f":"-Rekenoverzicht!AK382","v":-289473.0647925454},{"$f":"-Rekenoverzicht!AL382","v":-294399.94294459291},{"$f":"-Rekenoverzicht!AM382","v":-299408.10699680547},{"$f":"-Rekenoverzicht!AN382","v":-304498.83763392852},{"$f":"-Rekenoverzicht!AO382","v":-309673.43425373791},{"$f":"-Rekenoverzicht!AP382","v":-314933.21520328603},{"$f":"-Rekenoverzicht!AQ382","v":-320279.51801711466},{"$f":"-Rekenoverzicht!AR382","v":0},{"$f":"-Rekenoverzicht!AS382","v":0},{"$f":"-Rekenoverzicht!AT382","v":0},{"$f":"-Rekenoverzicht!AU382","v":0},{"$f":"-Rekenoverzicht!AV382","v":0},{"$f":"-Rekenoverzicht!AW382","v":0},{"$f":"-Rekenoverzicht!AX382","v":0},{"$f":"-Rekenoverzicht!AY382","v":0},{"$f":"-Rekenoverzicht!AZ382","v":0},{"$f":"-Rekenoverzicht!BA382","v":0},{"$f":"-Rekenoverzicht!BB382","v":0},{"$f":"-Rekenoverzicht!BC382","v":0},{"$f":"-Rekenoverzicht!BD382","v":0},{"$f":"-Rekenoverzicht!BE382","v":0},{"$f":"-Rekenoverzicht!BF382","v":0},{"$f":"-Rekenoverzicht!BG382","v":0},{"$f":"-Rekenoverzicht!BH382","v":0},{"$f":"-Rekenoverzicht!BI382","v":0},{"$f":"-Rekenoverzicht!BJ382","v":0},{"$f":"-Rekenoverzicht!BK382","v":0},{"$f":"-Rekenoverzicht!BL382","v":0},{"$f":"-Rekenoverzicht!BM382","v":0},{"$f":"-Rekenoverzicht!BN382","v":0},{"$f":"-Rekenoverzicht!BO382","v":0},{"$f":"-Rekenoverzicht!BP382","v":0},{"$f":"-Rekenoverzicht!BQ382","v":0},{"$f":"-Rekenoverzicht!BR382","v":0},{"$f":"-Rekenoverzicht!BS382","v":0},{"$f":"-Rekenoverzicht!BT382","v":0}]
[null,null,null,null,"Gross margin",null,"€",{"$f":" SUM(M19:XFD19)","v":53934774.602858573},null,null,null,null,{"$f":" M16 + M18","v":0},{"$f":" N16 + N18","v":550069.65924696403},{"$f":" O16 + O18","v":840174.04086263943},1140688.444185297,1451893.7458166901,1478397.9198030694,1505381.5032505777,1532853.070868064,1560821.3485889502,1589295.2161903246,1618283.7099563186,1647796.0253864753,1677841.5199498569,1708429.7158856185,1739570.3030508305,1771273.1418162968,1803548.2660111622,1836405.885917095,1869856.3913128607,1903910.3545700901,1938578.5338010839,1973871.8760594889,2009801.5205947105,2046378.802160915,2083615.2543815323,2121522.6131701092,2160112.8202084769,2199398.0264831102,2239390.5958806467,2280103.10884349,3655511.1886058296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$542","v":"Totaal Onderhoud & beheer"},{"$f":" Rekenoverzicht!F$542","v":0},{"$f":" Rekenoverzicht!G$542","v":"€"},{"$f":" Rekenoverzicht!H$542","v":-10205115.507619912},{"$f":" Rekenoverzicht!I$542","v":0},{"$f":" Rekenoverzicht!J$542","v":0},{"$f":" Rekenoverzicht!K$542","v":0},{"$f":" Rekenoverzicht!L$542","v":0},{"$f":" Rekenoverzicht!M$542","v":0},{"$f":" Rekenoverzicht!N$542","v":-94415.810400000002},{"$f":" Rekenoverzicht!O$542","v":-166224.12537599998},{"$f":" Rekenoverzicht!P$542","v":-242212.66081919998},{"$f":" Rekenoverzicht!Q$542","v":-274506.96064031997},{"$f":" Rekenoverzicht!R$542","v":-279997.09985312639},{"$f":" Rekenoverzicht!S$542","v":-285597.04185018898},{"$f":" Rekenoverzicht!T$542","v":-291308.98268719268},{"$f":" Rekenoverzicht!U$542","v":-297135.16234093654},{"$f":" Rekenoverzicht!V$542","v":-303077.86558775528},{"$f":" Rekenoverzicht!W$542","v":-309139.42289951036},{"$f":" Rekenoverzicht!X$542","v":-315322.21135750058},{"$f":" Rekenoverzicht!Y$542","v":-321628.65558465058},{"$f":" Rekenoverzicht!Z$542","v":-328061.22869634361},{"$f":" Rekenoverzicht!AA$542","v":-334622.45327027049},{"$f":" Rekenoverzicht!AB$542","v":-341314.90233567584},{"$f":" Rekenoverzicht!AC$542","v":-348141.20038238936},{"$f":" Rekenoverzicht!AD$542","v":-355104.02439003723},{"$f":" Rekenoverzicht!AE$542","v":-362206.10487783793},{"$f":" Rekenoverzicht!AF$542","v":-369450.22697539465},{"$f":" Rekenoverzicht!AG$542","v":-376839.23151490255},{"$f":" Rekenoverzicht!AH$542","v":-384376.01614520059},{"$f":" Rekenoverzicht!AI$542","v":-392063.53646810469},{"$f":" Rekenoverzicht!AJ$542","v":-399904.80719746667},{"$f":" Rekenoverzicht!AK$542","v":-407902.90334141604},{"$f":" Rekenoverzicht!AL$542","v":-416060.96140824433},{"$f":" Rekenoverzicht!AM$542","v":-424382.18063640926},{"$f":" Rekenoverzicht!AN$542","v":-432869.82424913737},{"$f":" Rekenoverzicht!AO$542","v":-441527.22073412023},{"$f":" Rekenoverzicht!AP$542","v":-450357.76514880254},{"$f":" Rekenoverzicht!AQ$542","v":-459364.92045177863},{"$f":" Rekenoverzicht!AR$542","v":0},{"$f":" Rekenoverzicht!AS$542","v":0},{"$f":" Rekenoverzicht!AT$542","v":0},{"$f":" Rekenoverzicht!AU$542","v":0},{"$f":" Rekenoverzicht!AV$542","v":0},{"$f":" Rekenoverzicht!AW$542","v":0},{"$f":" Rekenoverzicht!AX$542","v":0},{"$f":" Rekenoverzicht!AY$542","v":0},{"$f":" Rekenoverzicht!AZ$542","v":0},{"$f":" Rekenoverzicht!BA$542","v":0},{"$f":" Rekenoverzicht!BB$542","v":0},{"$f":" Rekenoverzicht!BC$542","v":0},{"$f":" Rekenoverzicht!BD$542","v":0},{"$f":" Rekenoverzicht!BE$542","v":0},{"$f":" Rekenoverzicht!BF$542","v":0},{"$f":" Rekenoverzicht!BG$542","v":0},{"$f":" Rekenoverzicht!BH$542","v":0},{"$f":" Rekenoverzicht!BI$542","v":0},{"$f":" Rekenoverzicht!BJ$542","v":0},{"$f":" Rekenoverzicht!BK$542","v":0},{"$f":" Rekenoverzicht!BL$542","v":0},{"$f":" Rekenoverzicht!BM$542","v":0},{"$f":" Rekenoverzicht!BN$542","v":0},{"$f":" Rekenoverzicht!BO$542","v":0},{"$f":" Rekenoverzicht!BP$542","v":0},{"$f":" Rekenoverzicht!BQ$542","v":0},{"$f":" Rekenoverzicht!BR$542","v":0},{"$f":" Rekenoverzicht!BS$542","v":0},{"$f":" Rekenoverzicht!BT$542","v":0}]
[null,null,null,null,"EBITDA",null,"€",{"$f":" SUM(M22:XFD22)","v":43729659.095238656},null,null,null,null,{"$f":" M19 + M21","v":0},{"$f":" N19 + N21","v":455653.84884696401},673949.91548663948,898475.78336609702,1177386.7851763703,1198400.8199499431,1219784.4614003887,1241544.0881808712,1263686.1862480137,1286217.3506025693,1309144.2870568084,1332473.8140289746,1356212.8643652063,1380368.4871892747,1404947.84978056,1429958.2394806209,1455407.0656287728,1481301.8615270578,1507650.2864350227,1534460.1275946954,1561739.3022861814,1589495.8599142884,1617737.9841266058,1646473.9949634483,1675712.3510401163,1705461.6517618648,1735730.6395720677,1766528.2022339727,1797863.3751465264,1829745.3436946874,3196146.2681540512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$263","v":"Afschrijvingen"},{"$f":" Rekenoverzicht!F$263","v":0},{"$f":" Rekenoverzicht!G$263","v":0},{"$f":" Rekenoverzicht!H$263","v":-16637083.077779783},{"$f":" Rekenoverzicht!I$263","v":0},{"$f":" Rekenoverzicht!J$263","v":0},{"$f":" Rekenoverzicht!K$263","v":0},{"$f":" Rekenoverzicht!L$263","v":0},{"$f":" Rekenoverzicht!M$263","v":0},{"$f":" Rekenoverzicht!N$263","v":-40040},{"$f":" Rekenoverzicht!O$263","v":-203160.848},{"$f":" Rekenoverzicht!P$263","v":-369544.11295999994},{"$f":" Rekenoverzicht!Q$263","v":-543110.1996415999},{"$f":" Rekenoverzicht!R$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!S$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!T$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!U$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!V$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!W$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!X$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!Y$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!Z$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!AA$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!AB$263","v":-586450.78332799987},{"$f":" Rekenoverzicht!AC$263","v":-573477.44999466662},{"$f":" Rekenoverzicht!AD$263","v":-578054.25654204213},{"$f":" Rekenoverzicht!AE$263","v":-582722.59922036517},{"$f":" Rekenoverzicht!AF$263","v":-587484.3087522547},{"$f":" Rekenoverzicht!AG$263","v":-592341.25247478194},{"$f":" Rekenoverzicht!AH$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AI$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AJ$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AK$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AL$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AM$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AN$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AO$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AP$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AQ$263","v":-611618.94335860782},{"$f":" Rekenoverzicht!AR$263","v":0},{"$f":" Rekenoverzicht!AS$263","v":0},{"$f":" Rekenoverzicht!AT$263","v":0},{"$f":" Rekenoverzicht!AU$263","v":0},{"$f":" Rekenoverzicht!AV$263","v":0},{"$f":" Rekenoverzicht!AW$263","v":0},{"$f":" Rekenoverzicht!AX$263","v":0},{"$f":" Rekenoverzicht!AY$263","v":0},{"$f":" Rekenoverzicht!AZ$263","v":0},{"$f":" Rekenoverzicht!BA$263","v":0},{"$f":" Rekenoverzicht!BB$263","v":0},{"$f":" Rekenoverzicht!BC$263","v":0},{"$f":" Rekenoverzicht!BD$263","v":0},{"$f":" Rekenoverzicht!BE$263","v":0},{"$f":" Rekenoverzicht!BF$263","v":0},{"$f":" Rekenoverzicht!BG$263","v":0},{"$f":" Rekenoverzicht!BH$263","v":0},{"$f":" Rekenoverzicht!BI$263","v":0},{"$f":" Rekenoverzicht!BJ$263","v":0},{"$f":" Rekenoverzicht!BK$263","v":0},{"$f":" Rekenoverzicht!BL$263","v":0},{"$f":" Rekenoverzicht!BM$263","v":0},{"$f":" Rekenoverzicht!BN$263","v":0},{"$f":" Rekenoverzicht!BO$263","v":0},{"$f":" Rekenoverzicht!BP$263","v":0},{"$f":" Rekenoverzicht!BQ$263","v":0},{"$f":" Rekenoverzicht!BR$263","v":0},{"$f":" Rekenoverzicht!BS$263","v":0},{"$f":" Rekenoverzicht!BT$263","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$322","v":"Vrijval BAK"},{"$f":" Rekenoverzicht!F$322","v":0},{"$f":" Rekenoverzicht!G$322","v":0},{"$f":" Rekenoverzicht!H$322","v":-2435403.0318794125},{"$f":" Rekenoverzicht!I$322","v":0},{"$f":" Rekenoverzicht!J$322","v":0},{"$f":" Rekenoverzicht!K$322","v":0},{"$f":" Rekenoverzicht!L$322","v":0},{"$f":" Rekenoverzicht!M$322","v":0},{"$f":" Rekenoverzicht!N$322","v":-16737.353933893439},{"$f":" Rekenoverzicht!O$322","v":-33809.45494646475},{"$f":" Rekenoverzicht!P$322","v":-51222.99797928748},{"$f":" Rekenoverzicht!Q$322","v":-68984.811872766659},{"$f":" Rekenoverzicht!R$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!S$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!T$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!U$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!V$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!W$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!X$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!Y$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!Z$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AA$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AB$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AC$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AD$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AE$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AF$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AG$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AH$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AI$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AJ$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AK$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AL$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AM$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AN$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AO$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AP$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AQ$322","v":-87101.86204411542},{"$f":" Rekenoverzicht!AR$322","v":0},{"$f":" Rekenoverzicht!AS$322","v":0},{"$f":" Rekenoverzicht!AT$322","v":0},{"$f":" Rekenoverzicht!AU$322","v":0},{"$f":" Rekenoverzicht!AV$322","v":0},{"$f":" Rekenoverzicht!AW$322","v":0},{"$f":" Rekenoverzicht!AX$322","v":0},{"$f":" Rekenoverzicht!AY$322","v":0},{"$f":" Rekenoverzicht!AZ$322","v":0},{"$f":" Rekenoverzicht!BA$322","v":0},{"$f":" Rekenoverzicht!BB$322","v":0},{"$f":" Rekenoverzicht!BC$322","v":0},{"$f":" Rekenoverzicht!BD$322","v":0},{"$f":" Rekenoverzicht!BE$322","v":0},{"$f":" Rekenoverzicht!BF$322","v":0},{"$f":" Rekenoverzicht!BG$322","v":0},{"$f":" Rekenoverzicht!BH$322","v":0},{"$f":" Rekenoverzicht!BI$322","v":0},{"$f":" Rekenoverzicht!BJ$322","v":0},{"$f":" Rekenoverzicht!BK$322","v":0},{"$f":" Rekenoverzicht!BL$322","v":0},{"$f":" Rekenoverzicht!BM$322","v":0},{"$f":" Rekenoverzicht!BN$322","v":0},{"$f":" Rekenoverzicht!BO$322","v":0},{"$f":" Rekenoverzicht!BP$322","v":0},{"$f":" Rekenoverzicht!BQ$322","v":0},{"$f":" Rekenoverzicht!BR$322","v":0},{"$f":" Rekenoverzicht!BS$322","v":0},{"$f":" Rekenoverzicht!BT$322","v":0}]
[]
[null,null,null,null,"EBIT",null,"€",{"$f":" SUM(M27:XFD27)","v":24657172.985579461},null,null,null,null,{"$f":" SUM(M22:M26)","v":0},{"$f":" SUM(N22:N26)","v":398876.49491307058},{"$f":" SUM(O22:O26)","v":436979.61254017474},{"$f":" SUM(P22:P26)","v":477708.67242680961},{"$f":" SUM(Q22:Q26)","v":565291.77366200369},{"$f":" SUM(R22:R26)","v":524848.1745778278},{"$f":" SUM(S22:S26)","v":546231.81602827343},{"$f":" SUM(T22:T26)","v":567991.44280875591},{"$f":" SUM(U22:U26)","v":590133.54087589844},{"$f":" SUM(V22:V26)","v":612664.70523045398},{"$f":" SUM(W22:W26)","v":635591.64168469305},{"$f":" SUM(X22:X26)","v":658921.16865685931},{"$f":" SUM(Y22:Y26)","v":682660.21899309102},{"$f":" SUM(Z22:Z26)","v":706815.84181715944},{"$f":" SUM(AA22:AA26)","v":731395.2044084447},{"$f":" SUM(AB22:AB26)","v":756405.59410850564},{"$f":" SUM(AC22:AC26)","v":794827.75358999078},{"$f":" SUM(AD22:AD26)","v":816145.74294090027},{"$f":" SUM(AE22:AE26)","v":837825.82517054211},{"$f":" SUM(AF22:AF26)","v":859873.95679832529},{"$f":" SUM(AG22:AG26)","v":882296.18776728399},{"$f":" SUM(AH22:AH26)","v":890775.05451156513},{"$f":" SUM(AI22:AI26)","v":919017.17872388253},{"$f":" SUM(AJ22:AJ26)","v":947753.189560725},{"$f":" SUM(AK22:AK26)","v":976991.54563739302},{"$f":" SUM(AL22:AL26)","v":1006740.8463591415},{"$f":" SUM(AM22:AM26)","v":1037009.8341693444},{"$f":" SUM(AN22:AN26)","v":1067807.3968312496},{"$f":" SUM(AO22:AO26)","v":1099142.5697438032},{"$f":" SUM(AP22:AP26)","v":1131024.5382919642},{"$f":" SUM(AQ22:AQ26)","v":2497425.462751328},{"$f":" SUM(AR22:AR26)","v":0},{"$f":" SUM(AS22:AS26)","v":0},{"$f":" SUM(AT22:AT26)","v":0},{"$f":" SUM(AU22:AU26)","v":0},{"$f":" SUM(AV22:AV26)","v":0},{"$f":" SUM(AW22:AW26)","v":0},{"$f":" SUM(AX22:AX26)","v":0},{"$f":" SUM(AY22:AY26)","v":0},{"$f":" SUM(AZ22:AZ26)","v":0},{"$f":" SUM(BA22:BA26)","v":0},{"$f":" SUM(BB22:BB26)","v":0},{"$f":" SUM(BC22:BC26)","v":0},{"$f":" SUM(BD22:BD26)","v":0},{"$f":" SUM(BE22:BE26)","v":0},{"$f":" SUM(BF22:BF26)","v":0},{"$f":" SUM(BG22:BG26)","v":0},{"$f":" SUM(BH22:BH26)","v":0},{"$f":" SUM(BI22:BI26)","v":0},{"$f":" SUM(BJ22:BJ26)","v":0},{"$f":" SUM(BK22:BK26)","v":0},{"$f":" SUM(BL22:BL26)","v":0},{"$f":" SUM(BM22:BM26)","v":0},{"$f":" SUM(BN22:BN26)","v":0},{"$f":" SUM(BO22:BO26)","v":0},{"$f":" SUM(BP22:BP26)","v":0},{"$f":" SUM(BQ22:BQ26)","v":0},{"$f":" SUM(BR22:BR26)","v":0},{"$f":" SUM(BS22:BS26)","v":0},{"$f":" SUM(BT22:BT26)","v":0}]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$330","v":"EIA gerechtigde investering"},{"$f":" Rekenoverzicht!F$330","v":0},{"$f":" Rekenoverzicht!G$330","v":"€"},{"$f":" Rekenoverzicht!H$330","v":0},{"$f":" Rekenoverzicht!I$330","v":0},{"$f":" Rekenoverzicht!J$330","v":0},{"$f":" Rekenoverzicht!K$330","v":0},{"$f":" Rekenoverzicht!L$330","v":0},{"$f":" Rekenoverzicht!M$330","v":0},{"$f":" Rekenoverzicht!N$330","v":0},{"$f":" Rekenoverzicht!O$330","v":0},{"$f":" Rekenoverzicht!P$330","v":0},{"$f":" Rekenoverzicht!Q$330","v":0},{"$f":" Rekenoverzicht!R$330","v":0},{"$f":" Rekenoverzicht!S$330","v":0},{"$f":" Rekenoverzicht!T$330","v":0},{"$f":" Rekenoverzicht!U$330","v":0},{"$f":" Rekenoverzicht!V$330","v":0},{"$f":" Rekenoverzicht!W$330","v":0},{"$f":" Rekenoverzicht!X$330","v":0},{"$f":" Rekenoverzicht!Y$330","v":0},{"$f":" Rekenoverzicht!Z$330","v":0},{"$f":" Rekenoverzicht!AA$330","v":0},{"$f":" Rekenoverzicht!AB$330","v":0},{"$f":" Rekenoverzicht!AC$330","v":0},{"$f":" Rekenoverzicht!AD$330","v":0},{"$f":" Rekenoverzicht!AE$330","v":0},{"$f":" Rekenoverzicht!AF$330","v":0},{"$f":" Rekenoverzicht!AG$330","v":0},{"$f":" Rekenoverzicht!AH$330","v":0},{"$f":" Rekenoverzicht!AI$330","v":0},{"$f":" Rekenoverzicht!AJ$330","v":0},{"$f":" Rekenoverzicht!AK$330","v":0},{"$f":" Rekenoverzicht!AL$330","v":0},{"$f":" Rekenoverzicht!AM$330","v":0},{"$f":" Rekenoverzicht!AN$330","v":0},{"$f":" Rekenoverzicht!AO$330","v":0},{"$f":" Rekenoverzicht!AP$330","v":0},{"$f":" Rekenoverzicht!AQ$330","v":0},{"$f":" Rekenoverzicht!AR$330","v":0},{"$f":" Rekenoverzicht!AS$330","v":0},{"$f":" Rekenoverzicht!AT$330","v":0},{"$f":" Rekenoverzicht!AU$330","v":0},{"$f":" Rekenoverzicht!AV$330","v":0},{"$f":" Rekenoverzicht!AW$330","v":0},{"$f":" Rekenoverzicht!AX$330","v":0},{"$f":" Rekenoverzicht!AY$330","v":0},{"$f":" Rekenoverzicht!AZ$330","v":0},{"$f":" Rekenoverzicht!BA$330","v":0},{"$f":" Rekenoverzicht!BB$330","v":0},{"$f":" Rekenoverzicht!BC$330","v":0},{"$f":" Rekenoverzicht!BD$330","v":0},{"$f":" Rekenoverzicht!BE$330","v":0},{"$f":" Rekenoverzicht!BF$330","v":0},{"$f":" Rekenoverzicht!BG$330","v":0},{"$f":" Rekenoverzicht!BH$330","v":0},{"$f":" Rekenoverzicht!BI$330","v":0},{"$f":" Rekenoverzicht!BJ$330","v":0},{"$f":" Rekenoverzicht!BK$330","v":0},{"$f":" Rekenoverzicht!BL$330","v":0},{"$f":" Rekenoverzicht!BM$330","v":0},{"$f":" Rekenoverzicht!BN$330","v":0},{"$f":" Rekenoverzicht!BO$330","v":0},{"$f":" Rekenoverzicht!BP$330","v":0},{"$f":" Rekenoverzicht!BQ$330","v":0},{"$f":" Rekenoverzicht!BR$330","v":0},{"$f":" Rekenoverzicht!BS$330","v":0},{"$f":" Rekenoverzicht!BT$330","v":0}]
[]
[null,null,null,null,"EBT",null,"€",{"$f":" SUM(M31:XFD31)","v":24657172.985579461},null,null,null,null,{"$f":" SUM(M27:M30)","v":0},{"$f":" SUM(N27:N30)","v":398876.49491307058},{"$f":" SUM(O27:O30)","v":436979.61254017474},477708.67242680961,565291.77366200369,524848.1745778278,546231.81602827343,567991.44280875591,590133.54087589844,612664.70523045398,635591.64168469305,658921.16865685931,682660.21899309102,706815.84181715944,731395.2044084447,756405.59410850564,794827.75358999078,816145.74294090027,837825.82517054211,859873.95679832529,882296.18776728399,890775.05451156513,919017.17872388253,947753.189560725,976991.54563739302,1006740.8463591415,1037009.8341693444,1067807.3968312496,1099142.5697438032,1131024.5382919642,2497425.462751328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Rekenoverzicht!E$557","v":"Corporate tax"},{"$f":" Rekenoverzicht!F$557","v":0},{"$f":" Rekenoverzicht!G$557","v":"€"},{"$f":" Rekenoverzicht!H$557","v":-6361550.6302795019},{"$f":" Rekenoverzicht!I$557","v":0},{"$f":" Rekenoverzicht!J$557","v":0},{"$f":" Rekenoverzicht!K$557","v":0},{"$f":" Rekenoverzicht!L$557","v":0},{"$f":" Rekenoverzicht!M$557","v":0},{"$f":" Rekenoverzicht!N$557","v":-102910.13568757221},{"$f":" Rekenoverzicht!O$557","v":-112740.74003536509},{"$f":" Rekenoverzicht!P$557","v":-123248.83748611688},{"$f":" Rekenoverzicht!Q$557","v":-145845.27760479695},{"$f":" Rekenoverzicht!R$557","v":-135410.82904107959},{"$f":" Rekenoverzicht!S$557","v":-140927.80853529455},{"$f":" Rekenoverzicht!T$557","v":-146541.79224465904},{"$f":" Rekenoverzicht!U$557","v":-152254.45354598181},{"$f":" Rekenoverzicht!V$557","v":-158067.49394945713},{"$f":" Rekenoverzicht!W$557","v":-163982.6435546508},{"$f":" Rekenoverzicht!X$557","v":-170001.66151346971},{"$f":" Rekenoverzicht!Y$557","v":-176126.3365002175},{"$f":" Rekenoverzicht!Z$557","v":-182358.48718882713},{"$f":" Rekenoverzicht!AA$557","v":-188699.96273737872},{"$f":" Rekenoverzicht!AB$557","v":-195152.64327999446},{"$f":" Rekenoverzicht!AC$557","v":-205065.56042621762},{"$f":" Rekenoverzicht!AD$557","v":-210565.60167875228},{"$f":" Rekenoverzicht!AE$557","v":-216159.06289399986},{"$f":" Rekenoverzicht!AF$557","v":-221847.48085396792},{"$f":" Rekenoverzicht!AG$557","v":-227632.41644395929},{"$f":" Rekenoverzicht!AH$557","v":-229819.96406398382},{"$f":" Rekenoverzicht!AI$557","v":-237106.4321107617},{"$f":" Rekenoverzicht!AJ$557","v":-244520.32290666705},{"$f":" Rekenoverzicht!AK$557","v":-252063.8187744474},{"$f":" Rekenoverzicht!AL$557","v":-259739.13836065852},{"$f":" Rekenoverzicht!AM$557","v":-267548.53721569089},{"$f":" Rekenoverzicht!AN$557","v":-275494.30838246242},{"$f":" Rekenoverzicht!AO$557","v":-283578.78299390123},{"$f":" Rekenoverzicht!AP$557","v":-291804.33087932679},{"$f":" Rekenoverzicht!AQ$557","v":-644335.76938984264},{"$f":" Rekenoverzicht!AR$557","v":0},{"$f":" Rekenoverzicht!AS$557","v":0},{"$f":" Rekenoverzicht!AT$557","v":0},{"$f":" Rekenoverzicht!AU$557","v":0},{"$f":" Rekenoverzicht!AV$557","v":0},{"$f":" Rekenoverzicht!AW$557","v":0},{"$f":" Rekenoverzicht!AX$557","v":0},{"$f":" Rekenoverzicht!AY$557","v":0},{"$f":" Rekenoverzicht!AZ$557","v":0},{"$f":" Rekenoverzicht!BA$557","v":0},{"$f":" Rekenoverzicht!BB$557","v":0},{"$f":" Rekenoverzicht!BC$557","v":0},{"$f":" Rekenoverzicht!BD$557","v":0},{"$f":" Rekenoverzicht!BE$557","v":0},{"$f":" Rekenoverzicht!BF$557","v":0},{"$f":" Rekenoverzicht!BG$557","v":0},{"$f":" Rekenoverzicht!BH$557","v":0},{"$f":" Rekenoverzicht!BI$557","v":0},{"$f":" Rekenoverzicht!BJ$557","v":0},{"$f":" Rekenoverzicht!BK$557","v":0},{"$f":" Rekenoverzicht!BL$557","v":0},{"$f":" Rekenoverzicht!BM$557","v":0},{"$f":" Rekenoverzicht!BN$557","v":0},{"$f":" Rekenoverzicht!BO$557","v":0},{"$f":" Rekenoverzicht!BP$557","v":0},{"$f":" Rekenoverzicht!BQ$557","v":0},{"$f":" Rekenoverzicht!BR$557","v":0},{"$f":" Rekenoverzicht!BS$557","v":0},{"$f":" Rekenoverzicht!BT$557","v":0}]
[]
[null,null,null,null,"Net income",null,"€",{"$f":" SUM(M35:XFD35)","v":18295622.355299957},null,null,null,null,{"$f":" M31 + M33","v":0},{"$f":" N31 + N33","v":295966.3592254984},324238.87250480964,354459.83494069276,419446.49605720676,389437.34553674818,405304.00749297888,421449.65056409687,437879.08732991666,454597.21128099685,471608.99813004222,488919.50714338961,506533.88249287353,524457.35462833231,542695.24167106603,561252.95082851115,589762.19316377316,605580.14126214804,621666.76227654226,638026.47594435734,654663.77132332465,660955.09044758137,681910.74661312089,703232.86665405799,724927.72686294559,747001.70799848298,769461.29695365345,792313.08844878711,815563.78674990195,839220.20741263742,1853089.6933614854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"Kasstroomoverzicht"]
[]
[null,null,null,null,{"$f":" E$22","v":"EBITDA"},{"$f":" F$22","v":0},"€",43729659.095238656,null,null,null,0,{"$f":" M$22","v":0},{"$f":" N$22","v":455653.84884696401},673949.91548663948,898475.78336609702,1177386.7851763703,1198400.8199499431,1219784.4614003887,1241544.0881808712,1263686.1862480137,1286217.3506025693,1309144.2870568084,1332473.8140289746,1356212.8643652063,1380368.4871892747,1404947.84978056,1429958.2394806209,1455407.0656287728,1481301.8615270578,1507650.2864350227,1534460.1275946954,1561739.3022861814,1589495.8599142884,1617737.9841266058,1646473.9949634483,1675712.3510401163,1705461.6517618648,1735730.6395720677,1766528.2022339727,1797863.3751465264,1829745.3436946874,3196146.2681540512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$22","v":0},0,0]
[null,null,null,null,{"$f":" Rekenoverzicht!E$557","v":"Corporate tax"},{"$f":" Rekenoverzicht!F$557","v":0},{"$f":" Rekenoverzicht!G$557","v":"€"},{"$f":" Rekenoverzicht!H$557","v":-6361550.6302795019},{"$f":" Rekenoverzicht!I$557","v":0},{"$f":" Rekenoverzicht!J$557","v":0},{"$f":" Rekenoverzicht!K$557","v":0},{"$f":" Rekenoverzicht!L$557","v":0},{"$f":" Rekenoverzicht!M$557","v":0},{"$f":" Rekenoverzicht!N$557","v":-102910.13568757221},{"$f":" Rekenoverzicht!O$557","v":-112740.74003536509},{"$f":" Rekenoverzicht!P$557","v":-123248.83748611688},{"$f":" Rekenoverzicht!Q$557","v":-145845.27760479695},{"$f":" Rekenoverzicht!R$557","v":-135410.82904107959},{"$f":" Rekenoverzicht!S$557","v":-140927.80853529455},{"$f":" Rekenoverzicht!T$557","v":-146541.79224465904},{"$f":" Rekenoverzicht!U$557","v":-152254.45354598181},{"$f":" Rekenoverzicht!V$557","v":-158067.49394945713},{"$f":" Rekenoverzicht!W$557","v":-163982.6435546508},{"$f":" Rekenoverzicht!X$557","v":-170001.66151346971},{"$f":" Rekenoverzicht!Y$557","v":-176126.3365002175},{"$f":" Rekenoverzicht!Z$557","v":-182358.48718882713},{"$f":" Rekenoverzicht!AA$557","v":-188699.96273737872},{"$f":" Rekenoverzicht!AB$557","v":-195152.64327999446},{"$f":" Rekenoverzicht!AC$557","v":-205065.56042621762},{"$f":" Rekenoverzicht!AD$557","v":-210565.60167875228},{"$f":" Rekenoverzicht!AE$557","v":-216159.06289399986},{"$f":" Rekenoverzicht!AF$557","v":-221847.48085396792},{"$f":" Rekenoverzicht!AG$557","v":-227632.41644395929},{"$f":" Rekenoverzicht!AH$557","v":-229819.96406398382},{"$f":" Rekenoverzicht!AI$557","v":-237106.4321107617},{"$f":" Rekenoverzicht!AJ$557","v":-244520.32290666705},{"$f":" Rekenoverzicht!AK$557","v":-252063.8187744474},{"$f":" Rekenoverzicht!AL$557","v":-259739.13836065852},{"$f":" Rekenoverzicht!AM$557","v":-267548.53721569089},{"$f":" Rekenoverzicht!AN$557","v":-275494.30838246242},{"$f":" Rekenoverzicht!AO$557","v":-283578.78299390123},{"$f":" Rekenoverzicht!AP$557","v":-291804.33087932679},{"$f":" Rekenoverzicht!AQ$557","v":-644335.76938984264},{"$f":" Rekenoverzicht!AR$557","v":0},{"$f":" Rekenoverzicht!AS$557","v":0},{"$f":" Rekenoverzicht!AT$557","v":0},{"$f":" Rekenoverzicht!AU$557","v":0},{"$f":" Rekenoverzicht!AV$557","v":0},{"$f":" Rekenoverzicht!AW$557","v":0},{"$f":" Rekenoverzicht!AX$557","v":0},{"$f":" Rekenoverzicht!AY$557","v":0},{"$f":" Rekenoverzicht!AZ$557","v":0},{"$f":" Rekenoverzicht!BA$557","v":0},{"$f":" Rekenoverzicht!BB$557","v":0},{"$f":" Rekenoverzicht!BC$557","v":0},{"$f":" Rekenoverzicht!BD$557","v":0},{"$f":" Rekenoverzicht!BE$557","v":0},{"$f":" Rekenoverzicht!BF$557","v":0},{"$f":" Rekenoverzicht!BG$557","v":0},{"$f":" Rekenoverzicht!BH$557","v":0},{"$f":" Rekenoverzicht!BI$557","v":0},{"$f":" Rekenoverzicht!BJ$557","v":0},{"$f":" Rekenoverzicht!BK$557","v":0},{"$f":" Rekenoverzicht!BL$557","v":0},{"$f":" Rekenoverzicht!BM$557","v":0},{"$f":" Rekenoverzicht!BN$557","v":0},{"$f":" Rekenoverzicht!BO$557","v":0},{"$f":" Rekenoverzicht!BP$557","v":0},{"$f":" Rekenoverzicht!BQ$557","v":0},{"$f":" Rekenoverzicht!BR$557","v":0},{"$f":" Rekenoverzicht!BS$557","v":0},{"$f":" Rekenoverzicht!BT$557","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$48","v":"Totaal Capex infra en bron"},{"$f":" Rekenoverzicht!F$48","v":0},{"$f":" Rekenoverzicht!G$48","v":"€"},{"$f":" Rekenoverzicht!H$48","v":-11342430.459648},{"$f":" Rekenoverzicht!I$48","v":0},{"$f":" Rekenoverzicht!J$48","v":0},{"$f":" Rekenoverzicht!K$48","v":0},{"$f":" Rekenoverzicht!L$48","v":0},{"$f":" Rekenoverzicht!M$48","v":0},{"$f":" Rekenoverzicht!N$48","v":-3668401.44},{"$f":" Rekenoverzicht!O$48","v":-3741769.4687999999},{"$f":" Rekenoverzicht!P$48","v":-3932259.5508479998},{"$f":" Rekenoverzicht!Q$48","v":0},{"$f":" Rekenoverzicht!R$48","v":0},{"$f":" Rekenoverzicht!S$48","v":0},{"$f":" Rekenoverzicht!T$48","v":0},{"$f":" Rekenoverzicht!U$48","v":0},{"$f":" Rekenoverzicht!V$48","v":0},{"$f":" Rekenoverzicht!W$48","v":0},{"$f":" Rekenoverzicht!X$48","v":0},{"$f":" Rekenoverzicht!Y$48","v":0},{"$f":" Rekenoverzicht!Z$48","v":0},{"$f":" Rekenoverzicht!AA$48","v":0},{"$f":" Rekenoverzicht!AB$48","v":0},{"$f":" Rekenoverzicht!AC$48","v":0},{"$f":" Rekenoverzicht!AD$48","v":0},{"$f":" Rekenoverzicht!AE$48","v":0},{"$f":" Rekenoverzicht!AF$48","v":0},{"$f":" Rekenoverzicht!AG$48","v":0},{"$f":" Rekenoverzicht!AH$48","v":0},{"$f":" Rekenoverzicht!AI$48","v":0},{"$f":" Rekenoverzicht!AJ$48","v":0},{"$f":" Rekenoverzicht!AK$48","v":0},{"$f":" Rekenoverzicht!AL$48","v":0},{"$f":" Rekenoverzicht!AM$48","v":0},{"$f":" Rekenoverzicht!AN$48","v":0},{"$f":" Rekenoverzicht!AO$48","v":0},{"$f":" Rekenoverzicht!AP$48","v":0},{"$f":" Rekenoverzicht!AQ$48","v":0},{"$f":" Rekenoverzicht!AR$48","v":0},{"$f":" Rekenoverzicht!AS$48","v":0},{"$f":" Rekenoverzicht!AT$48","v":0},{"$f":" Rekenoverzicht!AU$48","v":0},{"$f":" Rekenoverzicht!AV$48","v":0},{"$f":" Rekenoverzicht!AW$48","v":0},{"$f":" Rekenoverzicht!AX$48","v":0},{"$f":" Rekenoverzicht!AY$48","v":0},{"$f":" Rekenoverzicht!AZ$48","v":0},{"$f":" Rekenoverzicht!BA$48","v":0},{"$f":" Rekenoverzicht!BB$48","v":0},{"$f":" Rekenoverzicht!BC$48","v":0},{"$f":" Rekenoverzicht!BD$48","v":0},{"$f":" Rekenoverzicht!BE$48","v":0},{"$f":" Rekenoverzicht!BF$48","v":0},{"$f":" Rekenoverzicht!BG$48","v":0},{"$f":" Rekenoverzicht!BH$48","v":0},{"$f":" Rekenoverzicht!BI$48","v":0},{"$f":" Rekenoverzicht!BJ$48","v":0},{"$f":" Rekenoverzicht!BK$48","v":0},{"$f":" Rekenoverzicht!BL$48","v":0},{"$f":" Rekenoverzicht!BM$48","v":0},{"$f":" Rekenoverzicht!BN$48","v":0},{"$f":" Rekenoverzicht!BO$48","v":0},{"$f":" Rekenoverzicht!BP$48","v":0},{"$f":" Rekenoverzicht!BQ$48","v":0},{"$f":" Rekenoverzicht!BR$48","v":0},{"$f":" Rekenoverzicht!BS$48","v":0},{"$f":" Rekenoverzicht!BT$48","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$92","v":"Totaal Capex KV"},{"$f":" Rekenoverzicht!F$92","v":0},{"$f":" Rekenoverzicht!G$92","v":"€"},{"$f":" Rekenoverzicht!H$92","v":-6628615.4406511188},{"$f":" Rekenoverzicht!I$92","v":0},{"$f":" Rekenoverzicht!J$92","v":0},{"$f":" Rekenoverzicht!K$92","v":0},{"$f":" Rekenoverzicht!L$92","v":0},{"$f":" Rekenoverzicht!M$92","v":-1006600},{"$f":" Rekenoverzicht!N$92","v":-1026732},{"$f":" Rekenoverzicht!O$92","v":-1047266.64},{"$f":" Rekenoverzicht!P$92","v":-1068211.9727999999},{"$f":" Rekenoverzicht!Q$92","v":-1089576.2122559999},{"$f":" Rekenoverzicht!R$92","v":0},{"$f":" Rekenoverzicht!S$92","v":0},{"$f":" Rekenoverzicht!T$92","v":0},{"$f":" Rekenoverzicht!U$92","v":0},{"$f":" Rekenoverzicht!V$92","v":0},{"$f":" Rekenoverzicht!W$92","v":0},{"$f":" Rekenoverzicht!X$92","v":0},{"$f":" Rekenoverzicht!Y$92","v":0},{"$f":" Rekenoverzicht!Z$92","v":0},{"$f":" Rekenoverzicht!AA$92","v":0},{"$f":" Rekenoverzicht!AB$92","v":0},{"$f":" Rekenoverzicht!AC$92","v":-267144.09821063309},{"$f":" Rekenoverzicht!AD$92","v":-272486.98017484578},{"$f":" Rekenoverzicht!AE$92","v":-277936.7197783427},{"$f":" Rekenoverzicht!AF$92","v":-283495.4541739095},{"$f":" Rekenoverzicht!AG$92","v":-289165.36325738771},{"$f":" Rekenoverzicht!AH$92","v":0},{"$f":" Rekenoverzicht!AI$92","v":0},{"$f":" Rekenoverzicht!AJ$92","v":0},{"$f":" Rekenoverzicht!AK$92","v":0},{"$f":" Rekenoverzicht!AL$92","v":0},{"$f":" Rekenoverzicht!AM$92","v":0},{"$f":" Rekenoverzicht!AN$92","v":0},{"$f":" Rekenoverzicht!AO$92","v":0},{"$f":" Rekenoverzicht!AP$92","v":0},{"$f":" Rekenoverzicht!AQ$92","v":0},{"$f":" Rekenoverzicht!AR$92","v":0},{"$f":" Rekenoverzicht!AS$92","v":0},{"$f":" Rekenoverzicht!AT$92","v":0},{"$f":" Rekenoverzicht!AU$92","v":0},{"$f":" Rekenoverzicht!AV$92","v":0},{"$f":" Rekenoverzicht!AW$92","v":0},{"$f":" Rekenoverzicht!AX$92","v":0},{"$f":" Rekenoverzicht!AY$92","v":0},{"$f":" Rekenoverzicht!AZ$92","v":0},{"$f":" Rekenoverzicht!BA$92","v":0},{"$f":" Rekenoverzicht!BB$92","v":0},{"$f":" Rekenoverzicht!BC$92","v":0},{"$f":" Rekenoverzicht!BD$92","v":0},{"$f":" Rekenoverzicht!BE$92","v":0},{"$f":" Rekenoverzicht!BF$92","v":0},{"$f":" Rekenoverzicht!BG$92","v":0},{"$f":" Rekenoverzicht!BH$92","v":0},{"$f":" Rekenoverzicht!BI$92","v":0},{"$f":" Rekenoverzicht!BJ$92","v":0},{"$f":" Rekenoverzicht!BK$92","v":0},{"$f":" Rekenoverzicht!BL$92","v":0},{"$f":" Rekenoverzicht!BM$92","v":0},{"$f":" Rekenoverzicht!BN$92","v":0},{"$f":" Rekenoverzicht!BO$92","v":0},{"$f":" Rekenoverzicht!BP$92","v":0},{"$f":" Rekenoverzicht!BQ$92","v":0},{"$f":" Rekenoverzicht!BR$92","v":0},{"$f":" Rekenoverzicht!BS$92","v":0},{"$f":" Rekenoverzicht!BT$92","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$119","v":"Totaal Capex Coll"},{"$f":" Rekenoverzicht!F$119","v":0},{"$f":" Rekenoverzicht!G$119","v":"€"},{"$f":" Rekenoverzicht!H$119","v":0},{"$f":" Rekenoverzicht!I$119","v":0},{"$f":" Rekenoverzicht!J$119","v":0},{"$f":" Rekenoverzicht!K$119","v":0},{"$f":" Rekenoverzicht!L$119","v":0},{"$f":" Rekenoverzicht!M$119","v":0},{"$f":" Rekenoverzicht!N$119","v":0},{"$f":" Rekenoverzicht!O$119","v":0},{"$f":" Rekenoverzicht!P$119","v":0},{"$f":" Rekenoverzicht!Q$119","v":0},{"$f":" Rekenoverzicht!R$119","v":0},{"$f":" Rekenoverzicht!S$119","v":0},{"$f":" Rekenoverzicht!T$119","v":0},{"$f":" Rekenoverzicht!U$119","v":0},{"$f":" Rekenoverzicht!V$119","v":0},{"$f":" Rekenoverzicht!W$119","v":0},{"$f":" Rekenoverzicht!X$119","v":0},{"$f":" Rekenoverzicht!Y$119","v":0},{"$f":" Rekenoverzicht!Z$119","v":0},{"$f":" Rekenoverzicht!AA$119","v":0},{"$f":" Rekenoverzicht!AB$119","v":0},{"$f":" Rekenoverzicht!AC$119","v":0},{"$f":" Rekenoverzicht!AD$119","v":0},{"$f":" Rekenoverzicht!AE$119","v":0},{"$f":" Rekenoverzicht!AF$119","v":0},{"$f":" Rekenoverzicht!AG$119","v":0},{"$f":" Rekenoverzicht!AH$119","v":0},{"$f":" Rekenoverzicht!AI$119","v":0},{"$f":" Rekenoverzicht!AJ$119","v":0},{"$f":" Rekenoverzicht!AK$119","v":0},{"$f":" Rekenoverzicht!AL$119","v":0},{"$f":" Rekenoverzicht!AM$119","v":0},{"$f":" Rekenoverzicht!AN$119","v":0},{"$f":" Rekenoverzicht!AO$119","v":0},{"$f":" Rekenoverzicht!AP$119","v":0},{"$f":" Rekenoverzicht!AQ$119","v":0},{"$f":" Rekenoverzicht!AR$119","v":0},{"$f":" Rekenoverzicht!AS$119","v":0},{"$f":" Rekenoverzicht!AT$119","v":0},{"$f":" Rekenoverzicht!AU$119","v":0},{"$f":" Rekenoverzicht!AV$119","v":0},{"$f":" Rekenoverzicht!AW$119","v":0},{"$f":" Rekenoverzicht!AX$119","v":0},{"$f":" Rekenoverzicht!AY$119","v":0},{"$f":" Rekenoverzicht!AZ$119","v":0},{"$f":" Rekenoverzicht!BA$119","v":0},{"$f":" Rekenoverzicht!BB$119","v":0},{"$f":" Rekenoverzicht!BC$119","v":0},{"$f":" Rekenoverzicht!BD$119","v":0},{"$f":" Rekenoverzicht!BE$119","v":0},{"$f":" Rekenoverzicht!BF$119","v":0},{"$f":" Rekenoverzicht!BG$119","v":0},{"$f":" Rekenoverzicht!BH$119","v":0},{"$f":" Rekenoverzicht!BI$119","v":0},{"$f":" Rekenoverzicht!BJ$119","v":0},{"$f":" Rekenoverzicht!BK$119","v":0},{"$f":" Rekenoverzicht!BL$119","v":0},{"$f":" Rekenoverzicht!BM$119","v":0},{"$f":" Rekenoverzicht!BN$119","v":0},{"$f":" Rekenoverzicht!BO$119","v":0},{"$f":" Rekenoverzicht!BP$119","v":0},{"$f":" Rekenoverzicht!BQ$119","v":0},{"$f":" Rekenoverzicht!BR$119","v":0},{"$f":" Rekenoverzicht!BS$119","v":0},{"$f":" Rekenoverzicht!BT$119","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E$146","v":"Totaal Capex Util"},{"$f":"Rekenoverzicht!F$146","v":0},{"$f":"Rekenoverzicht!G$146","v":"€"},{"$f":"Rekenoverzicht!H$146","v":0},{"$f":"Rekenoverzicht!I$146","v":0},{"$f":"Rekenoverzicht!J$146","v":0},{"$f":"Rekenoverzicht!K$146","v":0},{"$f":"Rekenoverzicht!L$146","v":0},{"$f":"Rekenoverzicht!M$146","v":0},{"$f":"Rekenoverzicht!N$146","v":0},{"$f":"Rekenoverzicht!O$146","v":0},{"$f":"Rekenoverzicht!P$146","v":0},{"$f":"Rekenoverzicht!Q$146","v":0},{"$f":"Rekenoverzicht!R$146","v":0},{"$f":"Rekenoverzicht!S$146","v":0},{"$f":"Rekenoverzicht!T$146","v":0},{"$f":"Rekenoverzicht!U$146","v":0},{"$f":"Rekenoverzicht!V$146","v":0},{"$f":"Rekenoverzicht!W$146","v":0},{"$f":"Rekenoverzicht!X$146","v":0},{"$f":"Rekenoverzicht!Y$146","v":0},{"$f":"Rekenoverzicht!Z$146","v":0},{"$f":"Rekenoverzicht!AA$146","v":0},{"$f":"Rekenoverzicht!AB$146","v":0},{"$f":"Rekenoverzicht!AC$146","v":0},{"$f":"Rekenoverzicht!AD$146","v":0},{"$f":"Rekenoverzicht!AE$146","v":0},{"$f":"Rekenoverzicht!AF$146","v":0},{"$f":"Rekenoverzicht!AG$146","v":0},{"$f":"Rekenoverzicht!AH$146","v":0},{"$f":"Rekenoverzicht!AI$146","v":0},{"$f":"Rekenoverzicht!AJ$146","v":0},{"$f":"Rekenoverzicht!AK$146","v":0},{"$f":"Rekenoverzicht!AL$146","v":0},{"$f":"Rekenoverzicht!AM$146","v":0},{"$f":"Rekenoverzicht!AN$146","v":0},{"$f":"Rekenoverzicht!AO$146","v":0},{"$f":"Rekenoverzicht!AP$146","v":0},{"$f":"Rekenoverzicht!AQ$146","v":0},{"$f":"Rekenoverzicht!AR$146","v":0},{"$f":"Rekenoverzicht!AS$146","v":0},{"$f":"Rekenoverzicht!AT$146","v":0},{"$f":"Rekenoverzicht!AU$146","v":0},{"$f":"Rekenoverzicht!AV$146","v":0},{"$f":"Rekenoverzicht!AW$146","v":0},{"$f":"Rekenoverzicht!AX$146","v":0},{"$f":"Rekenoverzicht!AY$146","v":0},{"$f":"Rekenoverzicht!AZ$146","v":0},{"$f":"Rekenoverzicht!BA$146","v":0},{"$f":"Rekenoverzicht!BB$146","v":0},{"$f":"Rekenoverzicht!BC$146","v":0},{"$f":"Rekenoverzicht!BD$146","v":0},{"$f":"Rekenoverzicht!BE$146","v":0},{"$f":"Rekenoverzicht!BF$146","v":0},{"$f":"Rekenoverzicht!BG$146","v":0},{"$f":"Rekenoverzicht!BH$146","v":0},{"$f":"Rekenoverzicht!BI$146","v":0},{"$f":"Rekenoverzicht!BJ$146","v":0},{"$f":"Rekenoverzicht!BK$146","v":0},{"$f":"Rekenoverzicht!BL$146","v":0},{"$f":"Rekenoverzicht!BM$146","v":0},{"$f":"Rekenoverzicht!BN$146","v":0},{"$f":"Rekenoverzicht!BO$146","v":0},{"$f":"Rekenoverzicht!BP$146","v":0},{"$f":"Rekenoverzicht!BQ$146","v":0},{"$f":"Rekenoverzicht!BR$146","v":0},{"$f":"Rekenoverzicht!BS$146","v":0},{"$f":"Rekenoverzicht!BT$146","v":0}]
[null,null,null,null,{"$f":" Rekenoverzicht!E$303","v":"Totaal BAK"},{"$f":" Rekenoverzicht!F$303","v":0},{"$f":" Rekenoverzicht!G$303","v":"€"},{"$f":" Rekenoverzicht!H$303","v":-2613055.8613234628},{"$f":" Rekenoverzicht!I$303","v":0},{"$f":" Rekenoverzicht!J$303","v":0},{"$f":" Rekenoverzicht!K$303","v":0},{"$f":" Rekenoverzicht!L$303","v":0},{"$f":" Rekenoverzicht!M$303","v":-502120.61801680317},{"$f":" Rekenoverzicht!N$303","v":-512163.03037713922},{"$f":" Rekenoverzicht!O$303","v":-522406.29098468204},{"$f":" Rekenoverzicht!P$303","v":-532854.41680437559},{"$f":" Rekenoverzicht!Q$303","v":-543511.50514046312},{"$f":" Rekenoverzicht!R$303","v":0},{"$f":" Rekenoverzicht!S$303","v":0},{"$f":" Rekenoverzicht!T$303","v":0},{"$f":" Rekenoverzicht!U$303","v":0},{"$f":" Rekenoverzicht!V$303","v":0},{"$f":" Rekenoverzicht!W$303","v":0},{"$f":" Rekenoverzicht!X$303","v":0},{"$f":" Rekenoverzicht!Y$303","v":0},{"$f":" Rekenoverzicht!Z$303","v":0},{"$f":" Rekenoverzicht!AA$303","v":0},{"$f":" Rekenoverzicht!AB$303","v":0},{"$f":" Rekenoverzicht!AC$303","v":0},{"$f":" Rekenoverzicht!AD$303","v":0},{"$f":" Rekenoverzicht!AE$303","v":0},{"$f":" Rekenoverzicht!AF$303","v":0},{"$f":" Rekenoverzicht!AG$303","v":0},{"$f":" Rekenoverzicht!AH$303","v":0},{"$f":" Rekenoverzicht!AI$303","v":0},{"$f":" Rekenoverzicht!AJ$303","v":0},{"$f":" Rekenoverzicht!AK$303","v":0},{"$f":" Rekenoverzicht!AL$303","v":0},{"$f":" Rekenoverzicht!AM$303","v":0},{"$f":" Rekenoverzicht!AN$303","v":0},{"$f":" Rekenoverzicht!AO$303","v":0},{"$f":" Rekenoverzicht!AP$303","v":0},{"$f":" Rekenoverzicht!AQ$303","v":0},{"$f":" Rekenoverzicht!AR$303","v":0},{"$f":" Rekenoverzicht!AS$303","v":0},{"$f":" Rekenoverzicht!AT$303","v":0},{"$f":" Rekenoverzicht!AU$303","v":0},{"$f":" Rekenoverzicht!AV$303","v":0},{"$f":" Rekenoverzicht!AW$303","v":0},{"$f":" Rekenoverzicht!AX$303","v":0},{"$f":" Rekenoverzicht!AY$303","v":0},{"$f":" Rekenoverzicht!AZ$303","v":0},{"$f":" Rekenoverzicht!BA$303","v":0},{"$f":" Rekenoverzicht!BB$303","v":0},{"$f":" Rekenoverzicht!BC$303","v":0},{"$f":" Rekenoverzicht!BD$303","v":0},{"$f":" Rekenoverzicht!BE$303","v":0},{"$f":" Rekenoverzicht!BF$303","v":0},{"$f":" Rekenoverzicht!BG$303","v":0},{"$f":" Rekenoverzicht!BH$303","v":0},{"$f":" Rekenoverzicht!BI$303","v":0},{"$f":" Rekenoverzicht!BJ$303","v":0},{"$f":" Rekenoverzicht!BK$303","v":0},{"$f":" Rekenoverzicht!BL$303","v":0},{"$f":" Rekenoverzicht!BM$303","v":0},{"$f":" Rekenoverzicht!BN$303","v":0},{"$f":" Rekenoverzicht!BO$303","v":0},{"$f":" Rekenoverzicht!BP$303","v":0},{"$f":" Rekenoverzicht!BQ$303","v":0},{"$f":" Rekenoverzicht!BR$303","v":0},{"$f":" Rekenoverzicht!BS$303","v":0},{"$f":" Rekenoverzicht!BT$303","v":0}]
[null,null,null,null,"Kasstroom",null,"€",{"$f":" SUM(M50:BV50)","v":16784006.703336578},null,null,null,null,{"$f":" SUM(M43:M49)","v":-1508720.6180168032},-4854552.7572177472,-4750233.2243334074,-4758098.9945723955,-601546.20982488967,1062989.9909088635,1078856.6528650941,1095002.2959362122,1111431.732702032,1128149.8566531122,1145161.6435021576,1162472.152515505,1180086.5278649889,1198010.0000004475,1216247.8870431813,1234805.5962006266,983197.40699192206,998249.27967345971,1013554.5037626801,1029117.1925668181,1044941.5225848344,1359675.8958503045,1380631.552015844,1401953.6720567811,1423648.532265669,1445722.5134012063,1468182.1023563768,1491033.8938515102,1514284.5921526251,1537941.0128153604,2551810.4987642085,0,{"$f":" SUM(AS43:AS49)","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$50","v":"Kasstroom"},{"$f":" F$50","v":0},"€",16784006.703336578,null,null,null,0,{"$f":" M$50","v":-1508720.6180168032},-4854552.7572177472,-4750233.2243334074,-4758098.9945723955,-601546.20982488967,1062989.9909088635,1078856.6528650941,1095002.2959362122,1111431.732702032,1128149.8566531122,1145161.6435021576,1162472.152515505,1180086.5278649889,1198010.0000004475,1216247.8870431813,1234805.5962006266,983197.40699192206,998249.27967345971,1013554.5037626801,1029117.1925668181,1044941.5225848344,1359675.8958503045,1380631.552015844,1401953.6720567811,1423648.532265669,1445722.5134012063,1468182.1023563768,1491033.8938515102,1514284.5921526251,1537941.0128153604,2551810.4987642085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$50","v":0},0,0]
[null,null,null,null,"Cumulatieve kasstroom",null,"€",null,null,null,null,null,{"$f":" M52 + L53","v":-1508720.6180168032},{"$f":" N52 + M53","v":-6363273.3752345499},{"$f":" O52 + N53","v":-11113506.599567957},{"$f":" P52 + O53","v":-15871605.594140353},{"$f":" Q52 + P53","v":-16473151.803965243},{"$f":" R52 + Q53","v":-15410161.81305638},{"$f":" S52 + R53","v":-14331305.160191286},{"$f":" T52 + S53","v":-13236302.864255074},{"$f":" U52 + T53","v":-12124871.131553043},{"$f":" V52 + U53","v":-10996721.27489993},{"$f":" W52 + V53","v":-9851559.6313977726},{"$f":" X52 + W53","v":-8689087.4788822681},{"$f":" Y52 + X53","v":-7509000.9510172792},{"$f":" Z52 + Y53","v":-6310990.9510168321},{"$f":" AA52 + Z53","v":-5094743.0639736503},{"$f":" AB52 + AA53","v":-3859937.467773024},{"$f":" AC52 + AB53","v":-2876740.0607811017},{"$f":" AD52 + AC53","v":-1878490.781107642},{"$f":" AE52 + AD53","v":-864936.27734496188},{"$f":" AF52 + AE53","v":164180.91522185621},{"$f":" AG52 + AF53","v":1209122.4378066906},{"$f":" AH52 + AG53","v":2568798.3336569951},{"$f":" AI52 + AH53","v":3949429.8856728394},{"$f":" AJ52 + AI53","v":5351383.5577296205},{"$f":" AK52 + AJ53","v":6775032.0899952892},{"$f":" AL52 + AK53","v":8220754.6033964958},{"$f":" AM52 + AL53","v":9688936.7057528719},{"$f":" AN52 + AM53","v":11179970.599604383},{"$f":" AO52 + AN53","v":12694255.191757008},{"$f":" AP52 + AO53","v":14232196.204572368},{"$f":" AQ52 + AP53","v":16784006.703336578},{"$f":" AR52 + AQ53","v":16784006.703336578},{"$f":" AS52 + AR53","v":16784006.703336578},{"$f":" AT52 + AS53","v":16784006.703336578},{"$f":" AU52 + AT53","v":16784006.703336578},{"$f":" AV52 + AU53","v":16784006.703336578},{"$f":" AW52 + AV53","v":16784006.703336578},{"$f":" AX52 + AW53","v":16784006.703336578},{"$f":" AY52 + AX53","v":16784006.703336578},{"$f":" AZ52 + AY53","v":16784006.703336578},{"$f":" BA52 + AZ53","v":16784006.703336578},{"$f":" BB52 + BA53","v":16784006.703336578},{"$f":" BC52 + BB53","v":16784006.703336578},{"$f":" BD52 + BC53","v":16784006.703336578},{"$f":" BE52 + BD53","v":16784006.703336578},{"$f":" BF52 + BE53","v":16784006.703336578},{"$f":" BG52 + BF53","v":16784006.703336578},{"$f":" BH52 + BG53","v":16784006.703336578},{"$f":" BI52 + BH53","v":16784006.703336578},{"$f":" BJ52 + BI53","v":16784006.703336578},{"$f":" BK52 + BJ53","v":16784006.703336578},{"$f":" BL52 + BK53","v":16784006.703336578},{"$f":" BM52 + BL53","v":16784006.703336578},{"$f":" BN52 + BM53","v":16784006.703336578},{"$f":" BO52 + BN53","v":16784006.703336578},{"$f":" BP52 + BO53","v":16784006.703336578},{"$f":" BQ52 + BP53","v":16784006.703336578},{"$f":" BR52 + BQ53","v":16784006.703336578},{"$f":" BS52 + BR53","v":16784006.703336578},{"$f":" BT52 + BS53","v":16784006.703336578}]
[]
[null,null,null,null,{"$f":" E$53","v":"Cumulatieve kasstroom"},{"$f":" F$53","v":0},"€",0,null,null,null,0,{"$f":" M$53","v":-1508720.6180168032},-6363273.3752345499,-11113506.599567957,-15871605.594140353,-16473151.803965243,-15410161.81305638,-14331305.160191286,-13236302.864255074,-12124871.131553043,-10996721.27489993,-9851559.6313977726,-8689087.4788822681,-7509000.9510172792,-6310990.9510168321,-5094743.0639736503,-3859937.467773024,-2876740.0607811017,-1878490.781107642,-864936.27734496188,164180.91522185621,1209122.4378066906,2568798.3336569951,3949429.8856728394,5351383.5577296205,6775032.0899952892,8220754.6033964958,9688936.7057528719,11179970.599604383,12694255.191757008,14232196.204572368,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,16784006.703336578,{"$f":" BR$53","v":16784006.703336578},16784006.703336578,16784006.703336578]
[null,null,null,null,"Terugverdientijd",null,null,{"$f":" SUM(M56:BV56)","v":19},null,null,null,null,{"$f":" IF(M55 <0, 1, 0)","v":1},{"$f":" IF(N55 <0, 1, 0)","v":1},{"$f":" IF(O55 <0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Discontovoet",{"$f":"IF('Overzicht Invoer'!F23=\"ja\",'Overzicht Invoer'!F24,'Overzicht Invoer'!F29)","v":4.6388000000000006E-2},{"$f":"'Overzicht Invoer'!G27","v":"%"}]
[null,null,null,null,{"$f":" E$50","v":"Kasstroom"},{"$f":" F$50","v":0},"€",16784006.703336578,null,null,null,0,{"$f":" M$50","v":-1508720.6180168032},-4854552.7572177472,-4750233.2243334074,-4758098.9945723955,-601546.20982488967,1062989.9909088635,1078856.6528650941,1095002.2959362122,1111431.732702032,1128149.8566531122,1145161.6435021576,1162472.152515505,1180086.5278649889,1198010.0000004475,1216247.8870431813,1234805.5962006266,983197.40699192206,998249.27967345971,1013554.5037626801,1029117.1925668181,1044941.5225848344,1359675.8958503045,1380631.552015844,1401953.6720567811,1423648.532265669,1445722.5134012063,1468182.1023563768,1491033.8938515102,1514284.5921526251,1537941.0128153604,2551810.4987642085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BR$50","v":0},0,0]
[null,null,null,null,"Netto contante waarde",null,"€",{"$f":" SUM(M61:BV61)","v":7.6834112405776978E-9},null,null,null,null,{"$f":" M60 / (1 + $F59) ^ (M$6 - 1)","v":-1508720.6180168032},{"$f":" N60 / (1 + $F59) ^ (N$6 - 1)","v":-4639342.9179403307},{"$f":" O60 / (1 + $F59) ^ (O$6 - 1)","v":-4338398.4061843995},{"$f":" P60 / (1 + $F59) ^ (P$6 - 1)","v":-4152935.8434621701},{"$f":" Q60 / (1 + $F59) ^ (Q$6 - 1)","v":-501762.2599298266},{"$f":" R60 / (1 + $F59) ^ (R$6 - 1)","v":847355.05118916405},821877.78339621273,797197.22120419447,773287.14067733416,750122.23330478894,727678.07209822908,705931.07901261584,684858.49363634572,664438.3430991628,644649.4131484346,625471.22034642159,475944.9425792892,461808.84513688227,448102.73908436543,434813.05390425748,421926.6687837519,524671.69776012597,509140.07594897976,494083.55683154252,479486.92881238536,465335.49531202693,451615.05625126505,438311.89023999026,425412.73744238343,412904.78309154371,654735.52324184193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulatieve NCW",null,"€",{"$f":" SUM(M62:BV62)","v":-214269163.00436291},null,null,null,null,{"$f":" M61 + L62","v":-1508720.6180168032},{"$f":" N61 + M62","v":-6148063.5359571334},{"$f":" O61 + N62","v":-10486461.942141533},{"$f":" P61 + O62","v":-14639397.785603702},{"$f":" Q61 + P62","v":-15141160.045533529},{"$f":" R61 + Q62","v":-14293804.994344365},{"$f":" S61 + R62","v":-13471927.210948152},{"$f":" T61 + S62","v":-12674729.989743957},{"$f":" U61 + T62","v":-11901442.849066623},{"$f":" V61 + U62","v":-11151320.615761833},{"$f":" W61 + V62","v":-10423642.543663604},{"$f":" X61 + W62","v":-9717711.4646509886},{"$f":" Y61 + X62","v":-9032852.9710146431},{"$f":" Z61 + Y62","v":-8368414.6279154802},{"$f":" AA61 + Z62","v":-7723765.2147670453},{"$f":" AB61 + AA62","v":-7098293.9944206234},{"$f":" AC61 + AB62","v":-6622349.0518413344},{"$f":" AD61 + AC62","v":-6160540.2067044526},{"$f":" AE61 + AD62","v":-5712437.4676200869},{"$f":" AF61 + AE62","v":-5277624.4137158291},{"$f":" AG61 + AF62","v":-4855697.7449320769},{"$f":" AH61 + AG62","v":-4331026.0471719513},{"$f":" AI61 + AH62","v":-3821885.9712229716},{"$f":" AJ61 + AI62","v":-3327802.4143914292},{"$f":" AK61 + AJ62","v":-2848315.4855790436},{"$f":" AL61 + AK62","v":-2382979.9902670169},{"$f":" AM61 + AL62","v":-1931364.9340157518},{"$f":" AN61 + AM62","v":-1493053.0437757615},{"$f":" AO61 + AN62","v":-1067640.306333378},{"$f":" AP61 + AO62","v":-654735.52324183425},{"$f":" AQ61 + AP62","v":7.6834112405776978E-9},{"$f":" AR61 + AQ62","v":7.6834112405776978E-9},{"$f":" AS61 + AR62","v":7.6834112405776978E-9},{"$f":" AT61 + AS62","v":7.6834112405776978E-9},{"$f":" AU61 + AT62","v":7.6834112405776978E-9},{"$f":" AV61 + AU62","v":7.6834112405776978E-9},{"$f":" AW61 + AV62","v":7.6834112405776978E-9},{"$f":" AX61 + AW62","v":7.6834112405776978E-9},{"$f":" AY61 + AX62","v":7.6834112405776978E-9},{"$f":" AZ61 + AY62","v":7.6834112405776978E-9},{"$f":" BA61 + AZ62","v":7.6834112405776978E-9},{"$f":" BB61 + BA62","v":7.6834112405776978E-9},{"$f":" BC61 + BB62","v":7.6834112405776978E-9},{"$f":" BD61 + BC62","v":7.6834112405776978E-9},{"$f":" BE61 + BD62","v":7.6834112405776978E-9},{"$f":" BF61 + BE62","v":7.6834112405776978E-9},{"$f":" BG61 + BF62","v":7.6834112405776978E-9},{"$f":" BH61 + BG62","v":7.6834112405776978E-9},{"$f":" BI61 + BH62","v":7.6834112405776978E-9},{"$f":" BJ61 + BI62","v":7.6834112405776978E-9},{"$f":" BK61 + BJ62","v":7.6834112405776978E-9},{"$f":" BL61 + BK62","v":7.6834112405776978E-9},{"$f":" BM61 + BL62","v":7.6834112405776978E-9},{"$f":" BN61 + BM62","v":7.6834112405776978E-9},{"$f":" BO61 + BN62","v":7.6834112405776978E-9},{"$f":" BP61 + BO62","v":7.6834112405776978E-9},{"$f":" BQ61 + BP62","v":7.6834112405776978E-9},{"$f":" BR61 + BQ62","v":7.6834112405776978E-9},{"$f":" BS61 + BR62","v":7.6834112405776978E-9},{"$f":" BT61 + BS62","v":7.6834112405776978E-9}]
[]
[]
[null,null,null,null,"IRR",{"$f":" IRR(M50:BV50)","v":4.6388000000000096E-2},"factor"]
[null,null,null,null,"NCW",{"$f":" H61","v":7.6834112405776978E-9},"€"]
[null,null,null,null,"TvT",{"$f":" H56","v":19},"factor"]

{"sheet":"Onrendabele top","index":7,"n_rows":133,"n_cols":72,"rows_kept":133,"cut":false,"hidden":false,"merged":[[36,30,38,30],[36,32,38,32],[39,30,41,30],[39,32,41,32],[36,31,38,31],[39,31,41,31],[26,30,28,30],[26,32,28,32],[30,30,32,30],[30,32,32,32],[33,30,35,30],[33,32,35,32],[26,31,28,31],[30,31,32,31],[33,31,35,31],[6,32,8,32],[10,32,12,32],[13,32,15,32],[16,32,18,32],[19,32,21,32]]}
[]
["REKENMODEL BUSINESS CASE WARMTENETTEN - ONRENDABELE TOP"]
[null,"LEES DE HANDLEIDING VOOR GEBRUIK MODEL"]
[null,null,null,null,"De onrendabele top wordt pre-tax berekend"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kleinverbruiksaansluitingen",null,"Grootverbruiksaansluitingen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opbrengsten",null,null,"Totaal","Algemeen","Grondgebonden","Gestapeld","Collectief","Utiliteit","Verdeling algemene kosten","Grondgebonden","Gestapeld","Collectief","Utiliteit","Eenheid",null,"Warmtevraag","Vermogen",null,null,"Opbrengsten - Warmtelevering","Opbrengsten - Aansluitbijdrage + Kostendekkingsbijdrage","Kosten - CAPEX","Kosten - Onderhoud & Beheer","Kosten - Warmtelevering","Marge","Opbrengsten totaal","Kosten totaal","Marge totaal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmtelevering",null,null,{"$f":"SUM(R9:R12)","v":29362236.870453537},{"$f":"SUM(S9:S12)","v":0},16125740.034878515,13236496.83557502,0,0,"Aantal aansluitingen",{"$f":"'Overzicht Invoer'!$H$135","v":500},{"$f":"'Overzicht Invoer'!$H$141","v":500},{"$f":"SUM('Aantallen & Fasering'!K96)","v":0},{"$f":"SUM('Aantallen & Fasering'!K112)","v":0},null,null,{"$f":"SUM($I$124:$I$127)","v":338023.56654469739},{"$f":"SUM($H$130:$H$133)","v":3440},"Totaal","Kosten",null,null,{"$f":"-INDEX($R$27:$W$27,MATCH($AG7,$R$6:$W$6,0))","v":15755542.472959843},{"$f":"-INDEX($R$39:$W$39,MATCH($AG7,$R$6:$W$6,0))","v":4977244.0794791393},{"$f":"-INDEX($R$34:$W$34,MATCH($AG7,$R$6:$W$6,0))","v":3667404.2095893053},null,null,{"$f":"SUM(AK7:AM7)","v":24400190.762028288},null,{"$f":"SUM(AO7:AQ7)/10^6","v":24.400190762028288},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opbrengsten",{"$f":"INDEX($R$7:$W$7,MATCH($AG7,$R$6:$W$6,0))","v":29362236.870453537},{"$f":"INDEX($R$14:$W$14,MATCH($AG7,$R$6:$W$6,0))","v":-2387130.6211566846},null,null,null,null,{"$f":"SUM(AI8:AJ8)","v":26975106.249296851},null,null,{"$f":"SUM(AO8:AQ8)/10^6","v":26.97510624929685},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grondgebonden",null,null,{"$f":"SUM(I88:I90)","v":16125740.034878515},null,{"$f":"R9","v":16125740.034878515},null,null,null,"Totaal aansluitvermogen",{"$f":"'Overzicht Invoer'!$H$135*Uitgangspunten!$G$157","v":2090},{"$f":"'Overzicht Invoer'!$H$141*Uitgangspunten!$G$158","v":1350},{"$f":"SUM('Overzicht Invoer'!$M$163:$BT$163)","v":0},{"$f":"SUM('Overzicht Invoer'!$M$177:$BT$177)","v":0},"[kW]",null,null,null,null,"Marge",null,null,null,null,null,{"$f":"INDEX($R$21:$W$21,MATCH($AG7,$R$6:$W$6,0))+INDEX($R$47:$W$47,MATCH($AG7,$R$6:$W$6,0))","v":2574915.4872685634},null,null,{"$f":"AN9","v":2574915.4872685634},2.5749154872685636,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gestapeld",null,null,{"$f":"SUM(I93:I95)","v":13236496.83557502},null,null,{"$f":"R10","v":13236496.83557502},null,null,"Hoofddistributietracé & overig o.b.v. aansluitvermogen",{"$f":"Y9/SUM($Y9:$AB9)","v":0.60755813953488369},{"$f":"Z9/SUM($Y9:$AB9)","v":0.39244186046511625},{"$f":"AA9/SUM($Y9:$AB9)","v":0},{"$f":"AB9/SUM($Y9:$AB9)","v":0},"factor",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collectief",null,null,{"$f":"SUM(I98:I100)","v":0},null,null,null,{"$f":"R11","v":0},null,"Verdeling kosten",{"$f":"$I$57*Y10","v":0},{"$f":"$I$57*Z10","v":0},0,0,"[€]",null,{"$f":"$I$124","v":194183.75099376234},{"$f":"H130","v":2090},"Grondgebonden","Kosten",null,null,{"$f":"-INDEX($R$27:$W$27,MATCH($AG11,$R$6:$W$6,0))-$S$27*$AF11/$AF$7","v":10621027.092437914},{"$f":"-INDEX($R$39:$W$39,MATCH($AG11,$R$6:$W$6,0))-$S$39*$AF11/$AF$7","v":3427914.3363299752},{"$f":"-INDEX($R$34:$W$34,MATCH($AG11,$R$6:$W$6,0))-$S$34*$AF11/$AF$7","v":2106806.6735938559},null,null,{"$f":"SUM(AK11:AM11)","v":16155748.102361746},null,{"$f":"SUM(AO11:AQ11)/10^6","v":16.155748102361745},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utiliteit",null,null,{"$f":"SUM(I103:I105)","v":0},null,null,null,null,{"$f":"R12","v":0},null,null,null,null,null,null,null,null,null,null,"Opbrengsten",{"$f":"INDEX($R$7:$W$7,MATCH($AG11,$R$6:$W$6,0))","v":16125740.034878515},{"$f":"INDEX($R$14:$W$14,MATCH($AG11,$R$6:$W$6,0))","v":1948229.3565512844},null,null,null,null,{"$f":"SUM(AI12:AJ12)","v":18073969.391429801},null,null,18.073969391429802,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Leidingmeters per type aansluiting",10,5,20,20,"[meter/aansluiting]",null,null,null,null,"Marge",null,null,null,null,null,{"$f":"INDEX($R$21:$W$21,MATCH($AG11,$R$6:$W$6,0))+INDEX($R$47:$W$47,MATCH($AG11,$R$6:$W$6,0))+$S$47*$AF11/$AF$7","v":1918221.2890680544},null,null,{"$f":"AN13","v":1918221.2890680544},1.9182212890680543,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aansluitbijdrage + Kostendekkingsbijdrage",null,null,{"$f":"SUM(R16:R19)","v":-2387130.6211566846},{"$f":"SUM(S16:S19)","v":0},1948229.3565512844,-4335359.977707969,0,0,"Geschatte leidingmeters secundair",{"$f":"Y13*'Aantallen & Fasering'!K54","v":5000},{"$f":"Z13*'Aantallen & Fasering'!K58","v":2500},{"$f":"AA13*SUM('Aantallen & Fasering'!K96)","v":0},{"$f":"AB13*SUM('Aantallen & Fasering'!K112)","v":0},"[meter]",null,{"$f":"$I$125","v":143839.81555093505},{"$f":"H131","v":1350},"Gestapeld","Kosten",null,null,{"$f":"-INDEX($R$27:$W$27,MATCH($AG14,$R$6:$W$6,0))-$S$27*$AF14/$AF$7","v":5134515.3805219308},{"$f":"-INDEX($R$39:$W$39,MATCH($AG14,$R$6:$W$6,0))-$S$39*$AF14/$AF$7","v":1549329.7431491637},{"$f":"-INDEX($R$34:$W$34,MATCH($AG14,$R$6:$W$6,0))-$S$34*$AF14/$AF$7","v":1560597.5359954492},null,null,{"$f":"SUM(AK14:AM14)","v":8244442.6596665429},null,8.244442659666543,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primair & secundair net o.b.v. geschatte leidingmeters secundair",{"$f":"Y14/SUM($Y14:$AB14)","v":0.66666666666666663},{"$f":"Z14/SUM($Y14:$AB14)","v":0.33333333333333331},{"$f":"AA14/SUM($Y14:$AB14)","v":0},{"$f":"AB14/SUM($Y14:$AB14)","v":0},"factor",null,null,null,null,"Opbrengsten",{"$f":"INDEX($R$7:$W$7,MATCH($AG14,$R$6:$W$6,0))","v":13236496.83557502},{"$f":"INDEX($R$14:$W$14,MATCH($AG14,$R$6:$W$6,0))","v":-4335359.977707969},null,null,null,null,{"$f":"SUM(AI15:AJ15)","v":8901136.8578670509},null,null,8.9011368578670513,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grondgebonden",null,null,{"$f":"I108+I114","v":1948229.3565512844},null,{"$f":"R16","v":1948229.3565512844},null,null,null,"Verdeling kosten Infra & Bron",{"$f":"$I$58*Y15","v":-6903515.5438712575},{"$f":"$I$58*Z15","v":-3451757.7719356287},0,0,"[€]",null,null,null,null,"Marge",null,null,null,null,null,{"$f":"INDEX($R$21:$W$21,MATCH($AG14,$R$6:$W$6,0))+INDEX($R$47:$W$47,MATCH($AG14,$R$6:$W$6,0))+$S$47*$AF14/$AF$7","v":656694.19820050709},null,null,{"$f":"AN16","v":656694.19820050709},0.65669419820050712,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gestapeld",null,null,{"$f":"I109+I115","v":-4335359.977707969},null,null,{"$f":"R17","v":-4335359.977707969},null,null,null,null,null,null,null,null,null,{"$f":"$I$126","v":0},{"$f":"H132","v":0},"Collectief","Kosten",null,null,{"$f":"-INDEX($R$27:$W$27,MATCH($AG17,$R$6:$W$6,0))-$S$27*$AF17/$AF$7","v":0},{"$f":"-INDEX($R$39:$W$39,MATCH($AG17,$R$6:$W$6,0))-$S$39*$AF17/$AF$7","v":0},{"$f":"-INDEX($R$34:$W$34,MATCH($AG17,$R$6:$W$6,0))-$S$34*$AF17/$AF$7","v":0},null,null,{"$f":"SUM(AK17:AM17)","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collectief",null,null,0,null,null,null,{"$f":"R18","v":0},null,"Verdeling kosten Onderhoud & Beheer Hoofddistributietracé",{"$f":"Y10*$I$77","v":0},{"$f":"Z10*$I$77","v":0},0,0,"factor",null,null,null,null,"Opbrengsten",{"$f":"INDEX($R$7:$W$7,MATCH($AG17,$R$6:$W$6,0))","v":0},{"$f":"INDEX($R$14:$W$14,MATCH($AG17,$R$6:$W$6,0))","v":0},null,null,null,null,{"$f":"SUM(AI18:AJ18)","v":0},null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utiliteit",null,null,0,null,null,null,null,{"$f":"R19","v":0},"Verdeling kosten Onderhoud & Beheer Primair & Secundair",{"$f":"Y15*($I$78+$I$79)","v":-1666476.1145328705},{"$f":"Z15*($I$78+$I$79)","v":-833238.05726643524},0,0,"[€]",null,null,null,null,"Marge",null,null,null,null,null,{"$f":"INDEX($R$21:$W$21,MATCH($AG17,$R$6:$W$6,0))+INDEX($R$47:$W$47,MATCH($AG17,$R$6:$W$6,0))+$S$47*$AF17/$AF$7","v":0},null,null,{"$f":"AN19","v":0},0,0]
[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,{"$f":"$I$127","v":0},{"$f":"H133","v":0},"Utiliteit","Kosten",null,null,{"$f":"-INDEX($R$27:$W$27,MATCH($AG20,$R$6:$W$6,0))-$S$27*$AF20/$AF$7","v":0},{"$f":"-INDEX($R$39:$W$39,MATCH($AG20,$R$6:$W$6,0))-$S$39*$AF20/$AF$7","v":0},{"$f":"-INDEX($R$34:$W$34,MATCH($AG20,$R$6:$W$6,0))-$S$34*$AF20/$AF$7","v":0},null,null,{"$f":"SUM(AK20:AM20)","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totaal",null,null,{"$f":"SUM(R7,R14)","v":26975106.249296851},0,18073969.391429801,8901136.8578670509,0,0,"Warmtevraag bij de aansluiting",{"$f":"I124","v":194183.75099376234},{"$f":"I125","v":143839.81555093505},{"$f":"I126","v":0},{"$f":"I127","v":0},"[GJ]",null,null,null,null,"Opbrengsten",{"$f":"INDEX($R$7:$W$7,MATCH($AG20,$R$6:$W$6,0))","v":0},{"$f":"INDEX($R$14:$W$14,MATCH($AG20,$R$6:$W$6,0))","v":0},null,null,null,null,{"$f":"SUM(AI21:AJ21)","v":0},null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vaste warmtekosten o.b.v. warmtevraag bij de aansluiting",{"$f":"Y21/SUM($Y$21:$AB$21)","v":0.57446808510638303},{"$f":"Z21/SUM($Y$21:$AB$21)","v":0.42553191489361697},0,0,"factor",null,null,null,null,"Marge",null,null,null,null,null,{"$f":"INDEX($R$21:$W$21,MATCH($AG20,$R$6:$W$6,0))+INDEX($R$47:$W$47,MATCH($AG20,$R$6:$W$6,0))+$S$47*$AF20/$AF$7","v":0},null,null,{"$f":"AN22","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verdeling vaste warmtekosten",{"$f":"Y22*$I$68","v":0},{"$f":"Z22*$I$68","v":0},0,0,"[€]"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten",null,null,"Totaal","Algemeen","Grondgebonden","Gestapeld","Collectief","Utiliteit","Kosten",{"$f":"SUM(T28:T32)+SUM(T36:T38)+SUM(T41:T46)","v":-16155748.102361746},{"$f":"SUM(U28:U32)+SUM(U36:U38)+SUM(U41:U46)","v":-8244442.6596665438},{"$f":"SUM(V28:V32)+SUM(V36:V38)+SUM(V41:V46)","v":0},{"$f":"SUM(W28:W32)+SUM(W36:W38)+SUM(W41:W46)","v":0},"[€]",null,"Warmtevraag bij de aansluiting (GJ)","Aantal aansluitingen",null,null,"Opbrengsten - Warmtelevering","Opbrengsten - Aansluitbijdrage + Kostendekkingsbijdrage","Kosten - CAPEX","Kosten - Onderhoud & Beheer","Kosten - Warmtelevering","Marge","Opbrengsten totaal","Kosten totaal","Marge totaal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX",null,null,{"$f":"SUM(R29:R32)","v":-15755542.472959843},{"$f":"SUM(S29:S32)","v":0},-10621027.092437914,-5134515.3805219308,0,0,"Opbrengsten excl. BAK",{"$f":"T7","v":16125740.034878515},{"$f":"U7","v":13236496.83557502},{"$f":"V7","v":0},{"$f":"W7","v":0},"[€]",null,{"$f":"SUM($I$124:$I$127)","v":338023.56654469739},{"$f":"SUM(AF31:AF42)","v":1000},"Totaal","Kosten",null,null,{"$f":"IFERROR(AK7/$AF27,0)","v":15755.542472959842},{"$f":"IFERROR(AL7/$AF27,0)","v":4977.2440794791391},{"$f":"IFERROR(AM7/$AF27,0)","v":3667.4042095893055},null,null,{"$f":"IFERROR(AP7/$AF27,0)","v":24400.190762028287},null,{"$f":"SUM(AO27:AQ27)","v":24400.190762028287},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marge",{"$f":"SUM(Y26:Y27)","v":-30008.067483231425},{"$f":"SUM(Z26:Z27)","v":4992054.1759084761},{"$f":"SUM(AA26:AA27)","v":0},{"$f":"SUM(AB26:AB27)","v":0},"[€]",null,null,null,null,"Opbrengsten",{"$f":"IFERROR(AI8/$AF27,0)","v":29362.236870453537},{"$f":"IFERROR(AJ8/$AF27,0)","v":-2387.1306211566848},null,null,null,null,{"$f":"IFERROR(AO8/$AF27,0)","v":26975.106249296852},null,null,{"$f":"SUM(AO28:AQ28)","v":26975.106249296852},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX Infra en Bron",null,null,{"$f":"I56","v":-10355273.315806886},null,{"$f":"Y11+Y16","v":-6903515.5438712575},{"$f":"Z11+Z16","v":-3451757.7719356287},{"$f":"AA11+AA16","v":0},{"$f":"AB11+AB16","v":0},"Marge per aansluiting",{"$f":"IFERROR(Y28/Y7,)","v":-60.01613496646285},{"$f":"IFERROR(Z28/Z7,)","v":9984.1083518169526},{"$f":"IFERROR(AA28/AA7,)","v":0},{"$f":"IFERROR(AB28/AB7,)","v":0},"[€/aansluiting]",null,null,null,null,"Marge",null,null,null,null,null,{"$f":"IFERROR(AN9/$AF27,0)","v":2574.9154872685635},null,null,{"$f":"IFERROR(AQ9/$AF27,0)","v":2574.9154872685635},2574.9154872685635,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX KV",null,null,{"$f":"I60","v":-5400269.1571529573},null,{"$f":"I64","v":-3717511.5485666567},{"$f":"I65","v":-1682757.6085863018},null,null,null,{"$f":"IFERROR(MAX(MIN(Y29/SUM($Y$29:Z29),1),0),)","v":0},{"$f":"IFERROR(MAX(MIN(Z29/SUM($Y$29:Z29),1),0),)","v":1},null,null,"factor",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX Coll",null,null,{"$f":"I61","v":0},null,null,null,{"$f":"R31","v":0},null,null,null,null,null,null,null,null,{"$f":"$I$124","v":194183.75099376234},{"$f":"'Overzicht Invoer'!H135","v":500},"Grondgebonden","Kosten",null,null,{"$f":"IFERROR(AK11/$AF31,0)","v":21242.054184875826},{"$f":"IFERROR(AL11/$AF31,0)","v":6855.8286726599499},{"$f":"IFERROR(AM11/$AF31,0)","v":4213.613347187712},null,null,{"$f":"IFERROR(AP11/$AF31,0)","v":32311.496204723491},null,{"$f":"SUM(AO31:AQ31)","v":32311.496204723491},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPEX Util",null,null,{"$f":"I62","v":0},null,null,null,null,{"$f":"R32","v":0},null,null,null,null,null,null,null,null,null,null,"Opbrengsten",{"$f":"IFERROR(AI12/$AF31,0)","v":32251.480069757028},{"$f":"IFERROR(AJ12/$AF31,0)","v":3896.4587131025687},null,null,null,null,{"$f":"IFERROR(AO12/$AF31,0)","v":36147.938782859601},null,null,36147.938782859601,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marge",null,null,null,null,null,{"$f":"IFERROR(AN13/$AF31,0)","v":3836.4425781361088},null,null,{"$f":"IFERROR(AQ13/$AF31,0)","v":3836.4425781361088},3836.4425781361088,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmtekosten",null,null,{"$f":"SUM(R36:R37)","v":-3667404.2095893053},{"$f":"SUM(S36:S37)","v":0},-2106806.6735938559,-1560597.5359954492,0,0,null,null,null,null,null,null,null,{"$f":"$I$125","v":143839.81555093505},{"$f":"'Overzicht Invoer'!H141","v":500},"Gestapeld","Kosten",null,null,{"$f":"IFERROR(AK14/$AF34,0)","v":10269.030761043861},{"$f":"IFERROR(AL14/$AF34,0)","v":3098.6594862983275},{"$f":"IFERROR(AM14/$AF34,0)","v":3121.1950719908982},null,null,{"$f":"IFERROR(AP14/$AF34,0)","v":16488.885319333087},null,16488.885319333087,0]
[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,"Opbrengsten",{"$f":"IFERROR(AI15/$AF34,0)","v":26472.993671150041},{"$f":"IFERROR(AJ15/$AF34,0)","v":-8670.7199554159379},null,null,null,null,{"$f":"IFERROR(AO15/$AF34,0)","v":17802.273715734103},null,null,17802.273715734103,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmtekosten vast",null,null,{"$f":"I68","v":0},null,{"$f":"Y23","v":0},{"$f":"Z23","v":0},0,0,null,null,null,null,null,null,null,null,null,null,"Marge",null,null,null,null,null,{"$f":"IFERROR(AN16/$AF34,0)","v":1313.3883964010142},null,null,{"$f":"IFERROR(AQ16/$AF34,0)","v":1313.3883964010142},1313.3883964010142,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmtekosten variabel",null,null,{"$f":"SUM(I70:I73)","v":-3667404.2095893053},null,{"$f":"I70","v":-2106806.6735938559},{"$f":"I71","v":-1560597.5359954492},{"$f":"I72","v":0},{"$f":"I73","v":0},null,null,null,null,null,null,null,{"$f":"$I$126","v":0},{"$f":"'Overzicht Invoer'!F160","v":0},"Collectief","Kosten",null,null,{"$f":"IFERROR(AK17/$AF37,0)","v":0},{"$f":"IFERROR(AL17/$AF37,0)","v":0},{"$f":"IFERROR(AM17/$AF37,0)","v":0},null,null,{"$f":"IFERROR(AP17/$AF37,0)","v":0},null,0,0]
[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,"Opbrengsten",{"$f":"IFERROR(AI18/$AF37,0)","v":0},{"$f":"IFERROR(AJ18/$AF37,0)","v":0},null,null,null,null,{"$f":"IFERROR(AO18/$AF37,0)","v":0},null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onderhoud & Beheer",null,null,{"$f":"SUM(R41:R45)","v":-4977244.0794791393},{"$f":"SUM(S41:S45)","v":0},{"$f":"SUM(T41:T45)","v":-3427914.3363299752},-1549329.7431491637,0,0,null,null,null,null,null,null,null,null,null,null,"Marge",null,null,null,null,null,{"$f":"IFERROR(AN19/$AF37,0)","v":0},null,null,{"$f":"IFERROR(AQ19/$AF37,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$I$127","v":0},{"$f":"'Overzicht Invoer'!F174","v":0},"Utiliteit","Kosten",null,null,{"$f":"IFERROR(AK20/$AF40,0)","v":0},{"$f":"IFERROR(AL20/$AF40,0)","v":0},{"$f":"IFERROR(AM20/$AF40,0)","v":0},null,null,{"$f":"IFERROR(AP20/$AF40,0)","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onderhoud & Beheer infra en bron",null,null,{"$f":"I76","v":-2499714.1717993063},null,{"$f":"Y19+Y18","v":-1666476.1145328705},{"$f":"Z19+Z18","v":-833238.05726643524},0,0,null,null,null,null,null,null,null,null,null,null,"Opbrengsten",{"$f":"IFERROR(AI21/$AF40,0)","v":0},{"$f":"IFERROR(AJ21/$AF40,0)","v":0},null,null,null,null,{"$f":"IFERROR(AO21/$AF40,0)","v":0},null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onderhoud & Beheer Grondgebonden",null,null,{"$f":"I81","v":-1761438.2217971047},null,{"$f":"R42","v":-1761438.2217971047},null,null,null,null,null,null,null,null,null,null,null,null,null,"Marge",null,null,null,null,null,{"$f":"IFERROR(AN22/$AF40,0)","v":0},null,null,{"$f":"IFERROR(AQ22/$AF40,0)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onderhoud & Beheer Gestapeld",null,null,{"$f":"I82","v":-716091.68588272843},null,null,{"$f":"R43","v":-716091.68588272843}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onderhoud & Beheer Coll",null,null,{"$f":"I83","v":0},null,null,null,{"$f":"R44","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onderhoud & Beheer Util",null,null,{"$f":"I84","v":0},null,null,null,null,{"$f":"R45","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totaal",null,null,{"$f":"SUM(R27,R34,R39)","v":-24400190.762028288},{"$f":"SUM(S27,S34,S39)","v":0},-16155748.102361746,-8244442.6596665438,0,0]
[]
[null,null,null,"Berekeningen",null,null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M$119","v":2022},{"$f":"'Overzicht Invoer'!N$119","v":2023},{"$f":"'Overzicht Invoer'!O$119","v":2024},{"$f":"'Overzicht Invoer'!P$119","v":2025},{"$f":"'Overzicht Invoer'!Q$119","v":2026},{"$f":"'Overzicht Invoer'!R$119","v":2027},{"$f":"'Overzicht Invoer'!S$119","v":2028},{"$f":"'Overzicht Invoer'!T$119","v":2029},{"$f":"'Overzicht Invoer'!U$119","v":2030},{"$f":"'Overzicht Invoer'!V$119","v":2031},{"$f":"'Overzicht Invoer'!W$119","v":2032},{"$f":"'Overzicht Invoer'!X$119","v":2033},{"$f":"'Overzicht Invoer'!Y$119","v":2034},{"$f":"'Overzicht Invoer'!Z$119","v":2035},{"$f":"'Overzicht Invoer'!AA$119","v":2036},{"$f":"'Overzicht Invoer'!AB$119","v":2037},{"$f":"'Overzicht Invoer'!AC$119","v":2038},{"$f":"'Overzicht Invoer'!AD$119","v":2039},{"$f":"'Overzicht Invoer'!AE$119","v":2040},{"$f":"'Overzicht Invoer'!AF$119","v":2041},{"$f":"'Overzicht Invoer'!AG$119","v":2042},{"$f":"'Overzicht Invoer'!AH$119","v":2043},{"$f":"'Overzicht Invoer'!AI$119","v":2044},{"$f":"'Overzicht Invoer'!AJ$119","v":2045},{"$f":"'Overzicht Invoer'!AK$119","v":2046},{"$f":"'Overzicht Invoer'!AL$119","v":2047},{"$f":"'Overzicht Invoer'!AM$119","v":2048},{"$f":"'Overzicht Invoer'!AN$119","v":2049},{"$f":"'Overzicht Invoer'!AO$119","v":2050},{"$f":"'Overzicht Invoer'!AP$119","v":2051},{"$f":"'Overzicht Invoer'!AQ$119","v":2052},{"$f":"'Overzicht Invoer'!AR$119","v":2053},{"$f":"'Overzicht Invoer'!AS$119","v":2054},{"$f":"'Overzicht Invoer'!AT$119","v":2055},{"$f":"'Overzicht Invoer'!AU$119","v":2056},{"$f":"'Overzicht Invoer'!AV$119","v":2057},{"$f":"'Overzicht Invoer'!AW$119","v":2058},{"$f":"'Overzicht Invoer'!AX$119","v":2059},{"$f":"'Overzicht Invoer'!AY$119","v":2060},{"$f":"'Overzicht Invoer'!AZ$119","v":2061},{"$f":"'Overzicht Invoer'!BA$119","v":2062},{"$f":"'Overzicht Invoer'!BB$119","v":2063},{"$f":"'Overzicht Invoer'!BC$119","v":2064},{"$f":"'Overzicht Invoer'!BD$119","v":2065},{"$f":"'Overzicht Invoer'!BE$119","v":2066},{"$f":"'Overzicht Invoer'!BF$119","v":2067},{"$f":"'Overzicht Invoer'!BG$119","v":2068},{"$f":"'Overzicht Invoer'!BH$119","v":2069},{"$f":"'Overzicht Invoer'!BI$119","v":2070},{"$f":"'Overzicht Invoer'!BJ$119","v":2071},{"$f":"'Overzicht Invoer'!BK$119","v":2072},{"$f":"'Overzicht Invoer'!BL$119","v":2073},{"$f":"'Overzicht Invoer'!BM$119","v":2074},{"$f":"'Overzicht Invoer'!BN$119","v":2075},{"$f":"'Overzicht Invoer'!BO$119","v":2076},{"$f":"'Overzicht Invoer'!BP$119","v":2077},{"$f":"'Overzicht Invoer'!BQ$119","v":2078},{"$f":"'Overzicht Invoer'!BR$119","v":2079},{"$f":"'Overzicht Invoer'!BS$119","v":2080},{"$f":"'Overzicht Invoer'!BT$119","v":2081}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M$120","v":1},{"$f":"'Overzicht Invoer'!N$120","v":2},{"$f":"'Overzicht Invoer'!O$120","v":3},{"$f":"'Overzicht Invoer'!P$120","v":4},{"$f":"'Overzicht Invoer'!Q$120","v":5},{"$f":"'Overzicht Invoer'!R$120","v":6},{"$f":"'Overzicht Invoer'!S$120","v":7},{"$f":"'Overzicht Invoer'!T$120","v":8},{"$f":"'Overzicht Invoer'!U$120","v":9},{"$f":"'Overzicht Invoer'!V$120","v":10},{"$f":"'Overzicht Invoer'!W$120","v":11},{"$f":"'Overzicht Invoer'!X$120","v":12},{"$f":"'Overzicht Invoer'!Y$120","v":13},{"$f":"'Overzicht Invoer'!Z$120","v":14},{"$f":"'Overzicht Invoer'!AA$120","v":15},{"$f":"'Overzicht Invoer'!AB$120","v":16},{"$f":"'Overzicht Invoer'!AC$120","v":17},{"$f":"'Overzicht Invoer'!AD$120","v":18},{"$f":"'Overzicht Invoer'!AE$120","v":19},{"$f":"'Overzicht Invoer'!AF$120","v":20},{"$f":"'Overzicht Invoer'!AG$120","v":21},{"$f":"'Overzicht Invoer'!AH$120","v":22},{"$f":"'Overzicht Invoer'!AI$120","v":23},{"$f":"'Overzicht Invoer'!AJ$120","v":24},{"$f":"'Overzicht Invoer'!AK$120","v":25},{"$f":"'Overzicht Invoer'!AL$120","v":26},{"$f":"'Overzicht Invoer'!AM$120","v":27},{"$f":"'Overzicht Invoer'!AN$120","v":28},{"$f":"'Overzicht Invoer'!AO$120","v":29},{"$f":"'Overzicht Invoer'!AP$120","v":30},{"$f":"'Overzicht Invoer'!AQ$120","v":31},{"$f":"'Overzicht Invoer'!AR$120","v":32},{"$f":"'Overzicht Invoer'!AS$120","v":33},{"$f":"'Overzicht Invoer'!AT$120","v":34},{"$f":"'Overzicht Invoer'!AU$120","v":35},{"$f":"'Overzicht Invoer'!AV$120","v":36},{"$f":"'Overzicht Invoer'!AW$120","v":37},{"$f":"'Overzicht Invoer'!AX$120","v":38},{"$f":"'Overzicht Invoer'!AY$120","v":39},{"$f":"'Overzicht Invoer'!AZ$120","v":40},{"$f":"'Overzicht Invoer'!BA$120","v":41},{"$f":"'Overzicht Invoer'!BB$120","v":42},{"$f":"'Overzicht Invoer'!BC$120","v":43},{"$f":"'Overzicht Invoer'!BD$120","v":44},{"$f":"'Overzicht Invoer'!BE$120","v":45},{"$f":"'Overzicht Invoer'!BF$120","v":46},{"$f":"'Overzicht Invoer'!BG$120","v":47},{"$f":"'Overzicht Invoer'!BH$120","v":48},{"$f":"'Overzicht Invoer'!BI$120","v":49},{"$f":"'Overzicht Invoer'!BJ$120","v":50},{"$f":"'Overzicht Invoer'!BK$120","v":51},{"$f":"'Overzicht Invoer'!BL$120","v":52},{"$f":"'Overzicht Invoer'!BM$120","v":53},{"$f":"'Overzicht Invoer'!BN$120","v":54},{"$f":"'Overzicht Invoer'!BO$120","v":55},{"$f":"'Overzicht Invoer'!BP$120","v":56},{"$f":"'Overzicht Invoer'!BQ$120","v":57},{"$f":"'Overzicht Invoer'!BR$120","v":58},{"$f":"'Overzicht Invoer'!BS$120","v":59},{"$f":"'Overzicht Invoer'!BT$120","v":60}]
[]
[null,null,null,null,"Discontovoet",{"$f":"'Financial Statement'!F59","v":4.6388000000000006E-2},{"$f":"'Financial Statement'!G59","v":"%"}]
[]
[null,null,null,"Kosten"]
[null,null,null,null,"CAPEX",null,null,"Totaal","Netto contante waarde"]
[null,null,null,null,{"$f":"'Financial Statement'!E45","v":"Totaal Capex infra en bron"},null,"€",{"$f":"SUM(M56:BT56)","v":-11342430.459648},{"$f":"(1+$F$52)*NPV($F$52,M56:BT56)","v":-10355273.315806886},null,null,null,{"$f":"'Financial Statement'!M45","v":0},{"$f":"'Financial Statement'!N45","v":-3668401.44},{"$f":"'Financial Statement'!O45","v":-3741769.4687999999},{"$f":"'Financial Statement'!P45","v":-3932259.5508479998},{"$f":"'Financial Statement'!Q45","v":0},{"$f":"'Financial Statement'!R45","v":0},{"$f":"'Financial Statement'!S45","v":0},{"$f":"'Financial Statement'!T45","v":0},{"$f":"'Financial Statement'!U45","v":0},{"$f":"'Financial Statement'!V45","v":0},{"$f":"'Financial Statement'!W45","v":0},{"$f":"'Financial Statement'!X45","v":0},{"$f":"'Financial Statement'!Y45","v":0},{"$f":"'Financial Statement'!Z45","v":0},{"$f":"'Financial Statement'!AA45","v":0},{"$f":"'Financial Statement'!AB45","v":0},{"$f":"'Financial Statement'!AC45","v":0},{"$f":"'Financial Statement'!AD45","v":0},{"$f":"'Financial Statement'!AE45","v":0},{"$f":"'Financial Statement'!AF45","v":0},{"$f":"'Financial Statement'!AG45","v":0},{"$f":"'Financial Statement'!AH45","v":0},{"$f":"'Financial Statement'!AI45","v":0},{"$f":"'Financial Statement'!AJ45","v":0},{"$f":"'Financial Statement'!AK45","v":0},{"$f":"'Financial Statement'!AL45","v":0},{"$f":"'Financial Statement'!AM45","v":0},{"$f":"'Financial Statement'!AN45","v":0},{"$f":"'Financial Statement'!AO45","v":0},{"$f":"'Financial Statement'!AP45","v":0},{"$f":"'Financial Statement'!AQ45","v":0},{"$f":"'Financial Statement'!AR45","v":0},{"$f":"'Financial Statement'!AS45","v":0},{"$f":"'Financial Statement'!AT45","v":0},{"$f":"'Financial Statement'!AU45","v":0},{"$f":"'Financial Statement'!AV45","v":0},{"$f":"'Financial Statement'!AW45","v":0},{"$f":"'Financial Statement'!AX45","v":0},{"$f":"'Financial Statement'!AY45","v":0},{"$f":"'Financial Statement'!AZ45","v":0},{"$f":"'Financial Statement'!BA45","v":0},{"$f":"'Financial Statement'!BB45","v":0},{"$f":"'Financial Statement'!BC45","v":0},{"$f":"'Financial Statement'!BD45","v":0},{"$f":"'Financial Statement'!BE45","v":0},{"$f":"'Financial Statement'!BF45","v":0},{"$f":"'Financial Statement'!BG45","v":0},{"$f":"'Financial Statement'!BH45","v":0},{"$f":"'Financial Statement'!BI45","v":0},{"$f":"'Financial Statement'!BJ45","v":0},{"$f":"'Financial Statement'!BK45","v":0},{"$f":"'Financial Statement'!BL45","v":0},{"$f":"'Financial Statement'!BM45","v":0},{"$f":"'Financial Statement'!BN45","v":0},{"$f":"'Financial Statement'!BO45","v":0},{"$f":"'Financial Statement'!BP45","v":0},{"$f":"'Financial Statement'!BQ45","v":0},{"$f":"'Financial Statement'!BR45","v":0},{"$f":"'Financial Statement'!BS45","v":0},{"$f":"'Financial Statement'!BT45","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E12&\" & \"&Rekenoverzicht!E30&\" & \"&Rekenoverzicht!E36","v":"Hoofddistributietracé & Overig & Bijdrage eerder gemaakte (systeem)investeringen"},null,"€",{"$f":"SUM(M57:BT57)","v":0},{"$f":"(1+$F$52)*NPV($F$52,M57:BT57)","v":0},null,null,null,{"$f":"-(Rekenoverzicht!M16+Rekenoverzicht!M34+Rekenoverzicht!M40)","v":0},{"$f":"-(Rekenoverzicht!N16+Rekenoverzicht!N34+Rekenoverzicht!N40)","v":0},{"$f":"-(Rekenoverzicht!O16+Rekenoverzicht!O34+Rekenoverzicht!O40)","v":0},{"$f":"-(Rekenoverzicht!P16+Rekenoverzicht!P34+Rekenoverzicht!P40)","v":0},{"$f":"-(Rekenoverzicht!Q16+Rekenoverzicht!Q34+Rekenoverzicht!Q40)","v":0},{"$f":"-(Rekenoverzicht!R16+Rekenoverzicht!R34+Rekenoverzicht!R40)","v":0},{"$f":"-(Rekenoverzicht!S16+Rekenoverzicht!S34+Rekenoverzicht!S40)","v":0},{"$f":"-(Rekenoverzicht!T16+Rekenoverzicht!T34+Rekenoverzicht!T40)","v":0},{"$f":"-(Rekenoverzicht!U16+Rekenoverzicht!U34+Rekenoverzicht!U40)","v":0},{"$f":"-(Rekenoverzicht!V16+Rekenoverzicht!V34+Rekenoverzicht!V40)","v":0},{"$f":"-(Rekenoverzicht!W16+Rekenoverzicht!W34+Rekenoverzicht!W40)","v":0},{"$f":"-(Rekenoverzicht!X16+Rekenoverzicht!X34+Rekenoverzicht!X40)","v":0},{"$f":"-(Rekenoverzicht!Y16+Rekenoverzicht!Y34+Rekenoverzicht!Y40)","v":0},{"$f":"-(Rekenoverzicht!Z16+Rekenoverzicht!Z34+Rekenoverzicht!Z40)","v":0},{"$f":"-(Rekenoverzicht!AA16+Rekenoverzicht!AA34+Rekenoverzicht!AA40)","v":0},{"$f":"-(Rekenoverzicht!AB16+Rekenoverzicht!AB34+Rekenoverzicht!AB40)","v":0},{"$f":"-(Rekenoverzicht!AC16+Rekenoverzicht!AC34+Rekenoverzicht!AC40)","v":0},{"$f":"-(Rekenoverzicht!AD16+Rekenoverzicht!AD34+Rekenoverzicht!AD40)","v":0},{"$f":"-(Rekenoverzicht!AE16+Rekenoverzicht!AE34+Rekenoverzicht!AE40)","v":0},{"$f":"-(Rekenoverzicht!AF16+Rekenoverzicht!AF34+Rekenoverzicht!AF40)","v":0},{"$f":"-(Rekenoverzicht!AG16+Rekenoverzicht!AG34+Rekenoverzicht!AG40)","v":0},{"$f":"-(Rekenoverzicht!AH16+Rekenoverzicht!AH34+Rekenoverzicht!AH40)","v":0},{"$f":"-(Rekenoverzicht!AI16+Rekenoverzicht!AI34+Rekenoverzicht!AI40)","v":0},{"$f":"-(Rekenoverzicht!AJ16+Rekenoverzicht!AJ34+Rekenoverzicht!AJ40)","v":0},{"$f":"-(Rekenoverzicht!AK16+Rekenoverzicht!AK34+Rekenoverzicht!AK40)","v":0},{"$f":"-(Rekenoverzicht!AL16+Rekenoverzicht!AL34+Rekenoverzicht!AL40)","v":0},{"$f":"-(Rekenoverzicht!AM16+Rekenoverzicht!AM34+Rekenoverzicht!AM40)","v":0},{"$f":"-(Rekenoverzicht!AN16+Rekenoverzicht!AN34+Rekenoverzicht!AN40)","v":0},{"$f":"-(Rekenoverzicht!AO16+Rekenoverzicht!AO34+Rekenoverzicht!AO40)","v":0},{"$f":"-(Rekenoverzicht!AP16+Rekenoverzicht!AP34+Rekenoverzicht!AP40)","v":0},{"$f":"-(Rekenoverzicht!AQ16+Rekenoverzicht!AQ34+Rekenoverzicht!AQ40)","v":0},{"$f":"-(Rekenoverzicht!AR16+Rekenoverzicht!AR34+Rekenoverzicht!AR40)","v":0},{"$f":"-(Rekenoverzicht!AS16+Rekenoverzicht!AS34+Rekenoverzicht!AS40)","v":0},{"$f":"-(Rekenoverzicht!AT16+Rekenoverzicht!AT34+Rekenoverzicht!AT40)","v":0},{"$f":"-(Rekenoverzicht!AU16+Rekenoverzicht!AU34+Rekenoverzicht!AU40)","v":0},{"$f":"-(Rekenoverzicht!AV16+Rekenoverzicht!AV34+Rekenoverzicht!AV40)","v":0},{"$f":"-(Rekenoverzicht!AW16+Rekenoverzicht!AW34+Rekenoverzicht!AW40)","v":0},{"$f":"-(Rekenoverzicht!AX16+Rekenoverzicht!AX34+Rekenoverzicht!AX40)","v":0},{"$f":"-(Rekenoverzicht!AY16+Rekenoverzicht!AY34+Rekenoverzicht!AY40)","v":0},{"$f":"-(Rekenoverzicht!AZ16+Rekenoverzicht!AZ34+Rekenoverzicht!AZ40)","v":0},{"$f":"-(Rekenoverzicht!BA16+Rekenoverzicht!BA34+Rekenoverzicht!BA40)","v":0},{"$f":"-(Rekenoverzicht!BB16+Rekenoverzicht!BB34+Rekenoverzicht!BB40)","v":0},{"$f":"-(Rekenoverzicht!BC16+Rekenoverzicht!BC34+Rekenoverzicht!BC40)","v":0},{"$f":"-(Rekenoverzicht!BD16+Rekenoverzicht!BD34+Rekenoverzicht!BD40)","v":0},{"$f":"-(Rekenoverzicht!BE16+Rekenoverzicht!BE34+Rekenoverzicht!BE40)","v":0},{"$f":"-(Rekenoverzicht!BF16+Rekenoverzicht!BF34+Rekenoverzicht!BF40)","v":0},{"$f":"-(Rekenoverzicht!BG16+Rekenoverzicht!BG34+Rekenoverzicht!BG40)","v":0},{"$f":"-(Rekenoverzicht!BH16+Rekenoverzicht!BH34+Rekenoverzicht!BH40)","v":0},{"$f":"-(Rekenoverzicht!BI16+Rekenoverzicht!BI34+Rekenoverzicht!BI40)","v":0},{"$f":"-(Rekenoverzicht!BJ16+Rekenoverzicht!BJ34+Rekenoverzicht!BJ40)","v":0},{"$f":"-(Rekenoverzicht!BK16+Rekenoverzicht!BK34+Rekenoverzicht!BK40)","v":0},{"$f":"-(Rekenoverzicht!BL16+Rekenoverzicht!BL34+Rekenoverzicht!BL40)","v":0},{"$f":"-(Rekenoverzicht!BM16+Rekenoverzicht!BM34+Rekenoverzicht!BM40)","v":0},{"$f":"-(Rekenoverzicht!BN16+Rekenoverzicht!BN34+Rekenoverzicht!BN40)","v":0},{"$f":"-(Rekenoverzicht!BO16+Rekenoverzicht!BO34+Rekenoverzicht!BO40)","v":0},{"$f":"-(Rekenoverzicht!BP16+Rekenoverzicht!BP34+Rekenoverzicht!BP40)","v":0},{"$f":"-(Rekenoverzicht!BQ16+Rekenoverzicht!BQ34+Rekenoverzicht!BQ40)","v":0},{"$f":"-(Rekenoverzicht!BR16+Rekenoverzicht!BR34+Rekenoverzicht!BR40)","v":0},{"$f":"-(Rekenoverzicht!BS16+Rekenoverzicht!BS34+Rekenoverzicht!BS40)","v":0},{"$f":"-(Rekenoverzicht!BT16+Rekenoverzicht!BT34+Rekenoverzicht!BT40)","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E18&\" & \"&Rekenoverzicht!E24","v":"Primaire leidingnetten & Secundaire leidingnetten"},null,"€",{"$f":"SUM(M58:BT58)","v":-11342430.459648},{"$f":"(1+$F$52)*NPV($F$52,M58:BT58)","v":-10355273.315806886},null,null,null,{"$f":"-(Rekenoverzicht!M22+Rekenoverzicht!M28)","v":0},{"$f":"-(Rekenoverzicht!N22+Rekenoverzicht!N28)","v":-3668401.44},{"$f":"-(Rekenoverzicht!O22+Rekenoverzicht!O28)","v":-3741769.4687999999},{"$f":"-(Rekenoverzicht!P22+Rekenoverzicht!P28)","v":-3932259.5508479998},{"$f":"-(Rekenoverzicht!Q22+Rekenoverzicht!Q28)","v":0},{"$f":"-(Rekenoverzicht!R22+Rekenoverzicht!R28)","v":0},{"$f":"-(Rekenoverzicht!S22+Rekenoverzicht!S28)","v":0},{"$f":"-(Rekenoverzicht!T22+Rekenoverzicht!T28)","v":0},{"$f":"-(Rekenoverzicht!U22+Rekenoverzicht!U28)","v":0},{"$f":"-(Rekenoverzicht!V22+Rekenoverzicht!V28)","v":0},{"$f":"-(Rekenoverzicht!W22+Rekenoverzicht!W28)","v":0},{"$f":"-(Rekenoverzicht!X22+Rekenoverzicht!X28)","v":0},{"$f":"-(Rekenoverzicht!Y22+Rekenoverzicht!Y28)","v":0},{"$f":"-(Rekenoverzicht!Z22+Rekenoverzicht!Z28)","v":0},{"$f":"-(Rekenoverzicht!AA22+Rekenoverzicht!AA28)","v":0},{"$f":"-(Rekenoverzicht!AB22+Rekenoverzicht!AB28)","v":0},{"$f":"-(Rekenoverzicht!AC22+Rekenoverzicht!AC28)","v":0},{"$f":"-(Rekenoverzicht!AD22+Rekenoverzicht!AD28)","v":0},{"$f":"-(Rekenoverzicht!AE22+Rekenoverzicht!AE28)","v":0},{"$f":"-(Rekenoverzicht!AF22+Rekenoverzicht!AF28)","v":0},{"$f":"-(Rekenoverzicht!AG22+Rekenoverzicht!AG28)","v":0},{"$f":"-(Rekenoverzicht!AH22+Rekenoverzicht!AH28)","v":0},{"$f":"-(Rekenoverzicht!AI22+Rekenoverzicht!AI28)","v":0},{"$f":"-(Rekenoverzicht!AJ22+Rekenoverzicht!AJ28)","v":0},{"$f":"-(Rekenoverzicht!AK22+Rekenoverzicht!AK28)","v":0},{"$f":"-(Rekenoverzicht!AL22+Rekenoverzicht!AL28)","v":0},{"$f":"-(Rekenoverzicht!AM22+Rekenoverzicht!AM28)","v":0},{"$f":"-(Rekenoverzicht!AN22+Rekenoverzicht!AN28)","v":0},{"$f":"-(Rekenoverzicht!AO22+Rekenoverzicht!AO28)","v":0},{"$f":"-(Rekenoverzicht!AP22+Rekenoverzicht!AP28)","v":0},{"$f":"-(Rekenoverzicht!AQ22+Rekenoverzicht!AQ28)","v":0},{"$f":"-(Rekenoverzicht!AR22+Rekenoverzicht!AR28)","v":0},{"$f":"-(Rekenoverzicht!AS22+Rekenoverzicht!AS28)","v":0},{"$f":"-(Rekenoverzicht!AT22+Rekenoverzicht!AT28)","v":0},{"$f":"-(Rekenoverzicht!AU22+Rekenoverzicht!AU28)","v":0},{"$f":"-(Rekenoverzicht!AV22+Rekenoverzicht!AV28)","v":0},{"$f":"-(Rekenoverzicht!AW22+Rekenoverzicht!AW28)","v":0},{"$f":"-(Rekenoverzicht!AX22+Rekenoverzicht!AX28)","v":0},{"$f":"-(Rekenoverzicht!AY22+Rekenoverzicht!AY28)","v":0},{"$f":"-(Rekenoverzicht!AZ22+Rekenoverzicht!AZ28)","v":0},{"$f":"-(Rekenoverzicht!BA22+Rekenoverzicht!BA28)","v":0},{"$f":"-(Rekenoverzicht!BB22+Rekenoverzicht!BB28)","v":0},{"$f":"-(Rekenoverzicht!BC22+Rekenoverzicht!BC28)","v":0},{"$f":"-(Rekenoverzicht!BD22+Rekenoverzicht!BD28)","v":0},{"$f":"-(Rekenoverzicht!BE22+Rekenoverzicht!BE28)","v":0},{"$f":"-(Rekenoverzicht!BF22+Rekenoverzicht!BF28)","v":0},{"$f":"-(Rekenoverzicht!BG22+Rekenoverzicht!BG28)","v":0},{"$f":"-(Rekenoverzicht!BH22+Rekenoverzicht!BH28)","v":0},{"$f":"-(Rekenoverzicht!BI22+Rekenoverzicht!BI28)","v":0},{"$f":"-(Rekenoverzicht!BJ22+Rekenoverzicht!BJ28)","v":0},{"$f":"-(Rekenoverzicht!BK22+Rekenoverzicht!BK28)","v":0},{"$f":"-(Rekenoverzicht!BL22+Rekenoverzicht!BL28)","v":0},{"$f":"-(Rekenoverzicht!BM22+Rekenoverzicht!BM28)","v":0},{"$f":"-(Rekenoverzicht!BN22+Rekenoverzicht!BN28)","v":0},{"$f":"-(Rekenoverzicht!BO22+Rekenoverzicht!BO28)","v":0},{"$f":"-(Rekenoverzicht!BP22+Rekenoverzicht!BP28)","v":0},{"$f":"-(Rekenoverzicht!BQ22+Rekenoverzicht!BQ28)","v":0},{"$f":"-(Rekenoverzicht!BR22+Rekenoverzicht!BR28)","v":0},{"$f":"-(Rekenoverzicht!BS22+Rekenoverzicht!BS28)","v":0},{"$f":"-(Rekenoverzicht!BT22+Rekenoverzicht!BT28)","v":0}]
[]
[null,null,null,null,{"$f":"'Financial Statement'!E46","v":"Totaal Capex KV"},null,"€",{"$f":"SUM(M60:BT60)","v":-6628615.4406511188},{"$f":"(1+$F$52)*NPV($F$52,M60:BT60)","v":-5400269.1571529573},null,null,null,{"$f":"'Financial Statement'!M46","v":-1006600},{"$f":"'Financial Statement'!N46","v":-1026732},{"$f":"'Financial Statement'!O46","v":-1047266.64},{"$f":"'Financial Statement'!P46","v":-1068211.9727999999},{"$f":"'Financial Statement'!Q46","v":-1089576.2122559999},{"$f":"'Financial Statement'!R46","v":0},{"$f":"'Financial Statement'!S46","v":0},{"$f":"'Financial Statement'!T46","v":0},{"$f":"'Financial Statement'!U46","v":0},{"$f":"'Financial Statement'!V46","v":0},{"$f":"'Financial Statement'!W46","v":0},{"$f":"'Financial Statement'!X46","v":0},{"$f":"'Financial Statement'!Y46","v":0},{"$f":"'Financial Statement'!Z46","v":0},{"$f":"'Financial Statement'!AA46","v":0},{"$f":"'Financial Statement'!AB46","v":0},{"$f":"'Financial Statement'!AC46","v":-267144.09821063309},{"$f":"'Financial Statement'!AD46","v":-272486.98017484578},{"$f":"'Financial Statement'!AE46","v":-277936.7197783427},{"$f":"'Financial Statement'!AF46","v":-283495.4541739095},{"$f":"'Financial Statement'!AG46","v":-289165.36325738771},{"$f":"'Financial Statement'!AH46","v":0},{"$f":"'Financial Statement'!AI46","v":0},{"$f":"'Financial Statement'!AJ46","v":0},{"$f":"'Financial Statement'!AK46","v":0},{"$f":"'Financial Statement'!AL46","v":0},{"$f":"'Financial Statement'!AM46","v":0},{"$f":"'Financial Statement'!AN46","v":0},{"$f":"'Financial Statement'!AO46","v":0},{"$f":"'Financial Statement'!AP46","v":0},{"$f":"'Financial Statement'!AQ46","v":0},{"$f":"'Financial Statement'!AR46","v":0},{"$f":"'Financial Statement'!AS46","v":0},{"$f":"'Financial Statement'!AT46","v":0},{"$f":"'Financial Statement'!AU46","v":0},{"$f":"'Financial Statement'!AV46","v":0},{"$f":"'Financial Statement'!AW46","v":0},{"$f":"'Financial Statement'!AX46","v":0},{"$f":"'Financial Statement'!AY46","v":0},{"$f":"'Financial Statement'!AZ46","v":0},{"$f":"'Financial Statement'!BA46","v":0},{"$f":"'Financial Statement'!BB46","v":0},{"$f":"'Financial Statement'!BC46","v":0},{"$f":"'Financial Statement'!BD46","v":0},{"$f":"'Financial Statement'!BE46","v":0},{"$f":"'Financial Statement'!BF46","v":0},{"$f":"'Financial Statement'!BG46","v":0},{"$f":"'Financial Statement'!BH46","v":0},{"$f":"'Financial Statement'!BI46","v":0},{"$f":"'Financial Statement'!BJ46","v":0},{"$f":"'Financial Statement'!BK46","v":0},{"$f":"'Financial Statement'!BL46","v":0},{"$f":"'Financial Statement'!BM46","v":0},{"$f":"'Financial Statement'!BN46","v":0},{"$f":"'Financial Statement'!BO46","v":0},{"$f":"'Financial Statement'!BP46","v":0},{"$f":"'Financial Statement'!BQ46","v":0},{"$f":"'Financial Statement'!BR46","v":0},{"$f":"'Financial Statement'!BS46","v":0},{"$f":"'Financial Statement'!BT46","v":0}]
[null,null,null,null,{"$f":"'Financial Statement'!E47","v":"Totaal Capex Coll"},null,"€",0,0,null,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},{"$f":"'Financial Statement'!AQ47","v":0},{"$f":"'Financial Statement'!AR47","v":0},{"$f":"'Financial Statement'!AS47","v":0},{"$f":"'Financial Statement'!AT47","v":0},{"$f":"'Financial Statement'!AU47","v":0},{"$f":"'Financial Statement'!AV47","v":0},{"$f":"'Financial Statement'!AW47","v":0},{"$f":"'Financial Statement'!AX47","v":0},{"$f":"'Financial Statement'!AY47","v":0},{"$f":"'Financial Statement'!AZ47","v":0},{"$f":"'Financial Statement'!BA47","v":0},{"$f":"'Financial Statement'!BB47","v":0},{"$f":"'Financial Statement'!BC47","v":0},{"$f":"'Financial Statement'!BD47","v":0},{"$f":"'Financial Statement'!BE47","v":0},{"$f":"'Financial Statement'!BF47","v":0},{"$f":"'Financial Statement'!BG47","v":0},{"$f":"'Financial Statement'!BH47","v":0},{"$f":"'Financial Statement'!BI47","v":0},{"$f":"'Financial Statement'!BJ47","v":0},{"$f":"'Financial Statement'!BK47","v":0},{"$f":"'Financial Statement'!BL47","v":0},{"$f":"'Financial Statement'!BM47","v":0},{"$f":"'Financial Statement'!BN47","v":0},{"$f":"'Financial Statement'!BO47","v":0},{"$f":"'Financial Statement'!BP47","v":0},{"$f":"'Financial Statement'!BQ47","v":0},{"$f":"'Financial Statement'!BR47","v":0},{"$f":"'Financial Statement'!BS47","v":0},{"$f":"'Financial Statement'!BT47","v":0}]
[null,null,null,null,{"$f":"'Financial Statement'!E48","v":"Totaal Capex Util"},null,"€",0,0,null,null,null,{"$f":"'Financial Statement'!M48","v":0},{"$f":"'Financial Statement'!N48","v":0},{"$f":"'Financial Statement'!O48","v":0},{"$f":"'Financial Statement'!P48","v":0},{"$f":"'Financial Statement'!Q48","v":0},{"$f":"'Financial Statement'!R48","v":0},{"$f":"'Financial Statement'!S48","v":0},{"$f":"'Financial Statement'!T48","v":0},{"$f":"'Financial Statement'!U48","v":0},{"$f":"'Financial Statement'!V48","v":0},{"$f":"'Financial Statement'!W48","v":0},{"$f":"'Financial Statement'!X48","v":0},{"$f":"'Financial Statement'!Y48","v":0},{"$f":"'Financial Statement'!Z48","v":0},{"$f":"'Financial Statement'!AA48","v":0},{"$f":"'Financial Statement'!AB48","v":0},{"$f":"'Financial Statement'!AC48","v":0},{"$f":"'Financial Statement'!AD48","v":0},{"$f":"'Financial Statement'!AE48","v":0},{"$f":"'Financial Statement'!AF48","v":0},{"$f":"'Financial Statement'!AG48","v":0},{"$f":"'Financial Statement'!AH48","v":0},{"$f":"'Financial Statement'!AI48","v":0},{"$f":"'Financial Statement'!AJ48","v":0},{"$f":"'Financial Statement'!AK48","v":0},{"$f":"'Financial Statement'!AL48","v":0},{"$f":"'Financial Statement'!AM48","v":0},{"$f":"'Financial Statement'!AN48","v":0},{"$f":"'Financial Statement'!AO48","v":0},{"$f":"'Financial Statement'!AP48","v":0},{"$f":"'Financial Statement'!AQ48","v":0},{"$f":"'Financial Statement'!AR48","v":0},{"$f":"'Financial Statement'!AS48","v":0},{"$f":"'Financial Statement'!AT48","v":0},{"$f":"'Financial Statement'!AU48","v":0},{"$f":"'Financial Statement'!AV48","v":0},{"$f":"'Financial Statement'!AW48","v":0},{"$f":"'Financial Statement'!AX48","v":0},{"$f":"'Financial Statement'!AY48","v":0},{"$f":"'Financial Statement'!AZ48","v":0},{"$f":"'Financial Statement'!BA48","v":0},{"$f":"'Financial Statement'!BB48","v":0},{"$f":"'Financial Statement'!BC48","v":0},{"$f":"'Financial Statement'!BD48","v":0},{"$f":"'Financial Statement'!BE48","v":0},{"$f":"'Financial Statement'!BF48","v":0},{"$f":"'Financial Statement'!BG48","v":0},{"$f":"'Financial Statement'!BH48","v":0},{"$f":"'Financial Statement'!BI48","v":0},{"$f":"'Financial Statement'!BJ48","v":0},{"$f":"'Financial Statement'!BK48","v":0},{"$f":"'Financial Statement'!BL48","v":0},{"$f":"'Financial Statement'!BM48","v":0},{"$f":"'Financial Statement'!BN48","v":0},{"$f":"'Financial Statement'!BO48","v":0},{"$f":"'Financial Statement'!BP48","v":0},{"$f":"'Financial Statement'!BQ48","v":0},{"$f":"'Financial Statement'!BR48","v":0},{"$f":"'Financial Statement'!BS48","v":0},{"$f":"'Financial Statement'!BT48","v":0}]
[]
[null,null,null,null,"CAPEX KV Grondgebonden",null,"€",{"$f":"SUM(M64:BT64)","v":-4427972.3145655589},{"$f":"(1+$F$52)*NPV($F$52,M64:BT64)","v":-3717511.5485666567},null,null,null,{"$f":"-(Rekenoverzicht!M58+Rekenoverzicht!M71+Rekenoverzicht!M84)","v":-717300},{"$f":"-(Rekenoverzicht!N58+Rekenoverzicht!N71+Rekenoverzicht!N84)","v":-731646},{"$f":"-(Rekenoverzicht!O58+Rekenoverzicht!O71+Rekenoverzicht!O84)","v":-746278.92},{"$f":"-(Rekenoverzicht!P58+Rekenoverzicht!P71+Rekenoverzicht!P84)","v":-761204.49839999992},{"$f":"-(Rekenoverzicht!Q58+Rekenoverzicht!Q71+Rekenoverzicht!Q84)","v":-776428.588368},{"$f":"-(Rekenoverzicht!R58+Rekenoverzicht!R71+Rekenoverzicht!R84)","v":0},{"$f":"-(Rekenoverzicht!S58+Rekenoverzicht!S71+Rekenoverzicht!S84)","v":0},{"$f":"-(Rekenoverzicht!T58+Rekenoverzicht!T71+Rekenoverzicht!T84)","v":0},{"$f":"-(Rekenoverzicht!U58+Rekenoverzicht!U71+Rekenoverzicht!U84)","v":0},{"$f":"-(Rekenoverzicht!V58+Rekenoverzicht!V71+Rekenoverzicht!V84)","v":0},{"$f":"-(Rekenoverzicht!W58+Rekenoverzicht!W71+Rekenoverzicht!W84)","v":0},{"$f":"-(Rekenoverzicht!X58+Rekenoverzicht!X71+Rekenoverzicht!X84)","v":0},{"$f":"-(Rekenoverzicht!Y58+Rekenoverzicht!Y71+Rekenoverzicht!Y84)","v":0},{"$f":"-(Rekenoverzicht!Z58+Rekenoverzicht!Z71+Rekenoverzicht!Z84)","v":0},{"$f":"-(Rekenoverzicht!AA58+Rekenoverzicht!AA71+Rekenoverzicht!AA84)","v":0},{"$f":"-(Rekenoverzicht!AB58+Rekenoverzicht!AB71+Rekenoverzicht!AB84)","v":0},{"$f":"-(Rekenoverzicht!AC58+Rekenoverzicht!AC71+Rekenoverzicht!AC84)","v":-133572.04910531655},{"$f":"-(Rekenoverzicht!AD58+Rekenoverzicht!AD71+Rekenoverzicht!AD84)","v":-136243.49008742289},{"$f":"-(Rekenoverzicht!AE58+Rekenoverzicht!AE71+Rekenoverzicht!AE84)","v":-138968.35988917135},{"$f":"-(Rekenoverzicht!AF58+Rekenoverzicht!AF71+Rekenoverzicht!AF84)","v":-141747.72708695475},{"$f":"-(Rekenoverzicht!AG58+Rekenoverzicht!AG71+Rekenoverzicht!AG84)","v":-144582.68162869386},{"$f":"-(Rekenoverzicht!AH58+Rekenoverzicht!AH71+Rekenoverzicht!AH84)","v":0},{"$f":"-(Rekenoverzicht!AI58+Rekenoverzicht!AI71+Rekenoverzicht!AI84)","v":0},{"$f":"-(Rekenoverzicht!AJ58+Rekenoverzicht!AJ71+Rekenoverzicht!AJ84)","v":0},{"$f":"-(Rekenoverzicht!AK58+Rekenoverzicht!AK71+Rekenoverzicht!AK84)","v":0},{"$f":"-(Rekenoverzicht!AL58+Rekenoverzicht!AL71+Rekenoverzicht!AL84)","v":0},{"$f":"-(Rekenoverzicht!AM58+Rekenoverzicht!AM71+Rekenoverzicht!AM84)","v":0},{"$f":"-(Rekenoverzicht!AN58+Rekenoverzicht!AN71+Rekenoverzicht!AN84)","v":0},{"$f":"-(Rekenoverzicht!AO58+Rekenoverzicht!AO71+Rekenoverzicht!AO84)","v":0},{"$f":"-(Rekenoverzicht!AP58+Rekenoverzicht!AP71+Rekenoverzicht!AP84)","v":0},{"$f":"-(Rekenoverzicht!AQ58+Rekenoverzicht!AQ71+Rekenoverzicht!AQ84)","v":0},{"$f":"-(Rekenoverzicht!AR58+Rekenoverzicht!AR71+Rekenoverzicht!AR84)","v":0},{"$f":"-(Rekenoverzicht!AS58+Rekenoverzicht!AS71+Rekenoverzicht!AS84)","v":0},{"$f":"-(Rekenoverzicht!AT58+Rekenoverzicht!AT71+Rekenoverzicht!AT84)","v":0},{"$f":"-(Rekenoverzicht!AU58+Rekenoverzicht!AU71+Rekenoverzicht!AU84)","v":0},{"$f":"-(Rekenoverzicht!AV58+Rekenoverzicht!AV71+Rekenoverzicht!AV84)","v":0},{"$f":"-(Rekenoverzicht!AW58+Rekenoverzicht!AW71+Rekenoverzicht!AW84)","v":0},{"$f":"-(Rekenoverzicht!AX58+Rekenoverzicht!AX71+Rekenoverzicht!AX84)","v":0},{"$f":"-(Rekenoverzicht!AY58+Rekenoverzicht!AY71+Rekenoverzicht!AY84)","v":0},{"$f":"-(Rekenoverzicht!AZ58+Rekenoverzicht!AZ71+Rekenoverzicht!AZ84)","v":0},{"$f":"-(Rekenoverzicht!BA58+Rekenoverzicht!BA71+Rekenoverzicht!BA84)","v":0},{"$f":"-(Rekenoverzicht!BB58+Rekenoverzicht!BB71+Rekenoverzicht!BB84)","v":0},{"$f":"-(Rekenoverzicht!BC58+Rekenoverzicht!BC71+Rekenoverzicht!BC84)","v":0},{"$f":"-(Rekenoverzicht!BD58+Rekenoverzicht!BD71+Rekenoverzicht!BD84)","v":0},{"$f":"-(Rekenoverzicht!BE58+Rekenoverzicht!BE71+Rekenoverzicht!BE84)","v":0},{"$f":"-(Rekenoverzicht!BF58+Rekenoverzicht!BF71+Rekenoverzicht!BF84)","v":0},{"$f":"-(Rekenoverzicht!BG58+Rekenoverzicht!BG71+Rekenoverzicht!BG84)","v":0},{"$f":"-(Rekenoverzicht!BH58+Rekenoverzicht!BH71+Rekenoverzicht!BH84)","v":0},{"$f":"-(Rekenoverzicht!BI58+Rekenoverzicht!BI71+Rekenoverzicht!BI84)","v":0},{"$f":"-(Rekenoverzicht!BJ58+Rekenoverzicht!BJ71+Rekenoverzicht!BJ84)","v":0},{"$f":"-(Rekenoverzicht!BK58+Rekenoverzicht!BK71+Rekenoverzicht!BK84)","v":0},{"$f":"-(Rekenoverzicht!BL58+Rekenoverzicht!BL71+Rekenoverzicht!BL84)","v":0},{"$f":"-(Rekenoverzicht!BM58+Rekenoverzicht!BM71+Rekenoverzicht!BM84)","v":0},{"$f":"-(Rekenoverzicht!BN58+Rekenoverzicht!BN71+Rekenoverzicht!BN84)","v":0},{"$f":"-(Rekenoverzicht!BO58+Rekenoverzicht!BO71+Rekenoverzicht!BO84)","v":0},{"$f":"-(Rekenoverzicht!BP58+Rekenoverzicht!BP71+Rekenoverzicht!BP84)","v":0},{"$f":"-(Rekenoverzicht!BQ58+Rekenoverzicht!BQ71+Rekenoverzicht!BQ84)","v":0},{"$f":"-(Rekenoverzicht!BR58+Rekenoverzicht!BR71+Rekenoverzicht!BR84)","v":0},{"$f":"-(Rekenoverzicht!BS58+Rekenoverzicht!BS71+Rekenoverzicht!BS84)","v":0},{"$f":"-(Rekenoverzicht!BT58+Rekenoverzicht!BT71+Rekenoverzicht!BT84)","v":0}]
[null,null,null,null,"CAPEX KV Gestapeld",null,"€",{"$f":"SUM(M65:BT65)","v":-2200643.1260855594},{"$f":"(1+$F$52)*NPV($F$52,M65:BT65)","v":-1682757.6085863018},null,null,null,{"$f":"-(Rekenoverzicht!M59+Rekenoverzicht!M72+Rekenoverzicht!M85)","v":-289300},{"$f":"-(Rekenoverzicht!N59+Rekenoverzicht!N72+Rekenoverzicht!N85)","v":-295086},{"$f":"-(Rekenoverzicht!O59+Rekenoverzicht!O72+Rekenoverzicht!O85)","v":-300987.71999999997},{"$f":"-(Rekenoverzicht!P59+Rekenoverzicht!P72+Rekenoverzicht!P85)","v":-307007.47439999995},{"$f":"-(Rekenoverzicht!Q59+Rekenoverzicht!Q72+Rekenoverzicht!Q85)","v":-313147.62388800003},{"$f":"-(Rekenoverzicht!R59+Rekenoverzicht!R72+Rekenoverzicht!R85)","v":0},{"$f":"-(Rekenoverzicht!S59+Rekenoverzicht!S72+Rekenoverzicht!S85)","v":0},{"$f":"-(Rekenoverzicht!T59+Rekenoverzicht!T72+Rekenoverzicht!T85)","v":0},{"$f":"-(Rekenoverzicht!U59+Rekenoverzicht!U72+Rekenoverzicht!U85)","v":0},{"$f":"-(Rekenoverzicht!V59+Rekenoverzicht!V72+Rekenoverzicht!V85)","v":0},{"$f":"-(Rekenoverzicht!W59+Rekenoverzicht!W72+Rekenoverzicht!W85)","v":0},{"$f":"-(Rekenoverzicht!X59+Rekenoverzicht!X72+Rekenoverzicht!X85)","v":0},{"$f":"-(Rekenoverzicht!Y59+Rekenoverzicht!Y72+Rekenoverzicht!Y85)","v":0},{"$f":"-(Rekenoverzicht!Z59+Rekenoverzicht!Z72+Rekenoverzicht!Z85)","v":0},{"$f":"-(Rekenoverzicht!AA59+Rekenoverzicht!AA72+Rekenoverzicht!AA85)","v":0},{"$f":"-(Rekenoverzicht!AB59+Rekenoverzicht!AB72+Rekenoverzicht!AB85)","v":0},{"$f":"-(Rekenoverzicht!AC59+Rekenoverzicht!AC72+Rekenoverzicht!AC85)","v":-133572.04910531655},{"$f":"-(Rekenoverzicht!AD59+Rekenoverzicht!AD72+Rekenoverzicht!AD85)","v":-136243.49008742289},{"$f":"-(Rekenoverzicht!AE59+Rekenoverzicht!AE72+Rekenoverzicht!AE85)","v":-138968.35988917135},{"$f":"-(Rekenoverzicht!AF59+Rekenoverzicht!AF72+Rekenoverzicht!AF85)","v":-141747.72708695475},{"$f":"-(Rekenoverzicht!AG59+Rekenoverzicht!AG72+Rekenoverzicht!AG85)","v":-144582.68162869386},{"$f":"-(Rekenoverzicht!AH59+Rekenoverzicht!AH72+Rekenoverzicht!AH85)","v":0},{"$f":"-(Rekenoverzicht!AI59+Rekenoverzicht!AI72+Rekenoverzicht!AI85)","v":0},{"$f":"-(Rekenoverzicht!AJ59+Rekenoverzicht!AJ72+Rekenoverzicht!AJ85)","v":0},{"$f":"-(Rekenoverzicht!AK59+Rekenoverzicht!AK72+Rekenoverzicht!AK85)","v":0},{"$f":"-(Rekenoverzicht!AL59+Rekenoverzicht!AL72+Rekenoverzicht!AL85)","v":0},{"$f":"-(Rekenoverzicht!AM59+Rekenoverzicht!AM72+Rekenoverzicht!AM85)","v":0},{"$f":"-(Rekenoverzicht!AN59+Rekenoverzicht!AN72+Rekenoverzicht!AN85)","v":0},{"$f":"-(Rekenoverzicht!AO59+Rekenoverzicht!AO72+Rekenoverzicht!AO85)","v":0},{"$f":"-(Rekenoverzicht!AP59+Rekenoverzicht!AP72+Rekenoverzicht!AP85)","v":0},{"$f":"-(Rekenoverzicht!AQ59+Rekenoverzicht!AQ72+Rekenoverzicht!AQ85)","v":0},{"$f":"-(Rekenoverzicht!AR59+Rekenoverzicht!AR72+Rekenoverzicht!AR85)","v":0},{"$f":"-(Rekenoverzicht!AS59+Rekenoverzicht!AS72+Rekenoverzicht!AS85)","v":0},{"$f":"-(Rekenoverzicht!AT59+Rekenoverzicht!AT72+Rekenoverzicht!AT85)","v":0},{"$f":"-(Rekenoverzicht!AU59+Rekenoverzicht!AU72+Rekenoverzicht!AU85)","v":0},{"$f":"-(Rekenoverzicht!AV59+Rekenoverzicht!AV72+Rekenoverzicht!AV85)","v":0},{"$f":"-(Rekenoverzicht!AW59+Rekenoverzicht!AW72+Rekenoverzicht!AW85)","v":0},{"$f":"-(Rekenoverzicht!AX59+Rekenoverzicht!AX72+Rekenoverzicht!AX85)","v":0},{"$f":"-(Rekenoverzicht!AY59+Rekenoverzicht!AY72+Rekenoverzicht!AY85)","v":0},{"$f":"-(Rekenoverzicht!AZ59+Rekenoverzicht!AZ72+Rekenoverzicht!AZ85)","v":0},{"$f":"-(Rekenoverzicht!BA59+Rekenoverzicht!BA72+Rekenoverzicht!BA85)","v":0},{"$f":"-(Rekenoverzicht!BB59+Rekenoverzicht!BB72+Rekenoverzicht!BB85)","v":0},{"$f":"-(Rekenoverzicht!BC59+Rekenoverzicht!BC72+Rekenoverzicht!BC85)","v":0},{"$f":"-(Rekenoverzicht!BD59+Rekenoverzicht!BD72+Rekenoverzicht!BD85)","v":0},{"$f":"-(Rekenoverzicht!BE59+Rekenoverzicht!BE72+Rekenoverzicht!BE85)","v":0},{"$f":"-(Rekenoverzicht!BF59+Rekenoverzicht!BF72+Rekenoverzicht!BF85)","v":0},{"$f":"-(Rekenoverzicht!BG59+Rekenoverzicht!BG72+Rekenoverzicht!BG85)","v":0},{"$f":"-(Rekenoverzicht!BH59+Rekenoverzicht!BH72+Rekenoverzicht!BH85)","v":0},{"$f":"-(Rekenoverzicht!BI59+Rekenoverzicht!BI72+Rekenoverzicht!BI85)","v":0},{"$f":"-(Rekenoverzicht!BJ59+Rekenoverzicht!BJ72+Rekenoverzicht!BJ85)","v":0},{"$f":"-(Rekenoverzicht!BK59+Rekenoverzicht!BK72+Rekenoverzicht!BK85)","v":0},{"$f":"-(Rekenoverzicht!BL59+Rekenoverzicht!BL72+Rekenoverzicht!BL85)","v":0},{"$f":"-(Rekenoverzicht!BM59+Rekenoverzicht!BM72+Rekenoverzicht!BM85)","v":0},{"$f":"-(Rekenoverzicht!BN59+Rekenoverzicht!BN72+Rekenoverzicht!BN85)","v":0},{"$f":"-(Rekenoverzicht!BO59+Rekenoverzicht!BO72+Rekenoverzicht!BO85)","v":0},{"$f":"-(Rekenoverzicht!BP59+Rekenoverzicht!BP72+Rekenoverzicht!BP85)","v":0},{"$f":"-(Rekenoverzicht!BQ59+Rekenoverzicht!BQ72+Rekenoverzicht!BQ85)","v":0},{"$f":"-(Rekenoverzicht!BR59+Rekenoverzicht!BR72+Rekenoverzicht!BR85)","v":0},{"$f":"-(Rekenoverzicht!BS59+Rekenoverzicht!BS72+Rekenoverzicht!BS85)","v":0},{"$f":"-(Rekenoverzicht!BT59+Rekenoverzicht!BT72+Rekenoverzicht!BT85)","v":0}]
[]
[null,null,null,null,"Warmtekosten"]
[null,null,null,null,"Warmtekosten vast",null,"€",{"$f":"SUM(M68:BT68)","v":0},{"$f":"(1+$F$52)*NPV($F$52,M68:BT68)","v":0},null,null,null,{"$f":"-Rekenoverzicht!M381","v":0},{"$f":"-Rekenoverzicht!N381","v":0},{"$f":"-Rekenoverzicht!O381","v":0},{"$f":"-Rekenoverzicht!P381","v":0},{"$f":"-Rekenoverzicht!Q381","v":0},{"$f":"-Rekenoverzicht!R381","v":0},{"$f":"-Rekenoverzicht!S381","v":0},{"$f":"-Rekenoverzicht!T381","v":0},{"$f":"-Rekenoverzicht!U381","v":0},{"$f":"-Rekenoverzicht!V381","v":0},{"$f":"-Rekenoverzicht!W381","v":0},{"$f":"-Rekenoverzicht!X381","v":0},{"$f":"-Rekenoverzicht!Y381","v":0},{"$f":"-Rekenoverzicht!Z381","v":0},{"$f":"-Rekenoverzicht!AA381","v":0},{"$f":"-Rekenoverzicht!AB381","v":0},{"$f":"-Rekenoverzicht!AC381","v":0},{"$f":"-Rekenoverzicht!AD381","v":0},{"$f":"-Rekenoverzicht!AE381","v":0},{"$f":"-Rekenoverzicht!AF381","v":0},{"$f":"-Rekenoverzicht!AG381","v":0},{"$f":"-Rekenoverzicht!AH381","v":0},{"$f":"-Rekenoverzicht!AI381","v":0},{"$f":"-Rekenoverzicht!AJ381","v":0},{"$f":"-Rekenoverzicht!AK381","v":0},{"$f":"-Rekenoverzicht!AL381","v":0},{"$f":"-Rekenoverzicht!AM381","v":0},{"$f":"-Rekenoverzicht!AN381","v":0},{"$f":"-Rekenoverzicht!AO381","v":0},{"$f":"-Rekenoverzicht!AP381","v":0},{"$f":"-Rekenoverzicht!AQ381","v":0},{"$f":"-Rekenoverzicht!AR381","v":0},{"$f":"-Rekenoverzicht!AS381","v":0},{"$f":"-Rekenoverzicht!AT381","v":0},{"$f":"-Rekenoverzicht!AU381","v":0},{"$f":"-Rekenoverzicht!AV381","v":0},{"$f":"-Rekenoverzicht!AW381","v":0},{"$f":"-Rekenoverzicht!AX381","v":0},{"$f":"-Rekenoverzicht!AY381","v":0},{"$f":"-Rekenoverzicht!AZ381","v":0},{"$f":"-Rekenoverzicht!BA381","v":0},{"$f":"-Rekenoverzicht!BB381","v":0},{"$f":"-Rekenoverzicht!BC381","v":0},{"$f":"-Rekenoverzicht!BD381","v":0},{"$f":"-Rekenoverzicht!BE381","v":0},{"$f":"-Rekenoverzicht!BF381","v":0},{"$f":"-Rekenoverzicht!BG381","v":0},{"$f":"-Rekenoverzicht!BH381","v":0},{"$f":"-Rekenoverzicht!BI381","v":0},{"$f":"-Rekenoverzicht!BJ381","v":0},{"$f":"-Rekenoverzicht!BK381","v":0},{"$f":"-Rekenoverzicht!BL381","v":0},{"$f":"-Rekenoverzicht!BM381","v":0},{"$f":"-Rekenoverzicht!BN381","v":0},{"$f":"-Rekenoverzicht!BO381","v":0},{"$f":"-Rekenoverzicht!BP381","v":0},{"$f":"-Rekenoverzicht!BQ381","v":0},{"$f":"-Rekenoverzicht!BR381","v":0},{"$f":"-Rekenoverzicht!BS381","v":0},{"$f":"-Rekenoverzicht!BT381","v":0}]
[]
[null,null,null,null,"Warmtekosten variabel KV Grondgebonden",null,"€",{"$f":"SUM(M70:BT70)","v":-4289382.7471545748},{"$f":"(1+$F$52)*NPV($F$52,M70:BT70)","v":-2106806.6735938559},null,null,null,{"$f":"-Rekenoverzicht!M337*Rekenoverzicht!M$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!M$376","v":0},{"$f":"-Rekenoverzicht!N337*Rekenoverzicht!N$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!N$376","v":-45655.797693506494},{"$f":"-Rekenoverzicht!O337*Rekenoverzicht!O$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!O$376","v":-69662.148734337679},{"$f":"-Rekenoverzicht!P337*Rekenoverzicht!P$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!P$376","v":-94480.460716750124},{"$f":"-Rekenoverzicht!Q337*Rekenoverzicht!Q$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!Q$376","v":-120131.00892237131},{"$f":"-Rekenoverzicht!R337*Rekenoverzicht!R$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!R$376","v":-122195.41903950398},{"$f":"-Rekenoverzicht!S337*Rekenoverzicht!S$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!S$376","v":-124294.35315775295},{"$f":"-Rekenoverzicht!T337*Rekenoverzicht!T$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!T$376","v":-126428.36647311608},{"$f":"-Rekenoverzicht!U337*Rekenoverzicht!U$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!U$376","v":-128598.02257983066},{"$f":"-Rekenoverzicht!V337*Rekenoverzicht!V$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!V$376","v":-130803.89358422457},{"$f":"-Rekenoverzicht!W337*Rekenoverzicht!W$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!W$376","v":-133046.56021976229},{"$f":"-Rekenoverzicht!X337*Rekenoverzicht!X$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!X$376","v":-135326.61196328784},{"$f":"-Rekenoverzicht!Y337*Rekenoverzicht!Y$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!Y$376","v":-137644.64715246652},{"$f":"-Rekenoverzicht!Z337*Rekenoverzicht!Z$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!Z$376","v":-140001.27310442703},{"$f":"-Rekenoverzicht!AA337*Rekenoverzicht!AA$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AA$376","v":-142397.106235605},{"$f":"-Rekenoverzicht!AB337*Rekenoverzicht!AB$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AB$376","v":-144832.77218278821},{"$f":"-Rekenoverzicht!AC337*Rekenoverzicht!AC$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AC$376","v":-147308.90592536464},{"$f":"-Rekenoverzicht!AD337*Rekenoverzicht!AD$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AD$376","v":-149826.15190877096},{"$f":"-Rekenoverzicht!AE337*Rekenoverzicht!AE$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AE$376","v":-152385.16416914333},{"$f":"-Rekenoverzicht!AF337*Rekenoverzicht!AF$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AF$376","v":-154986.60645916715},{"$f":"-Rekenoverzicht!AG337*Rekenoverzicht!AG$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AG$376","v":-157631.15237512425},{"$f":"-Rekenoverzicht!AH337*Rekenoverzicht!AH$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AH$376","v":-160319.48548513599},{"$f":"-Rekenoverzicht!AI337*Rekenoverzicht!AI$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AI$376","v":-163052.29945859814},{"$f":"-Rekenoverzicht!AJ337*Rekenoverzicht!AJ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AJ$376","v":-165830.29819680465},{"$f":"-Rekenoverzicht!AK337*Rekenoverzicht!AK$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AK$376","v":-168654.19596475604},{"$f":"-Rekenoverzicht!AL337*Rekenoverzicht!AL$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AL$376","v":-171524.71752414681},{"$f":"-Rekenoverzicht!AM337*Rekenoverzicht!AM$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AM$376","v":-174442.59826752727},{"$f":"-Rekenoverzicht!AN337*Rekenoverzicht!AN$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AN$376","v":-177408.58435363322},{"$f":"-Rekenoverzicht!AO337*Rekenoverzicht!AO$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AO$376","v":-180423.43284387651},{"$f":"-Rekenoverzicht!AP337*Rekenoverzicht!AP$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AP$376","v":-183487.91183998797},{"$f":"-Rekenoverzicht!AQ337*Rekenoverzicht!AQ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AQ$376","v":-186602.80062280645},{"$f":"-Rekenoverzicht!AR337*Rekenoverzicht!AR$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AR$376","v":0},{"$f":"-Rekenoverzicht!AS337*Rekenoverzicht!AS$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AS$376","v":0},{"$f":"-Rekenoverzicht!AT337*Rekenoverzicht!AT$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AT$376","v":0},{"$f":"-Rekenoverzicht!AU337*Rekenoverzicht!AU$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AU$376","v":0},{"$f":"-Rekenoverzicht!AV337*Rekenoverzicht!AV$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AV$376","v":0},{"$f":"-Rekenoverzicht!AW337*Rekenoverzicht!AW$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AW$376","v":0},{"$f":"-Rekenoverzicht!AX337*Rekenoverzicht!AX$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AX$376","v":0},{"$f":"-Rekenoverzicht!AY337*Rekenoverzicht!AY$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AY$376","v":0},{"$f":"-Rekenoverzicht!AZ337*Rekenoverzicht!AZ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AZ$376","v":0},{"$f":"-Rekenoverzicht!BA337*Rekenoverzicht!BA$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BA$376","v":0},{"$f":"-Rekenoverzicht!BB337*Rekenoverzicht!BB$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BB$376","v":0},{"$f":"-Rekenoverzicht!BC337*Rekenoverzicht!BC$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BC$376","v":0},{"$f":"-Rekenoverzicht!BD337*Rekenoverzicht!BD$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BD$376","v":0},{"$f":"-Rekenoverzicht!BE337*Rekenoverzicht!BE$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BE$376","v":0},{"$f":"-Rekenoverzicht!BF337*Rekenoverzicht!BF$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BF$376","v":0},{"$f":"-Rekenoverzicht!BG337*Rekenoverzicht!BG$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BG$376","v":0},{"$f":"-Rekenoverzicht!BH337*Rekenoverzicht!BH$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BH$376","v":0},{"$f":"-Rekenoverzicht!BI337*Rekenoverzicht!BI$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BI$376","v":0},{"$f":"-Rekenoverzicht!BJ337*Rekenoverzicht!BJ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BJ$376","v":0},{"$f":"-Rekenoverzicht!BK337*Rekenoverzicht!BK$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BK$376","v":0},{"$f":"-Rekenoverzicht!BL337*Rekenoverzicht!BL$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BL$376","v":0},{"$f":"-Rekenoverzicht!BM337*Rekenoverzicht!BM$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BM$376","v":0},{"$f":"-Rekenoverzicht!BN337*Rekenoverzicht!BN$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BN$376","v":0},{"$f":"-Rekenoverzicht!BO337*Rekenoverzicht!BO$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BO$376","v":0},{"$f":"-Rekenoverzicht!BP337*Rekenoverzicht!BP$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BP$376","v":0},{"$f":"-Rekenoverzicht!BQ337*Rekenoverzicht!BQ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BQ$376","v":0},{"$f":"-Rekenoverzicht!BR337*Rekenoverzicht!BR$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BR$376","v":0},{"$f":"-Rekenoverzicht!BS337*Rekenoverzicht!BS$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BS$376","v":0},{"$f":"-Rekenoverzicht!BT337*Rekenoverzicht!BT$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BT$376","v":0}]
[null,null,null,null,"Warmtekosten variabel KV Gestapeld",null,"€",{"$f":"SUM(M71:BT71)","v":-3177320.5534478319},{"$f":"(1+$F$52)*NPV($F$52,M71:BT71)","v":-1560597.5359954492},null,null,null,{"$f":"-Rekenoverzicht!M343*Rekenoverzicht!M$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!M$376","v":0},{"$f":"-Rekenoverzicht!N343*Rekenoverzicht!N$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!N$376","v":-33819.109402597409},{"$f":"-Rekenoverzicht!O343*Rekenoverzicht!O$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!O$376","v":-51601.591655064934},{"$f":"-Rekenoverzicht!P343*Rekenoverzicht!P$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!P$376","v":-69985.526456851949},{"$f":"-Rekenoverzicht!Q343*Rekenoverzicht!Q$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!Q$376","v":-88985.932535089858},{"$f":"-Rekenoverzicht!R343*Rekenoverzicht!R$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!R$376","v":-90515.125214447384},{"$f":"-Rekenoverzicht!S343*Rekenoverzicht!S$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!S$376","v":-92069.891227965156},{"$f":"-Rekenoverzicht!T343*Rekenoverzicht!T$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!T$376","v":-93650.641831937843},{"$f":"-Rekenoverzicht!U343*Rekenoverzicht!U$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!U$376","v":-95257.794503578247},{"$f":"-Rekenoverzicht!V343*Rekenoverzicht!V$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!V$376","v":-96891.773025351518},{"$f":"-Rekenoverzicht!W343*Rekenoverzicht!W$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!W$376","v":-98553.007570194313},{"$f":"-Rekenoverzicht!X343*Rekenoverzicht!X$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!X$376","v":-100241.93478762063},{"$f":"-Rekenoverzicht!Y343*Rekenoverzicht!Y$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!Y$376","v":-101958.99789071594},{"$f":"-Rekenoverzicht!Z343*Rekenoverzicht!Z$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!Z$376","v":-103704.64674402004},{"$f":"-Rekenoverzicht!AA343*Rekenoverzicht!AA$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AA$376","v":-105479.33795229999},{"$f":"-Rekenoverzicht!AB343*Rekenoverzicht!AB$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AB$376","v":-107283.53495021351},{"$f":"-Rekenoverzicht!AC343*Rekenoverzicht!AC$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AC$376","v":-109117.70809286268},{"$f":"-Rekenoverzicht!AD343*Rekenoverzicht!AD$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AD$376","v":-110982.33474723772},{"$f":"-Rekenoverzicht!AE343*Rekenoverzicht!AE$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AE$376","v":-112877.89938455063},{"$f":"-Rekenoverzicht!AF343*Rekenoverzicht!AF$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AF$376","v":-114804.89367345715},{"$f":"-Rekenoverzicht!AG343*Rekenoverzicht!AG$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AG$376","v":-116763.81657416612},{"$f":"-Rekenoverzicht!AH343*Rekenoverzicht!AH$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AH$376","v":-118755.17443343405},{"$f":"-Rekenoverzicht!AI343*Rekenoverzicht!AI$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AI$376","v":-120779.48108044306},{"$f":"-Rekenoverzicht!AJ343*Rekenoverzicht!AJ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AJ$376","v":-122837.25792355899},{"$f":"-Rekenoverzicht!AK343*Rekenoverzicht!AK$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AK$376","v":-124929.03404796743},{"$f":"-Rekenoverzicht!AL343*Rekenoverzicht!AL$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AL$376","v":-127055.3463141828},{"$f":"-Rekenoverzicht!AM343*Rekenoverzicht!AM$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AM$376","v":-129216.7394574276},{"$f":"-Rekenoverzicht!AN343*Rekenoverzicht!AN$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AN$376","v":-131413.76618787643},{"$f":"-Rekenoverzicht!AO343*Rekenoverzicht!AO$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AO$376","v":-133646.98729176039},{"$f":"-Rekenoverzicht!AP343*Rekenoverzicht!AP$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AP$376","v":-135916.97173332443},{"$f":"-Rekenoverzicht!AQ343*Rekenoverzicht!AQ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AQ$376","v":-138224.29675763438},{"$f":"-Rekenoverzicht!AR343*Rekenoverzicht!AR$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AR$376","v":0},{"$f":"-Rekenoverzicht!AS343*Rekenoverzicht!AS$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AS$376","v":0},{"$f":"-Rekenoverzicht!AT343*Rekenoverzicht!AT$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AT$376","v":0},{"$f":"-Rekenoverzicht!AU343*Rekenoverzicht!AU$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AU$376","v":0},{"$f":"-Rekenoverzicht!AV343*Rekenoverzicht!AV$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AV$376","v":0},{"$f":"-Rekenoverzicht!AW343*Rekenoverzicht!AW$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AW$376","v":0},{"$f":"-Rekenoverzicht!AX343*Rekenoverzicht!AX$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AX$376","v":0},{"$f":"-Rekenoverzicht!AY343*Rekenoverzicht!AY$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AY$376","v":0},{"$f":"-Rekenoverzicht!AZ343*Rekenoverzicht!AZ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!AZ$376","v":0},{"$f":"-Rekenoverzicht!BA343*Rekenoverzicht!BA$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BA$376","v":0},{"$f":"-Rekenoverzicht!BB343*Rekenoverzicht!BB$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BB$376","v":0},{"$f":"-Rekenoverzicht!BC343*Rekenoverzicht!BC$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BC$376","v":0},{"$f":"-Rekenoverzicht!BD343*Rekenoverzicht!BD$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BD$376","v":0},{"$f":"-Rekenoverzicht!BE343*Rekenoverzicht!BE$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BE$376","v":0},{"$f":"-Rekenoverzicht!BF343*Rekenoverzicht!BF$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BF$376","v":0},{"$f":"-Rekenoverzicht!BG343*Rekenoverzicht!BG$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BG$376","v":0},{"$f":"-Rekenoverzicht!BH343*Rekenoverzicht!BH$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BH$376","v":0},{"$f":"-Rekenoverzicht!BI343*Rekenoverzicht!BI$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BI$376","v":0},{"$f":"-Rekenoverzicht!BJ343*Rekenoverzicht!BJ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BJ$376","v":0},{"$f":"-Rekenoverzicht!BK343*Rekenoverzicht!BK$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BK$376","v":0},{"$f":"-Rekenoverzicht!BL343*Rekenoverzicht!BL$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BL$376","v":0},{"$f":"-Rekenoverzicht!BM343*Rekenoverzicht!BM$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BM$376","v":0},{"$f":"-Rekenoverzicht!BN343*Rekenoverzicht!BN$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BN$376","v":0},{"$f":"-Rekenoverzicht!BO343*Rekenoverzicht!BO$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BO$376","v":0},{"$f":"-Rekenoverzicht!BP343*Rekenoverzicht!BP$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BP$376","v":0},{"$f":"-Rekenoverzicht!BQ343*Rekenoverzicht!BQ$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BQ$376","v":0},{"$f":"-Rekenoverzicht!BR343*Rekenoverzicht!BR$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BR$376","v":0},{"$f":"-Rekenoverzicht!BS343*Rekenoverzicht!BS$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BS$376","v":0},{"$f":"-Rekenoverzicht!BT343*Rekenoverzicht!BT$375*(1+Rekenoverzicht!$F$374)/(1-Rekenoverzicht!$F$355)*Rekenoverzicht!BT$376","v":0}]
[null,null,null,null,"Warmtekosten variabel Collectief",null,"€",0,0,null,null,null,{"$f":"-Rekenoverzicht!M363*Rekenoverzicht!M$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!M$376","v":0},{"$f":"-Rekenoverzicht!N363*Rekenoverzicht!N$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!N$376","v":0},{"$f":"-Rekenoverzicht!O363*Rekenoverzicht!O$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!O$376","v":0},{"$f":"-Rekenoverzicht!P363*Rekenoverzicht!P$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!P$376","v":0},{"$f":"-Rekenoverzicht!Q363*Rekenoverzicht!Q$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!Q$376","v":0},{"$f":"-Rekenoverzicht!R363*Rekenoverzicht!R$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!R$376","v":0},{"$f":"-Rekenoverzicht!S363*Rekenoverzicht!S$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!S$376","v":0},{"$f":"-Rekenoverzicht!T363*Rekenoverzicht!T$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!T$376","v":0},{"$f":"-Rekenoverzicht!U363*Rekenoverzicht!U$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!U$376","v":0},{"$f":"-Rekenoverzicht!V363*Rekenoverzicht!V$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!V$376","v":0},{"$f":"-Rekenoverzicht!W363*Rekenoverzicht!W$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!W$376","v":0},{"$f":"-Rekenoverzicht!X363*Rekenoverzicht!X$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!X$376","v":0},{"$f":"-Rekenoverzicht!Y363*Rekenoverzicht!Y$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!Y$376","v":0},{"$f":"-Rekenoverzicht!Z363*Rekenoverzicht!Z$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!Z$376","v":0},{"$f":"-Rekenoverzicht!AA363*Rekenoverzicht!AA$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AA$376","v":0},{"$f":"-Rekenoverzicht!AB363*Rekenoverzicht!AB$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AB$376","v":0},{"$f":"-Rekenoverzicht!AC363*Rekenoverzicht!AC$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AC$376","v":0},{"$f":"-Rekenoverzicht!AD363*Rekenoverzicht!AD$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AD$376","v":0},{"$f":"-Rekenoverzicht!AE363*Rekenoverzicht!AE$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AE$376","v":0},{"$f":"-Rekenoverzicht!AF363*Rekenoverzicht!AF$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AF$376","v":0},{"$f":"-Rekenoverzicht!AG363*Rekenoverzicht!AG$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AG$376","v":0},{"$f":"-Rekenoverzicht!AH363*Rekenoverzicht!AH$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AH$376","v":0},{"$f":"-Rekenoverzicht!AI363*Rekenoverzicht!AI$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AI$376","v":0},{"$f":"-Rekenoverzicht!AJ363*Rekenoverzicht!AJ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AJ$376","v":0},{"$f":"-Rekenoverzicht!AK363*Rekenoverzicht!AK$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AK$376","v":0},{"$f":"-Rekenoverzicht!AL363*Rekenoverzicht!AL$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AL$376","v":0},{"$f":"-Rekenoverzicht!AM363*Rekenoverzicht!AM$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AM$376","v":0},{"$f":"-Rekenoverzicht!AN363*Rekenoverzicht!AN$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AN$376","v":0},{"$f":"-Rekenoverzicht!AO363*Rekenoverzicht!AO$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AO$376","v":0},{"$f":"-Rekenoverzicht!AP363*Rekenoverzicht!AP$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AP$376","v":0},{"$f":"-Rekenoverzicht!AQ363*Rekenoverzicht!AQ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AQ$376","v":0},{"$f":"-Rekenoverzicht!AR363*Rekenoverzicht!AR$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AR$376","v":0},{"$f":"-Rekenoverzicht!AS363*Rekenoverzicht!AS$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AS$376","v":0},{"$f":"-Rekenoverzicht!AT363*Rekenoverzicht!AT$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AT$376","v":0},{"$f":"-Rekenoverzicht!AU363*Rekenoverzicht!AU$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AU$376","v":0},{"$f":"-Rekenoverzicht!AV363*Rekenoverzicht!AV$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AV$376","v":0},{"$f":"-Rekenoverzicht!AW363*Rekenoverzicht!AW$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AW$376","v":0},{"$f":"-Rekenoverzicht!AX363*Rekenoverzicht!AX$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AX$376","v":0},{"$f":"-Rekenoverzicht!AY363*Rekenoverzicht!AY$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AY$376","v":0},{"$f":"-Rekenoverzicht!AZ363*Rekenoverzicht!AZ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AZ$376","v":0},{"$f":"-Rekenoverzicht!BA363*Rekenoverzicht!BA$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BA$376","v":0},{"$f":"-Rekenoverzicht!BB363*Rekenoverzicht!BB$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BB$376","v":0},{"$f":"-Rekenoverzicht!BC363*Rekenoverzicht!BC$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BC$376","v":0},{"$f":"-Rekenoverzicht!BD363*Rekenoverzicht!BD$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BD$376","v":0},{"$f":"-Rekenoverzicht!BE363*Rekenoverzicht!BE$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BE$376","v":0},{"$f":"-Rekenoverzicht!BF363*Rekenoverzicht!BF$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BF$376","v":0},{"$f":"-Rekenoverzicht!BG363*Rekenoverzicht!BG$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BG$376","v":0},{"$f":"-Rekenoverzicht!BH363*Rekenoverzicht!BH$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BH$376","v":0},{"$f":"-Rekenoverzicht!BI363*Rekenoverzicht!BI$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BI$376","v":0},{"$f":"-Rekenoverzicht!BJ363*Rekenoverzicht!BJ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BJ$376","v":0},{"$f":"-Rekenoverzicht!BK363*Rekenoverzicht!BK$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BK$376","v":0},{"$f":"-Rekenoverzicht!BL363*Rekenoverzicht!BL$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BL$376","v":0},{"$f":"-Rekenoverzicht!BM363*Rekenoverzicht!BM$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BM$376","v":0},{"$f":"-Rekenoverzicht!BN363*Rekenoverzicht!BN$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BN$376","v":0},{"$f":"-Rekenoverzicht!BO363*Rekenoverzicht!BO$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BO$376","v":0},{"$f":"-Rekenoverzicht!BP363*Rekenoverzicht!BP$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BP$376","v":0},{"$f":"-Rekenoverzicht!BQ363*Rekenoverzicht!BQ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BQ$376","v":0},{"$f":"-Rekenoverzicht!BR363*Rekenoverzicht!BR$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BR$376","v":0},{"$f":"-Rekenoverzicht!BS363*Rekenoverzicht!BS$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BS$376","v":0},{"$f":"-Rekenoverzicht!BT363*Rekenoverzicht!BT$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BT$376","v":0}]
[null,null,null,null,"Warmtekosten variabel Utiliteit",null,"€",0,0,null,null,null,{"$f":"-Rekenoverzicht!M368*Rekenoverzicht!M$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!M$376","v":0},{"$f":"-Rekenoverzicht!N368*Rekenoverzicht!N$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!N$376","v":0},{"$f":"-Rekenoverzicht!O368*Rekenoverzicht!O$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!O$376","v":0},{"$f":"-Rekenoverzicht!P368*Rekenoverzicht!P$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!P$376","v":0},{"$f":"-Rekenoverzicht!Q368*Rekenoverzicht!Q$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!Q$376","v":0},{"$f":"-Rekenoverzicht!R368*Rekenoverzicht!R$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!R$376","v":0},{"$f":"-Rekenoverzicht!S368*Rekenoverzicht!S$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!S$376","v":0},{"$f":"-Rekenoverzicht!T368*Rekenoverzicht!T$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!T$376","v":0},{"$f":"-Rekenoverzicht!U368*Rekenoverzicht!U$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!U$376","v":0},{"$f":"-Rekenoverzicht!V368*Rekenoverzicht!V$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!V$376","v":0},{"$f":"-Rekenoverzicht!W368*Rekenoverzicht!W$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!W$376","v":0},{"$f":"-Rekenoverzicht!X368*Rekenoverzicht!X$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!X$376","v":0},{"$f":"-Rekenoverzicht!Y368*Rekenoverzicht!Y$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!Y$376","v":0},{"$f":"-Rekenoverzicht!Z368*Rekenoverzicht!Z$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!Z$376","v":0},{"$f":"-Rekenoverzicht!AA368*Rekenoverzicht!AA$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AA$376","v":0},{"$f":"-Rekenoverzicht!AB368*Rekenoverzicht!AB$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AB$376","v":0},{"$f":"-Rekenoverzicht!AC368*Rekenoverzicht!AC$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AC$376","v":0},{"$f":"-Rekenoverzicht!AD368*Rekenoverzicht!AD$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AD$376","v":0},{"$f":"-Rekenoverzicht!AE368*Rekenoverzicht!AE$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AE$376","v":0},{"$f":"-Rekenoverzicht!AF368*Rekenoverzicht!AF$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AF$376","v":0},{"$f":"-Rekenoverzicht!AG368*Rekenoverzicht!AG$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AG$376","v":0},{"$f":"-Rekenoverzicht!AH368*Rekenoverzicht!AH$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AH$376","v":0},{"$f":"-Rekenoverzicht!AI368*Rekenoverzicht!AI$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AI$376","v":0},{"$f":"-Rekenoverzicht!AJ368*Rekenoverzicht!AJ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AJ$376","v":0},{"$f":"-Rekenoverzicht!AK368*Rekenoverzicht!AK$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AK$376","v":0},{"$f":"-Rekenoverzicht!AL368*Rekenoverzicht!AL$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AL$376","v":0},{"$f":"-Rekenoverzicht!AM368*Rekenoverzicht!AM$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AM$376","v":0},{"$f":"-Rekenoverzicht!AN368*Rekenoverzicht!AN$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AN$376","v":0},{"$f":"-Rekenoverzicht!AO368*Rekenoverzicht!AO$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AO$376","v":0},{"$f":"-Rekenoverzicht!AP368*Rekenoverzicht!AP$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AP$376","v":0},{"$f":"-Rekenoverzicht!AQ368*Rekenoverzicht!AQ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AQ$376","v":0},{"$f":"-Rekenoverzicht!AR368*Rekenoverzicht!AR$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AR$376","v":0},{"$f":"-Rekenoverzicht!AS368*Rekenoverzicht!AS$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AS$376","v":0},{"$f":"-Rekenoverzicht!AT368*Rekenoverzicht!AT$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AT$376","v":0},{"$f":"-Rekenoverzicht!AU368*Rekenoverzicht!AU$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AU$376","v":0},{"$f":"-Rekenoverzicht!AV368*Rekenoverzicht!AV$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AV$376","v":0},{"$f":"-Rekenoverzicht!AW368*Rekenoverzicht!AW$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AW$376","v":0},{"$f":"-Rekenoverzicht!AX368*Rekenoverzicht!AX$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AX$376","v":0},{"$f":"-Rekenoverzicht!AY368*Rekenoverzicht!AY$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AY$376","v":0},{"$f":"-Rekenoverzicht!AZ368*Rekenoverzicht!AZ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!AZ$376","v":0},{"$f":"-Rekenoverzicht!BA368*Rekenoverzicht!BA$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BA$376","v":0},{"$f":"-Rekenoverzicht!BB368*Rekenoverzicht!BB$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BB$376","v":0},{"$f":"-Rekenoverzicht!BC368*Rekenoverzicht!BC$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BC$376","v":0},{"$f":"-Rekenoverzicht!BD368*Rekenoverzicht!BD$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BD$376","v":0},{"$f":"-Rekenoverzicht!BE368*Rekenoverzicht!BE$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BE$376","v":0},{"$f":"-Rekenoverzicht!BF368*Rekenoverzicht!BF$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BF$376","v":0},{"$f":"-Rekenoverzicht!BG368*Rekenoverzicht!BG$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BG$376","v":0},{"$f":"-Rekenoverzicht!BH368*Rekenoverzicht!BH$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BH$376","v":0},{"$f":"-Rekenoverzicht!BI368*Rekenoverzicht!BI$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BI$376","v":0},{"$f":"-Rekenoverzicht!BJ368*Rekenoverzicht!BJ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BJ$376","v":0},{"$f":"-Rekenoverzicht!BK368*Rekenoverzicht!BK$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BK$376","v":0},{"$f":"-Rekenoverzicht!BL368*Rekenoverzicht!BL$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BL$376","v":0},{"$f":"-Rekenoverzicht!BM368*Rekenoverzicht!BM$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BM$376","v":0},{"$f":"-Rekenoverzicht!BN368*Rekenoverzicht!BN$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BN$376","v":0},{"$f":"-Rekenoverzicht!BO368*Rekenoverzicht!BO$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BO$376","v":0},{"$f":"-Rekenoverzicht!BP368*Rekenoverzicht!BP$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BP$376","v":0},{"$f":"-Rekenoverzicht!BQ368*Rekenoverzicht!BQ$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BQ$376","v":0},{"$f":"-Rekenoverzicht!BR368*Rekenoverzicht!BR$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BR$376","v":0},{"$f":"-Rekenoverzicht!BS368*Rekenoverzicht!BS$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BS$376","v":0},{"$f":"-Rekenoverzicht!BT368*Rekenoverzicht!BT$375*(1+Rekenoverzicht!$F$374)*Rekenoverzicht!BT$376","v":0}]
[]
[null,null,null,null,"Onderhoud & Beheer"]
[null,null,null,null,"Onderhoud & Beheer infra en bron",null,"€",{"$f":"SUM(M76:BT76)","v":-5115565.6164987246},{"$f":"(1+$F$52)*NPV($F$52,M76:BT76)","v":-2499714.1717993063},null,null,null,{"$f":"-(Rekenoverzicht!M474+Rekenoverzicht!M480+Rekenoverzicht!M486)","v":0},{"$f":"-(Rekenoverzicht!N474+Rekenoverzicht!N480+Rekenoverzicht!N486)","v":-42682.2264},{"$f":"-(Rekenoverzicht!O474+Rekenoverzicht!O480+Rekenoverzicht!O486)","v":-87071.741855999993},{"$f":"-(Rekenoverzicht!P474+Rekenoverzicht!P480+Rekenoverzicht!P486)","v":-134565.41923199999},{"$f":"-(Rekenoverzicht!Q474+Rekenoverzicht!Q480+Rekenoverzicht!Q486)","v":-137256.72761663998},{"$f":"-(Rekenoverzicht!R474+Rekenoverzicht!R480+Rekenoverzicht!R486)","v":-140001.86216897279},{"$f":"-(Rekenoverzicht!S474+Rekenoverzicht!S480+Rekenoverzicht!S486)","v":-142801.89941235227},{"$f":"-(Rekenoverzicht!T474+Rekenoverzicht!T480+Rekenoverzicht!T486)","v":-145657.93740059927},{"$f":"-(Rekenoverzicht!U474+Rekenoverzicht!U480+Rekenoverzicht!U486)","v":-148571.09614861128},{"$f":"-(Rekenoverzicht!V474+Rekenoverzicht!V480+Rekenoverzicht!V486)","v":-151542.5180715835},{"$f":"-(Rekenoverzicht!W474+Rekenoverzicht!W480+Rekenoverzicht!W486)","v":-154573.36843301519},{"$f":"-(Rekenoverzicht!X474+Rekenoverzicht!X480+Rekenoverzicht!X486)","v":-157664.83580167545},{"$f":"-(Rekenoverzicht!Y474+Rekenoverzicht!Y480+Rekenoverzicht!Y486)","v":-160818.13251770899},{"$f":"-(Rekenoverzicht!Z474+Rekenoverzicht!Z480+Rekenoverzicht!Z486)","v":-164034.49516806315},{"$f":"-(Rekenoverzicht!AA474+Rekenoverzicht!AA480+Rekenoverzicht!AA486)","v":-167315.18507142444},{"$f":"-(Rekenoverzicht!AB474+Rekenoverzicht!AB480+Rekenoverzicht!AB486)","v":-170661.48877285287},{"$f":"-(Rekenoverzicht!AC474+Rekenoverzicht!AC480+Rekenoverzicht!AC486)","v":-174074.71854830996},{"$f":"-(Rekenoverzicht!AD474+Rekenoverzicht!AD480+Rekenoverzicht!AD486)","v":-177556.21291927618},{"$f":"-(Rekenoverzicht!AE474+Rekenoverzicht!AE480+Rekenoverzicht!AE486)","v":-181107.33717766171},{"$f":"-(Rekenoverzicht!AF474+Rekenoverzicht!AF480+Rekenoverzicht!AF486)","v":-184729.48392121491},{"$f":"-(Rekenoverzicht!AG474+Rekenoverzicht!AG480+Rekenoverzicht!AG486)","v":-188424.07359963923},{"$f":"-(Rekenoverzicht!AH474+Rekenoverzicht!AH480+Rekenoverzicht!AH486)","v":-192192.555071632},{"$f":"-(Rekenoverzicht!AI474+Rekenoverzicht!AI480+Rekenoverzicht!AI486)","v":-196036.40617306466},{"$f":"-(Rekenoverzicht!AJ474+Rekenoverzicht!AJ480+Rekenoverzicht!AJ486)","v":-199957.13429652591},{"$f":"-(Rekenoverzicht!AK474+Rekenoverzicht!AK480+Rekenoverzicht!AK486)","v":-203956.27698245645},{"$f":"-(Rekenoverzicht!AL474+Rekenoverzicht!AL480+Rekenoverzicht!AL486)","v":-208035.40252210555},{"$f":"-(Rekenoverzicht!AM474+Rekenoverzicht!AM480+Rekenoverzicht!AM486)","v":-212196.11057254771},{"$f":"-(Rekenoverzicht!AN474+Rekenoverzicht!AN480+Rekenoverzicht!AN486)","v":-216440.03278399864},{"$f":"-(Rekenoverzicht!AO474+Rekenoverzicht!AO480+Rekenoverzicht!AO486)","v":-220768.83343967862},{"$f":"-(Rekenoverzicht!AP474+Rekenoverzicht!AP480+Rekenoverzicht!AP486)","v":-225184.21010847218},{"$f":"-(Rekenoverzicht!AQ474+Rekenoverzicht!AQ480+Rekenoverzicht!AQ486)","v":-229687.89431064163},{"$f":"-(Rekenoverzicht!AR474+Rekenoverzicht!AR480+Rekenoverzicht!AR486)","v":0},{"$f":"-(Rekenoverzicht!AS474+Rekenoverzicht!AS480+Rekenoverzicht!AS486)","v":0},{"$f":"-(Rekenoverzicht!AT474+Rekenoverzicht!AT480+Rekenoverzicht!AT486)","v":0},{"$f":"-(Rekenoverzicht!AU474+Rekenoverzicht!AU480+Rekenoverzicht!AU486)","v":0},{"$f":"-(Rekenoverzicht!AV474+Rekenoverzicht!AV480+Rekenoverzicht!AV486)","v":0},{"$f":"-(Rekenoverzicht!AW474+Rekenoverzicht!AW480+Rekenoverzicht!AW486)","v":0},{"$f":"-(Rekenoverzicht!AX474+Rekenoverzicht!AX480+Rekenoverzicht!AX486)","v":0},{"$f":"-(Rekenoverzicht!AY474+Rekenoverzicht!AY480+Rekenoverzicht!AY486)","v":0},{"$f":"-(Rekenoverzicht!AZ474+Rekenoverzicht!AZ480+Rekenoverzicht!AZ486)","v":0},{"$f":"-(Rekenoverzicht!BA474+Rekenoverzicht!BA480+Rekenoverzicht!BA486)","v":0},{"$f":"-(Rekenoverzicht!BB474+Rekenoverzicht!BB480+Rekenoverzicht!BB486)","v":0},{"$f":"-(Rekenoverzicht!BC474+Rekenoverzicht!BC480+Rekenoverzicht!BC486)","v":0},{"$f":"-(Rekenoverzicht!BD474+Rekenoverzicht!BD480+Rekenoverzicht!BD486)","v":0},{"$f":"-(Rekenoverzicht!BE474+Rekenoverzicht!BE480+Rekenoverzicht!BE486)","v":0},{"$f":"-(Rekenoverzicht!BF474+Rekenoverzicht!BF480+Rekenoverzicht!BF486)","v":0},{"$f":"-(Rekenoverzicht!BG474+Rekenoverzicht!BG480+Rekenoverzicht!BG486)","v":0},{"$f":"-(Rekenoverzicht!BH474+Rekenoverzicht!BH480+Rekenoverzicht!BH486)","v":0},{"$f":"-(Rekenoverzicht!BI474+Rekenoverzicht!BI480+Rekenoverzicht!BI486)","v":0},{"$f":"-(Rekenoverzicht!BJ474+Rekenoverzicht!BJ480+Rekenoverzicht!BJ486)","v":0},{"$f":"-(Rekenoverzicht!BK474+Rekenoverzicht!BK480+Rekenoverzicht!BK486)","v":0},{"$f":"-(Rekenoverzicht!BL474+Rekenoverzicht!BL480+Rekenoverzicht!BL486)","v":0},{"$f":"-(Rekenoverzicht!BM474+Rekenoverzicht!BM480+Rekenoverzicht!BM486)","v":0},{"$f":"-(Rekenoverzicht!BN474+Rekenoverzicht!BN480+Rekenoverzicht!BN486)","v":0},{"$f":"-(Rekenoverzicht!BO474+Rekenoverzicht!BO480+Rekenoverzicht!BO486)","v":0},{"$f":"-(Rekenoverzicht!BP474+Rekenoverzicht!BP480+Rekenoverzicht!BP486)","v":0},{"$f":"-(Rekenoverzicht!BQ474+Rekenoverzicht!BQ480+Rekenoverzicht!BQ486)","v":0},{"$f":"-(Rekenoverzicht!BR474+Rekenoverzicht!BR480+Rekenoverzicht!BR486)","v":0},{"$f":"-(Rekenoverzicht!BS474+Rekenoverzicht!BS480+Rekenoverzicht!BS486)","v":0},{"$f":"-(Rekenoverzicht!BT474+Rekenoverzicht!BT480+Rekenoverzicht!BT486)","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E533","v":"Onderhoud en beheer Tracé"},null,"€",{"$f":"SUM(M77:BT77)","v":0},{"$f":"(1+$F$52)*NPV($F$52,M77:BT77)","v":0},null,null,null,{"$f":"-Rekenoverzicht!M533","v":0},{"$f":"-Rekenoverzicht!N533","v":0},{"$f":"-Rekenoverzicht!O533","v":0},{"$f":"-Rekenoverzicht!P533","v":0},{"$f":"-Rekenoverzicht!Q533","v":0},{"$f":"-Rekenoverzicht!R533","v":0},{"$f":"-Rekenoverzicht!S533","v":0},{"$f":"-Rekenoverzicht!T533","v":0},{"$f":"-Rekenoverzicht!U533","v":0},{"$f":"-Rekenoverzicht!V533","v":0},{"$f":"-Rekenoverzicht!W533","v":0},{"$f":"-Rekenoverzicht!X533","v":0},{"$f":"-Rekenoverzicht!Y533","v":0},{"$f":"-Rekenoverzicht!Z533","v":0},{"$f":"-Rekenoverzicht!AA533","v":0},{"$f":"-Rekenoverzicht!AB533","v":0},{"$f":"-Rekenoverzicht!AC533","v":0},{"$f":"-Rekenoverzicht!AD533","v":0},{"$f":"-Rekenoverzicht!AE533","v":0},{"$f":"-Rekenoverzicht!AF533","v":0},{"$f":"-Rekenoverzicht!AG533","v":0},{"$f":"-Rekenoverzicht!AH533","v":0},{"$f":"-Rekenoverzicht!AI533","v":0},{"$f":"-Rekenoverzicht!AJ533","v":0},{"$f":"-Rekenoverzicht!AK533","v":0},{"$f":"-Rekenoverzicht!AL533","v":0},{"$f":"-Rekenoverzicht!AM533","v":0},{"$f":"-Rekenoverzicht!AN533","v":0},{"$f":"-Rekenoverzicht!AO533","v":0},{"$f":"-Rekenoverzicht!AP533","v":0},{"$f":"-Rekenoverzicht!AQ533","v":0},{"$f":"-Rekenoverzicht!AR533","v":0},{"$f":"-Rekenoverzicht!AS533","v":0},{"$f":"-Rekenoverzicht!AT533","v":0},{"$f":"-Rekenoverzicht!AU533","v":0},{"$f":"-Rekenoverzicht!AV533","v":0},{"$f":"-Rekenoverzicht!AW533","v":0},{"$f":"-Rekenoverzicht!AX533","v":0},{"$f":"-Rekenoverzicht!AY533","v":0},{"$f":"-Rekenoverzicht!AZ533","v":0},{"$f":"-Rekenoverzicht!BA533","v":0},{"$f":"-Rekenoverzicht!BB533","v":0},{"$f":"-Rekenoverzicht!BC533","v":0},{"$f":"-Rekenoverzicht!BD533","v":0},{"$f":"-Rekenoverzicht!BE533","v":0},{"$f":"-Rekenoverzicht!BF533","v":0},{"$f":"-Rekenoverzicht!BG533","v":0},{"$f":"-Rekenoverzicht!BH533","v":0},{"$f":"-Rekenoverzicht!BI533","v":0},{"$f":"-Rekenoverzicht!BJ533","v":0},{"$f":"-Rekenoverzicht!BK533","v":0},{"$f":"-Rekenoverzicht!BL533","v":0},{"$f":"-Rekenoverzicht!BM533","v":0},{"$f":"-Rekenoverzicht!BN533","v":0},{"$f":"-Rekenoverzicht!BO533","v":0},{"$f":"-Rekenoverzicht!BP533","v":0},{"$f":"-Rekenoverzicht!BQ533","v":0},{"$f":"-Rekenoverzicht!BR533","v":0},{"$f":"-Rekenoverzicht!BS533","v":0},{"$f":"-Rekenoverzicht!BT533","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E534","v":"Onderhoud en beheer Primaire leidingnetten"},null,"€",-1323792.3893551398,-646869.34823367116,null,null,null,{"$f":"-Rekenoverzicht!M534","v":0},{"$f":"-Rekenoverzicht!N534","v":-11045.1924},{"$f":"-Rekenoverzicht!O534","v":-22532.192496},{"$f":"-Rekenoverzicht!P534","v":-34822.479311999996},{"$f":"-Rekenoverzicht!Q534","v":-35518.928898239996},{"$f":"-Rekenoverzicht!R534","v":-36229.307476204798},{"$f":"-Rekenoverzicht!S534","v":-36953.893625728895},{"$f":"-Rekenoverzicht!T534","v":-37692.971498243467},{"$f":"-Rekenoverzicht!U534","v":-38446.830928208343},{"$f":"-Rekenoverzicht!V534","v":-39215.767546772506},{"$f":"-Rekenoverzicht!W534","v":-40000.082897707958},{"$f":"-Rekenoverzicht!X534","v":-40800.084555662113},{"$f":"-Rekenoverzicht!Y534","v":-41616.086246775361},{"$f":"-Rekenoverzicht!Z534","v":-42448.407971710862},{"$f":"-Rekenoverzicht!AA534","v":-43297.376131145087},{"$f":"-Rekenoverzicht!AB534","v":-44163.323653767977},{"$f":"-Rekenoverzicht!AC534","v":-45046.590126843344},{"$f":"-Rekenoverzicht!AD534","v":-45947.521929380215},{"$f":"-Rekenoverzicht!AE534","v":-46866.472367967814},{"$f":"-Rekenoverzicht!AF534","v":-47803.80181532717},{"$f":"-Rekenoverzicht!AG534","v":-48759.877851633719},{"$f":"-Rekenoverzicht!AH534","v":-49735.075408666387},{"$f":"-Rekenoverzicht!AI534","v":-50729.776916839721},{"$f":"-Rekenoverzicht!AJ534","v":-51744.372455176504},{"$f":"-Rekenoverzicht!AK534","v":-52779.259904280036},{"$f":"-Rekenoverzicht!AL534","v":-53834.845102365638},{"$f":"-Rekenoverzicht!AM534","v":-54911.542004412957},{"$f":"-Rekenoverzicht!AN534","v":-56009.772844501204},{"$f":"-Rekenoverzicht!AO534","v":-57129.968301391236},{"$f":"-Rekenoverzicht!AP534","v":-58272.567667419054},{"$f":"-Rekenoverzicht!AQ534","v":-59438.019020767439},{"$f":"-Rekenoverzicht!AR534","v":0},{"$f":"-Rekenoverzicht!AS534","v":0},{"$f":"-Rekenoverzicht!AT534","v":0},{"$f":"-Rekenoverzicht!AU534","v":0},{"$f":"-Rekenoverzicht!AV534","v":0},{"$f":"-Rekenoverzicht!AW534","v":0},{"$f":"-Rekenoverzicht!AX534","v":0},{"$f":"-Rekenoverzicht!AY534","v":0},{"$f":"-Rekenoverzicht!AZ534","v":0},{"$f":"-Rekenoverzicht!BA534","v":0},{"$f":"-Rekenoverzicht!BB534","v":0},{"$f":"-Rekenoverzicht!BC534","v":0},{"$f":"-Rekenoverzicht!BD534","v":0},{"$f":"-Rekenoverzicht!BE534","v":0},{"$f":"-Rekenoverzicht!BF534","v":0},{"$f":"-Rekenoverzicht!BG534","v":0},{"$f":"-Rekenoverzicht!BH534","v":0},{"$f":"-Rekenoverzicht!BI534","v":0},{"$f":"-Rekenoverzicht!BJ534","v":0},{"$f":"-Rekenoverzicht!BK534","v":0},{"$f":"-Rekenoverzicht!BL534","v":0},{"$f":"-Rekenoverzicht!BM534","v":0},{"$f":"-Rekenoverzicht!BN534","v":0},{"$f":"-Rekenoverzicht!BO534","v":0},{"$f":"-Rekenoverzicht!BP534","v":0},{"$f":"-Rekenoverzicht!BQ534","v":0},{"$f":"-Rekenoverzicht!BR534","v":0},{"$f":"-Rekenoverzicht!BS534","v":0},{"$f":"-Rekenoverzicht!BT534","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E535","v":"Onderhoud en beheer Secundaire Leidingnetten"},null,"€",-3791773.2271435843,-1852844.8235656347,null,null,null,{"$f":"-Rekenoverzicht!M535","v":0},{"$f":"-Rekenoverzicht!N535","v":-31637.034000000003},{"$f":"-Rekenoverzicht!O535","v":-64539.549359999997},{"$f":"-Rekenoverzicht!P535","v":-99742.93991999999},{"$f":"-Rekenoverzicht!Q535","v":-101737.79871839999},{"$f":"-Rekenoverzicht!R535","v":-103772.554692768},{"$f":"-Rekenoverzicht!S535","v":-105848.00578662337},{"$f":"-Rekenoverzicht!T535","v":-107964.96590235581},{"$f":"-Rekenoverzicht!U535","v":-110124.26522040293},{"$f":"-Rekenoverzicht!V535","v":-112326.750524811},{"$f":"-Rekenoverzicht!W535","v":-114573.28553530722},{"$f":"-Rekenoverzicht!X535","v":-116864.75124601334},{"$f":"-Rekenoverzicht!Y535","v":-119202.04627093363},{"$f":"-Rekenoverzicht!Z535","v":-121586.08719635229},{"$f":"-Rekenoverzicht!AA535","v":-124017.80894027936},{"$f":"-Rekenoverzicht!AB535","v":-126498.16511908491},{"$f":"-Rekenoverzicht!AC535","v":-129028.12842146662},{"$f":"-Rekenoverzicht!AD535","v":-131608.69098989596},{"$f":"-Rekenoverzicht!AE535","v":-134240.86480969389},{"$f":"-Rekenoverzicht!AF535","v":-136925.68210588774},{"$f":"-Rekenoverzicht!AG535","v":-139664.19574800553},{"$f":"-Rekenoverzicht!AH535","v":-142457.4796629656},{"$f":"-Rekenoverzicht!AI535","v":-145306.62925622493},{"$f":"-Rekenoverzicht!AJ535","v":-148212.76184134942},{"$f":"-Rekenoverzicht!AK535","v":-151177.0170781764},{"$f":"-Rekenoverzicht!AL535","v":-154200.55741973993},{"$f":"-Rekenoverzicht!AM535","v":-157284.56856813474},{"$f":"-Rekenoverzicht!AN535","v":-160430.25993949742},{"$f":"-Rekenoverzicht!AO535","v":-163638.86513828739},{"$f":"-Rekenoverzicht!AP535","v":-166911.64244105312},{"$f":"-Rekenoverzicht!AQ535","v":-170249.87528987418},{"$f":"-Rekenoverzicht!AR535","v":0},{"$f":"-Rekenoverzicht!AS535","v":0},{"$f":"-Rekenoverzicht!AT535","v":0},{"$f":"-Rekenoverzicht!AU535","v":0},{"$f":"-Rekenoverzicht!AV535","v":0},{"$f":"-Rekenoverzicht!AW535","v":0},{"$f":"-Rekenoverzicht!AX535","v":0},{"$f":"-Rekenoverzicht!AY535","v":0},{"$f":"-Rekenoverzicht!AZ535","v":0},{"$f":"-Rekenoverzicht!BA535","v":0},{"$f":"-Rekenoverzicht!BB535","v":0},{"$f":"-Rekenoverzicht!BC535","v":0},{"$f":"-Rekenoverzicht!BD535","v":0},{"$f":"-Rekenoverzicht!BE535","v":0},{"$f":"-Rekenoverzicht!BF535","v":0},{"$f":"-Rekenoverzicht!BG535","v":0},{"$f":"-Rekenoverzicht!BH535","v":0},{"$f":"-Rekenoverzicht!BI535","v":0},{"$f":"-Rekenoverzicht!BJ535","v":0},{"$f":"-Rekenoverzicht!BK535","v":0},{"$f":"-Rekenoverzicht!BL535","v":0},{"$f":"-Rekenoverzicht!BM535","v":0},{"$f":"-Rekenoverzicht!BN535","v":0},{"$f":"-Rekenoverzicht!BO535","v":0},{"$f":"-Rekenoverzicht!BP535","v":0},{"$f":"-Rekenoverzicht!BQ535","v":0},{"$f":"-Rekenoverzicht!BR535","v":0},{"$f":"-Rekenoverzicht!BS535","v":0},{"$f":"-Rekenoverzicht!BT535","v":0}]
[]
[null,null,null,null,"Onderhoud & Beheer KV Grondgebonden",null,"€",{"$f":"SUM(M81:BT81)","v":-3618494.2438735948},{"$f":"(1+$F$52)*NPV($F$52,M81:BT81)","v":-1761438.2217971047},null,null,null,{"$f":"-Rekenoverzicht!M493","v":0},{"$f":"-Rekenoverzicht!N493","v":-36780.792000000001},{"$f":"-Rekenoverzicht!O493","v":-56274.61176},{"$f":"-Rekenoverzicht!P493","v":-76533.471993599989},{"$f":"-Rekenoverzicht!Q493","v":-97580.17679184},{"$f":"-Rekenoverzicht!R493","v":-99531.780327676795},{"$f":"-Rekenoverzicht!S493","v":-101522.41593423035},{"$f":"-Rekenoverzicht!T493","v":-103552.86425291492},{"$f":"-Rekenoverzicht!U493","v":-105623.92153797323},{"$f":"-Rekenoverzicht!V493","v":-107736.3999687327},{"$f":"-Rekenoverzicht!W493","v":-109891.12796810736},{"$f":"-Rekenoverzicht!X493","v":-112088.95052746948},{"$f":"-Rekenoverzicht!Y493","v":-114330.72953801889},{"$f":"-Rekenoverzicht!Z493","v":-116617.34412877927},{"$f":"-Rekenoverzicht!AA493","v":-118949.69101135487},{"$f":"-Rekenoverzicht!AB493","v":-121328.68483158192},{"$f":"-Rekenoverzicht!AC493","v":-123755.25852821358},{"$f":"-Rekenoverzicht!AD493","v":-126230.36369877787},{"$f":"-Rekenoverzicht!AE493","v":-128754.97097275341},{"$f":"-Rekenoverzicht!AF493","v":-131330.07039220846},{"$f":"-Rekenoverzicht!AG493","v":-133956.67180005266},{"$f":"-Rekenoverzicht!AH493","v":-136635.80523605371},{"$f":"-Rekenoverzicht!AI493","v":-139368.52134077478},{"$f":"-Rekenoverzicht!AJ493","v":-142155.89176759025},{"$f":"-Rekenoverzicht!AK493","v":-144999.00960294207},{"$f":"-Rekenoverzicht!AL493","v":-147898.9897950009},{"$f":"-Rekenoverzicht!AM493","v":-150856.96959090093},{"$f":"-Rekenoverzicht!AN493","v":-153874.10898271893},{"$f":"-Rekenoverzicht!AO493","v":-156951.59116237334},{"$f":"-Rekenoverzicht!AP493","v":-160090.62298562078},{"$f":"-Rekenoverzicht!AQ493","v":-163292.43544533322},{"$f":"-Rekenoverzicht!AR493","v":0},{"$f":"-Rekenoverzicht!AS493","v":0},{"$f":"-Rekenoverzicht!AT493","v":0},{"$f":"-Rekenoverzicht!AU493","v":0},{"$f":"-Rekenoverzicht!AV493","v":0},{"$f":"-Rekenoverzicht!AW493","v":0},{"$f":"-Rekenoverzicht!AX493","v":0},{"$f":"-Rekenoverzicht!AY493","v":0},{"$f":"-Rekenoverzicht!AZ493","v":0},{"$f":"-Rekenoverzicht!BA493","v":0},{"$f":"-Rekenoverzicht!BB493","v":0},{"$f":"-Rekenoverzicht!BC493","v":0},{"$f":"-Rekenoverzicht!BD493","v":0},{"$f":"-Rekenoverzicht!BE493","v":0},{"$f":"-Rekenoverzicht!BF493","v":0},{"$f":"-Rekenoverzicht!BG493","v":0},{"$f":"-Rekenoverzicht!BH493","v":0},{"$f":"-Rekenoverzicht!BI493","v":0},{"$f":"-Rekenoverzicht!BJ493","v":0},{"$f":"-Rekenoverzicht!BK493","v":0},{"$f":"-Rekenoverzicht!BL493","v":0},{"$f":"-Rekenoverzicht!BM493","v":0},{"$f":"-Rekenoverzicht!BN493","v":0},{"$f":"-Rekenoverzicht!BO493","v":0},{"$f":"-Rekenoverzicht!BP493","v":0},{"$f":"-Rekenoverzicht!BQ493","v":0},{"$f":"-Rekenoverzicht!BR493","v":0},{"$f":"-Rekenoverzicht!BS493","v":0},{"$f":"-Rekenoverzicht!BT493","v":0}]
[null,null,null,null,"Onderhoud & Beheer KV Gestapeld",null,"€",{"$f":"SUM(M82:BT82)","v":-1471055.6472475943},{"$f":"(1+$F$52)*NPV($F$52,M82:BT82)","v":-716091.68588272843},null,null,null,{"$f":"-Rekenoverzicht!M500","v":0},{"$f":"-Rekenoverzicht!N500","v":-14952.792000000001},{"$f":"-Rekenoverzicht!O500","v":-22877.77176},{"$f":"-Rekenoverzicht!P500","v":-31113.769593599998},{"$f":"-Rekenoverzicht!Q500","v":-39670.056231839997},{"$f":"-Rekenoverzicht!R500","v":-40463.4573564768},{"$f":"-Rekenoverzicht!S500","v":-41272.72650360634},{"$f":"-Rekenoverzicht!T500","v":-42098.181033678455},{"$f":"-Rekenoverzicht!U500","v":-42940.144654352029},{"$f":"-Rekenoverzicht!V500","v":-43798.947547439071},{"$f":"-Rekenoverzicht!W500","v":-44674.926498387853},{"$f":"-Rekenoverzicht!X500","v":-45568.425028355603},{"$f":"-Rekenoverzicht!Y500","v":-46479.793528922724},{"$f":"-Rekenoverzicht!Z500","v":-47409.389399501175},{"$f":"-Rekenoverzicht!AA500","v":-48357.577187491202},{"$f":"-Rekenoverzicht!AB500","v":-49324.728731241012},{"$f":"-Rekenoverzicht!AC500","v":-50311.223305865838},{"$f":"-Rekenoverzicht!AD500","v":-51317.447771983163},{"$f":"-Rekenoverzicht!AE500","v":-52343.796727422821},{"$f":"-Rekenoverzicht!AF500","v":-53390.672661971272},{"$f":"-Rekenoverzicht!AG500","v":-54458.486115210704},{"$f":"-Rekenoverzicht!AH500","v":-55547.655837514918},{"$f":"-Rekenoverzicht!AI500","v":-56658.608954265219},{"$f":"-Rekenoverzicht!AJ500","v":-57791.781133350509},{"$f":"-Rekenoverzicht!AK500","v":-58947.616756017524},{"$f":"-Rekenoverzicht!AL500","v":-60126.56909113787},{"$f":"-Rekenoverzicht!AM500","v":-61329.100472960636},{"$f":"-Rekenoverzicht!AN500","v":-62555.682482419841},{"$f":"-Rekenoverzicht!AO500","v":-63806.796132068252},{"$f":"-Rekenoverzicht!AP500","v":-65082.932054709607},{"$f":"-Rekenoverzicht!AQ500","v":-66384.590695803796},{"$f":"-Rekenoverzicht!AR500","v":0},{"$f":"-Rekenoverzicht!AS500","v":0},{"$f":"-Rekenoverzicht!AT500","v":0},{"$f":"-Rekenoverzicht!AU500","v":0},{"$f":"-Rekenoverzicht!AV500","v":0},{"$f":"-Rekenoverzicht!AW500","v":0},{"$f":"-Rekenoverzicht!AX500","v":0},{"$f":"-Rekenoverzicht!AY500","v":0},{"$f":"-Rekenoverzicht!AZ500","v":0},{"$f":"-Rekenoverzicht!BA500","v":0},{"$f":"-Rekenoverzicht!BB500","v":0},{"$f":"-Rekenoverzicht!BC500","v":0},{"$f":"-Rekenoverzicht!BD500","v":0},{"$f":"-Rekenoverzicht!BE500","v":0},{"$f":"-Rekenoverzicht!BF500","v":0},{"$f":"-Rekenoverzicht!BG500","v":0},{"$f":"-Rekenoverzicht!BH500","v":0},{"$f":"-Rekenoverzicht!BI500","v":0},{"$f":"-Rekenoverzicht!BJ500","v":0},{"$f":"-Rekenoverzicht!BK500","v":0},{"$f":"-Rekenoverzicht!BL500","v":0},{"$f":"-Rekenoverzicht!BM500","v":0},{"$f":"-Rekenoverzicht!BN500","v":0},{"$f":"-Rekenoverzicht!BO500","v":0},{"$f":"-Rekenoverzicht!BP500","v":0},{"$f":"-Rekenoverzicht!BQ500","v":0},{"$f":"-Rekenoverzicht!BR500","v":0},{"$f":"-Rekenoverzicht!BS500","v":0},{"$f":"-Rekenoverzicht!BT500","v":0}]
[null,null,null,null,"Onderhoud & Beheer Collectief",null,"€",0,0,null,null,null,{"$f":"-Rekenoverzicht!M509","v":0},{"$f":"-Rekenoverzicht!N509","v":0},{"$f":"-Rekenoverzicht!O509","v":0},{"$f":"-Rekenoverzicht!P509","v":0},{"$f":"-Rekenoverzicht!Q509","v":0},{"$f":"-Rekenoverzicht!R509","v":0},{"$f":"-Rekenoverzicht!S509","v":0},{"$f":"-Rekenoverzicht!T509","v":0},{"$f":"-Rekenoverzicht!U509","v":0},{"$f":"-Rekenoverzicht!V509","v":0},{"$f":"-Rekenoverzicht!W509","v":0},{"$f":"-Rekenoverzicht!X509","v":0},{"$f":"-Rekenoverzicht!Y509","v":0},{"$f":"-Rekenoverzicht!Z509","v":0},{"$f":"-Rekenoverzicht!AA509","v":0},{"$f":"-Rekenoverzicht!AB509","v":0},{"$f":"-Rekenoverzicht!AC509","v":0},{"$f":"-Rekenoverzicht!AD509","v":0},{"$f":"-Rekenoverzicht!AE509","v":0},{"$f":"-Rekenoverzicht!AF509","v":0},{"$f":"-Rekenoverzicht!AG509","v":0},{"$f":"-Rekenoverzicht!AH509","v":0},{"$f":"-Rekenoverzicht!AI509","v":0},{"$f":"-Rekenoverzicht!AJ509","v":0},{"$f":"-Rekenoverzicht!AK509","v":0},{"$f":"-Rekenoverzicht!AL509","v":0},{"$f":"-Rekenoverzicht!AM509","v":0},{"$f":"-Rekenoverzicht!AN509","v":0},{"$f":"-Rekenoverzicht!AO509","v":0},{"$f":"-Rekenoverzicht!AP509","v":0},{"$f":"-Rekenoverzicht!AQ509","v":0},{"$f":"-Rekenoverzicht!AR509","v":0},{"$f":"-Rekenoverzicht!AS509","v":0},{"$f":"-Rekenoverzicht!AT509","v":0},{"$f":"-Rekenoverzicht!AU509","v":0},{"$f":"-Rekenoverzicht!AV509","v":0},{"$f":"-Rekenoverzicht!AW509","v":0},{"$f":"-Rekenoverzicht!AX509","v":0},{"$f":"-Rekenoverzicht!AY509","v":0},{"$f":"-Rekenoverzicht!AZ509","v":0},{"$f":"-Rekenoverzicht!BA509","v":0},{"$f":"-Rekenoverzicht!BB509","v":0},{"$f":"-Rekenoverzicht!BC509","v":0},{"$f":"-Rekenoverzicht!BD509","v":0},{"$f":"-Rekenoverzicht!BE509","v":0},{"$f":"-Rekenoverzicht!BF509","v":0},{"$f":"-Rekenoverzicht!BG509","v":0},{"$f":"-Rekenoverzicht!BH509","v":0},{"$f":"-Rekenoverzicht!BI509","v":0},{"$f":"-Rekenoverzicht!BJ509","v":0},{"$f":"-Rekenoverzicht!BK509","v":0},{"$f":"-Rekenoverzicht!BL509","v":0},{"$f":"-Rekenoverzicht!BM509","v":0},{"$f":"-Rekenoverzicht!BN509","v":0},{"$f":"-Rekenoverzicht!BO509","v":0},{"$f":"-Rekenoverzicht!BP509","v":0},{"$f":"-Rekenoverzicht!BQ509","v":0},{"$f":"-Rekenoverzicht!BR509","v":0},{"$f":"-Rekenoverzicht!BS509","v":0},{"$f":"-Rekenoverzicht!BT509","v":0}]
[null,null,null,null,"Onderhoud & Beheer Utiliteit",null,"€",0,0,null,null,null,{"$f":"-Rekenoverzicht!M518","v":0},{"$f":"-Rekenoverzicht!N518","v":0},{"$f":"-Rekenoverzicht!O518","v":0},{"$f":"-Rekenoverzicht!P518","v":0},{"$f":"-Rekenoverzicht!Q518","v":0},{"$f":"-Rekenoverzicht!R518","v":0},{"$f":"-Rekenoverzicht!S518","v":0},{"$f":"-Rekenoverzicht!T518","v":0},{"$f":"-Rekenoverzicht!U518","v":0},{"$f":"-Rekenoverzicht!V518","v":0},{"$f":"-Rekenoverzicht!W518","v":0},{"$f":"-Rekenoverzicht!X518","v":0},{"$f":"-Rekenoverzicht!Y518","v":0},{"$f":"-Rekenoverzicht!Z518","v":0},{"$f":"-Rekenoverzicht!AA518","v":0},{"$f":"-Rekenoverzicht!AB518","v":0},{"$f":"-Rekenoverzicht!AC518","v":0},{"$f":"-Rekenoverzicht!AD518","v":0},{"$f":"-Rekenoverzicht!AE518","v":0},{"$f":"-Rekenoverzicht!AF518","v":0},{"$f":"-Rekenoverzicht!AG518","v":0},{"$f":"-Rekenoverzicht!AH518","v":0},{"$f":"-Rekenoverzicht!AI518","v":0},{"$f":"-Rekenoverzicht!AJ518","v":0},{"$f":"-Rekenoverzicht!AK518","v":0},{"$f":"-Rekenoverzicht!AL518","v":0},{"$f":"-Rekenoverzicht!AM518","v":0},{"$f":"-Rekenoverzicht!AN518","v":0},{"$f":"-Rekenoverzicht!AO518","v":0},{"$f":"-Rekenoverzicht!AP518","v":0},{"$f":"-Rekenoverzicht!AQ518","v":0},{"$f":"-Rekenoverzicht!AR518","v":0},{"$f":"-Rekenoverzicht!AS518","v":0},{"$f":"-Rekenoverzicht!AT518","v":0},{"$f":"-Rekenoverzicht!AU518","v":0},{"$f":"-Rekenoverzicht!AV518","v":0},{"$f":"-Rekenoverzicht!AW518","v":0},{"$f":"-Rekenoverzicht!AX518","v":0},{"$f":"-Rekenoverzicht!AY518","v":0},{"$f":"-Rekenoverzicht!AZ518","v":0},{"$f":"-Rekenoverzicht!BA518","v":0},{"$f":"-Rekenoverzicht!BB518","v":0},{"$f":"-Rekenoverzicht!BC518","v":0},{"$f":"-Rekenoverzicht!BD518","v":0},{"$f":"-Rekenoverzicht!BE518","v":0},{"$f":"-Rekenoverzicht!BF518","v":0},{"$f":"-Rekenoverzicht!BG518","v":0},{"$f":"-Rekenoverzicht!BH518","v":0},{"$f":"-Rekenoverzicht!BI518","v":0},{"$f":"-Rekenoverzicht!BJ518","v":0},{"$f":"-Rekenoverzicht!BK518","v":0},{"$f":"-Rekenoverzicht!BL518","v":0},{"$f":"-Rekenoverzicht!BM518","v":0},{"$f":"-Rekenoverzicht!BN518","v":0},{"$f":"-Rekenoverzicht!BO518","v":0},{"$f":"-Rekenoverzicht!BP518","v":0},{"$f":"-Rekenoverzicht!BQ518","v":0},{"$f":"-Rekenoverzicht!BR518","v":0},{"$f":"-Rekenoverzicht!BS518","v":0},{"$f":"-Rekenoverzicht!BT518","v":0}]
[]
[null,null,null,"Opbrengsten"]
[null,null,null,null,"Grondgebonden"]
[null,null,null,null,"Vaste inkomsten grondgebonden",null,"€",{"$f":"SUM(M88:BT88)","v":10378751.363169814},{"$f":"(1+$F$52)*NPV($F$52,M88:BT88)","v":5052247.7344183242},null,null,null,{"$f":"Rekenoverzicht!M393","v":0},{"$f":"Rekenoverzicht!N393","v":105496.56},{"$f":"Rekenoverzicht!O393","v":161409.73679999998},{"$f":"Rekenoverzicht!P393","v":219517.24204799999},{"$f":"Rekenoverzicht!Q393","v":279884.4836112},{"$f":"Rekenoverzicht!R393","v":285482.173283424},{"$f":"Rekenoverzicht!S393","v":291191.81674909248},{"$f":"Rekenoverzicht!T393","v":297015.65308407426},{"$f":"Rekenoverzicht!U393","v":302955.96614575578},{"$f":"Rekenoverzicht!V393","v":309015.08546867094},{"$f":"Rekenoverzicht!W393","v":315195.38717804436},{"$f":"Rekenoverzicht!X393","v":321499.29492160515},{"$f":"Rekenoverzicht!Y393","v":327929.28082003735},{"$f":"Rekenoverzicht!Z393","v":334487.86643643805},{"$f":"Rekenoverzicht!AA393","v":341177.62376516685},{"$f":"Rekenoverzicht!AB393","v":348001.17624047009},{"$f":"Rekenoverzicht!AC393","v":354961.19976527954},{"$f":"Rekenoverzicht!AD393","v":362060.4237605852},{"$f":"Rekenoverzicht!AE393","v":369301.63223579683},{"$f":"Rekenoverzicht!AF393","v":376687.66488051275},{"$f":"Rekenoverzicht!AG393","v":384221.41817812307},{"$f":"Rekenoverzicht!AH393","v":391905.84654168546},{"$f":"Rekenoverzicht!AI393","v":399743.96347251924},{"$f":"Rekenoverzicht!AJ393","v":407738.84274196951},{"$f":"Rekenoverzicht!AK393","v":415893.61959680892},{"$f":"Rekenoverzicht!AL393","v":424211.49198874511},{"$f":"Rekenoverzicht!AM393","v":432695.72182852007},{"$f":"Rekenoverzicht!AN393","v":441349.63626509038},{"$f":"Rekenoverzicht!AO393","v":450176.62899039232},{"$f":"Rekenoverzicht!AP393","v":459180.16157020006},{"$f":"Rekenoverzicht!AQ393","v":468363.76480160409},{"$f":"Rekenoverzicht!AR393","v":0},{"$f":"Rekenoverzicht!AS393","v":0},{"$f":"Rekenoverzicht!AT393","v":0},{"$f":"Rekenoverzicht!AU393","v":0},{"$f":"Rekenoverzicht!AV393","v":0},{"$f":"Rekenoverzicht!AW393","v":0},{"$f":"Rekenoverzicht!AX393","v":0},{"$f":"Rekenoverzicht!AY393","v":0},{"$f":"Rekenoverzicht!AZ393","v":0},{"$f":"Rekenoverzicht!BA393","v":0},{"$f":"Rekenoverzicht!BB393","v":0},{"$f":"Rekenoverzicht!BC393","v":0},{"$f":"Rekenoverzicht!BD393","v":0},{"$f":"Rekenoverzicht!BE393","v":0},{"$f":"Rekenoverzicht!BF393","v":0},{"$f":"Rekenoverzicht!BG393","v":0},{"$f":"Rekenoverzicht!BH393","v":0},{"$f":"Rekenoverzicht!BI393","v":0},{"$f":"Rekenoverzicht!BJ393","v":0},{"$f":"Rekenoverzicht!BK393","v":0},{"$f":"Rekenoverzicht!BL393","v":0},{"$f":"Rekenoverzicht!BM393","v":0},{"$f":"Rekenoverzicht!BN393","v":0},{"$f":"Rekenoverzicht!BO393","v":0},{"$f":"Rekenoverzicht!BP393","v":0},{"$f":"Rekenoverzicht!BQ393","v":0},{"$f":"Rekenoverzicht!BR393","v":0},{"$f":"Rekenoverzicht!BS393","v":0},{"$f":"Rekenoverzicht!BT393","v":0}]
[null,null,null,null,"Variabele inkomsten grondgebonden",null,"€",{"$f":"SUM(M89:BT89)","v":23011399.071192082},{"$f":"(1+$F$52)*NPV($F$52,M89:BT89)","v":11302458.183308363},null,null,null,{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!M$405*Rekenoverzicht!M406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!N405*Rekenoverzicht!N406","v":244931.22730440003},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!O405*Rekenoverzicht!O406","v":373718.92395146406},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!P405*Rekenoverzicht!P406","v":506862.57537298661},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Q405*Rekenoverzicht!Q406","v":644470.95306927722},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!R405*Rekenoverzicht!R406","v":655545.96498875634},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!S405*Rekenoverzicht!S406","v":666806.18900378712},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!T405*Rekenoverzicht!T406","v":678254.60359342338},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!U405*Rekenoverzicht!U406","v":689894.23229104385},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!V405*Rekenoverzicht!V406","v":701728.14429513155},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!W405*Rekenoverzicht!W406","v":713759.45508646639},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!X405*Rekenoverzicht!X406","v":725991.32705173653},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Y405*Rekenoverzicht!Y406","v":738426.97011358314},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Z405*Rekenoverzicht!Z406","v":751069.64236708265},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AA405*Rekenoverzicht!AA406","v":763922.65072267689},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AB405*Rekenoverzicht!AB406","v":776989.35155554779},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AC405*Rekenoverzicht!AC406","v":790273.15136144485},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AD405*Rekenoverzicht!AD406","v":803777.50741895544},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AE405*Rekenoverzicht!AE406","v":817505.92845822172},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AF405*Rekenoverzicht!AF406","v":831461.97533609101},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AG405*Rekenoverzicht!AG406","v":845649.26171769202},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AH405*Rekenoverzicht!AH406","v":860071.45476442249},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AI405*Rekenoverzicht!AI406","v":874732.27582833532},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AJ405*Rekenoverzicht!AJ406","v":889635.5011528983},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AK405*Rekenoverzicht!AK406","v":904784.96258011321},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AL405*Rekenoverzicht!AL406","v":920184.54826395528},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AM405*Rekenoverzicht!AM406","v":935838.20339011902},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AN405*Rekenoverzicht!AN406","v":951749.93090202333},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AO405*Rekenoverzicht!AO406","v":967923.79223304836},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AP405*Rekenoverzicht!AP406","v":984363.90804495313},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AQ405*Rekenoverzicht!AQ406","v":1001074.4589724413},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AR405*Rekenoverzicht!AR406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AS405*Rekenoverzicht!AS406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AT405*Rekenoverzicht!AT406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AU405*Rekenoverzicht!AU406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AV405*Rekenoverzicht!AV406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AW405*Rekenoverzicht!AW406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AX405*Rekenoverzicht!AX406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AY405*Rekenoverzicht!AY406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AZ405*Rekenoverzicht!AZ406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BA405*Rekenoverzicht!BA406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BB405*Rekenoverzicht!BB406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BC405*Rekenoverzicht!BC406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BD405*Rekenoverzicht!BD406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BE405*Rekenoverzicht!BE406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BF405*Rekenoverzicht!BF406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BG405*Rekenoverzicht!BG406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BH405*Rekenoverzicht!BH406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BI405*Rekenoverzicht!BI406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BJ405*Rekenoverzicht!BJ406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BK405*Rekenoverzicht!BK406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BL405*Rekenoverzicht!BL406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BM405*Rekenoverzicht!BM406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BN405*Rekenoverzicht!BN406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BO405*Rekenoverzicht!BO406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BP405*Rekenoverzicht!BP406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BQ405*Rekenoverzicht!BQ406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BR405*Rekenoverzicht!BR406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BS405*Rekenoverzicht!BS406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BT405*Rekenoverzicht!BT406","v":0}]
[null,null,null,null,"Leegstand en debiteurenrisico",null,"€",{"$f":"SUM(M90:BT90)","v":-467462.10608106654},{"$f":"(1+$F$52)*NPV($F$52,M90:BT90)","v":-228965.88284817361},null,null,null,{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!M88:M89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!N88:N89)","v":-4905.9890222616004},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!O88:O89)","v":-7491.801250520497},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!P88:P89)","v":-10169.317443893813},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Q88:Q89)","v":-12940.976113526682},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!R88:R89)","v":-13174.393935810525},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!S88:S89)","v":-13411.972080540316},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!T88:T89)","v":-13653.783593484968},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!U88:U89)","v":-13899.902778115196},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!V88:V89)","v":-14150.405216693234},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!W88:W89)","v":-14405.367791703149},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!X88:X89)","v":-14664.868707626783},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Y88:Y89)","v":-14928.98751307069},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Z88:Z89)","v":-15197.805123249293},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AA88:AA89)","v":-15471.403842829812},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AB88:AB89)","v":-15749.867389144252},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AC88:AC89)","v":-16033.280915774141},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AD88:AD89)","v":-16321.731036513571},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AE88:AE89)","v":-16615.30584971626},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AF88:AF89)","v":-16914.094963032454},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AG88:AG89)","v":-17218.189518541411},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AH88:AH89)","v":-17527.682218285514},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AI88:AI89)","v":-17842.667350211963},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AJ88:AJ89)","v":-18163.240814528148},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AK88:AK89)","v":-18489.50015047691},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AL88:AL89)","v":-18821.544563537806},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AM88:AM89)","v":-19159.474953060944},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AN88:AN89)","v":-19503.393940339593},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AO88:AO89)","v":-19853.40589712817},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AP88:AP89)","v":-20209.616974612145},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AQ88:AQ89)","v":-20572.135132836633},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AR88:AR89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AS88:AS89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AT88:AT89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AU88:AU89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AV88:AV89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AW88:AW89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AX88:AX89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AY88:AY89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AZ88:AZ89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BA88:BA89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BB88:BB89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BC88:BC89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BD88:BD89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BE88:BE89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BF88:BF89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BG88:BG89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BH88:BH89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BI88:BI89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BJ88:BJ89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BK88:BK89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BL88:BL89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BM88:BM89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BN88:BN89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BO88:BO89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BP88:BP89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BQ88:BQ89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BR88:BR89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BS88:BS89)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BT88:BT89)","v":0}]
[]
[null,null,null,null,"Grondgebonden"]
[null,null,null,null,"Vaste inkomsten grondgebonden",null,"€",{"$f":"SUM(M93:BT93)","v":10378751.363169814},{"$f":"(1+$F$52)*NPV($F$52,M93:BT93)","v":5052247.7344183242},null,null,null,{"$f":"Rekenoverzicht!M402","v":0},{"$f":"Rekenoverzicht!N402","v":105496.56},{"$f":"Rekenoverzicht!O402","v":161409.73679999998},{"$f":"Rekenoverzicht!P402","v":219517.24204799999},{"$f":"Rekenoverzicht!Q402","v":279884.4836112},{"$f":"Rekenoverzicht!R402","v":285482.173283424},{"$f":"Rekenoverzicht!S402","v":291191.81674909248},{"$f":"Rekenoverzicht!T402","v":297015.65308407426},{"$f":"Rekenoverzicht!U402","v":302955.96614575578},{"$f":"Rekenoverzicht!V402","v":309015.08546867094},{"$f":"Rekenoverzicht!W402","v":315195.38717804436},{"$f":"Rekenoverzicht!X402","v":321499.29492160515},{"$f":"Rekenoverzicht!Y402","v":327929.28082003735},{"$f":"Rekenoverzicht!Z402","v":334487.86643643805},{"$f":"Rekenoverzicht!AA402","v":341177.62376516685},{"$f":"Rekenoverzicht!AB402","v":348001.17624047009},{"$f":"Rekenoverzicht!AC402","v":354961.19976527954},{"$f":"Rekenoverzicht!AD402","v":362060.4237605852},{"$f":"Rekenoverzicht!AE402","v":369301.63223579683},{"$f":"Rekenoverzicht!AF402","v":376687.66488051275},{"$f":"Rekenoverzicht!AG402","v":384221.41817812307},{"$f":"Rekenoverzicht!AH402","v":391905.84654168546},{"$f":"Rekenoverzicht!AI402","v":399743.96347251924},{"$f":"Rekenoverzicht!AJ402","v":407738.84274196951},{"$f":"Rekenoverzicht!AK402","v":415893.61959680892},{"$f":"Rekenoverzicht!AL402","v":424211.49198874511},{"$f":"Rekenoverzicht!AM402","v":432695.72182852007},{"$f":"Rekenoverzicht!AN402","v":441349.63626509038},{"$f":"Rekenoverzicht!AO402","v":450176.62899039232},{"$f":"Rekenoverzicht!AP402","v":459180.16157020006},{"$f":"Rekenoverzicht!AQ402","v":468363.76480160409},{"$f":"Rekenoverzicht!AR402","v":0},{"$f":"Rekenoverzicht!AS402","v":0},{"$f":"Rekenoverzicht!AT402","v":0},{"$f":"Rekenoverzicht!AU402","v":0},{"$f":"Rekenoverzicht!AV402","v":0},{"$f":"Rekenoverzicht!AW402","v":0},{"$f":"Rekenoverzicht!AX402","v":0},{"$f":"Rekenoverzicht!AY402","v":0},{"$f":"Rekenoverzicht!AZ402","v":0},{"$f":"Rekenoverzicht!BA402","v":0},{"$f":"Rekenoverzicht!BB402","v":0},{"$f":"Rekenoverzicht!BC402","v":0},{"$f":"Rekenoverzicht!BD402","v":0},{"$f":"Rekenoverzicht!BE402","v":0},{"$f":"Rekenoverzicht!BF402","v":0},{"$f":"Rekenoverzicht!BG402","v":0},{"$f":"Rekenoverzicht!BH402","v":0},{"$f":"Rekenoverzicht!BI402","v":0},{"$f":"Rekenoverzicht!BJ402","v":0},{"$f":"Rekenoverzicht!BK402","v":0},{"$f":"Rekenoverzicht!BL402","v":0},{"$f":"Rekenoverzicht!BM402","v":0},{"$f":"Rekenoverzicht!BN402","v":0},{"$f":"Rekenoverzicht!BO402","v":0},{"$f":"Rekenoverzicht!BP402","v":0},{"$f":"Rekenoverzicht!BQ402","v":0},{"$f":"Rekenoverzicht!BR402","v":0},{"$f":"Rekenoverzicht!BS402","v":0},{"$f":"Rekenoverzicht!BT402","v":0}]
[null,null,null,null,"Variabele inkomsten grondgebonden",null,"€",17045480.793475613,8372191.2468950823,null,null,null,{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!M$405*Rekenoverzicht!M407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!N$405*Rekenoverzicht!N407","v":181430.53874400005},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!O$405*Rekenoverzicht!O407","v":276828.83255664003},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!P$405*Rekenoverzicht!P407","v":375453.7595355456},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Q$405*Rekenoverzicht!Q407","v":477385.89116242749},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!R$405*Rekenoverzicht!R407","v":485589.60369537509},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!S$405*Rekenoverzicht!S407","v":493930.51037317573},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!T$405*Rekenoverzicht!T407","v":502410.81747660995},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!U$405*Rekenoverzicht!U407","v":511032.76466003241},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!V$405*Rekenoverzicht!V407","v":519798.6254038011},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!W$405*Rekenoverzicht!W407","v":528710.70747145673},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!X$405*Rekenoverzicht!X407","v":537771.35337165673},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Y$405*Rekenoverzicht!Y407","v":546982.94082487642},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Z$405*Rekenoverzicht!Z407","v":556347.88323487609},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AA$405*Rekenoverzicht!AA407","v":565868.63016494585},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AB$405*Rekenoverzicht!AB407","v":575547.6678189243},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AC$405*Rekenoverzicht!AC407","v":585387.51952699618},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AD$405*Rekenoverzicht!AD407","v":595390.74623626319},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AE$405*Rekenoverzicht!AE407","v":605559.94700609019},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AF$405*Rekenoverzicht!AF407","v":615897.75950821547},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AG$405*Rekenoverzicht!AG407","v":626406.86053162382},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AH$405*Rekenoverzicht!AH407","v":637089.96649216488},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AI$405*Rekenoverzicht!AI407","v":647949.83394691511},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AJ$405*Rekenoverzicht!AJ407","v":658989.26011325803},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AK$405*Rekenoverzicht!AK407","v":670211.08339267643},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AL$405*Rekenoverzicht!AL407","v":681618.18389922613},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AM$405*Rekenoverzicht!AM407","v":693213.48399268079},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AN$405*Rekenoverzicht!AN407","v":704999.94881631352},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AO$405*Rekenoverzicht!AO407","v":716980.58683929511},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AP$405*Rekenoverzicht!AP407","v":729158.45040366892},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AQ$405*Rekenoverzicht!AQ407","v":741536.63627588237},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AR$405*Rekenoverzicht!AR407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AS$405*Rekenoverzicht!AS407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AT$405*Rekenoverzicht!AT407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AU$405*Rekenoverzicht!AU407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AV$405*Rekenoverzicht!AV407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AW$405*Rekenoverzicht!AW407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AX$405*Rekenoverzicht!AX407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AY$405*Rekenoverzicht!AY407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AZ$405*Rekenoverzicht!AZ407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BA$405*Rekenoverzicht!BA407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BB$405*Rekenoverzicht!BB407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BC$405*Rekenoverzicht!BC407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BD$405*Rekenoverzicht!BD407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BE$405*Rekenoverzicht!BE407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BF$405*Rekenoverzicht!BF407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BG$405*Rekenoverzicht!BG407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BH$405*Rekenoverzicht!BH407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BI$405*Rekenoverzicht!BI407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BJ$405*Rekenoverzicht!BJ407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BK$405*Rekenoverzicht!BK407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BL$405*Rekenoverzicht!BL407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BM$405*Rekenoverzicht!BM407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BN$405*Rekenoverzicht!BN407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BO$405*Rekenoverzicht!BO407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BP$405*Rekenoverzicht!BP407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BQ$405*Rekenoverzicht!BQ407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BR$405*Rekenoverzicht!BR407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BS$405*Rekenoverzicht!BS407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BT$405*Rekenoverzicht!BT407","v":0}]
[null,null,null,null,"Leegstand en debiteurenrisico",null,"€",-383939.25019303599,-187942.14573838774,null,null,null,{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!M93:M94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!N93:N94)","v":-4016.979382416001},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!O93:O94)","v":-6135.3399709929599},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!P93:P94)","v":-8329.5940221696383},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Q93:Q94)","v":-10601.785246830785},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!R93:R94)","v":-10795.004877703188},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!S93:S94)","v":-10991.712579711755},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!T93:T94)","v":-11191.970587849579},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!U93:U94)","v":-11395.842231281034},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!V93:V94)","v":-11603.391952214608},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!W93:W94)","v":-11814.685325093016},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!X93:X94)","v":-12029.789076105666},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Y93:Y94)","v":-12248.771103028794},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Z93:Z94)","v":-12471.700495398398},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AA93:AA94)","v":-12698.647555021578},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AB93:AB94)","v":-12929.683816831523},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AC93:AC94)","v":-13164.88207009186},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AD93:AD94)","v":-13404.316379955877},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AE93:AE94)","v":-13648.062109386417},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AF93:AF94)","v":-13896.195941442196},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AG93:AG94)","v":-14148.795901936457},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AH93:AH94)","v":-14405.941382473906},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AI93:AI94)","v":-14667.713163872082},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AJ93:AJ94)","v":-14934.193439973184},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AK93:AK94)","v":-15205.465841852796},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AL93:AL94)","v":-15481.615462431597},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AM93:AM94)","v":-15762.728881496811},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AN93:AN94)","v":-16048.894191139654},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AO93:AO94)","v":-16340.201021615625},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AP93:AP94)","v":-16636.740567634166},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AQ93:AQ94)","v":-16938.605615084813},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AR93:AR94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AS93:AS94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AT93:AT94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AU93:AU94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AV93:AV94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AW93:AW94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AX93:AX94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AY93:AY94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AZ93:AZ94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BA93:BA94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BB93:BB94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BC93:BC94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BD93:BD94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BE93:BE94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BF93:BF94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BG93:BG94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BH93:BH94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BI93:BI94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BJ93:BJ94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BK93:BK94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BL93:BL94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BM93:BM94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BN93:BN94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BO93:BO94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BP93:BP94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BQ93:BQ94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BR93:BR94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BS93:BS94)","v":0},{"$f":"-(Rekenoverzicht!$F$456+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BT93:BT94)","v":0}]
[]
[null,null,null,null,"Collectief"]
[null,null,null,null,"Vaste inkomsten collectief",null,"€",{"$f":"SUM(M98:BT98)","v":0},{"$f":"(1+$F$52)*NPV($F$52,M98:BT98)","v":0},null,null,null,{"$f":"Rekenoverzicht!M423","v":0},{"$f":"Rekenoverzicht!N423","v":0},{"$f":"Rekenoverzicht!O423","v":0},{"$f":"Rekenoverzicht!P423","v":0},{"$f":"Rekenoverzicht!Q423","v":0},{"$f":"Rekenoverzicht!R423","v":0},{"$f":"Rekenoverzicht!S423","v":0},{"$f":"Rekenoverzicht!T423","v":0},{"$f":"Rekenoverzicht!U423","v":0},{"$f":"Rekenoverzicht!V423","v":0},{"$f":"Rekenoverzicht!W423","v":0},{"$f":"Rekenoverzicht!X423","v":0},{"$f":"Rekenoverzicht!Y423","v":0},{"$f":"Rekenoverzicht!Z423","v":0},{"$f":"Rekenoverzicht!AA423","v":0},{"$f":"Rekenoverzicht!AB423","v":0},{"$f":"Rekenoverzicht!AC423","v":0},{"$f":"Rekenoverzicht!AD423","v":0},{"$f":"Rekenoverzicht!AE423","v":0},{"$f":"Rekenoverzicht!AF423","v":0},{"$f":"Rekenoverzicht!AG423","v":0},{"$f":"Rekenoverzicht!AH423","v":0},{"$f":"Rekenoverzicht!AI423","v":0},{"$f":"Rekenoverzicht!AJ423","v":0},{"$f":"Rekenoverzicht!AK423","v":0},{"$f":"Rekenoverzicht!AL423","v":0},{"$f":"Rekenoverzicht!AM423","v":0},{"$f":"Rekenoverzicht!AN423","v":0},{"$f":"Rekenoverzicht!AO423","v":0},{"$f":"Rekenoverzicht!AP423","v":0},{"$f":"Rekenoverzicht!AQ423","v":0},{"$f":"Rekenoverzicht!AR423","v":0},{"$f":"Rekenoverzicht!AS423","v":0},{"$f":"Rekenoverzicht!AT423","v":0},{"$f":"Rekenoverzicht!AU423","v":0},{"$f":"Rekenoverzicht!AV423","v":0},{"$f":"Rekenoverzicht!AW423","v":0},{"$f":"Rekenoverzicht!AX423","v":0},{"$f":"Rekenoverzicht!AY423","v":0},{"$f":"Rekenoverzicht!AZ423","v":0},{"$f":"Rekenoverzicht!BA423","v":0},{"$f":"Rekenoverzicht!BB423","v":0},{"$f":"Rekenoverzicht!BC423","v":0},{"$f":"Rekenoverzicht!BD423","v":0},{"$f":"Rekenoverzicht!BE423","v":0},{"$f":"Rekenoverzicht!BF423","v":0},{"$f":"Rekenoverzicht!BG423","v":0},{"$f":"Rekenoverzicht!BH423","v":0},{"$f":"Rekenoverzicht!BI423","v":0},{"$f":"Rekenoverzicht!BJ423","v":0},{"$f":"Rekenoverzicht!BK423","v":0},{"$f":"Rekenoverzicht!BL423","v":0},{"$f":"Rekenoverzicht!BM423","v":0},{"$f":"Rekenoverzicht!BN423","v":0},{"$f":"Rekenoverzicht!BO423","v":0},{"$f":"Rekenoverzicht!BP423","v":0},{"$f":"Rekenoverzicht!BQ423","v":0},{"$f":"Rekenoverzicht!BR423","v":0},{"$f":"Rekenoverzicht!BS423","v":0},{"$f":"Rekenoverzicht!BT423","v":0}]
[null,null,null,null,"Variabele inkomsten collectief",null,"€",0,0,null,null,null,{"$f":"Rekenoverzicht!M428","v":0},{"$f":"Rekenoverzicht!N428","v":0},{"$f":"Rekenoverzicht!O428","v":0},{"$f":"Rekenoverzicht!P428","v":0},{"$f":"Rekenoverzicht!Q428","v":0},{"$f":"Rekenoverzicht!R428","v":0},{"$f":"Rekenoverzicht!S428","v":0},{"$f":"Rekenoverzicht!T428","v":0},{"$f":"Rekenoverzicht!U428","v":0},{"$f":"Rekenoverzicht!V428","v":0},{"$f":"Rekenoverzicht!W428","v":0},{"$f":"Rekenoverzicht!X428","v":0},{"$f":"Rekenoverzicht!Y428","v":0},{"$f":"Rekenoverzicht!Z428","v":0},{"$f":"Rekenoverzicht!AA428","v":0},{"$f":"Rekenoverzicht!AB428","v":0},{"$f":"Rekenoverzicht!AC428","v":0},{"$f":"Rekenoverzicht!AD428","v":0},{"$f":"Rekenoverzicht!AE428","v":0},{"$f":"Rekenoverzicht!AF428","v":0},{"$f":"Rekenoverzicht!AG428","v":0},{"$f":"Rekenoverzicht!AH428","v":0},{"$f":"Rekenoverzicht!AI428","v":0},{"$f":"Rekenoverzicht!AJ428","v":0},{"$f":"Rekenoverzicht!AK428","v":0},{"$f":"Rekenoverzicht!AL428","v":0},{"$f":"Rekenoverzicht!AM428","v":0},{"$f":"Rekenoverzicht!AN428","v":0},{"$f":"Rekenoverzicht!AO428","v":0},{"$f":"Rekenoverzicht!AP428","v":0},{"$f":"Rekenoverzicht!AQ428","v":0},{"$f":"Rekenoverzicht!AR428","v":0},{"$f":"Rekenoverzicht!AS428","v":0},{"$f":"Rekenoverzicht!AT428","v":0},{"$f":"Rekenoverzicht!AU428","v":0},{"$f":"Rekenoverzicht!AV428","v":0},{"$f":"Rekenoverzicht!AW428","v":0},{"$f":"Rekenoverzicht!AX428","v":0},{"$f":"Rekenoverzicht!AY428","v":0},{"$f":"Rekenoverzicht!AZ428","v":0},{"$f":"Rekenoverzicht!BA428","v":0},{"$f":"Rekenoverzicht!BB428","v":0},{"$f":"Rekenoverzicht!BC428","v":0},{"$f":"Rekenoverzicht!BD428","v":0},{"$f":"Rekenoverzicht!BE428","v":0},{"$f":"Rekenoverzicht!BF428","v":0},{"$f":"Rekenoverzicht!BG428","v":0},{"$f":"Rekenoverzicht!BH428","v":0},{"$f":"Rekenoverzicht!BI428","v":0},{"$f":"Rekenoverzicht!BJ428","v":0},{"$f":"Rekenoverzicht!BK428","v":0},{"$f":"Rekenoverzicht!BL428","v":0},{"$f":"Rekenoverzicht!BM428","v":0},{"$f":"Rekenoverzicht!BN428","v":0},{"$f":"Rekenoverzicht!BO428","v":0},{"$f":"Rekenoverzicht!BP428","v":0},{"$f":"Rekenoverzicht!BQ428","v":0},{"$f":"Rekenoverzicht!BR428","v":0},{"$f":"Rekenoverzicht!BS428","v":0},{"$f":"Rekenoverzicht!BT428","v":0}]
[null,null,null,null,"Leegstand en debiteurenrisico",null,"€",0,0,null,null,null,{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!M98:M99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!N98:N99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!O98:O99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!P98:P99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Q98:Q99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!R98:R99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!S98:S99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!T98:T99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!U98:U99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!V98:V99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!W98:W99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!X98:X99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Y98:Y99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Z98:Z99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AA98:AA99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AB98:AB99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AC98:AC99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AD98:AD99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AE98:AE99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AF98:AF99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AG98:AG99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AH98:AH99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AI98:AI99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AJ98:AJ99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AK98:AK99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AL98:AL99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AM98:AM99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AN98:AN99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AO98:AO99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AP98:AP99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AQ98:AQ99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AR98:AR99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AS98:AS99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AT98:AT99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AU98:AU99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AV98:AV99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AW98:AW99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AX98:AX99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AY98:AY99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AZ98:AZ99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BA98:BA99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BB98:BB99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BC98:BC99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BD98:BD99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BE98:BE99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BF98:BF99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BG98:BG99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BH98:BH99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BI98:BI99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BJ98:BJ99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BK98:BK99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BL98:BL99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BM98:BM99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BN98:BN99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BO98:BO99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BP98:BP99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BQ98:BQ99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BR98:BR99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BS98:BS99)","v":0},{"$f":"-(Rekenoverzicht!$F$457+Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BT98:BT99)","v":0}]
[]
[null,null,null,null,"Utiliteit"]
[null,null,null,null,"Vaste inkomsten utiliteit",null,"€",{"$f":"SUM(M103:BT103)","v":0},{"$f":"(1+$F$52)*NPV($F$52,M103:BT103)","v":0},null,null,null,{"$f":"Rekenoverzicht!M443","v":0},{"$f":"Rekenoverzicht!N443","v":0},{"$f":"Rekenoverzicht!O443","v":0},{"$f":"Rekenoverzicht!P443","v":0},{"$f":"Rekenoverzicht!Q443","v":0},{"$f":"Rekenoverzicht!R443","v":0},{"$f":"Rekenoverzicht!S443","v":0},{"$f":"Rekenoverzicht!T443","v":0},{"$f":"Rekenoverzicht!U443","v":0},{"$f":"Rekenoverzicht!V443","v":0},{"$f":"Rekenoverzicht!W443","v":0},{"$f":"Rekenoverzicht!X443","v":0},{"$f":"Rekenoverzicht!Y443","v":0},{"$f":"Rekenoverzicht!Z443","v":0},{"$f":"Rekenoverzicht!AA443","v":0},{"$f":"Rekenoverzicht!AB443","v":0},{"$f":"Rekenoverzicht!AC443","v":0},{"$f":"Rekenoverzicht!AD443","v":0},{"$f":"Rekenoverzicht!AE443","v":0},{"$f":"Rekenoverzicht!AF443","v":0},{"$f":"Rekenoverzicht!AG443","v":0},{"$f":"Rekenoverzicht!AH443","v":0},{"$f":"Rekenoverzicht!AI443","v":0},{"$f":"Rekenoverzicht!AJ443","v":0},{"$f":"Rekenoverzicht!AK443","v":0},{"$f":"Rekenoverzicht!AL443","v":0},{"$f":"Rekenoverzicht!AM443","v":0},{"$f":"Rekenoverzicht!AN443","v":0},{"$f":"Rekenoverzicht!AO443","v":0},{"$f":"Rekenoverzicht!AP443","v":0},{"$f":"Rekenoverzicht!AQ443","v":0},{"$f":"Rekenoverzicht!AR443","v":0},{"$f":"Rekenoverzicht!AS443","v":0},{"$f":"Rekenoverzicht!AT443","v":0},{"$f":"Rekenoverzicht!AU443","v":0},{"$f":"Rekenoverzicht!AV443","v":0},{"$f":"Rekenoverzicht!AW443","v":0},{"$f":"Rekenoverzicht!AX443","v":0},{"$f":"Rekenoverzicht!AY443","v":0},{"$f":"Rekenoverzicht!AZ443","v":0},{"$f":"Rekenoverzicht!BA443","v":0},{"$f":"Rekenoverzicht!BB443","v":0},{"$f":"Rekenoverzicht!BC443","v":0},{"$f":"Rekenoverzicht!BD443","v":0},{"$f":"Rekenoverzicht!BE443","v":0},{"$f":"Rekenoverzicht!BF443","v":0},{"$f":"Rekenoverzicht!BG443","v":0},{"$f":"Rekenoverzicht!BH443","v":0},{"$f":"Rekenoverzicht!BI443","v":0},{"$f":"Rekenoverzicht!BJ443","v":0},{"$f":"Rekenoverzicht!BK443","v":0},{"$f":"Rekenoverzicht!BL443","v":0},{"$f":"Rekenoverzicht!BM443","v":0},{"$f":"Rekenoverzicht!BN443","v":0},{"$f":"Rekenoverzicht!BO443","v":0},{"$f":"Rekenoverzicht!BP443","v":0},{"$f":"Rekenoverzicht!BQ443","v":0},{"$f":"Rekenoverzicht!BR443","v":0},{"$f":"Rekenoverzicht!BS443","v":0},{"$f":"Rekenoverzicht!BT443","v":0}]
[null,null,null,null,"Variabele inkomsten utiliteit",null,"€",0,0,null,null,null,{"$f":"Rekenoverzicht!M448","v":0},{"$f":"Rekenoverzicht!N448","v":0},{"$f":"Rekenoverzicht!O448","v":0},{"$f":"Rekenoverzicht!P448","v":0},{"$f":"Rekenoverzicht!Q448","v":0},{"$f":"Rekenoverzicht!R448","v":0},{"$f":"Rekenoverzicht!S448","v":0},{"$f":"Rekenoverzicht!T448","v":0},{"$f":"Rekenoverzicht!U448","v":0},{"$f":"Rekenoverzicht!V448","v":0},{"$f":"Rekenoverzicht!W448","v":0},{"$f":"Rekenoverzicht!X448","v":0},{"$f":"Rekenoverzicht!Y448","v":0},{"$f":"Rekenoverzicht!Z448","v":0},{"$f":"Rekenoverzicht!AA448","v":0},{"$f":"Rekenoverzicht!AB448","v":0},{"$f":"Rekenoverzicht!AC448","v":0},{"$f":"Rekenoverzicht!AD448","v":0},{"$f":"Rekenoverzicht!AE448","v":0},{"$f":"Rekenoverzicht!AF448","v":0},{"$f":"Rekenoverzicht!AG448","v":0},{"$f":"Rekenoverzicht!AH448","v":0},{"$f":"Rekenoverzicht!AI448","v":0},{"$f":"Rekenoverzicht!AJ448","v":0},{"$f":"Rekenoverzicht!AK448","v":0},{"$f":"Rekenoverzicht!AL448","v":0},{"$f":"Rekenoverzicht!AM448","v":0},{"$f":"Rekenoverzicht!AN448","v":0},{"$f":"Rekenoverzicht!AO448","v":0},{"$f":"Rekenoverzicht!AP448","v":0},{"$f":"Rekenoverzicht!AQ448","v":0},{"$f":"Rekenoverzicht!AR448","v":0},{"$f":"Rekenoverzicht!AS448","v":0},{"$f":"Rekenoverzicht!AT448","v":0},{"$f":"Rekenoverzicht!AU448","v":0},{"$f":"Rekenoverzicht!AV448","v":0},{"$f":"Rekenoverzicht!AW448","v":0},{"$f":"Rekenoverzicht!AX448","v":0},{"$f":"Rekenoverzicht!AY448","v":0},{"$f":"Rekenoverzicht!AZ448","v":0},{"$f":"Rekenoverzicht!BA448","v":0},{"$f":"Rekenoverzicht!BB448","v":0},{"$f":"Rekenoverzicht!BC448","v":0},{"$f":"Rekenoverzicht!BD448","v":0},{"$f":"Rekenoverzicht!BE448","v":0},{"$f":"Rekenoverzicht!BF448","v":0},{"$f":"Rekenoverzicht!BG448","v":0},{"$f":"Rekenoverzicht!BH448","v":0},{"$f":"Rekenoverzicht!BI448","v":0},{"$f":"Rekenoverzicht!BJ448","v":0},{"$f":"Rekenoverzicht!BK448","v":0},{"$f":"Rekenoverzicht!BL448","v":0},{"$f":"Rekenoverzicht!BM448","v":0},{"$f":"Rekenoverzicht!BN448","v":0},{"$f":"Rekenoverzicht!BO448","v":0},{"$f":"Rekenoverzicht!BP448","v":0},{"$f":"Rekenoverzicht!BQ448","v":0},{"$f":"Rekenoverzicht!BR448","v":0},{"$f":"Rekenoverzicht!BS448","v":0},{"$f":"Rekenoverzicht!BT448","v":0}]
[null,null,null,null,"Leegstand en debiteurenrisico",null,"€",0,0,null,null,null,{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!M103:M104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!N103:N104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!O103:O104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!P103:P104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Q103:Q104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!R103:R104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!S103:S104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!T103:T104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!U103:U104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!V103:V104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!W103:W104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!X103:X104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Y103:Y104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!Z103:Z104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AA103:AA104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AB103:AB104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AC103:AC104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AD103:AD104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AE103:AE104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AF103:AF104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AG103:AG104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AH103:AH104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AI103:AI104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AJ103:AJ104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AK103:AK104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AL103:AL104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AM103:AM104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AN103:AN104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AO103:AO104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AP103:AP104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AQ103:AQ104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AR103:AR104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AS103:AS104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AT103:AT104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AU103:AU104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AV103:AV104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AW103:AW104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AX103:AX104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AY103:AY104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!AZ103:AZ104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BA103:BA104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BB103:BB104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BC103:BC104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BD103:BD104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BE103:BE104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BF103:BF104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BG103:BG104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BH103:BH104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BI103:BI104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BJ103:BJ104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BK103:BK104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BL103:BL104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BM103:BM104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BN103:BN104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BO103:BO104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BP103:BP104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BQ103:BQ104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BR103:BR104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BS103:BS104)","v":0},{"$f":"-(Rekenoverzicht!$F$458)*SUM('Onrendabele top'!BT103:BT104)","v":0}]
[]
[null,null,null,null,"Aansluitbijdrage"]
[null,null,null,null,"Aansluitbijdrage grondgebonden",null,"€",{"$f":"SUM(M108:BT108)","v":2132615.6575679998},{"$f":"(1+$F$52)*NPV($F$52,M108:BT108)","v":1948229.3565512844},null,null,null,{"$f":"Rekenoverzicht!M287*Rekenoverzicht!M289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":409800},{"$f":"Rekenoverzicht!N287*Rekenoverzicht!N289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":417996},{"$f":"Rekenoverzicht!O287*Rekenoverzicht!O289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":426355.92},{"$f":"Rekenoverzicht!P287*Rekenoverzicht!P289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":434883.03839999996},{"$f":"Rekenoverzicht!Q287*Rekenoverzicht!Q289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":443580.69916800002},{"$f":"Rekenoverzicht!R287*Rekenoverzicht!R289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!S287*Rekenoverzicht!S289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!T287*Rekenoverzicht!T289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!U287*Rekenoverzicht!U289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!V287*Rekenoverzicht!V289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!W287*Rekenoverzicht!W289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!X287*Rekenoverzicht!X289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!Y287*Rekenoverzicht!Y289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!Z287*Rekenoverzicht!Z289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AA287*Rekenoverzicht!AA289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AB287*Rekenoverzicht!AB289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AC287*Rekenoverzicht!AC289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AD287*Rekenoverzicht!AD289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AE287*Rekenoverzicht!AE289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AF287*Rekenoverzicht!AF289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AG287*Rekenoverzicht!AG289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AH287*Rekenoverzicht!AH289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AI287*Rekenoverzicht!AI289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AJ287*Rekenoverzicht!AJ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AK287*Rekenoverzicht!AK289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AL287*Rekenoverzicht!AL289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AM287*Rekenoverzicht!AM289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AN287*Rekenoverzicht!AN289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AO287*Rekenoverzicht!AO289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AP287*Rekenoverzicht!AP289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AQ287*Rekenoverzicht!AQ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AR287*Rekenoverzicht!AR289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AS287*Rekenoverzicht!AS289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AT287*Rekenoverzicht!AT289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AU287*Rekenoverzicht!AU289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AV287*Rekenoverzicht!AV289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AW287*Rekenoverzicht!AW289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AX287*Rekenoverzicht!AX289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AY287*Rekenoverzicht!AY289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AZ287*Rekenoverzicht!AZ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BA287*Rekenoverzicht!BA289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BB287*Rekenoverzicht!BB289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BC287*Rekenoverzicht!BC289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BD287*Rekenoverzicht!BD289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BE287*Rekenoverzicht!BE289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BF287*Rekenoverzicht!BF289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BG287*Rekenoverzicht!BG289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BH287*Rekenoverzicht!BH289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BI287*Rekenoverzicht!BI289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BJ287*Rekenoverzicht!BJ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BK287*Rekenoverzicht!BK289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BL287*Rekenoverzicht!BL289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BM287*Rekenoverzicht!BM289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BN287*Rekenoverzicht!BN289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BO287*Rekenoverzicht!BO289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BP287*Rekenoverzicht!BP289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BQ287*Rekenoverzicht!BQ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BR287*Rekenoverzicht!BR289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BS287*Rekenoverzicht!BS289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BT287*Rekenoverzicht!BT289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0}]
[null,null,null,null,"Aansluitbijdrage gestapeld",null,"€",{"$f":"SUM(M109:BT109)","v":2132615.6575679998},{"$f":"(1+$F$52)*NPV($F$52,M109:BT109)","v":1948229.3565512844},null,null,null,{"$f":"Rekenoverzicht!M288*Rekenoverzicht!M289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":409800},{"$f":"Rekenoverzicht!N288*Rekenoverzicht!N289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":417996},{"$f":"Rekenoverzicht!O288*Rekenoverzicht!O289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":426355.92},{"$f":"Rekenoverzicht!P288*Rekenoverzicht!P289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":434883.03839999996},{"$f":"Rekenoverzicht!Q288*Rekenoverzicht!Q289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":443580.69916800002},{"$f":"Rekenoverzicht!R288*Rekenoverzicht!R289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!S288*Rekenoverzicht!S289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!T288*Rekenoverzicht!T289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!U288*Rekenoverzicht!U289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!V288*Rekenoverzicht!V289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!W288*Rekenoverzicht!W289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!X288*Rekenoverzicht!X289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!Y288*Rekenoverzicht!Y289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!Z288*Rekenoverzicht!Z289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AA288*Rekenoverzicht!AA289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AB288*Rekenoverzicht!AB289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AC288*Rekenoverzicht!AC289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AD288*Rekenoverzicht!AD289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AE288*Rekenoverzicht!AE289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AF288*Rekenoverzicht!AF289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AG288*Rekenoverzicht!AG289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AH288*Rekenoverzicht!AH289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AI288*Rekenoverzicht!AI289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AJ288*Rekenoverzicht!AJ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AK288*Rekenoverzicht!AK289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AL288*Rekenoverzicht!AL289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AM288*Rekenoverzicht!AM289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AN288*Rekenoverzicht!AN289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AO288*Rekenoverzicht!AO289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AP288*Rekenoverzicht!AP289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AQ288*Rekenoverzicht!AQ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AR288*Rekenoverzicht!AR289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AS288*Rekenoverzicht!AS289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AT288*Rekenoverzicht!AT289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AU288*Rekenoverzicht!AU289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AV288*Rekenoverzicht!AV289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AW288*Rekenoverzicht!AW289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AX288*Rekenoverzicht!AX289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AY288*Rekenoverzicht!AY289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AZ288*Rekenoverzicht!AZ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BA288*Rekenoverzicht!BA289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BB288*Rekenoverzicht!BB289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BC288*Rekenoverzicht!BC289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BD288*Rekenoverzicht!BD289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BE288*Rekenoverzicht!BE289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BF288*Rekenoverzicht!BF289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BG288*Rekenoverzicht!BG289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BH288*Rekenoverzicht!BH289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BI288*Rekenoverzicht!BI289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BJ288*Rekenoverzicht!BJ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BK288*Rekenoverzicht!BK289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BL288*Rekenoverzicht!BL289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BM288*Rekenoverzicht!BM289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BN288*Rekenoverzicht!BN289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BO288*Rekenoverzicht!BO289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BP288*Rekenoverzicht!BP289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BQ288*Rekenoverzicht!BQ289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BR288*Rekenoverzicht!BR289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BS288*Rekenoverzicht!BS289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BT288*Rekenoverzicht!BT289*Rekenoverzicht!$F$285*(1+Rekenoverzicht!$F$286)","v":0}]
[null,null,null,null,"Aansluitbijdrage collectief",null,"€",0,0,null,null,null,{"$f":"Rekenoverzicht!M294","v":0},{"$f":"Rekenoverzicht!N294","v":0},{"$f":"Rekenoverzicht!O294","v":0},{"$f":"Rekenoverzicht!P294","v":0},{"$f":"Rekenoverzicht!Q294","v":0},{"$f":"Rekenoverzicht!R294","v":0},{"$f":"Rekenoverzicht!S294","v":0},{"$f":"Rekenoverzicht!T294","v":0},{"$f":"Rekenoverzicht!U294","v":0},{"$f":"Rekenoverzicht!V294","v":0},{"$f":"Rekenoverzicht!W294","v":0},{"$f":"Rekenoverzicht!X294","v":0},{"$f":"Rekenoverzicht!Y294","v":0},{"$f":"Rekenoverzicht!Z294","v":0},{"$f":"Rekenoverzicht!AA294","v":0},{"$f":"Rekenoverzicht!AB294","v":0},{"$f":"Rekenoverzicht!AC294","v":0},{"$f":"Rekenoverzicht!AD294","v":0},{"$f":"Rekenoverzicht!AE294","v":0},{"$f":"Rekenoverzicht!AF294","v":0},{"$f":"Rekenoverzicht!AG294","v":0},{"$f":"Rekenoverzicht!AH294","v":0},{"$f":"Rekenoverzicht!AI294","v":0},{"$f":"Rekenoverzicht!AJ294","v":0},{"$f":"Rekenoverzicht!AK294","v":0},{"$f":"Rekenoverzicht!AL294","v":0},{"$f":"Rekenoverzicht!AM294","v":0},{"$f":"Rekenoverzicht!AN294","v":0},{"$f":"Rekenoverzicht!AO294","v":0},{"$f":"Rekenoverzicht!AP294","v":0},{"$f":"Rekenoverzicht!AQ294","v":0},{"$f":"Rekenoverzicht!AR294","v":0},{"$f":"Rekenoverzicht!AS294","v":0},{"$f":"Rekenoverzicht!AT294","v":0},{"$f":"Rekenoverzicht!AU294","v":0},{"$f":"Rekenoverzicht!AV294","v":0},{"$f":"Rekenoverzicht!AW294","v":0},{"$f":"Rekenoverzicht!AX294","v":0},{"$f":"Rekenoverzicht!AY294","v":0},{"$f":"Rekenoverzicht!AZ294","v":0},{"$f":"Rekenoverzicht!BA294","v":0},{"$f":"Rekenoverzicht!BB294","v":0},{"$f":"Rekenoverzicht!BC294","v":0},{"$f":"Rekenoverzicht!BD294","v":0},{"$f":"Rekenoverzicht!BE294","v":0},{"$f":"Rekenoverzicht!BF294","v":0},{"$f":"Rekenoverzicht!BG294","v":0},{"$f":"Rekenoverzicht!BH294","v":0},{"$f":"Rekenoverzicht!BI294","v":0},{"$f":"Rekenoverzicht!BJ294","v":0},{"$f":"Rekenoverzicht!BK294","v":0},{"$f":"Rekenoverzicht!BL294","v":0},{"$f":"Rekenoverzicht!BM294","v":0},{"$f":"Rekenoverzicht!BN294","v":0},{"$f":"Rekenoverzicht!BO294","v":0},{"$f":"Rekenoverzicht!BP294","v":0},{"$f":"Rekenoverzicht!BQ294","v":0},{"$f":"Rekenoverzicht!BR294","v":0},{"$f":"Rekenoverzicht!BS294","v":0},{"$f":"Rekenoverzicht!BT294","v":0}]
[null,null,null,null,"Aansluitbijdrage utiliteit",null,"€",0,0,null,null,null,{"$f":"Rekenoverzicht!M298","v":0},{"$f":"Rekenoverzicht!N298","v":0},{"$f":"Rekenoverzicht!O298","v":0},{"$f":"Rekenoverzicht!P298","v":0},{"$f":"Rekenoverzicht!Q298","v":0},{"$f":"Rekenoverzicht!R298","v":0},{"$f":"Rekenoverzicht!S298","v":0},{"$f":"Rekenoverzicht!T298","v":0},{"$f":"Rekenoverzicht!U298","v":0},{"$f":"Rekenoverzicht!V298","v":0},{"$f":"Rekenoverzicht!W298","v":0},{"$f":"Rekenoverzicht!X298","v":0},{"$f":"Rekenoverzicht!Y298","v":0},{"$f":"Rekenoverzicht!Z298","v":0},{"$f":"Rekenoverzicht!AA298","v":0},{"$f":"Rekenoverzicht!AB298","v":0},{"$f":"Rekenoverzicht!AC298","v":0},{"$f":"Rekenoverzicht!AD298","v":0},{"$f":"Rekenoverzicht!AE298","v":0},{"$f":"Rekenoverzicht!AF298","v":0},{"$f":"Rekenoverzicht!AG298","v":0},{"$f":"Rekenoverzicht!AH298","v":0},{"$f":"Rekenoverzicht!AI298","v":0},{"$f":"Rekenoverzicht!AJ298","v":0},{"$f":"Rekenoverzicht!AK298","v":0},{"$f":"Rekenoverzicht!AL298","v":0},{"$f":"Rekenoverzicht!AM298","v":0},{"$f":"Rekenoverzicht!AN298","v":0},{"$f":"Rekenoverzicht!AO298","v":0},{"$f":"Rekenoverzicht!AP298","v":0},{"$f":"Rekenoverzicht!AQ298","v":0},{"$f":"Rekenoverzicht!AR298","v":0},{"$f":"Rekenoverzicht!AS298","v":0},{"$f":"Rekenoverzicht!AT298","v":0},{"$f":"Rekenoverzicht!AU298","v":0},{"$f":"Rekenoverzicht!AV298","v":0},{"$f":"Rekenoverzicht!AW298","v":0},{"$f":"Rekenoverzicht!AX298","v":0},{"$f":"Rekenoverzicht!AY298","v":0},{"$f":"Rekenoverzicht!AZ298","v":0},{"$f":"Rekenoverzicht!BA298","v":0},{"$f":"Rekenoverzicht!BB298","v":0},{"$f":"Rekenoverzicht!BC298","v":0},{"$f":"Rekenoverzicht!BD298","v":0},{"$f":"Rekenoverzicht!BE298","v":0},{"$f":"Rekenoverzicht!BF298","v":0},{"$f":"Rekenoverzicht!BG298","v":0},{"$f":"Rekenoverzicht!BH298","v":0},{"$f":"Rekenoverzicht!BI298","v":0},{"$f":"Rekenoverzicht!BJ298","v":0},{"$f":"Rekenoverzicht!BK298","v":0},{"$f":"Rekenoverzicht!BL298","v":0},{"$f":"Rekenoverzicht!BM298","v":0},{"$f":"Rekenoverzicht!BN298","v":0},{"$f":"Rekenoverzicht!BO298","v":0},{"$f":"Rekenoverzicht!BP298","v":0},{"$f":"Rekenoverzicht!BQ298","v":0},{"$f":"Rekenoverzicht!BR298","v":0},{"$f":"Rekenoverzicht!BS298","v":0},{"$f":"Rekenoverzicht!BT298","v":0}]
[]
[null,null,null,null,"Kostendekkingsbijdrage"]
[null,null,null,null,"Kostendekkingsbijdrage grondgebonden",null,"€",{"$f":"SUM(M114:BT114)","v":0},{"$f":"(1+$F$52)*NPV($F$52,M114:BT114)","v":0},null,null,null,{"$f":"Rekenoverzicht!M287*Rekenoverzicht!M289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!N287*Rekenoverzicht!N289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!O287*Rekenoverzicht!O289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!P287*Rekenoverzicht!P289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!Q287*Rekenoverzicht!Q289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!R287*Rekenoverzicht!R289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!S287*Rekenoverzicht!S289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!T287*Rekenoverzicht!T289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!U287*Rekenoverzicht!U289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!V287*Rekenoverzicht!V289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!W287*Rekenoverzicht!W289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!X287*Rekenoverzicht!X289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!Y287*Rekenoverzicht!Y289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!Z287*Rekenoverzicht!Z289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AA287*Rekenoverzicht!AA289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AB287*Rekenoverzicht!AB289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AC287*Rekenoverzicht!AC289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AD287*Rekenoverzicht!AD289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AE287*Rekenoverzicht!AE289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AF287*Rekenoverzicht!AF289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AG287*Rekenoverzicht!AG289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AH287*Rekenoverzicht!AH289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AI287*Rekenoverzicht!AI289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AJ287*Rekenoverzicht!AJ289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AK287*Rekenoverzicht!AK289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AL287*Rekenoverzicht!AL289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AM287*Rekenoverzicht!AM289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AN287*Rekenoverzicht!AN289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AO287*Rekenoverzicht!AO289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AP287*Rekenoverzicht!AP289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AQ287*Rekenoverzicht!AQ289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AR287*Rekenoverzicht!AR289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AS287*Rekenoverzicht!AS289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AT287*Rekenoverzicht!AT289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AU287*Rekenoverzicht!AU289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AV287*Rekenoverzicht!AV289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AW287*Rekenoverzicht!AW289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AX287*Rekenoverzicht!AX289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AY287*Rekenoverzicht!AY289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AZ287*Rekenoverzicht!AZ289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BA287*Rekenoverzicht!BA289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BB287*Rekenoverzicht!BB289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BC287*Rekenoverzicht!BC289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BD287*Rekenoverzicht!BD289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BE287*Rekenoverzicht!BE289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BF287*Rekenoverzicht!BF289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BG287*Rekenoverzicht!BG289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BH287*Rekenoverzicht!BH289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BI287*Rekenoverzicht!BI289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BJ287*Rekenoverzicht!BJ289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BK287*Rekenoverzicht!BK289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BL287*Rekenoverzicht!BL289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BM287*Rekenoverzicht!BM289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BN287*Rekenoverzicht!BN289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BO287*Rekenoverzicht!BO289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BP287*Rekenoverzicht!BP289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BQ287*Rekenoverzicht!BQ289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BR287*Rekenoverzicht!BR289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BS287*Rekenoverzicht!BS289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BT287*Rekenoverzicht!BT289*Rekenoverzicht!$F$283*(1+Rekenoverzicht!$F$286)","v":0}]
[null,null,null,null,"Kostendekkingsbijdrage gestapeld",null,"€",{"$f":"SUM(M115:BT115)","v":-6878287.1764594633},{"$f":"(1+$F$52)*NPV($F$52,M115:BT115)","v":-6283589.3342592539},null,null,null,{"$f":"Rekenoverzicht!M288*Rekenoverzicht!M289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":-1321720.6180168032},{"$f":"Rekenoverzicht!N288*Rekenoverzicht!N289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":-1348155.0303771393},{"$f":"Rekenoverzicht!O288*Rekenoverzicht!O289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":-1375118.1309846819},{"$f":"Rekenoverzicht!P288*Rekenoverzicht!P289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":-1402620.4936043755},{"$f":"Rekenoverzicht!Q288*Rekenoverzicht!Q289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":-1430672.9034764632},{"$f":"Rekenoverzicht!R288*Rekenoverzicht!R289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!S288*Rekenoverzicht!S289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!T288*Rekenoverzicht!T289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!U288*Rekenoverzicht!U289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!V288*Rekenoverzicht!V289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!W288*Rekenoverzicht!W289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!X288*Rekenoverzicht!X289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!Y288*Rekenoverzicht!Y289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!Z288*Rekenoverzicht!Z289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AA288*Rekenoverzicht!AA289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AB288*Rekenoverzicht!AB289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AC288*Rekenoverzicht!AC289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AD288*Rekenoverzicht!AD289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AE288*Rekenoverzicht!AE289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AF288*Rekenoverzicht!AF289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AG288*Rekenoverzicht!AG289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AH288*Rekenoverzicht!AH289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AI288*Rekenoverzicht!AI289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AJ288*Rekenoverzicht!AJ289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AK288*Rekenoverzicht!AK289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AL288*Rekenoverzicht!AL289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AM288*Rekenoverzicht!AM289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AN288*Rekenoverzicht!AN289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AO288*Rekenoverzicht!AO289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AP288*Rekenoverzicht!AP289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AQ288*Rekenoverzicht!AQ289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AR288*Rekenoverzicht!AR289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AS288*Rekenoverzicht!AS289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AT288*Rekenoverzicht!AT289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AU288*Rekenoverzicht!AU289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AV288*Rekenoverzicht!AV289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AW288*Rekenoverzicht!AW289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AX288*Rekenoverzicht!AX289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AY288*Rekenoverzicht!AY289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!AZ288*Rekenoverzicht!AZ289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BA288*Rekenoverzicht!BA289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BB288*Rekenoverzicht!BB289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BC288*Rekenoverzicht!BC289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BD288*Rekenoverzicht!BD289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BE288*Rekenoverzicht!BE289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BF288*Rekenoverzicht!BF289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BG288*Rekenoverzicht!BG289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BH288*Rekenoverzicht!BH289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BI288*Rekenoverzicht!BI289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BJ288*Rekenoverzicht!BJ289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BK288*Rekenoverzicht!BK289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BL288*Rekenoverzicht!BL289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BM288*Rekenoverzicht!BM289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BN288*Rekenoverzicht!BN289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BO288*Rekenoverzicht!BO289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BP288*Rekenoverzicht!BP289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BQ288*Rekenoverzicht!BQ289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BR288*Rekenoverzicht!BR289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BS288*Rekenoverzicht!BS289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0},{"$f":"Rekenoverzicht!BT288*Rekenoverzicht!BT289*Rekenoverzicht!$F$284*(1+Rekenoverzicht!$F$286)","v":0}]
[null,null,null,null,"Kostendekkingsbijdrage collectief",null,"€",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Kostendekkingsbijdrage utiliteit",null,"€",0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M$119","v":2022},{"$f":"'Overzicht Invoer'!N$119","v":2023},{"$f":"'Overzicht Invoer'!O$119","v":2024},{"$f":"'Overzicht Invoer'!P$119","v":2025},{"$f":"'Overzicht Invoer'!Q$119","v":2026},{"$f":"'Overzicht Invoer'!R$119","v":2027},{"$f":"'Overzicht Invoer'!S$119","v":2028},{"$f":"'Overzicht Invoer'!T$119","v":2029},{"$f":"'Overzicht Invoer'!U$119","v":2030},{"$f":"'Overzicht Invoer'!V$119","v":2031},{"$f":"'Overzicht Invoer'!W$119","v":2032},{"$f":"'Overzicht Invoer'!X$119","v":2033},{"$f":"'Overzicht Invoer'!Y$119","v":2034},{"$f":"'Overzicht Invoer'!Z$119","v":2035},{"$f":"'Overzicht Invoer'!AA$119","v":2036},{"$f":"'Overzicht Invoer'!AB$119","v":2037},{"$f":"'Overzicht Invoer'!AC$119","v":2038},{"$f":"'Overzicht Invoer'!AD$119","v":2039},{"$f":"'Overzicht Invoer'!AE$119","v":2040},{"$f":"'Overzicht Invoer'!AF$119","v":2041},{"$f":"'Overzicht Invoer'!AG$119","v":2042},{"$f":"'Overzicht Invoer'!AH$119","v":2043},{"$f":"'Overzicht Invoer'!AI$119","v":2044},{"$f":"'Overzicht Invoer'!AJ$119","v":2045},{"$f":"'Overzicht Invoer'!AK$119","v":2046},{"$f":"'Overzicht Invoer'!AL$119","v":2047},{"$f":"'Overzicht Invoer'!AM$119","v":2048},{"$f":"'Overzicht Invoer'!AN$119","v":2049},{"$f":"'Overzicht Invoer'!AO$119","v":2050},{"$f":"'Overzicht Invoer'!AP$119","v":2051},{"$f":"'Overzicht Invoer'!AQ$119","v":2052},{"$f":"'Overzicht Invoer'!AR$119","v":2053},{"$f":"'Overzicht Invoer'!AS$119","v":2054},{"$f":"'Overzicht Invoer'!AT$119","v":2055},{"$f":"'Overzicht Invoer'!AU$119","v":2056},{"$f":"'Overzicht Invoer'!AV$119","v":2057},{"$f":"'Overzicht Invoer'!AW$119","v":2058},{"$f":"'Overzicht Invoer'!AX$119","v":2059},{"$f":"'Overzicht Invoer'!AY$119","v":2060},{"$f":"'Overzicht Invoer'!AZ$119","v":2061},{"$f":"'Overzicht Invoer'!BA$119","v":2062},{"$f":"'Overzicht Invoer'!BB$119","v":2063},{"$f":"'Overzicht Invoer'!BC$119","v":2064},{"$f":"'Overzicht Invoer'!BD$119","v":2065},{"$f":"'Overzicht Invoer'!BE$119","v":2066},{"$f":"'Overzicht Invoer'!BF$119","v":2067},{"$f":"'Overzicht Invoer'!BG$119","v":2068},{"$f":"'Overzicht Invoer'!BH$119","v":2069},{"$f":"'Overzicht Invoer'!BI$119","v":2070},{"$f":"'Overzicht Invoer'!BJ$119","v":2071},{"$f":"'Overzicht Invoer'!BK$119","v":2072},{"$f":"'Overzicht Invoer'!BL$119","v":2073},{"$f":"'Overzicht Invoer'!BM$119","v":2074},{"$f":"'Overzicht Invoer'!BN$119","v":2075},{"$f":"'Overzicht Invoer'!BO$119","v":2076},{"$f":"'Overzicht Invoer'!BP$119","v":2077},{"$f":"'Overzicht Invoer'!BQ$119","v":2078},{"$f":"'Overzicht Invoer'!BR$119","v":2079},{"$f":"'Overzicht Invoer'!BS$119","v":2080},{"$f":"'Overzicht Invoer'!BT$119","v":2081}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Overzicht Invoer'!M$120","v":1},{"$f":"'Overzicht Invoer'!N$120","v":2},{"$f":"'Overzicht Invoer'!O$120","v":3},{"$f":"'Overzicht Invoer'!P$120","v":4},{"$f":"'Overzicht Invoer'!Q$120","v":5},{"$f":"'Overzicht Invoer'!R$120","v":6},{"$f":"'Overzicht Invoer'!S$120","v":7},{"$f":"'Overzicht Invoer'!T$120","v":8},{"$f":"'Overzicht Invoer'!U$120","v":9},{"$f":"'Overzicht Invoer'!V$120","v":10},{"$f":"'Overzicht Invoer'!W$120","v":11},{"$f":"'Overzicht Invoer'!X$120","v":12},{"$f":"'Overzicht Invoer'!Y$120","v":13},{"$f":"'Overzicht Invoer'!Z$120","v":14},{"$f":"'Overzicht Invoer'!AA$120","v":15},{"$f":"'Overzicht Invoer'!AB$120","v":16},{"$f":"'Overzicht Invoer'!AC$120","v":17},{"$f":"'Overzicht Invoer'!AD$120","v":18},{"$f":"'Overzicht Invoer'!AE$120","v":19},{"$f":"'Overzicht Invoer'!AF$120","v":20},{"$f":"'Overzicht Invoer'!AG$120","v":21},{"$f":"'Overzicht Invoer'!AH$120","v":22},{"$f":"'Overzicht Invoer'!AI$120","v":23},{"$f":"'Overzicht Invoer'!AJ$120","v":24},{"$f":"'Overzicht Invoer'!AK$120","v":25},{"$f":"'Overzicht Invoer'!AL$120","v":26},{"$f":"'Overzicht Invoer'!AM$120","v":27},{"$f":"'Overzicht Invoer'!AN$120","v":28},{"$f":"'Overzicht Invoer'!AO$120","v":29},{"$f":"'Overzicht Invoer'!AP$120","v":30},{"$f":"'Overzicht Invoer'!AQ$120","v":31},{"$f":"'Overzicht Invoer'!AR$120","v":32},{"$f":"'Overzicht Invoer'!AS$120","v":33},{"$f":"'Overzicht Invoer'!AT$120","v":34},{"$f":"'Overzicht Invoer'!AU$120","v":35},{"$f":"'Overzicht Invoer'!AV$120","v":36},{"$f":"'Overzicht Invoer'!AW$120","v":37},{"$f":"'Overzicht Invoer'!AX$120","v":38},{"$f":"'Overzicht Invoer'!AY$120","v":39},{"$f":"'Overzicht Invoer'!AZ$120","v":40},{"$f":"'Overzicht Invoer'!BA$120","v":41},{"$f":"'Overzicht Invoer'!BB$120","v":42},{"$f":"'Overzicht Invoer'!BC$120","v":43},{"$f":"'Overzicht Invoer'!BD$120","v":44},{"$f":"'Overzicht Invoer'!BE$120","v":45},{"$f":"'Overzicht Invoer'!BF$120","v":46},{"$f":"'Overzicht Invoer'!BG$120","v":47},{"$f":"'Overzicht Invoer'!BH$120","v":48},{"$f":"'Overzicht Invoer'!BI$120","v":49},{"$f":"'Overzicht Invoer'!BJ$120","v":50},{"$f":"'Overzicht Invoer'!BK$120","v":51},{"$f":"'Overzicht Invoer'!BL$120","v":52},{"$f":"'Overzicht Invoer'!BM$120","v":53},{"$f":"'Overzicht Invoer'!BN$120","v":54},{"$f":"'Overzicht Invoer'!BO$120","v":55},{"$f":"'Overzicht Invoer'!BP$120","v":56},{"$f":"'Overzicht Invoer'!BQ$120","v":57},{"$f":"'Overzicht Invoer'!BR$120","v":58},{"$f":"'Overzicht Invoer'!BS$120","v":59},{"$f":"'Overzicht Invoer'!BT$120","v":60}]
[]
[null,null,null,"Warmtevraag"]
[null,null,null,null,null,null,null,"Totaal","Netto contante waarde"]
[null,null,null,null,{"$f":"Rekenoverzicht!E337","v":"Totaal warmtevraag kleinverbruik grondgebonden bij de woning"},null,{"$f":"Rekenoverzicht!G337","v":"GJ"},{"$f":"Rekenoverzicht!H337","v":371736.13500000001},{"$f":"(1+$F$52)*NPV($F$52,M124:BT124)","v":194183.75099376234},null,null,null,{"$f":"Rekenoverzicht!M337","v":0},{"$f":"Rekenoverzicht!N337","v":5385.2579999999998},{"$f":"Rekenoverzicht!O337","v":8055.7740000000003},{"$f":"Rekenoverzicht!P337","v":10711.548000000001},{"$f":"Rekenoverzicht!Q337","v":13352.58},{"$f":"Rekenoverzicht!R337","v":13315.725},{"$f":"Rekenoverzicht!S337","v":13278.869999999999},{"$f":"Rekenoverzicht!T337","v":13242.015000000001},{"$f":"Rekenoverzicht!U337","v":13205.16},{"$f":"Rekenoverzicht!V337","v":13168.305},{"$f":"Rekenoverzicht!W337","v":13131.449999999999},{"$f":"Rekenoverzicht!X337","v":13094.594999999999},{"$f":"Rekenoverzicht!Y337","v":13057.74},{"$f":"Rekenoverzicht!Z337","v":13020.885},{"$f":"Rekenoverzicht!AA337","v":12984.029999999999},{"$f":"Rekenoverzicht!AB337","v":12947.174999999999},{"$f":"Rekenoverzicht!AC337","v":12910.32},{"$f":"Rekenoverzicht!AD337","v":12873.465},{"$f":"Rekenoverzicht!AE337","v":12836.61},{"$f":"Rekenoverzicht!AF337","v":12799.754999999999},{"$f":"Rekenoverzicht!AG337","v":12762.9},{"$f":"Rekenoverzicht!AH337","v":12726.045},{"$f":"Rekenoverzicht!AI337","v":12689.19},{"$f":"Rekenoverzicht!AJ337","v":12652.334999999999},{"$f":"Rekenoverzicht!AK337","v":12615.48},{"$f":"Rekenoverzicht!AL337","v":12578.625},{"$f":"Rekenoverzicht!AM337","v":12541.77},{"$f":"Rekenoverzicht!AN337","v":12504.914999999999},{"$f":"Rekenoverzicht!AO337","v":12468.06},{"$f":"Rekenoverzicht!AP337","v":12431.205},{"$f":"Rekenoverzicht!AQ337","v":12394.35},{"$f":"Rekenoverzicht!AR337","v":0},{"$f":"Rekenoverzicht!AS337","v":0},{"$f":"Rekenoverzicht!AT337","v":0},{"$f":"Rekenoverzicht!AU337","v":0},{"$f":"Rekenoverzicht!AV337","v":0},{"$f":"Rekenoverzicht!AW337","v":0},{"$f":"Rekenoverzicht!AX337","v":0},{"$f":"Rekenoverzicht!AY337","v":0},{"$f":"Rekenoverzicht!AZ337","v":0},{"$f":"Rekenoverzicht!BA337","v":0},{"$f":"Rekenoverzicht!BB337","v":0},{"$f":"Rekenoverzicht!BC337","v":0},{"$f":"Rekenoverzicht!BD337","v":0},{"$f":"Rekenoverzicht!BE337","v":0},{"$f":"Rekenoverzicht!BF337","v":0},{"$f":"Rekenoverzicht!BG337","v":0},{"$f":"Rekenoverzicht!BH337","v":0},{"$f":"Rekenoverzicht!BI337","v":0},{"$f":"Rekenoverzicht!BJ337","v":0},{"$f":"Rekenoverzicht!BK337","v":0},{"$f":"Rekenoverzicht!BL337","v":0},{"$f":"Rekenoverzicht!BM337","v":0},{"$f":"Rekenoverzicht!BN337","v":0},{"$f":"Rekenoverzicht!BO337","v":0},{"$f":"Rekenoverzicht!BP337","v":0},{"$f":"Rekenoverzicht!BQ337","v":0},{"$f":"Rekenoverzicht!BR337","v":0},{"$f":"Rekenoverzicht!BS337","v":0},{"$f":"Rekenoverzicht!BT337","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E343","v":"Totaal warmtevraag kleinverbruik gestapeld bij de woning"},null,{"$f":"Rekenoverzicht!G343","v":"GJ"},{"$f":"Rekenoverzicht!H343","v":275360.10000000003},143839.81555093505,null,null,null,{"$f":"Rekenoverzicht!M343","v":0},{"$f":"Rekenoverzicht!N343","v":3989.0800000000004},{"$f":"Rekenoverzicht!O343","v":5967.24},{"$f":"Rekenoverzicht!P343","v":7934.4800000000005},{"$f":"Rekenoverzicht!Q343","v":9890.7999999999993},{"$f":"Rekenoverzicht!R343","v":9863.5},{"$f":"Rekenoverzicht!S343","v":9836.2000000000007},{"$f":"Rekenoverzicht!T343","v":9808.9000000000015},{"$f":"Rekenoverzicht!U343","v":9781.5999999999985},{"$f":"Rekenoverzicht!V343","v":9754.2999999999993},{"$f":"Rekenoverzicht!W343","v":9727},{"$f":"Rekenoverzicht!X343","v":9699.7000000000007},{"$f":"Rekenoverzicht!Y343","v":9672.4},{"$f":"Rekenoverzicht!Z343","v":9645.1},{"$f":"Rekenoverzicht!AA343","v":9617.7999999999993},{"$f":"Rekenoverzicht!AB343","v":9590.5},{"$f":"Rekenoverzicht!AC343","v":9563.2000000000007},{"$f":"Rekenoverzicht!AD343","v":9535.9},{"$f":"Rekenoverzicht!AE343","v":9508.6},{"$f":"Rekenoverzicht!AF343","v":9481.2999999999993},{"$f":"Rekenoverzicht!AG343","v":9454},{"$f":"Rekenoverzicht!AH343","v":9426.7000000000007},{"$f":"Rekenoverzicht!AI343","v":9399.4000000000015},{"$f":"Rekenoverzicht!AJ343","v":9372.0999999999985},{"$f":"Rekenoverzicht!AK343","v":9344.7999999999993},{"$f":"Rekenoverzicht!AL343","v":9317.5},{"$f":"Rekenoverzicht!AM343","v":9290.2000000000007},{"$f":"Rekenoverzicht!AN343","v":9262.9},{"$f":"Rekenoverzicht!AO343","v":9235.6},{"$f":"Rekenoverzicht!AP343","v":9208.2999999999993},{"$f":"Rekenoverzicht!AQ343","v":9181},{"$f":"Rekenoverzicht!AR343","v":0},{"$f":"Rekenoverzicht!AS343","v":0},{"$f":"Rekenoverzicht!AT343","v":0},{"$f":"Rekenoverzicht!AU343","v":0},{"$f":"Rekenoverzicht!AV343","v":0},{"$f":"Rekenoverzicht!AW343","v":0},{"$f":"Rekenoverzicht!AX343","v":0},{"$f":"Rekenoverzicht!AY343","v":0},{"$f":"Rekenoverzicht!AZ343","v":0},{"$f":"Rekenoverzicht!BA343","v":0},{"$f":"Rekenoverzicht!BB343","v":0},{"$f":"Rekenoverzicht!BC343","v":0},{"$f":"Rekenoverzicht!BD343","v":0},{"$f":"Rekenoverzicht!BE343","v":0},{"$f":"Rekenoverzicht!BF343","v":0},{"$f":"Rekenoverzicht!BG343","v":0},{"$f":"Rekenoverzicht!BH343","v":0},{"$f":"Rekenoverzicht!BI343","v":0},{"$f":"Rekenoverzicht!BJ343","v":0},{"$f":"Rekenoverzicht!BK343","v":0},{"$f":"Rekenoverzicht!BL343","v":0},{"$f":"Rekenoverzicht!BM343","v":0},{"$f":"Rekenoverzicht!BN343","v":0},{"$f":"Rekenoverzicht!BO343","v":0},{"$f":"Rekenoverzicht!BP343","v":0},{"$f":"Rekenoverzicht!BQ343","v":0},{"$f":"Rekenoverzicht!BR343","v":0},{"$f":"Rekenoverzicht!BS343","v":0},{"$f":"Rekenoverzicht!BT343","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E348","v":"Totaal warmtevraag collectief bij de aansluiting"},null,{"$f":"Rekenoverzicht!G348","v":"GJ"},{"$f":"Rekenoverzicht!H348","v":0},0,null,null,null,{"$f":"Rekenoverzicht!M348","v":0},{"$f":"Rekenoverzicht!N348","v":0},{"$f":"Rekenoverzicht!O348","v":0},{"$f":"Rekenoverzicht!P348","v":0},{"$f":"Rekenoverzicht!Q348","v":0},{"$f":"Rekenoverzicht!R348","v":0},{"$f":"Rekenoverzicht!S348","v":0},{"$f":"Rekenoverzicht!T348","v":0},{"$f":"Rekenoverzicht!U348","v":0},{"$f":"Rekenoverzicht!V348","v":0},{"$f":"Rekenoverzicht!W348","v":0},{"$f":"Rekenoverzicht!X348","v":0},{"$f":"Rekenoverzicht!Y348","v":0},{"$f":"Rekenoverzicht!Z348","v":0},{"$f":"Rekenoverzicht!AA348","v":0},{"$f":"Rekenoverzicht!AB348","v":0},{"$f":"Rekenoverzicht!AC348","v":0},{"$f":"Rekenoverzicht!AD348","v":0},{"$f":"Rekenoverzicht!AE348","v":0},{"$f":"Rekenoverzicht!AF348","v":0},{"$f":"Rekenoverzicht!AG348","v":0},{"$f":"Rekenoverzicht!AH348","v":0},{"$f":"Rekenoverzicht!AI348","v":0},{"$f":"Rekenoverzicht!AJ348","v":0},{"$f":"Rekenoverzicht!AK348","v":0},{"$f":"Rekenoverzicht!AL348","v":0},{"$f":"Rekenoverzicht!AM348","v":0},{"$f":"Rekenoverzicht!AN348","v":0},{"$f":"Rekenoverzicht!AO348","v":0},{"$f":"Rekenoverzicht!AP348","v":0},{"$f":"Rekenoverzicht!AQ348","v":0},{"$f":"Rekenoverzicht!AR348","v":0},{"$f":"Rekenoverzicht!AS348","v":0},{"$f":"Rekenoverzicht!AT348","v":0},{"$f":"Rekenoverzicht!AU348","v":0},{"$f":"Rekenoverzicht!AV348","v":0},{"$f":"Rekenoverzicht!AW348","v":0},{"$f":"Rekenoverzicht!AX348","v":0},{"$f":"Rekenoverzicht!AY348","v":0},{"$f":"Rekenoverzicht!AZ348","v":0},{"$f":"Rekenoverzicht!BA348","v":0},{"$f":"Rekenoverzicht!BB348","v":0},{"$f":"Rekenoverzicht!BC348","v":0},{"$f":"Rekenoverzicht!BD348","v":0},{"$f":"Rekenoverzicht!BE348","v":0},{"$f":"Rekenoverzicht!BF348","v":0},{"$f":"Rekenoverzicht!BG348","v":0},{"$f":"Rekenoverzicht!BH348","v":0},{"$f":"Rekenoverzicht!BI348","v":0},{"$f":"Rekenoverzicht!BJ348","v":0},{"$f":"Rekenoverzicht!BK348","v":0},{"$f":"Rekenoverzicht!BL348","v":0},{"$f":"Rekenoverzicht!BM348","v":0},{"$f":"Rekenoverzicht!BN348","v":0},{"$f":"Rekenoverzicht!BO348","v":0},{"$f":"Rekenoverzicht!BP348","v":0},{"$f":"Rekenoverzicht!BQ348","v":0},{"$f":"Rekenoverzicht!BR348","v":0},{"$f":"Rekenoverzicht!BS348","v":0},{"$f":"Rekenoverzicht!BT348","v":0}]
[null,null,null,null,{"$f":"Rekenoverzicht!E353","v":"Totaal warmtevraag utiliteit bij de aansluiting"},null,{"$f":"Rekenoverzicht!G353","v":"GJ"},{"$f":"Rekenoverzicht!H353","v":0},0,null,null,null,{"$f":"Rekenoverzicht!M353","v":0},{"$f":"Rekenoverzicht!N353","v":0},{"$f":"Rekenoverzicht!O353","v":0},{"$f":"Rekenoverzicht!P353","v":0},{"$f":"Rekenoverzicht!Q353","v":0},{"$f":"Rekenoverzicht!R353","v":0},{"$f":"Rekenoverzicht!S353","v":0},{"$f":"Rekenoverzicht!T353","v":0},{"$f":"Rekenoverzicht!U353","v":0},{"$f":"Rekenoverzicht!V353","v":0},{"$f":"Rekenoverzicht!W353","v":0},{"$f":"Rekenoverzicht!X353","v":0},{"$f":"Rekenoverzicht!Y353","v":0},{"$f":"Rekenoverzicht!Z353","v":0},{"$f":"Rekenoverzicht!AA353","v":0},{"$f":"Rekenoverzicht!AB353","v":0},{"$f":"Rekenoverzicht!AC353","v":0},{"$f":"Rekenoverzicht!AD353","v":0},{"$f":"Rekenoverzicht!AE353","v":0},{"$f":"Rekenoverzicht!AF353","v":0},{"$f":"Rekenoverzicht!AG353","v":0},{"$f":"Rekenoverzicht!AH353","v":0},{"$f":"Rekenoverzicht!AI353","v":0},{"$f":"Rekenoverzicht!AJ353","v":0},{"$f":"Rekenoverzicht!AK353","v":0},{"$f":"Rekenoverzicht!AL353","v":0},{"$f":"Rekenoverzicht!AM353","v":0},{"$f":"Rekenoverzicht!AN353","v":0},{"$f":"Rekenoverzicht!AO353","v":0},{"$f":"Rekenoverzicht!AP353","v":0},{"$f":"Rekenoverzicht!AQ353","v":0},{"$f":"Rekenoverzicht!AR353","v":0},{"$f":"Rekenoverzicht!AS353","v":0},{"$f":"Rekenoverzicht!AT353","v":0},{"$f":"Rekenoverzicht!AU353","v":0},{"$f":"Rekenoverzicht!AV353","v":0},{"$f":"Rekenoverzicht!AW353","v":0},{"$f":"Rekenoverzicht!AX353","v":0},{"$f":"Rekenoverzicht!AY353","v":0},{"$f":"Rekenoverzicht!AZ353","v":0},{"$f":"Rekenoverzicht!BA353","v":0},{"$f":"Rekenoverzicht!BB353","v":0},{"$f":"Rekenoverzicht!BC353","v":0},{"$f":"Rekenoverzicht!BD353","v":0},{"$f":"Rekenoverzicht!BE353","v":0},{"$f":"Rekenoverzicht!BF353","v":0},{"$f":"Rekenoverzicht!BG353","v":0},{"$f":"Rekenoverzicht!BH353","v":0},{"$f":"Rekenoverzicht!BI353","v":0},{"$f":"Rekenoverzicht!BJ353","v":0},{"$f":"Rekenoverzicht!BK353","v":0},{"$f":"Rekenoverzicht!BL353","v":0},{"$f":"Rekenoverzicht!BM353","v":0},{"$f":"Rekenoverzicht!BN353","v":0},{"$f":"Rekenoverzicht!BO353","v":0},{"$f":"Rekenoverzicht!BP353","v":0},{"$f":"Rekenoverzicht!BQ353","v":0},{"$f":"Rekenoverzicht!BR353","v":0},{"$f":"Rekenoverzicht!BS353","v":0},{"$f":"Rekenoverzicht!BT353","v":0}]
[]
[null,null,null,"Vermogen",null,null,null,"Totaal"]
[null,null,null,null,"Totaal vermogen kleinverbruik grondgebonden",null,"kW",{"$f":"'Overzicht Invoer'!$H$135*Uitgangspunten!$G$157","v":2090}]
[null,null,null,null,"Totaal vermogen kleinverbruik gestapeld",null,"kW",{"$f":"'Overzicht Invoer'!$H$141*Uitgangspunten!$G$158","v":1350}]
[null,null,null,null,"Totaal vermogen kleinverbruik collectief",null,"kW",{"$f":"SUM('Overzicht Invoer'!$M$163:$BT$163)","v":0}]
[null,null,null,null,"Totaal vermogen kleinverbruik utiliteit",null,"kW",{"$f":"SUM('Overzicht Invoer'!$M$177:$BT$177)","v":0}]

{"sheet":"Resultaten","index":8,"n_rows":109,"n_cols":41,"rows_kept":109,"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,null,null,null,null,null,null,null,null,"Let op: Bedragen exclusief BTW"]
[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,{"$f":"IF(AND(COUNTIF(Uitgangspunten!I161:I172,FALSE)=0,COUNTIF('Aantallen & Fasering'!M124:M125,FALSE)=0,COUNTIF('Aantallen & Fasering'!L134:L137,FALSE)=0),TRUE,FALSE)","v":true}]
[]
[null,null,null,null,null,"Summary Result",null,null,null,null,null,"Per aansluiting"]
[null,null,null,null,null,"Bruto investering",null,null,{"$f":" SUM('Overzicht Invoer'!F44:F47)\n+ ('Overzicht Invoer'!F50+'Overzicht Invoer'!F53+'Overzicht Invoer'!F57) * 'Overzicht Invoer'!H135\n+ ('Overzicht Invoer'!F51+'Overzicht Invoer'!F54+'Overzicht Invoer'!F58) * 'Overzicht Invoer'!H141\n+ ('Overzicht Invoer'!F55+'Overzicht Invoer'!F59) * 'Overzicht Invoer'!F160 + SUM('Overzicht Invoer'!M149:BT149)\n+ ('Overzicht Invoer'!F56+'Overzicht Invoer'!F60) * 'Overzicht Invoer'!F174 + SUM('Overzicht Invoer'!M167:BT167)","v":15931400},null,null,"Bruto investering",null,null,{"$f":"I10/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":15931.4}]
[null,null,null,null,null,"KDB",null,null,{"$f":" ('Overzicht Invoer'!H135 * Uitgangspunten!G48)+('Overzicht Invoer'!H141 * Uitgangspunten!G49)","v":-6608603.0900840163},null,null,"KDB",null,null,{"$f":"I11/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-6608.603090084016}]
[null,null,null,null,null,"AB",null,null,{"$f":"('Overzicht Invoer'!H135+'Overzicht Invoer'!H141)*Uitgangspunten!G52+SUM('Overzicht Invoer'!M152:BT152)+SUM('Overzicht Invoer'!M170:BT170)","v":4098000},null,null,"AB",null,null,{"$f":"I12/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":4098}]
[null,null,null,null,null,"Netto investering",null,null,{"$f":"I10 - I11 - I12","v":18442003.090084016},null,null,"Netto investering",null,null,{"$f":"I13/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":18442.003090084017}]
[]
[null,null,null,null,null,"IRR",null,null,{"$f":"'Financial Statement'!F65","v":4.6388000000000096E-2},null,null,"Kosten per aansluiting, cumulatief"]
[null,null,null,null,null,"NCW",null,null,{"$f":" 'Financial Statement'!F$66","v":7.6834112405776978E-9},null,null,{"$f":"'Financial Statement'!E45","v":"Totaal Capex infra en bron"},null,null,{"$f":"-'Financial Statement'!H45/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":11342.430459648}]
[null,null,null,null,null,"Terugverdientijd",null,null,{"$f":" 'Financial Statement'!F$67","v":19},null,null,{"$f":"'Financial Statement'!E46","v":"Totaal Capex KV"},null,null,{"$f":"-'Financial Statement'!H46/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":6628.6154406511187}]
[null,null,null,null,null,"Vereist projectrendement",null,null,{"$f":"Uitgangspunten!G37","v":0},null,null,{"$f":"'Financial Statement'!E47","v":"Totaal Capex Coll"},null,null,{"$f":"-'Financial Statement'!H47/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financial Statement'!E18","v":"Totaal Warmtekosten"},null,null,{"$f":"'Financial Statement'!H18/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7362.1694543939739}]
[null,null,null,null,null,"Bedragen exclusief BTW",null,null,null,null,null,"Totaal Opex",null,null,{"$f":"-'Financial Statement'!H21/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":10205.115507619912}]
[null,null,null,null,null,null,null,null,null,null,null,"Totaal inkomsten per Individuele aansluiting",null,null,{"$f":"('Financial Statement'!H11+'Financial Statement'!H12)/('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":60814.382591007314}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Bedragen exclusief BTW"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Beknopt overzicht financien gedurende eerste 30 jaar"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Aantallen & Fasering'!$F$10","v":2022},{"$f":"K35+1","v":2023},{"$f":"L35+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,null,null,null,{"$f":"'Financial Statement'!E50","v":"Kasstroom"},null,{"$f":"'Financial Statement'!G50","v":"€"},{"$f":"'Financial Statement'!H50","v":16784006.703336578},null,null,{"$f":"'Financial Statement'!M50","v":-1508720.6180168032},{"$f":"'Financial Statement'!N50","v":-4854552.7572177472},{"$f":"'Financial Statement'!O50","v":-4750233.2243334074},{"$f":"'Financial Statement'!P50","v":-4758098.9945723955},{"$f":"'Financial Statement'!Q50","v":-601546.20982488967},{"$f":"'Financial Statement'!R50","v":1062989.9909088635},{"$f":"'Financial Statement'!S50","v":1078856.6528650941},{"$f":"'Financial Statement'!T50","v":1095002.2959362122},{"$f":"'Financial Statement'!U50","v":1111431.732702032},{"$f":"'Financial Statement'!V50","v":1128149.8566531122},{"$f":"'Financial Statement'!W50","v":1145161.6435021576},{"$f":"'Financial Statement'!X50","v":1162472.152515505},{"$f":"'Financial Statement'!Y50","v":1180086.5278649889},{"$f":"'Financial Statement'!Z50","v":1198010.0000004475},{"$f":"'Financial Statement'!AA50","v":1216247.8870431813},{"$f":"'Financial Statement'!AB50","v":1234805.5962006266},{"$f":"'Financial Statement'!AC50","v":983197.40699192206},{"$f":"'Financial Statement'!AD50","v":998249.27967345971},{"$f":"'Financial Statement'!AE50","v":1013554.5037626801},{"$f":"'Financial Statement'!AF50","v":1029117.1925668181},{"$f":"'Financial Statement'!AG50","v":1044941.5225848344},{"$f":"'Financial Statement'!AH50","v":1359675.8958503045},{"$f":"'Financial Statement'!AI50","v":1380631.552015844},{"$f":"'Financial Statement'!AJ50","v":1401953.6720567811},{"$f":"'Financial Statement'!AK50","v":1423648.532265669},{"$f":"'Financial Statement'!AL50","v":1445722.5134012063},{"$f":"'Financial Statement'!AM50","v":1468182.1023563768},{"$f":"'Financial Statement'!AN50","v":1491033.8938515102},{"$f":"'Financial Statement'!AO50","v":1514284.5921526251},{"$f":"'Financial Statement'!AP50","v":1537941.0128153604},{"$f":"'Financial Statement'!AQ50","v":2551810.4987642085}]
[null,null,null,null,{"$f":"'Financial Statement'!E53","v":"Cumulatieve kasstroom"},null,{"$f":"'Financial Statement'!G53","v":"€"},{"$f":"'Financial Statement'!H53","v":0},null,null,{"$f":"'Financial Statement'!M53","v":-1508720.6180168032},{"$f":"'Financial Statement'!N53","v":-6363273.3752345499},{"$f":"'Financial Statement'!O53","v":-11113506.599567957},{"$f":"'Financial Statement'!P53","v":-15871605.594140353},{"$f":"'Financial Statement'!Q53","v":-16473151.803965243},{"$f":"'Financial Statement'!R53","v":-15410161.81305638},{"$f":"'Financial Statement'!S53","v":-14331305.160191286},{"$f":"'Financial Statement'!T53","v":-13236302.864255074},{"$f":"'Financial Statement'!U53","v":-12124871.131553043},{"$f":"'Financial Statement'!V53","v":-10996721.27489993},{"$f":"'Financial Statement'!W53","v":-9851559.6313977726},{"$f":"'Financial Statement'!X53","v":-8689087.4788822681},{"$f":"'Financial Statement'!Y53","v":-7509000.9510172792},{"$f":"'Financial Statement'!Z53","v":-6310990.9510168321},{"$f":"'Financial Statement'!AA53","v":-5094743.0639736503},{"$f":"'Financial Statement'!AB53","v":-3859937.467773024},{"$f":"'Financial Statement'!AC53","v":-2876740.0607811017},{"$f":"'Financial Statement'!AD53","v":-1878490.781107642},{"$f":"'Financial Statement'!AE53","v":-864936.27734496188},{"$f":"'Financial Statement'!AF53","v":164180.91522185621},{"$f":"'Financial Statement'!AG53","v":1209122.4378066906},{"$f":"'Financial Statement'!AH53","v":2568798.3336569951},{"$f":"'Financial Statement'!AI53","v":3949429.8856728394},{"$f":"'Financial Statement'!AJ53","v":5351383.5577296205},{"$f":"'Financial Statement'!AK53","v":6775032.0899952892},{"$f":"'Financial Statement'!AL53","v":8220754.6033964958},{"$f":"'Financial Statement'!AM53","v":9688936.7057528719},{"$f":"'Financial Statement'!AN53","v":11179970.599604383},{"$f":"'Financial Statement'!AO53","v":12694255.191757008},{"$f":"'Financial Statement'!AP53","v":14232196.204572368},{"$f":"'Financial Statement'!AQ53","v":16784006.703336578}]
[]
[null,null,null,null,{"$f":"'Financial Statement'!E31","v":"EBT"},null,{"$f":"'Financial Statement'!G31","v":"€"},{"$f":"'Financial Statement'!H31","v":24657172.985579461},null,null,{"$f":"'Financial Statement'!M31","v":0},{"$f":"'Financial Statement'!N31","v":398876.49491307058},{"$f":"'Financial Statement'!O31","v":436979.61254017474},{"$f":"'Financial Statement'!P31","v":477708.67242680961},{"$f":"'Financial Statement'!Q31","v":565291.77366200369},{"$f":"'Financial Statement'!R31","v":524848.1745778278},{"$f":"'Financial Statement'!S31","v":546231.81602827343},{"$f":"'Financial Statement'!T31","v":567991.44280875591},{"$f":"'Financial Statement'!U31","v":590133.54087589844},{"$f":"'Financial Statement'!V31","v":612664.70523045398},{"$f":"'Financial Statement'!W31","v":635591.64168469305},{"$f":"'Financial Statement'!X31","v":658921.16865685931},{"$f":"'Financial Statement'!Y31","v":682660.21899309102},{"$f":"'Financial Statement'!Z31","v":706815.84181715944},{"$f":"'Financial Statement'!AA31","v":731395.2044084447},{"$f":"'Financial Statement'!AB31","v":756405.59410850564},{"$f":"'Financial Statement'!AC31","v":794827.75358999078},{"$f":"'Financial Statement'!AD31","v":816145.74294090027},{"$f":"'Financial Statement'!AE31","v":837825.82517054211},{"$f":"'Financial Statement'!AF31","v":859873.95679832529},{"$f":"'Financial Statement'!AG31","v":882296.18776728399},{"$f":"'Financial Statement'!AH31","v":890775.05451156513},{"$f":"'Financial Statement'!AI31","v":919017.17872388253},{"$f":"'Financial Statement'!AJ31","v":947753.189560725},{"$f":"'Financial Statement'!AK31","v":976991.54563739302},{"$f":"'Financial Statement'!AL31","v":1006740.8463591415},{"$f":"'Financial Statement'!AM31","v":1037009.8341693444},{"$f":"'Financial Statement'!AN31","v":1067807.3968312496},{"$f":"'Financial Statement'!AO31","v":1099142.5697438032},{"$f":"'Financial Statement'!AP31","v":1131024.5382919642},{"$f":"'Financial Statement'!AQ31","v":2497425.462751328}]
[null,null,null,null,{"$f":"'Financial Statement'!E27","v":"EBIT"},null,{"$f":"'Financial Statement'!G27","v":"€"},{"$f":"'Financial Statement'!H27","v":24657172.985579461},null,null,{"$f":"'Financial Statement'!M27","v":0},{"$f":"'Financial Statement'!N27","v":398876.49491307058},{"$f":"'Financial Statement'!O27","v":436979.61254017474},{"$f":"'Financial Statement'!P27","v":477708.67242680961},{"$f":"'Financial Statement'!Q27","v":565291.77366200369},{"$f":"'Financial Statement'!R27","v":524848.1745778278},{"$f":"'Financial Statement'!S27","v":546231.81602827343},{"$f":"'Financial Statement'!T27","v":567991.44280875591},{"$f":"'Financial Statement'!U27","v":590133.54087589844},{"$f":"'Financial Statement'!V27","v":612664.70523045398},{"$f":"'Financial Statement'!W27","v":635591.64168469305},{"$f":"'Financial Statement'!X27","v":658921.16865685931},{"$f":"'Financial Statement'!Y27","v":682660.21899309102},{"$f":"'Financial Statement'!Z27","v":706815.84181715944},{"$f":"'Financial Statement'!AA27","v":731395.2044084447},{"$f":"'Financial Statement'!AB27","v":756405.59410850564},{"$f":"'Financial Statement'!AC27","v":794827.75358999078},{"$f":"'Financial Statement'!AD27","v":816145.74294090027},{"$f":"'Financial Statement'!AE27","v":837825.82517054211},{"$f":"'Financial Statement'!AF27","v":859873.95679832529},{"$f":"'Financial Statement'!AG27","v":882296.18776728399},{"$f":"'Financial Statement'!AH27","v":890775.05451156513},{"$f":"'Financial Statement'!AI27","v":919017.17872388253},{"$f":"'Financial Statement'!AJ27","v":947753.189560725},{"$f":"'Financial Statement'!AK27","v":976991.54563739302},{"$f":"'Financial Statement'!AL27","v":1006740.8463591415},{"$f":"'Financial Statement'!AM27","v":1037009.8341693444},{"$f":"'Financial Statement'!AN27","v":1067807.3968312496},{"$f":"'Financial Statement'!AO27","v":1099142.5697438032},{"$f":"'Financial Statement'!AP27","v":1131024.5382919642},{"$f":"'Financial Statement'!AQ27","v":2497425.462751328}]
[null,null,null,null,{"$f":"'Financial Statement'!E24","v":"Afschrijvingen"},null,"€",{"$f":"'Financial Statement'!H24","v":-16637083.077779783},null,null,{"$f":"'Financial Statement'!M24","v":0},{"$f":"'Financial Statement'!N24","v":-40040},{"$f":"'Financial Statement'!O24","v":-203160.848},{"$f":"'Financial Statement'!P24","v":-369544.11295999994},{"$f":"'Financial Statement'!Q24","v":-543110.1996415999},{"$f":"'Financial Statement'!R24","v":-586450.78332799987},{"$f":"'Financial Statement'!S24","v":-586450.78332799987},{"$f":"'Financial Statement'!T24","v":-586450.78332799987},{"$f":"'Financial Statement'!U24","v":-586450.78332799987},{"$f":"'Financial Statement'!V24","v":-586450.78332799987},{"$f":"'Financial Statement'!W24","v":-586450.78332799987},{"$f":"'Financial Statement'!X24","v":-586450.78332799987},{"$f":"'Financial Statement'!Y24","v":-586450.78332799987},{"$f":"'Financial Statement'!Z24","v":-586450.78332799987},{"$f":"'Financial Statement'!AA24","v":-586450.78332799987},{"$f":"'Financial Statement'!AB24","v":-586450.78332799987},{"$f":"'Financial Statement'!AC24","v":-573477.44999466662},{"$f":"'Financial Statement'!AD24","v":-578054.25654204213},{"$f":"'Financial Statement'!AE24","v":-582722.59922036517},{"$f":"'Financial Statement'!AF24","v":-587484.3087522547},{"$f":"'Financial Statement'!AG24","v":-592341.25247478194},{"$f":"'Financial Statement'!AH24","v":-611618.94335860782},{"$f":"'Financial Statement'!AI24","v":-611618.94335860782},{"$f":"'Financial Statement'!AJ24","v":-611618.94335860782},{"$f":"'Financial Statement'!AK24","v":-611618.94335860782},{"$f":"'Financial Statement'!AL24","v":-611618.94335860782},{"$f":"'Financial Statement'!AM24","v":-611618.94335860782},{"$f":"'Financial Statement'!AN24","v":-611618.94335860782},{"$f":"'Financial Statement'!AO24","v":-611618.94335860782},{"$f":"'Financial Statement'!AP24","v":-611618.94335860782},{"$f":"'Financial Statement'!AQ24","v":-611618.94335860782}]
[]
[]
[]
[]
[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":-4.1138886944143138E-3},{"$f":" G64 - G62","v":4.5324626860396844E-3},{"$f":" H63 - H62","v":882.93788886684513},{"$f":" H64 - H62","v":-882.9378888668341}]
[null,null,null,null,{"$f":" \"2. Capex aansl (\" & F74 * 100 & \"%; +\" & F73 * 100 & \"%)\"","v":"2. Capex aansl (-10%; +10%)"},null,{"$f":" G68 - G67","v":-2.1580068348070469E-3},{"$f":" G69 - G67","v":2.2514284415497965E-3},{"$f":" H68 - H67","v":451.22984568274558},{"$f":" H69 - H67","v":-451.22984568273796}]
[null,null,null,null,{"$f":" \"3. Opex (\" & F74 * 100 & \"%; +\" & F73 * 100 & \"%)\"","v":"3. Opex (-10%; +10%)"},null,{"$f":" G73 - G72","v":-1.8123841154060738E-3},{"$f":" G74 - G72","v":1.7949602547064902E-3},{"$f":" H73 - H72","v":369.31151069735432},{"$f":" H74 - H72","v":-369.31151069734773}]
[null,null,null,null,{"$f":" \"4. GJ KV (\" & F79 * 100 & \"%; +\" & F78 * 100 & \"%)\"","v":"4. GJ KV (25%; +-25%)"},null,{"$f":" G78 - G77","v":-1.4885865180093827E-2},{"$f":" G79 - G77","v":1.3834147056937196E-2},{"$f":" H78 - H77","v":2927.7731725859867},{"$f":" H79 - H77","v":-2927.7731725859871}]
[null,null,null,null,{"$f":" \"5. GJ Coll. (\" & F84 * 100 & \"%; +\" & F83 * 100 & \"%)\"","v":"5. GJ Coll. (30%; +-30%)"},null,{"$f":" G83 - G82","v":0},{"$f":" G84 - G82","v":0},{"$f":" H83 - H82","v":0},{"$f":" H84 - H82","v":0}]
[null,null,null,null,{"$f":" \"6. Inkoop W (\" & F94 * 100 & \"%; +\" & F93 * 100 & \"%)\"","v":"6. Inkoop W (-25%; +25%)"},null,{"$f":" G93 - G92","v":-3.3037643859534782E-3},{"$f":" G94 - G92","v":3.2492413389433317E-3},{"$f":" H93 - H92","v":670.7792321465131},{"$f":" H94 - H92","v":-670.77923214651082}]
[null,null,null,null,{"$f":" \"7. Extra aansl. (\" & F99 * 100 & \"%; +\" & F98 * 100 & \"%)\"","v":"7. Extra aansl. (25%; +-25%)"},null,{"$f":" G98 - G97","v":-1.7889932470031678E-2},{"$f":" G99 - G97","v":1.343289091483757E-2},{"$f":" H98 - H97","v":3130.6234989104905},{"$f":" H99 - H97","v":-3130.6234989104805}]
[null,null,null,null,{"$f":" \"8. kW aansl Coll. (\" & F104 * 100 & \"%; +\" & F103 * 100 & \"%)\"","v":"8. kW aansl Coll. (30%; +-30%)"},null,{"$f":"G103-G102","v":0},{"$f":" G104 - G102","v":0},{"$f":" H103 - H102","v":0},{"$f":" H104 - H102","v":0}]
[null,null,null,null,{"$f":" \"9. Vastrecht (\" & F109 * 100 & \"%; +\" & F108 * 100 & \"%)\"","v":"9. Vastrecht (10%; +-10%)"},null,{"$f":" G108 - G107","v":-2.8761491155335772E-3},{"$f":" G109 - G107","v":2.8317715549506239E-3},{"$f":" H108 - H107","v":584.29808535270934},{"$f":" H109 - H107","v":-584.29808535270513}]
[]
[]
[null,null,null,null,"Sensitivities",null,"IRR","AB+KDB"]
[]
[null,null,null,null,"1. Capex Hoofddistributietracé"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" - 'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",0.1,4.2274111305585782E-2,882.9378888668374]
[null,null,null,null,"laag",-0.1,5.092046268603978E-2,-882.93788886684183]
[]
[null,null,null,null,"2. Capex KV & Collectief"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" -'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",0.1,4.4229993165193049E-2,451.2298456827379]
[null,null,null,null,"laag",-0.1,4.8639428441549892E-2,-451.22984568274563]
[]
[null,null,null,null,"3. Opex"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" -'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",0.1,4.4575615884594022E-2,369.31151069734665]
[null,null,null,null,"laag",-0.1,4.8182960254706586E-2,-369.3115106973554]
[]
[null,null,null,null,"4. GJ verbruiken KV"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" -'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",-0.25,3.1502134819906269E-2,2927.773172585979]
[null,null,null,null,"laag",0.25,6.0222147056937292E-2,-2927.7731725859949]
[]
[null,null,null,null,"5a. GJ verbruiken Collectief"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" -'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",-0.3,4.6388000000000096E-2,-7.6834112405776981E-12]
[null,null,null,null,"laag",0.3,4.6388000000000096E-2,-7.6834112405776981E-12]
[]
[null,null,null,null,"5b. GJ verbruiken Utiliteit"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" -'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",-0.3,4.6388000000000096E-2,-7.6834112405776981E-12]
[null,null,null,null,"laag",0.3,4.6388000000000096E-2,-7.6834112405776981E-12]
[]
[null,null,null,null,"6. Inkoopprijs warmte"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" -'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",0.25,4.3084235614046618E-2,670.77923214650536]
[null,null,null,null,"laag",-0.25,4.9637241338943427E-2,-670.77923214651855]
[]
[null,null,null,null,"7. Extra particuliere aansluitingen (in % van aantal kleinverbruik)"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" -'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",-0.25,2.8498067529968418E-2,3130.6234989104828]
[null,null,null,null,"laag",0.25,5.9820890914837666E-2,-3130.6234989104883]
[]
[null,null,null,null,"8. Impact afwijkende vermogen Collectief"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" -'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",-0.3,4.6388000000000096E-2,-7.6834112405776981E-12]
[null,null,null,null,"laag",0.3,4.6388000000000096E-2,-7.6834112405776981E-12]
[]
[null,null,null,null,"9. Vastrecht KV"]
[null,null,null,null,"midden",null,{"$f":" 'Financial Statement'!F$65","v":4.6388000000000096E-2},{"$f":" -'Financial Statement'!F$66 / ('Overzicht Invoer'!H135+'Overzicht Invoer'!H141+'Overzicht Invoer'!F160+'Overzicht Invoer'!F174)","v":-7.6834112405776981E-12}]
[null,null,null,null,"hoog",-0.1,4.3511850884466519E-2,584.29808535270161]
[null,null,null,null,"laag",0.1,4.921977155495072E-2,-584.29808535271286]

{"sheet":"Berekeningen Watervalgrafiek","index":9,"n_rows":87,"n_cols":69,"rows_kept":87,"cut":false,"hidden":true,"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,{"$f":"'Overzicht Invoer'!M119","v":2022},{"$f":"'Overzicht Invoer'!N119","v":2023},{"$f":"'Overzicht Invoer'!O119","v":2024},{"$f":"'Overzicht Invoer'!P119","v":2025},{"$f":"'Overzicht Invoer'!Q119","v":2026},{"$f":"'Overzicht Invoer'!R119","v":2027},{"$f":"'Overzicht Invoer'!S119","v":2028},{"$f":"'Overzicht Invoer'!T119","v":2029},{"$f":"'Overzicht Invoer'!U119","v":2030},{"$f":"'Overzicht Invoer'!V119","v":2031},{"$f":"'Overzicht Invoer'!W119","v":2032},{"$f":"'Overzicht Invoer'!X119","v":2033},{"$f":"'Overzicht Invoer'!Y119","v":2034},{"$f":"'Overzicht Invoer'!Z119","v":2035},{"$f":"'Overzicht Invoer'!AA119","v":2036},{"$f":"'Overzicht Invoer'!AB119","v":2037},{"$f":"'Overzicht Invoer'!AC119","v":2038},{"$f":"'Overzicht Invoer'!AD119","v":2039},{"$f":"'Overzicht Invoer'!AE119","v":2040},{"$f":"'Overzicht Invoer'!AF119","v":2041},{"$f":"'Overzicht Invoer'!AG119","v":2042},{"$f":"'Overzicht Invoer'!AH119","v":2043},{"$f":"'Overzicht Invoer'!AI119","v":2044},{"$f":"'Overzicht Invoer'!AJ119","v":2045},{"$f":"'Overzicht Invoer'!AK119","v":2046},{"$f":"'Overzicht Invoer'!AL119","v":2047},{"$f":"'Overzicht Invoer'!AM119","v":2048},{"$f":"'Overzicht Invoer'!AN119","v":2049},{"$f":"'Overzicht Invoer'!AO119","v":2050},{"$f":"'Overzicht Invoer'!AP119","v":2051},{"$f":"'Overzicht Invoer'!AQ119","v":2052},{"$f":"'Overzicht Invoer'!AR119","v":2053},{"$f":"'Overzicht Invoer'!AS119","v":2054},{"$f":"'Overzicht Invoer'!AT119","v":2055},{"$f":"'Overzicht Invoer'!AU119","v":2056},{"$f":"'Overzicht Invoer'!AV119","v":2057},{"$f":"'Overzicht Invoer'!AW119","v":2058},{"$f":"'Overzicht Invoer'!AX119","v":2059},{"$f":"'Overzicht Invoer'!AY119","v":2060},{"$f":"'Overzicht Invoer'!AZ119","v":2061},{"$f":"'Overzicht Invoer'!BA119","v":2062},{"$f":"'Overzicht Invoer'!BB119","v":2063},{"$f":"'Overzicht Invoer'!BC119","v":2064},{"$f":"'Overzicht Invoer'!BD119","v":2065},{"$f":"'Overzicht Invoer'!BE119","v":2066},{"$f":"'Overzicht Invoer'!BF119","v":2067},{"$f":"'Overzicht Invoer'!BG119","v":2068},{"$f":"'Overzicht Invoer'!BH119","v":2069},{"$f":"'Overzicht Invoer'!BI119","v":2070},{"$f":"'Overzicht Invoer'!BJ119","v":2071},{"$f":"'Overzicht Invoer'!BK119","v":2072},{"$f":"'Overzicht Invoer'!BL119","v":2073},{"$f":"'Overzicht Invoer'!BM119","v":2074},{"$f":"'Overzicht Invoer'!BN119","v":2075},{"$f":"'Overzicht Invoer'!BO119","v":2076},{"$f":"'Overzicht Invoer'!BP119","v":2077},{"$f":"'Overzicht Invoer'!BQ119","v":2078},{"$f":"'Overzicht Invoer'!BR119","v":2079},{"$f":"'Overzicht Invoer'!BS119","v":2080},{"$f":"'Overzicht Invoer'!BT119","v":2081}]
[null,null,null,null,"Counter",null,null,null,null,{"$f":"'Overzicht Invoer'!M120","v":1},{"$f":"'Overzicht Invoer'!N120","v":2},{"$f":"'Overzicht Invoer'!O120","v":3},{"$f":"'Overzicht Invoer'!P120","v":4},{"$f":"'Overzicht Invoer'!Q120","v":5},{"$f":"'Overzicht Invoer'!R120","v":6},{"$f":"'Overzicht Invoer'!S120","v":7},{"$f":"'Overzicht Invoer'!T120","v":8},{"$f":"'Overzicht Invoer'!U120","v":9},{"$f":"'Overzicht Invoer'!V120","v":10},{"$f":"'Overzicht Invoer'!W120","v":11},{"$f":"'Overzicht Invoer'!X120","v":12},{"$f":"'Overzicht Invoer'!Y120","v":13},{"$f":"'Overzicht Invoer'!Z120","v":14},{"$f":"'Overzicht Invoer'!AA120","v":15},{"$f":"'Overzicht Invoer'!AB120","v":16},{"$f":"'Overzicht Invoer'!AC120","v":17},{"$f":"'Overzicht Invoer'!AD120","v":18},{"$f":"'Overzicht Invoer'!AE120","v":19},{"$f":"'Overzicht Invoer'!AF120","v":20},{"$f":"'Overzicht Invoer'!AG120","v":21},{"$f":"'Overzicht Invoer'!AH120","v":22},{"$f":"'Overzicht Invoer'!AI120","v":23},{"$f":"'Overzicht Invoer'!AJ120","v":24},{"$f":"'Overzicht Invoer'!AK120","v":25},{"$f":"'Overzicht Invoer'!AL120","v":26},{"$f":"'Overzicht Invoer'!AM120","v":27},{"$f":"'Overzicht Invoer'!AN120","v":28},{"$f":"'Overzicht Invoer'!AO120","v":29},{"$f":"'Overzicht Invoer'!AP120","v":30},{"$f":"'Overzicht Invoer'!AQ120","v":31},{"$f":"'Overzicht Invoer'!AR120","v":32},{"$f":"'Overzicht Invoer'!AS120","v":33},{"$f":"'Overzicht Invoer'!AT120","v":34},{"$f":"'Overzicht Invoer'!AU120","v":35},{"$f":"'Overzicht Invoer'!AV120","v":36},{"$f":"'Overzicht Invoer'!AW120","v":37},{"$f":"'Overzicht Invoer'!AX120","v":38},{"$f":"'Overzicht Invoer'!AY120","v":39},{"$f":"'Overzicht Invoer'!AZ120","v":40},{"$f":"'Overzicht Invoer'!BA120","v":41},{"$f":"'Overzicht Invoer'!BB120","v":42},{"$f":"'Overzicht Invoer'!BC120","v":43},{"$f":"'Overzicht Invoer'!BD120","v":44},{"$f":"'Overzicht Invoer'!BE120","v":45},{"$f":"'Overzicht Invoer'!BF120","v":46},{"$f":"'Overzicht Invoer'!BG120","v":47},{"$f":"'Overzicht Invoer'!BH120","v":48},{"$f":"'Overzicht Invoer'!BI120","v":49},{"$f":"'Overzicht Invoer'!BJ120","v":50},{"$f":"'Overzicht Invoer'!BK120","v":51},{"$f":"'Overzicht Invoer'!BL120","v":52},{"$f":"'Overzicht Invoer'!BM120","v":53},{"$f":"'Overzicht Invoer'!BN120","v":54},{"$f":"'Overzicht Invoer'!BO120","v":55},{"$f":"'Overzicht Invoer'!BP120","v":56},{"$f":"'Overzicht Invoer'!BQ120","v":57},{"$f":"'Overzicht Invoer'!BR120","v":58},{"$f":"'Overzicht Invoer'!BS120","v":59},{"$f":"'Overzicht Invoer'!BT120","v":60}]
[null,null,null,null,"Discontovoet",null,{"$f":"'Financial Statement'!$F$59","v":4.6388000000000006E-2}]
["INVESTERINGEN",null,null,null,null,"Totaal","Netto Contante Waarde"]
[]
[null,null,null,null,"Investeringen",{"$f":"SUM(J10:BQ10)","v":-17971045.900299121},{"$f":"(1+$G$7)*NPV($G$7,J10:BQ10)","v":-15755542.472959843},null,null,{"$f":"SUM(J12:J16)","v":-1006600},{"$f":"SUM(K12:K16)","v":-4695133.4399999995},-4789036.1087999996,-5000471.5236479994,-1089576.2122559999,0,0,0,0,0,0,0,0,0,0,0,-267144.09821063309,-272486.98017484578,-277936.7197783427,-283495.4541739095,-289165.36325738771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Infra en bron",{"$f":"SUM(J12:BQ12)","v":-11342430.459648},{"$f":"(1+$G$7)*NPV($G$7,J12:BQ12)","v":-10355273.315806886},null,null,{"$f":"Rekenoverzicht!M48","v":0},{"$f":"Rekenoverzicht!N48","v":-3668401.44},{"$f":"Rekenoverzicht!O48","v":-3741769.4687999999},{"$f":"Rekenoverzicht!P48","v":-3932259.5508479998},{"$f":"Rekenoverzicht!Q48","v":0},{"$f":"Rekenoverzicht!R48","v":0},{"$f":"Rekenoverzicht!S48","v":0},{"$f":"Rekenoverzicht!T48","v":0},{"$f":"Rekenoverzicht!U48","v":0},{"$f":"Rekenoverzicht!V48","v":0},{"$f":"Rekenoverzicht!W48","v":0},{"$f":"Rekenoverzicht!X48","v":0},{"$f":"Rekenoverzicht!Y48","v":0},{"$f":"Rekenoverzicht!Z48","v":0},{"$f":"Rekenoverzicht!AA48","v":0},{"$f":"Rekenoverzicht!AB48","v":0},{"$f":"Rekenoverzicht!AC48","v":0},{"$f":"Rekenoverzicht!AD48","v":0},{"$f":"Rekenoverzicht!AE48","v":0},{"$f":"Rekenoverzicht!AF48","v":0},{"$f":"Rekenoverzicht!AG48","v":0},{"$f":"Rekenoverzicht!AH48","v":0},{"$f":"Rekenoverzicht!AI48","v":0},{"$f":"Rekenoverzicht!AJ48","v":0},{"$f":"Rekenoverzicht!AK48","v":0},{"$f":"Rekenoverzicht!AL48","v":0},{"$f":"Rekenoverzicht!AM48","v":0},{"$f":"Rekenoverzicht!AN48","v":0},{"$f":"Rekenoverzicht!AO48","v":0},{"$f":"Rekenoverzicht!AP48","v":0},{"$f":"Rekenoverzicht!AQ48","v":0},{"$f":"Rekenoverzicht!AR48","v":0},{"$f":"Rekenoverzicht!AS48","v":0},{"$f":"Rekenoverzicht!AT48","v":0},{"$f":"Rekenoverzicht!AU48","v":0},{"$f":"Rekenoverzicht!AV48","v":0},{"$f":"Rekenoverzicht!AW48","v":0},{"$f":"Rekenoverzicht!AX48","v":0},{"$f":"Rekenoverzicht!AY48","v":0},{"$f":"Rekenoverzicht!AZ48","v":0},{"$f":"Rekenoverzicht!BA48","v":0},{"$f":"Rekenoverzicht!BB48","v":0},{"$f":"Rekenoverzicht!BC48","v":0},{"$f":"Rekenoverzicht!BD48","v":0},{"$f":"Rekenoverzicht!BE48","v":0},{"$f":"Rekenoverzicht!BF48","v":0},{"$f":"Rekenoverzicht!BG48","v":0},{"$f":"Rekenoverzicht!BH48","v":0},{"$f":"Rekenoverzicht!BI48","v":0},{"$f":"Rekenoverzicht!BJ48","v":0},{"$f":"Rekenoverzicht!BK48","v":0},{"$f":"Rekenoverzicht!BL48","v":0},{"$f":"Rekenoverzicht!BM48","v":0},{"$f":"Rekenoverzicht!BN48","v":0},{"$f":"Rekenoverzicht!BO48","v":0},{"$f":"Rekenoverzicht!BP48","v":0},{"$f":"Rekenoverzicht!BQ48","v":0},{"$f":"Rekenoverzicht!BR48","v":0},{"$f":"Rekenoverzicht!BS48","v":0},{"$f":"Rekenoverzicht!BT48","v":0}]
[null,null,null,null,"Aansluitkosten grondgebonden",{"$f":"SUM(J13:BQ13)","v":-4427972.3145655589},{"$f":"(1+$G$7)*NPV($G$7,J13:BQ13)","v":-3717511.5485666567},null,null,{"$f":"- (Rekenoverzicht!M58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!M71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!M84*(1+Rekenoverzicht!$F$79))","v":-717300},{"$f":"- (Rekenoverzicht!N58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!N71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!N84*(1+Rekenoverzicht!$F$79))","v":-731646},{"$f":"- (Rekenoverzicht!O58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!O71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!O84*(1+Rekenoverzicht!$F$79))","v":-746278.92},{"$f":"- (Rekenoverzicht!P58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!P71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!P84*(1+Rekenoverzicht!$F$79))","v":-761204.49839999992},{"$f":"- (Rekenoverzicht!Q58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!Q71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!Q84*(1+Rekenoverzicht!$F$79))","v":-776428.588368},{"$f":"- (Rekenoverzicht!R58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!R71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!R84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!S58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!S71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!S84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!T58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!T71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!T84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!U58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!U71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!U84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!V58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!V71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!V84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!W58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!W71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!W84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!X58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!X71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!X84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!Y58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!Y71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!Y84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!Z58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!Z71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!Z84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AA58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AA71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AA84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AB58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AB71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AB84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AC58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AC71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AC84*(1+Rekenoverzicht!$F$79))","v":-133572.04910531655},{"$f":"- (Rekenoverzicht!AD58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AD71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AD84*(1+Rekenoverzicht!$F$79))","v":-136243.49008742289},{"$f":"- (Rekenoverzicht!AE58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AE71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AE84*(1+Rekenoverzicht!$F$79))","v":-138968.35988917135},{"$f":"- (Rekenoverzicht!AF58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AF71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AF84*(1+Rekenoverzicht!$F$79))","v":-141747.72708695475},{"$f":"- (Rekenoverzicht!AG58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AG71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AG84*(1+Rekenoverzicht!$F$79))","v":-144582.68162869386},{"$f":"- (Rekenoverzicht!AH58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AH71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AH84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AI58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AI71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AI84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AJ58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AJ71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AJ84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AK58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AK71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AK84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AL58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AL71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AL84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AM58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AM71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AM84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AN58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AN71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AN84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AO58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AO71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AO84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AP58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AP71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AP84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AQ58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AQ71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AQ84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AR58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AR71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AR84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AS58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AS71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AS84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AT58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AT71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AT84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AU58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AU71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AU84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AV58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AV71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AV84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AW58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AW71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AW84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AX58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AX71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AX84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AY58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AY71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AY84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AZ58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AZ71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AZ84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BA58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BA71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BA84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BB58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BB71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BB84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BC58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BC71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BC84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BD58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BD71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BD84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BE58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BE71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BE84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BF58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BF71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BF84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BG58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BG71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BG84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BH58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BH71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BH84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BI58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BI71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BI84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BJ58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BJ71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BJ84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BK58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BK71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BK84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BL58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BL71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BL84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BM58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BM71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BM84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BN58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BN71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BN84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BO58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BO71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BO84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BP58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BP71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BP84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BQ58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BQ71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BQ84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BR58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BR71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BR84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BS58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BS71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BS84*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BT58*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BT71*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BT84*(1+Rekenoverzicht!$F$79))","v":0}]
[null,null,null,null,"Aansluitkosten gestapeld",-2200643.1260855594,-1682757.6085863018,null,null,{"$f":"- (Rekenoverzicht!M59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!M72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!M85*(1+Rekenoverzicht!$F$79))","v":-289300},{"$f":"- (Rekenoverzicht!N59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!N72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!N85*(1+Rekenoverzicht!$F$79))","v":-295086},{"$f":"- (Rekenoverzicht!O59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!O72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!O85*(1+Rekenoverzicht!$F$79))","v":-300987.71999999997},{"$f":"- (Rekenoverzicht!P59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!P72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!P85*(1+Rekenoverzicht!$F$79))","v":-307007.47439999995},{"$f":"- (Rekenoverzicht!Q59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!Q72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!Q85*(1+Rekenoverzicht!$F$79))","v":-313147.62388800003},{"$f":"- (Rekenoverzicht!R59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!R72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!R85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!S59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!S72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!S85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!T59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!T72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!T85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!U59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!U72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!U85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!V59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!V72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!V85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!W59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!W72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!W85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!X59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!X72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!X85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!Y59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!Y72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!Y85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!Z59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!Z72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!Z85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AA59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AA72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AA85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AB59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AB72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AB85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AC59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AC72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AC85*(1+Rekenoverzicht!$F$79))","v":-133572.04910531655},{"$f":"- (Rekenoverzicht!AD59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AD72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AD85*(1+Rekenoverzicht!$F$79))","v":-136243.49008742289},{"$f":"- (Rekenoverzicht!AE59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AE72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AE85*(1+Rekenoverzicht!$F$79))","v":-138968.35988917135},{"$f":"- (Rekenoverzicht!AF59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AF72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AF85*(1+Rekenoverzicht!$F$79))","v":-141747.72708695475},{"$f":"- (Rekenoverzicht!AG59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AG72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AG85*(1+Rekenoverzicht!$F$79))","v":-144582.68162869386},{"$f":"- (Rekenoverzicht!AH59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AH72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AH85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AI59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AI72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AI85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AJ59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AJ72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AJ85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AK59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AK72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AK85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AL59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AL72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AL85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AM59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AM72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AM85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AN59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AN72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AN85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AO59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AO72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AO85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AP59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AP72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AP85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AQ59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AQ72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AQ85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AR59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AR72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AR85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AS59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AS72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AS85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AT59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AT72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AT85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AU59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AU72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AU85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AV59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AV72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AV85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AW59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AW72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AW85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AX59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AX72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AX85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AY59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AY72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AY85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!AZ59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!AZ72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!AZ85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BA59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BA72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BA85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BB59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BB72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BB85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BC59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BC72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BC85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BD59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BD72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BD85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BE59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BE72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BE85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BF59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BF72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BF85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BG59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BG72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BG85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BH59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BH72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BH85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BI59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BI72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BI85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BJ59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BJ72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BJ85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BK59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BK72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BK85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BL59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BL72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BL85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BM59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BM72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BM85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BN59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BN72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BN85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BO59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BO72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BO85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BP59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BP72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BP85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BQ59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BQ72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BQ85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BR59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BR72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BR85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BS59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BS72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BS85*(1+Rekenoverzicht!$F$79))","v":0},{"$f":"- (Rekenoverzicht!BT59*(1+Rekenoverzicht!$F$55) + Rekenoverzicht!BT72*(1+Rekenoverzicht!$F$66) + Rekenoverzicht!BT85*(1+Rekenoverzicht!$F$79))","v":0}]
[null,null,null,null,"Aansluitkosten collectief",0,0,null,null,{"$f":"Rekenoverzicht!M119","v":0},{"$f":"Rekenoverzicht!N119","v":0},{"$f":"Rekenoverzicht!O119","v":0},{"$f":"Rekenoverzicht!P119","v":0},{"$f":"Rekenoverzicht!Q119","v":0},{"$f":"Rekenoverzicht!R119","v":0},{"$f":"Rekenoverzicht!S119","v":0},{"$f":"Rekenoverzicht!T119","v":0},{"$f":"Rekenoverzicht!U119","v":0},{"$f":"Rekenoverzicht!V119","v":0},{"$f":"Rekenoverzicht!W119","v":0},{"$f":"Rekenoverzicht!X119","v":0},{"$f":"Rekenoverzicht!Y119","v":0},{"$f":"Rekenoverzicht!Z119","v":0},{"$f":"Rekenoverzicht!AA119","v":0},{"$f":"Rekenoverzicht!AB119","v":0},{"$f":"Rekenoverzicht!AC119","v":0},{"$f":"Rekenoverzicht!AD119","v":0},{"$f":"Rekenoverzicht!AE119","v":0},{"$f":"Rekenoverzicht!AF119","v":0},{"$f":"Rekenoverzicht!AG119","v":0},{"$f":"Rekenoverzicht!AH119","v":0},{"$f":"Rekenoverzicht!AI119","v":0},{"$f":"Rekenoverzicht!AJ119","v":0},{"$f":"Rekenoverzicht!AK119","v":0},{"$f":"Rekenoverzicht!AL119","v":0},{"$f":"Rekenoverzicht!AM119","v":0},{"$f":"Rekenoverzicht!AN119","v":0},{"$f":"Rekenoverzicht!AO119","v":0},{"$f":"Rekenoverzicht!AP119","v":0},{"$f":"Rekenoverzicht!AQ119","v":0},{"$f":"Rekenoverzicht!AR119","v":0},{"$f":"Rekenoverzicht!AS119","v":0},{"$f":"Rekenoverzicht!AT119","v":0},{"$f":"Rekenoverzicht!AU119","v":0},{"$f":"Rekenoverzicht!AV119","v":0},{"$f":"Rekenoverzicht!AW119","v":0},{"$f":"Rekenoverzicht!AX119","v":0},{"$f":"Rekenoverzicht!AY119","v":0},{"$f":"Rekenoverzicht!AZ119","v":0},{"$f":"Rekenoverzicht!BA119","v":0},{"$f":"Rekenoverzicht!BB119","v":0},{"$f":"Rekenoverzicht!BC119","v":0},{"$f":"Rekenoverzicht!BD119","v":0},{"$f":"Rekenoverzicht!BE119","v":0},{"$f":"Rekenoverzicht!BF119","v":0},{"$f":"Rekenoverzicht!BG119","v":0},{"$f":"Rekenoverzicht!BH119","v":0},{"$f":"Rekenoverzicht!BI119","v":0},{"$f":"Rekenoverzicht!BJ119","v":0},{"$f":"Rekenoverzicht!BK119","v":0},{"$f":"Rekenoverzicht!BL119","v":0},{"$f":"Rekenoverzicht!BM119","v":0},{"$f":"Rekenoverzicht!BN119","v":0},{"$f":"Rekenoverzicht!BO119","v":0},{"$f":"Rekenoverzicht!BP119","v":0},{"$f":"Rekenoverzicht!BQ119","v":0},{"$f":"Rekenoverzicht!BR119","v":0},{"$f":"Rekenoverzicht!BS119","v":0},{"$f":"Rekenoverzicht!BT119","v":0}]
[null,null,null,null,"Aansluitkosten utiliteit",0,0,null,null,{"$f":"Rekenoverzicht!M146","v":0},{"$f":"Rekenoverzicht!N146","v":0},{"$f":"Rekenoverzicht!O146","v":0},{"$f":"Rekenoverzicht!P146","v":0},{"$f":"Rekenoverzicht!Q146","v":0},{"$f":"Rekenoverzicht!R146","v":0},{"$f":"Rekenoverzicht!S146","v":0},{"$f":"Rekenoverzicht!T146","v":0},{"$f":"Rekenoverzicht!U146","v":0},{"$f":"Rekenoverzicht!V146","v":0},{"$f":"Rekenoverzicht!W146","v":0},{"$f":"Rekenoverzicht!X146","v":0},{"$f":"Rekenoverzicht!Y146","v":0},{"$f":"Rekenoverzicht!Z146","v":0},{"$f":"Rekenoverzicht!AA146","v":0},{"$f":"Rekenoverzicht!AB146","v":0},{"$f":"Rekenoverzicht!AC146","v":0},{"$f":"Rekenoverzicht!AD146","v":0},{"$f":"Rekenoverzicht!AE146","v":0},{"$f":"Rekenoverzicht!AF146","v":0},{"$f":"Rekenoverzicht!AG146","v":0},{"$f":"Rekenoverzicht!AH146","v":0},{"$f":"Rekenoverzicht!AI146","v":0},{"$f":"Rekenoverzicht!AJ146","v":0},{"$f":"Rekenoverzicht!AK146","v":0},{"$f":"Rekenoverzicht!AL146","v":0},{"$f":"Rekenoverzicht!AM146","v":0},{"$f":"Rekenoverzicht!AN146","v":0},{"$f":"Rekenoverzicht!AO146","v":0},{"$f":"Rekenoverzicht!AP146","v":0},{"$f":"Rekenoverzicht!AQ146","v":0},{"$f":"Rekenoverzicht!AR146","v":0},{"$f":"Rekenoverzicht!AS146","v":0},{"$f":"Rekenoverzicht!AT146","v":0},{"$f":"Rekenoverzicht!AU146","v":0},{"$f":"Rekenoverzicht!AV146","v":0},{"$f":"Rekenoverzicht!AW146","v":0},{"$f":"Rekenoverzicht!AX146","v":0},{"$f":"Rekenoverzicht!AY146","v":0},{"$f":"Rekenoverzicht!AZ146","v":0},{"$f":"Rekenoverzicht!BA146","v":0},{"$f":"Rekenoverzicht!BB146","v":0},{"$f":"Rekenoverzicht!BC146","v":0},{"$f":"Rekenoverzicht!BD146","v":0},{"$f":"Rekenoverzicht!BE146","v":0},{"$f":"Rekenoverzicht!BF146","v":0},{"$f":"Rekenoverzicht!BG146","v":0},{"$f":"Rekenoverzicht!BH146","v":0},{"$f":"Rekenoverzicht!BI146","v":0},{"$f":"Rekenoverzicht!BJ146","v":0},{"$f":"Rekenoverzicht!BK146","v":0},{"$f":"Rekenoverzicht!BL146","v":0},{"$f":"Rekenoverzicht!BM146","v":0},{"$f":"Rekenoverzicht!BN146","v":0},{"$f":"Rekenoverzicht!BO146","v":0},{"$f":"Rekenoverzicht!BP146","v":0},{"$f":"Rekenoverzicht!BQ146","v":0},{"$f":"Rekenoverzicht!BR146","v":0},{"$f":"Rekenoverzicht!BS146","v":0},{"$f":"Rekenoverzicht!BT146","v":0}]
[]
["EXPLOITATIEKOSTEN",null,null,null,null,"Totaal","Netto Contante Waarde"]
[]
[null,null,null,null,"Exploitatiekosten",{"$f":"SUM(J20:BQ20)","v":-17567284.962013885},{"$f":"(1+$G$7)*NPV($G$7,J20:BQ20)","v":-8593304.6301341914},null,null,{"$f":"SUM(J22:J28)","v":0},{"$f":"SUM(K22:K28)","v":-172778.06879675842},-285790.1733999509,-404376.12417237164,-480696.26491737674,-489729.69648752239,-498932.18681450706,-508306.88487597584,-517856.99798517773,-527585.79286479729,-537496.59674040764,-547592.79845389619,-557877.84959722857,-568355.26566691231,-579028.62723954488,-589901.58116881538,-600977.84180436155,-612261.19223286165,-623755.48554178013,-635464.64610616211,-647392.67089890293,-659543.63082491071,-671921.67207959923,-684531.01753214514,-697375.96813396143,-710460.90435283724,-723790.28763321473,-737368.66188306594,-751200.65498785814,-765290.98035208858,-779644.43846889329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Inkoop of productie warmte",{"$f":"SUM(J22:BQ22)","v":-7362169.4543939736},{"$f":"(1+$G$7)*NPV($G$7,J22:BQ22)","v":-3616060.5506550539},null,null,{"$f":"-Rekenoverzicht!M382","v":0},{"$f":"-Rekenoverzicht!N382","v":-78362.258396758436},{"$f":"-Rekenoverzicht!O382","v":-119566.04802395096},{"$f":"-Rekenoverzicht!P382","v":-162163.46335317165},{"$f":"-Rekenoverzicht!Q382","v":-206189.30427705674},{"$f":"-Rekenoverzicht!R382","v":-209732.596634396},{"$f":"-Rekenoverzicht!S382","v":-213335.14496431805},{"$f":"-Rekenoverzicht!T382","v":-216997.90218878319},{"$f":"-Rekenoverzicht!U382","v":-220721.83564424122},{"$f":"-Rekenoverzicht!V382","v":-224507.92727704206},{"$f":"-Rekenoverzicht!W382","v":-228357.17384089722},{"$f":"-Rekenoverzicht!X382","v":-232270.58709639573},{"$f":"-Rekenoverzicht!Y382","v":-236249.19401257791},{"$f":"-Rekenoverzicht!Z382","v":-240294.03697056879},{"$f":"-Rekenoverzicht!AA382","v":-244406.17396927427},{"$f":"-Rekenoverzicht!AB382","v":-248586.67883313968},{"$f":"-Rekenoverzicht!AC382","v":-252836.64142197213},{"$f":"-Rekenoverzicht!AD382","v":-257157.16784282454},{"$f":"-Rekenoverzicht!AE382","v":-261549.38066394223},{"$f":"-Rekenoverzicht!AF382","v":-266014.41913076752},{"$f":"-Rekenoverzicht!AG382","v":-270553.43938400032},{"$f":"-Rekenoverzicht!AH382","v":-275167.61467971007},{"$f":"-Rekenoverzicht!AI382","v":-279858.1356114946},{"$f":"-Rekenoverzicht!AJ382","v":-284626.21033467859},{"$f":"-Rekenoverzicht!AK382","v":-289473.0647925454},{"$f":"-Rekenoverzicht!AL382","v":-294399.94294459291},{"$f":"-Rekenoverzicht!AM382","v":-299408.10699680547},{"$f":"-Rekenoverzicht!AN382","v":-304498.83763392852},{"$f":"-Rekenoverzicht!AO382","v":-309673.43425373791},{"$f":"-Rekenoverzicht!AP382","v":-314933.21520328603},{"$f":"-Rekenoverzicht!AQ382","v":-320279.51801711466},{"$f":"-Rekenoverzicht!AR382","v":0},{"$f":"-Rekenoverzicht!AS382","v":0},{"$f":"-Rekenoverzicht!AT382","v":0},{"$f":"-Rekenoverzicht!AU382","v":0},{"$f":"-Rekenoverzicht!AV382","v":0},{"$f":"-Rekenoverzicht!AW382","v":0},{"$f":"-Rekenoverzicht!AX382","v":0},{"$f":"-Rekenoverzicht!AY382","v":0},{"$f":"-Rekenoverzicht!AZ382","v":0},{"$f":"-Rekenoverzicht!BA382","v":0},{"$f":"-Rekenoverzicht!BB382","v":0},{"$f":"-Rekenoverzicht!BC382","v":0},{"$f":"-Rekenoverzicht!BD382","v":0},{"$f":"-Rekenoverzicht!BE382","v":0},{"$f":"-Rekenoverzicht!BF382","v":0},{"$f":"-Rekenoverzicht!BG382","v":0},{"$f":"-Rekenoverzicht!BH382","v":0},{"$f":"-Rekenoverzicht!BI382","v":0},{"$f":"-Rekenoverzicht!BJ382","v":0},{"$f":"-Rekenoverzicht!BK382","v":0},{"$f":"-Rekenoverzicht!BL382","v":0},{"$f":"-Rekenoverzicht!BM382","v":0},{"$f":"-Rekenoverzicht!BN382","v":0},{"$f":"-Rekenoverzicht!BO382","v":0},{"$f":"-Rekenoverzicht!BP382","v":0},{"$f":"-Rekenoverzicht!BQ382","v":0},{"$f":"-Rekenoverzicht!BR382","v":0},{"$f":"-Rekenoverzicht!BS382","v":0},{"$f":"-Rekenoverzicht!BT382","v":0}]
[null,null,null,null,"Onderhoud en beheer Leidingen en netten",{"$f":"SUM(J23:BQ23)","v":-5115565.6164987246},{"$f":"(1+$G$7)*NPV($G$7,J23:BQ23)","v":-2499714.1717993063},null,null,{"$f":"-(Rekenoverzicht!M474+Rekenoverzicht!M480+Rekenoverzicht!M486)","v":0},{"$f":"-(Rekenoverzicht!N474+Rekenoverzicht!N480+Rekenoverzicht!N486)","v":-42682.2264},{"$f":"-(Rekenoverzicht!O474+Rekenoverzicht!O480+Rekenoverzicht!O486)","v":-87071.741855999993},{"$f":"-(Rekenoverzicht!P474+Rekenoverzicht!P480+Rekenoverzicht!P486)","v":-134565.41923199999},{"$f":"-(Rekenoverzicht!Q474+Rekenoverzicht!Q480+Rekenoverzicht!Q486)","v":-137256.72761663998},{"$f":"-(Rekenoverzicht!R474+Rekenoverzicht!R480+Rekenoverzicht!R486)","v":-140001.86216897279},{"$f":"-(Rekenoverzicht!S474+Rekenoverzicht!S480+Rekenoverzicht!S486)","v":-142801.89941235227},{"$f":"-(Rekenoverzicht!T474+Rekenoverzicht!T480+Rekenoverzicht!T486)","v":-145657.93740059927},{"$f":"-(Rekenoverzicht!U474+Rekenoverzicht!U480+Rekenoverzicht!U486)","v":-148571.09614861128},{"$f":"-(Rekenoverzicht!V474+Rekenoverzicht!V480+Rekenoverzicht!V486)","v":-151542.5180715835},{"$f":"-(Rekenoverzicht!W474+Rekenoverzicht!W480+Rekenoverzicht!W486)","v":-154573.36843301519},{"$f":"-(Rekenoverzicht!X474+Rekenoverzicht!X480+Rekenoverzicht!X486)","v":-157664.83580167545},{"$f":"-(Rekenoverzicht!Y474+Rekenoverzicht!Y480+Rekenoverzicht!Y486)","v":-160818.13251770899},{"$f":"-(Rekenoverzicht!Z474+Rekenoverzicht!Z480+Rekenoverzicht!Z486)","v":-164034.49516806315},{"$f":"-(Rekenoverzicht!AA474+Rekenoverzicht!AA480+Rekenoverzicht!AA486)","v":-167315.18507142444},{"$f":"-(Rekenoverzicht!AB474+Rekenoverzicht!AB480+Rekenoverzicht!AB486)","v":-170661.48877285287},{"$f":"-(Rekenoverzicht!AC474+Rekenoverzicht!AC480+Rekenoverzicht!AC486)","v":-174074.71854830996},{"$f":"-(Rekenoverzicht!AD474+Rekenoverzicht!AD480+Rekenoverzicht!AD486)","v":-177556.21291927618},{"$f":"-(Rekenoverzicht!AE474+Rekenoverzicht!AE480+Rekenoverzicht!AE486)","v":-181107.33717766171},{"$f":"-(Rekenoverzicht!AF474+Rekenoverzicht!AF480+Rekenoverzicht!AF486)","v":-184729.48392121491},{"$f":"-(Rekenoverzicht!AG474+Rekenoverzicht!AG480+Rekenoverzicht!AG486)","v":-188424.07359963923},{"$f":"-(Rekenoverzicht!AH474+Rekenoverzicht!AH480+Rekenoverzicht!AH486)","v":-192192.555071632},{"$f":"-(Rekenoverzicht!AI474+Rekenoverzicht!AI480+Rekenoverzicht!AI486)","v":-196036.40617306466},{"$f":"-(Rekenoverzicht!AJ474+Rekenoverzicht!AJ480+Rekenoverzicht!AJ486)","v":-199957.13429652591},{"$f":"-(Rekenoverzicht!AK474+Rekenoverzicht!AK480+Rekenoverzicht!AK486)","v":-203956.27698245645},{"$f":"-(Rekenoverzicht!AL474+Rekenoverzicht!AL480+Rekenoverzicht!AL486)","v":-208035.40252210555},{"$f":"-(Rekenoverzicht!AM474+Rekenoverzicht!AM480+Rekenoverzicht!AM486)","v":-212196.11057254771},{"$f":"-(Rekenoverzicht!AN474+Rekenoverzicht!AN480+Rekenoverzicht!AN486)","v":-216440.03278399864},{"$f":"-(Rekenoverzicht!AO474+Rekenoverzicht!AO480+Rekenoverzicht!AO486)","v":-220768.83343967862},{"$f":"-(Rekenoverzicht!AP474+Rekenoverzicht!AP480+Rekenoverzicht!AP486)","v":-225184.21010847218},{"$f":"-(Rekenoverzicht!AQ474+Rekenoverzicht!AQ480+Rekenoverzicht!AQ486)","v":-229687.89431064163},{"$f":"-(Rekenoverzicht!AR474+Rekenoverzicht!AR480+Rekenoverzicht!AR486)","v":0},{"$f":"-(Rekenoverzicht!AS474+Rekenoverzicht!AS480+Rekenoverzicht!AS486)","v":0},{"$f":"-(Rekenoverzicht!AT474+Rekenoverzicht!AT480+Rekenoverzicht!AT486)","v":0},{"$f":"-(Rekenoverzicht!AU474+Rekenoverzicht!AU480+Rekenoverzicht!AU486)","v":0},{"$f":"-(Rekenoverzicht!AV474+Rekenoverzicht!AV480+Rekenoverzicht!AV486)","v":0},{"$f":"-(Rekenoverzicht!AW474+Rekenoverzicht!AW480+Rekenoverzicht!AW486)","v":0},{"$f":"-(Rekenoverzicht!AX474+Rekenoverzicht!AX480+Rekenoverzicht!AX486)","v":0},{"$f":"-(Rekenoverzicht!AY474+Rekenoverzicht!AY480+Rekenoverzicht!AY486)","v":0},{"$f":"-(Rekenoverzicht!AZ474+Rekenoverzicht!AZ480+Rekenoverzicht!AZ486)","v":0},{"$f":"-(Rekenoverzicht!BA474+Rekenoverzicht!BA480+Rekenoverzicht!BA486)","v":0},{"$f":"-(Rekenoverzicht!BB474+Rekenoverzicht!BB480+Rekenoverzicht!BB486)","v":0},{"$f":"-(Rekenoverzicht!BC474+Rekenoverzicht!BC480+Rekenoverzicht!BC486)","v":0},{"$f":"-(Rekenoverzicht!BD474+Rekenoverzicht!BD480+Rekenoverzicht!BD486)","v":0},{"$f":"-(Rekenoverzicht!BE474+Rekenoverzicht!BE480+Rekenoverzicht!BE486)","v":0},{"$f":"-(Rekenoverzicht!BF474+Rekenoverzicht!BF480+Rekenoverzicht!BF486)","v":0},{"$f":"-(Rekenoverzicht!BG474+Rekenoverzicht!BG480+Rekenoverzicht!BG486)","v":0},{"$f":"-(Rekenoverzicht!BH474+Rekenoverzicht!BH480+Rekenoverzicht!BH486)","v":0},{"$f":"-(Rekenoverzicht!BI474+Rekenoverzicht!BI480+Rekenoverzicht!BI486)","v":0},{"$f":"-(Rekenoverzicht!BJ474+Rekenoverzicht!BJ480+Rekenoverzicht!BJ486)","v":0},{"$f":"-(Rekenoverzicht!BK474+Rekenoverzicht!BK480+Rekenoverzicht!BK486)","v":0},{"$f":"-(Rekenoverzicht!BL474+Rekenoverzicht!BL480+Rekenoverzicht!BL486)","v":0},{"$f":"-(Rekenoverzicht!BM474+Rekenoverzicht!BM480+Rekenoverzicht!BM486)","v":0},{"$f":"-(Rekenoverzicht!BN474+Rekenoverzicht!BN480+Rekenoverzicht!BN486)","v":0},{"$f":"-(Rekenoverzicht!BO474+Rekenoverzicht!BO480+Rekenoverzicht!BO486)","v":0},{"$f":"-(Rekenoverzicht!BP474+Rekenoverzicht!BP480+Rekenoverzicht!BP486)","v":0},{"$f":"-(Rekenoverzicht!BQ474+Rekenoverzicht!BQ480+Rekenoverzicht!BQ486)","v":0},{"$f":"-(Rekenoverzicht!BR474+Rekenoverzicht!BR480+Rekenoverzicht!BR486)","v":0},{"$f":"-(Rekenoverzicht!BS474+Rekenoverzicht!BS480+Rekenoverzicht!BS486)","v":0},{"$f":"-(Rekenoverzicht!BT474+Rekenoverzicht!BT480+Rekenoverzicht!BT486)","v":0}]
[null,null,null,null,"Onderhoud en beheer grondgebonden",-3618494.2438735948,-1761438.2217971047,null,null,{"$f":"-Rekenoverzicht!M493","v":0},{"$f":"-Rekenoverzicht!N493","v":-36780.792000000001},{"$f":"-Rekenoverzicht!O493","v":-56274.61176},{"$f":"-Rekenoverzicht!P493","v":-76533.471993599989},{"$f":"-Rekenoverzicht!Q493","v":-97580.17679184},{"$f":"-Rekenoverzicht!R493","v":-99531.780327676795},{"$f":"-Rekenoverzicht!S493","v":-101522.41593423035},{"$f":"-Rekenoverzicht!T493","v":-103552.86425291492},{"$f":"-Rekenoverzicht!U493","v":-105623.92153797323},{"$f":"-Rekenoverzicht!V493","v":-107736.3999687327},{"$f":"-Rekenoverzicht!W493","v":-109891.12796810736},{"$f":"-Rekenoverzicht!X493","v":-112088.95052746948},{"$f":"-Rekenoverzicht!Y493","v":-114330.72953801889},{"$f":"-Rekenoverzicht!Z493","v":-116617.34412877927},{"$f":"-Rekenoverzicht!AA493","v":-118949.69101135487},{"$f":"-Rekenoverzicht!AB493","v":-121328.68483158192},{"$f":"-Rekenoverzicht!AC493","v":-123755.25852821358},{"$f":"-Rekenoverzicht!AD493","v":-126230.36369877787},{"$f":"-Rekenoverzicht!AE493","v":-128754.97097275341},{"$f":"-Rekenoverzicht!AF493","v":-131330.07039220846},{"$f":"-Rekenoverzicht!AG493","v":-133956.67180005266},{"$f":"-Rekenoverzicht!AH493","v":-136635.80523605371},{"$f":"-Rekenoverzicht!AI493","v":-139368.52134077478},{"$f":"-Rekenoverzicht!AJ493","v":-142155.89176759025},{"$f":"-Rekenoverzicht!AK493","v":-144999.00960294207},{"$f":"-Rekenoverzicht!AL493","v":-147898.9897950009},{"$f":"-Rekenoverzicht!AM493","v":-150856.96959090093},{"$f":"-Rekenoverzicht!AN493","v":-153874.10898271893},{"$f":"-Rekenoverzicht!AO493","v":-156951.59116237334},{"$f":"-Rekenoverzicht!AP493","v":-160090.62298562078},{"$f":"-Rekenoverzicht!AQ493","v":-163292.43544533322},{"$f":"-Rekenoverzicht!AR493","v":0},{"$f":"-Rekenoverzicht!AS493","v":0},{"$f":"-Rekenoverzicht!AT493","v":0},{"$f":"-Rekenoverzicht!AU493","v":0},{"$f":"-Rekenoverzicht!AV493","v":0},{"$f":"-Rekenoverzicht!AW493","v":0},{"$f":"-Rekenoverzicht!AX493","v":0},{"$f":"-Rekenoverzicht!AY493","v":0},{"$f":"-Rekenoverzicht!AZ493","v":0},{"$f":"-Rekenoverzicht!BA493","v":0},{"$f":"-Rekenoverzicht!BB493","v":0},{"$f":"-Rekenoverzicht!BC493","v":0},{"$f":"-Rekenoverzicht!BD493","v":0},{"$f":"-Rekenoverzicht!BE493","v":0},{"$f":"-Rekenoverzicht!BF493","v":0},{"$f":"-Rekenoverzicht!BG493","v":0},{"$f":"-Rekenoverzicht!BH493","v":0},{"$f":"-Rekenoverzicht!BI493","v":0},{"$f":"-Rekenoverzicht!BJ493","v":0},{"$f":"-Rekenoverzicht!BK493","v":0},{"$f":"-Rekenoverzicht!BL493","v":0},{"$f":"-Rekenoverzicht!BM493","v":0},{"$f":"-Rekenoverzicht!BN493","v":0},{"$f":"-Rekenoverzicht!BO493","v":0},{"$f":"-Rekenoverzicht!BP493","v":0},{"$f":"-Rekenoverzicht!BQ493","v":0},{"$f":"-Rekenoverzicht!BR493","v":0},{"$f":"-Rekenoverzicht!BS493","v":0},{"$f":"-Rekenoverzicht!BT493","v":0}]
[null,null,null,null,"Onderhoud en beheer gestapeld",-1471055.6472475943,-716091.68588272843,null,null,{"$f":"-Rekenoverzicht!M500","v":0},{"$f":"-Rekenoverzicht!N500","v":-14952.792000000001},{"$f":"-Rekenoverzicht!O500","v":-22877.77176},{"$f":"-Rekenoverzicht!P500","v":-31113.769593599998},{"$f":"-Rekenoverzicht!Q500","v":-39670.056231839997},{"$f":"-Rekenoverzicht!R500","v":-40463.4573564768},{"$f":"-Rekenoverzicht!S500","v":-41272.72650360634},{"$f":"-Rekenoverzicht!T500","v":-42098.181033678455},{"$f":"-Rekenoverzicht!U500","v":-42940.144654352029},{"$f":"-Rekenoverzicht!V500","v":-43798.947547439071},{"$f":"-Rekenoverzicht!W500","v":-44674.926498387853},{"$f":"-Rekenoverzicht!X500","v":-45568.425028355603},{"$f":"-Rekenoverzicht!Y500","v":-46479.793528922724},{"$f":"-Rekenoverzicht!Z500","v":-47409.389399501175},{"$f":"-Rekenoverzicht!AA500","v":-48357.577187491202},{"$f":"-Rekenoverzicht!AB500","v":-49324.728731241012},{"$f":"-Rekenoverzicht!AC500","v":-50311.223305865838},{"$f":"-Rekenoverzicht!AD500","v":-51317.447771983163},{"$f":"-Rekenoverzicht!AE500","v":-52343.796727422821},{"$f":"-Rekenoverzicht!AF500","v":-53390.672661971272},{"$f":"-Rekenoverzicht!AG500","v":-54458.486115210704},{"$f":"-Rekenoverzicht!AH500","v":-55547.655837514918},{"$f":"-Rekenoverzicht!AI500","v":-56658.608954265219},{"$f":"-Rekenoverzicht!AJ500","v":-57791.781133350509},{"$f":"-Rekenoverzicht!AK500","v":-58947.616756017524},{"$f":"-Rekenoverzicht!AL500","v":-60126.56909113787},{"$f":"-Rekenoverzicht!AM500","v":-61329.100472960636},{"$f":"-Rekenoverzicht!AN500","v":-62555.682482419841},{"$f":"-Rekenoverzicht!AO500","v":-63806.796132068252},{"$f":"-Rekenoverzicht!AP500","v":-65082.932054709607},{"$f":"-Rekenoverzicht!AQ500","v":-66384.590695803796},{"$f":"-Rekenoverzicht!AR500","v":0},{"$f":"-Rekenoverzicht!AS500","v":0},{"$f":"-Rekenoverzicht!AT500","v":0},{"$f":"-Rekenoverzicht!AU500","v":0},{"$f":"-Rekenoverzicht!AV500","v":0},{"$f":"-Rekenoverzicht!AW500","v":0},{"$f":"-Rekenoverzicht!AX500","v":0},{"$f":"-Rekenoverzicht!AY500","v":0},{"$f":"-Rekenoverzicht!AZ500","v":0},{"$f":"-Rekenoverzicht!BA500","v":0},{"$f":"-Rekenoverzicht!BB500","v":0},{"$f":"-Rekenoverzicht!BC500","v":0},{"$f":"-Rekenoverzicht!BD500","v":0},{"$f":"-Rekenoverzicht!BE500","v":0},{"$f":"-Rekenoverzicht!BF500","v":0},{"$f":"-Rekenoverzicht!BG500","v":0},{"$f":"-Rekenoverzicht!BH500","v":0},{"$f":"-Rekenoverzicht!BI500","v":0},{"$f":"-Rekenoverzicht!BJ500","v":0},{"$f":"-Rekenoverzicht!BK500","v":0},{"$f":"-Rekenoverzicht!BL500","v":0},{"$f":"-Rekenoverzicht!BM500","v":0},{"$f":"-Rekenoverzicht!BN500","v":0},{"$f":"-Rekenoverzicht!BO500","v":0},{"$f":"-Rekenoverzicht!BP500","v":0},{"$f":"-Rekenoverzicht!BQ500","v":0},{"$f":"-Rekenoverzicht!BR500","v":0},{"$f":"-Rekenoverzicht!BS500","v":0},{"$f":"-Rekenoverzicht!BT500","v":0}]
[null,null,null,null,"Onderhoud en beheer collectief",0,0,null,null,{"$f":"-Rekenoverzicht!M509","v":0},{"$f":"-Rekenoverzicht!N509","v":0},{"$f":"-Rekenoverzicht!O509","v":0},{"$f":"-Rekenoverzicht!P509","v":0},{"$f":"-Rekenoverzicht!Q509","v":0},{"$f":"-Rekenoverzicht!R509","v":0},{"$f":"-Rekenoverzicht!S509","v":0},{"$f":"-Rekenoverzicht!T509","v":0},{"$f":"-Rekenoverzicht!U509","v":0},{"$f":"-Rekenoverzicht!V509","v":0},{"$f":"-Rekenoverzicht!W509","v":0},{"$f":"-Rekenoverzicht!X509","v":0},{"$f":"-Rekenoverzicht!Y509","v":0},{"$f":"-Rekenoverzicht!Z509","v":0},{"$f":"-Rekenoverzicht!AA509","v":0},{"$f":"-Rekenoverzicht!AB509","v":0},{"$f":"-Rekenoverzicht!AC509","v":0},{"$f":"-Rekenoverzicht!AD509","v":0},{"$f":"-Rekenoverzicht!AE509","v":0},{"$f":"-Rekenoverzicht!AF509","v":0},{"$f":"-Rekenoverzicht!AG509","v":0},{"$f":"-Rekenoverzicht!AH509","v":0},{"$f":"-Rekenoverzicht!AI509","v":0},{"$f":"-Rekenoverzicht!AJ509","v":0},{"$f":"-Rekenoverzicht!AK509","v":0},{"$f":"-Rekenoverzicht!AL509","v":0},{"$f":"-Rekenoverzicht!AM509","v":0},{"$f":"-Rekenoverzicht!AN509","v":0},{"$f":"-Rekenoverzicht!AO509","v":0},{"$f":"-Rekenoverzicht!AP509","v":0},{"$f":"-Rekenoverzicht!AQ509","v":0},{"$f":"-Rekenoverzicht!AR509","v":0},{"$f":"-Rekenoverzicht!AS509","v":0},{"$f":"-Rekenoverzicht!AT509","v":0},{"$f":"-Rekenoverzicht!AU509","v":0},{"$f":"-Rekenoverzicht!AV509","v":0},{"$f":"-Rekenoverzicht!AW509","v":0},{"$f":"-Rekenoverzicht!AX509","v":0},{"$f":"-Rekenoverzicht!AY509","v":0},{"$f":"-Rekenoverzicht!AZ509","v":0},{"$f":"-Rekenoverzicht!BA509","v":0},{"$f":"-Rekenoverzicht!BB509","v":0},{"$f":"-Rekenoverzicht!BC509","v":0},{"$f":"-Rekenoverzicht!BD509","v":0},{"$f":"-Rekenoverzicht!BE509","v":0},{"$f":"-Rekenoverzicht!BF509","v":0},{"$f":"-Rekenoverzicht!BG509","v":0},{"$f":"-Rekenoverzicht!BH509","v":0},{"$f":"-Rekenoverzicht!BI509","v":0},{"$f":"-Rekenoverzicht!BJ509","v":0},{"$f":"-Rekenoverzicht!BK509","v":0},{"$f":"-Rekenoverzicht!BL509","v":0},{"$f":"-Rekenoverzicht!BM509","v":0},{"$f":"-Rekenoverzicht!BN509","v":0},{"$f":"-Rekenoverzicht!BO509","v":0},{"$f":"-Rekenoverzicht!BP509","v":0},{"$f":"-Rekenoverzicht!BQ509","v":0},{"$f":"-Rekenoverzicht!BR509","v":0},{"$f":"-Rekenoverzicht!BS509","v":0},{"$f":"-Rekenoverzicht!BT509","v":0}]
[null,null,null,null,"Onderhoud en beheer utiliteit",{"$f":"SUM(J27:BQ27)","v":0},{"$f":"(1+$G$7)*NPV($G$7,J27:BQ27)","v":0},null,null,{"$f":"-Rekenoverzicht!M518","v":0},{"$f":"-Rekenoverzicht!N518","v":0},{"$f":"-Rekenoverzicht!O518","v":0},{"$f":"-Rekenoverzicht!P518","v":0},{"$f":"-Rekenoverzicht!Q518","v":0},{"$f":"-Rekenoverzicht!R518","v":0},{"$f":"-Rekenoverzicht!S518","v":0},{"$f":"-Rekenoverzicht!T518","v":0},{"$f":"-Rekenoverzicht!U518","v":0},{"$f":"-Rekenoverzicht!V518","v":0},{"$f":"-Rekenoverzicht!W518","v":0},{"$f":"-Rekenoverzicht!X518","v":0},{"$f":"-Rekenoverzicht!Y518","v":0},{"$f":"-Rekenoverzicht!Z518","v":0},{"$f":"-Rekenoverzicht!AA518","v":0},{"$f":"-Rekenoverzicht!AB518","v":0},{"$f":"-Rekenoverzicht!AC518","v":0},{"$f":"-Rekenoverzicht!AD518","v":0},{"$f":"-Rekenoverzicht!AE518","v":0},{"$f":"-Rekenoverzicht!AF518","v":0},{"$f":"-Rekenoverzicht!AG518","v":0},{"$f":"-Rekenoverzicht!AH518","v":0},{"$f":"-Rekenoverzicht!AI518","v":0},{"$f":"-Rekenoverzicht!AJ518","v":0},{"$f":"-Rekenoverzicht!AK518","v":0},{"$f":"-Rekenoverzicht!AL518","v":0},{"$f":"-Rekenoverzicht!AM518","v":0},{"$f":"-Rekenoverzicht!AN518","v":0},{"$f":"-Rekenoverzicht!AO518","v":0},{"$f":"-Rekenoverzicht!AP518","v":0},{"$f":"-Rekenoverzicht!AQ518","v":0},{"$f":"-Rekenoverzicht!AR518","v":0},{"$f":"-Rekenoverzicht!AS518","v":0},{"$f":"-Rekenoverzicht!AT518","v":0},{"$f":"-Rekenoverzicht!AU518","v":0},{"$f":"-Rekenoverzicht!AV518","v":0},{"$f":"-Rekenoverzicht!AW518","v":0},{"$f":"-Rekenoverzicht!AX518","v":0},{"$f":"-Rekenoverzicht!AY518","v":0},{"$f":"-Rekenoverzicht!AZ518","v":0},{"$f":"-Rekenoverzicht!BA518","v":0},{"$f":"-Rekenoverzicht!BB518","v":0},{"$f":"-Rekenoverzicht!BC518","v":0},{"$f":"-Rekenoverzicht!BD518","v":0},{"$f":"-Rekenoverzicht!BE518","v":0},{"$f":"-Rekenoverzicht!BF518","v":0},{"$f":"-Rekenoverzicht!BG518","v":0},{"$f":"-Rekenoverzicht!BH518","v":0},{"$f":"-Rekenoverzicht!BI518","v":0},{"$f":"-Rekenoverzicht!BJ518","v":0},{"$f":"-Rekenoverzicht!BK518","v":0},{"$f":"-Rekenoverzicht!BL518","v":0},{"$f":"-Rekenoverzicht!BM518","v":0},{"$f":"-Rekenoverzicht!BN518","v":0},{"$f":"-Rekenoverzicht!BO518","v":0},{"$f":"-Rekenoverzicht!BP518","v":0},{"$f":"-Rekenoverzicht!BQ518","v":0},{"$f":"-Rekenoverzicht!BR518","v":0},{"$f":"-Rekenoverzicht!BS518","v":0},{"$f":"-Rekenoverzicht!BT518","v":0}]
[null,null,null,null,"Administratieve lasten en overige onderhouds- en beheerskosten",0,0,null,null,{"$f":"-(Rekenoverzicht!M525+Rekenoverzicht!M531)","v":0},{"$f":"-(Rekenoverzicht!N525+Rekenoverzicht!N531)","v":0},{"$f":"-(Rekenoverzicht!O525+Rekenoverzicht!O531)","v":0},{"$f":"-(Rekenoverzicht!P525+Rekenoverzicht!P531)","v":0},{"$f":"-(Rekenoverzicht!Q525+Rekenoverzicht!Q531)","v":0},{"$f":"-(Rekenoverzicht!R525+Rekenoverzicht!R531)","v":0},{"$f":"-(Rekenoverzicht!S525+Rekenoverzicht!S531)","v":0},{"$f":"-(Rekenoverzicht!T525+Rekenoverzicht!T531)","v":0},{"$f":"-(Rekenoverzicht!U525+Rekenoverzicht!U531)","v":0},{"$f":"-(Rekenoverzicht!V525+Rekenoverzicht!V531)","v":0},{"$f":"-(Rekenoverzicht!W525+Rekenoverzicht!W531)","v":0},{"$f":"-(Rekenoverzicht!X525+Rekenoverzicht!X531)","v":0},{"$f":"-(Rekenoverzicht!Y525+Rekenoverzicht!Y531)","v":0},{"$f":"-(Rekenoverzicht!Z525+Rekenoverzicht!Z531)","v":0},{"$f":"-(Rekenoverzicht!AA525+Rekenoverzicht!AA531)","v":0},{"$f":"-(Rekenoverzicht!AB525+Rekenoverzicht!AB531)","v":0},{"$f":"-(Rekenoverzicht!AC525+Rekenoverzicht!AC531)","v":0},{"$f":"-(Rekenoverzicht!AD525+Rekenoverzicht!AD531)","v":0},{"$f":"-(Rekenoverzicht!AE525+Rekenoverzicht!AE531)","v":0},{"$f":"-(Rekenoverzicht!AF525+Rekenoverzicht!AF531)","v":0},{"$f":"-(Rekenoverzicht!AG525+Rekenoverzicht!AG531)","v":0},{"$f":"-(Rekenoverzicht!AH525+Rekenoverzicht!AH531)","v":0},{"$f":"-(Rekenoverzicht!AI525+Rekenoverzicht!AI531)","v":0},{"$f":"-(Rekenoverzicht!AJ525+Rekenoverzicht!AJ531)","v":0},{"$f":"-(Rekenoverzicht!AK525+Rekenoverzicht!AK531)","v":0},{"$f":"-(Rekenoverzicht!AL525+Rekenoverzicht!AL531)","v":0},{"$f":"-(Rekenoverzicht!AM525+Rekenoverzicht!AM531)","v":0},{"$f":"-(Rekenoverzicht!AN525+Rekenoverzicht!AN531)","v":0},{"$f":"-(Rekenoverzicht!AO525+Rekenoverzicht!AO531)","v":0},{"$f":"-(Rekenoverzicht!AP525+Rekenoverzicht!AP531)","v":0},{"$f":"-(Rekenoverzicht!AQ525+Rekenoverzicht!AQ531)","v":0},{"$f":"-(Rekenoverzicht!AR525+Rekenoverzicht!AR531)","v":0},{"$f":"-(Rekenoverzicht!AS525+Rekenoverzicht!AS531)","v":0},{"$f":"-(Rekenoverzicht!AT525+Rekenoverzicht!AT531)","v":0},{"$f":"-(Rekenoverzicht!AU525+Rekenoverzicht!AU531)","v":0},{"$f":"-(Rekenoverzicht!AV525+Rekenoverzicht!AV531)","v":0},{"$f":"-(Rekenoverzicht!AW525+Rekenoverzicht!AW531)","v":0},{"$f":"-(Rekenoverzicht!AX525+Rekenoverzicht!AX531)","v":0},{"$f":"-(Rekenoverzicht!AY525+Rekenoverzicht!AY531)","v":0},{"$f":"-(Rekenoverzicht!AZ525+Rekenoverzicht!AZ531)","v":0},{"$f":"-(Rekenoverzicht!BA525+Rekenoverzicht!BA531)","v":0},{"$f":"-(Rekenoverzicht!BB525+Rekenoverzicht!BB531)","v":0},{"$f":"-(Rekenoverzicht!BC525+Rekenoverzicht!BC531)","v":0},{"$f":"-(Rekenoverzicht!BD525+Rekenoverzicht!BD531)","v":0},{"$f":"-(Rekenoverzicht!BE525+Rekenoverzicht!BE531)","v":0},{"$f":"-(Rekenoverzicht!BF525+Rekenoverzicht!BF531)","v":0},{"$f":"-(Rekenoverzicht!BG525+Rekenoverzicht!BG531)","v":0},{"$f":"-(Rekenoverzicht!BH525+Rekenoverzicht!BH531)","v":0},{"$f":"-(Rekenoverzicht!BI525+Rekenoverzicht!BI531)","v":0},{"$f":"-(Rekenoverzicht!BJ525+Rekenoverzicht!BJ531)","v":0},{"$f":"-(Rekenoverzicht!BK525+Rekenoverzicht!BK531)","v":0},{"$f":"-(Rekenoverzicht!BL525+Rekenoverzicht!BL531)","v":0},{"$f":"-(Rekenoverzicht!BM525+Rekenoverzicht!BM531)","v":0},{"$f":"-(Rekenoverzicht!BN525+Rekenoverzicht!BN531)","v":0},{"$f":"-(Rekenoverzicht!BO525+Rekenoverzicht!BO531)","v":0},{"$f":"-(Rekenoverzicht!BP525+Rekenoverzicht!BP531)","v":0},{"$f":"-(Rekenoverzicht!BQ525+Rekenoverzicht!BQ531)","v":0},{"$f":"-(Rekenoverzicht!BR525+Rekenoverzicht!BR531)","v":0},{"$f":"-(Rekenoverzicht!BS525+Rekenoverzicht!BS531)","v":0},{"$f":"-(Rekenoverzicht!BT525+Rekenoverzicht!BT531)","v":0}]
[]
["ONTVANGSTEN",null,null,null,null,"Totaal","Netto Contante Waarde"]
[]
[null,null,null,null,"Ontvangsten",{"$f":"SUM(J32:BQ32)","v":59962981.234733216},{"$f":"(1+$G$7)*NPV($G$7,J32:BQ32)","v":29362236.870453529},null,null,{"$f":"SUM(J34:J42)","v":0},628431.9176437225,959740.08888659044,1302851.9075384687,1658083.0500937472,1688130.5164374656,1718716.6482148955,1749850.973056847,1781543.1842331914,1813803.1434673665,1846640.8837972158,1880066.6124828712,1914090.7139624346,1948723.7528561875,1983976.4770201051,2019859.8206494364,2056384.907433134,2093563.0537599195,2131405.771976803,2169924.7737008575,2209131.9731850838,2249039.4907391989,2289659.656206205,2331005.0124955936,2373088.3191740778,2415922.556114702,2459520.9272052823,2503896.864117038,2549064.0301343841,2595036.3240467762,2641827.8841036102,0,{"$f":"SUM(AP34:AP42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Variabele omzet grondgebonden",{"$f":"SUM(J34:BQ34)","v":23011399.071192082},{"$f":"(1+$G$7)*NPV($G$7,J34:BQ34)","v":11302458.183308363},null,null,{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!M$405*Rekenoverzicht!M406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!N$405*Rekenoverzicht!N406","v":244931.22730440003},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!O$405*Rekenoverzicht!O406","v":373718.92395146406},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!P$405*Rekenoverzicht!P406","v":506862.57537298661},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Q$405*Rekenoverzicht!Q406","v":644470.95306927722},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!R$405*Rekenoverzicht!R406","v":655545.96498875634},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!S$405*Rekenoverzicht!S406","v":666806.18900378712},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!T$405*Rekenoverzicht!T406","v":678254.60359342338},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!U$405*Rekenoverzicht!U406","v":689894.23229104385},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!V$405*Rekenoverzicht!V406","v":701728.14429513155},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!W$405*Rekenoverzicht!W406","v":713759.45508646639},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!X$405*Rekenoverzicht!X406","v":725991.32705173653},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Y$405*Rekenoverzicht!Y406","v":738426.97011358314},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Z$405*Rekenoverzicht!Z406","v":751069.64236708265},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AA$405*Rekenoverzicht!AA406","v":763922.65072267689},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AB$405*Rekenoverzicht!AB406","v":776989.35155554779},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AC$405*Rekenoverzicht!AC406","v":790273.15136144485},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AD$405*Rekenoverzicht!AD406","v":803777.50741895544},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AE$405*Rekenoverzicht!AE406","v":817505.92845822172},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AF$405*Rekenoverzicht!AF406","v":831461.97533609101},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AG$405*Rekenoverzicht!AG406","v":845649.26171769202},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AH$405*Rekenoverzicht!AH406","v":860071.45476442249},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AI$405*Rekenoverzicht!AI406","v":874732.27582833532},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AJ$405*Rekenoverzicht!AJ406","v":889635.5011528983},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AK$405*Rekenoverzicht!AK406","v":904784.96258011321},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AL$405*Rekenoverzicht!AL406","v":920184.54826395528},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AM$405*Rekenoverzicht!AM406","v":935838.20339011902},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AN$405*Rekenoverzicht!AN406","v":951749.93090202333},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AO$405*Rekenoverzicht!AO406","v":967923.79223304836},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AP$405*Rekenoverzicht!AP406","v":984363.90804495313},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AQ$405*Rekenoverzicht!AQ406","v":1001074.4589724413},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AR$405*Rekenoverzicht!AR406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AS$405*Rekenoverzicht!AS406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AT$405*Rekenoverzicht!AT406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AU$405*Rekenoverzicht!AU406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AV$405*Rekenoverzicht!AV406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AW$405*Rekenoverzicht!AW406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AX$405*Rekenoverzicht!AX406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AY$405*Rekenoverzicht!AY406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AZ$405*Rekenoverzicht!AZ406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BA$405*Rekenoverzicht!BA406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BB$405*Rekenoverzicht!BB406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BC$405*Rekenoverzicht!BC406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BD$405*Rekenoverzicht!BD406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BE$405*Rekenoverzicht!BE406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BF$405*Rekenoverzicht!BF406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BG$405*Rekenoverzicht!BG406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BH$405*Rekenoverzicht!BH406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BI$405*Rekenoverzicht!BI406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BJ$405*Rekenoverzicht!BJ406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BK$405*Rekenoverzicht!BK406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BL$405*Rekenoverzicht!BL406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BM$405*Rekenoverzicht!BM406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BN$405*Rekenoverzicht!BN406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BO$405*Rekenoverzicht!BO406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BP$405*Rekenoverzicht!BP406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BQ$405*Rekenoverzicht!BQ406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BR$405*Rekenoverzicht!BR406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BS$405*Rekenoverzicht!BS406","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BT$405*Rekenoverzicht!BT406","v":0}]
[null,null,null,null,"Variabele omzet gestapeld",{"$f":"SUM(J35:BQ35)","v":17045480.793475613},{"$f":"(1+$G$7)*NPV($G$7,J35:BQ35)","v":8372191.2468950823},null,null,{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!M$405*Rekenoverzicht!M407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!N$405*Rekenoverzicht!N407","v":181430.53874400005},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!O$405*Rekenoverzicht!O407","v":276828.83255664003},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!P$405*Rekenoverzicht!P407","v":375453.7595355456},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Q$405*Rekenoverzicht!Q407","v":477385.89116242749},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!R$405*Rekenoverzicht!R407","v":485589.60369537509},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!S$405*Rekenoverzicht!S407","v":493930.51037317573},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!T$405*Rekenoverzicht!T407","v":502410.81747660995},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!U$405*Rekenoverzicht!U407","v":511032.76466003241},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!V$405*Rekenoverzicht!V407","v":519798.6254038011},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!W$405*Rekenoverzicht!W407","v":528710.70747145673},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!X$405*Rekenoverzicht!X407","v":537771.35337165673},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Y$405*Rekenoverzicht!Y407","v":546982.94082487642},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!Z$405*Rekenoverzicht!Z407","v":556347.88323487609},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AA$405*Rekenoverzicht!AA407","v":565868.63016494585},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AB$405*Rekenoverzicht!AB407","v":575547.6678189243},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AC$405*Rekenoverzicht!AC407","v":585387.51952699618},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AD$405*Rekenoverzicht!AD407","v":595390.74623626319},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AE$405*Rekenoverzicht!AE407","v":605559.94700609019},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AF$405*Rekenoverzicht!AF407","v":615897.75950821547},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AG$405*Rekenoverzicht!AG407","v":626406.86053162382},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AH$405*Rekenoverzicht!AH407","v":637089.96649216488},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AI$405*Rekenoverzicht!AI407","v":647949.83394691511},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AJ$405*Rekenoverzicht!AJ407","v":658989.26011325803},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AK$405*Rekenoverzicht!AK407","v":670211.08339267643},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AL$405*Rekenoverzicht!AL407","v":681618.18389922613},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AM$405*Rekenoverzicht!AM407","v":693213.48399268079},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AN$405*Rekenoverzicht!AN407","v":704999.94881631352},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AO$405*Rekenoverzicht!AO407","v":716980.58683929511},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AP$405*Rekenoverzicht!AP407","v":729158.45040366892},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AQ$405*Rekenoverzicht!AQ407","v":741536.63627588237},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AR$405*Rekenoverzicht!AR407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AS$405*Rekenoverzicht!AS407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AT$405*Rekenoverzicht!AT407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AU$405*Rekenoverzicht!AU407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AV$405*Rekenoverzicht!AV407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AW$405*Rekenoverzicht!AW407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AX$405*Rekenoverzicht!AX407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AY$405*Rekenoverzicht!AY407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!AZ$405*Rekenoverzicht!AZ407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BA$405*Rekenoverzicht!BA407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BB$405*Rekenoverzicht!BB407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BC$405*Rekenoverzicht!BC407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BD$405*Rekenoverzicht!BD407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BE$405*Rekenoverzicht!BE407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BF$405*Rekenoverzicht!BF407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BG$405*Rekenoverzicht!BG407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BH$405*Rekenoverzicht!BH407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BI$405*Rekenoverzicht!BI407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BJ$405*Rekenoverzicht!BJ407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BK$405*Rekenoverzicht!BK407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BL$405*Rekenoverzicht!BL407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BM$405*Rekenoverzicht!BM407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BN$405*Rekenoverzicht!BN407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BO$405*Rekenoverzicht!BO407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BP$405*Rekenoverzicht!BP407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BQ$405*Rekenoverzicht!BQ407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BR$405*Rekenoverzicht!BR407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BS$405*Rekenoverzicht!BS407","v":0},{"$f":"Rekenoverzicht!$F$404*Rekenoverzicht!BT$405*Rekenoverzicht!BT407","v":0}]
[null,null,null,null,"Variabele omzet collectief",0,0,null,null,{"$f":"Rekenoverzicht!M428","v":0},{"$f":"Rekenoverzicht!N428","v":0},{"$f":"Rekenoverzicht!O428","v":0},{"$f":"Rekenoverzicht!P428","v":0},{"$f":"Rekenoverzicht!Q428","v":0},{"$f":"Rekenoverzicht!R428","v":0},{"$f":"Rekenoverzicht!S428","v":0},{"$f":"Rekenoverzicht!T428","v":0},{"$f":"Rekenoverzicht!U428","v":0},{"$f":"Rekenoverzicht!V428","v":0},{"$f":"Rekenoverzicht!W428","v":0},{"$f":"Rekenoverzicht!X428","v":0},{"$f":"Rekenoverzicht!Y428","v":0},{"$f":"Rekenoverzicht!Z428","v":0},{"$f":"Rekenoverzicht!AA428","v":0},{"$f":"Rekenoverzicht!AB428","v":0},{"$f":"Rekenoverzicht!AC428","v":0},{"$f":"Rekenoverzicht!AD428","v":0},{"$f":"Rekenoverzicht!AE428","v":0},{"$f":"Rekenoverzicht!AF428","v":0},{"$f":"Rekenoverzicht!AG428","v":0},{"$f":"Rekenoverzicht!AH428","v":0},{"$f":"Rekenoverzicht!AI428","v":0},{"$f":"Rekenoverzicht!AJ428","v":0},{"$f":"Rekenoverzicht!AK428","v":0},{"$f":"Rekenoverzicht!AL428","v":0},{"$f":"Rekenoverzicht!AM428","v":0},{"$f":"Rekenoverzicht!AN428","v":0},{"$f":"Rekenoverzicht!AO428","v":0},{"$f":"Rekenoverzicht!AP428","v":0},{"$f":"Rekenoverzicht!AQ428","v":0},{"$f":"Rekenoverzicht!AR428","v":0},{"$f":"Rekenoverzicht!AS428","v":0},{"$f":"Rekenoverzicht!AT428","v":0},{"$f":"Rekenoverzicht!AU428","v":0},{"$f":"Rekenoverzicht!AV428","v":0},{"$f":"Rekenoverzicht!AW428","v":0},{"$f":"Rekenoverzicht!AX428","v":0},{"$f":"Rekenoverzicht!AY428","v":0},{"$f":"Rekenoverzicht!AZ428","v":0},{"$f":"Rekenoverzicht!BA428","v":0},{"$f":"Rekenoverzicht!BB428","v":0},{"$f":"Rekenoverzicht!BC428","v":0},{"$f":"Rekenoverzicht!BD428","v":0},{"$f":"Rekenoverzicht!BE428","v":0},{"$f":"Rekenoverzicht!BF428","v":0},{"$f":"Rekenoverzicht!BG428","v":0},{"$f":"Rekenoverzicht!BH428","v":0},{"$f":"Rekenoverzicht!BI428","v":0},{"$f":"Rekenoverzicht!BJ428","v":0},{"$f":"Rekenoverzicht!BK428","v":0},{"$f":"Rekenoverzicht!BL428","v":0},{"$f":"Rekenoverzicht!BM428","v":0},{"$f":"Rekenoverzicht!BN428","v":0},{"$f":"Rekenoverzicht!BO428","v":0},{"$f":"Rekenoverzicht!BP428","v":0},{"$f":"Rekenoverzicht!BQ428","v":0},{"$f":"Rekenoverzicht!BR428","v":0},{"$f":"Rekenoverzicht!BS428","v":0},{"$f":"Rekenoverzicht!BT428","v":0}]
[null,null,null,null,"Variabele omzet utiliteit",0,0,null,null,{"$f":"Rekenoverzicht!M448","v":0},{"$f":"Rekenoverzicht!N448","v":0},{"$f":"Rekenoverzicht!O448","v":0},{"$f":"Rekenoverzicht!P448","v":0},{"$f":"Rekenoverzicht!Q448","v":0},{"$f":"Rekenoverzicht!R448","v":0},{"$f":"Rekenoverzicht!S448","v":0},{"$f":"Rekenoverzicht!T448","v":0},{"$f":"Rekenoverzicht!U448","v":0},{"$f":"Rekenoverzicht!V448","v":0},{"$f":"Rekenoverzicht!W448","v":0},{"$f":"Rekenoverzicht!X448","v":0},{"$f":"Rekenoverzicht!Y448","v":0},{"$f":"Rekenoverzicht!Z448","v":0},{"$f":"Rekenoverzicht!AA448","v":0},{"$f":"Rekenoverzicht!AB448","v":0},{"$f":"Rekenoverzicht!AC448","v":0},{"$f":"Rekenoverzicht!AD448","v":0},{"$f":"Rekenoverzicht!AE448","v":0},{"$f":"Rekenoverzicht!AF448","v":0},{"$f":"Rekenoverzicht!AG448","v":0},{"$f":"Rekenoverzicht!AH448","v":0},{"$f":"Rekenoverzicht!AI448","v":0},{"$f":"Rekenoverzicht!AJ448","v":0},{"$f":"Rekenoverzicht!AK448","v":0},{"$f":"Rekenoverzicht!AL448","v":0},{"$f":"Rekenoverzicht!AM448","v":0},{"$f":"Rekenoverzicht!AN448","v":0},{"$f":"Rekenoverzicht!AO448","v":0},{"$f":"Rekenoverzicht!AP448","v":0},{"$f":"Rekenoverzicht!AQ448","v":0},{"$f":"Rekenoverzicht!AR448","v":0},{"$f":"Rekenoverzicht!AS448","v":0},{"$f":"Rekenoverzicht!AT448","v":0},{"$f":"Rekenoverzicht!AU448","v":0},{"$f":"Rekenoverzicht!AV448","v":0},{"$f":"Rekenoverzicht!AW448","v":0},{"$f":"Rekenoverzicht!AX448","v":0},{"$f":"Rekenoverzicht!AY448","v":0},{"$f":"Rekenoverzicht!AZ448","v":0},{"$f":"Rekenoverzicht!BA448","v":0},{"$f":"Rekenoverzicht!BB448","v":0},{"$f":"Rekenoverzicht!BC448","v":0},{"$f":"Rekenoverzicht!BD448","v":0},{"$f":"Rekenoverzicht!BE448","v":0},{"$f":"Rekenoverzicht!BF448","v":0},{"$f":"Rekenoverzicht!BG448","v":0},{"$f":"Rekenoverzicht!BH448","v":0},{"$f":"Rekenoverzicht!BI448","v":0},{"$f":"Rekenoverzicht!BJ448","v":0},{"$f":"Rekenoverzicht!BK448","v":0},{"$f":"Rekenoverzicht!BL448","v":0},{"$f":"Rekenoverzicht!BM448","v":0},{"$f":"Rekenoverzicht!BN448","v":0},{"$f":"Rekenoverzicht!BO448","v":0},{"$f":"Rekenoverzicht!BP448","v":0},{"$f":"Rekenoverzicht!BQ448","v":0},{"$f":"Rekenoverzicht!BR448","v":0},{"$f":"Rekenoverzicht!BS448","v":0},{"$f":"Rekenoverzicht!BT448","v":0}]
[null,null,null,null,"Vastrecht grondgebonden",10378751.363169814,5052247.7344183242,null,null,{"$f":"Rekenoverzicht!M393","v":0},{"$f":"Rekenoverzicht!N393","v":105496.56},{"$f":"Rekenoverzicht!O393","v":161409.73679999998},{"$f":"Rekenoverzicht!P393","v":219517.24204799999},{"$f":"Rekenoverzicht!Q393","v":279884.4836112},{"$f":"Rekenoverzicht!R393","v":285482.173283424},{"$f":"Rekenoverzicht!S393","v":291191.81674909248},{"$f":"Rekenoverzicht!T393","v":297015.65308407426},{"$f":"Rekenoverzicht!U393","v":302955.96614575578},{"$f":"Rekenoverzicht!V393","v":309015.08546867094},{"$f":"Rekenoverzicht!W393","v":315195.38717804436},{"$f":"Rekenoverzicht!X393","v":321499.29492160515},{"$f":"Rekenoverzicht!Y393","v":327929.28082003735},{"$f":"Rekenoverzicht!Z393","v":334487.86643643805},{"$f":"Rekenoverzicht!AA393","v":341177.62376516685},{"$f":"Rekenoverzicht!AB393","v":348001.17624047009},{"$f":"Rekenoverzicht!AC393","v":354961.19976527954},{"$f":"Rekenoverzicht!AD393","v":362060.4237605852},{"$f":"Rekenoverzicht!AE393","v":369301.63223579683},{"$f":"Rekenoverzicht!AF393","v":376687.66488051275},{"$f":"Rekenoverzicht!AG393","v":384221.41817812307},{"$f":"Rekenoverzicht!AH393","v":391905.84654168546},{"$f":"Rekenoverzicht!AI393","v":399743.96347251924},{"$f":"Rekenoverzicht!AJ393","v":407738.84274196951},{"$f":"Rekenoverzicht!AK393","v":415893.61959680892},{"$f":"Rekenoverzicht!AL393","v":424211.49198874511},{"$f":"Rekenoverzicht!AM393","v":432695.72182852007},{"$f":"Rekenoverzicht!AN393","v":441349.63626509038},{"$f":"Rekenoverzicht!AO393","v":450176.62899039232},{"$f":"Rekenoverzicht!AP393","v":459180.16157020006},{"$f":"Rekenoverzicht!AQ393","v":468363.76480160409},{"$f":"Rekenoverzicht!AR393","v":0},{"$f":"Rekenoverzicht!AS393","v":0},{"$f":"Rekenoverzicht!AT393","v":0},{"$f":"Rekenoverzicht!AU393","v":0},{"$f":"Rekenoverzicht!AV393","v":0},{"$f":"Rekenoverzicht!AW393","v":0},{"$f":"Rekenoverzicht!AX393","v":0},{"$f":"Rekenoverzicht!AY393","v":0},{"$f":"Rekenoverzicht!AZ393","v":0},{"$f":"Rekenoverzicht!BA393","v":0},{"$f":"Rekenoverzicht!BB393","v":0},{"$f":"Rekenoverzicht!BC393","v":0},{"$f":"Rekenoverzicht!BD393","v":0},{"$f":"Rekenoverzicht!BE393","v":0},{"$f":"Rekenoverzicht!BF393","v":0},{"$f":"Rekenoverzicht!BG393","v":0},{"$f":"Rekenoverzicht!BH393","v":0},{"$f":"Rekenoverzicht!BI393","v":0},{"$f":"Rekenoverzicht!BJ393","v":0},{"$f":"Rekenoverzicht!BK393","v":0},{"$f":"Rekenoverzicht!BL393","v":0},{"$f":"Rekenoverzicht!BM393","v":0},{"$f":"Rekenoverzicht!BN393","v":0},{"$f":"Rekenoverzicht!BO393","v":0},{"$f":"Rekenoverzicht!BP393","v":0},{"$f":"Rekenoverzicht!BQ393","v":0},{"$f":"Rekenoverzicht!BR393","v":0},{"$f":"Rekenoverzicht!BS393","v":0},{"$f":"Rekenoverzicht!BT393","v":0}]
[null,null,null,null,"Vastrecht gestapeld",10378751.363169814,5052247.7344183242,null,null,{"$f":"Rekenoverzicht!M402","v":0},{"$f":"Rekenoverzicht!N402","v":105496.56},{"$f":"Rekenoverzicht!O402","v":161409.73679999998},{"$f":"Rekenoverzicht!P402","v":219517.24204799999},{"$f":"Rekenoverzicht!Q402","v":279884.4836112},{"$f":"Rekenoverzicht!R402","v":285482.173283424},{"$f":"Rekenoverzicht!S402","v":291191.81674909248},{"$f":"Rekenoverzicht!T402","v":297015.65308407426},{"$f":"Rekenoverzicht!U402","v":302955.96614575578},{"$f":"Rekenoverzicht!V402","v":309015.08546867094},{"$f":"Rekenoverzicht!W402","v":315195.38717804436},{"$f":"Rekenoverzicht!X402","v":321499.29492160515},{"$f":"Rekenoverzicht!Y402","v":327929.28082003735},{"$f":"Rekenoverzicht!Z402","v":334487.86643643805},{"$f":"Rekenoverzicht!AA402","v":341177.62376516685},{"$f":"Rekenoverzicht!AB402","v":348001.17624047009},{"$f":"Rekenoverzicht!AC402","v":354961.19976527954},{"$f":"Rekenoverzicht!AD402","v":362060.4237605852},{"$f":"Rekenoverzicht!AE402","v":369301.63223579683},{"$f":"Rekenoverzicht!AF402","v":376687.66488051275},{"$f":"Rekenoverzicht!AG402","v":384221.41817812307},{"$f":"Rekenoverzicht!AH402","v":391905.84654168546},{"$f":"Rekenoverzicht!AI402","v":399743.96347251924},{"$f":"Rekenoverzicht!AJ402","v":407738.84274196951},{"$f":"Rekenoverzicht!AK402","v":415893.61959680892},{"$f":"Rekenoverzicht!AL402","v":424211.49198874511},{"$f":"Rekenoverzicht!AM402","v":432695.72182852007},{"$f":"Rekenoverzicht!AN402","v":441349.63626509038},{"$f":"Rekenoverzicht!AO402","v":450176.62899039232},{"$f":"Rekenoverzicht!AP402","v":459180.16157020006},{"$f":"Rekenoverzicht!AQ402","v":468363.76480160409},{"$f":"Rekenoverzicht!AR402","v":0},{"$f":"Rekenoverzicht!AS402","v":0},{"$f":"Rekenoverzicht!AT402","v":0},{"$f":"Rekenoverzicht!AU402","v":0},{"$f":"Rekenoverzicht!AV402","v":0},{"$f":"Rekenoverzicht!AW402","v":0},{"$f":"Rekenoverzicht!AX402","v":0},{"$f":"Rekenoverzicht!AY402","v":0},{"$f":"Rekenoverzicht!AZ402","v":0},{"$f":"Rekenoverzicht!BA402","v":0},{"$f":"Rekenoverzicht!BB402","v":0},{"$f":"Rekenoverzicht!BC402","v":0},{"$f":"Rekenoverzicht!BD402","v":0},{"$f":"Rekenoverzicht!BE402","v":0},{"$f":"Rekenoverzicht!BF402","v":0},{"$f":"Rekenoverzicht!BG402","v":0},{"$f":"Rekenoverzicht!BH402","v":0},{"$f":"Rekenoverzicht!BI402","v":0},{"$f":"Rekenoverzicht!BJ402","v":0},{"$f":"Rekenoverzicht!BK402","v":0},{"$f":"Rekenoverzicht!BL402","v":0},{"$f":"Rekenoverzicht!BM402","v":0},{"$f":"Rekenoverzicht!BN402","v":0},{"$f":"Rekenoverzicht!BO402","v":0},{"$f":"Rekenoverzicht!BP402","v":0},{"$f":"Rekenoverzicht!BQ402","v":0},{"$f":"Rekenoverzicht!BR402","v":0},{"$f":"Rekenoverzicht!BS402","v":0},{"$f":"Rekenoverzicht!BT402","v":0}]
[null,null,null,null,"Vastrecht collectief",0,0,null,null,{"$f":"Rekenoverzicht!M423","v":0},{"$f":"Rekenoverzicht!N423","v":0},{"$f":"Rekenoverzicht!O423","v":0},{"$f":"Rekenoverzicht!P423","v":0},{"$f":"Rekenoverzicht!Q423","v":0},{"$f":"Rekenoverzicht!R423","v":0},{"$f":"Rekenoverzicht!S423","v":0},{"$f":"Rekenoverzicht!T423","v":0},{"$f":"Rekenoverzicht!U423","v":0},{"$f":"Rekenoverzicht!V423","v":0},{"$f":"Rekenoverzicht!W423","v":0},{"$f":"Rekenoverzicht!X423","v":0},{"$f":"Rekenoverzicht!Y423","v":0},{"$f":"Rekenoverzicht!Z423","v":0},{"$f":"Rekenoverzicht!AA423","v":0},{"$f":"Rekenoverzicht!AB423","v":0},{"$f":"Rekenoverzicht!AC423","v":0},{"$f":"Rekenoverzicht!AD423","v":0},{"$f":"Rekenoverzicht!AE423","v":0},{"$f":"Rekenoverzicht!AF423","v":0},{"$f":"Rekenoverzicht!AG423","v":0},{"$f":"Rekenoverzicht!AH423","v":0},{"$f":"Rekenoverzicht!AI423","v":0},{"$f":"Rekenoverzicht!AJ423","v":0},{"$f":"Rekenoverzicht!AK423","v":0},{"$f":"Rekenoverzicht!AL423","v":0},{"$f":"Rekenoverzicht!AM423","v":0},{"$f":"Rekenoverzicht!AN423","v":0},{"$f":"Rekenoverzicht!AO423","v":0},{"$f":"Rekenoverzicht!AP423","v":0},{"$f":"Rekenoverzicht!AQ423","v":0},{"$f":"Rekenoverzicht!AR423","v":0},{"$f":"Rekenoverzicht!AS423","v":0},{"$f":"Rekenoverzicht!AT423","v":0},{"$f":"Rekenoverzicht!AU423","v":0},{"$f":"Rekenoverzicht!AV423","v":0},{"$f":"Rekenoverzicht!AW423","v":0},{"$f":"Rekenoverzicht!AX423","v":0},{"$f":"Rekenoverzicht!AY423","v":0},{"$f":"Rekenoverzicht!AZ423","v":0},{"$f":"Rekenoverzicht!BA423","v":0},{"$f":"Rekenoverzicht!BB423","v":0},{"$f":"Rekenoverzicht!BC423","v":0},{"$f":"Rekenoverzicht!BD423","v":0},{"$f":"Rekenoverzicht!BE423","v":0},{"$f":"Rekenoverzicht!BF423","v":0},{"$f":"Rekenoverzicht!BG423","v":0},{"$f":"Rekenoverzicht!BH423","v":0},{"$f":"Rekenoverzicht!BI423","v":0},{"$f":"Rekenoverzicht!BJ423","v":0},{"$f":"Rekenoverzicht!BK423","v":0},{"$f":"Rekenoverzicht!BL423","v":0},{"$f":"Rekenoverzicht!BM423","v":0},{"$f":"Rekenoverzicht!BN423","v":0},{"$f":"Rekenoverzicht!BO423","v":0},{"$f":"Rekenoverzicht!BP423","v":0},{"$f":"Rekenoverzicht!BQ423","v":0},{"$f":"Rekenoverzicht!BR423","v":0},{"$f":"Rekenoverzicht!BS423","v":0},{"$f":"Rekenoverzicht!BT423","v":0}]
[null,null,null,null,"Vastrecht utiliteit",0,0,null,null,{"$f":"Rekenoverzicht!M443","v":0},{"$f":"Rekenoverzicht!N443","v":0},{"$f":"Rekenoverzicht!O443","v":0},{"$f":"Rekenoverzicht!P443","v":0},{"$f":"Rekenoverzicht!Q443","v":0},{"$f":"Rekenoverzicht!R443","v":0},{"$f":"Rekenoverzicht!S443","v":0},{"$f":"Rekenoverzicht!T443","v":0},{"$f":"Rekenoverzicht!U443","v":0},{"$f":"Rekenoverzicht!V443","v":0},{"$f":"Rekenoverzicht!W443","v":0},{"$f":"Rekenoverzicht!X443","v":0},{"$f":"Rekenoverzicht!Y443","v":0},{"$f":"Rekenoverzicht!Z443","v":0},{"$f":"Rekenoverzicht!AA443","v":0},{"$f":"Rekenoverzicht!AB443","v":0},{"$f":"Rekenoverzicht!AC443","v":0},{"$f":"Rekenoverzicht!AD443","v":0},{"$f":"Rekenoverzicht!AE443","v":0},{"$f":"Rekenoverzicht!AF443","v":0},{"$f":"Rekenoverzicht!AG443","v":0},{"$f":"Rekenoverzicht!AH443","v":0},{"$f":"Rekenoverzicht!AI443","v":0},{"$f":"Rekenoverzicht!AJ443","v":0},{"$f":"Rekenoverzicht!AK443","v":0},{"$f":"Rekenoverzicht!AL443","v":0},{"$f":"Rekenoverzicht!AM443","v":0},{"$f":"Rekenoverzicht!AN443","v":0},{"$f":"Rekenoverzicht!AO443","v":0},{"$f":"Rekenoverzicht!AP443","v":0},{"$f":"Rekenoverzicht!AQ443","v":0},{"$f":"Rekenoverzicht!AR443","v":0},{"$f":"Rekenoverzicht!AS443","v":0},{"$f":"Rekenoverzicht!AT443","v":0},{"$f":"Rekenoverzicht!AU443","v":0},{"$f":"Rekenoverzicht!AV443","v":0},{"$f":"Rekenoverzicht!AW443","v":0},{"$f":"Rekenoverzicht!AX443","v":0},{"$f":"Rekenoverzicht!AY443","v":0},{"$f":"Rekenoverzicht!AZ443","v":0},{"$f":"Rekenoverzicht!BA443","v":0},{"$f":"Rekenoverzicht!BB443","v":0},{"$f":"Rekenoverzicht!BC443","v":0},{"$f":"Rekenoverzicht!BD443","v":0},{"$f":"Rekenoverzicht!BE443","v":0},{"$f":"Rekenoverzicht!BF443","v":0},{"$f":"Rekenoverzicht!BG443","v":0},{"$f":"Rekenoverzicht!BH443","v":0},{"$f":"Rekenoverzicht!BI443","v":0},{"$f":"Rekenoverzicht!BJ443","v":0},{"$f":"Rekenoverzicht!BK443","v":0},{"$f":"Rekenoverzicht!BL443","v":0},{"$f":"Rekenoverzicht!BM443","v":0},{"$f":"Rekenoverzicht!BN443","v":0},{"$f":"Rekenoverzicht!BO443","v":0},{"$f":"Rekenoverzicht!BP443","v":0},{"$f":"Rekenoverzicht!BQ443","v":0},{"$f":"Rekenoverzicht!BR443","v":0},{"$f":"Rekenoverzicht!BS443","v":0},{"$f":"Rekenoverzicht!BT443","v":0}]
[null,null,null,null,"Leegstand en debiteurenrisico",-851401.35627410247,-416908.02858656133,null,null,{"$f":"Rekenoverzicht!M465","v":0},{"$f":"Rekenoverzicht!N465","v":-8922.9684046776019},{"$f":"Rekenoverzicht!O465","v":-13627.141221513455},{"$f":"Rekenoverzicht!P465","v":-18498.911466063451},{"$f":"Rekenoverzicht!Q465","v":-23542.761360357465},{"$f":"Rekenoverzicht!R465","v":-23969.398813513712},{"$f":"Rekenoverzicht!S465","v":-24403.684660252071},{"$f":"Rekenoverzicht!T465","v":-24845.754181334545},{"$f":"Rekenoverzicht!U465","v":-25295.745009396229},{"$f":"Rekenoverzicht!V465","v":-25753.797168907844},{"$f":"Rekenoverzicht!W465","v":-26220.053116796167},{"$f":"Rekenoverzicht!X465","v":-26694.657783732448},{"$f":"Rekenoverzicht!Y465","v":-27177.75861609948},{"$f":"Rekenoverzicht!Z465","v":-27669.50561864769},{"$f":"Rekenoverzicht!AA465","v":-28170.051397851388},{"$f":"Rekenoverzicht!AB465","v":-28679.551205975771},{"$f":"Rekenoverzicht!AC465","v":-29198.162985866005},{"$f":"Rekenoverzicht!AD465","v":-29726.047416469446},{"$f":"Rekenoverzicht!AE465","v":-30263.367959102678},{"$f":"Rekenoverzicht!AF465","v":-30810.290904474648},{"$f":"Rekenoverzicht!AG465","v":-31366.985420477875},{"$f":"Rekenoverzicht!AH465","v":-31933.62360075942},{"$f":"Rekenoverzicht!AI465","v":-32510.380514084045},{"$f":"Rekenoverzicht!AJ465","v":-33097.434254501335},{"$f":"Rekenoverzicht!AK465","v":-33694.965992329708},{"$f":"Rekenoverzicht!AL465","v":-34303.160025969402},{"$f":"Rekenoverzicht!AM465","v":-34922.20383455776},{"$f":"Rekenoverzicht!AN465","v":-35552.288131479247},{"$f":"Rekenoverzicht!AO465","v":-36193.606918743797},{"$f":"Rekenoverzicht!AP465","v":-36846.357542246311},{"$f":"Rekenoverzicht!AQ465","v":-37510.740747921438},{"$f":"Rekenoverzicht!AR465","v":0},{"$f":"Rekenoverzicht!AS465","v":0},{"$f":"Rekenoverzicht!AT465","v":0},{"$f":"Rekenoverzicht!AU465","v":0},{"$f":"Rekenoverzicht!AV465","v":0},{"$f":"Rekenoverzicht!AW465","v":0},{"$f":"Rekenoverzicht!AX465","v":0},{"$f":"Rekenoverzicht!AY465","v":0},{"$f":"Rekenoverzicht!AZ465","v":0},{"$f":"Rekenoverzicht!BA465","v":0},{"$f":"Rekenoverzicht!BB465","v":0},{"$f":"Rekenoverzicht!BC465","v":0},{"$f":"Rekenoverzicht!BD465","v":0},{"$f":"Rekenoverzicht!BE465","v":0},{"$f":"Rekenoverzicht!BF465","v":0},{"$f":"Rekenoverzicht!BG465","v":0},{"$f":"Rekenoverzicht!BH465","v":0},{"$f":"Rekenoverzicht!BI465","v":0},{"$f":"Rekenoverzicht!BJ465","v":0},{"$f":"Rekenoverzicht!BK465","v":0},{"$f":"Rekenoverzicht!BL465","v":0},{"$f":"Rekenoverzicht!BM465","v":0},{"$f":"Rekenoverzicht!BN465","v":0},{"$f":"Rekenoverzicht!BO465","v":0},{"$f":"Rekenoverzicht!BP465","v":0},{"$f":"Rekenoverzicht!BQ465","v":0},{"$f":"Rekenoverzicht!BR465","v":0},{"$f":"Rekenoverzicht!BS465","v":0},{"$f":"Rekenoverzicht!BT465","v":0}]
[]
["RESTWAARDE EN BELASTING",null,null,null,null,"Totaal","Netto Contante Waarde"]
[]
[null,null,null,null,"Restwaarde en belasting",{"$f":"SUM(J46:BQ46)","v":-5027587.8077601679},{"$f":"(1+$G$7)*NPV($G$7,J46:BQ46)","v":-2626259.1462028031},null,null,{"$f":"SUM(J48:J49)","v":0},{"$f":"SUM(K48:K49)","v":-102910.13568757221},-112740.74003536509,-123248.83748611688,-145845.27760479695,-135410.82904107959,-140927.80853529455,-146541.79224465904,-152254.45354598181,-158067.49394945713,-163982.6435546508,-170001.66151346971,-176126.3365002175,-182358.48718882713,-188699.96273737872,-195152.64327999446,-205065.56042621762,-210565.60167875228,-216159.06289399986,-221847.48085396792,-227632.41644395929,-229819.96406398382,-237106.4321107617,-244520.32290666705,-252063.8187744474,-259739.13836065852,-267548.53721569089,-275494.30838246242,-283578.78299390123,-291804.33087932679,689627.05312949163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Restwaarde einde businesscase",{"$f":"SUM(J48:BQ48)","v":1333962.8225193343},{"$f":"(1+$G$7)*NPV($G$7,J48:BQ48)","v":342263.99139369},null,null,{"$f":"Rekenoverzicht!M279","v":0},{"$f":"Rekenoverzicht!N279","v":0},{"$f":"Rekenoverzicht!O279","v":0},{"$f":"Rekenoverzicht!P279","v":0},{"$f":"Rekenoverzicht!Q279","v":0},{"$f":"Rekenoverzicht!R279","v":0},{"$f":"Rekenoverzicht!S279","v":0},{"$f":"Rekenoverzicht!T279","v":0},{"$f":"Rekenoverzicht!U279","v":0},{"$f":"Rekenoverzicht!V279","v":0},{"$f":"Rekenoverzicht!W279","v":0},{"$f":"Rekenoverzicht!X279","v":0},{"$f":"Rekenoverzicht!Y279","v":0},{"$f":"Rekenoverzicht!Z279","v":0},{"$f":"Rekenoverzicht!AA279","v":0},{"$f":"Rekenoverzicht!AB279","v":0},{"$f":"Rekenoverzicht!AC279","v":0},{"$f":"Rekenoverzicht!AD279","v":0},{"$f":"Rekenoverzicht!AE279","v":0},{"$f":"Rekenoverzicht!AF279","v":0},{"$f":"Rekenoverzicht!AG279","v":0},{"$f":"Rekenoverzicht!AH279","v":0},{"$f":"Rekenoverzicht!AI279","v":0},{"$f":"Rekenoverzicht!AJ279","v":0},{"$f":"Rekenoverzicht!AK279","v":0},{"$f":"Rekenoverzicht!AL279","v":0},{"$f":"Rekenoverzicht!AM279","v":0},{"$f":"Rekenoverzicht!AN279","v":0},{"$f":"Rekenoverzicht!AO279","v":0},{"$f":"Rekenoverzicht!AP279","v":0},{"$f":"Rekenoverzicht!AQ279","v":1333962.8225193343},{"$f":"Rekenoverzicht!AR279","v":0},{"$f":"Rekenoverzicht!AS279","v":0},{"$f":"Rekenoverzicht!AT279","v":0},{"$f":"Rekenoverzicht!AU279","v":0},{"$f":"Rekenoverzicht!AV279","v":0},{"$f":"Rekenoverzicht!AW279","v":0},{"$f":"Rekenoverzicht!AX279","v":0},{"$f":"Rekenoverzicht!AY279","v":0},{"$f":"Rekenoverzicht!AZ279","v":0},{"$f":"Rekenoverzicht!BA279","v":0},{"$f":"Rekenoverzicht!BB279","v":0},{"$f":"Rekenoverzicht!BC279","v":0},{"$f":"Rekenoverzicht!BD279","v":0},{"$f":"Rekenoverzicht!BE279","v":0},{"$f":"Rekenoverzicht!BF279","v":0},{"$f":"Rekenoverzicht!BG279","v":0},{"$f":"Rekenoverzicht!BH279","v":0},{"$f":"Rekenoverzicht!BI279","v":0},{"$f":"Rekenoverzicht!BJ279","v":0},{"$f":"Rekenoverzicht!BK279","v":0},{"$f":"Rekenoverzicht!BL279","v":0},{"$f":"Rekenoverzicht!BM279","v":0},{"$f":"Rekenoverzicht!BN279","v":0},{"$f":"Rekenoverzicht!BO279","v":0},{"$f":"Rekenoverzicht!BP279","v":0},{"$f":"Rekenoverzicht!BQ279","v":0},{"$f":"Rekenoverzicht!BR279","v":0},{"$f":"Rekenoverzicht!BS279","v":0},{"$f":"Rekenoverzicht!BT279","v":0}]
[null,null,null,null,"Belasting",{"$f":"SUM(J49:BQ49)","v":-6361550.6302795019},{"$f":"(1+$G$7)*NPV($G$7,J49:BQ49)","v":-2968523.1375964931},null,null,{"$f":"Rekenoverzicht!M557","v":0},{"$f":"Rekenoverzicht!N557","v":-102910.13568757221},{"$f":"Rekenoverzicht!O557","v":-112740.74003536509},{"$f":"Rekenoverzicht!P557","v":-123248.83748611688},{"$f":"Rekenoverzicht!Q557","v":-145845.27760479695},{"$f":"Rekenoverzicht!R557","v":-135410.82904107959},{"$f":"Rekenoverzicht!S557","v":-140927.80853529455},{"$f":"Rekenoverzicht!T557","v":-146541.79224465904},{"$f":"Rekenoverzicht!U557","v":-152254.45354598181},{"$f":"Rekenoverzicht!V557","v":-158067.49394945713},{"$f":"Rekenoverzicht!W557","v":-163982.6435546508},{"$f":"Rekenoverzicht!X557","v":-170001.66151346971},{"$f":"Rekenoverzicht!Y557","v":-176126.3365002175},{"$f":"Rekenoverzicht!Z557","v":-182358.48718882713},{"$f":"Rekenoverzicht!AA557","v":-188699.96273737872},{"$f":"Rekenoverzicht!AB557","v":-195152.64327999446},{"$f":"Rekenoverzicht!AC557","v":-205065.56042621762},{"$f":"Rekenoverzicht!AD557","v":-210565.60167875228},{"$f":"Rekenoverzicht!AE557","v":-216159.06289399986},{"$f":"Rekenoverzicht!AF557","v":-221847.48085396792},{"$f":"Rekenoverzicht!AG557","v":-227632.41644395929},{"$f":"Rekenoverzicht!AH557","v":-229819.96406398382},{"$f":"Rekenoverzicht!AI557","v":-237106.4321107617},{"$f":"Rekenoverzicht!AJ557","v":-244520.32290666705},{"$f":"Rekenoverzicht!AK557","v":-252063.8187744474},{"$f":"Rekenoverzicht!AL557","v":-259739.13836065852},{"$f":"Rekenoverzicht!AM557","v":-267548.53721569089},{"$f":"Rekenoverzicht!AN557","v":-275494.30838246242},{"$f":"Rekenoverzicht!AO557","v":-283578.78299390123},{"$f":"Rekenoverzicht!AP557","v":-291804.33087932679},{"$f":"Rekenoverzicht!AQ557","v":-644335.76938984264},{"$f":"Rekenoverzicht!AR557","v":0},{"$f":"Rekenoverzicht!AS557","v":0},{"$f":"Rekenoverzicht!AT557","v":0},{"$f":"Rekenoverzicht!AU557","v":0},{"$f":"Rekenoverzicht!AV557","v":0},{"$f":"Rekenoverzicht!AW557","v":0},{"$f":"Rekenoverzicht!AX557","v":0},{"$f":"Rekenoverzicht!AY557","v":0},{"$f":"Rekenoverzicht!AZ557","v":0},{"$f":"Rekenoverzicht!BA557","v":0},{"$f":"Rekenoverzicht!BB557","v":0},{"$f":"Rekenoverzicht!BC557","v":0},{"$f":"Rekenoverzicht!BD557","v":0},{"$f":"Rekenoverzicht!BE557","v":0},{"$f":"Rekenoverzicht!BF557","v":0},{"$f":"Rekenoverzicht!BG557","v":0},{"$f":"Rekenoverzicht!BH557","v":0},{"$f":"Rekenoverzicht!BI557","v":0},{"$f":"Rekenoverzicht!BJ557","v":0},{"$f":"Rekenoverzicht!BK557","v":0},{"$f":"Rekenoverzicht!BL557","v":0},{"$f":"Rekenoverzicht!BM557","v":0},{"$f":"Rekenoverzicht!BN557","v":0},{"$f":"Rekenoverzicht!BO557","v":0},{"$f":"Rekenoverzicht!BP557","v":0},{"$f":"Rekenoverzicht!BQ557","v":0},{"$f":"Rekenoverzicht!BR557","v":0},{"$f":"Rekenoverzicht!BS557","v":0},{"$f":"Rekenoverzicht!BT557","v":0}]
[]
["AANSLUITBIJDRAGE",null,null,null,null,"Totaal","Netto Contante Waarde"]
[]
[null,null,null,null,"Aansluitbijdrage",{"$f":"SUM(J53:BQ53)","v":-2613055.8613234628},{"$f":"(1+$G$7)*NPV($G$7,J53:BQ53)","v":-2387130.6211566851},null,null,{"$f":"Rekenoverzicht!M303","v":-502120.61801680317},{"$f":"Rekenoverzicht!N303","v":-512163.03037713922},{"$f":"Rekenoverzicht!O303","v":-522406.29098468204},{"$f":"Rekenoverzicht!P303","v":-532854.41680437559},{"$f":"Rekenoverzicht!Q303","v":-543511.50514046312},{"$f":"Rekenoverzicht!R303","v":0},{"$f":"Rekenoverzicht!S303","v":0},{"$f":"Rekenoverzicht!T303","v":0},{"$f":"Rekenoverzicht!U303","v":0},{"$f":"Rekenoverzicht!V303","v":0},{"$f":"Rekenoverzicht!W303","v":0},{"$f":"Rekenoverzicht!X303","v":0},{"$f":"Rekenoverzicht!Y303","v":0},{"$f":"Rekenoverzicht!Z303","v":0},{"$f":"Rekenoverzicht!AA303","v":0},{"$f":"Rekenoverzicht!AB303","v":0},{"$f":"Rekenoverzicht!AC303","v":0},{"$f":"Rekenoverzicht!AD303","v":0},{"$f":"Rekenoverzicht!AE303","v":0},{"$f":"Rekenoverzicht!AF303","v":0},{"$f":"Rekenoverzicht!AG303","v":0},{"$f":"Rekenoverzicht!AH303","v":0},{"$f":"Rekenoverzicht!AI303","v":0},{"$f":"Rekenoverzicht!AJ303","v":0},{"$f":"Rekenoverzicht!AK303","v":0},{"$f":"Rekenoverzicht!AL303","v":0},{"$f":"Rekenoverzicht!AM303","v":0},{"$f":"Rekenoverzicht!AN303","v":0},{"$f":"Rekenoverzicht!AO303","v":0},{"$f":"Rekenoverzicht!AP303","v":0},{"$f":"Rekenoverzicht!AQ303","v":0},{"$f":"Rekenoverzicht!AR303","v":0},{"$f":"Rekenoverzicht!AS303","v":0},{"$f":"Rekenoverzicht!AT303","v":0},{"$f":"Rekenoverzicht!AU303","v":0},{"$f":"Rekenoverzicht!AV303","v":0},{"$f":"Rekenoverzicht!AW303","v":0},{"$f":"Rekenoverzicht!AX303","v":0},{"$f":"Rekenoverzicht!AY303","v":0},{"$f":"Rekenoverzicht!AZ303","v":0},{"$f":"Rekenoverzicht!BA303","v":0},{"$f":"Rekenoverzicht!BB303","v":0},{"$f":"Rekenoverzicht!BC303","v":0},{"$f":"Rekenoverzicht!BD303","v":0},{"$f":"Rekenoverzicht!BE303","v":0},{"$f":"Rekenoverzicht!BF303","v":0},{"$f":"Rekenoverzicht!BG303","v":0},{"$f":"Rekenoverzicht!BH303","v":0},{"$f":"Rekenoverzicht!BI303","v":0},{"$f":"Rekenoverzicht!BJ303","v":0},{"$f":"Rekenoverzicht!BK303","v":0},{"$f":"Rekenoverzicht!BL303","v":0},{"$f":"Rekenoverzicht!BM303","v":0},{"$f":"Rekenoverzicht!BN303","v":0},{"$f":"Rekenoverzicht!BO303","v":0},{"$f":"Rekenoverzicht!BP303","v":0},{"$f":"Rekenoverzicht!BQ303","v":0},{"$f":"Rekenoverzicht!BR303","v":0},{"$f":"Rekenoverzicht!BS303","v":0},{"$f":"Rekenoverzicht!BT303","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"\"Investeringen \"&E12","v":"Investeringen Infra en bron"},null,{"$f":"G12","v":-10355273.315806886}]
[null,null,null,null,"Investeringen Grondgebonden",null,{"$f":"G13","v":-3717511.5485666567}]
[null,null,null,null,"Investeringen Gestapeld",null,{"$f":"G14","v":-1682757.6085863018}]
[null,null,null,null,"Investeringen Collectief",null,{"$f":"G15","v":0}]
[null,null,null,null,"Investeringen Utiliteit",null,{"$f":"G16","v":0}]
[null,null,null,null,{"$f":"\"Investeringen \"&E17","v":"Investeringen "},null,{"$f":"SUM(G59:G63)","v":-15755542.472959844}]
[null,null,null,null,{"$f":"E22","v":"Inkoop of productie warmte"},null,{"$f":"G22","v":-3616060.5506550539}]
[null,null,null,null,"OPEX Leidingen en netten",null,-2499714.1717993063]
[null,null,null,null,{"$f":"E24","v":"Onderhoud en beheer grondgebonden"},null,-1761438.2217971047]
[null,null,null,null,{"$f":"E25","v":"Onderhoud en beheer gestapeld"},null,-716091.68588272843]
[null,null,null,null,{"$f":"E26","v":"Onderhoud en beheer collectief"},null,0]
[null,null,null,null,{"$f":"E27","v":"Onderhoud en beheer utiliteit"},null,0]
[null,null,null,null,{"$f":"E28","v":"Administratieve lasten en overige onderhouds- en beheerskosten"},null,0]
[null,null,null,null,"Investeringen en Exploitatiekosten",null,{"$f":"SUM(G64:G71)","v":-24348847.103094038}]
[null,null,null,null,{"$f":"E34","v":"Variabele omzet grondgebonden"},null,{"$f":"G34","v":11302458.183308363}]
[null,null,null,null,{"$f":"E35","v":"Variabele omzet gestapeld"},null,{"$f":"G35","v":8372191.2468950823}]
[null,null,null,null,"Variabele omzet collectief",null,0]
[null,null,null,null,"Variabele omzet utiliteit",null,0]
[null,null,null,null,"Vastrecht grondgebonden",null,5052247.7344183242]
[null,null,null,null,"Vastrecht gestapeld",null,5052247.7344183242]
[null,null,null,null,"Vastrecht collectief",null,0]
[null,null,null,null,"Vastrecht utiliteit",null,0]
[null,null,null,null,"Leegstand en debiteurenrisico",null,-416908.02858656133]
[null,null,null,null,"Investeringen, Exploitatiekosten, Ontvangsten",null,{"$f":"SUM(G72:G81)","v":5013389.7673594952}]
[null,null,null,null,{"$f":"E48","v":"Restwaarde einde businesscase"},null,{"$f":"G48","v":342263.99139369}]
[null,null,null,null,{"$f":"E49","v":"Belasting"},null,{"$f":"G49","v":-2968523.1375964931}]
[null,null,null,null,"Projectresultaat excl. BAK",null,{"$f":"SUM(G82:G84)","v":2387130.621156692}]
[null,null,null,null,"Aansluitbijdrage",null,{"$f":"G53","v":-2387130.6211566851}]
[null,null,null,null,"Projectresultaat incl. BAK",null,{"$f":"SUM(G85:G86)","v":6.9849193096160889E-9}]