{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["1.0 Gebruiksaanwijzing","1.1 Overzicht","1.2 Varianten","1.3 Energievraag - JBDK","1.4 Kenmerken","1.5 Kostenberekening","1.6. Resultaten","2.0 Gebruiksaanwijzing","2.1 Varianten","2.2 JBDK - MT scenario 1","2.2 JBDK - LT scenario 2","2.2 JBDK - MT scenario 3","2.2 JBDK - MT scenario 4","2.2 JBDK - MT scenario 5","2.2 JBDK - MT scenario 6","2.2 JBDK - MT scenario 7","2.3 Energievraag totaal","2.4 Kenmerken","2.5 Kostenberekening","2.6 Business case"],"not_rendered":{"charts":3,"images":18,"macros":1,"external_links":3,"defined_names":228,"comments":5,"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":"1.0 Gebruiksaanwijzing","index":0,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":false,"merged":[[26,1,26,2],[30,1,30,2],[5,1,5,2],[10,1,10,2],[14,1,14,2],[18,1,18,2],[22,1,22,2],[6,1,6,2]]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","1.0 Gebruiksaanwijzing Excel model"]
[]
[null,"Aquathermie is een interessante duurzame energiebron, maar het is voor veel partijen nog ingewikkeld om de kosten van een aquathermie systeem inzichtelijk te maken. Daarom is dit Excel model opgesteld door IF Technology B.V. en Techniplan Adviseurs B.V. Het bestaat uit een gedetailleerde kostenberekening voor verschillende varianten op basis van kengetallen, onderverdeeld over verschillende tabbladen. Het doel van deze berekeningen is om de verschillende varianten met elkaar te vergelijken om zo de invloed van geselecteerde parameters op de kosten aquathermie te bepalen. De opbouw van het model en de tabbladen wordt hieronder kort beschreven.\nDeel 1 van dit model is de gevoeligheidsanalyse voor het basisconcept en 30 varianten (totaal 31 varianten). "]
[null,"DISCLAIMER: Deze Excel berekening bevat een aantal hypothetische casus die verder zijn uitgewerkt in het rapport \"gedetailleerde kostenberekening aquathermie\" voor het WarmingUp project. Het staat een ieder vrij de resultaten te gebruiken voor het eigen intern, niet-commercieel gebruik, maar is niet geschikt om (ontwerp)beslissingen op te baseren. Hoewel zorgvuldigheid is betracht door IF Technology en Techniplan (in samenwerking met de begeleidingscommissie) bij de ontwikkeling van de berekening, wordt deze aangeboden zonder garantie van welke aard dan ook. Het gebruik ervan is voor eigen rekening en risico. WarmingUP is in geen geval aansprakelijk voor schades ontstaan door gebruik van de kostenberekening."]
[]
[null,"1. Overzicht",null,"Link naar tabblad"]
[]
[null,"De kostenberekening bestaat uit een basisconcept en een aantal varianten, waarvan de waardes zijn vastgesteld in overleg met de begeleidingscommissie. Dit tabblad geeft een overzicht van het basisconcept en de varianten. Om de invloed van de verschillende parameters inzichtelijk te maken, varieert steeds 1 waarde terwijl de andere parameters gelijk blijven aan het basisconcept. Dit heeft geresulteerd in 28 verschillende varianten.",null,"1.1 Overzicht"]
[]
[null,"2. Varianten"]
[]
[null,"Dit tabblad laat in meer detail de 31 verschillende varianten zien, waarbij in lichtgroen de aangepaste parameter(s) gemarkeerd zijn. De andere parameters zijn gelijk aan het basisconcept.",null,"1.2 Varianten"]
[]
[null,"3. Energievraag - JBDK"]
[]
[null,"In dit tabblad wordt de vermogens- en energieverdeling in meer detail weergegeven voor alle varianten. De totale energievraag is gebaseerd op een jaarbelastingduurkromme (JBDK). Vervolgens wordt een onderscheid gemaakt tussen basislast (WKO en/of TEO) en pieklast (E-ketels of gas). Deze verdelingen vormen de basis voor het verder uitwerken van de kostenberekeningen.",null,"1.3 Energievraag - JBDK"]
[]
[null,"4. Kenmerken"]
[]
[null,"In dit tabblad worden de technische en financiële kengetallen gegeven en berekend voor alle varianten. De kengetallen zijn gesorteerd per onderdeel van de aquathermie installatie plus een financieel gedeelte. Er wordt daarnaast een onderscheid gemaakt tussen 3 types cellen: wit, oranje en geel. In witte cellen worden berekeningen uitgevoerd en deze dienen daarom niet aangepast te worden. Oranje en gele cellen zijn kengetallen, waarbij een verder onderscheid wordt gemaakt tussen onafhankelijke parameters (geel) en parameters die elkaar kunnen beïnvloeden (oranje). De referenties van deze kengetallen zijn aan de rechterkant genoteerd, waarbij in de eerste instantie gebruik is gemaakt van ervaringsgetallen van IF Technology en Techniplan.",null,"1.4 Kenmerken"]
[]
[null,"5. Kostenberekening"]
[]
[null,"Met behulp van de technische en financiële kengetallen wordt vervolgens een kostenberekening gemaakt voor alle varianten. De investeringskosten (CAPEX) en exploitatiekosten (OPEX) worden berekend voor ieder onderdeel van de aquathermie installatie. Deze worden daarna bij elkaar opgeteld, wat uiteindelijk resulteert in de prijs in euro per GJ, de eenvoudige terugverdientijd, de total cost of ownership (TCO) voor 30 jaar, en de CO2 uitstoot. ",null,"1.5 Kostenberekening"]
[]
[null,"6. Resultaten"]
[]
[null,"De gevoeligheidsanalyse op basis van de resultaten uit de kostenberekening voor alle varianten worden hier weergegeven. De gevoeligheidsanalyse is gevisualiseerd met behulp van een tornadoplot. Doordat steeds 1 parameter is aangepast bij iedere variant wordt in deze grafiek de invloed van een bepaalde parameter op de totale kosten van een aquathermie systeem inzichtelijk gemaakt. ",null,"1.6 Resultaten"]

{"sheet":"1.1 Overzicht","index":1,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[24,2,24,4]]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","1.1 Overzicht varianten en basisconcept"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Parameters","Varianten",null,null,null,null,"Basisconcept"]
[null,"Vermogen afnemer",20,5,1,null,null,"Vermogen afnemer",{"$f":"D26","v":5}]
[null,"Vollasturen warmtenet",6000,3500,2000,null,null,"Vollasturen warmteafzet",{"$f":"D27","v":3500}]
[null,"Vollasturen aquathermie systeem",2500,3000,2000,null,null,"Vollasturen TEO systeem",{"$f":"D28","v":3000}]
[null,"Uitval door onderhoud of calamiteit",0,500,1000,null,null,"Uitval door onderhoud of calamiteit",{"$f":"D29","v":500}]
[null,"Temperatuurtraject aquathermie systeem (deltaT)",5,10,"n.v.t.",null,null,"Temperatuurtraject TEO systeem (deltaT)",{"$f":"C30","v":5}]
[null,"Elektriciteitsprijs",68,32,170,null,null,"Elektriciteitsprijs",{"$f":"C31","v":68}]
[null,"Vermogensaandeel piekvoorziening",0.7,0.5,0.3,null,null,"Vermogensaandeel piekvoorziening",{"$f":"D32","v":0.5}]
[null,"Impact WKO","met WKO","zonder WKO","n.v.t.",null,null,"Impact WKO",{"$f":"C33","v":"met WKO"}]
[null,"WKO opslagcapaciteit",250,90,50,null,null,"WKO opslagcapaciteit",{"$f":"D34","v":90}]
[null,"Diepte WKO bronnen",230,150,80,null,null,"Diepte WKO bronnen",{"$f":"D35","v":150}]
[null,"Leidingwerk tussen aquathermie en TR",500,2000,"500 m + gestuurde boring",null,null,"Leidingwerk tussen TEO en TR",{"$f":"C36","v":500}]
[null,"Leidingwerk tussen bronnen en TR",500,2000,"500 m + gestuurde boring",null,null,"Leidingwerk tussen bronnen en TR",{"$f":"C37","v":500}]
[null,"Situatie onttrekking","stedelijk","landelijk","n.v.t.",null,null,"Situatie onttrekking",{"$f":"C38","v":"stedelijk"}]
[null,"Energiekosten (inflatie)",0.02,0.03,0.04,null,null,"Energiekosten (inflatie)",{"$f":"D39","v":0.03}]
[null,"Rendementseis",0.08,0.06,0.04,null,null,"Rendementseis",{"$f":"D40","v":0.06}]
[null,"Toepassing SDE++ subsidie","ja","nee","n.v.t.",null,null,"Toepassing SDE++ subsidie",{"$f":"D41","v":"nee"}]
[null,"Variant met TEA/TEO","TEA","TEO","TEA (zonder WKO)",null,null,"Variant met TEA/TEO",{"$f":"D42","v":"TEO"}]
[null,"Aanvoertemperatuur warmtenet",70,40,"ZLT",null,null,"Temperatuurtraject warmtenet",{"$f":"C43","v":70}]

{"sheet":"1.2 Varianten","index":2,"n_rows":24,"n_cols":34,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase :","1.2 Varianten"]
[]
[null,"Variant","Basis berekening",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,"Opmerkingen"]
[]
[null,"Vermogen afnemer",{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!C26","v":20},{"$f":"'1.1 Overzicht'!E26","v":1},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5},{"$f":"'1.1 Overzicht'!$I$26","v":5}]
[null,"Vollasturen warmtenet",{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!C27","v":6000},{"$f":"'1.1 Overzicht'!E27","v":2000},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500},{"$f":"'1.1 Overzicht'!$I$27","v":3500}]
[null,"Vollasturen aquathermie systeem",{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!C28","v":2500},{"$f":"'1.1 Overzicht'!E28","v":2000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},{"$f":"'1.1 Overzicht'!$I$28","v":3000},3500,{"$f":"'1.1 Overzicht'!$I$28","v":3000}]
[null,"Temperatuurtraject aquathermie systeem (deltaT)",{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!D30","v":10},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5},{"$f":"'1.1 Overzicht'!$I$30","v":5}]
[null,"Elektriciteitsprijs",{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!D31","v":32},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!$I$31","v":68},{"$f":"'1.1 Overzicht'!E31","v":170}]
[null,"Vermogensaandeel piekvoorziening",{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!C32","v":0.7},{"$f":"'1.1 Overzicht'!E32","v":0.3},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},{"$f":"'1.1 Overzicht'!$I$32","v":0.5},0,{"$f":"'1.1 Overzicht'!$I$32","v":0.5}]
[null,"Impact WKO",{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},"zonder WKO",{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},"zonder WKO",{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"},{"$f":"'1.1 Overzicht'!$I$33","v":"met WKO"}]
[null,"WKO opslagcapaciteit per brondoublet",{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!C34","v":250},{"$f":"'1.1 Overzicht'!E34","v":50},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90},{"$f":"'1.1 Overzicht'!$I$34","v":90}]
[null,"Diepte WKO bronnen",{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!C35","v":230},{"$f":"'1.1 Overzicht'!E35","v":80},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150}]
[null,"Leidingwerk tussen aquathermie en TR",{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!D36","v":2000},{"$f":"'1.1 Overzicht'!E36","v":"500 m + gestuurde boring"},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500},{"$f":"'1.1 Overzicht'!$I$36","v":500}]
[null,"Leidingwerk tussen bronnen en TR",{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!D37","v":2000},{"$f":"'1.1 Overzicht'!E37","v":"500 m + gestuurde boring"},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500},{"$f":"'1.1 Overzicht'!$I$37","v":500}]
[null,"Situatie onttrekking",{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"$C$19","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"},{"$f":"'1.1 Overzicht'!$D$38","v":"landelijk"},{"$f":"$C$19","v":"stedelijk"},{"$f":"$C$19","v":"stedelijk"},"stedelijk","stedelijk","stedelijk","stedelijk","stedelijk","stedelijk","stedelijk",{"$f":"'1.1 Overzicht'!$I$38","v":"stedelijk"}]
[null,"Energiekosten (inflatie)",{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!E39","v":0.04},{"$f":"'1.1 Overzicht'!C39","v":0.02},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03},{"$f":"'1.1 Overzicht'!$I$39","v":0.03}]
[null,"Rendementseis",{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!C40","v":0.08},{"$f":"'1.1 Overzicht'!E40","v":0.04},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06},{"$f":"'1.1 Overzicht'!$I$40","v":0.06}]
[null,"Toepassing SDE++ subsidie",{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!C41","v":"ja"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},{"$f":"'1.1 Overzicht'!$I$41","v":"nee"},"Nee",{"$f":"'1.1 Overzicht'!$I$41","v":"nee"}]
[null,"Variant met TEA/TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEO","TEA","TEA","TEO","TEO","TEO"]
[null,"Aanvoertemperatuur warmtenet",70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,70,{"$f":"'1.1 Overzicht'!D43","v":40},{"$f":"'1.1 Overzicht'!E43","v":"ZLT"},70]

{"sheet":"1.3 Energievraag - JBDK","index":3,"n_rows":40,"n_cols":35,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","1.3a Energievraag - JBDK"]
[]
[null,"Input JBDK","Basis berekening",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,"Referentie","Opmerkingen"]
[]
[null,"Vermogen - totaal",{"$f":"'1.2 Varianten'!C8","v":5},{"$f":"'1.2 Varianten'!D8","v":20},{"$f":"'1.2 Varianten'!E8","v":1},{"$f":"'1.2 Varianten'!F8","v":5},{"$f":"'1.2 Varianten'!G8","v":5},{"$f":"'1.2 Varianten'!H8","v":5},{"$f":"'1.2 Varianten'!I8","v":5},{"$f":"'1.2 Varianten'!J8","v":5},{"$f":"'1.2 Varianten'!K8","v":5},{"$f":"'1.2 Varianten'!L8","v":5},{"$f":"'1.2 Varianten'!M8","v":5},{"$f":"'1.2 Varianten'!N8","v":5},{"$f":"'1.2 Varianten'!O8","v":5},{"$f":"'1.2 Varianten'!P8","v":5},{"$f":"'1.2 Varianten'!Q8","v":5},{"$f":"'1.2 Varianten'!R8","v":5},{"$f":"'1.2 Varianten'!S8","v":5},{"$f":"'1.2 Varianten'!T8","v":5},{"$f":"'1.2 Varianten'!U8","v":5},{"$f":"'1.2 Varianten'!V8","v":5},{"$f":"'1.2 Varianten'!W8","v":5},{"$f":"'1.2 Varianten'!X8","v":5},{"$f":"'1.2 Varianten'!Y8","v":5},{"$f":"'1.2 Varianten'!Z8","v":5},{"$f":"'1.2 Varianten'!AA8","v":5},{"$f":"'1.2 Varianten'!AB8","v":5},{"$f":"'1.2 Varianten'!AC8","v":5},{"$f":"'1.2 Varianten'!AD8","v":5},{"$f":"'1.2 Varianten'!AE8","v":5},{"$f":"'1.2 Varianten'!AF8","v":5},{"$f":"'1.2 Varianten'!AG8","v":5}]
[null,"Vermogen - duurzaam systeem",{"$f":"C8*C10","v":2.5},{"$f":"D8*D10","v":10},0.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"L8*L10","v":1.5000000000000002},3.5,{"$f":"N8*N10","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"AD8*AD10","v":2.5},2.5,{"$f":"AF8*AF10","v":5},{"$f":"AG8*AG10","v":2.5}]
[null,"Vermogensaandeel duurzaam systeem",{"$f":"1-C12","v":0.5},{"$f":"1-D12","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.30000000000000004,0.7,{"$f":"1-N12","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"1-AD12","v":0.5},0.5,{"$f":"1-AF12","v":1},{"$f":"1-AG12","v":0.5},"Kengetallen Techniplan / IF Technology"]
[null,"Vermogen - piekvoorziening",{"$f":"C8*C12","v":2.5},{"$f":"D8*D12","v":10},0.5,2.5,2.5,2.5,2.5,2.5,2.5,3.5,1.5,{"$f":"N8*N12","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"AD8*AD12","v":2.5},2.5,{"$f":"AF8*AF12","v":0},{"$f":"AG8*AG12","v":2.5}]
[null,{"$f":"'1.2 Varianten'!B13","v":"Vermogensaandeel piekvoorziening"},{"$f":"'1.2 Varianten'!C13","v":0.5},{"$f":"'1.2 Varianten'!D13","v":0.5},{"$f":"'1.2 Varianten'!E13","v":0.5},{"$f":"'1.2 Varianten'!F13","v":0.5},{"$f":"'1.2 Varianten'!G13","v":0.5},{"$f":"'1.2 Varianten'!H13","v":0.5},{"$f":"'1.2 Varianten'!I13","v":0.5},{"$f":"'1.2 Varianten'!J13","v":0.5},{"$f":"'1.2 Varianten'!K13","v":0.5},{"$f":"'1.2 Varianten'!L13","v":0.7},{"$f":"'1.2 Varianten'!M13","v":0.3},{"$f":"'1.2 Varianten'!N13","v":0.5},{"$f":"'1.2 Varianten'!O13","v":0.5},{"$f":"'1.2 Varianten'!P13","v":0.5},{"$f":"'1.2 Varianten'!Q13","v":0.5},{"$f":"'1.2 Varianten'!R13","v":0.5},{"$f":"'1.2 Varianten'!S13","v":0.5},{"$f":"'1.2 Varianten'!T13","v":0.5},{"$f":"'1.2 Varianten'!U13","v":0.5},{"$f":"'1.2 Varianten'!V13","v":0.5},{"$f":"'1.2 Varianten'!W13","v":0.5},{"$f":"'1.2 Varianten'!X13","v":0.5},{"$f":"'1.2 Varianten'!Y13","v":0.5},{"$f":"'1.2 Varianten'!Z13","v":0.5},{"$f":"'1.2 Varianten'!AA13","v":0.5},{"$f":"'1.2 Varianten'!AB13","v":0.5},{"$f":"'1.2 Varianten'!AC13","v":0.5},{"$f":"'1.2 Varianten'!AD13","v":0.5},{"$f":"'1.2 Varianten'!AE13","v":0.5},{"$f":"'1.2 Varianten'!AF13","v":0},{"$f":"'1.2 Varianten'!AG13","v":0.5}]
[]
[null,"Warmtevraag - totaal",63,252,12.6,108,36,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,"JBDK Techniplan / IF Technology"]
[null,"Warmtevraag - duurzaam systeem",59.371200000000002,237.48480000000001,11.87424,104.75999999999999,32.4,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,44.099999999999994,61.11,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,63,59.371200000000002]
[null,"Aandeel duurzaam systeem",0.94240000000000002,0.94240000000000002,0.94240000000000002,0.97,0.9,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.7,0.97,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,0.94240000000000002,1,0.94240000000000002,"Kengetallen Techniplan / IF Technology"]
[null,"Aandeel aquathermie direct naar warmtenet",8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,0.94240000000000002,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,0.94240000000000002,8.5400000000000004E-2,8.5400000000000004E-2,8.5400000000000004E-2,"Kengetallen Techniplan / IF Technology"]
[null,"Aandeel WKO warmtelevering",0.85699999999999998,0.85699999999999998,0.85699999999999998,0.88459999999999994,0.81459999999999999,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.61459999999999992,0.85699999999999998,0,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0.85699999999999998,0,0.85699999999999998,0.91459999999999997,0.85699999999999998,"Kengetallen Techniplan / IF Technology"]
[null,"Warmtevraag - piekvoorziening",{"$f":"C14-C15","v":3.6287999999999982},{"$f":"D14-D15","v":14.515199999999993},0.72575999999999929,{"$f":"F14-F15","v":3.2400000000000091},3.6000000000000014,3.6287999999999982,{"$f":"I14-I15","v":3.6287999999999982},3.6287999999999982,3.6287999999999982,18.900000000000006,1.8900000000000006,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,0,{"$f":"AG14-AG15","v":3.6287999999999982}]
[]
[null,"Vollasturen warmtenet",{"$f":"'1.2 Varianten'!C9","v":3500},{"$f":"'1.2 Varianten'!D9","v":3500},{"$f":"'1.2 Varianten'!E9","v":3500},{"$f":"'1.2 Varianten'!F9","v":6000},{"$f":"'1.2 Varianten'!G9","v":2000},{"$f":"'1.2 Varianten'!H9","v":3500},{"$f":"'1.2 Varianten'!I9","v":3500},{"$f":"'1.2 Varianten'!J9","v":3500},{"$f":"'1.2 Varianten'!K9","v":3500},{"$f":"'1.2 Varianten'!L9","v":3500},{"$f":"'1.2 Varianten'!M9","v":3500},{"$f":"'1.2 Varianten'!N9","v":3500},{"$f":"'1.2 Varianten'!O9","v":3500},{"$f":"'1.2 Varianten'!P9","v":3500},{"$f":"'1.2 Varianten'!Q9","v":3500},{"$f":"'1.2 Varianten'!R9","v":3500},{"$f":"'1.2 Varianten'!S9","v":3500},{"$f":"'1.2 Varianten'!T9","v":3500},{"$f":"'1.2 Varianten'!U9","v":3500},{"$f":"'1.2 Varianten'!V9","v":3500},{"$f":"'1.2 Varianten'!W9","v":3500},{"$f":"'1.2 Varianten'!X9","v":3500},{"$f":"'1.2 Varianten'!Y9","v":3500},{"$f":"'1.2 Varianten'!Z9","v":3500},{"$f":"'1.2 Varianten'!AA9","v":3500},{"$f":"'1.2 Varianten'!AB9","v":3500},{"$f":"'1.2 Varianten'!AC9","v":3500},{"$f":"'1.2 Varianten'!AD9","v":3500},{"$f":"'1.2 Varianten'!AE9","v":3500},{"$f":"'1.2 Varianten'!AF9","v":3500},{"$f":"'1.2 Varianten'!AG9","v":3500}]
[null,"Vollasturen piekvoorziening",{"$f":"C19/C11/0.0036","v":403.19999999999982},{"$f":"D19/D11/0.0036","v":403.19999999999982},403.19999999999959,{"$f":"F19/F11/0.0036","v":360.00000000000102},{"$f":"IFERROR(G19/G11/0.0036,0)","v":400.00000000000017},403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,1500.0000000000005,350.00000000000011,{"$f":"N19/N11/0.0036","v":403.19999999999982},403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,403.19999999999982,{"$f":"AD19/AD11/0.0036","v":403.19999999999982},403.19999999999982,0,{"$f":"AG19/AG11/0.0036","v":403.19999999999982}]
[]
[null,"Vollasturen warmteafzet",{"$f":"'1.2 Varianten'!C10","v":3000},{"$f":"'1.2 Varianten'!D10","v":3000},{"$f":"'1.2 Varianten'!E10","v":3000},{"$f":"'1.2 Varianten'!F10","v":3000},{"$f":"'1.2 Varianten'!G10","v":3000},{"$f":"'1.2 Varianten'!H10","v":2500},{"$f":"'1.2 Varianten'!I10","v":2000},{"$f":"'1.2 Varianten'!J10","v":3000},{"$f":"'1.2 Varianten'!K10","v":3000},{"$f":"'1.2 Varianten'!L10","v":3000},{"$f":"'1.2 Varianten'!M10","v":3000},{"$f":"'1.2 Varianten'!N10","v":3000},{"$f":"'1.2 Varianten'!O10","v":3000},{"$f":"'1.2 Varianten'!P10","v":3000},{"$f":"'1.2 Varianten'!Q10","v":3000},{"$f":"'1.2 Varianten'!R10","v":3000},{"$f":"'1.2 Varianten'!S10","v":3000},{"$f":"'1.2 Varianten'!T10","v":3000},{"$f":"'1.2 Varianten'!U10","v":3000},{"$f":"'1.2 Varianten'!V10","v":3000},{"$f":"'1.2 Varianten'!W10","v":3000},{"$f":"'1.2 Varianten'!X10","v":3000},{"$f":"'1.2 Varianten'!Y10","v":3000},{"$f":"'1.2 Varianten'!Z10","v":3000},{"$f":"'1.2 Varianten'!AA10","v":3000},{"$f":"'1.2 Varianten'!AB10","v":3000},{"$f":"'1.2 Varianten'!AC10","v":3000},{"$f":"'1.2 Varianten'!AD10","v":3000},{"$f":"'1.2 Varianten'!AE10","v":3000},{"$f":"'1.2 Varianten'!AF10","v":3500},{"$f":"'1.2 Varianten'!AG10","v":3000}]
[null,"Temperatuurtraject aquathermie systeem (deltaT)",{"$f":"'1.2 Varianten'!C11","v":5},{"$f":"'1.2 Varianten'!D11","v":5},{"$f":"'1.2 Varianten'!E11","v":5},{"$f":"'1.2 Varianten'!F11","v":5},{"$f":"'1.2 Varianten'!G11","v":5},{"$f":"'1.2 Varianten'!H11","v":5},{"$f":"'1.2 Varianten'!I11","v":5},{"$f":"'1.2 Varianten'!J11","v":10},{"$f":"'1.2 Varianten'!K11","v":5},{"$f":"'1.2 Varianten'!L11","v":5},{"$f":"'1.2 Varianten'!M11","v":5},{"$f":"'1.2 Varianten'!N11","v":5},{"$f":"'1.2 Varianten'!O11","v":5},{"$f":"'1.2 Varianten'!P11","v":5},{"$f":"'1.2 Varianten'!Q11","v":5},{"$f":"'1.2 Varianten'!R11","v":5},{"$f":"'1.2 Varianten'!S11","v":5},{"$f":"'1.2 Varianten'!T11","v":5},{"$f":"'1.2 Varianten'!U11","v":5},{"$f":"'1.2 Varianten'!V11","v":5},{"$f":"'1.2 Varianten'!W11","v":5},{"$f":"'1.2 Varianten'!X11","v":5},{"$f":"'1.2 Varianten'!Y11","v":5},{"$f":"'1.2 Varianten'!Z11","v":5},{"$f":"'1.2 Varianten'!AA11","v":5},{"$f":"'1.2 Varianten'!AB11","v":5},{"$f":"'1.2 Varianten'!AC11","v":5},{"$f":"'1.2 Varianten'!AD11","v":5},{"$f":"'1.2 Varianten'!AE11","v":5},{"$f":"'1.2 Varianten'!AF11","v":5},{"$f":"'1.2 Varianten'!AG11","v":5}]
[null,{"$f":"'1.2 Varianten'!B12","v":"Elektriciteitsprijs"},{"$f":"'1.2 Varianten'!C12","v":68},{"$f":"'1.2 Varianten'!D12","v":68},{"$f":"'1.2 Varianten'!E12","v":68},{"$f":"'1.2 Varianten'!F12","v":68},{"$f":"'1.2 Varianten'!G12","v":68},{"$f":"'1.2 Varianten'!H12","v":68},{"$f":"'1.2 Varianten'!I12","v":68},{"$f":"'1.2 Varianten'!J12","v":68},{"$f":"'1.2 Varianten'!K12","v":32},{"$f":"'1.2 Varianten'!L12","v":68},{"$f":"'1.2 Varianten'!M12","v":68},{"$f":"'1.2 Varianten'!N12","v":68},{"$f":"'1.2 Varianten'!O12","v":68},{"$f":"'1.2 Varianten'!P12","v":68},{"$f":"'1.2 Varianten'!Q12","v":68},{"$f":"'1.2 Varianten'!R12","v":68},{"$f":"'1.2 Varianten'!S12","v":68},{"$f":"'1.2 Varianten'!T12","v":68},{"$f":"'1.2 Varianten'!U12","v":68},{"$f":"'1.2 Varianten'!V12","v":68},{"$f":"'1.2 Varianten'!W12","v":68},{"$f":"'1.2 Varianten'!X12","v":68},{"$f":"'1.2 Varianten'!Y12","v":68},{"$f":"'1.2 Varianten'!Z12","v":68},{"$f":"'1.2 Varianten'!AA12","v":68},{"$f":"'1.2 Varianten'!AB12","v":68},{"$f":"'1.2 Varianten'!AC12","v":68},{"$f":"'1.2 Varianten'!AD12","v":68},{"$f":"'1.2 Varianten'!AE12","v":68},{"$f":"'1.2 Varianten'!AF12","v":68},{"$f":"'1.2 Varianten'!AG12","v":170}]
[null,{"$f":"'1.2 Varianten'!B14","v":"Impact WKO"},{"$f":"'1.2 Varianten'!C14","v":"met WKO"},{"$f":"'1.2 Varianten'!D14","v":"met WKO"},{"$f":"'1.2 Varianten'!E14","v":"met WKO"},{"$f":"'1.2 Varianten'!F14","v":"met WKO"},{"$f":"'1.2 Varianten'!G14","v":"met WKO"},{"$f":"'1.2 Varianten'!H14","v":"met WKO"},{"$f":"'1.2 Varianten'!I14","v":"met WKO"},{"$f":"'1.2 Varianten'!J14","v":"met WKO"},{"$f":"'1.2 Varianten'!K14","v":"met WKO"},{"$f":"'1.2 Varianten'!L14","v":"met WKO"},{"$f":"'1.2 Varianten'!M14","v":"met WKO"},{"$f":"'1.2 Varianten'!N14","v":"zonder WKO"},{"$f":"'1.2 Varianten'!O14","v":"met WKO"},{"$f":"'1.2 Varianten'!P14","v":"met WKO"},{"$f":"'1.2 Varianten'!Q14","v":"met WKO"},{"$f":"'1.2 Varianten'!R14","v":"met WKO"},{"$f":"'1.2 Varianten'!S14","v":"met WKO"},{"$f":"'1.2 Varianten'!T14","v":"met WKO"},{"$f":"'1.2 Varianten'!U14","v":"met WKO"},{"$f":"'1.2 Varianten'!V14","v":"met WKO"},{"$f":"'1.2 Varianten'!W14","v":"met WKO"},{"$f":"'1.2 Varianten'!X14","v":"met WKO"},{"$f":"'1.2 Varianten'!Y14","v":"met WKO"},{"$f":"'1.2 Varianten'!Z14","v":"met WKO"},{"$f":"'1.2 Varianten'!AA14","v":"met WKO"},{"$f":"'1.2 Varianten'!AB14","v":"met WKO"},{"$f":"'1.2 Varianten'!AC14","v":"met WKO"},{"$f":"'1.2 Varianten'!AD14","v":"zonder WKO"},{"$f":"'1.2 Varianten'!AE14","v":"met WKO"},{"$f":"'1.2 Varianten'!AF14","v":"met WKO"},{"$f":"'1.2 Varianten'!AG14","v":"met WKO"}]
[]
[null,"Output JBDK","Basis berekening",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,28,29,30]
[]
[null,"Vermogen - totaal",{"$f":"C8","v":5},{"$f":"D8","v":20},1,5,{"$f":"G8","v":5},5,5,5,5,5,5,{"$f":"N8","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AD8","v":5},5,{"$f":"AF8","v":5},5]
[null,"Vermogen - duurzaam systeem",{"$f":"C8*(1-C12)","v":2.5},{"$f":"D8*(1-D12)","v":10},0.5,2.5,2.5,2.5,2.5,2.5,2.5,1.5000000000000002,3.5,{"$f":"N8*(1-N12)","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"AD8*(1-AD12)","v":2.5},2.5,{"$f":"AF8*(1-AF12)","v":5},2.5]
[null,"Vermogen - pieklast",{"$f":"C8*(C12)","v":2.5},{"$f":"D8*(D12)","v":10},0.5,2.5,2.5,2.5,2.5,2.5,2.5,3.5,1.5,{"$f":"N8*(N12)","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"AD8*(AD12)","v":2.5},2.5,{"$f":"AF8*(AF12)","v":0},2.5]
[]
[]
[null,"Warmtevraag - totaal",{"$f":"C14","v":63},{"$f":"D14","v":252},12.6,108,36,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,63,{"$f":"AD14","v":63},63,{"$f":"AF14","v":63},63]
[null,"Warmtevraag - duurzaam systeem",{"$f":"C15","v":59.371200000000002},{"$f":"D15","v":237.48480000000001},11.87424,104.75999999999999,32.4,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,44.099999999999994,61.11,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,{"$f":"AD15","v":59.371200000000002},59.371200000000002,{"$f":"AF15","v":63},59.371200000000002]
[null,"Warmtevraag - aquathermie",{"$f":"C14*C17","v":5.3802000000000003},{"$f":"D14*D17","v":21.520800000000001},1.0760400000000001,9.2232000000000003,3.0744000000000002,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,59.371200000000002,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,5.3802000000000003,{"$f":"AD14*AD17","v":59.371200000000002},5.3802000000000003,{"$f":"AF14*AF17","v":5.3802000000000003},5.3802000000000003]
[null,"Warmtevraag - WKO",{"$f":"C14*(C18)*IF(C27=\"met WKO\",1,0)","v":53.991},{"$f":"D14*(D18)*IF(D27=\"met WKO\",1,0)","v":215.964},10.7982,95.536799999999999,29.325600000000001,53.991,53.991,53.991,53.991,38.719799999999992,53.991,0,53.991,53.991,53.991,53.991,53.991,53.991,53.991,53.991,53.991,53.991,53.991,53.991,53.991,53.991,53.991,{"$f":"AD14*(AD18)*IF(AD27=\"met WKO\",1,0)","v":0},53.991,{"$f":"AF14*(AF18)*IF(AF27=\"met WKO\",1,0)","v":57.619799999999998},53.991]
[null,"Warmtevraag - pieklast",{"$f":"C36-C37","v":3.6287999999999982},{"$f":"D36-D37","v":14.515199999999993},0.72575999999999929,3.2400000000000091,3.6000000000000014,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,18.900000000000006,1.8900000000000006,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,{"$f":"AD36-AD37","v":3.6287999999999982},3.6287999999999982,{"$f":"AF36-AF37","v":0},3.6287999999999982]

{"sheet":"1.4 Kenmerken","index":4,"n_rows":162,"n_cols":34,"rows_kept":162,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","1.4 Technische en financiele kenmerken"]
[]
[null,"Varianten","Basis berekening",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,"Referenties"]
[]
[null,{"$f":"'1.2 Varianten'!B8","v":"Vermogen afnemer"},{"$f":"'1.2 Varianten'!C8","v":5},{"$f":"'1.2 Varianten'!D8","v":20},{"$f":"'1.2 Varianten'!E8","v":1},{"$f":"'1.2 Varianten'!F8","v":5},{"$f":"'1.2 Varianten'!G8","v":5},{"$f":"'1.2 Varianten'!H8","v":5},{"$f":"'1.2 Varianten'!I8","v":5},{"$f":"'1.2 Varianten'!J8","v":5},{"$f":"'1.2 Varianten'!K8","v":5},{"$f":"'1.2 Varianten'!L8","v":5},{"$f":"'1.2 Varianten'!M8","v":5},{"$f":"'1.2 Varianten'!N8","v":5},{"$f":"'1.2 Varianten'!O8","v":5},{"$f":"'1.2 Varianten'!P8","v":5},{"$f":"'1.2 Varianten'!Q8","v":5},{"$f":"'1.2 Varianten'!R8","v":5},{"$f":"'1.2 Varianten'!S8","v":5},{"$f":"'1.2 Varianten'!T8","v":5},{"$f":"'1.2 Varianten'!U8","v":5},{"$f":"'1.2 Varianten'!V8","v":5},{"$f":"'1.2 Varianten'!W8","v":5},{"$f":"'1.2 Varianten'!X8","v":5},{"$f":"'1.2 Varianten'!Y8","v":5},{"$f":"'1.2 Varianten'!Z8","v":5},{"$f":"'1.2 Varianten'!AA8","v":5},{"$f":"'1.2 Varianten'!AB8","v":5},{"$f":"'1.2 Varianten'!AC8","v":5},{"$f":"'1.2 Varianten'!AD8","v":5},{"$f":"'1.2 Varianten'!AE8","v":5},{"$f":"'1.2 Varianten'!AF8","v":5},{"$f":"'1.2 Varianten'!AG8","v":5}]
[null,{"$f":"'1.2 Varianten'!B9","v":"Vollasturen warmtenet"},{"$f":"'1.2 Varianten'!C9","v":3500},{"$f":"'1.2 Varianten'!D9","v":3500},{"$f":"'1.2 Varianten'!E9","v":3500},{"$f":"'1.2 Varianten'!F9","v":6000},{"$f":"'1.2 Varianten'!G9","v":2000},{"$f":"'1.2 Varianten'!H9","v":3500},{"$f":"'1.2 Varianten'!I9","v":3500},{"$f":"'1.2 Varianten'!J9","v":3500},{"$f":"'1.2 Varianten'!K9","v":3500},{"$f":"'1.2 Varianten'!L9","v":3500},{"$f":"'1.2 Varianten'!M9","v":3500},{"$f":"'1.2 Varianten'!N9","v":3500},{"$f":"'1.2 Varianten'!O9","v":3500},{"$f":"'1.2 Varianten'!P9","v":3500},{"$f":"'1.2 Varianten'!Q9","v":3500},{"$f":"'1.2 Varianten'!R9","v":3500},{"$f":"'1.2 Varianten'!S9","v":3500},{"$f":"'1.2 Varianten'!T9","v":3500},{"$f":"'1.2 Varianten'!U9","v":3500},{"$f":"'1.2 Varianten'!V9","v":3500},{"$f":"'1.2 Varianten'!W9","v":3500},{"$f":"'1.2 Varianten'!X9","v":3500},{"$f":"'1.2 Varianten'!Y9","v":3500},{"$f":"'1.2 Varianten'!Z9","v":3500},{"$f":"'1.2 Varianten'!AA9","v":3500},{"$f":"'1.2 Varianten'!AB9","v":3500},{"$f":"'1.2 Varianten'!AC9","v":3500},{"$f":"'1.2 Varianten'!AD9","v":3500},{"$f":"'1.2 Varianten'!AE9","v":3500},{"$f":"'1.2 Varianten'!AF9","v":3500},{"$f":"'1.2 Varianten'!AG9","v":3500}]
[null,{"$f":"'1.2 Varianten'!B10","v":"Vollasturen aquathermie systeem"},{"$f":"'1.2 Varianten'!C10","v":3000},{"$f":"'1.2 Varianten'!D10","v":3000},{"$f":"'1.2 Varianten'!E10","v":3000},{"$f":"'1.2 Varianten'!F10","v":3000},{"$f":"'1.2 Varianten'!G10","v":3000},{"$f":"'1.2 Varianten'!H10","v":2500},{"$f":"'1.2 Varianten'!I10","v":2000},{"$f":"'1.2 Varianten'!J10","v":3000},{"$f":"'1.2 Varianten'!K10","v":3000},{"$f":"'1.2 Varianten'!L10","v":3000},{"$f":"'1.2 Varianten'!M10","v":3000},{"$f":"'1.2 Varianten'!N10","v":3000},{"$f":"'1.2 Varianten'!O10","v":3000},{"$f":"'1.2 Varianten'!P10","v":3000},{"$f":"'1.2 Varianten'!Q10","v":3000},{"$f":"'1.2 Varianten'!R10","v":3000},{"$f":"'1.2 Varianten'!S10","v":3000},{"$f":"'1.2 Varianten'!T10","v":3000},{"$f":"'1.2 Varianten'!U10","v":3000},{"$f":"'1.2 Varianten'!V10","v":3000},{"$f":"'1.2 Varianten'!W10","v":3000},{"$f":"'1.2 Varianten'!X10","v":3000},{"$f":"'1.2 Varianten'!Y10","v":3000},{"$f":"'1.2 Varianten'!Z10","v":3000},{"$f":"'1.2 Varianten'!AA10","v":3000},{"$f":"'1.2 Varianten'!AB10","v":3000},{"$f":"'1.2 Varianten'!AC10","v":3000},{"$f":"'1.2 Varianten'!AD10","v":3000},{"$f":"'1.2 Varianten'!AE10","v":3000},{"$f":"'1.2 Varianten'!AF10","v":3500},{"$f":"'1.2 Varianten'!AG10","v":3000}]
[null,{"$f":"'1.2 Varianten'!B11","v":"Temperatuurtraject aquathermie systeem (deltaT)"},{"$f":"'1.2 Varianten'!C11","v":5},{"$f":"'1.2 Varianten'!D11","v":5},{"$f":"'1.2 Varianten'!E11","v":5},{"$f":"'1.2 Varianten'!F11","v":5},{"$f":"'1.2 Varianten'!G11","v":5},{"$f":"'1.2 Varianten'!H11","v":5},{"$f":"'1.2 Varianten'!I11","v":5},{"$f":"'1.2 Varianten'!J11","v":10},{"$f":"'1.2 Varianten'!K11","v":5},{"$f":"'1.2 Varianten'!L11","v":5},{"$f":"'1.2 Varianten'!M11","v":5},{"$f":"'1.2 Varianten'!N11","v":5},{"$f":"'1.2 Varianten'!O11","v":5},{"$f":"'1.2 Varianten'!P11","v":5},{"$f":"'1.2 Varianten'!Q11","v":5},{"$f":"'1.2 Varianten'!R11","v":5},{"$f":"'1.2 Varianten'!S11","v":5},{"$f":"'1.2 Varianten'!T11","v":5},{"$f":"'1.2 Varianten'!U11","v":5},{"$f":"'1.2 Varianten'!V11","v":5},{"$f":"'1.2 Varianten'!W11","v":5},{"$f":"'1.2 Varianten'!X11","v":5},{"$f":"'1.2 Varianten'!Y11","v":5},{"$f":"'1.2 Varianten'!Z11","v":5},{"$f":"'1.2 Varianten'!AA11","v":5},{"$f":"'1.2 Varianten'!AB11","v":5},{"$f":"'1.2 Varianten'!AC11","v":5},{"$f":"'1.2 Varianten'!AD11","v":5},{"$f":"'1.2 Varianten'!AE11","v":5},{"$f":"'1.2 Varianten'!AF11","v":5},{"$f":"'1.2 Varianten'!AG11","v":5}]
[null,{"$f":"'1.2 Varianten'!B12","v":"Elektriciteitsprijs"},{"$f":"'1.2 Varianten'!C12","v":68},{"$f":"'1.2 Varianten'!D12","v":68},{"$f":"'1.2 Varianten'!E12","v":68},{"$f":"'1.2 Varianten'!F12","v":68},{"$f":"'1.2 Varianten'!G12","v":68},{"$f":"'1.2 Varianten'!H12","v":68},{"$f":"'1.2 Varianten'!I12","v":68},{"$f":"'1.2 Varianten'!J12","v":68},{"$f":"'1.2 Varianten'!K12","v":32},{"$f":"'1.2 Varianten'!L12","v":68},{"$f":"'1.2 Varianten'!M12","v":68},{"$f":"'1.2 Varianten'!N12","v":68},{"$f":"'1.2 Varianten'!O12","v":68},{"$f":"'1.2 Varianten'!P12","v":68},{"$f":"'1.2 Varianten'!Q12","v":68},{"$f":"'1.2 Varianten'!R12","v":68},{"$f":"'1.2 Varianten'!S12","v":68},{"$f":"'1.2 Varianten'!T12","v":68},{"$f":"'1.2 Varianten'!U12","v":68},{"$f":"'1.2 Varianten'!V12","v":68},{"$f":"'1.2 Varianten'!W12","v":68},{"$f":"'1.2 Varianten'!X12","v":68},{"$f":"'1.2 Varianten'!Y12","v":68},{"$f":"'1.2 Varianten'!Z12","v":68},{"$f":"'1.2 Varianten'!AA12","v":68},{"$f":"'1.2 Varianten'!AB12","v":68},{"$f":"'1.2 Varianten'!AC12","v":68},{"$f":"'1.2 Varianten'!AD12","v":68},{"$f":"'1.2 Varianten'!AE12","v":68},{"$f":"'1.2 Varianten'!AF12","v":68},{"$f":"'1.2 Varianten'!AG12","v":170}]
[null,{"$f":"'1.2 Varianten'!B13","v":"Vermogensaandeel piekvoorziening"},{"$f":"'1.2 Varianten'!C13","v":0.5},{"$f":"'1.2 Varianten'!D13","v":0.5},{"$f":"'1.2 Varianten'!E13","v":0.5},{"$f":"'1.2 Varianten'!F13","v":0.5},{"$f":"'1.2 Varianten'!G13","v":0.5},{"$f":"'1.2 Varianten'!H13","v":0.5},{"$f":"'1.2 Varianten'!I13","v":0.5},{"$f":"'1.2 Varianten'!J13","v":0.5},{"$f":"'1.2 Varianten'!K13","v":0.5},{"$f":"'1.2 Varianten'!L13","v":0.7},{"$f":"'1.2 Varianten'!M13","v":0.3},{"$f":"'1.2 Varianten'!N13","v":0.5},{"$f":"'1.2 Varianten'!O13","v":0.5},{"$f":"'1.2 Varianten'!P13","v":0.5},{"$f":"'1.2 Varianten'!Q13","v":0.5},{"$f":"'1.2 Varianten'!R13","v":0.5},{"$f":"'1.2 Varianten'!S13","v":0.5},{"$f":"'1.2 Varianten'!T13","v":0.5},{"$f":"'1.2 Varianten'!U13","v":0.5},{"$f":"'1.2 Varianten'!V13","v":0.5},{"$f":"'1.2 Varianten'!W13","v":0.5},{"$f":"'1.2 Varianten'!X13","v":0.5},{"$f":"'1.2 Varianten'!Y13","v":0.5},{"$f":"'1.2 Varianten'!Z13","v":0.5},{"$f":"'1.2 Varianten'!AA13","v":0.5},{"$f":"'1.2 Varianten'!AB13","v":0.5},{"$f":"'1.2 Varianten'!AC13","v":0.5},{"$f":"'1.2 Varianten'!AD13","v":0.5},{"$f":"'1.2 Varianten'!AE13","v":0.5},{"$f":"'1.2 Varianten'!AF13","v":0},{"$f":"'1.2 Varianten'!AG13","v":0.5}]
[null,{"$f":"'1.2 Varianten'!B14","v":"Impact WKO"},{"$f":"'1.2 Varianten'!C14","v":"met WKO"},{"$f":"'1.2 Varianten'!D14","v":"met WKO"},{"$f":"'1.2 Varianten'!E14","v":"met WKO"},{"$f":"'1.2 Varianten'!F14","v":"met WKO"},{"$f":"'1.2 Varianten'!G14","v":"met WKO"},{"$f":"'1.2 Varianten'!H14","v":"met WKO"},{"$f":"'1.2 Varianten'!I14","v":"met WKO"},{"$f":"'1.2 Varianten'!J14","v":"met WKO"},{"$f":"'1.2 Varianten'!K14","v":"met WKO"},{"$f":"'1.2 Varianten'!L14","v":"met WKO"},{"$f":"'1.2 Varianten'!M14","v":"met WKO"},{"$f":"'1.2 Varianten'!N14","v":"zonder WKO"},{"$f":"'1.2 Varianten'!O14","v":"met WKO"},{"$f":"'1.2 Varianten'!P14","v":"met WKO"},{"$f":"'1.2 Varianten'!Q14","v":"met WKO"},{"$f":"'1.2 Varianten'!R14","v":"met WKO"},{"$f":"'1.2 Varianten'!S14","v":"met WKO"},{"$f":"'1.2 Varianten'!T14","v":"met WKO"},{"$f":"'1.2 Varianten'!U14","v":"met WKO"},{"$f":"'1.2 Varianten'!V14","v":"met WKO"},{"$f":"'1.2 Varianten'!W14","v":"met WKO"},{"$f":"'1.2 Varianten'!X14","v":"met WKO"},{"$f":"'1.2 Varianten'!Y14","v":"met WKO"},{"$f":"'1.2 Varianten'!Z14","v":"met WKO"},{"$f":"'1.2 Varianten'!AA14","v":"met WKO"},{"$f":"'1.2 Varianten'!AB14","v":"met WKO"},{"$f":"'1.2 Varianten'!AC14","v":"met WKO"},{"$f":"'1.2 Varianten'!AD14","v":"zonder WKO"},{"$f":"'1.2 Varianten'!AE14","v":"met WKO"},{"$f":"'1.2 Varianten'!AF14","v":"met WKO"},{"$f":"'1.2 Varianten'!AG14","v":"met WKO"}]
[null,{"$f":"'1.2 Varianten'!B15","v":"WKO opslagcapaciteit per brondoublet"},{"$f":"'1.2 Varianten'!C15","v":90},{"$f":"'1.2 Varianten'!D15","v":90},{"$f":"'1.2 Varianten'!E15","v":90},{"$f":"'1.2 Varianten'!F15","v":90},{"$f":"'1.2 Varianten'!G15","v":90},{"$f":"'1.2 Varianten'!H15","v":90},{"$f":"'1.2 Varianten'!I15","v":90},{"$f":"'1.2 Varianten'!J15","v":90},{"$f":"'1.2 Varianten'!K15","v":90},{"$f":"'1.2 Varianten'!L15","v":90},{"$f":"'1.2 Varianten'!M15","v":90},{"$f":"'1.2 Varianten'!N15","v":90},{"$f":"'1.2 Varianten'!O15","v":250},{"$f":"'1.2 Varianten'!P15","v":50},{"$f":"'1.2 Varianten'!Q15","v":90},{"$f":"'1.2 Varianten'!R15","v":90},{"$f":"'1.2 Varianten'!S15","v":90},{"$f":"'1.2 Varianten'!T15","v":90},{"$f":"'1.2 Varianten'!U15","v":90},{"$f":"'1.2 Varianten'!V15","v":90},{"$f":"'1.2 Varianten'!W15","v":90},{"$f":"'1.2 Varianten'!X15","v":90},{"$f":"'1.2 Varianten'!Y15","v":90},{"$f":"'1.2 Varianten'!Z15","v":90},{"$f":"'1.2 Varianten'!AA15","v":90},{"$f":"'1.2 Varianten'!AB15","v":90},{"$f":"'1.2 Varianten'!AC15","v":90},{"$f":"'1.2 Varianten'!AD15","v":90},{"$f":"'1.2 Varianten'!AE15","v":90},{"$f":"'1.2 Varianten'!AF15","v":90},{"$f":"'1.2 Varianten'!AG15","v":90}]
[null,{"$f":"'1.2 Varianten'!B16","v":"Diepte WKO bronnen"},{"$f":"'1.2 Varianten'!C16","v":150},{"$f":"'1.2 Varianten'!D16","v":150},{"$f":"'1.2 Varianten'!E16","v":150},{"$f":"'1.2 Varianten'!F16","v":150},{"$f":"'1.2 Varianten'!G16","v":150},{"$f":"'1.2 Varianten'!H16","v":150},{"$f":"'1.2 Varianten'!I16","v":150},{"$f":"'1.2 Varianten'!J16","v":150},{"$f":"'1.2 Varianten'!K16","v":150},{"$f":"'1.2 Varianten'!L16","v":150},{"$f":"'1.2 Varianten'!M16","v":150},{"$f":"'1.2 Varianten'!N16","v":150},{"$f":"'1.2 Varianten'!O16","v":150},{"$f":"'1.2 Varianten'!P16","v":150},{"$f":"'1.2 Varianten'!Q16","v":230},{"$f":"'1.2 Varianten'!R16","v":80},{"$f":"'1.2 Varianten'!S16","v":150},{"$f":"'1.2 Varianten'!T16","v":150},{"$f":"'1.2 Varianten'!U16","v":150},{"$f":"'1.2 Varianten'!V16","v":150},{"$f":"'1.2 Varianten'!W16","v":150},{"$f":"'1.2 Varianten'!X16","v":150},{"$f":"'1.2 Varianten'!Y16","v":150},{"$f":"'1.2 Varianten'!Z16","v":150},{"$f":"'1.2 Varianten'!AA16","v":150},{"$f":"'1.2 Varianten'!AB16","v":150},{"$f":"'1.2 Varianten'!AC16","v":150},{"$f":"'1.2 Varianten'!AD16","v":150},{"$f":"'1.2 Varianten'!AE16","v":150},{"$f":"'1.2 Varianten'!AF16","v":150},{"$f":"'1.2 Varianten'!AG16","v":150}]
[null,{"$f":"'1.2 Varianten'!B17","v":"Leidingwerk tussen aquathermie en TR"},{"$f":"'1.2 Varianten'!C17","v":500},{"$f":"'1.2 Varianten'!D17","v":500},{"$f":"'1.2 Varianten'!E17","v":500},{"$f":"'1.2 Varianten'!F17","v":500},{"$f":"'1.2 Varianten'!G17","v":500},{"$f":"'1.2 Varianten'!H17","v":500},{"$f":"'1.2 Varianten'!I17","v":500},{"$f":"'1.2 Varianten'!J17","v":500},{"$f":"'1.2 Varianten'!K17","v":500},{"$f":"'1.2 Varianten'!L17","v":500},{"$f":"'1.2 Varianten'!M17","v":500},{"$f":"'1.2 Varianten'!N17","v":500},{"$f":"'1.2 Varianten'!O17","v":500},{"$f":"'1.2 Varianten'!P17","v":500},{"$f":"'1.2 Varianten'!Q17","v":500},{"$f":"'1.2 Varianten'!R17","v":500},{"$f":"'1.2 Varianten'!S17","v":2000},{"$f":"'1.2 Varianten'!T17","v":"500 m + gestuurde boring"},{"$f":"'1.2 Varianten'!U17","v":500},{"$f":"'1.2 Varianten'!V17","v":500},{"$f":"'1.2 Varianten'!W17","v":500},{"$f":"'1.2 Varianten'!X17","v":500},{"$f":"'1.2 Varianten'!Y17","v":500},{"$f":"'1.2 Varianten'!Z17","v":500},{"$f":"'1.2 Varianten'!AA17","v":500},{"$f":"'1.2 Varianten'!AB17","v":500},{"$f":"'1.2 Varianten'!AC17","v":500},{"$f":"'1.2 Varianten'!AD17","v":500},{"$f":"'1.2 Varianten'!AE17","v":500},{"$f":"'1.2 Varianten'!AF17","v":500},{"$f":"'1.2 Varianten'!AG17","v":500}]
[null,{"$f":"'1.2 Varianten'!B18","v":"Leidingwerk tussen bronnen en TR"},{"$f":"'1.2 Varianten'!C18","v":500},{"$f":"'1.2 Varianten'!D18","v":500},{"$f":"'1.2 Varianten'!E18","v":500},{"$f":"'1.2 Varianten'!F18","v":500},{"$f":"'1.2 Varianten'!G18","v":500},{"$f":"'1.2 Varianten'!H18","v":500},{"$f":"'1.2 Varianten'!I18","v":500},{"$f":"'1.2 Varianten'!J18","v":500},{"$f":"'1.2 Varianten'!K18","v":500},{"$f":"'1.2 Varianten'!L18","v":500},{"$f":"'1.2 Varianten'!M18","v":500},{"$f":"'1.2 Varianten'!N18","v":500},{"$f":"'1.2 Varianten'!O18","v":500},{"$f":"'1.2 Varianten'!P18","v":500},{"$f":"'1.2 Varianten'!Q18","v":500},{"$f":"'1.2 Varianten'!R18","v":500},{"$f":"'1.2 Varianten'!S18","v":500},{"$f":"'1.2 Varianten'!T18","v":500},{"$f":"'1.2 Varianten'!U18","v":2000},{"$f":"'1.2 Varianten'!V18","v":"500 m + gestuurde boring"},{"$f":"'1.2 Varianten'!W18","v":500},{"$f":"'1.2 Varianten'!X18","v":500},{"$f":"'1.2 Varianten'!Y18","v":500},{"$f":"'1.2 Varianten'!Z18","v":500},{"$f":"'1.2 Varianten'!AA18","v":500},{"$f":"'1.2 Varianten'!AB18","v":500},{"$f":"'1.2 Varianten'!AC18","v":500},{"$f":"'1.2 Varianten'!AD18","v":500},{"$f":"'1.2 Varianten'!AE18","v":500},{"$f":"'1.2 Varianten'!AF18","v":500},{"$f":"'1.2 Varianten'!AG18","v":500}]
[null,{"$f":"'1.2 Varianten'!B19","v":"Situatie onttrekking"},{"$f":"'1.2 Varianten'!C19","v":"stedelijk"},{"$f":"'1.2 Varianten'!D19","v":"stedelijk"},{"$f":"'1.2 Varianten'!E19","v":"stedelijk"},{"$f":"'1.2 Varianten'!F19","v":"stedelijk"},{"$f":"'1.2 Varianten'!G19","v":"stedelijk"},{"$f":"'1.2 Varianten'!H19","v":"stedelijk"},{"$f":"'1.2 Varianten'!I19","v":"stedelijk"},{"$f":"'1.2 Varianten'!J19","v":"stedelijk"},{"$f":"'1.2 Varianten'!K19","v":"stedelijk"},{"$f":"'1.2 Varianten'!L19","v":"stedelijk"},{"$f":"'1.2 Varianten'!M19","v":"stedelijk"},{"$f":"'1.2 Varianten'!N19","v":"stedelijk"},{"$f":"'1.2 Varianten'!O19","v":"stedelijk"},{"$f":"'1.2 Varianten'!P19","v":"stedelijk"},{"$f":"'1.2 Varianten'!Q19","v":"stedelijk"},{"$f":"'1.2 Varianten'!R19","v":"stedelijk"},{"$f":"'1.2 Varianten'!S19","v":"stedelijk"},{"$f":"'1.2 Varianten'!T19","v":"stedelijk"},{"$f":"'1.2 Varianten'!U19","v":"stedelijk"},{"$f":"'1.2 Varianten'!V19","v":"stedelijk"},{"$f":"'1.2 Varianten'!W19","v":"landelijk"},{"$f":"'1.2 Varianten'!X19","v":"stedelijk"},{"$f":"'1.2 Varianten'!Y19","v":"stedelijk"},{"$f":"'1.2 Varianten'!Z19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AA19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AB19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AC19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AD19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AE19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AF19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AG19","v":"stedelijk"}]
[null,{"$f":"'1.2 Varianten'!B20","v":"Energiekosten (inflatie)"},{"$f":"'1.2 Varianten'!C20","v":0.03},{"$f":"'1.2 Varianten'!D20","v":0.03},{"$f":"'1.2 Varianten'!E20","v":0.03},{"$f":"'1.2 Varianten'!F20","v":0.03},{"$f":"'1.2 Varianten'!G20","v":0.03},{"$f":"'1.2 Varianten'!H20","v":0.03},{"$f":"'1.2 Varianten'!I20","v":0.03},{"$f":"'1.2 Varianten'!J20","v":0.03},{"$f":"'1.2 Varianten'!K20","v":0.03},{"$f":"'1.2 Varianten'!L20","v":0.03},{"$f":"'1.2 Varianten'!M20","v":0.03},{"$f":"'1.2 Varianten'!N20","v":0.03},{"$f":"'1.2 Varianten'!O20","v":0.03},{"$f":"'1.2 Varianten'!P20","v":0.03},{"$f":"'1.2 Varianten'!Q20","v":0.03},{"$f":"'1.2 Varianten'!R20","v":0.03},{"$f":"'1.2 Varianten'!S20","v":0.03},{"$f":"'1.2 Varianten'!T20","v":0.03},{"$f":"'1.2 Varianten'!U20","v":0.03},{"$f":"'1.2 Varianten'!V20","v":0.03},{"$f":"'1.2 Varianten'!W20","v":0.03},{"$f":"'1.2 Varianten'!X20","v":0.04},{"$f":"'1.2 Varianten'!Y20","v":0.02},{"$f":"'1.2 Varianten'!Z20","v":0.03},{"$f":"'1.2 Varianten'!AA20","v":0.03},{"$f":"'1.2 Varianten'!AB20","v":0.03},{"$f":"'1.2 Varianten'!AC20","v":0.03},{"$f":"'1.2 Varianten'!AD20","v":0.03},{"$f":"'1.2 Varianten'!AE20","v":0.03},{"$f":"'1.2 Varianten'!AF20","v":0.03},{"$f":"'1.2 Varianten'!AG20","v":0.03}]
[null,{"$f":"'1.2 Varianten'!B21","v":"Rendementseis"},{"$f":"'1.2 Varianten'!C21","v":0.06},{"$f":"'1.2 Varianten'!D21","v":0.06},{"$f":"'1.2 Varianten'!E21","v":0.06},{"$f":"'1.2 Varianten'!F21","v":0.06},{"$f":"'1.2 Varianten'!G21","v":0.06},{"$f":"'1.2 Varianten'!H21","v":0.06},{"$f":"'1.2 Varianten'!I21","v":0.06},{"$f":"'1.2 Varianten'!J21","v":0.06},{"$f":"'1.2 Varianten'!K21","v":0.06},{"$f":"'1.2 Varianten'!L21","v":0.06},{"$f":"'1.2 Varianten'!M21","v":0.06},{"$f":"'1.2 Varianten'!N21","v":0.06},{"$f":"'1.2 Varianten'!O21","v":0.06},{"$f":"'1.2 Varianten'!P21","v":0.06},{"$f":"'1.2 Varianten'!Q21","v":0.06},{"$f":"'1.2 Varianten'!R21","v":0.06},{"$f":"'1.2 Varianten'!S21","v":0.06},{"$f":"'1.2 Varianten'!T21","v":0.06},{"$f":"'1.2 Varianten'!U21","v":0.06},{"$f":"'1.2 Varianten'!V21","v":0.06},{"$f":"'1.2 Varianten'!W21","v":0.06},{"$f":"'1.2 Varianten'!X21","v":0.06},{"$f":"'1.2 Varianten'!Y21","v":0.06},{"$f":"'1.2 Varianten'!Z21","v":0.08},{"$f":"'1.2 Varianten'!AA21","v":0.04},{"$f":"'1.2 Varianten'!AB21","v":0.06},{"$f":"'1.2 Varianten'!AC21","v":0.06},{"$f":"'1.2 Varianten'!AD21","v":0.06},{"$f":"'1.2 Varianten'!AE21","v":0.06},{"$f":"'1.2 Varianten'!AF21","v":0.06},{"$f":"'1.2 Varianten'!AG21","v":0.06}]
[null,{"$f":"'1.2 Varianten'!B22","v":"Toepassing SDE++ subsidie"},{"$f":"'1.2 Varianten'!C22","v":"nee"},{"$f":"'1.2 Varianten'!D22","v":"nee"},{"$f":"'1.2 Varianten'!E22","v":"nee"},{"$f":"'1.2 Varianten'!F22","v":"nee"},{"$f":"'1.2 Varianten'!G22","v":"nee"},{"$f":"'1.2 Varianten'!H22","v":"nee"},{"$f":"'1.2 Varianten'!I22","v":"nee"},{"$f":"'1.2 Varianten'!J22","v":"nee"},{"$f":"'1.2 Varianten'!K22","v":"nee"},{"$f":"'1.2 Varianten'!L22","v":"nee"},{"$f":"'1.2 Varianten'!M22","v":"nee"},"ja",{"$f":"'1.2 Varianten'!O22","v":"nee"},{"$f":"'1.2 Varianten'!P22","v":"nee"},{"$f":"'1.2 Varianten'!Q22","v":"nee"},{"$f":"'1.2 Varianten'!R22","v":"nee"},{"$f":"'1.2 Varianten'!S22","v":"nee"},{"$f":"'1.2 Varianten'!T22","v":"nee"},{"$f":"'1.2 Varianten'!U22","v":"nee"},{"$f":"'1.2 Varianten'!V22","v":"nee"},{"$f":"'1.2 Varianten'!W22","v":"nee"},{"$f":"'1.2 Varianten'!X22","v":"nee"},{"$f":"'1.2 Varianten'!Y22","v":"nee"},{"$f":"'1.2 Varianten'!Z22","v":"nee"},{"$f":"'1.2 Varianten'!AA22","v":"nee"},{"$f":"'1.2 Varianten'!AB22","v":"ja"},{"$f":"'1.2 Varianten'!AC22","v":"nee"},{"$f":"'1.2 Varianten'!AD22","v":"nee"},{"$f":"'1.2 Varianten'!AE22","v":"nee"},{"$f":"'1.2 Varianten'!AF22","v":"Nee"},{"$f":"'1.2 Varianten'!AG22","v":"nee"}]
[null,{"$f":"'1.2 Varianten'!B23","v":"Variant met TEA/TEO"},{"$f":"'1.2 Varianten'!C23","v":"TEO"},{"$f":"'1.2 Varianten'!D23","v":"TEO"},{"$f":"'1.2 Varianten'!E23","v":"TEO"},{"$f":"'1.2 Varianten'!F23","v":"TEO"},{"$f":"'1.2 Varianten'!G23","v":"TEO"},{"$f":"'1.2 Varianten'!H23","v":"TEO"},{"$f":"'1.2 Varianten'!I23","v":"TEO"},{"$f":"'1.2 Varianten'!J23","v":"TEO"},{"$f":"'1.2 Varianten'!K23","v":"TEO"},{"$f":"'1.2 Varianten'!L23","v":"TEO"},{"$f":"'1.2 Varianten'!M23","v":"TEO"},{"$f":"'1.2 Varianten'!N23","v":"TEO"},{"$f":"'1.2 Varianten'!O23","v":"TEO"},{"$f":"'1.2 Varianten'!P23","v":"TEO"},{"$f":"'1.2 Varianten'!Q23","v":"TEO"},{"$f":"'1.2 Varianten'!R23","v":"TEO"},{"$f":"'1.2 Varianten'!S23","v":"TEO"},{"$f":"'1.2 Varianten'!T23","v":"TEO"},{"$f":"'1.2 Varianten'!U23","v":"TEO"},{"$f":"'1.2 Varianten'!V23","v":"TEO"},{"$f":"'1.2 Varianten'!W23","v":"TEO"},{"$f":"'1.2 Varianten'!X23","v":"TEO"},{"$f":"'1.2 Varianten'!Y23","v":"TEO"},{"$f":"'1.2 Varianten'!Z23","v":"TEO"},{"$f":"'1.2 Varianten'!AA23","v":"TEO"},{"$f":"'1.2 Varianten'!AB23","v":"TEO"},{"$f":"'1.2 Varianten'!AC23","v":"TEA"},{"$f":"'1.2 Varianten'!AD23","v":"TEA"},{"$f":"'1.2 Varianten'!AE23","v":"TEO"},{"$f":"'1.2 Varianten'!AF23","v":"TEO"},{"$f":"'1.2 Varianten'!AG23","v":"TEO"}]
[null,{"$f":"'1.2 Varianten'!B24","v":"Aanvoertemperatuur warmtenet"},{"$f":"'1.2 Varianten'!C24","v":70},{"$f":"'1.2 Varianten'!D24","v":70},{"$f":"'1.2 Varianten'!E24","v":70},{"$f":"'1.2 Varianten'!F24","v":70},{"$f":"'1.2 Varianten'!G24","v":70},{"$f":"'1.2 Varianten'!H24","v":70},{"$f":"'1.2 Varianten'!I24","v":70},{"$f":"'1.2 Varianten'!J24","v":70},{"$f":"'1.2 Varianten'!K24","v":70},{"$f":"'1.2 Varianten'!L24","v":70},{"$f":"'1.2 Varianten'!M24","v":70},{"$f":"'1.2 Varianten'!N24","v":70},{"$f":"'1.2 Varianten'!O24","v":70},{"$f":"'1.2 Varianten'!P24","v":70},{"$f":"'1.2 Varianten'!Q24","v":70},{"$f":"'1.2 Varianten'!R24","v":70},{"$f":"'1.2 Varianten'!S24","v":70},{"$f":"'1.2 Varianten'!T24","v":70},{"$f":"'1.2 Varianten'!U24","v":70},{"$f":"'1.2 Varianten'!V24","v":70},{"$f":"'1.2 Varianten'!W24","v":70},{"$f":"'1.2 Varianten'!X24","v":70},{"$f":"'1.2 Varianten'!Y24","v":70},{"$f":"'1.2 Varianten'!Z24","v":70},{"$f":"'1.2 Varianten'!AA24","v":70},{"$f":"'1.2 Varianten'!AB24","v":70},{"$f":"'1.2 Varianten'!AC24","v":70},{"$f":"'1.2 Varianten'!AD24","v":70},{"$f":"'1.2 Varianten'!AE24","v":40},{"$f":"'1.2 Varianten'!AF24","v":"ZLT"},{"$f":"'1.2 Varianten'!AG24","v":70}]
[]
[null,"Output JBDK","Basis berekening",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,"Referenties"]
[]
[null,"Vermogen - totaal",{"$f":"'1.3 Energievraag - JBDK'!C31","v":5},{"$f":"'1.3 Energievraag - JBDK'!D31","v":20},{"$f":"'1.3 Energievraag - JBDK'!E31","v":1},{"$f":"'1.3 Energievraag - JBDK'!F31","v":5},{"$f":"'1.3 Energievraag - JBDK'!G31","v":5},{"$f":"'1.3 Energievraag - JBDK'!H31","v":5},{"$f":"'1.3 Energievraag - JBDK'!I31","v":5},{"$f":"'1.3 Energievraag - JBDK'!J31","v":5},{"$f":"'1.3 Energievraag - JBDK'!K31","v":5},{"$f":"'1.3 Energievraag - JBDK'!L31","v":5},{"$f":"'1.3 Energievraag - JBDK'!M31","v":5},{"$f":"'1.3 Energievraag - JBDK'!N31","v":5},{"$f":"'1.3 Energievraag - JBDK'!O31","v":5},{"$f":"'1.3 Energievraag - JBDK'!P31","v":5},{"$f":"'1.3 Energievraag - JBDK'!Q31","v":5},{"$f":"'1.3 Energievraag - JBDK'!R31","v":5},{"$f":"'1.3 Energievraag - JBDK'!S31","v":5},{"$f":"'1.3 Energievraag - JBDK'!T31","v":5},{"$f":"'1.3 Energievraag - JBDK'!U31","v":5},{"$f":"'1.3 Energievraag - JBDK'!V31","v":5},{"$f":"'1.3 Energievraag - JBDK'!W31","v":5},{"$f":"'1.3 Energievraag - JBDK'!X31","v":5},{"$f":"'1.3 Energievraag - JBDK'!Y31","v":5},{"$f":"'1.3 Energievraag - JBDK'!Z31","v":5},{"$f":"'1.3 Energievraag - JBDK'!AA31","v":5},{"$f":"'1.3 Energievraag - JBDK'!AB31","v":5},{"$f":"'1.3 Energievraag - JBDK'!AC31","v":5},{"$f":"'1.3 Energievraag - JBDK'!AD31","v":5},{"$f":"'1.3 Energievraag - JBDK'!AE31","v":5},{"$f":"'1.3 Energievraag - JBDK'!AF31","v":5},{"$f":"'1.3 Energievraag - JBDK'!AG31","v":5}]
[null,"Vermogen - duurzaam systeem",{"$f":"'1.3 Energievraag - JBDK'!C32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!D32","v":10},{"$f":"'1.3 Energievraag - JBDK'!E32","v":0.5},{"$f":"'1.3 Energievraag - JBDK'!F32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!G32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!H32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!I32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!J32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!K32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!L32","v":1.5000000000000002},{"$f":"'1.3 Energievraag - JBDK'!M32","v":3.5},{"$f":"'1.3 Energievraag - JBDK'!N32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!O32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!P32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!Q32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!R32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!S32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!T32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!U32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!V32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!W32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!X32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!Y32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!Z32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AA32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AB32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AC32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AD32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AE32","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AF32","v":5},{"$f":"'1.3 Energievraag - JBDK'!AG32","v":2.5}]
[null,"Vermogen - pieklast",{"$f":"'1.3 Energievraag - JBDK'!C33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!D33","v":10},{"$f":"'1.3 Energievraag - JBDK'!E33","v":0.5},{"$f":"'1.3 Energievraag - JBDK'!F33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!G33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!H33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!I33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!J33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!K33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!L33","v":3.5},{"$f":"'1.3 Energievraag - JBDK'!M33","v":1.5},{"$f":"'1.3 Energievraag - JBDK'!N33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!O33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!P33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!Q33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!R33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!S33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!T33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!U33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!V33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!W33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!X33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!Y33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!Z33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AA33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AB33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AC33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AD33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AE33","v":2.5},{"$f":"'1.3 Energievraag - JBDK'!AF33","v":0},{"$f":"'1.3 Energievraag - JBDK'!AG33","v":2.5}]
[]
[null,"Warmtevraag - totaal",{"$f":"'1.3 Energievraag - JBDK'!C14","v":63},{"$f":"'1.3 Energievraag - JBDK'!D14","v":252},{"$f":"'1.3 Energievraag - JBDK'!E14","v":12.6},{"$f":"'1.3 Energievraag - JBDK'!F14","v":108},{"$f":"'1.3 Energievraag - JBDK'!G14","v":36},{"$f":"'1.3 Energievraag - JBDK'!H14","v":63},{"$f":"'1.3 Energievraag - JBDK'!I14","v":63},{"$f":"'1.3 Energievraag - JBDK'!J14","v":63},{"$f":"'1.3 Energievraag - JBDK'!K14","v":63},{"$f":"'1.3 Energievraag - JBDK'!L14","v":63},{"$f":"'1.3 Energievraag - JBDK'!M14","v":63},{"$f":"'1.3 Energievraag - JBDK'!N14","v":63},{"$f":"'1.3 Energievraag - JBDK'!O14","v":63},{"$f":"'1.3 Energievraag - JBDK'!P14","v":63},{"$f":"'1.3 Energievraag - JBDK'!Q14","v":63},{"$f":"'1.3 Energievraag - JBDK'!R14","v":63},{"$f":"'1.3 Energievraag - JBDK'!S14","v":63},{"$f":"'1.3 Energievraag - JBDK'!T14","v":63},{"$f":"'1.3 Energievraag - JBDK'!U14","v":63},{"$f":"'1.3 Energievraag - JBDK'!V14","v":63},{"$f":"'1.3 Energievraag - JBDK'!W14","v":63},{"$f":"'1.3 Energievraag - JBDK'!X14","v":63},{"$f":"'1.3 Energievraag - JBDK'!Y14","v":63},{"$f":"'1.3 Energievraag - JBDK'!Z14","v":63},{"$f":"'1.3 Energievraag - JBDK'!AA14","v":63},{"$f":"'1.3 Energievraag - JBDK'!AB14","v":63},{"$f":"'1.3 Energievraag - JBDK'!AC14","v":63},{"$f":"'1.3 Energievraag - JBDK'!AD14","v":63},{"$f":"'1.3 Energievraag - JBDK'!AE14","v":63},{"$f":"'1.3 Energievraag - JBDK'!AF14","v":63},{"$f":"'1.3 Energievraag - JBDK'!AG14","v":63}]
[null,"Warmtevraag - duurzaam systeem",{"$f":"'1.3 Energievraag - JBDK'!C15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!D15","v":237.48480000000001},{"$f":"'1.3 Energievraag - JBDK'!E15","v":11.87424},{"$f":"'1.3 Energievraag - JBDK'!F15","v":104.75999999999999},{"$f":"'1.3 Energievraag - JBDK'!G15","v":32.4},{"$f":"'1.3 Energievraag - JBDK'!H15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!I15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!J15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!K15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!L15","v":44.099999999999994},{"$f":"'1.3 Energievraag - JBDK'!M15","v":61.11},{"$f":"'1.3 Energievraag - JBDK'!N15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!O15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!P15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!Q15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!R15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!S15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!T15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!U15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!V15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!W15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!X15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!Y15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!Z15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!AA15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!AB15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!AC15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!AD15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!AE15","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!AF15","v":63},{"$f":"'1.3 Energievraag - JBDK'!AG15","v":59.371200000000002}]
[null,"Warmtelevering -  aquathermie direct",{"$f":"'1.3 Energievraag - JBDK'!C38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!D38","v":21.520800000000001},{"$f":"'1.3 Energievraag - JBDK'!E38","v":1.0760400000000001},{"$f":"'1.3 Energievraag - JBDK'!F38","v":9.2232000000000003},{"$f":"'1.3 Energievraag - JBDK'!G38","v":3.0744000000000002},{"$f":"'1.3 Energievraag - JBDK'!H38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!I38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!J38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!K38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!L38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!M38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!N38","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!O38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!P38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!Q38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!R38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!S38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!T38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!U38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!V38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!W38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!X38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!Y38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!Z38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!AA38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!AB38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!AC38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!AD38","v":59.371200000000002},{"$f":"'1.3 Energievraag - JBDK'!AE38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!AF38","v":5.3802000000000003},{"$f":"'1.3 Energievraag - JBDK'!AG38","v":5.3802000000000003}]
[null,"Warmtelevering - WKO",{"$f":"'1.3 Energievraag - JBDK'!C39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!D39","v":215.964},{"$f":"'1.3 Energievraag - JBDK'!E39","v":10.7982},{"$f":"'1.3 Energievraag - JBDK'!F39","v":95.536799999999999},{"$f":"'1.3 Energievraag - JBDK'!G39","v":29.325600000000001},{"$f":"'1.3 Energievraag - JBDK'!H39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!I39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!J39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!K39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!L39","v":38.719799999999992},{"$f":"'1.3 Energievraag - JBDK'!M39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!N39","v":0},{"$f":"'1.3 Energievraag - JBDK'!O39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!P39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!Q39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!R39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!S39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!T39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!U39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!V39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!W39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!X39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!Y39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!Z39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!AA39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!AB39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!AC39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!AD39","v":0},{"$f":"'1.3 Energievraag - JBDK'!AE39","v":53.991},{"$f":"'1.3 Energievraag - JBDK'!AF39","v":57.619799999999998},{"$f":"'1.3 Energievraag - JBDK'!AG39","v":53.991}]
[null,"Warmtevraag - pieklast",{"$f":"'1.3 Energievraag - JBDK'!C40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!D40","v":14.515199999999993},{"$f":"'1.3 Energievraag - JBDK'!E40","v":0.72575999999999929},{"$f":"'1.3 Energievraag - JBDK'!F40","v":3.2400000000000091},{"$f":"'1.3 Energievraag - JBDK'!G40","v":3.6000000000000014},{"$f":"'1.3 Energievraag - JBDK'!H40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!I40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!J40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!K40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!L40","v":18.900000000000006},{"$f":"'1.3 Energievraag - JBDK'!M40","v":1.8900000000000006},{"$f":"'1.3 Energievraag - JBDK'!N40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!O40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!P40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!Q40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!R40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!S40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!T40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!U40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!V40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!W40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!X40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!Y40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!Z40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!AA40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!AB40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!AC40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!AD40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!AE40","v":3.6287999999999982},{"$f":"'1.3 Energievraag - JBDK'!AF40","v":0},{"$f":"'1.3 Energievraag - JBDK'!AG40","v":3.6287999999999982}]
[]
[null,"TECHNISCHE KENMERKEN","Basis berekening",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,"Referenties"]
[]
[null,"Oppervlakte techniekruimte Energiecentrale",400,1500,150,{"$f":"$C$40","v":400},400,400,400,400,400,350,600,350,{"$f":"$C$40","v":400},400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,50,400,"Kengetallen Techniplan / IF Technology"]
[]
[null,"WP in energiecentrale"]
[null,"vollasturen energiecentrale",{"$f":"C9","v":3500},{"$f":"'1.3 Energievraag - JBDK'!D21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!E21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!F21","v":6000},{"$f":"'1.3 Energievraag - JBDK'!G21","v":2000},{"$f":"'1.3 Energievraag - JBDK'!H21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!I21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!J21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!K21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!L21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!M21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!N21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!O21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!P21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!Q21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!R21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!S21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!T21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!U21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!V21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!W21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!X21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!Y21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!Z21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!AA21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!AB21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!AC21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!AD21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!AE21","v":3500},{"$f":"'1.3 Energievraag - JBDK'!AF21","v":3500},{"$f":"AG9","v":3500}]
[null,"(S)COP (WP)",3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,5,100000000000000,3,"Kengetallen Techniplan / IF Technology"]
[null,"Oppervlakte techniekruimte WP-centrale",{"$f":"C40*(1-C13)/(3/4)","v":266.66666666666669},{"$f":"D40*(1-D13)/(3/4)","v":1000},100,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,140.00000000000003,560,233.33333333333334,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,266.66666666666669,{"$f":"AD40*(1-AD13)/(3/4)","v":266.66666666666669},266.66666666666669,{"$f":"AF40*(1-AF13)/(3/4)","v":66.666666666666671},{"$f":"AG40*(1-AG13)/(3/4)","v":266.66666666666669},"Kengetallen Techniplan / IF Technology"]
[null,"Totale energie condensor WP",{"$f":"C33","v":59.371200000000002},{"$f":"D33","v":237.48480000000001},11.87424,104.75999999999999,32.4,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,44.099999999999994,61.11,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,59.371200000000002,{"$f":"AD33","v":59.371200000000002},59.371200000000002,{"$f":"AF33","v":63},{"$f":"AG33","v":59.371200000000002}]
[null,"Elektraverbruik WP-centrale",{"$f":"C33/C44","v":19.790400000000002},{"$f":"D33/D44","v":79.161600000000007},{"$f":"E33/E44","v":3.9580800000000003},{"$f":"F33/F44","v":34.919999999999995},10.799999999999999,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,{"$f":"L33/L44","v":14.699999999999998},20.37,{"$f":"N33/N44","v":19.790400000000002},19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,19.790400000000002,{"$f":"AD33/AD44","v":19.790400000000002},11.87424,{"$f":"AF33/AF44","v":6.3000000000000004E-13},{"$f":"AG33/AG44","v":19.790400000000002}]
[null,"Vermogen elektrisch warmtepomp",{"$f":"(C13*C8/C44)*1000","v":833.33333333333337},{"$f":"(D13*D8/D44)*1000","v":3333.3333333333335},{"$f":"(E13*E8/E44)*1000","v":166.66666666666666},{"$f":"(F13*F8/F44)*1000","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,1166.6666666666667,500,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"(AD13*AD8/AD44)*1000","v":833.33333333333337},500,{"$f":"(AF13*AF8/AF44)*1000","v":0},{"$f":"(AG13*AG8/AG44)*1000","v":833.33333333333337}]
[]
[]
[null,"Aquathermie"]
[null,"vermogen aquathermie",{"$f":"(C33*((C44-1)/C44)/C10)/0.0036","v":3.6648888888888886},{"$f":"(D33*((D44-1)/D44)/D10)/0.0036","v":14.659555555555555},0.73297777777777773,6.4666666666666659,1.9999999999999998,4.3978666666666664,5.4973333333333336,3.6648888888888886,3.6648888888888886,2.7222222222222219,3.7722222222222217,{"$f":"(N33*((N44-1)/N44)/N10)/0.0036","v":3.6648888888888886},3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,{"$f":"(AD33*((AD44-1)/AD44)/AD10)/0.0036","v":3.6648888888888886},4.3978666666666673,{"$f":"(AF33*((AF44-1)/AF44)/AF10)/0.0036","v":4.9999999999999494},{"$f":"(AG33*((AG44-1)/AG44)/AG10)/0.0036","v":3.6648888888888886}]
[null,"temperatuurverschil",{"$f":"C11","v":5},5,5,5,5,5,5,10,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AD11","v":5},5,{"$f":"AF11","v":5},5,"Kengetallen Techniplan / IF Technology"]
[null,"volumestroom",{"$f":"C52*1000/(4.2*C53)","v":174.5185185185185},{"$f":"D52*1000/(4.2*D53)","v":698.07407407407402},{"$f":"E52*1000/(4.2*E53)","v":34.903703703703705},307.93650793650789,95.238095238095227,209.42222222222222,261.77777777777783,87.259259259259252,174.5185185185185,129.62962962962962,179.62962962962962,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,{"$f":"AD52*1000/(4.2*AD53)","v":174.5185185185185},{"$f":"AE52*1000/(4.2*AE53)","v":209.42222222222227},{"$f":"AF52*1000/(4.2*AF53)","v":238.09523809523566},{"$f":"AG52*1000/(4.2*AG53)","v":174.5185185185185}]
[null,"Benodigde capaciteit aquathermie",{"$f":"C54*3.6","v":628.26666666666665},2513.0666666666666,125.65333333333334,1108.5714285714284,342.85714285714283,753.92,942.4000000000002,314.13333333333333,628.26666666666665,466.66666666666663,646.66666666666663,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,628.26666666666665,{"$f":"AD54*3.6","v":628.26666666666665},{"$f":"AE54*3.6","v":753.92000000000019},{"$f":"AF54*3.6","v":857.14285714284836},{"$f":"AG54*3.6","v":628.26666666666665}]
[]
[null,"Energie bron aquathermie ontladen",{"$f":"C$46*((C$44-1)/C$44)","v":39.580799999999996},158.32319999999999,7.9161599999999996,69.839999999999989,21.599999999999998,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,29.399999999999995,40.739999999999995,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,{"$f":"AE$46*((AE$44-1)/AE$44)","v":47.496960000000001},62.999999999999368,39.580799999999996]
[null,"COPaquathermie-systeem",50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,"Kengetallen Techniplan / IF Technology"]
[null,"Elektraverbruik aquathermie",{"$f":"(C57*2)/C58","v":1.5832319999999998},6.332927999999999,0.31664639999999999,2.7935999999999996,0.86399999999999988,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.1759999999999997,1.6295999999999997,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,1.5832319999999998,{"$f":"(AD57*2)/AD58","v":1.5832319999999998},1.8998784,{"$f":"(AF57*2)/AF58","v":2.5199999999999747},1.5832319999999998]
[]
[null,"WKO"]
[null,"Diepte aquifer",{"$f":"C16","v":150},150,150,150,150,150,150,150,150,150,150,null,{"$f":"O16","v":150},150,230,80,150,150,150,150,150,150,150,150,150,150,150,null,150,{"$f":"AF16","v":150},150]
[null,"vermogen verdamper",{"$f":"(1-C13)*C8*((C44-1)/C44)","v":1.6666666666666665},6.6666666666666661,0.33333333333333331,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1,2.333333333333333,null,{"$f":"(1-O13)*O8*((O44-1)/O44)","v":1.6666666666666665},1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,null,2,{"$f":"(1-AF13)*AF8*((AF44-1)/AF44)","v":4.9999999999999503},{"$f":"(1-AG13)*AG8*((AG44-1)/AG44)","v":1.6666666666666665}]
[null,"temperatuurverschil",{"$f":"C87","v":6},6,6,6,6,6,6,6,6,6,6,null,{"$f":"O87","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,null,6,{"$f":"AF87","v":6},6,"Kengetallen Techniplan / IF Technology"]
[null,"volumestroom",{"$f":"C63*1000/(4.2*C64)","v":66.137566137566125},{"$f":"D63*1000/(4.2*D64)","v":264.5502645502645},13.227513227513226,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,{"$f":"L63*1000/(4.2*L64)","v":39.682539682539677},92.592592592592567,null,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,66.137566137566125,null,79.365079365079353,{"$f":"AF63*1000/(4.2*AF64)","v":198.41269841269641},{"$f":"AG63*1000/(4.2*AG64)","v":66.137566137566125}]
[null,"Benodigde capaciteit",{"$f":"C65*3.6","v":238.09523809523805},{"$f":"D65*3.6","v":952.38095238095218},47.619047619047613,{"$f":"F65*3.6","v":238.09523809523805},238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,{"$f":"L65*3.6","v":142.85714285714283},{"$f":"M65*3.6","v":333.33333333333326},null,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,238.09523809523805,null,285.71428571428567,{"$f":"AF65*3.6","v":714.28571428570706},{"$f":"AG65*3.6","v":238.09523809523805}]
[null,"Maximale capaciteit per doublet",{"$f":"C15","v":90},90,90,90,90,90,90,90,90,90,90,null,{"$f":"O15","v":250},50,90,90,90,90,90,90,90,90,90,90,90,90,90,null,90,{"$f":"AF15","v":90},90]
[null,"Aantal doubletten",{"$f":"ROUNDUP(C66/C67,0)","v":3},{"$f":"ROUNDUP(D66/D67,0)","v":11},{"$f":"ROUNDUP(E66/E67,0)","v":1},3,3,{"$f":"ROUNDUP(H66/H67,0)","v":3},3,3,3,2,4,null,1,5,3,3,3,3,3,3,3,3,3,3,3,3,3,null,4,{"$f":"ROUNDUP(AF66/AF67,0)","v":8},{"$f":"ROUNDUP(AG66/AG67,0)","v":3}]
[]
[null,"Energie bron WKO ontladen",{"$f":"C$46*((C$44-1)/C$44)","v":39.580799999999996},158.32319999999999,7.9161599999999996,69.839999999999989,21.599999999999998,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,29.399999999999995,40.739999999999995,null,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,39.580799999999996,null,47.496960000000001,62.999999999999368,39.580799999999996]
[null,"COP WKO-systeem",40,40,40,40,40,40,40,40,40,40,40,null,40,40,40,40,40,40,40,40,40,40,40,40,40,40,40,null,40,40,40,"Kengetallen Techniplan / IF Technology"]
[null,"Elektraverbruik WKO",{"$f":"(C70*2)/C71","v":1.9790399999999999},7.9161599999999996,0.39580799999999999,3.4919999999999995,1.0799999999999998,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.4699999999999998,2.0369999999999999,null,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,1.9790399999999999,null,2.3748480000000001,{"$f":"(AF70*2)/AF71","v":3.1499999999999684},1.9790399999999999]
[]
[null,"Leidingtrace aquathermie + WKO"]
[null,"vermogen verdamper (GKW)",{"$f":"(C33*((C44-1)/C44)/C10)/0.0036","v":3.6648888888888886},{"$f":"(D33*((D44-1)/D44)/D10)/0.0036","v":14.659555555555555},{"$f":"(E33*((E44-1)/E44)/E10)/0.0036","v":0.73297777777777773},6.4666666666666659,1.9999999999999998,4.3978666666666664,5.4973333333333336,3.6648888888888886,3.6648888888888886,2.7222222222222219,3.7722222222222217,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,{"$f":"(AD33*((AD44-1)/AD44)/AD10)/0.0036","v":3.6648888888888886},4.3978666666666673,{"$f":"(AF33*((AF44-1)/AF44)/AF10)/0.0036","v":4.9999999999999494},{"$f":"(AG33*((AG44-1)/AG44)/AG10)/0.0036","v":3.6648888888888886}]
[null,"temperatuurverschil (GKW)",{"$f":"C11","v":5},5,5,5,5,5,5,10,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AD11","v":5},5,{"$f":"AF11","v":5},5,"Kengetallen Techniplan / IF Technology"]
[null,"volumestroom (GKW)",{"$f":"C75*1000/(4.2*C76)","v":174.5185185185185},{"$f":"D75*1000/(4.2*D76)","v":698.07407407407402},34.903703703703705,307.93650793650789,95.238095238095227,{"$f":"H75*1000/(4.2*H76)","v":209.42222222222222},261.77777777777783,87.259259259259252,174.5185185185185,{"$f":"L75*1000/(4.2*L76)","v":129.62962962962962},179.62962962962962,{"$f":"N75*1000/(4.2*N76)","v":174.5185185185185},174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,174.5185185185185,{"$f":"AD75*1000/(4.2*AD76)","v":174.5185185185185},209.42222222222227,{"$f":"AF75*1000/(4.2*AF76)","v":238.09523809523566},{"$f":"AG75*1000/(4.2*AG76)","v":174.5185185185185}]
[null,"leidingdiameter (GKW)","DN400","DN400","DN125","DN500","DN250","DN300","DN400","DN250","DN400","DN300","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN500","DN400","Kengetallen Techniplan / IF Technology"]
[null,"leidingweerstand (GKW)",121,121,147,95,115,113,121,115,121,113,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,121,95,121,"Kengetallen Techniplan / IF Technology"]
[null,"Leidingwerk tussen TEO en TR (GKW)",{"$f":"IF(C17=\"500 m + gestuurde boring\",$C$17/1000,C17/1000)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,2,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"IF(AD17=\"500 m + gestuurde boring\",$C$17/1000,AD17/1000)","v":0.5},0.5,{"$f":"IF(AF17=\"500 m + gestuurde boring\",$C$17/1000,AF17/1000)","v":0.5},0.5]
[null,"totale weerstand (GKW)",{"$f":"C80*2*C79*1.1","v":133.10000000000002},{"$f":"D80*2*D79*1.1","v":133.10000000000002},161.70000000000002,104.50000000000001,126.50000000000001,124.30000000000001,133.10000000000002,126.50000000000001,133.10000000000002,{"$f":"L80*2*L79*1.1","v":124.30000000000001},133.10000000000002,{"$f":"N80*2*N79*1.1","v":133.10000000000002},133.10000000000002,133.10000000000002,{"$f":"Q80*2*Q79*1.1","v":133.10000000000002},133.10000000000002,532.40000000000009,133.10000000000002,133.10000000000002,133.10000000000002,133.10000000000002,133.10000000000002,133.10000000000002,133.10000000000002,133.10000000000002,133.10000000000002,133.10000000000002,{"$f":"AD80*2*AD79*1.1","v":133.10000000000002},133.10000000000002,{"$f":"AF80*2*AF79*1.1","v":104.50000000000001},{"$f":"AG80*2*AG79*1.1","v":133.10000000000002}]
[null,"pomprendement totaal (GKW)",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,"Kengetallen Techniplan / IF Technology"]
[null,"pompvermogen (GKW)",{"$f":"(C81*C77/1000)/C82","v":30.97121975308642},{"$f":"(D81*D77/1000)/D82","v":123.88487901234568},7.5252385185185195,42.905820105820105,16.063492063492063,34.708242962962963,46.456829629629645,14.717728395061728,30.97121975308642,{"$f":"(L81*L77/1000)/L82","v":21.483950617283952},31.878271604938277,{"$f":"(N81*N77/1000)/N82","v":30.97121975308642},30.97121975308642,30.97121975308642,30.97121975308642,30.97121975308642,123.88487901234568,30.97121975308642,30.97121975308642,30.97121975308642,30.97121975308642,30.97121975308642,30.97121975308642,30.97121975308642,30.97121975308642,30.97121975308642,30.97121975308642,{"$f":"(AD81*AD77/1000)/AD82","v":30.97121975308642},37.165463703703715,{"$f":"(AF81*AF77/1000)/AF82","v":33.174603174602844},{"$f":"(AG81*AG77/1000)/AG82","v":30.97121975308642}]
[null,"COP distributiepomp",55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,"Kengetallen Techniplan / IF Technology"]
[]
[null,"vermogen verdamper (WKO)",{"$f":"C29*((C44-1)/C44)","v":1.6666666666666665},6.6666666666666661,0.33333333333333331,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1,2.333333333333333,null,{"$f":"O29*((O44-1)/O44)","v":1.6666666666666665},1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,1.6666666666666665,null,2,{"$f":"AF29*((AF44-1)/AF44)","v":4.9999999999999503},1.6666666666666665]
[null,"temperatuurverschil (WKO)",6,6,6,6,6,6,6,6,6,6,6,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,null,6,6,6,"Kengetallen Techniplan / IF Technology"]
[null,"vermogen laden WKO",{"$f":"C52","v":3.6648888888888886},14.659555555555555,0.73297777777777773,6.4666666666666659,1.9999999999999998,4.3978666666666664,5.4973333333333336,3.6648888888888886,3.6648888888888886,2.7222222222222219,3.7722222222222217,null,{"$f":"O52","v":3.6648888888888886},3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,3.6648888888888886,null,4.3978666666666673,{"$f":"AF52","v":4.9999999999999494},3.6648888888888886]
[null,"temperatuurverschil laden (WKO)",10,10,10,10,10,10,10,10,10,10,10,null,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,null,10,10,10]
[null,"volumestroom laden (WKO)",{"$f":"MAX(C86*1000/(4.2*C87),C88*1000/(4.2*C89))","v":87.259259259259252},{"$f":"MAX(D86*1000/(4.2*D87),D88*1000/(4.2*D89))","v":349.03703703703701},17.451851851851853,153.96825396825395,66.137566137566125,104.71111111111111,130.88888888888891,{"$f":"MAX(J86*1000/(4.2*J87),J88*1000/(4.2*J89))","v":87.259259259259252},{"$f":"MAX(K86*1000/(4.2*K87),K88*1000/(4.2*K89))","v":87.259259259259252},{"$f":"MAX(L86*1000/(4.2*L87),L88*1000/(4.2*L89))","v":64.81481481481481},{"$f":"MAX(M86*1000/(4.2*M87),M88*1000/(4.2*M89))","v":92.592592592592567},null,{"$f":"MAX(O86*1000/(4.2*O87),O88*1000/(4.2*O89))","v":87.259259259259252},{"$f":"MAX(P86*1000/(4.2*P87),P88*1000/(4.2*P89))","v":87.259259259259252},{"$f":"MAX(Q86*1000/(4.2*Q87),Q88*1000/(4.2*Q89))","v":87.259259259259252},{"$f":"MAX(R86*1000/(4.2*R87),R88*1000/(4.2*R89))","v":87.259259259259252},{"$f":"MAX(S86*1000/(4.2*S87),S88*1000/(4.2*S89))","v":87.259259259259252},{"$f":"MAX(T86*1000/(4.2*T87),T88*1000/(4.2*T89))","v":87.259259259259252},87.259259259259252,{"$f":"MAX(V86*1000/(4.2*V87),V88*1000/(4.2*V89))","v":87.259259259259252},{"$f":"MAX(W86*1000/(4.2*W87),W88*1000/(4.2*W89))","v":87.259259259259252},{"$f":"MAX(X86*1000/(4.2*X87),X88*1000/(4.2*X89))","v":87.259259259259252},{"$f":"MAX(Y86*1000/(4.2*Y87),Y88*1000/(4.2*Y89))","v":87.259259259259252},{"$f":"MAX(Z86*1000/(4.2*Z87),Z88*1000/(4.2*Z89))","v":87.259259259259252},87.259259259259252,{"$f":"MAX(AB86*1000/(4.2*AB87),AB88*1000/(4.2*AB89))","v":87.259259259259252},{"$f":"MAX(AC86*1000/(4.2*AC87),AC88*1000/(4.2*AC89))","v":87.259259259259252},null,{"$f":"MAX(AE86*1000/(4.2*AE87),AE88*1000/(4.2*AE89))","v":104.71111111111114},198.41269841269641,{"$f":"MAX(AG86*1000/(4.2*AG87),AG88*1000/(4.2*AG89))","v":87.259259259259252}]
[null,"leidingdiameter (WKO)","DN250","DN400","DN125","DN300","DN200","DN200","DN250","DN250","DN250","DN200","DN250",null,"DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250",null,"DN250","DN300","DN250","Kengetallen Techniplan / IF Technology"]
[null,"leidingweerstand (WKO)",115,121,147,113,120.5,120.5,115,115,115,120.5,115,null,115,115,115,115,115,115,115,115,115,115,115,115,115,115,115,null,115,113,115,"Kengetallen Techniplan / IF Technology"]
[null,"Leidingwerk tussen bronnen en TR (WKO)",{"$f":"IF(C18=\"500 m + gestuurde boring\",$C$18/1000,C18/1000)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,{"$f":"IF(O18=\"500 m + gestuurde boring\",$C$18/1000,O18/1000)","v":0.5},0.5,0.5,0.5,0.5,0.5,2,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,0.5,{"$f":"IF(AF18=\"500 m + gestuurde boring\",$C$18/1000,AF18/1000)","v":0.5},0.5]
[null,"totale weerstand (WKO)",{"$f":"C93*2*C92*1.1","v":126.50000000000001},{"$f":"D93*2*D92*1.1","v":133.10000000000002},161.70000000000002,124.30000000000001,132.55000000000001,132.55000000000001,126.50000000000001,126.50000000000001,126.50000000000001,{"$f":"L93*2*L92*1.1","v":132.55000000000001},126.50000000000001,null,126.50000000000001,126.50000000000001,126.50000000000001,126.50000000000001,126.50000000000001,126.50000000000001,506.00000000000006,126.50000000000001,126.50000000000001,126.50000000000001,126.50000000000001,126.50000000000001,126.50000000000001,126.50000000000001,126.50000000000001,null,126.50000000000001,{"$f":"AF93*2*AF92*1.1","v":124.30000000000001},{"$f":"AG93*2*AG92*1.1","v":126.50000000000001}]
[null,"pomprendement totaal (WKO)",0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,null,0.75,0.75,0.75,"Kengetallen Techniplan / IF Technology"]
[null,"pompvermogen (WKO)",{"$f":"(C94*C90/1000)/C95","v":14.717728395061728},61.942439506172839,3.7626192592592598,25.517671957671954,11.688712522045854,18.505943703703707,22.076592592592601,14.717728395061728,14.717728395061728,11.45493827160494,15.617283950617283,null,{"$f":"(O94*O90/1000)/O95","v":14.717728395061728},14.717728395061728,14.717728395061728,14.717728395061728,14.717728395061728,14.717728395061728,58.870913580246913,14.717728395061728,14.717728395061728,14.717728395061728,14.717728395061728,14.717728395061728,14.717728395061728,14.717728395061728,14.717728395061728,null,17.661274074074079,{"$f":"(AF94*AF90/1000)/AF95","v":32.883597883597552},14.717728395061728]
[null,"COP distributiepomp",55,55,55,55,55,55,55,55,55,55,55,null,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,null,55,55,55,"Kengetallen Techniplan / IF Technology"]
[]
[null,"E-/gas-ketels"]
[null,"E-/gas-ketel vermogen",{"$f":"C8*C13","v":2.5},10,0.5,2.5,2.5,2.5,2.5,2.5,2.5,3.5,1.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,0,{"$f":"AG8*AG13","v":2.5}]
[null,"Totale energie E-/gas-ketels",{"$f":"C36","v":3.6287999999999982},14.515199999999993,0.72575999999999929,3.2400000000000091,3.6000000000000014,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,18.900000000000006,1.8900000000000006,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,0,{"$f":"AG36","v":3.6287999999999982}]
[null,"COP",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"Kengetallen Techniplan / IF Technology"]
[null,"Oppervlakte techniekruimte E-ketels",{"$f":"C40-C45","v":133.33333333333331},500,50,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,209.99999999999997,40,116.66666666666666,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,133.33333333333331,-16.666666666666671,{"$f":"AG40-AG45","v":133.33333333333331}]
[null,"Elektra-/gasverbruik ketels",{"$f":"IFERROR(C101/C102,0)","v":3.6287999999999982},{"$f":"IFERROR(D101/D102,0)","v":14.515199999999993},0.72575999999999929,3.2400000000000091,3.6000000000000014,3.6287999999999982,{"$f":"IFERROR(I101/I102,0)","v":3.6287999999999982},3.6287999999999982,3.6287999999999982,18.900000000000006,1.8900000000000006,{"$f":"IFERROR(N101/N102,0)","v":3.6287999999999982},3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,3.6287999999999982,{"$f":"IFERROR(AD101/AD102,0)","v":3.6287999999999982},3.6287999999999982,{"$f":"IFERROR(AF101/AF102,0)","v":0},{"$f":"IFERROR(AG101/AG102,0)","v":3.6287999999999982}]
[]
[]
[null,"BASISKOSTEN/INKOMSTEN","Basis berekening",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,"Referenties"]
[null,null,"DN400","DN400","DN125","DN500","DN250","DN300","DN400","DN250","DN400","DN300","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400","DN400",{"$f":"F108","v":"DN500"},"DN400"]
[null,"Kostenkentallen","DN250","DN400","DN125","DN300","DN200","DN200","DN250","DN250","DN250","DN200","DN250",null,"DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250","DN250",{"$f":"F109","v":"DN300"},"DN250"]
[null,"grondkosten leidingwerk (GKW)",150,150,100,200,150,150,150,150,150,150,150,150,150,150,150,150,150,0,150,0,150,150,150,150,150,150,150,150,150,{"$f":"F110","v":200},150,"Kengetallen Techniplan / IF Technology"]
[null,"grondkosten leidingwerk (WKO)",150,150,100,150,100,100,150,150,150,100,150,0,150,150,150,150,150,0,150,0,150,150,150,150,150,150,150,150,150,{"$f":"F111","v":150},150,"Kengetallen Techniplan / IF Technology"]
[null,"grondkosten innamepunt (WKO)",1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,"Kengetallen Techniplan / IF Technology"]
[null,"bouwkosten leidingwerk (GKW)",550,550,150,650,250,350,550,250,550,350,550,550,550,550,550,550,550,{"$f":" 550 * 60%","v":330},550,{"$f":" 550 * 60%","v":330},{"$f":" 550 * 70%","v":385},550,550,550,550,550,550,550,550,650,550,"Kengetallen Techniplan / IF Technology"]
[null,"bouwkosten leidingwerk (WKO)",250,550,150,350,200,200,250,250,250,200,250,0,250,250,250,250,250,{"$f":" 250 * 60%","v":150},250,{"$f":" 250 * 60%","v":150},{"$f":" 250 * 70%","v":175},250,250,250,250,250,250,250,250,350,250,"Kengetallen Techniplan / IF Technology"]
[]
[null,"Capaciteitsprijs aquathermie-systeem",730,640,1380,665,860,760,700,885,730,780,720,990,730,730,730,730,730,730,730,730,730,730,730,730,730,730,730,730,700,{"$f":"(F116+I116)/2","v":682.5},730,"Kengetallen Techniplan / IF Technology"]
[]
[null,"Capaciteitsprijs warmtepomp",500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,350,0,500,"Input warmtebedrijven"]
[null,"Kosten WKO",3141.59,2887.26,4839.62,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3407.54,3009.1,2574.19,1363.4,4567.6499999999996,3620.58,2742.01,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,3141.59,"Kengetallen Techniplan / IF Technology"]
[null,"Capaciteitsprijs E-/gasketels",50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,0,50,"Input warmtebedrijven"]
[null,"Capaciteitsprijs bouwkundig",1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,1100,"Kengetallen Techniplan / IF Technology"]
[null,"Capaciteitsprijs elektra",110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,"Kengetallen Techniplan / IF Technology"]
[null,"Overig elektra",700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,700,"Kengetallen Techniplan / IF Technology"]
[null,"Vastrecht elektriciteit",50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,"Kengetallen Techniplan / IF Technology"]
[null,"Variabel verbruik elektriciteit",62,62,62,62,62,62,62,62,32,62,62,62,62,62,62,62,62,62,62,62,62,{"$f":" W125 * 119%","v":73.78},{"$f":" W125 * 85%","v":52.699999999999996},62,62,62,62,62,62,62,170,"Kengetallen Techniplan / IF Technology"]
[null,null,{"$f":"C125/0.0036","v":17222.222222222223},{"$f":"D125/0.0036","v":17222.222222222223},17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,8888.8888888888887,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,20494.444444444445,14638.888888888889,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,17222.222222222223,47222.222222222226]
[null,"Energiebelasting",12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,12.13,"Kengetallen Techniplan / IF Technology"]
[null,"ODE",23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,23.03,"Kengetallen Techniplan / IF Technology"]
[null,"Samengevoegd variabel energietarief",{"$f":"C125+C127+C128","v":97.16},{"$f":"D125+D127+D128","v":97.16},97.16,97.16,97.16,97.16,97.16,97.16,67.16,97.16,97.16,97.16,97.16,97.16,97.16,97.16,97.16,97.16,97.16,97.16,97.16,108.94,87.86,97.16,97.16,97.16,97.16,97.16,97.16,97.16,205.16]
[null,"Vastrecht gas","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t."]
[null,"Variabel gas","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t."]
[null,null,{"$f":"IFERROR(C131/0.0036,\"n.v.t.\")","v":"n.v.t."},"n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.",{"$f":"IFERROR(AD131/0.0036,\"n.v.t.\")","v":"n.v.t."},"n.v.t.",{"$f":"IFERROR(AF131/0.0036,\"n.v.t.\")","v":"n.v.t."},"n.v.t."]
[null,"Algemene uitvoeringskosten incl. winst & risico",0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.17,0.12,0.15,0.15,0.15,0.15,0.15,0.15,"Kengetallen Techniplan / IF Technology"]
[null,"Grondkosten + Bouwkosten onvoorzien",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,"Kengetallen Techniplan / IF Technology"]
[null,"Projectbegeleiding door opdrachtgever",0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,"Kengetallen Techniplan / IF Technology"]
[null,"Honoraria planontwikkeling",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,"Kengetallen Techniplan / IF Technology"]
[null,"Aansluitkosten Nuts"]
[null,"Verzekeringen",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,"Kengetallen Techniplan / IF Technology"]
[null,"Vergunningen & heffingen",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,"Kengetallen Techniplan / IF Technology"]
[null,"Afsluitkosten",2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,"Kengetallen Techniplan / IF Technology"]
[null,"Rente OPEX/CAPEX",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,"Kengetallen Techniplan / IF Technology"]
[null,"Leen periode",30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,"Kengetallen Techniplan / IF Technology"]
[null,"Aandeel vreemd vermogen",0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,"Kengetallen Techniplan / IF Technology"]
[null,"Preventief onderhoud",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,"Kengetallen Techniplan / IF Technology"]
[null,"Vervanging",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,"Kengetallen Techniplan / IF Technology"]
[null,"Beheerkosten",5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,"Kengetallen Techniplan / IF Technology"]
[null,"Verzekering",2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,"Kengetallen Techniplan / IF Technology"]
[]
[]
[]
[null,"Inkomsten"]
[null,"GJ tarief warmte"]
[null,"Vastrecht warmte"]
[null,"GJ tarief koude"]
[null,"Vastrecht koude"]
[null,"Variabel verkoop warmte",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,"Kengetallen Techniplan / IF Technology"]
[null,"SDE++",{"$f":"IF(C22=\"ja\",(0.1157-0.029)*1000,0)","v":0},0,0,0,{"$f":"IF(G22=\"ja\",(0.0918-0.029)*1000,0)","v":0},0,0,0,0,0,0,86.7,0,0,0,0,0,0,0,0,0,0,0,0,0,86.7,0,0,0,0,{"$f":"IF(AG22=\"ja\",(0.1157-0.029)*1000,0)","v":0},"Kengetallen Techniplan / IF Technology"]
[null,null,{"$f":"C157/3.6","v":0},{"$f":"D157/3.6","v":0},0,0,0,0,0,0,0,0,0,24.083333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,24.083333333333332,0,{"$f":"AD157/3.6","v":0},0,{"$f":"AF157/3.6","v":0},{"$f":"AG157/3.6","v":0},"Kengetallen Techniplan / IF Technology"]
[]
[null,"CO2 uitstoot"]
[null,"Emissiecoefficient (elektra)",83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,83.1,"KEV 2021"]
[null,"Emissiecoefficient (gas)",1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,1.788,"CO2emissiefactoren.nl"]

{"sheet":"1.5 Kostenberekening","index":5,"n_rows":219,"n_cols":33,"rows_kept":219,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","1.5 Kostenberekening"]
[]
[null,"Varianten","Basis berekening",{"$f":"'1.4 Kenmerken'!D6","v":2},{"$f":"'1.4 Kenmerken'!E6","v":3},{"$f":"'1.4 Kenmerken'!F6","v":4},{"$f":"'1.4 Kenmerken'!G6","v":5},{"$f":"'1.4 Kenmerken'!H6","v":6},{"$f":"'1.4 Kenmerken'!I6","v":7},{"$f":"'1.4 Kenmerken'!J6","v":8},{"$f":"'1.4 Kenmerken'!K6","v":9},{"$f":"'1.4 Kenmerken'!L6","v":10},{"$f":"'1.4 Kenmerken'!M6","v":11},{"$f":"'1.4 Kenmerken'!N6","v":12},{"$f":"'1.4 Kenmerken'!O6","v":13},{"$f":"'1.4 Kenmerken'!P6","v":14},{"$f":"'1.4 Kenmerken'!Q6","v":15},{"$f":"'1.4 Kenmerken'!R6","v":16},{"$f":"'1.4 Kenmerken'!S6","v":17},{"$f":"'1.4 Kenmerken'!T6","v":18},{"$f":"'1.4 Kenmerken'!U6","v":19},{"$f":"'1.4 Kenmerken'!V6","v":20},{"$f":"'1.4 Kenmerken'!W6","v":21},{"$f":"'1.4 Kenmerken'!X6","v":22},{"$f":"'1.4 Kenmerken'!Y6","v":23},{"$f":"'1.4 Kenmerken'!Z6","v":24},{"$f":"'1.4 Kenmerken'!AA6","v":25},{"$f":"'1.4 Kenmerken'!AB6","v":26},{"$f":"'1.4 Kenmerken'!AC6","v":27},{"$f":"'1.4 Kenmerken'!AD6","v":28},{"$f":"'1.4 Kenmerken'!AE6","v":29},{"$f":"'1.4 Kenmerken'!AF6","v":30},{"$f":"'1.4 Kenmerken'!AG6","v":31}]
[]
[null,{"$f":"'1.2 Varianten'!B8","v":"Vermogen afnemer"},{"$f":"'1.2 Varianten'!C8","v":5},{"$f":"'1.2 Varianten'!D8","v":20},{"$f":"'1.2 Varianten'!E8","v":1},{"$f":"'1.2 Varianten'!F8","v":5},{"$f":"'1.2 Varianten'!G8","v":5},{"$f":"'1.2 Varianten'!H8","v":5},{"$f":"'1.2 Varianten'!I8","v":5},{"$f":"'1.2 Varianten'!J8","v":5},{"$f":"'1.2 Varianten'!K8","v":5},{"$f":"'1.2 Varianten'!L8","v":5},{"$f":"'1.2 Varianten'!M8","v":5},{"$f":"'1.2 Varianten'!N8","v":5},{"$f":"'1.2 Varianten'!O8","v":5},{"$f":"'1.2 Varianten'!P8","v":5},{"$f":"'1.2 Varianten'!Q8","v":5},{"$f":"'1.2 Varianten'!R8","v":5},{"$f":"'1.2 Varianten'!S8","v":5},{"$f":"'1.2 Varianten'!T8","v":5},{"$f":"'1.2 Varianten'!U8","v":5},{"$f":"'1.2 Varianten'!V8","v":5},{"$f":"'1.2 Varianten'!W8","v":5},{"$f":"'1.2 Varianten'!X8","v":5},{"$f":"'1.2 Varianten'!Y8","v":5},{"$f":"'1.2 Varianten'!Z8","v":5},{"$f":"'1.2 Varianten'!AA8","v":5},{"$f":"'1.2 Varianten'!AB8","v":5},{"$f":"'1.2 Varianten'!AC8","v":5},{"$f":"'1.2 Varianten'!AD8","v":5},{"$f":"'1.2 Varianten'!AE8","v":5},{"$f":"'1.2 Varianten'!AF8","v":5},{"$f":"'1.2 Varianten'!AG8","v":5}]
[null,{"$f":"'1.2 Varianten'!B9","v":"Vollasturen warmtenet"},{"$f":"'1.2 Varianten'!C9","v":3500},{"$f":"'1.2 Varianten'!D9","v":3500},{"$f":"'1.2 Varianten'!E9","v":3500},{"$f":"'1.2 Varianten'!F9","v":6000},{"$f":"'1.2 Varianten'!G9","v":2000},{"$f":"'1.2 Varianten'!H9","v":3500},{"$f":"'1.2 Varianten'!I9","v":3500},{"$f":"'1.2 Varianten'!J9","v":3500},{"$f":"'1.2 Varianten'!K9","v":3500},{"$f":"'1.2 Varianten'!L9","v":3500},{"$f":"'1.2 Varianten'!M9","v":3500},{"$f":"'1.2 Varianten'!N9","v":3500},{"$f":"'1.2 Varianten'!O9","v":3500},{"$f":"'1.2 Varianten'!P9","v":3500},{"$f":"'1.2 Varianten'!Q9","v":3500},{"$f":"'1.2 Varianten'!R9","v":3500},{"$f":"'1.2 Varianten'!S9","v":3500},{"$f":"'1.2 Varianten'!T9","v":3500},{"$f":"'1.2 Varianten'!U9","v":3500},{"$f":"'1.2 Varianten'!V9","v":3500},{"$f":"'1.2 Varianten'!W9","v":3500},{"$f":"'1.2 Varianten'!X9","v":3500},{"$f":"'1.2 Varianten'!Y9","v":3500},{"$f":"'1.2 Varianten'!Z9","v":3500},{"$f":"'1.2 Varianten'!AA9","v":3500},{"$f":"'1.2 Varianten'!AB9","v":3500},{"$f":"'1.2 Varianten'!AC9","v":3500},{"$f":"'1.2 Varianten'!AD9","v":3500},{"$f":"'1.2 Varianten'!AE9","v":3500},{"$f":"'1.2 Varianten'!AF9","v":3500},{"$f":"'1.2 Varianten'!AG9","v":3500}]
[null,{"$f":"'1.2 Varianten'!B10","v":"Vollasturen aquathermie systeem"},{"$f":"'1.2 Varianten'!C10","v":3000},{"$f":"'1.2 Varianten'!D10","v":3000},{"$f":"'1.2 Varianten'!E10","v":3000},{"$f":"'1.2 Varianten'!F10","v":3000},{"$f":"'1.2 Varianten'!G10","v":3000},{"$f":"'1.2 Varianten'!H10","v":2500},{"$f":"'1.2 Varianten'!I10","v":2000},{"$f":"'1.2 Varianten'!J10","v":3000},{"$f":"'1.2 Varianten'!K10","v":3000},{"$f":"'1.2 Varianten'!L10","v":3000},{"$f":"'1.2 Varianten'!M10","v":3000},{"$f":"'1.2 Varianten'!N10","v":3000},{"$f":"'1.2 Varianten'!O10","v":3000},{"$f":"'1.2 Varianten'!P10","v":3000},{"$f":"'1.2 Varianten'!Q10","v":3000},{"$f":"'1.2 Varianten'!R10","v":3000},{"$f":"'1.2 Varianten'!S10","v":3000},{"$f":"'1.2 Varianten'!T10","v":3000},{"$f":"'1.2 Varianten'!U10","v":3000},{"$f":"'1.2 Varianten'!V10","v":3000},{"$f":"'1.2 Varianten'!W10","v":3000},{"$f":"'1.2 Varianten'!X10","v":3000},{"$f":"'1.2 Varianten'!Y10","v":3000},{"$f":"'1.2 Varianten'!Z10","v":3000},{"$f":"'1.2 Varianten'!AA10","v":3000},{"$f":"'1.2 Varianten'!AB10","v":3000},{"$f":"'1.2 Varianten'!AC10","v":3000},{"$f":"'1.2 Varianten'!AD10","v":3000},{"$f":"'1.2 Varianten'!AE10","v":3000},{"$f":"'1.2 Varianten'!AF10","v":3500},{"$f":"'1.2 Varianten'!AG10","v":3000}]
[null,{"$f":"'1.2 Varianten'!B11","v":"Temperatuurtraject aquathermie systeem (deltaT)"},{"$f":"'1.2 Varianten'!C11","v":5},{"$f":"'1.2 Varianten'!D11","v":5},{"$f":"'1.2 Varianten'!E11","v":5},{"$f":"'1.2 Varianten'!F11","v":5},{"$f":"'1.2 Varianten'!G11","v":5},{"$f":"'1.2 Varianten'!H11","v":5},{"$f":"'1.2 Varianten'!I11","v":5},{"$f":"'1.2 Varianten'!J11","v":10},{"$f":"'1.2 Varianten'!K11","v":5},{"$f":"'1.2 Varianten'!L11","v":5},{"$f":"'1.2 Varianten'!M11","v":5},{"$f":"'1.2 Varianten'!N11","v":5},{"$f":"'1.2 Varianten'!O11","v":5},{"$f":"'1.2 Varianten'!P11","v":5},{"$f":"'1.2 Varianten'!Q11","v":5},{"$f":"'1.2 Varianten'!R11","v":5},{"$f":"'1.2 Varianten'!S11","v":5},{"$f":"'1.2 Varianten'!T11","v":5},{"$f":"'1.2 Varianten'!U11","v":5},{"$f":"'1.2 Varianten'!V11","v":5},{"$f":"'1.2 Varianten'!W11","v":5},{"$f":"'1.2 Varianten'!X11","v":5},{"$f":"'1.2 Varianten'!Y11","v":5},{"$f":"'1.2 Varianten'!Z11","v":5},{"$f":"'1.2 Varianten'!AA11","v":5},{"$f":"'1.2 Varianten'!AB11","v":5},{"$f":"'1.2 Varianten'!AC11","v":5},{"$f":"'1.2 Varianten'!AD11","v":5},{"$f":"'1.2 Varianten'!AE11","v":5},{"$f":"'1.2 Varianten'!AF11","v":5},{"$f":"'1.2 Varianten'!AG11","v":5}]
[null,{"$f":"'1.2 Varianten'!B12","v":"Elektriciteitsprijs"},{"$f":"'1.2 Varianten'!C12","v":68},{"$f":"'1.2 Varianten'!D12","v":68},{"$f":"'1.2 Varianten'!E12","v":68},{"$f":"'1.2 Varianten'!F12","v":68},{"$f":"'1.2 Varianten'!G12","v":68},{"$f":"'1.2 Varianten'!H12","v":68},{"$f":"'1.2 Varianten'!I12","v":68},{"$f":"'1.2 Varianten'!J12","v":68},{"$f":"'1.2 Varianten'!K12","v":32},{"$f":"'1.2 Varianten'!L12","v":68},{"$f":"'1.2 Varianten'!M12","v":68},{"$f":"'1.2 Varianten'!N12","v":68},{"$f":"'1.2 Varianten'!O12","v":68},{"$f":"'1.2 Varianten'!P12","v":68},{"$f":"'1.2 Varianten'!Q12","v":68},{"$f":"'1.2 Varianten'!R12","v":68},{"$f":"'1.2 Varianten'!S12","v":68},{"$f":"'1.2 Varianten'!T12","v":68},{"$f":"'1.2 Varianten'!U12","v":68},{"$f":"'1.2 Varianten'!V12","v":68},{"$f":"'1.2 Varianten'!W12","v":68},{"$f":"'1.2 Varianten'!X12","v":68},{"$f":"'1.2 Varianten'!Y12","v":68},{"$f":"'1.2 Varianten'!Z12","v":68},{"$f":"'1.2 Varianten'!AA12","v":68},{"$f":"'1.2 Varianten'!AB12","v":68},{"$f":"'1.2 Varianten'!AC12","v":68},{"$f":"'1.2 Varianten'!AD12","v":68},{"$f":"'1.2 Varianten'!AE12","v":68},{"$f":"'1.2 Varianten'!AF12","v":68},{"$f":"'1.2 Varianten'!AG12","v":170}]
[null,{"$f":"'1.2 Varianten'!B13","v":"Vermogensaandeel piekvoorziening"},{"$f":"'1.2 Varianten'!C13","v":0.5},{"$f":"'1.2 Varianten'!D13","v":0.5},{"$f":"'1.2 Varianten'!E13","v":0.5},{"$f":"'1.2 Varianten'!F13","v":0.5},{"$f":"'1.2 Varianten'!G13","v":0.5},{"$f":"'1.2 Varianten'!H13","v":0.5},{"$f":"'1.2 Varianten'!I13","v":0.5},{"$f":"'1.2 Varianten'!J13","v":0.5},{"$f":"'1.2 Varianten'!K13","v":0.5},{"$f":"'1.2 Varianten'!L13","v":0.7},{"$f":"'1.2 Varianten'!M13","v":0.3},{"$f":"'1.2 Varianten'!N13","v":0.5},{"$f":"'1.2 Varianten'!O13","v":0.5},{"$f":"'1.2 Varianten'!P13","v":0.5},{"$f":"'1.2 Varianten'!Q13","v":0.5},{"$f":"'1.2 Varianten'!R13","v":0.5},{"$f":"'1.2 Varianten'!S13","v":0.5},{"$f":"'1.2 Varianten'!T13","v":0.5},{"$f":"'1.2 Varianten'!U13","v":0.5},{"$f":"'1.2 Varianten'!V13","v":0.5},{"$f":"'1.2 Varianten'!W13","v":0.5},{"$f":"'1.2 Varianten'!X13","v":0.5},{"$f":"'1.2 Varianten'!Y13","v":0.5},{"$f":"'1.2 Varianten'!Z13","v":0.5},{"$f":"'1.2 Varianten'!AA13","v":0.5},{"$f":"'1.2 Varianten'!AB13","v":0.5},{"$f":"'1.2 Varianten'!AC13","v":0.5},{"$f":"'1.2 Varianten'!AD13","v":0.5},{"$f":"'1.2 Varianten'!AE13","v":0.5},{"$f":"'1.2 Varianten'!AF13","v":0},{"$f":"'1.2 Varianten'!AG13","v":0.5}]
[null,{"$f":"'1.2 Varianten'!B14","v":"Impact WKO"},{"$f":"'1.2 Varianten'!C14","v":"met WKO"},{"$f":"'1.2 Varianten'!D14","v":"met WKO"},{"$f":"'1.2 Varianten'!E14","v":"met WKO"},{"$f":"'1.2 Varianten'!F14","v":"met WKO"},{"$f":"'1.2 Varianten'!G14","v":"met WKO"},{"$f":"'1.2 Varianten'!H14","v":"met WKO"},{"$f":"'1.2 Varianten'!I14","v":"met WKO"},{"$f":"'1.2 Varianten'!J14","v":"met WKO"},{"$f":"'1.2 Varianten'!K14","v":"met WKO"},{"$f":"'1.2 Varianten'!L14","v":"met WKO"},{"$f":"'1.2 Varianten'!M14","v":"met WKO"},{"$f":"'1.2 Varianten'!N14","v":"zonder WKO"},{"$f":"'1.2 Varianten'!O14","v":"met WKO"},{"$f":"'1.2 Varianten'!P14","v":"met WKO"},{"$f":"'1.2 Varianten'!Q14","v":"met WKO"},{"$f":"'1.2 Varianten'!R14","v":"met WKO"},{"$f":"'1.2 Varianten'!S14","v":"met WKO"},{"$f":"'1.2 Varianten'!T14","v":"met WKO"},{"$f":"'1.2 Varianten'!U14","v":"met WKO"},{"$f":"'1.2 Varianten'!V14","v":"met WKO"},{"$f":"'1.2 Varianten'!W14","v":"met WKO"},{"$f":"'1.2 Varianten'!X14","v":"met WKO"},{"$f":"'1.2 Varianten'!Y14","v":"met WKO"},{"$f":"'1.2 Varianten'!Z14","v":"met WKO"},{"$f":"'1.2 Varianten'!AA14","v":"met WKO"},{"$f":"'1.2 Varianten'!AB14","v":"met WKO"},{"$f":"'1.2 Varianten'!AC14","v":"met WKO"},{"$f":"'1.2 Varianten'!AD14","v":"zonder WKO"},{"$f":"'1.2 Varianten'!AE14","v":"met WKO"},{"$f":"'1.2 Varianten'!AF14","v":"met WKO"},{"$f":"'1.2 Varianten'!AG14","v":"met WKO"}]
[null,{"$f":"'1.2 Varianten'!B15","v":"WKO opslagcapaciteit per brondoublet"},{"$f":"'1.2 Varianten'!C15","v":90},{"$f":"'1.2 Varianten'!D15","v":90},{"$f":"'1.2 Varianten'!E15","v":90},{"$f":"'1.2 Varianten'!F15","v":90},{"$f":"'1.2 Varianten'!G15","v":90},{"$f":"'1.2 Varianten'!H15","v":90},{"$f":"'1.2 Varianten'!I15","v":90},{"$f":"'1.2 Varianten'!J15","v":90},{"$f":"'1.2 Varianten'!K15","v":90},{"$f":"'1.2 Varianten'!L15","v":90},{"$f":"'1.2 Varianten'!M15","v":90},{"$f":"'1.2 Varianten'!N15","v":90},{"$f":"'1.2 Varianten'!O15","v":250},{"$f":"'1.2 Varianten'!P15","v":50},{"$f":"'1.2 Varianten'!Q15","v":90},{"$f":"'1.2 Varianten'!R15","v":90},{"$f":"'1.2 Varianten'!S15","v":90},{"$f":"'1.2 Varianten'!T15","v":90},{"$f":"'1.2 Varianten'!U15","v":90},{"$f":"'1.2 Varianten'!V15","v":90},{"$f":"'1.2 Varianten'!W15","v":90},{"$f":"'1.2 Varianten'!X15","v":90},{"$f":"'1.2 Varianten'!Y15","v":90},{"$f":"'1.2 Varianten'!Z15","v":90},{"$f":"'1.2 Varianten'!AA15","v":90},{"$f":"'1.2 Varianten'!AB15","v":90},{"$f":"'1.2 Varianten'!AC15","v":90},{"$f":"'1.2 Varianten'!AD15","v":90},{"$f":"'1.2 Varianten'!AE15","v":90},{"$f":"'1.2 Varianten'!AF15","v":90},{"$f":"'1.2 Varianten'!AG15","v":90}]
[null,{"$f":"'1.2 Varianten'!B16","v":"Diepte WKO bronnen"},{"$f":"'1.2 Varianten'!C16","v":150},{"$f":"'1.2 Varianten'!D16","v":150},{"$f":"'1.2 Varianten'!E16","v":150},{"$f":"'1.2 Varianten'!F16","v":150},{"$f":"'1.2 Varianten'!G16","v":150},{"$f":"'1.2 Varianten'!H16","v":150},{"$f":"'1.2 Varianten'!I16","v":150},{"$f":"'1.2 Varianten'!J16","v":150},{"$f":"'1.2 Varianten'!K16","v":150},{"$f":"'1.2 Varianten'!L16","v":150},{"$f":"'1.2 Varianten'!M16","v":150},{"$f":"'1.2 Varianten'!N16","v":150},{"$f":"'1.2 Varianten'!O16","v":150},{"$f":"'1.2 Varianten'!P16","v":150},{"$f":"'1.2 Varianten'!Q16","v":230},{"$f":"'1.2 Varianten'!R16","v":80},{"$f":"'1.2 Varianten'!S16","v":150},{"$f":"'1.2 Varianten'!T16","v":150},{"$f":"'1.2 Varianten'!U16","v":150},{"$f":"'1.2 Varianten'!V16","v":150},{"$f":"'1.2 Varianten'!W16","v":150},{"$f":"'1.2 Varianten'!X16","v":150},{"$f":"'1.2 Varianten'!Y16","v":150},{"$f":"'1.2 Varianten'!Z16","v":150},{"$f":"'1.2 Varianten'!AA16","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.1 Overzicht'!$I$35","v":150},{"$f":"'1.2 Varianten'!AG16","v":150}]
[null,{"$f":"'1.2 Varianten'!B17","v":"Leidingwerk tussen aquathermie en TR"},{"$f":"'1.2 Varianten'!C17","v":500},{"$f":"'1.2 Varianten'!D17","v":500},{"$f":"'1.2 Varianten'!E17","v":500},{"$f":"'1.2 Varianten'!F17","v":500},{"$f":"'1.2 Varianten'!G17","v":500},{"$f":"'1.2 Varianten'!H17","v":500},{"$f":"'1.2 Varianten'!I17","v":500},{"$f":"'1.2 Varianten'!J17","v":500},{"$f":"'1.2 Varianten'!K17","v":500},{"$f":"'1.2 Varianten'!L17","v":500},{"$f":"'1.2 Varianten'!M17","v":500},{"$f":"'1.2 Varianten'!N17","v":500},{"$f":"'1.2 Varianten'!O17","v":500},{"$f":"'1.2 Varianten'!P17","v":500},{"$f":"'1.2 Varianten'!Q17","v":500},{"$f":"'1.2 Varianten'!R17","v":500},{"$f":"'1.2 Varianten'!S17","v":2000},{"$f":"'1.2 Varianten'!T17","v":"500 m + gestuurde boring"},{"$f":"'1.2 Varianten'!U17","v":500},{"$f":"'1.2 Varianten'!V17","v":500},{"$f":"'1.2 Varianten'!W17","v":500},{"$f":"'1.2 Varianten'!X17","v":500},{"$f":"'1.2 Varianten'!Y17","v":500},{"$f":"'1.2 Varianten'!Z17","v":500},{"$f":"'1.2 Varianten'!AA17","v":500},{"$f":"'1.2 Varianten'!AB17","v":500},{"$f":"'1.2 Varianten'!AC17","v":500},{"$f":"'1.2 Varianten'!AD17","v":500},{"$f":"'1.2 Varianten'!AE17","v":500},{"$f":"'1.2 Varianten'!AF17","v":500},{"$f":"'1.2 Varianten'!AG17","v":500}]
[null,{"$f":"'1.2 Varianten'!B18","v":"Leidingwerk tussen bronnen en TR"},{"$f":"'1.2 Varianten'!C18","v":500},{"$f":"'1.2 Varianten'!D18","v":500},{"$f":"'1.2 Varianten'!E18","v":500},{"$f":"'1.2 Varianten'!F18","v":500},{"$f":"'1.2 Varianten'!G18","v":500},{"$f":"'1.2 Varianten'!H18","v":500},{"$f":"'1.2 Varianten'!I18","v":500},{"$f":"'1.2 Varianten'!J18","v":500},{"$f":"'1.2 Varianten'!K18","v":500},{"$f":"'1.2 Varianten'!L18","v":500},{"$f":"'1.2 Varianten'!M18","v":500},{"$f":"'1.2 Varianten'!N18","v":500},{"$f":"'1.2 Varianten'!O18","v":500},{"$f":"'1.2 Varianten'!P18","v":500},{"$f":"'1.2 Varianten'!Q18","v":500},{"$f":"'1.2 Varianten'!R18","v":500},{"$f":"'1.2 Varianten'!S18","v":500},{"$f":"'1.2 Varianten'!T18","v":500},{"$f":"'1.2 Varianten'!U18","v":2000},{"$f":"'1.2 Varianten'!V18","v":"500 m + gestuurde boring"},{"$f":"'1.2 Varianten'!W18","v":500},{"$f":"'1.2 Varianten'!X18","v":500},{"$f":"'1.2 Varianten'!Y18","v":500},{"$f":"'1.2 Varianten'!Z18","v":500},{"$f":"'1.2 Varianten'!AA18","v":500},{"$f":"'1.2 Varianten'!AB18","v":500},{"$f":"'1.2 Varianten'!AC18","v":500},{"$f":"'1.2 Varianten'!AD18","v":500},{"$f":"'1.2 Varianten'!AE18","v":500},{"$f":"'1.2 Varianten'!AF18","v":500},{"$f":"'1.2 Varianten'!AG18","v":500}]
[null,{"$f":"'1.2 Varianten'!B19","v":"Situatie onttrekking"},{"$f":"'1.2 Varianten'!C19","v":"stedelijk"},{"$f":"'1.2 Varianten'!D19","v":"stedelijk"},{"$f":"'1.2 Varianten'!E19","v":"stedelijk"},{"$f":"'1.2 Varianten'!F19","v":"stedelijk"},{"$f":"'1.2 Varianten'!G19","v":"stedelijk"},{"$f":"'1.2 Varianten'!H19","v":"stedelijk"},{"$f":"'1.2 Varianten'!I19","v":"stedelijk"},{"$f":"'1.2 Varianten'!J19","v":"stedelijk"},{"$f":"'1.2 Varianten'!K19","v":"stedelijk"},{"$f":"'1.2 Varianten'!L19","v":"stedelijk"},{"$f":"'1.2 Varianten'!M19","v":"stedelijk"},{"$f":"'1.2 Varianten'!N19","v":"stedelijk"},{"$f":"'1.2 Varianten'!O19","v":"stedelijk"},{"$f":"'1.2 Varianten'!P19","v":"stedelijk"},{"$f":"'1.2 Varianten'!Q19","v":"stedelijk"},{"$f":"'1.2 Varianten'!R19","v":"stedelijk"},{"$f":"'1.2 Varianten'!S19","v":"stedelijk"},{"$f":"'1.2 Varianten'!T19","v":"stedelijk"},{"$f":"'1.2 Varianten'!U19","v":"stedelijk"},{"$f":"'1.2 Varianten'!V19","v":"stedelijk"},{"$f":"'1.2 Varianten'!W19","v":"landelijk"},{"$f":"'1.2 Varianten'!X19","v":"stedelijk"},{"$f":"'1.2 Varianten'!Y19","v":"stedelijk"},{"$f":"'1.2 Varianten'!Z19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AA19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AB19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AC19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AD19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AE19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AF19","v":"stedelijk"},{"$f":"'1.2 Varianten'!AG19","v":"stedelijk"}]
[null,{"$f":"'1.2 Varianten'!B20","v":"Energiekosten (inflatie)"},{"$f":"'1.2 Varianten'!C20","v":0.03},{"$f":"'1.2 Varianten'!D20","v":0.03},{"$f":"'1.2 Varianten'!E20","v":0.03},{"$f":"'1.2 Varianten'!F20","v":0.03},{"$f":"'1.2 Varianten'!G20","v":0.03},{"$f":"'1.2 Varianten'!H20","v":0.03},{"$f":"'1.2 Varianten'!I20","v":0.03},{"$f":"'1.2 Varianten'!J20","v":0.03},{"$f":"'1.2 Varianten'!K20","v":0.03},{"$f":"'1.2 Varianten'!L20","v":0.03},{"$f":"'1.2 Varianten'!M20","v":0.03},{"$f":"'1.2 Varianten'!N20","v":0.03},{"$f":"'1.2 Varianten'!O20","v":0.03},{"$f":"'1.2 Varianten'!P20","v":0.03},{"$f":"'1.2 Varianten'!Q20","v":0.03},{"$f":"'1.2 Varianten'!R20","v":0.03},{"$f":"'1.2 Varianten'!S20","v":0.03},{"$f":"'1.2 Varianten'!T20","v":0.03},{"$f":"'1.2 Varianten'!U20","v":0.03},{"$f":"'1.2 Varianten'!V20","v":0.03},{"$f":"'1.2 Varianten'!W20","v":0.03},{"$f":"'1.2 Varianten'!X20","v":0.04},{"$f":"'1.2 Varianten'!Y20","v":0.02},{"$f":"'1.2 Varianten'!Z20","v":0.03},{"$f":"'1.2 Varianten'!AA20","v":0.03},{"$f":"'1.2 Varianten'!AB20","v":0.03},{"$f":"'1.2 Varianten'!AC20","v":0.03},{"$f":"'1.2 Varianten'!AD20","v":0.03},{"$f":"'1.2 Varianten'!AE20","v":0.03},{"$f":"'1.2 Varianten'!AF20","v":0.03},{"$f":"'1.2 Varianten'!AG20","v":0.03}]
[null,{"$f":"'1.2 Varianten'!B21","v":"Rendementseis"},{"$f":"'1.2 Varianten'!C21","v":0.06},{"$f":"'1.2 Varianten'!D21","v":0.06},{"$f":"'1.2 Varianten'!E21","v":0.06},{"$f":"'1.2 Varianten'!F21","v":0.06},{"$f":"'1.2 Varianten'!G21","v":0.06},{"$f":"'1.2 Varianten'!H21","v":0.06},{"$f":"'1.2 Varianten'!I21","v":0.06},{"$f":"'1.2 Varianten'!J21","v":0.06},{"$f":"'1.2 Varianten'!K21","v":0.06},{"$f":"'1.2 Varianten'!L21","v":0.06},{"$f":"'1.2 Varianten'!M21","v":0.06},{"$f":"'1.2 Varianten'!N21","v":0.06},{"$f":"'1.2 Varianten'!O21","v":0.06},{"$f":"'1.2 Varianten'!P21","v":0.06},{"$f":"'1.2 Varianten'!Q21","v":0.06},{"$f":"'1.2 Varianten'!R21","v":0.06},{"$f":"'1.2 Varianten'!S21","v":0.06},{"$f":"'1.2 Varianten'!T21","v":0.06},{"$f":"'1.2 Varianten'!U21","v":0.06},{"$f":"'1.2 Varianten'!V21","v":0.06},{"$f":"'1.2 Varianten'!W21","v":0.06},{"$f":"'1.2 Varianten'!X21","v":0.06},{"$f":"'1.2 Varianten'!Y21","v":0.06},{"$f":"'1.2 Varianten'!Z21","v":0.08},{"$f":"'1.2 Varianten'!AA21","v":0.04},{"$f":"'1.2 Varianten'!AB21","v":0.06},{"$f":"'1.2 Varianten'!AC21","v":0.06},{"$f":"'1.2 Varianten'!AD21","v":0.06},{"$f":"'1.2 Varianten'!AE21","v":0.06},{"$f":"'1.2 Varianten'!AF21","v":0.06},{"$f":"'1.2 Varianten'!AG21","v":0.06}]
[null,{"$f":"'1.2 Varianten'!B22","v":"Toepassing SDE++ subsidie"},{"$f":"'1.2 Varianten'!C22","v":"nee"},{"$f":"'1.2 Varianten'!D22","v":"nee"},{"$f":"'1.2 Varianten'!E22","v":"nee"},{"$f":"'1.2 Varianten'!F22","v":"nee"},{"$f":"'1.2 Varianten'!G22","v":"nee"},{"$f":"'1.2 Varianten'!H22","v":"nee"},{"$f":"'1.2 Varianten'!I22","v":"nee"},{"$f":"'1.2 Varianten'!J22","v":"nee"},{"$f":"'1.2 Varianten'!K22","v":"nee"},{"$f":"'1.2 Varianten'!L22","v":"nee"},{"$f":"'1.2 Varianten'!M22","v":"nee"},{"$f":"'1.2 Varianten'!N22","v":"nee"},{"$f":"'1.2 Varianten'!O22","v":"nee"},{"$f":"'1.2 Varianten'!P22","v":"nee"},{"$f":"'1.2 Varianten'!Q22","v":"nee"},{"$f":"'1.2 Varianten'!R22","v":"nee"},{"$f":"'1.2 Varianten'!S22","v":"nee"},{"$f":"'1.2 Varianten'!T22","v":"nee"},{"$f":"'1.2 Varianten'!U22","v":"nee"},{"$f":"'1.2 Varianten'!V22","v":"nee"},{"$f":"'1.2 Varianten'!W22","v":"nee"},{"$f":"'1.2 Varianten'!X22","v":"nee"},{"$f":"'1.2 Varianten'!Y22","v":"nee"},{"$f":"'1.2 Varianten'!Z22","v":"nee"},{"$f":"'1.2 Varianten'!AA22","v":"nee"},{"$f":"'1.2 Varianten'!AB22","v":"ja"},{"$f":"'1.2 Varianten'!AC22","v":"nee"},{"$f":"'1.2 Varianten'!AD22","v":"nee"},{"$f":"'1.2 Varianten'!AE22","v":"nee"},{"$f":"'1.2 Varianten'!AF22","v":"Nee"},{"$f":"'1.2 Varianten'!AG22","v":"nee"}]
[null,{"$f":"'1.2 Varianten'!B23","v":"Variant met TEA/TEO"},{"$f":"'1.2 Varianten'!C23","v":"TEO"},{"$f":"'1.2 Varianten'!D23","v":"TEO"},{"$f":"'1.2 Varianten'!E23","v":"TEO"},{"$f":"'1.2 Varianten'!F23","v":"TEO"},{"$f":"'1.2 Varianten'!G23","v":"TEO"},{"$f":"'1.2 Varianten'!H23","v":"TEO"},{"$f":"'1.2 Varianten'!I23","v":"TEO"},{"$f":"'1.2 Varianten'!J23","v":"TEO"},{"$f":"'1.2 Varianten'!K23","v":"TEO"},{"$f":"'1.2 Varianten'!L23","v":"TEO"},{"$f":"'1.2 Varianten'!M23","v":"TEO"},{"$f":"'1.2 Varianten'!N23","v":"TEO"},{"$f":"'1.2 Varianten'!O23","v":"TEO"},{"$f":"'1.2 Varianten'!P23","v":"TEO"},{"$f":"'1.2 Varianten'!Q23","v":"TEO"},{"$f":"'1.2 Varianten'!R23","v":"TEO"},{"$f":"'1.2 Varianten'!S23","v":"TEO"},{"$f":"'1.2 Varianten'!T23","v":"TEO"},{"$f":"'1.2 Varianten'!U23","v":"TEO"},{"$f":"'1.2 Varianten'!V23","v":"TEO"},{"$f":"'1.2 Varianten'!W23","v":"TEO"},{"$f":"'1.2 Varianten'!X23","v":"TEO"},{"$f":"'1.2 Varianten'!Y23","v":"TEO"},{"$f":"'1.2 Varianten'!Z23","v":"TEO"},{"$f":"'1.2 Varianten'!AA23","v":"TEO"},{"$f":"'1.2 Varianten'!AB23","v":"TEO"},{"$f":"'1.2 Varianten'!AC23","v":"TEA"},{"$f":"'1.2 Varianten'!AD23","v":"TEA"},{"$f":"'1.2 Varianten'!AE23","v":"TEO"},{"$f":"'1.2 Varianten'!AF23","v":"TEO"},{"$f":"'1.2 Varianten'!AG23","v":"TEO"}]
[null,{"$f":"'1.2 Varianten'!B24","v":"Aanvoertemperatuur warmtenet"},{"$f":"'1.2 Varianten'!C24","v":70},{"$f":"'1.2 Varianten'!D24","v":70},{"$f":"'1.2 Varianten'!E24","v":70},{"$f":"'1.2 Varianten'!F24","v":70},{"$f":"'1.2 Varianten'!G24","v":70},{"$f":"'1.2 Varianten'!H24","v":70},{"$f":"'1.2 Varianten'!I24","v":70},{"$f":"'1.2 Varianten'!J24","v":70},{"$f":"'1.2 Varianten'!K24","v":70},{"$f":"'1.2 Varianten'!L24","v":70},{"$f":"'1.2 Varianten'!M24","v":70},{"$f":"'1.2 Varianten'!N24","v":70},{"$f":"'1.2 Varianten'!O24","v":70},{"$f":"'1.2 Varianten'!P24","v":70},{"$f":"'1.2 Varianten'!Q24","v":70},{"$f":"'1.2 Varianten'!R24","v":70},{"$f":"'1.2 Varianten'!S24","v":70},{"$f":"'1.2 Varianten'!T24","v":70},{"$f":"'1.2 Varianten'!U24","v":70},{"$f":"'1.2 Varianten'!V24","v":70},{"$f":"'1.2 Varianten'!W24","v":70},{"$f":"'1.2 Varianten'!X24","v":70},{"$f":"'1.2 Varianten'!Y24","v":70},{"$f":"'1.2 Varianten'!Z24","v":70},{"$f":"'1.2 Varianten'!AA24","v":70},{"$f":"'1.2 Varianten'!AB24","v":70},{"$f":"'1.2 Varianten'!AC24","v":70},{"$f":"'1.2 Varianten'!AD24","v":70},{"$f":"'1.2 Varianten'!AE24","v":40},{"$f":"'1.2 Varianten'!AF24","v":"ZLT"},{"$f":"'1.2 Varianten'!AG24","v":70}]
[]
[null,"CAPEX","Basis berekening",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]
[]
[null,"Leidingtrace TEO"]
[null,"grondkosten leidingtrace (TEO)",{"$f":"'1.4 Kenmerken'!C110*'1.4 Kenmerken'!C80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!D110*'1.4 Kenmerken'!D80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!E110*'1.4 Kenmerken'!E80*1000*2","v":100000},{"$f":"'1.4 Kenmerken'!F110*'1.4 Kenmerken'!F80*1000*2","v":200000},{"$f":"'1.4 Kenmerken'!G110*'1.4 Kenmerken'!G80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!H110*'1.4 Kenmerken'!H80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!I110*'1.4 Kenmerken'!I80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!J110*'1.4 Kenmerken'!J80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!K110*'1.4 Kenmerken'!K80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!L110*'1.4 Kenmerken'!L80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!M110*'1.4 Kenmerken'!M80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!N110*'1.4 Kenmerken'!N80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!O110*'1.4 Kenmerken'!O80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!P110*'1.4 Kenmerken'!P80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!Q110*'1.4 Kenmerken'!Q80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!R110*'1.4 Kenmerken'!R80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!S110*'1.4 Kenmerken'!S80*1000*2","v":600000},{"$f":"'1.4 Kenmerken'!T110*'1.4 Kenmerken'!T80*1000*2","v":0},{"$f":"'1.4 Kenmerken'!U110*'1.4 Kenmerken'!U80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!V110*'1.4 Kenmerken'!V80*1000*2","v":0},{"$f":"'1.4 Kenmerken'!W110*'1.4 Kenmerken'!W80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!X110*'1.4 Kenmerken'!X80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!Y110*'1.4 Kenmerken'!Y80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!Z110*'1.4 Kenmerken'!Z80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AA110*'1.4 Kenmerken'!AA80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AB110*'1.4 Kenmerken'!AB80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AC110*'1.4 Kenmerken'!AC80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AD110*'1.4 Kenmerken'!AD80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AE110*'1.4 Kenmerken'!AE80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AF110*'1.4 Kenmerken'!AF80*1000*2","v":200000},{"$f":"'1.4 Kenmerken'!AG110*'1.4 Kenmerken'!AG80*1000*2","v":150000}]
[null,"grondkosten innamepunt (TEO)",{"$f":"'1.4 Kenmerken'!C75*'1.4 Kenmerken'!C112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!D75*'1.4 Kenmerken'!D112","v":14659.555555555555},{"$f":"'1.4 Kenmerken'!E75*'1.4 Kenmerken'!E112","v":732.97777777777776},{"$f":"'1.4 Kenmerken'!F75*'1.4 Kenmerken'!F112","v":6466.6666666666661},{"$f":"'1.4 Kenmerken'!G75*'1.4 Kenmerken'!G112","v":1999.9999999999998},{"$f":"'1.4 Kenmerken'!H75*'1.4 Kenmerken'!H112","v":4397.8666666666668},{"$f":"'1.4 Kenmerken'!I75*'1.4 Kenmerken'!I112","v":5497.3333333333339},{"$f":"'1.4 Kenmerken'!J75*'1.4 Kenmerken'!J112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!K75*'1.4 Kenmerken'!K112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!L75*'1.4 Kenmerken'!L112","v":2722.2222222222217},{"$f":"'1.4 Kenmerken'!M75*'1.4 Kenmerken'!M112","v":3772.2222222222217},{"$f":"'1.4 Kenmerken'!N75*'1.4 Kenmerken'!N112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!O75*'1.4 Kenmerken'!O112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!P75*'1.4 Kenmerken'!P112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!Q75*'1.4 Kenmerken'!Q112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!R75*'1.4 Kenmerken'!R112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!S75*'1.4 Kenmerken'!S112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!T75*'1.4 Kenmerken'!T112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!U75*'1.4 Kenmerken'!U112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!V75*'1.4 Kenmerken'!V112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!W75*'1.4 Kenmerken'!W112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!X75*'1.4 Kenmerken'!X112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!Y75*'1.4 Kenmerken'!Y112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!Z75*'1.4 Kenmerken'!Z112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!AA75*'1.4 Kenmerken'!AA112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!AB75*'1.4 Kenmerken'!AB112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!AC75*'1.4 Kenmerken'!AC112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!AD75*'1.4 Kenmerken'!AD112","v":3664.8888888888887},{"$f":"'1.4 Kenmerken'!AE75*'1.4 Kenmerken'!AE112","v":4397.8666666666677},{"$f":"'1.4 Kenmerken'!AF75*'1.4 Kenmerken'!AF112","v":4999.9999999999491},{"$f":"'1.4 Kenmerken'!AG75*'1.4 Kenmerken'!AG112","v":3664.8888888888887}]
[null,"Grondkosten",{"$f":"ROUND(C29+C30,-4)","v":150000},{"$f":"ROUND(D29+D30,-4)","v":160000},100000,210000,150000,150000,160000,150000,150000,150000,150000,150000,150000,150000,150000,150000,600000,0,150000,0,150000,150000,150000,150000,150000,{"$f":"ROUND(AB29+AB30,-4)","v":150000},{"$f":"ROUND(AC29+AC30,-4)","v":150000},150000,150000,{"$f":"ROUND(AF29+AF30,-4)","v":210000},{"$f":"ROUND(AG29+AG30,-4)","v":150000}]
[null,"bouwkosten leidingtrace (GKW)",{"$f":"'1.4 Kenmerken'!C113*'1.4 Kenmerken'!C80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!D113*'1.4 Kenmerken'!D80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!E113*'1.4 Kenmerken'!E80*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!F113*'1.4 Kenmerken'!F80*1000*2","v":650000},{"$f":"'1.4 Kenmerken'!G113*'1.4 Kenmerken'!G80*1000*2","v":250000},{"$f":"'1.4 Kenmerken'!H113*'1.4 Kenmerken'!H80*1000*2","v":350000},{"$f":"'1.4 Kenmerken'!I113*'1.4 Kenmerken'!I80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!J113*'1.4 Kenmerken'!J80*1000*2","v":250000},{"$f":"'1.4 Kenmerken'!K113*'1.4 Kenmerken'!K80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!L113*'1.4 Kenmerken'!L80*1000*2","v":350000},{"$f":"'1.4 Kenmerken'!M113*'1.4 Kenmerken'!M80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!N113*'1.4 Kenmerken'!N80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!O113*'1.4 Kenmerken'!O80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!P113*'1.4 Kenmerken'!P80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!Q113*'1.4 Kenmerken'!Q80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!R113*'1.4 Kenmerken'!R80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!S113*'1.4 Kenmerken'!S80*1000*2","v":2200000},{"$f":"'1.4 Kenmerken'!T113*'1.4 Kenmerken'!T80*1000*2","v":330000},{"$f":"'1.4 Kenmerken'!U113*'1.4 Kenmerken'!U80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!V113*'1.4 Kenmerken'!V80*1000*2","v":330000},{"$f":"'1.4 Kenmerken'!W113*'1.4 Kenmerken'!W80*1000*2","v":385000},{"$f":"'1.4 Kenmerken'!X113*'1.4 Kenmerken'!X80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!Y113*'1.4 Kenmerken'!Y80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!Z113*'1.4 Kenmerken'!Z80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AA113*'1.4 Kenmerken'!AA80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AB113*'1.4 Kenmerken'!AB80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AC113*'1.4 Kenmerken'!AC80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AD113*'1.4 Kenmerken'!AD80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AE113*'1.4 Kenmerken'!AE80*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AF113*'1.4 Kenmerken'!AF80*1000*2","v":650000},{"$f":"'1.4 Kenmerken'!AG113*'1.4 Kenmerken'!AG80*1000*2","v":550000}]
[null,"bouwkosten innamepunt (GKW)",{"$f":"'1.4 Kenmerken'!C75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!D75*2000","v":29319.111111111109},{"$f":"'1.4 Kenmerken'!E75*2000","v":1465.9555555555555},{"$f":"'1.4 Kenmerken'!F75*2000","v":12933.333333333332},{"$f":"'1.4 Kenmerken'!G75*2000","v":3999.9999999999995},{"$f":"'1.4 Kenmerken'!H75*2000","v":8795.7333333333336},{"$f":"'1.4 Kenmerken'!I75*2000","v":10994.666666666668},{"$f":"'1.4 Kenmerken'!J75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!K75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!L75*2000","v":5444.4444444444434},{"$f":"'1.4 Kenmerken'!M75*2000","v":7544.4444444444434},{"$f":"'1.4 Kenmerken'!N75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!O75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!P75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!Q75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!R75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!S75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!T75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!U75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!V75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!W75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!X75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!Y75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!Z75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!AA75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!AB75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!AC75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!AD75*2000","v":7329.7777777777774},{"$f":"'1.4 Kenmerken'!AE75*2000","v":8795.7333333333354},{"$f":"'1.4 Kenmerken'!AF75*2000","v":9999.9999999998981},{"$f":"'1.4 Kenmerken'!AG75*2000","v":7329.7777777777774}]
[null,"bouwkosten pompinstallatie (GKW)",{"$f":"ROUND('1.4 Kenmerken'!C83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!D83*500,-3)","v":62000},{"$f":"ROUND('1.4 Kenmerken'!E83*500,-3)","v":4000},{"$f":"ROUND('1.4 Kenmerken'!F83*500,-3)","v":21000},{"$f":"ROUND('1.4 Kenmerken'!G83*500,-3)","v":8000},{"$f":"ROUND('1.4 Kenmerken'!H83*500,-3)","v":17000},{"$f":"ROUND('1.4 Kenmerken'!I83*500,-3)","v":23000},{"$f":"ROUND('1.4 Kenmerken'!J83*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!K83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!L83*500,-3)","v":11000},{"$f":"ROUND('1.4 Kenmerken'!M83*500,-3)","v":16000},{"$f":"ROUND('1.4 Kenmerken'!N83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!O83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!P83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!Q83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!R83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!S83*500,-3)","v":62000},{"$f":"ROUND('1.4 Kenmerken'!T83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!U83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!V83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!W83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!X83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!Y83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!Z83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!AA83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!AB83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!AC83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!AD83*500,-3)","v":15000},{"$f":"ROUND('1.4 Kenmerken'!AE83*500,-3)","v":19000},{"$f":"ROUND('1.4 Kenmerken'!AF83*500,-3)","v":17000},{"$f":"ROUND('1.4 Kenmerken'!AG83*500,-3)","v":15000}]
[null,"bouwkosten",{"$f":"ROUND(C32+C33+C34,-4)","v":570000},{"$f":"ROUND(D32+D33+D34,-4)","v":640000},160000,680000,260000,380000,580000,260000,570000,370000,570000,570000,570000,570000,570000,570000,2270000,350000,570000,350000,410000,570000,570000,570000,570000,{"$f":"ROUND(AB32+AB33+AB34,-4)","v":570000},{"$f":"ROUND(AC32+AC33+AC34,-4)","v":570000},570000,580000,{"$f":"ROUND(AF32+AF33+AF34,-4)","v":680000},{"$f":"ROUND(AG32+AG33+AG34,-4)","v":570000}]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C35)*'1.4 Kenmerken'!C133,-4)","v":90000},{"$f":"ROUND((D35)*'1.4 Kenmerken'!D133,-4)","v":100000},{"$f":"ROUND((E35)*'1.4 Kenmerken'!E133,-4)","v":20000},{"$f":"ROUND((F35)*'1.4 Kenmerken'!F133,-4)","v":100000},{"$f":"ROUND((G35)*'1.4 Kenmerken'!G133,-4)","v":40000},{"$f":"ROUND((H35)*'1.4 Kenmerken'!H133,-4)","v":60000},{"$f":"ROUND((I35)*'1.4 Kenmerken'!I133,-4)","v":90000},{"$f":"ROUND((J35)*'1.4 Kenmerken'!J133,-4)","v":40000},{"$f":"ROUND((K35)*'1.4 Kenmerken'!K133,-4)","v":90000},{"$f":"ROUND((L35)*'1.4 Kenmerken'!L133,-4)","v":60000},{"$f":"ROUND((M35)*'1.4 Kenmerken'!M133,-4)","v":90000},{"$f":"ROUND((N35)*'1.4 Kenmerken'!N133,-4)","v":90000},{"$f":"ROUND((O35)*'1.4 Kenmerken'!O133,-4)","v":90000},{"$f":"ROUND((P35)*'1.4 Kenmerken'!P133,-4)","v":90000},{"$f":"ROUND((Q35)*'1.4 Kenmerken'!Q133,-4)","v":90000},{"$f":"ROUND((R35)*'1.4 Kenmerken'!R133,-4)","v":90000},{"$f":"ROUND((S35)*'1.4 Kenmerken'!S133,-4)","v":340000},{"$f":"ROUND((T35)*'1.4 Kenmerken'!T133,-4)","v":50000},{"$f":"ROUND((U35)*'1.4 Kenmerken'!U133,-4)","v":90000},{"$f":"ROUND((V35)*'1.4 Kenmerken'!V133,-4)","v":50000},{"$f":"ROUND((W35)*'1.4 Kenmerken'!W133,-4)","v":60000},{"$f":"ROUND((X35)*'1.4 Kenmerken'!X133,-4)","v":90000},{"$f":"ROUND((Y35)*'1.4 Kenmerken'!Y133,-4)","v":90000},{"$f":"ROUND((Z35)*'1.4 Kenmerken'!Z133,-4)","v":100000},{"$f":"ROUND((AA35)*'1.4 Kenmerken'!AA133,-4)","v":70000},{"$f":"ROUND((AB35)*'1.4 Kenmerken'!AB133,-4)","v":90000},{"$f":"ROUND((AC35)*'1.4 Kenmerken'!AC133,-4)","v":90000},{"$f":"ROUND((AD35)*'1.4 Kenmerken'!AD133,-4)","v":90000},{"$f":"ROUND((AE35)*'1.4 Kenmerken'!AE133,-4)","v":90000},{"$f":"ROUND((AF35)*'1.4 Kenmerken'!AF133,-4)","v":100000},{"$f":"ROUND((AG35)*'1.4 Kenmerken'!AG133,-4)","v":90000}]
[null,"onvoorzien",{"$f":"ROUND(SUM(C35:C36,C31)*'1.4 Kenmerken'!C134,-4)","v":80000},{"$f":"ROUND(SUM(D35:D36,D31)*'1.4 Kenmerken'!D134,-4)","v":90000},{"$f":"ROUND(SUM(E35:E36,E31)*'1.4 Kenmerken'!E134,-4)","v":30000},{"$f":"ROUND(SUM(F35:F36,F31)*'1.4 Kenmerken'!F134,-4)","v":100000},{"$f":"ROUND(SUM(G35:G36,G31)*'1.4 Kenmerken'!G134,-4)","v":50000},{"$f":"ROUND(SUM(H35:H36,H31)*'1.4 Kenmerken'!H134,-4)","v":60000},{"$f":"ROUND(SUM(I35:I36,I31)*'1.4 Kenmerken'!I134,-4)","v":80000},{"$f":"ROUND(SUM(J35:J36,J31)*'1.4 Kenmerken'!J134,-4)","v":50000},{"$f":"ROUND(SUM(K35:K36,K31)*'1.4 Kenmerken'!K134,-4)","v":80000},{"$f":"ROUND(SUM(L35:L36,L31)*'1.4 Kenmerken'!L134,-4)","v":60000},{"$f":"ROUND(SUM(M35:M36,M31)*'1.4 Kenmerken'!M134,-4)","v":80000},{"$f":"ROUND(SUM(N35:N36,N31)*'1.4 Kenmerken'!N134,-4)","v":80000},{"$f":"ROUND(SUM(O35:O36,O31)*'1.4 Kenmerken'!O134,-4)","v":80000},{"$f":"ROUND(SUM(P35:P36,P31)*'1.4 Kenmerken'!P134,-4)","v":80000},{"$f":"ROUND(SUM(Q35:Q36,Q31)*'1.4 Kenmerken'!Q134,-4)","v":80000},{"$f":"ROUND(SUM(R35:R36,R31)*'1.4 Kenmerken'!R134,-4)","v":80000},{"$f":"ROUND(SUM(S35:S36,S31)*'1.4 Kenmerken'!S134,-4)","v":320000},{"$f":"ROUND(SUM(T35:T36,T31)*'1.4 Kenmerken'!T134,-4)","v":40000},{"$f":"ROUND(SUM(U35:U36,U31)*'1.4 Kenmerken'!U134,-4)","v":80000},{"$f":"ROUND(SUM(V35:V36,V31)*'1.4 Kenmerken'!V134,-4)","v":40000},{"$f":"ROUND(SUM(W35:W36,W31)*'1.4 Kenmerken'!W134,-4)","v":60000},{"$f":"ROUND(SUM(X35:X36,X31)*'1.4 Kenmerken'!X134,-4)","v":80000},{"$f":"ROUND(SUM(Y35:Y36,Y31)*'1.4 Kenmerken'!Y134,-4)","v":80000},{"$f":"ROUND(SUM(Z35:Z36,Z31)*'1.4 Kenmerken'!Z134,-4)","v":80000},{"$f":"ROUND(SUM(AA35:AA36,AA31)*'1.4 Kenmerken'!AA134,-4)","v":80000},{"$f":"ROUND(SUM(AB35:AB36,AB31)*'1.4 Kenmerken'!AB134,-4)","v":80000},{"$f":"ROUND(SUM(AC35:AC36,AC31)*'1.4 Kenmerken'!AC134,-4)","v":80000},{"$f":"ROUND(SUM(AD35:AD36,AD31)*'1.4 Kenmerken'!AD134,-4)","v":80000},{"$f":"ROUND(SUM(AE35:AE36,AE31)*'1.4 Kenmerken'!AE134,-4)","v":80000},{"$f":"ROUND(SUM(AF35:AF36,AF31)*'1.4 Kenmerken'!AF134,-4)","v":100000},{"$f":"ROUND(SUM(AG35:AG36,AG31)*'1.4 Kenmerken'!AG134,-4)","v":80000}]
[null,"bijkomende kosten",{"$f":"ROUND((SUM(C35:C37,C31)*SUM('1.4 Kenmerken'!C135:C139))+(('1.4 Kenmerken'!C83)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(D35:D37,D31)*SUM('1.4 Kenmerken'!D135:D139))+(('1.4 Kenmerken'!D83+'1.4 Kenmerken'!D96)/0.85*110),-4)","v":120000},{"$f":"ROUND((SUM(E35:E37,E31)*SUM('1.4 Kenmerken'!E135:E139))+(('1.4 Kenmerken'!E83+'1.4 Kenmerken'!E96)/0.85*110),-4)","v":30000},{"$f":"ROUND((SUM(F35:F37,F31)*SUM('1.4 Kenmerken'!F135:F139))+(('1.4 Kenmerken'!F83+'1.4 Kenmerken'!F96)/0.85*110),-4)","v":120000},{"$f":"ROUND((SUM(G35:G37,G31)*SUM('1.4 Kenmerken'!G135:G139))+(('1.4 Kenmerken'!G83+'1.4 Kenmerken'!G96)/0.85*110),-4)","v":50000},{"$f":"ROUND((SUM(H35:H37,H31)*SUM('1.4 Kenmerken'!H135:H139))+(('1.4 Kenmerken'!H83+'1.4 Kenmerken'!H96)/0.85*110),-4)","v":70000},{"$f":"ROUND((SUM(I35:I37,I31)*SUM('1.4 Kenmerken'!I135:I139))+(('1.4 Kenmerken'!I83+'1.4 Kenmerken'!I96)/0.85*110),-4)","v":100000},{"$f":"ROUND((SUM(J35:J37,J31)*SUM('1.4 Kenmerken'!J135:J139))+(('1.4 Kenmerken'!J83+'1.4 Kenmerken'!J96)/0.85*110),-4)","v":50000},{"$f":"ROUND((SUM(K35:K37,K31)*SUM('1.4 Kenmerken'!K135:K139))+(('1.4 Kenmerken'!K83+'1.4 Kenmerken'!K96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(L35:L37,L31)*SUM('1.4 Kenmerken'!L135:L139))+(('1.4 Kenmerken'!L83+'1.4 Kenmerken'!L96)/0.85*110),-4)","v":70000},{"$f":"ROUND((SUM(M35:M37,M31)*SUM('1.4 Kenmerken'!M135:M139))+(('1.4 Kenmerken'!M83+'1.4 Kenmerken'!M96)/0.85*110),-4)","v":100000},{"$f":"ROUND((SUM(N35:N37,N31)*SUM('1.4 Kenmerken'!N135:N139))+(('1.4 Kenmerken'!N83+'1.4 Kenmerken'!N96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(O35:O37,O31)*SUM('1.4 Kenmerken'!O135:O139))+(('1.4 Kenmerken'!O83+'1.4 Kenmerken'!O96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(P35:P37,P31)*SUM('1.4 Kenmerken'!P135:P139))+(('1.4 Kenmerken'!P83+'1.4 Kenmerken'!P96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(Q35:Q37,Q31)*SUM('1.4 Kenmerken'!Q135:Q139))+(('1.4 Kenmerken'!Q83+'1.4 Kenmerken'!Q96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(R35:R37,R31)*SUM('1.4 Kenmerken'!R135:R139))+(('1.4 Kenmerken'!R83+'1.4 Kenmerken'!R96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(S35:S37,S31)*SUM('1.4 Kenmerken'!S135:S139))+(('1.4 Kenmerken'!S83+'1.4 Kenmerken'!S96)/0.85*110),-4)","v":370000},{"$f":"ROUND((SUM(T35:T37,T31)*SUM('1.4 Kenmerken'!T135:T139))+(('1.4 Kenmerken'!T83+'1.4 Kenmerken'!T96)/0.85*110),-4)","v":50000},{"$f":"ROUND((SUM(U35:U37,U31)*SUM('1.4 Kenmerken'!U135:U139))+(('1.4 Kenmerken'!U83+'1.4 Kenmerken'!U96)/0.85*110),-4)","v":100000},{"$f":"ROUND((SUM(V35:V37,V31)*SUM('1.4 Kenmerken'!V135:V139))+(('1.4 Kenmerken'!V83+'1.4 Kenmerken'!V96)/0.85*110),-4)","v":50000},{"$f":"ROUND((SUM(W35:W37,W31)*SUM('1.4 Kenmerken'!W135:W139))+(('1.4 Kenmerken'!W83+'1.4 Kenmerken'!W96)/0.85*110),-4)","v":70000},{"$f":"ROUND((SUM(X35:X37,X31)*SUM('1.4 Kenmerken'!X135:X139))+(('1.4 Kenmerken'!X83+'1.4 Kenmerken'!X96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(Y35:Y37,Y31)*SUM('1.4 Kenmerken'!Y135:Y139))+(('1.4 Kenmerken'!Y83+'1.4 Kenmerken'!Y96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(Z35:Z37,Z31)*SUM('1.4 Kenmerken'!Z135:Z139))+(('1.4 Kenmerken'!Z83+'1.4 Kenmerken'!Z96)/0.85*110),-4)","v":100000},{"$f":"ROUND((SUM(AA35:AA37,AA31)*SUM('1.4 Kenmerken'!AA135:AA139))+(('1.4 Kenmerken'!AA83+'1.4 Kenmerken'!AA96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(AB35:AB37,AB31)*SUM('1.4 Kenmerken'!AB135:AB139))+(('1.4 Kenmerken'!AB83+'1.4 Kenmerken'!AB96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(AC35:AC37,AC31)*SUM('1.4 Kenmerken'!AC135:AC139))+(('1.4 Kenmerken'!AC83+'1.4 Kenmerken'!AC96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(AD35:AD37,AD31)*SUM('1.4 Kenmerken'!AD135:AD139))+(('1.4 Kenmerken'!AD83+'1.4 Kenmerken'!AD96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(AE35:AE37,AE31)*SUM('1.4 Kenmerken'!AE135:AE139))+(('1.4 Kenmerken'!AE83+'1.4 Kenmerken'!AE96)/0.85*110),-4)","v":100000},{"$f":"ROUND((SUM(AF35:AF37,AF31)*SUM('1.4 Kenmerken'!AF135:AF139))+(('1.4 Kenmerken'!AF83+'1.4 Kenmerken'!AF96)/0.85*110),-4)","v":120000},{"$f":"ROUND((SUM(AG35:AG37,AG31)*SUM('1.4 Kenmerken'!AG135:AG139))+(('1.4 Kenmerken'!AG83)/0.85*110),-4)","v":90000}]
[null,"financiering",{"$f":"ROUND(SUM(C35:C38,C31)*SUM('1.4 Kenmerken'!C140:C141),-4)","v":20000},{"$f":"ROUND(SUM(D35:D38,D31)*SUM('1.4 Kenmerken'!D140:D141),-4)","v":20000},{"$f":"ROUND(SUM(E35:E38,E31)*SUM('1.4 Kenmerken'!E140:E141),-4)","v":10000},{"$f":"ROUND(SUM(F35:F38,F31)*SUM('1.4 Kenmerken'!F140:F141),-4)","v":30000},{"$f":"ROUND(SUM(G35:G38,G31)*SUM('1.4 Kenmerken'!G140:G141),-4)","v":10000},{"$f":"ROUND(SUM(H35:H38,H31)*SUM('1.4 Kenmerken'!H140:H141),-4)","v":20000},{"$f":"ROUND(SUM(I35:I38,I31)*SUM('1.4 Kenmerken'!I140:I141),-4)","v":20000},{"$f":"ROUND(SUM(J35:J38,J31)*SUM('1.4 Kenmerken'!J140:J141),-4)","v":10000},{"$f":"ROUND(SUM(K35:K38,K31)*SUM('1.4 Kenmerken'!K140:K141),-4)","v":20000},{"$f":"ROUND(SUM(L35:L38,L31)*SUM('1.4 Kenmerken'!L140:L141),-4)","v":20000},{"$f":"ROUND(SUM(M35:M38,M31)*SUM('1.4 Kenmerken'!M140:M141),-4)","v":20000},{"$f":"ROUND(SUM(N35:N38,N31)*SUM('1.4 Kenmerken'!N140:N141),-4)","v":20000},{"$f":"ROUND(SUM(O35:O38,O31)*SUM('1.4 Kenmerken'!O140:O141),-4)","v":20000},{"$f":"ROUND(SUM(P35:P38,P31)*SUM('1.4 Kenmerken'!P140:P141),-4)","v":20000},{"$f":"ROUND(SUM(Q35:Q38,Q31)*SUM('1.4 Kenmerken'!Q140:Q141),-4)","v":20000},{"$f":"ROUND(SUM(R35:R38,R31)*SUM('1.4 Kenmerken'!R140:R141),-4)","v":20000},{"$f":"ROUND(SUM(S35:S38,S31)*SUM('1.4 Kenmerken'!S140:S141),-4)","v":90000},{"$f":"ROUND(SUM(T35:T38,T31)*SUM('1.4 Kenmerken'!T140:T141),-4)","v":10000},{"$f":"ROUND(SUM(U35:U38,U31)*SUM('1.4 Kenmerken'!U140:U141),-4)","v":20000},{"$f":"ROUND(SUM(V35:V38,V31)*SUM('1.4 Kenmerken'!V140:V141),-4)","v":10000},{"$f":"ROUND(SUM(W35:W38,W31)*SUM('1.4 Kenmerken'!W140:W141),-4)","v":20000},{"$f":"ROUND(SUM(X35:X38,X31)*SUM('1.4 Kenmerken'!X140:X141),-4)","v":20000},{"$f":"ROUND(SUM(Y35:Y38,Y31)*SUM('1.4 Kenmerken'!Y140:Y141),-4)","v":20000},{"$f":"ROUND(SUM(Z35:Z38,Z31)*SUM('1.4 Kenmerken'!Z140:Z141),-4)","v":20000},{"$f":"ROUND(SUM(AA35:AA38,AA31)*SUM('1.4 Kenmerken'!AA140:AA141),-4)","v":20000},{"$f":"ROUND(SUM(AB35:AB38,AB31)*SUM('1.4 Kenmerken'!AB140:AB141),-4)","v":20000},{"$f":"ROUND(SUM(AC35:AC38,AC31)*SUM('1.4 Kenmerken'!AC140:AC141),-4)","v":20000},{"$f":"ROUND(SUM(AD35:AD38,AD31)*SUM('1.4 Kenmerken'!AD140:AD141),-4)","v":20000},{"$f":"ROUND(SUM(AE35:AE38,AE31)*SUM('1.4 Kenmerken'!AE140:AE141),-4)","v":20000},{"$f":"ROUND(SUM(AF35:AF38,AF31)*SUM('1.4 Kenmerken'!AF140:AF141),-4)","v":30000},{"$f":"ROUND(SUM(AG35:AG38,AG31)*SUM('1.4 Kenmerken'!AG140:AG141),-4)","v":20000}]
[null,"CAPEX Leidingtrace TEO",{"$f":"ROUND((SUM(C35:C39,C31)),-5)","v":1000000},1100000,400000,{"$f":"ROUND((SUM(F35:F39,F31)),-5)","v":1200000},600000,700000,1000000,600000,1000000,700000,1000000,1000000,1000000,1000000,1000000,1000000,4000000,500000,1000000,500000,800000,1000000,1000000,1000000,1000000,{"$f":"ROUND((SUM(AB35:AB39,AB31)),-5)","v":1000000},{"$f":"ROUND((SUM(AC35:AC39,AC31)),-5)","v":1000000},1000000,1000000,{"$f":"ROUND((SUM(AF35:AF39,AF31)),-5)","v":1200000},1000000]
[null,null,{"$f":"C40/('1.4 Kenmerken'!C8*1000)","v":200},{"$f":"D40/('1.4 Kenmerken'!D8*1000)","v":55},{"$f":"E40/('1.4 Kenmerken'!E8*1000)","v":400},{"$f":"F40/('1.4 Kenmerken'!F8*1000)","v":240},{"$f":"G40/('1.4 Kenmerken'!G8*1000)","v":120},{"$f":"H40/('1.4 Kenmerken'!H8*1000)","v":140},{"$f":"I40/('1.4 Kenmerken'!I8*1000)","v":200},{"$f":"J40/('1.4 Kenmerken'!J8*1000)","v":120},{"$f":"K40/('1.4 Kenmerken'!K8*1000)","v":200},{"$f":"L40/('1.4 Kenmerken'!L8*1000)","v":140},{"$f":"M40/('1.4 Kenmerken'!M8*1000)","v":200},{"$f":"N40/('1.4 Kenmerken'!N8*1000)","v":200},{"$f":"O40/('1.4 Kenmerken'!O8*1000)","v":200},{"$f":"P40/('1.4 Kenmerken'!P8*1000)","v":200},{"$f":"Q40/('1.4 Kenmerken'!Q8*1000)","v":200},{"$f":"R40/('1.4 Kenmerken'!R8*1000)","v":200},{"$f":"S40/('1.4 Kenmerken'!S8*1000)","v":800},{"$f":"T40/('1.4 Kenmerken'!T8*1000)","v":100},{"$f":"U40/('1.4 Kenmerken'!U8*1000)","v":200},{"$f":"V40/('1.4 Kenmerken'!V8*1000)","v":100},{"$f":"W40/('1.4 Kenmerken'!W8*1000)","v":160},{"$f":"X40/('1.4 Kenmerken'!X8*1000)","v":200},{"$f":"Y40/('1.4 Kenmerken'!Y8*1000)","v":200},{"$f":"Z40/('1.4 Kenmerken'!Z8*1000)","v":200},{"$f":"AA40/('1.4 Kenmerken'!AA8*1000)","v":200},{"$f":"AB40/('1.4 Kenmerken'!AB8*1000)","v":200},{"$f":"AC40/('1.4 Kenmerken'!AC8*1000)","v":200},{"$f":"AD40/('1.4 Kenmerken'!AD8*1000)","v":200},{"$f":"AE40/('1.4 Kenmerken'!AE8*1000)","v":200},{"$f":"AF40/('1.4 Kenmerken'!AF8*1000)","v":240},{"$f":"AG40/('1.4 Kenmerken'!AG8*1000)","v":200}]
[]
[null,"Afschrijvingstermijn ",30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,"Afschrijfkosten gemiddeld",{"$f":"(C40-C39)/C43","v":32666.666666666668},{"$f":"(D40-D39)/D43","v":36000},13000,39000,19666.666666666668,22666.666666666668,32666.666666666668,19666.666666666668,32666.666666666668,{"$f":"(L40-L39)/L43","v":22666.666666666668},32666.666666666668,{"$f":"(N40-N39)/N43","v":32666.666666666668},{"$f":"(O40-O39)/O43","v":32666.666666666668},32666.666666666668,32666.666666666668,32666.666666666668,130333.33333333333,16333.333333333334,32666.666666666668,16333.333333333334,26000,32666.666666666668,32666.666666666668,32666.666666666668,32666.666666666668,{"$f":"(AB40-AB39)/AB43","v":32666.666666666668},{"$f":"(AC40-AC39)/AC43","v":32666.666666666668},32666.666666666668,32666.666666666668,{"$f":"(AF40-AF39)/AF43","v":39000},{"$f":"(AG40-AG39)/AG43","v":32666.666666666668}]
[]
[null,"Leidingtrace WKO"]
[null,"grondkosten leidingtrace (GKW)",{"$f":"'1.4 Kenmerken'!C110*'1.4 Kenmerken'!C93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!D110*'1.4 Kenmerken'!D93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!E110*'1.4 Kenmerken'!E93*1000*2","v":100000},{"$f":"'1.4 Kenmerken'!F110*'1.4 Kenmerken'!F93*1000*2","v":200000},{"$f":"'1.4 Kenmerken'!G110*'1.4 Kenmerken'!G93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!H110*'1.4 Kenmerken'!H93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!I110*'1.4 Kenmerken'!I93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!J110*'1.4 Kenmerken'!J93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!K110*'1.4 Kenmerken'!K93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!L110*'1.4 Kenmerken'!L93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!M110*'1.4 Kenmerken'!M93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!N110*'1.4 Kenmerken'!N93*1000*2","v":0},{"$f":"'1.4 Kenmerken'!O110*'1.4 Kenmerken'!O93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!P110*'1.4 Kenmerken'!P93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!Q110*'1.4 Kenmerken'!Q93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!R110*'1.4 Kenmerken'!R93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!S110*'1.4 Kenmerken'!S93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!T110*'1.4 Kenmerken'!T93*1000*2","v":0},{"$f":"'1.4 Kenmerken'!U110*'1.4 Kenmerken'!U93*1000*2","v":600000},{"$f":"'1.4 Kenmerken'!V110*'1.4 Kenmerken'!V93*1000*2","v":0},{"$f":"'1.4 Kenmerken'!W110*'1.4 Kenmerken'!W93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!X110*'1.4 Kenmerken'!X93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!Y110*'1.4 Kenmerken'!Y93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!Z110*'1.4 Kenmerken'!Z93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AA110*'1.4 Kenmerken'!AA93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AB110*'1.4 Kenmerken'!AB93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AC110*'1.4 Kenmerken'!AC93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AD110*'1.4 Kenmerken'!AD93*1000*2","v":0},{"$f":"'1.4 Kenmerken'!AE110*'1.4 Kenmerken'!AE93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!AF110*'1.4 Kenmerken'!AF93*1000*2","v":200000},{"$f":"'1.4 Kenmerken'!AG110*'1.4 Kenmerken'!AG93*1000*2","v":150000}]
[null,"grondkosten innamepunt (GKW)",{"$f":"'1.4 Kenmerken'!C86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!D86*1000","v":6666.6666666666661},{"$f":"'1.4 Kenmerken'!E86*1000","v":333.33333333333331},{"$f":"'1.4 Kenmerken'!F86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!G86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!H86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!I86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!J86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!K86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!L86*1000","v":1000},{"$f":"'1.4 Kenmerken'!M86*1000","v":2333.333333333333},{"$f":"'1.4 Kenmerken'!N86*1000","v":0},{"$f":"'1.4 Kenmerken'!O86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!P86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!Q86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!R86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!S86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!T86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!U86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!V86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!W86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!X86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!Y86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!Z86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!AA86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!AB86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!AC86*1000","v":1666.6666666666665},{"$f":"'1.4 Kenmerken'!AD86*1000","v":0},{"$f":"'1.4 Kenmerken'!AE86*1000","v":2000},{"$f":"'1.4 Kenmerken'!AF86*1000","v":4999.99999999995},{"$f":"'1.4 Kenmerken'!AG86*1000","v":1666.6666666666665}]
[null,"Grondkosten",{"$f":"ROUND(C47+C48,-4)","v":150000},160000,100000,200000,150000,150000,150000,150000,150000,150000,150000,{"$f":"ROUND(N47+N48,-4)","v":0},150000,150000,150000,150000,150000,0,600000,0,150000,150000,150000,150000,150000,{"$f":"ROUND(AB47+AB48,-4)","v":150000},{"$f":"ROUND(AC47+AC48,-4)","v":150000},0,150000,{"$f":"ROUND(AF47+AF48,-4)","v":210000},150000]
[null,"bouwkosten leidingtrace (GKW)",{"$f":"'1.4 Kenmerken'!C113*'1.4 Kenmerken'!C93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!D113*'1.4 Kenmerken'!D93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!E113*'1.4 Kenmerken'!E93*1000*2","v":150000},{"$f":"'1.4 Kenmerken'!F113*'1.4 Kenmerken'!F93*1000*2","v":650000},{"$f":"'1.4 Kenmerken'!G113*'1.4 Kenmerken'!G93*1000*2","v":250000},{"$f":"'1.4 Kenmerken'!H113*'1.4 Kenmerken'!H93*1000*2","v":350000},{"$f":"'1.4 Kenmerken'!I113*'1.4 Kenmerken'!I93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!J113*'1.4 Kenmerken'!J93*1000*2","v":250000},{"$f":"'1.4 Kenmerken'!K113*'1.4 Kenmerken'!K93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!L113*'1.4 Kenmerken'!L93*1000*2","v":350000},{"$f":"'1.4 Kenmerken'!M113*'1.4 Kenmerken'!M93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!N113*'1.4 Kenmerken'!N93*1000*2","v":0},{"$f":"'1.4 Kenmerken'!O113*'1.4 Kenmerken'!O93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!P113*'1.4 Kenmerken'!P93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!Q113*'1.4 Kenmerken'!Q93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!R113*'1.4 Kenmerken'!R93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!S113*'1.4 Kenmerken'!S93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!T113*'1.4 Kenmerken'!T93*1000*2","v":330000},{"$f":"'1.4 Kenmerken'!U113*'1.4 Kenmerken'!U93*1000*2","v":2200000},{"$f":"'1.4 Kenmerken'!V113*'1.4 Kenmerken'!V93*1000*2","v":330000},{"$f":"'1.4 Kenmerken'!W113*'1.4 Kenmerken'!W93*1000*2","v":385000},{"$f":"'1.4 Kenmerken'!X113*'1.4 Kenmerken'!X93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!Y113*'1.4 Kenmerken'!Y93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!Z113*'1.4 Kenmerken'!Z93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AA113*'1.4 Kenmerken'!AA93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AB113*'1.4 Kenmerken'!AB93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AC113*'1.4 Kenmerken'!AC93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AD113*'1.4 Kenmerken'!AD93*1000*2","v":0},{"$f":"'1.4 Kenmerken'!AE113*'1.4 Kenmerken'!AE93*1000*2","v":550000},{"$f":"'1.4 Kenmerken'!AF113*'1.4 Kenmerken'!AF93*1000*2","v":650000},{"$f":"'1.4 Kenmerken'!AG113*'1.4 Kenmerken'!AG93*1000*2","v":550000}]
[null,"bouwkosten innamepunt (GKW)",{"$f":"'1.4 Kenmerken'!C86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!D86*2000","v":13333.333333333332},{"$f":"'1.4 Kenmerken'!E86*2000","v":666.66666666666663},{"$f":"'1.4 Kenmerken'!F86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!G86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!H86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!I86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!J86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!K86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!L86*2000","v":2000},{"$f":"'1.4 Kenmerken'!M86*2000","v":4666.6666666666661},{"$f":"'1.4 Kenmerken'!N86*2000","v":0},{"$f":"'1.4 Kenmerken'!O86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!P86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!Q86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!R86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!S86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!T86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!U86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!V86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!W86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!X86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!Y86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!Z86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!AA86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!AB86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!AC86*2000","v":3333.333333333333},{"$f":"'1.4 Kenmerken'!AD86*2000","v":0},{"$f":"'1.4 Kenmerken'!AE86*2000","v":4000},{"$f":"'1.4 Kenmerken'!AF86*2000","v":9999.9999999999},{"$f":"'1.4 Kenmerken'!AG86*2000","v":3333.333333333333}]
[null,"bouwkosten pompinstallatie (GKW)",{"$f":"ROUND('1.4 Kenmerken'!C96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!D96*500,-3)","v":31000},{"$f":"ROUND('1.4 Kenmerken'!E96*500,-3)","v":2000},{"$f":"ROUND('1.4 Kenmerken'!F96*500,-3)","v":13000},{"$f":"ROUND('1.4 Kenmerken'!G96*500,-3)","v":6000},{"$f":"ROUND('1.4 Kenmerken'!H96*500,-3)","v":9000},{"$f":"ROUND('1.4 Kenmerken'!I96*500,-3)","v":11000},{"$f":"ROUND('1.4 Kenmerken'!J96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!K96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!L96*500,-3)","v":6000},{"$f":"ROUND('1.4 Kenmerken'!M96*500,-3)","v":8000},{"$f":"ROUND('1.4 Kenmerken'!N96*500,-3)","v":0},{"$f":"ROUND('1.4 Kenmerken'!O96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!P96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!Q96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!R96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!S96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!T96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!U96*500,-3)","v":29000},{"$f":"ROUND('1.4 Kenmerken'!V96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!W96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!X96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!Y96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!Z96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!AA96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!AB96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!AC96*500,-3)","v":7000},{"$f":"ROUND('1.4 Kenmerken'!AD96*500,-3)","v":0},{"$f":"ROUND('1.4 Kenmerken'!AE96*500,-3)","v":9000},{"$f":"ROUND('1.4 Kenmerken'!AF96*500,-3)","v":16000},{"$f":"ROUND('1.4 Kenmerken'!AG96*500,-3)","v":7000}]
[null,"bouwkosten",{"$f":"ROUND(C50+C51+C52,-4)","v":560000},590000,150000,670000,260000,360000,560000,260000,560000,360000,560000,0,560000,560000,560000,560000,560000,340000,2230000,340000,400000,560000,560000,560000,560000,{"$f":"ROUND(AB50+AB51+AB52,-4)","v":560000},{"$f":"ROUND(AC50+AC51+AC52,-4)","v":560000},0,560000,{"$f":"ROUND(AF50+AF51+AF52,-4)","v":680000},560000]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C53)*'1.4 Kenmerken'!C133,-4)","v":80000},{"$f":"ROUND((D53)*'1.4 Kenmerken'!D133,-4)","v":90000},{"$f":"ROUND((E53)*'1.4 Kenmerken'!E133,-4)","v":20000},{"$f":"ROUND((F53)*'1.4 Kenmerken'!F133,-4)","v":100000},{"$f":"ROUND((G53)*'1.4 Kenmerken'!G133,-4)","v":40000},{"$f":"ROUND((H53)*'1.4 Kenmerken'!H133,-4)","v":50000},{"$f":"ROUND((I53)*'1.4 Kenmerken'!I133,-4)","v":80000},{"$f":"ROUND((J53)*'1.4 Kenmerken'!J133,-4)","v":40000},{"$f":"ROUND((K53)*'1.4 Kenmerken'!K133,-4)","v":80000},{"$f":"ROUND((L53)*'1.4 Kenmerken'!L133,-4)","v":50000},{"$f":"ROUND((M53)*'1.4 Kenmerken'!M133,-4)","v":80000},{"$f":"ROUND((N53)*'1.4 Kenmerken'!N133,-4)","v":0},{"$f":"ROUND((O53)*'1.4 Kenmerken'!O133,-4)","v":80000},{"$f":"ROUND((P53)*'1.4 Kenmerken'!P133,-4)","v":80000},{"$f":"ROUND((Q53)*'1.4 Kenmerken'!Q133,-4)","v":80000},{"$f":"ROUND((R53)*'1.4 Kenmerken'!R133,-4)","v":80000},{"$f":"ROUND((S53)*'1.4 Kenmerken'!S133,-4)","v":80000},{"$f":"ROUND((T53)*'1.4 Kenmerken'!T133,-4)","v":50000},{"$f":"ROUND((U53)*'1.4 Kenmerken'!U133,-4)","v":330000},{"$f":"ROUND((V53)*'1.4 Kenmerken'!V133,-4)","v":50000},{"$f":"ROUND((W53)*'1.4 Kenmerken'!W133,-4)","v":60000},{"$f":"ROUND((X53)*'1.4 Kenmerken'!X133,-4)","v":80000},{"$f":"ROUND((Y53)*'1.4 Kenmerken'!Y133,-4)","v":80000},{"$f":"ROUND((Z53)*'1.4 Kenmerken'!Z133,-4)","v":100000},{"$f":"ROUND((AA53)*'1.4 Kenmerken'!AA133,-4)","v":70000},{"$f":"ROUND((AB53)*'1.4 Kenmerken'!AB133,-4)","v":80000},{"$f":"ROUND((AC53)*'1.4 Kenmerken'!AC133,-4)","v":80000},{"$f":"ROUND((AD53)*'1.4 Kenmerken'!AD133,-4)","v":0},{"$f":"ROUND((AE53)*'1.4 Kenmerken'!AE133,-4)","v":80000},{"$f":"ROUND((AF53)*'1.4 Kenmerken'!AF133,-4)","v":100000},{"$f":"ROUND((AG53)*'1.4 Kenmerken'!AG133,-4)","v":80000}]
[null,"onvoorzien",{"$f":"ROUND(SUM(C53:C54,C49)*'1.4 Kenmerken'!C134,-4)","v":80000},{"$f":"ROUND(SUM(D53:D54,D49)*'1.4 Kenmerken'!D134,-4)","v":80000},{"$f":"ROUND(SUM(E53:E54,E49)*'1.4 Kenmerken'!E134,-4)","v":30000},{"$f":"ROUND(SUM(F53:F54,F49)*'1.4 Kenmerken'!F134,-4)","v":100000},{"$f":"ROUND(SUM(G53:G54,G49)*'1.4 Kenmerken'!G134,-4)","v":50000},{"$f":"ROUND(SUM(H53:H54,H49)*'1.4 Kenmerken'!H134,-4)","v":60000},{"$f":"ROUND(SUM(I53:I54,I49)*'1.4 Kenmerken'!I134,-4)","v":80000},{"$f":"ROUND(SUM(J53:J54,J49)*'1.4 Kenmerken'!J134,-4)","v":50000},{"$f":"ROUND(SUM(K53:K54,K49)*'1.4 Kenmerken'!K134,-4)","v":80000},{"$f":"ROUND(SUM(L53:L54,L49)*'1.4 Kenmerken'!L134,-4)","v":60000},{"$f":"ROUND(SUM(M53:M54,M49)*'1.4 Kenmerken'!M134,-4)","v":80000},{"$f":"ROUND(SUM(N53:N54,N49)*'1.4 Kenmerken'!N134,-4)","v":0},{"$f":"ROUND(SUM(O53:O54,O49)*'1.4 Kenmerken'!O134,-4)","v":80000},{"$f":"ROUND(SUM(P53:P54,P49)*'1.4 Kenmerken'!P134,-4)","v":80000},{"$f":"ROUND(SUM(Q53:Q54,Q49)*'1.4 Kenmerken'!Q134,-4)","v":80000},{"$f":"ROUND(SUM(R53:R54,R49)*'1.4 Kenmerken'!R134,-4)","v":80000},{"$f":"ROUND(SUM(S53:S54,S49)*'1.4 Kenmerken'!S134,-4)","v":80000},{"$f":"ROUND(SUM(T53:T54,T49)*'1.4 Kenmerken'!T134,-4)","v":40000},{"$f":"ROUND(SUM(U53:U54,U49)*'1.4 Kenmerken'!U134,-4)","v":320000},{"$f":"ROUND(SUM(V53:V54,V49)*'1.4 Kenmerken'!V134,-4)","v":40000},{"$f":"ROUND(SUM(W53:W54,W49)*'1.4 Kenmerken'!W134,-4)","v":60000},{"$f":"ROUND(SUM(X53:X54,X49)*'1.4 Kenmerken'!X134,-4)","v":80000},{"$f":"ROUND(SUM(Y53:Y54,Y49)*'1.4 Kenmerken'!Y134,-4)","v":80000},{"$f":"ROUND(SUM(Z53:Z54,Z49)*'1.4 Kenmerken'!Z134,-4)","v":80000},{"$f":"ROUND(SUM(AA53:AA54,AA49)*'1.4 Kenmerken'!AA134,-4)","v":80000},{"$f":"ROUND(SUM(AB53:AB54,AB49)*'1.4 Kenmerken'!AB134,-4)","v":80000},{"$f":"ROUND(SUM(AC53:AC54,AC49)*'1.4 Kenmerken'!AC134,-4)","v":80000},{"$f":"ROUND(SUM(AD53:AD54,AD49)*'1.4 Kenmerken'!AD134,-4)","v":0},{"$f":"ROUND(SUM(AE53:AE54,AE49)*'1.4 Kenmerken'!AE134,-4)","v":80000},{"$f":"ROUND(SUM(AF53:AF54,AF49)*'1.4 Kenmerken'!AF134,-4)","v":100000},{"$f":"ROUND(SUM(AG53:AG54,AG49)*'1.4 Kenmerken'!AG134,-4)","v":80000}]
[null,"bijkomende kosten",{"$f":"ROUND((SUM(C53:C55,C49)*SUM('1.4 Kenmerken'!C135:C139))+(('1.4 Kenmerken'!C96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(D53:D55,D49)*SUM('1.4 Kenmerken'!D135:D139))+(('1.4 Kenmerken'!D96)/0.85*110),-4)","v":100000},{"$f":"ROUND((SUM(E53:E55,E49)*SUM('1.4 Kenmerken'!E135:E139))+(('1.4 Kenmerken'!E96)/0.85*110),-4)","v":30000},{"$f":"ROUND((SUM(F53:F55,F49)*SUM('1.4 Kenmerken'!F135:F139))+(('1.4 Kenmerken'!F96)/0.85*110),-4)","v":110000},{"$f":"ROUND((SUM(G53:G55,G49)*SUM('1.4 Kenmerken'!G135:G139))+(('1.4 Kenmerken'!G96)/0.85*110),-4)","v":50000},{"$f":"ROUND((SUM(H53:H55,H49)*SUM('1.4 Kenmerken'!H135:H139))+(('1.4 Kenmerken'!H96)/0.85*110),-4)","v":60000},{"$f":"ROUND((SUM(I53:I55,I49)*SUM('1.4 Kenmerken'!I135:I139))+(('1.4 Kenmerken'!I96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(J53:J55,J49)*SUM('1.4 Kenmerken'!J135:J139))+(('1.4 Kenmerken'!J96)/0.85*110),-4)","v":50000},{"$f":"ROUND((SUM(K53:K55,K49)*SUM('1.4 Kenmerken'!K135:K139))+(('1.4 Kenmerken'!K96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(L53:L55,L49)*SUM('1.4 Kenmerken'!L135:L139))+(('1.4 Kenmerken'!L96)/0.85*110),-4)","v":60000},{"$f":"ROUND((SUM(M53:M55,M49)*SUM('1.4 Kenmerken'!M135:M139))+(('1.4 Kenmerken'!M96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(N53:N55,N49)*SUM('1.4 Kenmerken'!N135:N139))+(('1.4 Kenmerken'!N96)/0.85*110),-4)","v":0},{"$f":"ROUND((SUM(O53:O55,O49)*SUM('1.4 Kenmerken'!O135:O139))+(('1.4 Kenmerken'!O96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(P53:P55,P49)*SUM('1.4 Kenmerken'!P135:P139))+(('1.4 Kenmerken'!P96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(Q53:Q55,Q49)*SUM('1.4 Kenmerken'!Q135:Q139))+(('1.4 Kenmerken'!Q96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(R53:R55,R49)*SUM('1.4 Kenmerken'!R135:R139))+(('1.4 Kenmerken'!R96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(S53:S55,S49)*SUM('1.4 Kenmerken'!S135:S139))+(('1.4 Kenmerken'!S96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(T53:T55,T49)*SUM('1.4 Kenmerken'!T135:T139))+(('1.4 Kenmerken'!T96)/0.85*110),-4)","v":40000},{"$f":"ROUND((SUM(U53:U55,U49)*SUM('1.4 Kenmerken'!U135:U139))+(('1.4 Kenmerken'!U96)/0.85*110),-4)","v":360000},{"$f":"ROUND((SUM(V53:V55,V49)*SUM('1.4 Kenmerken'!V135:V139))+(('1.4 Kenmerken'!V96)/0.85*110),-4)","v":40000},{"$f":"ROUND((SUM(W53:W55,W49)*SUM('1.4 Kenmerken'!W135:W139))+(('1.4 Kenmerken'!W96)/0.85*110),-4)","v":70000},{"$f":"ROUND((SUM(X53:X55,X49)*SUM('1.4 Kenmerken'!X135:X139))+(('1.4 Kenmerken'!X96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(Y53:Y55,Y49)*SUM('1.4 Kenmerken'!Y135:Y139))+(('1.4 Kenmerken'!Y96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(Z53:Z55,Z49)*SUM('1.4 Kenmerken'!Z135:Z139))+(('1.4 Kenmerken'!Z96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(AA53:AA55,AA49)*SUM('1.4 Kenmerken'!AA135:AA139))+(('1.4 Kenmerken'!AA96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(AB53:AB55,AB49)*SUM('1.4 Kenmerken'!AB135:AB139))+(('1.4 Kenmerken'!AB96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(AC53:AC55,AC49)*SUM('1.4 Kenmerken'!AC135:AC139))+(('1.4 Kenmerken'!AC96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(AD53:AD55,AD49)*SUM('1.4 Kenmerken'!AD135:AD139))+(('1.4 Kenmerken'!AD96)/0.85*110),-4)","v":0},{"$f":"ROUND((SUM(AE53:AE55,AE49)*SUM('1.4 Kenmerken'!AE135:AE139))+(('1.4 Kenmerken'!AE96)/0.85*110),-4)","v":90000},{"$f":"ROUND((SUM(AF53:AF55,AF49)*SUM('1.4 Kenmerken'!AF135:AF139))+(('1.4 Kenmerken'!AF96)/0.85*110),-4)","v":110000},{"$f":"ROUND((SUM(AG53:AG55,AG49)*SUM('1.4 Kenmerken'!AG135:AG139))+(('1.4 Kenmerken'!AG96)/0.85*110),-4)","v":90000}]
[null,"financiering",{"$f":"ROUND(SUM(C53:C56,C49)*SUM('1.4 Kenmerken'!C140:C141),-4)","v":20000},{"$f":"ROUND(SUM(D53:D56,D49)*SUM('1.4 Kenmerken'!D140:D141),-4)","v":20000},{"$f":"ROUND(SUM(E53:E56,E49)*SUM('1.4 Kenmerken'!E140:E141),-4)","v":10000},{"$f":"ROUND(SUM(F53:F56,F49)*SUM('1.4 Kenmerken'!F140:F141),-4)","v":30000},{"$f":"ROUND(SUM(G53:G56,G49)*SUM('1.4 Kenmerken'!G140:G141),-4)","v":10000},{"$f":"ROUND(SUM(H53:H56,H49)*SUM('1.4 Kenmerken'!H140:H141),-4)","v":10000},{"$f":"ROUND(SUM(I53:I56,I49)*SUM('1.4 Kenmerken'!I140:I141),-4)","v":20000},{"$f":"ROUND(SUM(J53:J56,J49)*SUM('1.4 Kenmerken'!J140:J141),-4)","v":10000},{"$f":"ROUND(SUM(K53:K56,K49)*SUM('1.4 Kenmerken'!K140:K141),-4)","v":20000},{"$f":"ROUND(SUM(L53:L56,L49)*SUM('1.4 Kenmerken'!L140:L141),-4)","v":10000},{"$f":"ROUND(SUM(M53:M56,M49)*SUM('1.4 Kenmerken'!M140:M141),-4)","v":20000},{"$f":"ROUND(SUM(N53:N56,N49)*SUM('1.4 Kenmerken'!N140:N141),-4)","v":0},{"$f":"ROUND(SUM(O53:O56,O49)*SUM('1.4 Kenmerken'!O140:O141),-4)","v":20000},{"$f":"ROUND(SUM(P53:P56,P49)*SUM('1.4 Kenmerken'!P140:P141),-4)","v":20000},{"$f":"ROUND(SUM(Q53:Q56,Q49)*SUM('1.4 Kenmerken'!Q140:Q141),-4)","v":20000},{"$f":"ROUND(SUM(R53:R56,R49)*SUM('1.4 Kenmerken'!R140:R141),-4)","v":20000},{"$f":"ROUND(SUM(S53:S56,S49)*SUM('1.4 Kenmerken'!S140:S141),-4)","v":20000},{"$f":"ROUND(SUM(T53:T56,T49)*SUM('1.4 Kenmerken'!T140:T141),-4)","v":10000},{"$f":"ROUND(SUM(U53:U56,U49)*SUM('1.4 Kenmerken'!U140:U141),-4)","v":80000},{"$f":"ROUND(SUM(V53:V56,V49)*SUM('1.4 Kenmerken'!V140:V141),-4)","v":10000},{"$f":"ROUND(SUM(W53:W56,W49)*SUM('1.4 Kenmerken'!W140:W141),-4)","v":20000},{"$f":"ROUND(SUM(X53:X56,X49)*SUM('1.4 Kenmerken'!X140:X141),-4)","v":20000},{"$f":"ROUND(SUM(Y53:Y56,Y49)*SUM('1.4 Kenmerken'!Y140:Y141),-4)","v":20000},{"$f":"ROUND(SUM(Z53:Z56,Z49)*SUM('1.4 Kenmerken'!Z140:Z141),-4)","v":20000},{"$f":"ROUND(SUM(AA53:AA56,AA49)*SUM('1.4 Kenmerken'!AA140:AA141),-4)","v":20000},{"$f":"ROUND(SUM(AB53:AB56,AB49)*SUM('1.4 Kenmerken'!AB140:AB141),-4)","v":20000},{"$f":"ROUND(SUM(AC53:AC56,AC49)*SUM('1.4 Kenmerken'!AC140:AC141),-4)","v":20000},{"$f":"ROUND(SUM(AD53:AD56,AD49)*SUM('1.4 Kenmerken'!AD140:AD141),-4)","v":0},{"$f":"ROUND(SUM(AE53:AE56,AE49)*SUM('1.4 Kenmerken'!AE140:AE141),-4)","v":20000},{"$f":"ROUND(SUM(AF53:AF56,AF49)*SUM('1.4 Kenmerken'!AF140:AF141),-4)","v":30000},{"$f":"ROUND(SUM(AG53:AG56,AG49)*SUM('1.4 Kenmerken'!AG140:AG141),-4)","v":20000}]
[null,"CAPEX Leidingtrace WKO",{"$f":"ROUND((SUM(C53:C57,C49)),-5)","v":1000000},1000000,300000,1200000,600000,700000,1000000,600000,1000000,700000,1000000,0,1000000,1000000,1000000,1000000,1000000,500000,3900000,500000,800000,1000000,1000000,1000000,1000000,{"$f":"ROUND((SUM(AB53:AB57,AB49)),-5)","v":1000000},{"$f":"ROUND((SUM(AC53:AC57,AC49)),-5)","v":1000000},0,1000000,{"$f":"ROUND((SUM(AF53:AF57,AF49)),-5)","v":1200000},1000000]
[null,null,{"$f":"C58/('1.4 Kenmerken'!C29*1000)","v":400},{"$f":"D58/('1.4 Kenmerken'!D29*1000)","v":100},{"$f":"E58/('1.4 Kenmerken'!E29*1000)","v":600},{"$f":"F58/('1.4 Kenmerken'!F29*1000)","v":480},{"$f":"G58/('1.4 Kenmerken'!G29*1000)","v":240},{"$f":"H58/('1.4 Kenmerken'!H29*1000)","v":280},{"$f":"I58/('1.4 Kenmerken'!I29*1000)","v":400},{"$f":"J58/('1.4 Kenmerken'!J29*1000)","v":240},{"$f":"K58/('1.4 Kenmerken'!K29*1000)","v":400},{"$f":"L58/('1.4 Kenmerken'!L29*1000)","v":466.66666666666657},{"$f":"M58/('1.4 Kenmerken'!M29*1000)","v":285.71428571428572},{"$f":"N58/('1.4 Kenmerken'!N29*1000)","v":0},{"$f":"O58/('1.4 Kenmerken'!O29*1000)","v":400},{"$f":"P58/('1.4 Kenmerken'!P29*1000)","v":400},{"$f":"Q58/('1.4 Kenmerken'!Q29*1000)","v":400},{"$f":"R58/('1.4 Kenmerken'!R29*1000)","v":400},{"$f":"S58/('1.4 Kenmerken'!S29*1000)","v":400},{"$f":"T58/('1.4 Kenmerken'!T29*1000)","v":200},{"$f":"U58/('1.4 Kenmerken'!U29*1000)","v":1560},{"$f":"V58/('1.4 Kenmerken'!V29*1000)","v":200},{"$f":"W58/('1.4 Kenmerken'!W29*1000)","v":320},{"$f":"X58/('1.4 Kenmerken'!X29*1000)","v":400},{"$f":"Y58/('1.4 Kenmerken'!Y29*1000)","v":400},{"$f":"Z58/('1.4 Kenmerken'!Z29*1000)","v":400},{"$f":"AA58/('1.4 Kenmerken'!AA29*1000)","v":400},{"$f":"AB58/('1.4 Kenmerken'!AB29*1000)","v":400},{"$f":"AC58/('1.4 Kenmerken'!AC29*1000)","v":400},{"$f":"AD58/('1.4 Kenmerken'!AD29*1000)","v":0},{"$f":"AE58/('1.4 Kenmerken'!AE29*1000)","v":400},{"$f":"AF58/('1.4 Kenmerken'!AF29*1000)","v":240},{"$f":"AG58/('1.4 Kenmerken'!AG29*1000)","v":400}]
[]
[null,"Afschrijvingstermijn ",30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,"Afschrijfkosten gemiddeld",{"$f":"(C58-C57)/C61","v":32666.666666666668},32666.666666666668,9666.6666666666661,39000,19666.666666666668,23000,32666.666666666668,19666.666666666668,32666.666666666668,23000,32666.666666666668,0,32666.666666666668,32666.666666666668,32666.666666666668,32666.666666666668,32666.666666666668,16333.333333333334,127333.33333333333,16333.333333333334,26000,32666.666666666668,32666.666666666668,32666.666666666668,32666.666666666668,{"$f":"(AB58-AB57)/AB61","v":32666.666666666668},{"$f":"(AC58-AC57)/AC61","v":32666.666666666668},0,32666.666666666668,{"$f":"(AF58-AF57)/AF61","v":39000},32666.666666666668]
[]
[null,"WP in energiecentrale"]
[null,"CAPEX warmtepomp",{"$f":"ROUND('1.4 Kenmerken'!C29*1000*'1.4 Kenmerken'!C118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!D29*1000*'1.4 Kenmerken'!D118,-4)","v":5000000},{"$f":"ROUND('1.4 Kenmerken'!E29*1000*'1.4 Kenmerken'!E118,-4)","v":250000},{"$f":"ROUND('1.4 Kenmerken'!F29*1000*'1.4 Kenmerken'!F118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!G29*1000*'1.4 Kenmerken'!G118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!H29*1000*'1.4 Kenmerken'!H118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!I29*1000*'1.4 Kenmerken'!I118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!J29*1000*'1.4 Kenmerken'!J118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!K29*1000*'1.4 Kenmerken'!K118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!L29*1000*'1.4 Kenmerken'!L118,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!M29*1000*'1.4 Kenmerken'!M118,-4)","v":1750000},{"$f":"ROUND('1.4 Kenmerken'!N29*1000*'1.4 Kenmerken'!N118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!O29*1000*'1.4 Kenmerken'!O118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!P29*1000*'1.4 Kenmerken'!P118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!Q29*1000*'1.4 Kenmerken'!Q118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!R29*1000*'1.4 Kenmerken'!R118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!S29*1000*'1.4 Kenmerken'!S118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!T29*1000*'1.4 Kenmerken'!T118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!U29*1000*'1.4 Kenmerken'!U118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!V29*1000*'1.4 Kenmerken'!V118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!W29*1000*'1.4 Kenmerken'!W118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!X29*1000*'1.4 Kenmerken'!X118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!Y29*1000*'1.4 Kenmerken'!Y118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!Z29*1000*'1.4 Kenmerken'!Z118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!AA29*1000*'1.4 Kenmerken'!AA118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!AB29*1000*'1.4 Kenmerken'!AB118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!AC29*1000*'1.4 Kenmerken'!AC118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!AD29*1000*'1.4 Kenmerken'!AD118,-4)","v":1250000},{"$f":"ROUND('1.4 Kenmerken'!AE29*1000*'1.4 Kenmerken'!AE118,-4)","v":880000},{"$f":"ROUND('1.4 Kenmerken'!AF29*1000*'1.4 Kenmerken'!AF118,-4)","v":0},{"$f":"ROUND('1.4 Kenmerken'!AG29*1000*'1.4 Kenmerken'!AG118,-4)","v":1250000}]
[null,"CAPEX overige installaties",{"$f":"C65*0.3","v":375000},{"$f":"D65*0.3","v":1500000},75000,375000,375000,375000,375000,375000,375000,225000,525000,375000,375000,375000,375000,375000,375000,375000,375000,375000,375000,375000,375000,375000,375000,375000,375000,{"$f":"AD65*0.3","v":375000},264000,{"$f":"AF65*0.3","v":0},{"$f":"AG65*0.3","v":375000}]
[null,"CAPEX bouwkundig",{"$f":"'1.4 Kenmerken'!C45*'1.4 Kenmerken'!C121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!D45*'1.4 Kenmerken'!D121","v":1100000},{"$f":"'1.4 Kenmerken'!E45*'1.4 Kenmerken'!E121","v":110000},{"$f":"'1.4 Kenmerken'!F45*'1.4 Kenmerken'!F121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!G45*'1.4 Kenmerken'!G121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!H45*'1.4 Kenmerken'!H121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!I45*'1.4 Kenmerken'!I121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!J45*'1.4 Kenmerken'!J121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!K45*'1.4 Kenmerken'!K121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!L45*'1.4 Kenmerken'!L121","v":154000.00000000003},{"$f":"'1.4 Kenmerken'!M45*'1.4 Kenmerken'!M121","v":616000},{"$f":"'1.4 Kenmerken'!N45*'1.4 Kenmerken'!N121","v":256666.66666666669},{"$f":"'1.4 Kenmerken'!O45*'1.4 Kenmerken'!O121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!P45*'1.4 Kenmerken'!P121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!Q45*'1.4 Kenmerken'!Q121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!R45*'1.4 Kenmerken'!R121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!S45*'1.4 Kenmerken'!S121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!T45*'1.4 Kenmerken'!T121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!U45*'1.4 Kenmerken'!U121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!V45*'1.4 Kenmerken'!V121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!W45*'1.4 Kenmerken'!W121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!X45*'1.4 Kenmerken'!X121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!Y45*'1.4 Kenmerken'!Y121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!Z45*'1.4 Kenmerken'!Z121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!AA45*'1.4 Kenmerken'!AA121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!AB45*'1.4 Kenmerken'!AB121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!AC45*'1.4 Kenmerken'!AC121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!AD45*'1.4 Kenmerken'!AD121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!AE45*'1.4 Kenmerken'!AE121","v":293333.33333333337},{"$f":"'1.4 Kenmerken'!AF45*'1.4 Kenmerken'!AF121","v":73333.333333333343},{"$f":"'1.4 Kenmerken'!AG45*'1.4 Kenmerken'!AG121","v":293333.33333333337}]
[null,"CAPEX elektra aansluiting",{"$f":"ROUND(('1.4 Kenmerken'!C48/0.85)*'1.4 Kenmerken'!C122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!D48/0.85)*'1.4 Kenmerken'!D122,-4)","v":430000},{"$f":"ROUND(('1.4 Kenmerken'!E48/0.85)*'1.4 Kenmerken'!E122,-4)","v":20000},{"$f":"ROUND(('1.4 Kenmerken'!F48/0.85)*'1.4 Kenmerken'!F122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!G48/0.85)*'1.4 Kenmerken'!G122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!H48/0.85)*'1.4 Kenmerken'!H122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!I48/0.85)*'1.4 Kenmerken'!I122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!J48/0.85)*'1.4 Kenmerken'!J122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!K48/0.85)*'1.4 Kenmerken'!K122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!L48/0.85)*'1.4 Kenmerken'!L122,-4)","v":150000},{"$f":"ROUND(('1.4 Kenmerken'!M48/0.85)*'1.4 Kenmerken'!M122,-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!N48/0.85)*'1.4 Kenmerken'!N122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!O48/0.85)*'1.4 Kenmerken'!O122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!P48/0.85)*'1.4 Kenmerken'!P122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!Q48/0.85)*'1.4 Kenmerken'!Q122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!R48/0.85)*'1.4 Kenmerken'!R122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!S48/0.85)*'1.4 Kenmerken'!S122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!T48/0.85)*'1.4 Kenmerken'!T122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!U48/0.85)*'1.4 Kenmerken'!U122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!V48/0.85)*'1.4 Kenmerken'!V122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!W48/0.85)*'1.4 Kenmerken'!W122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!X48/0.85)*'1.4 Kenmerken'!X122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!Y48/0.85)*'1.4 Kenmerken'!Y122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!Z48/0.85)*'1.4 Kenmerken'!Z122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!AA48/0.85)*'1.4 Kenmerken'!AA122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!AB48/0.85)*'1.4 Kenmerken'!AB122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!AC48/0.85)*'1.4 Kenmerken'!AC122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!AD48/0.85)*'1.4 Kenmerken'!AD122,-4)","v":110000},{"$f":"ROUND(('1.4 Kenmerken'!AE48/0.85)*'1.4 Kenmerken'!AE122,-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!AF48/0.85)*'1.4 Kenmerken'!AF122,-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AG48/0.85)*'1.4 Kenmerken'!AG122,-4)","v":110000}]
[null,"CAPEX overige elektra",{"$f":"'1.4 Kenmerken'!C45*'1.4 Kenmerken'!C123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!D45*'1.4 Kenmerken'!D123","v":700000},{"$f":"'1.4 Kenmerken'!E45*'1.4 Kenmerken'!E123","v":70000},{"$f":"'1.4 Kenmerken'!F45*'1.4 Kenmerken'!F123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!G45*'1.4 Kenmerken'!G123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!H45*'1.4 Kenmerken'!H123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!I45*'1.4 Kenmerken'!I123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!J45*'1.4 Kenmerken'!J123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!K45*'1.4 Kenmerken'!K123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!L45*'1.4 Kenmerken'!L123","v":98000.000000000015},{"$f":"'1.4 Kenmerken'!M45*'1.4 Kenmerken'!M123","v":392000},{"$f":"'1.4 Kenmerken'!N45*'1.4 Kenmerken'!N123","v":163333.33333333334},{"$f":"'1.4 Kenmerken'!O45*'1.4 Kenmerken'!O123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!P45*'1.4 Kenmerken'!P123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!Q45*'1.4 Kenmerken'!Q123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!R45*'1.4 Kenmerken'!R123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!S45*'1.4 Kenmerken'!S123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!T45*'1.4 Kenmerken'!T123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!U45*'1.4 Kenmerken'!U123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!V45*'1.4 Kenmerken'!V123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!W45*'1.4 Kenmerken'!W123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!X45*'1.4 Kenmerken'!X123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!Y45*'1.4 Kenmerken'!Y123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!Z45*'1.4 Kenmerken'!Z123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!AA45*'1.4 Kenmerken'!AA123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!AB45*'1.4 Kenmerken'!AB123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!AC45*'1.4 Kenmerken'!AC123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!AD45*'1.4 Kenmerken'!AD123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!AE45*'1.4 Kenmerken'!AE123","v":186666.66666666669},{"$f":"'1.4 Kenmerken'!AF45*'1.4 Kenmerken'!AF123","v":46666.666666666672},{"$f":"'1.4 Kenmerken'!AG45*'1.4 Kenmerken'!AG123","v":186666.66666666669}]
[null,"CAPEX subtotaal",{"$f":"ROUND((C65+C66+C67+C68+C69),-5)","v":2200000},{"$f":"ROUND((D65+D66+D67+D68+D69),-5)","v":8700000},500000,2200000,2200000,2200000,2200000,2200000,2200000,{"$f":"ROUND((L65+L66+L67+L68+L69),-5)","v":1400000},3300000,{"$f":"ROUND((N65+N66+N67+N68+N69),-5)","v":2200000},{"$f":"ROUND((O65+O66+O67+O68+O69),-5)","v":2200000},2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,2200000,{"$f":"ROUND((AB65+AB66+AB67+AB68+AB69),-5)","v":2200000},{"$f":"ROUND((AC65+AC66+AC67+AC68+AC69),-5)","v":2200000},2200000,1700000,{"$f":"ROUND((AF65+AF66+AF67+AF68+AF69),-5)","v":100000},{"$f":"ROUND((AG65+AG66+AG67+AG68+AG69),-5)","v":2200000}]
[]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C70)*'1.4 Kenmerken'!C133,-4)","v":330000},{"$f":"ROUND((D70)*'1.4 Kenmerken'!D133,-4)","v":1310000},{"$f":"ROUND((E70)*'1.4 Kenmerken'!E133,-4)","v":80000},{"$f":"ROUND((F70)*'1.4 Kenmerken'!F133,-4)","v":330000},{"$f":"ROUND((G70)*'1.4 Kenmerken'!G133,-4)","v":330000},{"$f":"ROUND((H70)*'1.4 Kenmerken'!H133,-4)","v":330000},{"$f":"ROUND((I70)*'1.4 Kenmerken'!I133,-4)","v":330000},{"$f":"ROUND((J70)*'1.4 Kenmerken'!J133,-4)","v":330000},{"$f":"ROUND((K70)*'1.4 Kenmerken'!K133,-4)","v":330000},{"$f":"ROUND((L70)*'1.4 Kenmerken'!L133,-4)","v":210000},{"$f":"ROUND((M70)*'1.4 Kenmerken'!M133,-4)","v":500000},{"$f":"ROUND((N70)*'1.4 Kenmerken'!N133,-4)","v":330000},{"$f":"ROUND((O70)*'1.4 Kenmerken'!O133,-4)","v":330000},{"$f":"ROUND((P70)*'1.4 Kenmerken'!P133,-4)","v":330000},{"$f":"ROUND((Q70)*'1.4 Kenmerken'!Q133,-4)","v":330000},{"$f":"ROUND((R70)*'1.4 Kenmerken'!R133,-4)","v":330000},{"$f":"ROUND((S70)*'1.4 Kenmerken'!S133,-4)","v":330000},{"$f":"ROUND((T70)*'1.4 Kenmerken'!T133,-4)","v":330000},{"$f":"ROUND((U70)*'1.4 Kenmerken'!U133,-4)","v":330000},{"$f":"ROUND((V70)*'1.4 Kenmerken'!V133,-4)","v":330000},{"$f":"ROUND((W70)*'1.4 Kenmerken'!W133,-4)","v":330000},{"$f":"ROUND((X70)*'1.4 Kenmerken'!X133,-4)","v":330000},{"$f":"ROUND((Y70)*'1.4 Kenmerken'!Y133,-4)","v":330000},{"$f":"ROUND((Z70)*'1.4 Kenmerken'!Z133,-4)","v":370000},{"$f":"ROUND((AA70)*'1.4 Kenmerken'!AA133,-4)","v":260000},{"$f":"ROUND((AB70)*'1.4 Kenmerken'!AB133,-4)","v":330000},{"$f":"ROUND((AC70)*'1.4 Kenmerken'!AC133,-4)","v":330000},{"$f":"ROUND((AD70)*'1.4 Kenmerken'!AD133,-4)","v":330000},{"$f":"ROUND((AE70)*'1.4 Kenmerken'!AE133,-4)","v":260000},{"$f":"ROUND((AF70)*'1.4 Kenmerken'!AF133,-4)","v":20000},{"$f":"ROUND((AG70)*'1.4 Kenmerken'!AG133,-4)","v":330000}]
[null,"onvoorzien",{"$f":"ROUND((C70+C72)*'1.4 Kenmerken'!C134,-4)","v":250000},{"$f":"ROUND((D70+D72)*'1.4 Kenmerken'!D134,-4)","v":1000000},{"$f":"ROUND((E70+E72)*'1.4 Kenmerken'!E134,-4)","v":60000},{"$f":"ROUND((F70+F72)*'1.4 Kenmerken'!F134,-4)","v":250000},{"$f":"ROUND((G70+G72)*'1.4 Kenmerken'!G134,-4)","v":250000},{"$f":"ROUND((H70+H72)*'1.4 Kenmerken'!H134,-4)","v":250000},{"$f":"ROUND((I70+I72)*'1.4 Kenmerken'!I134,-4)","v":250000},{"$f":"ROUND((J70+J72)*'1.4 Kenmerken'!J134,-4)","v":250000},{"$f":"ROUND((K70+K72)*'1.4 Kenmerken'!K134,-4)","v":250000},{"$f":"ROUND((L70+L72)*'1.4 Kenmerken'!L134,-4)","v":160000},{"$f":"ROUND((M70+M72)*'1.4 Kenmerken'!M134,-4)","v":380000},{"$f":"ROUND((N70+N72)*'1.4 Kenmerken'!N134,-4)","v":250000},{"$f":"ROUND((O70+O72)*'1.4 Kenmerken'!O134,-4)","v":250000},{"$f":"ROUND((P70+P72)*'1.4 Kenmerken'!P134,-4)","v":250000},{"$f":"ROUND((Q70+Q72)*'1.4 Kenmerken'!Q134,-4)","v":250000},{"$f":"ROUND((R70+R72)*'1.4 Kenmerken'!R134,-4)","v":250000},{"$f":"ROUND((S70+S72)*'1.4 Kenmerken'!S134,-4)","v":250000},{"$f":"ROUND((T70+T72)*'1.4 Kenmerken'!T134,-4)","v":250000},{"$f":"ROUND((U70+U72)*'1.4 Kenmerken'!U134,-4)","v":250000},{"$f":"ROUND((V70+V72)*'1.4 Kenmerken'!V134,-4)","v":250000},{"$f":"ROUND((W70+W72)*'1.4 Kenmerken'!W134,-4)","v":250000},{"$f":"ROUND((X70+X72)*'1.4 Kenmerken'!X134,-4)","v":250000},{"$f":"ROUND((Y70+Y72)*'1.4 Kenmerken'!Y134,-4)","v":250000},{"$f":"ROUND((Z70+Z72)*'1.4 Kenmerken'!Z134,-4)","v":260000},{"$f":"ROUND((AA70+AA72)*'1.4 Kenmerken'!AA134,-4)","v":250000},{"$f":"ROUND((AB70+AB72)*'1.4 Kenmerken'!AB134,-4)","v":250000},{"$f":"ROUND((AC70+AC72)*'1.4 Kenmerken'!AC134,-4)","v":250000},{"$f":"ROUND((AD70+AD72)*'1.4 Kenmerken'!AD134,-4)","v":250000},{"$f":"ROUND((AE70+AE72)*'1.4 Kenmerken'!AE134,-4)","v":200000},{"$f":"ROUND((AF70+AF72)*'1.4 Kenmerken'!AF134,-4)","v":10000},{"$f":"ROUND((AG70+AG72)*'1.4 Kenmerken'!AG134,-4)","v":250000}]
[null,"bijkomende kosten",{"$f":"ROUND((C70+C72+C73)*SUM('1.4 Kenmerken'!C135:C139),-4)","v":280000},{"$f":"ROUND((D70+D72+D73)*SUM('1.4 Kenmerken'!D135:D139),-4)","v":1100000},{"$f":"ROUND((E70+E72+E73)*SUM('1.4 Kenmerken'!E135:E139),-4)","v":60000},{"$f":"ROUND((F70+F72+F73)*SUM('1.4 Kenmerken'!F135:F139),-4)","v":280000},{"$f":"ROUND((G70+G72+G73)*SUM('1.4 Kenmerken'!G135:G139),-4)","v":280000},{"$f":"ROUND((H70+H72+H73)*SUM('1.4 Kenmerken'!H135:H139),-4)","v":280000},{"$f":"ROUND((I70+I72+I73)*SUM('1.4 Kenmerken'!I135:I139),-4)","v":280000},{"$f":"ROUND((J70+J72+J73)*SUM('1.4 Kenmerken'!J135:J139),-4)","v":280000},{"$f":"ROUND((K70+K72+K73)*SUM('1.4 Kenmerken'!K135:K139),-4)","v":280000},{"$f":"ROUND((L70+L72+L73)*SUM('1.4 Kenmerken'!L135:L139),-4)","v":180000},{"$f":"ROUND((M70+M72+M73)*SUM('1.4 Kenmerken'!M135:M139),-4)","v":420000},{"$f":"ROUND((N70+N72+N73)*SUM('1.4 Kenmerken'!N135:N139),-4)","v":280000},{"$f":"ROUND((O70+O72+O73)*SUM('1.4 Kenmerken'!O135:O139),-4)","v":280000},{"$f":"ROUND((P70+P72+P73)*SUM('1.4 Kenmerken'!P135:P139),-4)","v":280000},{"$f":"ROUND((Q70+Q72+Q73)*SUM('1.4 Kenmerken'!Q135:Q139),-4)","v":280000},{"$f":"ROUND((R70+R72+R73)*SUM('1.4 Kenmerken'!R135:R139),-4)","v":280000},{"$f":"ROUND((S70+S72+S73)*SUM('1.4 Kenmerken'!S135:S139),-4)","v":280000},{"$f":"ROUND((T70+T72+T73)*SUM('1.4 Kenmerken'!T135:T139),-4)","v":280000},{"$f":"ROUND((U70+U72+U73)*SUM('1.4 Kenmerken'!U135:U139),-4)","v":280000},{"$f":"ROUND((V70+V72+V73)*SUM('1.4 Kenmerken'!V135:V139),-4)","v":280000},{"$f":"ROUND((W70+W72+W73)*SUM('1.4 Kenmerken'!W135:W139),-4)","v":280000},{"$f":"ROUND((X70+X72+X73)*SUM('1.4 Kenmerken'!X135:X139),-4)","v":280000},{"$f":"ROUND((Y70+Y72+Y73)*SUM('1.4 Kenmerken'!Y135:Y139),-4)","v":280000},{"$f":"ROUND((Z70+Z72+Z73)*SUM('1.4 Kenmerken'!Z135:Z139),-4)","v":280000},{"$f":"ROUND((AA70+AA72+AA73)*SUM('1.4 Kenmerken'!AA135:AA139),-4)","v":270000},{"$f":"ROUND((AB70+AB72+AB73)*SUM('1.4 Kenmerken'!AB135:AB139),-4)","v":280000},{"$f":"ROUND((AC70+AC72+AC73)*SUM('1.4 Kenmerken'!AC135:AC139),-4)","v":280000},{"$f":"ROUND((AD70+AD72+AD73)*SUM('1.4 Kenmerken'!AD135:AD139),-4)","v":280000},{"$f":"ROUND((AE70+AE72+AE73)*SUM('1.4 Kenmerken'!AE135:AE139),-4)","v":220000},{"$f":"ROUND((AF70+AF72+AF73)*SUM('1.4 Kenmerken'!AF135:AF139),-4)","v":10000},{"$f":"ROUND((AG70+AG72+AG73)*SUM('1.4 Kenmerken'!AG135:AG139),-4)","v":280000}]
[null,"financiering",{"$f":"ROUND(SUM(C70:C74)*SUM('1.4 Kenmerken'!C140:C141),-4)","v":70000},{"$f":"ROUND(SUM(D70:D74)*SUM('1.4 Kenmerken'!D140:D141),-4)","v":270000},{"$f":"ROUND(SUM(E70:E74)*SUM('1.4 Kenmerken'!E140:E141),-4)","v":20000},{"$f":"ROUND(SUM(F70:F74)*SUM('1.4 Kenmerken'!F140:F141),-4)","v":70000},{"$f":"ROUND(SUM(G70:G74)*SUM('1.4 Kenmerken'!G140:G141),-4)","v":70000},{"$f":"ROUND(SUM(H70:H74)*SUM('1.4 Kenmerken'!H140:H141),-4)","v":70000},{"$f":"ROUND(SUM(I70:I74)*SUM('1.4 Kenmerken'!I140:I141),-4)","v":70000},{"$f":"ROUND(SUM(J70:J74)*SUM('1.4 Kenmerken'!J140:J141),-4)","v":70000},{"$f":"ROUND(SUM(K70:K74)*SUM('1.4 Kenmerken'!K140:K141),-4)","v":70000},{"$f":"ROUND(SUM(L70:L74)*SUM('1.4 Kenmerken'!L140:L141),-4)","v":40000},{"$f":"ROUND(SUM(M70:M74)*SUM('1.4 Kenmerken'!M140:M141),-4)","v":100000},{"$f":"ROUND(SUM(N70:N74)*SUM('1.4 Kenmerken'!N140:N141),-4)","v":70000},{"$f":"ROUND(SUM(O70:O74)*SUM('1.4 Kenmerken'!O140:O141),-4)","v":70000},{"$f":"ROUND(SUM(P70:P74)*SUM('1.4 Kenmerken'!P140:P141),-4)","v":70000},{"$f":"ROUND(SUM(Q70:Q74)*SUM('1.4 Kenmerken'!Q140:Q141),-4)","v":70000},{"$f":"ROUND(SUM(R70:R74)*SUM('1.4 Kenmerken'!R140:R141),-4)","v":70000},{"$f":"ROUND(SUM(S70:S74)*SUM('1.4 Kenmerken'!S140:S141),-4)","v":70000},{"$f":"ROUND(SUM(T70:T74)*SUM('1.4 Kenmerken'!T140:T141),-4)","v":70000},{"$f":"ROUND(SUM(U70:U74)*SUM('1.4 Kenmerken'!U140:U141),-4)","v":70000},{"$f":"ROUND(SUM(V70:V74)*SUM('1.4 Kenmerken'!V140:V141),-4)","v":70000},{"$f":"ROUND(SUM(W70:W74)*SUM('1.4 Kenmerken'!W140:W141),-4)","v":70000},{"$f":"ROUND(SUM(X70:X74)*SUM('1.4 Kenmerken'!X140:X141),-4)","v":70000},{"$f":"ROUND(SUM(Y70:Y74)*SUM('1.4 Kenmerken'!Y140:Y141),-4)","v":70000},{"$f":"ROUND(SUM(Z70:Z74)*SUM('1.4 Kenmerken'!Z140:Z141),-4)","v":70000},{"$f":"ROUND(SUM(AA70:AA74)*SUM('1.4 Kenmerken'!AA140:AA141),-4)","v":70000},{"$f":"ROUND(SUM(AB70:AB74)*SUM('1.4 Kenmerken'!AB140:AB141),-4)","v":70000},{"$f":"ROUND(SUM(AC70:AC74)*SUM('1.4 Kenmerken'!AC140:AC141),-4)","v":70000},{"$f":"ROUND(SUM(AD70:AD74)*SUM('1.4 Kenmerken'!AD140:AD141),-4)","v":70000},{"$f":"ROUND(SUM(AE70:AE74)*SUM('1.4 Kenmerken'!AE140:AE141),-4)","v":50000},{"$f":"ROUND(SUM(AF70:AF74)*SUM('1.4 Kenmerken'!AF140:AF141),-4)","v":0},{"$f":"ROUND(SUM(AG70:AG74)*SUM('1.4 Kenmerken'!AG140:AG141),-4)","v":70000}]
[null,"CAPEX WP-centrale",{"$f":"ROUND((SUM(C70:C75)),-5)","v":3100000},{"$f":"ROUND((SUM(D70:D75)),-5)","v":12400000},{"$f":"ROUND((SUM(E70:E75)),-5)","v":700000},3100000,3100000,3100000,3100000,3100000,3100000,{"$f":"ROUND((SUM(L70:L75)),-5)","v":2000000},4700000,{"$f":"ROUND((SUM(N70:N75)),-5)","v":3100000},{"$f":"ROUND((SUM(O70:O75)),-5)","v":3100000},3100000,3100000,3100000,3100000,3100000,3100000,3100000,3100000,3100000,3100000,3200000,3100000,{"$f":"ROUND((SUM(AB70:AB75)),-5)","v":3100000},{"$f":"ROUND((SUM(AC70:AC75)),-5)","v":3100000},3100000,2400000,{"$f":"ROUND((SUM(AF70:AF75)),-5)","v":100000},{"$f":"ROUND((SUM(AG70:AG75)),-5)","v":3100000}]
[null,null,{"$f":"C76/('1.4 Kenmerken'!C29*1000)","v":1240},{"$f":"D76/('1.4 Kenmerken'!D29*1000)","v":1240},{"$f":"E76/('1.4 Kenmerken'!E29*1000)","v":1400},{"$f":"F76/('1.4 Kenmerken'!F29*1000)","v":1240},{"$f":"G76/('1.4 Kenmerken'!G29*1000)","v":1240},{"$f":"H76/('1.4 Kenmerken'!H29*1000)","v":1240},{"$f":"I76/('1.4 Kenmerken'!I29*1000)","v":1240},{"$f":"J76/('1.4 Kenmerken'!J29*1000)","v":1240},{"$f":"K76/('1.4 Kenmerken'!K29*1000)","v":1240},{"$f":"L76/('1.4 Kenmerken'!L29*1000)","v":1333.333333333333},{"$f":"M76/('1.4 Kenmerken'!M29*1000)","v":1342.8571428571429},{"$f":"N76/('1.4 Kenmerken'!N29*1000)","v":1240},{"$f":"O76/('1.4 Kenmerken'!O29*1000)","v":1240},{"$f":"P76/('1.4 Kenmerken'!P29*1000)","v":1240},{"$f":"Q76/('1.4 Kenmerken'!Q29*1000)","v":1240},{"$f":"R76/('1.4 Kenmerken'!R29*1000)","v":1240},{"$f":"S76/('1.4 Kenmerken'!S29*1000)","v":1240},{"$f":"T76/('1.4 Kenmerken'!T29*1000)","v":1240},{"$f":"U76/('1.4 Kenmerken'!U29*1000)","v":1240},{"$f":"V76/('1.4 Kenmerken'!V29*1000)","v":1240},{"$f":"W76/('1.4 Kenmerken'!W29*1000)","v":1240},{"$f":"X76/('1.4 Kenmerken'!X29*1000)","v":1240},{"$f":"Y76/('1.4 Kenmerken'!Y29*1000)","v":1240},{"$f":"Z76/('1.4 Kenmerken'!Z29*1000)","v":1280},{"$f":"AA76/('1.4 Kenmerken'!AA29*1000)","v":1240},{"$f":"AB76/('1.4 Kenmerken'!AB29*1000)","v":1240},{"$f":"AC76/('1.4 Kenmerken'!AC29*1000)","v":1240},{"$f":"AD76/('1.4 Kenmerken'!AD29*1000)","v":1240},{"$f":"AE76/('1.4 Kenmerken'!AE29*1000)","v":960},{"$f":"AF76/('1.4 Kenmerken'!AF29*1000)","v":20},{"$f":"AG76/('1.4 Kenmerken'!AG29*1000)","v":1240}]
[]
[null,{"$f":"B43","v":"Afschrijvingstermijn "},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,"Herinvestering",0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Afschrijfkosten gemiddeld",{"$f":"((C76-C75)/C79+((C76-C75)*'2.6 Business case'!$T$7*C80)/C79)/2","v":70224.148176837058},{"$f":"((D76-D75)/D79+((D76-D75)*'2.6 Business case'!$T$7*D80)/D79)/2","v":281128.35557261831},{"$f":"((E76-E75)/E79+((E76-E75)*'2.6 Business case'!$T$7*E80)/E79)/2","v":15759.874838366071},{"$f":"((F76-F75)/F79+((F76-F75)*'2.6 Business case'!$T$7*F80)/F79)/2","v":70224.148176837058},{"$f":"((G76-G75)/G79+((G76-G75)*'2.6 Business case'!$T$7*G80)/G79)/2","v":70224.148176837058},{"$f":"((H76-H75)/H79+((H76-H75)*'2.6 Business case'!$T$7*H80)/H79)/2","v":70224.148176837058},{"$f":"((I76-I75)/I79+((I76-I75)*'2.6 Business case'!$T$7*I80)/I79)/2","v":70224.148176837058},{"$f":"((J76-J75)/J79+((J76-J75)*'2.6 Business case'!$T$7*J80)/J79)/2","v":70224.148176837058},{"$f":"((K76-K75)/K79+((K76-K75)*'2.6 Business case'!$T$7*K80)/K79)/2","v":70224.148176837058},{"$f":"((L76-L75)/L79+((L76-L75)*'2.6 Business case'!$T$7*L80)/L79)/2","v":45425.521592937497},{"$f":"((M76-M75)/M79+((M76-M75)*'2.6 Business case'!$T$7*M80)/M79)/2","v":106610.91802424108},{"$f":"((N76-N75)/N79+((N76-N75)*'2.6 Business case'!$T$7*N80)/N79)/2","v":70224.148176837058},{"$f":"((O76-O75)/O79+((O76-O75)*'2.6 Business case'!$T$7*O80)/O79)/2","v":70224.148176837058},{"$f":"((P76-P75)/P79+((P76-P75)*'2.6 Business case'!$T$7*P80)/P79)/2","v":70224.148176837058},{"$f":"((Q76-Q75)/Q79+((Q76-Q75)*'2.6 Business case'!$T$7*Q80)/Q79)/2","v":70224.148176837058},{"$f":"((R76-R75)/R79+((R76-R75)*'2.6 Business case'!$T$7*R80)/R79)/2","v":70224.148176837058},{"$f":"((S76-S75)/S79+((S76-S75)*'2.6 Business case'!$T$7*S80)/S79)/2","v":70224.148176837058},{"$f":"((T76-T75)/T79+((T76-T75)*'2.6 Business case'!$T$7*T80)/T79)/2","v":70224.148176837058},{"$f":"((U76-U75)/U79+((U76-U75)*'2.6 Business case'!$T$7*U80)/U79)/2","v":70224.148176837058},{"$f":"((V76-V75)/V79+((V76-V75)*'2.6 Business case'!$T$7*V80)/V79)/2","v":70224.148176837058},{"$f":"((W76-W75)/W79+((W76-W75)*'2.6 Business case'!$T$7*W80)/W79)/2","v":70224.148176837058},{"$f":"((X76-X75)/X79+((X76-X75)*'2.6 Business case'!$T$7*X80)/X79)/2","v":70224.148176837058},{"$f":"((Y76-Y75)/Y79+((Y76-Y75)*'2.6 Business case'!$T$7*Y80)/Y79)/2","v":70224.148176837058},{"$f":"((Z76-Z75)/Z79+((Z76-Z75)*'2.6 Business case'!$T$7*Z80)/Z79)/2","v":72541.77682953795},{"$f":"((AA76-AA75)/AA79+((AA76-AA75)*'2.6 Business case'!$T$7*AA80)/AA79)/2","v":70224.148176837058},{"$f":"((AB76-AB75)/AB79+((AB76-AB75)*'2.6 Business case'!$T$7*AB80)/AB79)/2","v":70224.148176837058},{"$f":"((AC76-AC75)/AC79+((AC76-AC75)*'2.6 Business case'!$T$7*AC80)/AC79)/2","v":70224.148176837058},{"$f":"((AD76-AD75)/AD79+((AD76-AD75)*'2.6 Business case'!$T$7*AD80)/AD79)/2","v":70224.148176837058},{"$f":"((AE76-AE75)/AE79+((AE76-AE75)*'2.6 Business case'!$T$7*AE80)/AE79)/2","v":54464.273338470979},{"$f":"((AF76-AF75)/AF79+((AF76-AF75)*'2.6 Business case'!$T$7*AF80)/AF79)/2","v":2317.6286527008929},{"$f":"((AG76-AG75)/AG79+((AG76-AG75)*'2.6 Business case'!$T$7*AG80)/AG79)/2","v":70224.148176837058}]
[]
[null,"Aquathermie"]
[null,"CAPEX aquathermie systeem subtotaal",{"$f":"ROUND('1.4 Kenmerken'!C55*'1.4 Kenmerken'!C116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!D55*'1.4 Kenmerken'!D116,-4)","v":1610000},{"$f":"ROUND('1.4 Kenmerken'!E55*'1.4 Kenmerken'!E116,-4)","v":170000},{"$f":"ROUND('1.4 Kenmerken'!F55*'1.4 Kenmerken'!F116,-4)","v":740000},{"$f":"ROUND('1.4 Kenmerken'!G55*'1.4 Kenmerken'!G116,-4)","v":290000},{"$f":"ROUND('1.4 Kenmerken'!H55*'1.4 Kenmerken'!H116,-4)","v":570000},{"$f":"ROUND('1.4 Kenmerken'!I55*'1.4 Kenmerken'!I116,-4)","v":660000},{"$f":"ROUND('1.4 Kenmerken'!J55*'1.4 Kenmerken'!J116,-4)","v":280000},{"$f":"ROUND('1.4 Kenmerken'!K55*'1.4 Kenmerken'!K116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!L55*'1.4 Kenmerken'!L116,-4)","v":360000},{"$f":"ROUND('1.4 Kenmerken'!M55*'1.4 Kenmerken'!M116,-4)","v":470000},{"$f":"ROUND('1.4 Kenmerken'!N55*'1.4 Kenmerken'!N116,-4)","v":620000},{"$f":"ROUND('1.4 Kenmerken'!O55*'1.4 Kenmerken'!O116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!P55*'1.4 Kenmerken'!P116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!Q55*'1.4 Kenmerken'!Q116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!R55*'1.4 Kenmerken'!R116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!S55*'1.4 Kenmerken'!S116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!T55*'1.4 Kenmerken'!T116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!U55*'1.4 Kenmerken'!U116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!V55*'1.4 Kenmerken'!V116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!W55*'1.4 Kenmerken'!W116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!X55*'1.4 Kenmerken'!X116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!Y55*'1.4 Kenmerken'!Y116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!Z55*'1.4 Kenmerken'!Z116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!AA55*'1.4 Kenmerken'!AA116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!AB55*'1.4 Kenmerken'!AB116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!AC55*'1.4 Kenmerken'!AC116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!AD55*'1.4 Kenmerken'!AD116,-4)","v":460000},{"$f":"ROUND('1.4 Kenmerken'!AE55*'1.4 Kenmerken'!AE116,-4)","v":530000},{"$f":"ROUND('1.4 Kenmerken'!AF55*'1.4 Kenmerken'!AF116,-4)","v":580000},{"$f":"ROUND('1.4 Kenmerken'!AG55*'1.4 Kenmerken'!AG116,-4)","v":460000}]
[]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C84)*'1.4 Kenmerken'!C133,-4)","v":70000},{"$f":"ROUND((D84)*'1.4 Kenmerken'!D133,-4)","v":240000},{"$f":"ROUND((E84)*'1.4 Kenmerken'!E133,-2)","v":25500},{"$f":"ROUND((F84)*'1.4 Kenmerken'!F133,-4)","v":110000},{"$f":"ROUND((G84)*'1.4 Kenmerken'!G133,-4)","v":40000},{"$f":"ROUND((H84)*'1.4 Kenmerken'!H133,-4)","v":90000},{"$f":"ROUND((I84)*'1.4 Kenmerken'!I133,-4)","v":100000},{"$f":"ROUND((J84)*'1.4 Kenmerken'!J133,-4)","v":40000},{"$f":"ROUND((K84)*'1.4 Kenmerken'!K133,-4)","v":70000},{"$f":"ROUND((L84)*'1.4 Kenmerken'!L133,-4)","v":50000},{"$f":"ROUND((M84)*'1.4 Kenmerken'!M133,-4)","v":70000},{"$f":"ROUND((N84)*'1.4 Kenmerken'!N133,-4)","v":90000},{"$f":"ROUND((O84)*'1.4 Kenmerken'!O133,-4)","v":70000},{"$f":"ROUND((P84)*'1.4 Kenmerken'!P133,-4)","v":70000},{"$f":"ROUND((Q84)*'1.4 Kenmerken'!Q133,-4)","v":70000},{"$f":"ROUND((R84)*'1.4 Kenmerken'!R133,-4)","v":70000},{"$f":"ROUND((S84)*'1.4 Kenmerken'!S133,-4)","v":70000},{"$f":"ROUND((T84)*'1.4 Kenmerken'!T133,-4)","v":70000},{"$f":"ROUND((U84)*'1.4 Kenmerken'!U133,-4)","v":70000},{"$f":"ROUND((V84)*'1.4 Kenmerken'!V133,-4)","v":70000},{"$f":"ROUND((W84)*'1.4 Kenmerken'!W133,-4)","v":70000},{"$f":"ROUND((X84)*'1.4 Kenmerken'!X133,-4)","v":70000},{"$f":"ROUND((Y84)*'1.4 Kenmerken'!Y133,-4)","v":70000},{"$f":"ROUND((Z84)*'1.4 Kenmerken'!Z133,-4)","v":80000},{"$f":"ROUND((AA84)*'1.4 Kenmerken'!AA133,-4)","v":60000},{"$f":"ROUND((AB84)*'1.4 Kenmerken'!AB133,-4)","v":70000},{"$f":"ROUND((AC84)*'1.4 Kenmerken'!AC133,-4)","v":70000},{"$f":"ROUND((AD84)*'1.4 Kenmerken'!AD133,-4)","v":70000},{"$f":"ROUND((AE84)*'1.4 Kenmerken'!AE133,-4)","v":80000},{"$f":"ROUND((AF84)*'1.4 Kenmerken'!AF133,-4)","v":90000},{"$f":"ROUND((AG84)*'1.4 Kenmerken'!AG133,-4)","v":70000}]
[null,"onvoorzien",{"$f":"ROUND((C84+C86)*'1.4 Kenmerken'!C134,-4)","v":50000},{"$f":"ROUND((D84+D86)*'1.4 Kenmerken'!D134,-4)","v":190000},{"$f":"ROUND((E84+E86)*'1.4 Kenmerken'!E134,-2)","v":19600},{"$f":"ROUND((F84+F86)*'1.4 Kenmerken'!F134,-4)","v":90000},{"$f":"ROUND((G84+G86)*'1.4 Kenmerken'!G134,-4)","v":30000},{"$f":"ROUND((H84+H86)*'1.4 Kenmerken'!H134,-4)","v":70000},{"$f":"ROUND((I84+I86)*'1.4 Kenmerken'!I134,-4)","v":80000},{"$f":"ROUND((J84+J86)*'1.4 Kenmerken'!J134,-4)","v":30000},{"$f":"ROUND((K84+K86)*'1.4 Kenmerken'!K134,-4)","v":50000},{"$f":"ROUND((L84+L86)*'1.4 Kenmerken'!L134,-4)","v":40000},{"$f":"ROUND((M84+M86)*'1.4 Kenmerken'!M134,-4)","v":50000},{"$f":"ROUND((N84+N86)*'1.4 Kenmerken'!N134,-4)","v":70000},{"$f":"ROUND((O84+O86)*'1.4 Kenmerken'!O134,-4)","v":50000},{"$f":"ROUND((P84+P86)*'1.4 Kenmerken'!P134,-4)","v":50000},{"$f":"ROUND((Q84+Q86)*'1.4 Kenmerken'!Q134,-4)","v":50000},{"$f":"ROUND((R84+R86)*'1.4 Kenmerken'!R134,-4)","v":50000},{"$f":"ROUND((S84+S86)*'1.4 Kenmerken'!S134,-4)","v":50000},{"$f":"ROUND((T84+T86)*'1.4 Kenmerken'!T134,-4)","v":50000},{"$f":"ROUND((U84+U86)*'1.4 Kenmerken'!U134,-4)","v":50000},{"$f":"ROUND((V84+V86)*'1.4 Kenmerken'!V134,-4)","v":50000},{"$f":"ROUND((W84+W86)*'1.4 Kenmerken'!W134,-4)","v":50000},{"$f":"ROUND((X84+X86)*'1.4 Kenmerken'!X134,-4)","v":50000},{"$f":"ROUND((Y84+Y86)*'1.4 Kenmerken'!Y134,-4)","v":50000},{"$f":"ROUND((Z84+Z86)*'1.4 Kenmerken'!Z134,-4)","v":50000},{"$f":"ROUND((AA84+AA86)*'1.4 Kenmerken'!AA134,-4)","v":50000},{"$f":"ROUND((AB84+AB86)*'1.4 Kenmerken'!AB134,-4)","v":50000},{"$f":"ROUND((AC84+AC86)*'1.4 Kenmerken'!AC134,-4)","v":50000},{"$f":"ROUND((AD84+AD86)*'1.4 Kenmerken'!AD134,-4)","v":50000},{"$f":"ROUND((AE84+AE86)*'1.4 Kenmerken'!AE134,-4)","v":60000},{"$f":"ROUND((AF84+AF86)*'1.4 Kenmerken'!AF134,-4)","v":70000},{"$f":"ROUND((AG84+AG86)*'1.4 Kenmerken'!AG134,-4)","v":50000}]
[null,"bijkomende kosten",{"$f":"ROUND((C84+C86+C87)*SUM('1.4 Kenmerken'!C135:C139),-4)","v":60000},{"$f":"ROUND((D84+D86+D87)*SUM('1.4 Kenmerken'!D135:D139),-4)","v":200000},{"$f":"ROUND((E84+E86+E87)*SUM('1.4 Kenmerken'!E135:E139),-2)","v":21500},{"$f":"ROUND((F84+F86+F87)*SUM('1.4 Kenmerken'!F135:F139),-4)","v":90000},{"$f":"ROUND((G84+G86+G87)*SUM('1.4 Kenmerken'!G135:G139),-4)","v":40000},{"$f":"ROUND((H84+H86+H87)*SUM('1.4 Kenmerken'!H135:H139),-4)","v":70000},{"$f":"ROUND((I84+I86+I87)*SUM('1.4 Kenmerken'!I135:I139),-4)","v":80000},{"$f":"ROUND((J84+J86+J87)*SUM('1.4 Kenmerken'!J135:J139),-4)","v":40000},{"$f":"ROUND((K84+K86+K87)*SUM('1.4 Kenmerken'!K135:K139),-4)","v":60000},{"$f":"ROUND((L84+L86+L87)*SUM('1.4 Kenmerken'!L135:L139),-4)","v":50000},{"$f":"ROUND((M84+M86+M87)*SUM('1.4 Kenmerken'!M135:M139),-4)","v":60000},{"$f":"ROUND((N84+N86+N87)*SUM('1.4 Kenmerken'!N135:N139),-4)","v":80000},{"$f":"ROUND((O84+O86+O87)*SUM('1.4 Kenmerken'!O135:O139),-4)","v":60000},{"$f":"ROUND((P84+P86+P87)*SUM('1.4 Kenmerken'!P135:P139),-4)","v":60000},{"$f":"ROUND((Q84+Q86+Q87)*SUM('1.4 Kenmerken'!Q135:Q139),-4)","v":60000},{"$f":"ROUND((R84+R86+R87)*SUM('1.4 Kenmerken'!R135:R139),-4)","v":60000},{"$f":"ROUND((S84+S86+S87)*SUM('1.4 Kenmerken'!S135:S139),-4)","v":60000},{"$f":"ROUND((T84+T86+T87)*SUM('1.4 Kenmerken'!T135:T139),-4)","v":60000},{"$f":"ROUND((U84+U86+U87)*SUM('1.4 Kenmerken'!U135:U139),-4)","v":60000},{"$f":"ROUND((V84+V86+V87)*SUM('1.4 Kenmerken'!V135:V139),-4)","v":60000},{"$f":"ROUND((W84+W86+W87)*SUM('1.4 Kenmerken'!W135:W139),-4)","v":60000},{"$f":"ROUND((X84+X86+X87)*SUM('1.4 Kenmerken'!X135:X139),-4)","v":60000},{"$f":"ROUND((Y84+Y86+Y87)*SUM('1.4 Kenmerken'!Y135:Y139),-4)","v":60000},{"$f":"ROUND((Z84+Z86+Z87)*SUM('1.4 Kenmerken'!Z135:Z139),-4)","v":60000},{"$f":"ROUND((AA84+AA86+AA87)*SUM('1.4 Kenmerken'!AA135:AA139),-4)","v":60000},{"$f":"ROUND((AB84+AB86+AB87)*SUM('1.4 Kenmerken'!AB135:AB139),-4)","v":60000},{"$f":"ROUND((AC84+AC86+AC87)*SUM('1.4 Kenmerken'!AC135:AC139),-4)","v":60000},{"$f":"ROUND((AD84+AD86+AD87)*SUM('1.4 Kenmerken'!AD135:AD139),-4)","v":60000},{"$f":"ROUND((AE84+AE86+AE87)*SUM('1.4 Kenmerken'!AE135:AE139),-4)","v":70000},{"$f":"ROUND((AF84+AF86+AF87)*SUM('1.4 Kenmerken'!AF135:AF139),-4)","v":70000},{"$f":"ROUND((AG84+AG86+AG87)*SUM('1.4 Kenmerken'!AG135:AG139),-4)","v":60000}]
[null,"financiering",{"$f":"ROUND(SUM(C84:C88)*SUM('1.4 Kenmerken'!C140:C141),-4)","v":10000},{"$f":"ROUND(SUM(D84:D88)*SUM('1.4 Kenmerken'!D140:D141),-4)","v":50000},{"$f":"ROUND(SUM(E84:E88)*SUM('1.4 Kenmerken'!E140:E141),-2)","v":5200},{"$f":"ROUND(SUM(F84:F88)*SUM('1.4 Kenmerken'!F140:F141),-4)","v":20000},{"$f":"ROUND(SUM(G84:G88)*SUM('1.4 Kenmerken'!G140:G141),-4)","v":10000},{"$f":"ROUND(SUM(H84:H88)*SUM('1.4 Kenmerken'!H140:H141),-4)","v":20000},{"$f":"ROUND(SUM(I84:I88)*SUM('1.4 Kenmerken'!I140:I141),-4)","v":20000},{"$f":"ROUND(SUM(J84:J88)*SUM('1.4 Kenmerken'!J140:J141),-4)","v":10000},{"$f":"ROUND(SUM(K84:K88)*SUM('1.4 Kenmerken'!K140:K141),-4)","v":10000},{"$f":"ROUND(SUM(L84:L88)*SUM('1.4 Kenmerken'!L140:L141),-4)","v":10000},{"$f":"ROUND(SUM(M84:M88)*SUM('1.4 Kenmerken'!M140:M141),-4)","v":10000},{"$f":"ROUND(SUM(N84:N88)*SUM('1.4 Kenmerken'!N140:N141),-4)","v":20000},{"$f":"ROUND(SUM(O84:O88)*SUM('1.4 Kenmerken'!O140:O141),-4)","v":10000},{"$f":"ROUND(SUM(P84:P88)*SUM('1.4 Kenmerken'!P140:P141),-4)","v":10000},{"$f":"ROUND(SUM(Q84:Q88)*SUM('1.4 Kenmerken'!Q140:Q141),-4)","v":10000},{"$f":"ROUND(SUM(R84:R88)*SUM('1.4 Kenmerken'!R140:R141),-4)","v":10000},{"$f":"ROUND(SUM(S84:S88)*SUM('1.4 Kenmerken'!S140:S141),-4)","v":10000},{"$f":"ROUND(SUM(T84:T88)*SUM('1.4 Kenmerken'!T140:T141),-4)","v":10000},{"$f":"ROUND(SUM(U84:U88)*SUM('1.4 Kenmerken'!U140:U141),-4)","v":10000},{"$f":"ROUND(SUM(V84:V88)*SUM('1.4 Kenmerken'!V140:V141),-4)","v":10000},{"$f":"ROUND(SUM(W84:W88)*SUM('1.4 Kenmerken'!W140:W141),-4)","v":10000},{"$f":"ROUND(SUM(X84:X88)*SUM('1.4 Kenmerken'!X140:X141),-4)","v":10000},{"$f":"ROUND(SUM(Y84:Y88)*SUM('1.4 Kenmerken'!Y140:Y141),-4)","v":10000},{"$f":"ROUND(SUM(Z84:Z88)*SUM('1.4 Kenmerken'!Z140:Z141),-4)","v":10000},{"$f":"ROUND(SUM(AA84:AA88)*SUM('1.4 Kenmerken'!AA140:AA141),-4)","v":10000},{"$f":"ROUND(SUM(AB84:AB88)*SUM('1.4 Kenmerken'!AB140:AB141),-4)","v":10000},{"$f":"ROUND(SUM(AC84:AC88)*SUM('1.4 Kenmerken'!AC140:AC141),-4)","v":10000},{"$f":"ROUND(SUM(AD84:AD88)*SUM('1.4 Kenmerken'!AD140:AD141),-4)","v":10000},{"$f":"ROUND(SUM(AE84:AE88)*SUM('1.4 Kenmerken'!AE140:AE141),-4)","v":20000},{"$f":"ROUND(SUM(AF84:AF88)*SUM('1.4 Kenmerken'!AF140:AF141),-4)","v":20000},{"$f":"ROUND(SUM(AG84:AG88)*SUM('1.4 Kenmerken'!AG140:AG141),-4)","v":10000}]
[null,"CAPEX aquathermie",{"$f":"ROUND((SUM(C84:C89)),-4)","v":650000},2290000,240000,1050000,410000,820000,940000,400000,650000,510000,660000,880000,650000,650000,650000,650000,650000,650000,650000,650000,650000,650000,650000,660000,640000,650000,650000,650000,760000,830000,{"$f":"ROUND((SUM(AG84:AG89)),-4)","v":650000}]
[null,null,{"$f":"C90/('1.4 Kenmerken'!C8*1000)","v":130},{"$f":"D90/('1.4 Kenmerken'!D8*1000)","v":114.5},{"$f":"E90/('1.4 Kenmerken'!E8*1000)","v":240},{"$f":"F90/('1.4 Kenmerken'!F8*1000)","v":210},{"$f":"G90/('1.4 Kenmerken'!G8*1000)","v":82},{"$f":"H90/('1.4 Kenmerken'!H8*1000)","v":164},{"$f":"I90/('1.4 Kenmerken'!I8*1000)","v":188},{"$f":"J90/('1.4 Kenmerken'!J8*1000)","v":80},{"$f":"K90/('1.4 Kenmerken'!K8*1000)","v":130},{"$f":"L90/('1.4 Kenmerken'!L8*1000)","v":102},{"$f":"M90/('1.4 Kenmerken'!M8*1000)","v":132},{"$f":"N90/('1.4 Kenmerken'!N8*1000)","v":176},{"$f":"O90/('1.4 Kenmerken'!O8*1000)","v":130},{"$f":"P90/('1.4 Kenmerken'!P8*1000)","v":130},{"$f":"Q90/('1.4 Kenmerken'!Q8*1000)","v":130},{"$f":"R90/('1.4 Kenmerken'!R8*1000)","v":130},{"$f":"S90/('1.4 Kenmerken'!S8*1000)","v":130},{"$f":"T90/('1.4 Kenmerken'!T8*1000)","v":130},{"$f":"U90/('1.4 Kenmerken'!U8*1000)","v":130},{"$f":"V90/('1.4 Kenmerken'!V8*1000)","v":130},{"$f":"W90/('1.4 Kenmerken'!W8*1000)","v":130},{"$f":"X90/('1.4 Kenmerken'!X8*1000)","v":130},{"$f":"Y90/('1.4 Kenmerken'!Y8*1000)","v":130},{"$f":"Z90/('1.4 Kenmerken'!Z8*1000)","v":132},{"$f":"AA90/('1.4 Kenmerken'!AA8*1000)","v":128},{"$f":"AB90/('1.4 Kenmerken'!AB8*1000)","v":130},{"$f":"AC90/('1.4 Kenmerken'!AC8*1000)","v":130},{"$f":"AD90/('1.4 Kenmerken'!AD8*1000)","v":130},{"$f":"AE90/('1.4 Kenmerken'!AE8*1000)","v":152},{"$f":"AF90/('1.4 Kenmerken'!AF8*1000)","v":166},{"$f":"AG90/('1.4 Kenmerken'!AG8*1000)","v":130}]
[]
[null,{"$f":"B57","v":"financiering"},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,"Herinvestering",0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,"Afschrijfkosten gemiddeld",{"$f":"((C90-C89)/C93+((C90-C89)*'2.6 Business case'!$T$7*C94)/C93)/2","v":12154.579777602041},{"$f":"((D90-D89)/D93+((D90-D89)*'2.6 Business case'!$T$7*D94)/D93)/2","v":42541.029221607147},{"$f":"((E90-E89)/E93+((E90-E89)*'2.6 Business case'!$T$7*E94)/E93)/2","v":4459.211455907749},{"$f":"((F90-F89)/F93+((F90-F89)*'2.6 Business case'!$T$7*F94)/F93)/2","v":19561.276829578284},{"$f":"((G90-G89)/G93+((G90-G89)*'2.6 Business case'!$T$7*G94)/G93)/2","v":7596.6123610012755},{"$f":"((H90-H89)/H93+((H90-H89)*'2.6 Business case'!$T$7*H94)/H93)/2","v":15193.224722002551},{"$f":"((I90-I89)/I93+((I90-I89)*'2.6 Business case'!$T$7*I94)/I93)/2","v":17472.208430302933},{"$f":"((J90-J89)/J93+((J90-J89)*'2.6 Business case'!$T$7*J94)/J93)/2","v":7406.6970519762435},{"$f":"((K90-K89)/K93+((K90-K89)*'2.6 Business case'!$T$7*K94)/K93)/2","v":12154.579777602041},{"$f":"((L90-L89)/L93+((L90-L89)*'2.6 Business case'!$T$7*L94)/L93)/2","v":9495.7654512515946},{"$f":"((M90-M89)/M93+((M90-M89)*'2.6 Business case'!$T$7*M94)/M93)/2","v":12344.495086627074},{"$f":"((N90-N89)/N93+((N90-N89)*'2.6 Business case'!$T$7*N94)/N93)/2","v":16332.716576152743},{"$f":"((O90-O89)/O93+((O90-O89)*'2.6 Business case'!$T$7*O94)/O93)/2","v":12154.579777602041},{"$f":"((P90-P89)/P93+((P90-P89)*'2.6 Business case'!$T$7*P94)/P93)/2","v":12154.579777602041},{"$f":"((Q90-Q89)/Q93+((Q90-Q89)*'2.6 Business case'!$T$7*Q94)/Q93)/2","v":12154.579777602041},{"$f":"((R90-R89)/R93+((R90-R89)*'2.6 Business case'!$T$7*R94)/R93)/2","v":12154.579777602041},{"$f":"((S90-S89)/S93+((S90-S89)*'2.6 Business case'!$T$7*S94)/S93)/2","v":12154.579777602041},{"$f":"((T90-T89)/T93+((T90-T89)*'2.6 Business case'!$T$7*T94)/T93)/2","v":12154.579777602041},{"$f":"((U90-U89)/U93+((U90-U89)*'2.6 Business case'!$T$7*U94)/U93)/2","v":12154.579777602041},{"$f":"((V90-V89)/V93+((V90-V89)*'2.6 Business case'!$T$7*V94)/V93)/2","v":12154.579777602041},{"$f":"((W90-W89)/W93+((W90-W89)*'2.6 Business case'!$T$7*W94)/W93)/2","v":12154.579777602041},{"$f":"((X90-X89)/X93+((X90-X89)*'2.6 Business case'!$T$7*X94)/X93)/2","v":12154.579777602041},{"$f":"((Y90-Y89)/Y93+((Y90-Y89)*'2.6 Business case'!$T$7*Y94)/Y93)/2","v":12154.579777602041},{"$f":"((Z90-Z89)/Z93+((Z90-Z89)*'2.6 Business case'!$T$7*Z94)/Z93)/2","v":12344.495086627074},{"$f":"((AA90-AA89)/AA93+((AA90-AA89)*'2.6 Business case'!$T$7*AA94)/AA93)/2","v":11964.664468577008},{"$f":"((AB90-AB89)/AB93+((AB90-AB89)*'2.6 Business case'!$T$7*AB94)/AB93)/2","v":12154.579777602041},{"$f":"((AC90-AC89)/AC93+((AC90-AC89)*'2.6 Business case'!$T$7*AC94)/AC93)/2","v":12154.579777602041},{"$f":"((AD90-AD89)/AD93+((AD90-AD89)*'2.6 Business case'!$T$7*AD94)/AD93)/2","v":12154.579777602041},{"$f":"((AE90-AE89)/AE93+((AE90-AE89)*'2.6 Business case'!$T$7*AE94)/AE93)/2","v":14053.732867852361},{"$f":"((AF90-AF89)/AF93+((AF90-AF89)*'2.6 Business case'!$T$7*AF94)/AF93)/2","v":15383.140031027582},{"$f":"((AG90-AG89)/AG93+((AG90-AG89)*'2.6 Business case'!$T$7*AG94)/AG93)/2","v":12154.579777602041}]
[]
[null,"WKO"]
[null,"CAPEX bronnen subtotaal",{"$f":"ROUND('1.4 Kenmerken'!C119*'1.4 Kenmerken'!C66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!D119*'1.4 Kenmerken'!D66,-4)","v":2750000},{"$f":"ROUND('1.4 Kenmerken'!E119*'1.4 Kenmerken'!E66,-4)","v":230000},{"$f":"ROUND('1.4 Kenmerken'!F119*'1.4 Kenmerken'!F66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!G119*'1.4 Kenmerken'!G66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!H119*'1.4 Kenmerken'!H66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!I119*'1.4 Kenmerken'!I66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!J119*'1.4 Kenmerken'!J66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!K119*'1.4 Kenmerken'!K66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!L119*'1.4 Kenmerken'!L66,-4)","v":490000},{"$f":"ROUND('1.4 Kenmerken'!M119*'1.4 Kenmerken'!M66,-4)","v":1000000},{"$f":"ROUND('1.4 Kenmerken'!N119*'1.4 Kenmerken'!N66,-4)","v":0},{"$f":"ROUND('1.4 Kenmerken'!O119*'1.4 Kenmerken'!O66,-4)","v":320000},{"$f":"ROUND('1.4 Kenmerken'!P119*'1.4 Kenmerken'!P66,-4)","v":1090000},{"$f":"ROUND('1.4 Kenmerken'!Q119*'1.4 Kenmerken'!Q66,-4)","v":860000},{"$f":"ROUND('1.4 Kenmerken'!R119*'1.4 Kenmerken'!R66,-4)","v":650000},{"$f":"ROUND('1.4 Kenmerken'!S119*'1.4 Kenmerken'!S66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!T119*'1.4 Kenmerken'!T66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!U119*'1.4 Kenmerken'!U66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!V119*'1.4 Kenmerken'!V66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!W119*'1.4 Kenmerken'!W66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!X119*'1.4 Kenmerken'!X66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!Y119*'1.4 Kenmerken'!Y66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!Z119*'1.4 Kenmerken'!Z66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!AA119*'1.4 Kenmerken'!AA66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!AB119*'1.4 Kenmerken'!AB66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!AC119*'1.4 Kenmerken'!AC66,-4)","v":750000},{"$f":"ROUND('1.4 Kenmerken'!AD119*'1.4 Kenmerken'!AD66,-4)","v":0},{"$f":"ROUND('1.4 Kenmerken'!AE119*'1.4 Kenmerken'!AE66,-4)","v":900000},{"$f":"ROUND('1.4 Kenmerken'!AF119*'1.4 Kenmerken'!AF66,-4)","v":2240000},{"$f":"ROUND('1.4 Kenmerken'!AG119*'1.4 Kenmerken'!AG66,-4)","v":750000}]
[]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C98)*'1.4 Kenmerken'!C133,-4)","v":110000},{"$f":"ROUND((D98)*'1.4 Kenmerken'!D133,-4)","v":410000},{"$f":"ROUND((E98)*'1.4 Kenmerken'!E133,-4)","v":30000},{"$f":"ROUND((F98)*'1.4 Kenmerken'!F133,-4)","v":110000},{"$f":"ROUND((G98)*'1.4 Kenmerken'!G133,-4)","v":110000},{"$f":"ROUND((H98)*'1.4 Kenmerken'!H133,-4)","v":110000},{"$f":"ROUND((I98)*'1.4 Kenmerken'!I133,-4)","v":110000},{"$f":"ROUND((J98)*'1.4 Kenmerken'!J133,-4)","v":110000},{"$f":"ROUND((K98)*'1.4 Kenmerken'!K133,-4)","v":110000},{"$f":"ROUND((L98)*'1.4 Kenmerken'!L133,-4)","v":70000},{"$f":"ROUND((M98)*'1.4 Kenmerken'!M133,-4)","v":150000},{"$f":"ROUND((N98)*'1.4 Kenmerken'!N133,-4)","v":0},{"$f":"ROUND((O98)*'1.4 Kenmerken'!O133,-4)","v":50000},{"$f":"ROUND((P98)*'1.4 Kenmerken'!P133,-4)","v":160000},{"$f":"ROUND((Q98)*'1.4 Kenmerken'!Q133,-4)","v":130000},{"$f":"ROUND((R98)*'1.4 Kenmerken'!R133,-4)","v":100000},{"$f":"ROUND((S98)*'1.4 Kenmerken'!S133,-4)","v":110000},{"$f":"ROUND((T98)*'1.4 Kenmerken'!T133,-4)","v":110000},{"$f":"ROUND((U98)*'1.4 Kenmerken'!U133,-4)","v":110000},{"$f":"ROUND((V98)*'1.4 Kenmerken'!V133,-4)","v":110000},{"$f":"ROUND((W98)*'1.4 Kenmerken'!W133,-4)","v":110000},{"$f":"ROUND((X98)*'1.4 Kenmerken'!X133,-4)","v":110000},{"$f":"ROUND((Y98)*'1.4 Kenmerken'!Y133,-4)","v":110000},{"$f":"ROUND((Z98)*'1.4 Kenmerken'!Z133,-4)","v":130000},{"$f":"ROUND((AA98)*'1.4 Kenmerken'!AA133,-4)","v":90000},{"$f":"ROUND((AB98)*'1.4 Kenmerken'!AB133,-4)","v":110000},{"$f":"ROUND((AC98)*'1.4 Kenmerken'!AC133,-4)","v":110000},{"$f":"ROUND((AD98)*'1.4 Kenmerken'!AD133,-4)","v":0},{"$f":"ROUND((AE98)*'1.4 Kenmerken'!AE133,-4)","v":140000},{"$f":"ROUND((AF98)*'1.4 Kenmerken'!AF133,-4)","v":340000},{"$f":"ROUND((AG98)*'1.4 Kenmerken'!AG133,-4)","v":110000}]
[null,"onvoorzien",{"$f":"ROUND((C98+C100)*'1.4 Kenmerken'!C134,-4)","v":90000},{"$f":"ROUND((D98+D100)*'1.4 Kenmerken'!D134,-4)","v":320000},{"$f":"ROUND((E98+E100)*'1.4 Kenmerken'!E134,-4)","v":30000},{"$f":"ROUND((F98+F100)*'1.4 Kenmerken'!F134,-4)","v":90000},{"$f":"ROUND((G98+G100)*'1.4 Kenmerken'!G134,-4)","v":90000},{"$f":"ROUND((H98+H100)*'1.4 Kenmerken'!H134,-4)","v":90000},{"$f":"ROUND((I98+I100)*'1.4 Kenmerken'!I134,-4)","v":90000},{"$f":"ROUND((J98+J100)*'1.4 Kenmerken'!J134,-4)","v":90000},{"$f":"ROUND((K98+K100)*'1.4 Kenmerken'!K134,-4)","v":90000},{"$f":"ROUND((L98+L100)*'1.4 Kenmerken'!L134,-4)","v":60000},{"$f":"ROUND((M98+M100)*'1.4 Kenmerken'!M134,-4)","v":120000},{"$f":"ROUND((N98+N100)*'1.4 Kenmerken'!N134,-4)","v":0},{"$f":"ROUND((O98+O100)*'1.4 Kenmerken'!O134,-4)","v":40000},{"$f":"ROUND((P98+P100)*'1.4 Kenmerken'!P134,-4)","v":130000},{"$f":"ROUND((Q98+Q100)*'1.4 Kenmerken'!Q134,-4)","v":100000},{"$f":"ROUND((R98+R100)*'1.4 Kenmerken'!R134,-4)","v":80000},{"$f":"ROUND((S98+S100)*'1.4 Kenmerken'!S134,-4)","v":90000},{"$f":"ROUND((T98+T100)*'1.4 Kenmerken'!T134,-4)","v":90000},{"$f":"ROUND((U98+U100)*'1.4 Kenmerken'!U134,-4)","v":90000},{"$f":"ROUND((V98+V100)*'1.4 Kenmerken'!V134,-4)","v":90000},{"$f":"ROUND((W98+W100)*'1.4 Kenmerken'!W134,-4)","v":90000},{"$f":"ROUND((X98+X100)*'1.4 Kenmerken'!X134,-4)","v":90000},{"$f":"ROUND((Y98+Y100)*'1.4 Kenmerken'!Y134,-4)","v":90000},{"$f":"ROUND((Z98+Z100)*'1.4 Kenmerken'!Z134,-4)","v":90000},{"$f":"ROUND((AA98+AA100)*'1.4 Kenmerken'!AA134,-4)","v":80000},{"$f":"ROUND((AB98+AB100)*'1.4 Kenmerken'!AB134,-4)","v":90000},{"$f":"ROUND((AC98+AC100)*'1.4 Kenmerken'!AC134,-4)","v":90000},{"$f":"ROUND((AD98+AD100)*'1.4 Kenmerken'!AD134,-4)","v":0},{"$f":"ROUND((AE98+AE100)*'1.4 Kenmerken'!AE134,-4)","v":100000},{"$f":"ROUND((AF98+AF100)*'1.4 Kenmerken'!AF134,-4)","v":260000},{"$f":"ROUND((AG98+AG100)*'1.4 Kenmerken'!AG134,-4)","v":90000}]
[null,"bijkomende kosten",{"$f":"ROUND((C98+C100+C101)*SUM('1.4 Kenmerken'!C135:C139),-4)","v":100000},{"$f":"ROUND((D98+D100+D101)*SUM('1.4 Kenmerken'!D135:D139),-4)","v":350000},{"$f":"ROUND((E98+E100+E101)*SUM('1.4 Kenmerken'!E135:E139),-4)","v":30000},{"$f":"ROUND((F98+F100+F101)*SUM('1.4 Kenmerken'!F135:F139),-4)","v":100000},{"$f":"ROUND((G98+G100+G101)*SUM('1.4 Kenmerken'!G135:G139),-4)","v":100000},{"$f":"ROUND((H98+H100+H101)*SUM('1.4 Kenmerken'!H135:H139),-4)","v":100000},{"$f":"ROUND((I98+I100+I101)*SUM('1.4 Kenmerken'!I135:I139),-4)","v":100000},{"$f":"ROUND((J98+J100+J101)*SUM('1.4 Kenmerken'!J135:J139),-4)","v":100000},{"$f":"ROUND((K98+K100+K101)*SUM('1.4 Kenmerken'!K135:K139),-4)","v":100000},{"$f":"ROUND((L98+L100+L101)*SUM('1.4 Kenmerken'!L135:L139),-4)","v":60000},{"$f":"ROUND((M98+M100+M101)*SUM('1.4 Kenmerken'!M135:M139),-4)","v":130000},{"$f":"ROUND((N98+N100+N101)*SUM('1.4 Kenmerken'!N135:N139),-4)","v":0},{"$f":"ROUND((O98+O100+O101)*SUM('1.4 Kenmerken'!O135:O139),-4)","v":40000},{"$f":"ROUND((P98+P100+P101)*SUM('1.4 Kenmerken'!P135:P139),-4)","v":140000},{"$f":"ROUND((Q98+Q100+Q101)*SUM('1.4 Kenmerken'!Q135:Q139),-4)","v":110000},{"$f":"ROUND((R98+R100+R101)*SUM('1.4 Kenmerken'!R135:R139),-4)","v":80000},{"$f":"ROUND((S98+S100+S101)*SUM('1.4 Kenmerken'!S135:S139),-4)","v":100000},{"$f":"ROUND((T98+T100+T101)*SUM('1.4 Kenmerken'!T135:T139),-4)","v":100000},{"$f":"ROUND((U98+U100+U101)*SUM('1.4 Kenmerken'!U135:U139),-4)","v":100000},{"$f":"ROUND((V98+V100+V101)*SUM('1.4 Kenmerken'!V135:V139),-4)","v":100000},{"$f":"ROUND((W98+W100+W101)*SUM('1.4 Kenmerken'!W135:W139),-4)","v":100000},{"$f":"ROUND((X98+X100+X101)*SUM('1.4 Kenmerken'!X135:X139),-4)","v":100000},{"$f":"ROUND((Y98+Y100+Y101)*SUM('1.4 Kenmerken'!Y135:Y139),-4)","v":100000},{"$f":"ROUND((Z98+Z100+Z101)*SUM('1.4 Kenmerken'!Z135:Z139),-4)","v":100000},{"$f":"ROUND((AA98+AA100+AA101)*SUM('1.4 Kenmerken'!AA135:AA139),-4)","v":90000},{"$f":"ROUND((AB98+AB100+AB101)*SUM('1.4 Kenmerken'!AB135:AB139),-4)","v":100000},{"$f":"ROUND((AC98+AC100+AC101)*SUM('1.4 Kenmerken'!AC135:AC139),-4)","v":100000},{"$f":"ROUND((AD98+AD100+AD101)*SUM('1.4 Kenmerken'!AD135:AD139),-4)","v":0},{"$f":"ROUND((AE98+AE100+AE101)*SUM('1.4 Kenmerken'!AE135:AE139),-4)","v":110000},{"$f":"ROUND((AF98+AF100+AF101)*SUM('1.4 Kenmerken'!AF135:AF139),-4)","v":280000},{"$f":"ROUND((AG98+AG100+AG101)*SUM('1.4 Kenmerken'!AG135:AG139),-4)","v":100000}]
[null,"financiering",{"$f":"ROUND(SUM(C98:C102)*SUM('1.4 Kenmerken'!C140:C141),-4)","v":20000},{"$f":"ROUND(SUM(D98:D102)*SUM('1.4 Kenmerken'!D140:D141),-4)","v":80000},{"$f":"ROUND(SUM(E98:E102)*SUM('1.4 Kenmerken'!E140:E141),-4)","v":10000},{"$f":"ROUND(SUM(F98:F102)*SUM('1.4 Kenmerken'!F140:F141),-4)","v":20000},{"$f":"ROUND(SUM(G98:G102)*SUM('1.4 Kenmerken'!G140:G141),-4)","v":20000},{"$f":"ROUND(SUM(H98:H102)*SUM('1.4 Kenmerken'!H140:H141),-4)","v":20000},{"$f":"ROUND(SUM(I98:I102)*SUM('1.4 Kenmerken'!I140:I141),-4)","v":20000},{"$f":"ROUND(SUM(J98:J102)*SUM('1.4 Kenmerken'!J140:J141),-4)","v":20000},{"$f":"ROUND(SUM(K98:K102)*SUM('1.4 Kenmerken'!K140:K141),-4)","v":20000},{"$f":"ROUND(SUM(L98:L102)*SUM('1.4 Kenmerken'!L140:L141),-4)","v":10000},{"$f":"ROUND(SUM(M98:M102)*SUM('1.4 Kenmerken'!M140:M141),-4)","v":30000},{"$f":"ROUND(SUM(N98:N102)*SUM('1.4 Kenmerken'!N140:N141),-4)","v":0},{"$f":"ROUND(SUM(O98:O102)*SUM('1.4 Kenmerken'!O140:O141),-4)","v":10000},{"$f":"ROUND(SUM(P98:P102)*SUM('1.4 Kenmerken'!P140:P141),-4)","v":30000},{"$f":"ROUND(SUM(Q98:Q102)*SUM('1.4 Kenmerken'!Q140:Q141),-4)","v":30000},{"$f":"ROUND(SUM(R98:R102)*SUM('1.4 Kenmerken'!R140:R141),-4)","v":20000},{"$f":"ROUND(SUM(S98:S102)*SUM('1.4 Kenmerken'!S140:S141),-4)","v":20000},{"$f":"ROUND(SUM(T98:T102)*SUM('1.4 Kenmerken'!T140:T141),-4)","v":20000},{"$f":"ROUND(SUM(U98:U102)*SUM('1.4 Kenmerken'!U140:U141),-4)","v":20000},{"$f":"ROUND(SUM(V98:V102)*SUM('1.4 Kenmerken'!V140:V141),-4)","v":20000},{"$f":"ROUND(SUM(W98:W102)*SUM('1.4 Kenmerken'!W140:W141),-4)","v":20000},{"$f":"ROUND(SUM(X98:X102)*SUM('1.4 Kenmerken'!X140:X141),-4)","v":20000},{"$f":"ROUND(SUM(Y98:Y102)*SUM('1.4 Kenmerken'!Y140:Y141),-4)","v":20000},{"$f":"ROUND(SUM(Z98:Z102)*SUM('1.4 Kenmerken'!Z140:Z141),-4)","v":20000},{"$f":"ROUND(SUM(AA98:AA102)*SUM('1.4 Kenmerken'!AA140:AA141),-4)","v":20000},{"$f":"ROUND(SUM(AB98:AB102)*SUM('1.4 Kenmerken'!AB140:AB141),-4)","v":20000},{"$f":"ROUND(SUM(AC98:AC102)*SUM('1.4 Kenmerken'!AC140:AC141),-4)","v":20000},{"$f":"ROUND(SUM(AD98:AD102)*SUM('1.4 Kenmerken'!AD140:AD141),-4)","v":0},{"$f":"ROUND(SUM(AE98:AE102)*SUM('1.4 Kenmerken'!AE140:AE141),-4)","v":30000},{"$f":"ROUND(SUM(AF98:AF102)*SUM('1.4 Kenmerken'!AF140:AF141),-4)","v":70000},{"$f":"ROUND(SUM(AG98:AG102)*SUM('1.4 Kenmerken'!AG140:AG141),-4)","v":20000}]
[null,"CAPEX WKO",{"$f":"ROUND((SUM(C98:C103)),-5)","v":1100000},{"$f":"ROUND((SUM(D98:D103)),-5)","v":3900000},300000,1100000,1100000,1100000,1100000,1100000,1100000,{"$f":"ROUND((SUM(L98:L103)),-5)","v":700000},1400000,{"$f":"ROUND((SUM(N98:N103)),-5)","v":0},{"$f":"ROUND((SUM(O98:O103)),-5)","v":500000},1600000,1200000,900000,1100000,1100000,1100000,1100000,1100000,1100000,1100000,1100000,1000000,{"$f":"ROUND((SUM(AB98:AB103)),-5)","v":1100000},{"$f":"ROUND((SUM(AC98:AC103)),-5)","v":1100000},0,1300000,{"$f":"ROUND((SUM(AF98:AF103)),-5)","v":3200000},{"$f":"ROUND((SUM(AG98:AG103)),-5)","v":1100000}]
[null,null,{"$f":"C104/('1.4 Kenmerken'!C8*1000)","v":220},{"$f":"D104/('1.4 Kenmerken'!D8*1000)","v":195},{"$f":"E104/('1.4 Kenmerken'!E8*1000)","v":300},{"$f":"F104/('1.4 Kenmerken'!F8*1000)","v":220},{"$f":"G104/('1.4 Kenmerken'!G8*1000)","v":220},{"$f":"H104/('1.4 Kenmerken'!H8*1000)","v":220},{"$f":"I104/('1.4 Kenmerken'!I8*1000)","v":220},{"$f":"J104/('1.4 Kenmerken'!J8*1000)","v":220},{"$f":"K104/('1.4 Kenmerken'!K8*1000)","v":220},{"$f":"L104/('1.4 Kenmerken'!L8*1000)","v":140},{"$f":"M104/('1.4 Kenmerken'!M8*1000)","v":280},{"$f":"N104/('1.4 Kenmerken'!N8*1000)","v":0},{"$f":"O104/('1.4 Kenmerken'!O8*1000)","v":100},{"$f":"P104/('1.4 Kenmerken'!P8*1000)","v":320},{"$f":"Q104/('1.4 Kenmerken'!Q8*1000)","v":240},{"$f":"R104/('1.4 Kenmerken'!R8*1000)","v":180},{"$f":"S104/('1.4 Kenmerken'!S8*1000)","v":220},{"$f":"T104/('1.4 Kenmerken'!T8*1000)","v":220},{"$f":"U104/('1.4 Kenmerken'!U8*1000)","v":220},{"$f":"V104/('1.4 Kenmerken'!V8*1000)","v":220},{"$f":"W104/('1.4 Kenmerken'!W8*1000)","v":220},{"$f":"X104/('1.4 Kenmerken'!X8*1000)","v":220},{"$f":"Y104/('1.4 Kenmerken'!Y8*1000)","v":220},{"$f":"Z104/('1.4 Kenmerken'!Z8*1000)","v":220},{"$f":"AA104/('1.4 Kenmerken'!AA8*1000)","v":200},{"$f":"AB104/('1.4 Kenmerken'!AB8*1000)","v":220},{"$f":"AC104/('1.4 Kenmerken'!AC8*1000)","v":220},{"$f":"AD104/('1.4 Kenmerken'!AD8*1000)","v":0},{"$f":"AE104/('1.4 Kenmerken'!AE8*1000)","v":260},{"$f":"AF104/('1.4 Kenmerken'!AF8*1000)","v":640},{"$f":"AG104/('1.4 Kenmerken'!AG8*1000)","v":220}]
[]
[null,{"$f":"B43","v":"Afschrijvingstermijn "},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,31,32,33,33,34,30]
[null,"Afschrijfkosten gemiddeld",{"$f":"(C104-C103)/C107","v":36000},{"$f":"(D104-D103)/D107","v":127333.33333333333},9666.6666666666661,36000,36000,36000,36000,36000,36000,{"$f":"(L104-L103)/L107","v":23000},45666.666666666664,{"$f":"(N104-N103)/N107","v":0},{"$f":"(O104-O103)/O107","v":16333.333333333334},52333.333333333336,39000,29333.333333333332,36000,36000,36000,36000,36000,36000,36000,36000,32666.666666666668,{"$f":"(AB104-AB103)/AB107","v":34838.709677419356},{"$f":"(AC104-AC103)/AC107","v":33750},0,38484.848484848488,{"$f":"(AF104-AF103)/AF107","v":92058.823529411762},{"$f":"(AG104-AG103)/AG107","v":36000}]
[]
[null,"E-/gas-ketels in energiecentral"]
[null,"CAPEX E-/gas-ketel",{"$f":"'1.4 Kenmerken'!C120*'1.4 Kenmerken'!C100*1000","v":125000},{"$f":"'1.4 Kenmerken'!D120*'1.4 Kenmerken'!D100*1000","v":500000},{"$f":"'1.4 Kenmerken'!E120*'1.4 Kenmerken'!E100*1000","v":25000},{"$f":"'1.4 Kenmerken'!F120*'1.4 Kenmerken'!F100*1000","v":125000},{"$f":"'1.4 Kenmerken'!G120*'1.4 Kenmerken'!G100*1000","v":125000},{"$f":"'1.4 Kenmerken'!H120*'1.4 Kenmerken'!H100*1000","v":125000},{"$f":"'1.4 Kenmerken'!I120*'1.4 Kenmerken'!I100*1000","v":125000},{"$f":"'1.4 Kenmerken'!J120*'1.4 Kenmerken'!J100*1000","v":125000},{"$f":"'1.4 Kenmerken'!K120*'1.4 Kenmerken'!K100*1000","v":125000},{"$f":"'1.4 Kenmerken'!L120*'1.4 Kenmerken'!L100*1000","v":175000},{"$f":"'1.4 Kenmerken'!M120*'1.4 Kenmerken'!M100*1000","v":75000},{"$f":"'1.4 Kenmerken'!N120*'1.4 Kenmerken'!N100*1000","v":125000},{"$f":"'1.4 Kenmerken'!O120*'1.4 Kenmerken'!O100*1000","v":125000},{"$f":"'1.4 Kenmerken'!P120*'1.4 Kenmerken'!P100*1000","v":125000},{"$f":"'1.4 Kenmerken'!Q120*'1.4 Kenmerken'!Q100*1000","v":125000},{"$f":"'1.4 Kenmerken'!R120*'1.4 Kenmerken'!R100*1000","v":125000},{"$f":"'1.4 Kenmerken'!S120*'1.4 Kenmerken'!S100*1000","v":125000},{"$f":"'1.4 Kenmerken'!T120*'1.4 Kenmerken'!T100*1000","v":125000},{"$f":"'1.4 Kenmerken'!U120*'1.4 Kenmerken'!U100*1000","v":125000},{"$f":"'1.4 Kenmerken'!V120*'1.4 Kenmerken'!V100*1000","v":125000},{"$f":"'1.4 Kenmerken'!W120*'1.4 Kenmerken'!W100*1000","v":125000},{"$f":"'1.4 Kenmerken'!X120*'1.4 Kenmerken'!X100*1000","v":125000},{"$f":"'1.4 Kenmerken'!Y120*'1.4 Kenmerken'!Y100*1000","v":125000},{"$f":"'1.4 Kenmerken'!Z120*'1.4 Kenmerken'!Z100*1000","v":125000},{"$f":"'1.4 Kenmerken'!AA120*'1.4 Kenmerken'!AA100*1000","v":125000},{"$f":"'1.4 Kenmerken'!AB120*'1.4 Kenmerken'!AB100*1000","v":125000},{"$f":"'1.4 Kenmerken'!AC120*'1.4 Kenmerken'!AC100*1000","v":125000},{"$f":"'1.4 Kenmerken'!AD120*'1.4 Kenmerken'!AD100*1000","v":125000},{"$f":"'1.4 Kenmerken'!AE120*'1.4 Kenmerken'!AE100*1000","v":125000},{"$f":"'1.4 Kenmerken'!AF120*'1.4 Kenmerken'!AF100*1000","v":0},{"$f":"'1.4 Kenmerken'!AG120*'1.4 Kenmerken'!AG100*1000","v":125000}]
[null,"CAPEX bouwkundig",{"$f":"'1.4 Kenmerken'!C103*'1.4 Kenmerken'!C121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!D103*'1.4 Kenmerken'!D121","v":550000},{"$f":"'1.4 Kenmerken'!E103*'1.4 Kenmerken'!E121","v":55000},{"$f":"'1.4 Kenmerken'!F103*'1.4 Kenmerken'!F121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!G103*'1.4 Kenmerken'!G121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!H103*'1.4 Kenmerken'!H121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!I103*'1.4 Kenmerken'!I121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!J103*'1.4 Kenmerken'!J121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!K103*'1.4 Kenmerken'!K121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!L103*'1.4 Kenmerken'!L121","v":230999.99999999997},{"$f":"'1.4 Kenmerken'!M103*'1.4 Kenmerken'!M121","v":44000},{"$f":"'1.4 Kenmerken'!N103*'1.4 Kenmerken'!N121","v":128333.33333333333},{"$f":"'1.4 Kenmerken'!O103*'1.4 Kenmerken'!O121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!P103*'1.4 Kenmerken'!P121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!Q103*'1.4 Kenmerken'!Q121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!R103*'1.4 Kenmerken'!R121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!S103*'1.4 Kenmerken'!S121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!T103*'1.4 Kenmerken'!T121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!U103*'1.4 Kenmerken'!U121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!V103*'1.4 Kenmerken'!V121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!W103*'1.4 Kenmerken'!W121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!X103*'1.4 Kenmerken'!X121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!Y103*'1.4 Kenmerken'!Y121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!Z103*'1.4 Kenmerken'!Z121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!AA103*'1.4 Kenmerken'!AA121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!AB103*'1.4 Kenmerken'!AB121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!AC103*'1.4 Kenmerken'!AC121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!AD103*'1.4 Kenmerken'!AD121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!AE103*'1.4 Kenmerken'!AE121","v":146666.66666666666},{"$f":"'1.4 Kenmerken'!AF103*'1.4 Kenmerken'!AF121","v":-18333.333333333339},{"$f":"'1.4 Kenmerken'!AG103*'1.4 Kenmerken'!AG121","v":146666.66666666666}]
[null,"CAPEX elektra aansluiting",{"$f":"ROUND((('1.4 Kenmerken'!C100/0.85)*'1.4 Kenmerken'!C122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!D100/0.85)*'1.4 Kenmerken'!D122*1000),-4)","v":1290000},{"$f":"ROUND((('1.4 Kenmerken'!E100/0.85)*'1.4 Kenmerken'!E122*1000),-4)","v":60000},{"$f":"ROUND((('1.4 Kenmerken'!F100/0.85)*'1.4 Kenmerken'!F122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!G100/0.85)*'1.4 Kenmerken'!G122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!H100/0.85)*'1.4 Kenmerken'!H122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!I100/0.85)*'1.4 Kenmerken'!I122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!J100/0.85)*'1.4 Kenmerken'!J122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!K100/0.85)*'1.4 Kenmerken'!K122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!L100/0.85)*'1.4 Kenmerken'!L122*1000),-4)","v":450000},{"$f":"ROUND((('1.4 Kenmerken'!M100/0.85)*'1.4 Kenmerken'!M122*1000),-4)","v":190000},{"$f":"ROUND((('1.4 Kenmerken'!N100/0.85)*'1.4 Kenmerken'!N122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!O100/0.85)*'1.4 Kenmerken'!O122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!P100/0.85)*'1.4 Kenmerken'!P122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!Q100/0.85)*'1.4 Kenmerken'!Q122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!R100/0.85)*'1.4 Kenmerken'!R122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!S100/0.85)*'1.4 Kenmerken'!S122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!T100/0.85)*'1.4 Kenmerken'!T122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!U100/0.85)*'1.4 Kenmerken'!U122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!V100/0.85)*'1.4 Kenmerken'!V122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!W100/0.85)*'1.4 Kenmerken'!W122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!X100/0.85)*'1.4 Kenmerken'!X122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!Y100/0.85)*'1.4 Kenmerken'!Y122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!Z100/0.85)*'1.4 Kenmerken'!Z122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!AA100/0.85)*'1.4 Kenmerken'!AA122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!AB100/0.85)*'1.4 Kenmerken'!AB122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!AC100/0.85)*'1.4 Kenmerken'!AC122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!AD100/0.85)*'1.4 Kenmerken'!AD122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!AE100/0.85)*'1.4 Kenmerken'!AE122*1000),-4)","v":320000},{"$f":"ROUND((('1.4 Kenmerken'!AF100/0.85)*'1.4 Kenmerken'!AF122*1000),-4)","v":0},{"$f":"ROUND((('1.4 Kenmerken'!AG100/0.85)*'1.4 Kenmerken'!AG122*1000),-4)","v":320000}]
[null,"CAPEX overige elektra",{"$f":"'1.4 Kenmerken'!C103*'1.4 Kenmerken'!C123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!D103*'1.4 Kenmerken'!D123","v":350000},{"$f":"'1.4 Kenmerken'!E103*'1.4 Kenmerken'!E123","v":35000},{"$f":"'1.4 Kenmerken'!F103*'1.4 Kenmerken'!F123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!G103*'1.4 Kenmerken'!G123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!H103*'1.4 Kenmerken'!H123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!I103*'1.4 Kenmerken'!I123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!J103*'1.4 Kenmerken'!J123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!K103*'1.4 Kenmerken'!K123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!L103*'1.4 Kenmerken'!L123","v":146999.99999999997},{"$f":"'1.4 Kenmerken'!M103*'1.4 Kenmerken'!M123","v":28000},{"$f":"'1.4 Kenmerken'!N103*'1.4 Kenmerken'!N123","v":81666.666666666657},{"$f":"'1.4 Kenmerken'!O103*'1.4 Kenmerken'!O123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!P103*'1.4 Kenmerken'!P123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!Q103*'1.4 Kenmerken'!Q123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!R103*'1.4 Kenmerken'!R123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!S103*'1.4 Kenmerken'!S123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!T103*'1.4 Kenmerken'!T123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!U103*'1.4 Kenmerken'!U123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!V103*'1.4 Kenmerken'!V123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!W103*'1.4 Kenmerken'!W123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!X103*'1.4 Kenmerken'!X123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!Y103*'1.4 Kenmerken'!Y123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!Z103*'1.4 Kenmerken'!Z123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!AA103*'1.4 Kenmerken'!AA123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!AB103*'1.4 Kenmerken'!AB123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!AC103*'1.4 Kenmerken'!AC123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!AD103*'1.4 Kenmerken'!AD123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!AE103*'1.4 Kenmerken'!AE123","v":93333.333333333314},{"$f":"'1.4 Kenmerken'!AF103*'1.4 Kenmerken'!AF123","v":-11666.66666666667},{"$f":"'1.4 Kenmerken'!AG103*'1.4 Kenmerken'!AG123","v":93333.333333333314}]
[null,"CAPEX subtotaal",{"$f":"SUM(C111:C114)","v":685000},{"$f":"SUM(D111:D114)","v":2690000},175000,685000,685000,685000,685000,685000,685000,{"$f":"SUM(L111:L114)","v":1003000},337000,{"$f":"SUM(N111:N114)","v":654999.99999999988},{"$f":"SUM(O111:O114)","v":685000},685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,685000,{"$f":"SUM(AB111:AB114)","v":685000},{"$f":"SUM(AC111:AC114)","v":685000},685000,685000,{"$f":"SUM(AF111:AF114)","v":-30000.000000000007},{"$f":"SUM(AG111:AG114)","v":685000}]
[]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C115)*'1.4 Kenmerken'!C133,-4)","v":100000},{"$f":"ROUND((D115)*'1.4 Kenmerken'!D133,-4)","v":400000},{"$f":"ROUND((E115)*'1.4 Kenmerken'!E133,-4)","v":30000},{"$f":"ROUND((F115)*'1.4 Kenmerken'!F133,-4)","v":100000},{"$f":"ROUND((G115)*'1.4 Kenmerken'!G133,-4)","v":100000},{"$f":"ROUND((H115)*'1.4 Kenmerken'!H133,-4)","v":100000},{"$f":"ROUND((I115)*'1.4 Kenmerken'!I133,-4)","v":100000},{"$f":"ROUND((J115)*'1.4 Kenmerken'!J133,-4)","v":100000},{"$f":"ROUND((K115)*'1.4 Kenmerken'!K133,-4)","v":100000},{"$f":"ROUND((L115)*'1.4 Kenmerken'!L133,-4)","v":150000},{"$f":"ROUND((M115)*'1.4 Kenmerken'!M133,-4)","v":50000},{"$f":"ROUND((N115)*'1.4 Kenmerken'!N133,-4)","v":100000},{"$f":"ROUND((O115)*'1.4 Kenmerken'!O133,-4)","v":100000},{"$f":"ROUND((P115)*'1.4 Kenmerken'!P133,-4)","v":100000},{"$f":"ROUND((Q115)*'1.4 Kenmerken'!Q133,-4)","v":100000},{"$f":"ROUND((R115)*'1.4 Kenmerken'!R133,-4)","v":100000},{"$f":"ROUND((S115)*'1.4 Kenmerken'!S133,-4)","v":100000},{"$f":"ROUND((T115)*'1.4 Kenmerken'!T133,-4)","v":100000},{"$f":"ROUND((U115)*'1.4 Kenmerken'!U133,-4)","v":100000},{"$f":"ROUND((V115)*'1.4 Kenmerken'!V133,-4)","v":100000},{"$f":"ROUND((W115)*'1.4 Kenmerken'!W133,-4)","v":100000},{"$f":"ROUND((X115)*'1.4 Kenmerken'!X133,-4)","v":100000},{"$f":"ROUND((Y115)*'1.4 Kenmerken'!Y133,-4)","v":100000},{"$f":"ROUND((Z115)*'1.4 Kenmerken'!Z133,-4)","v":120000},{"$f":"ROUND((AA115)*'1.4 Kenmerken'!AA133,-4)","v":80000},{"$f":"ROUND((AB115)*'1.4 Kenmerken'!AB133,-4)","v":100000},{"$f":"ROUND((AC115)*'1.4 Kenmerken'!AC133,-4)","v":100000},{"$f":"ROUND((AD115)*'1.4 Kenmerken'!AD133,-4)","v":100000},{"$f":"ROUND((AE115)*'1.4 Kenmerken'!AE133,-4)","v":100000},{"$f":"ROUND((AF115)*'1.4 Kenmerken'!AF133,-4)","v":0},{"$f":"ROUND((AG115)*'1.4 Kenmerken'!AG133,-4)","v":100000}]
[null,"onvoorzien",{"$f":"ROUND((C115+C117)*'1.4 Kenmerken'!C134,-4)","v":80000},{"$f":"ROUND((D115+D117)*'1.4 Kenmerken'!D134,-4)","v":310000},{"$f":"ROUND((E115+E117)*'1.4 Kenmerken'!E134,-4)","v":20000},{"$f":"ROUND((F115+F117)*'1.4 Kenmerken'!F134,-4)","v":80000},{"$f":"ROUND((G115+G117)*'1.4 Kenmerken'!G134,-4)","v":80000},{"$f":"ROUND((H115+H117)*'1.4 Kenmerken'!H134,-4)","v":80000},{"$f":"ROUND((I115+I117)*'1.4 Kenmerken'!I134,-4)","v":80000},{"$f":"ROUND((J115+J117)*'1.4 Kenmerken'!J134,-4)","v":80000},{"$f":"ROUND((K115+K117)*'1.4 Kenmerken'!K134,-4)","v":80000},{"$f":"ROUND((L115+L117)*'1.4 Kenmerken'!L134,-4)","v":120000},{"$f":"ROUND((M115+M117)*'1.4 Kenmerken'!M134,-4)","v":40000},{"$f":"ROUND((N115+N117)*'1.4 Kenmerken'!N134,-4)","v":80000},{"$f":"ROUND((O115+O117)*'1.4 Kenmerken'!O134,-4)","v":80000},{"$f":"ROUND((P115+P117)*'1.4 Kenmerken'!P134,-4)","v":80000},{"$f":"ROUND((Q115+Q117)*'1.4 Kenmerken'!Q134,-4)","v":80000},{"$f":"ROUND((R115+R117)*'1.4 Kenmerken'!R134,-4)","v":80000},{"$f":"ROUND((S115+S117)*'1.4 Kenmerken'!S134,-4)","v":80000},{"$f":"ROUND((T115+T117)*'1.4 Kenmerken'!T134,-4)","v":80000},{"$f":"ROUND((U115+U117)*'1.4 Kenmerken'!U134,-4)","v":80000},{"$f":"ROUND((V115+V117)*'1.4 Kenmerken'!V134,-4)","v":80000},{"$f":"ROUND((W115+W117)*'1.4 Kenmerken'!W134,-4)","v":80000},{"$f":"ROUND((X115+X117)*'1.4 Kenmerken'!X134,-4)","v":80000},{"$f":"ROUND((Y115+Y117)*'1.4 Kenmerken'!Y134,-4)","v":80000},{"$f":"ROUND((Z115+Z117)*'1.4 Kenmerken'!Z134,-4)","v":80000},{"$f":"ROUND((AA115+AA117)*'1.4 Kenmerken'!AA134,-4)","v":80000},{"$f":"ROUND((AB115+AB117)*'1.4 Kenmerken'!AB134,-4)","v":80000},{"$f":"ROUND((AC115+AC117)*'1.4 Kenmerken'!AC134,-4)","v":80000},{"$f":"ROUND((AD115+AD117)*'1.4 Kenmerken'!AD134,-4)","v":80000},{"$f":"ROUND((AE115+AE117)*'1.4 Kenmerken'!AE134,-4)","v":80000},{"$f":"ROUND((AF115+AF117)*'1.4 Kenmerken'!AF134,-4)","v":0},{"$f":"ROUND((AG115+AG117)*'1.4 Kenmerken'!AG134,-4)","v":80000}]
[null,"bijkomende kosten",{"$f":"ROUND((C115+C117+C118)*SUM('1.4 Kenmerken'!C135:C139),-4)","v":90000},{"$f":"ROUND((D115+D117+D118)*SUM('1.4 Kenmerken'!D135:D139),-4)","v":340000},{"$f":"ROUND((E115+E117+E118)*SUM('1.4 Kenmerken'!E135:E139),-4)","v":20000},{"$f":"ROUND((F115+F117+F118)*SUM('1.4 Kenmerken'!F135:F139),-4)","v":90000},{"$f":"ROUND((G115+G117+G118)*SUM('1.4 Kenmerken'!G135:G139),-4)","v":90000},{"$f":"ROUND((H115+H117+H118)*SUM('1.4 Kenmerken'!H135:H139),-4)","v":90000},{"$f":"ROUND((I115+I117+I118)*SUM('1.4 Kenmerken'!I135:I139),-4)","v":90000},{"$f":"ROUND((J115+J117+J118)*SUM('1.4 Kenmerken'!J135:J139),-4)","v":90000},{"$f":"ROUND((K115+K117+K118)*SUM('1.4 Kenmerken'!K135:K139),-4)","v":90000},{"$f":"ROUND((L115+L117+L118)*SUM('1.4 Kenmerken'!L135:L139),-4)","v":130000},{"$f":"ROUND((M115+M117+M118)*SUM('1.4 Kenmerken'!M135:M139),-4)","v":40000},{"$f":"ROUND((N115+N117+N118)*SUM('1.4 Kenmerken'!N135:N139),-4)","v":80000},{"$f":"ROUND((O115+O117+O118)*SUM('1.4 Kenmerken'!O135:O139),-4)","v":90000},{"$f":"ROUND((P115+P117+P118)*SUM('1.4 Kenmerken'!P135:P139),-4)","v":90000},{"$f":"ROUND((Q115+Q117+Q118)*SUM('1.4 Kenmerken'!Q135:Q139),-4)","v":90000},{"$f":"ROUND((R115+R117+R118)*SUM('1.4 Kenmerken'!R135:R139),-4)","v":90000},{"$f":"ROUND((S115+S117+S118)*SUM('1.4 Kenmerken'!S135:S139),-4)","v":90000},{"$f":"ROUND((T115+T117+T118)*SUM('1.4 Kenmerken'!T135:T139),-4)","v":90000},{"$f":"ROUND((U115+U117+U118)*SUM('1.4 Kenmerken'!U135:U139),-4)","v":90000},{"$f":"ROUND((V115+V117+V118)*SUM('1.4 Kenmerken'!V135:V139),-4)","v":90000},{"$f":"ROUND((W115+W117+W118)*SUM('1.4 Kenmerken'!W135:W139),-4)","v":90000},{"$f":"ROUND((X115+X117+X118)*SUM('1.4 Kenmerken'!X135:X139),-4)","v":90000},{"$f":"ROUND((Y115+Y117+Y118)*SUM('1.4 Kenmerken'!Y135:Y139),-4)","v":90000},{"$f":"ROUND((Z115+Z117+Z118)*SUM('1.4 Kenmerken'!Z135:Z139),-4)","v":90000},{"$f":"ROUND((AA115+AA117+AA118)*SUM('1.4 Kenmerken'!AA135:AA139),-4)","v":80000},{"$f":"ROUND((AB115+AB117+AB118)*SUM('1.4 Kenmerken'!AB135:AB139),-4)","v":90000},{"$f":"ROUND((AC115+AC117+AC118)*SUM('1.4 Kenmerken'!AC135:AC139),-4)","v":90000},{"$f":"ROUND((AD115+AD117+AD118)*SUM('1.4 Kenmerken'!AD135:AD139),-4)","v":90000},{"$f":"ROUND((AE115+AE117+AE118)*SUM('1.4 Kenmerken'!AE135:AE139),-4)","v":90000},{"$f":"ROUND((AF115+AF117+AF118)*SUM('1.4 Kenmerken'!AF135:AF139),-4)","v":0},{"$f":"ROUND((AG115+AG117+AG118)*SUM('1.4 Kenmerken'!AG135:AG139),-4)","v":90000}]
[null,"financiering",{"$f":"ROUND(SUM(C115:C119)*SUM('1.4 Kenmerken'!C140:C141),-4)","v":20000},{"$f":"ROUND(SUM(D115:D119)*SUM('1.4 Kenmerken'!D140:D141),-4)","v":80000},{"$f":"ROUND(SUM(E115:E119)*SUM('1.4 Kenmerken'!E140:E141),-4)","v":10000},{"$f":"ROUND(SUM(F115:F119)*SUM('1.4 Kenmerken'!F140:F141),-4)","v":20000},{"$f":"ROUND(SUM(G115:G119)*SUM('1.4 Kenmerken'!G140:G141),-4)","v":20000},{"$f":"ROUND(SUM(H115:H119)*SUM('1.4 Kenmerken'!H140:H141),-4)","v":20000},{"$f":"ROUND(SUM(I115:I119)*SUM('1.4 Kenmerken'!I140:I141),-4)","v":20000},{"$f":"ROUND(SUM(J115:J119)*SUM('1.4 Kenmerken'!J140:J141),-4)","v":20000},{"$f":"ROUND(SUM(K115:K119)*SUM('1.4 Kenmerken'!K140:K141),-4)","v":20000},{"$f":"ROUND(SUM(L115:L119)*SUM('1.4 Kenmerken'!L140:L141),-4)","v":30000},{"$f":"ROUND(SUM(M115:M119)*SUM('1.4 Kenmerken'!M140:M141),-4)","v":10000},{"$f":"ROUND(SUM(N115:N119)*SUM('1.4 Kenmerken'!N140:N141),-4)","v":20000},{"$f":"ROUND(SUM(O115:O119)*SUM('1.4 Kenmerken'!O140:O141),-4)","v":20000},{"$f":"ROUND(SUM(P115:P119)*SUM('1.4 Kenmerken'!P140:P141),-4)","v":20000},{"$f":"ROUND(SUM(Q115:Q119)*SUM('1.4 Kenmerken'!Q140:Q141),-4)","v":20000},{"$f":"ROUND(SUM(R115:R119)*SUM('1.4 Kenmerken'!R140:R141),-4)","v":20000},{"$f":"ROUND(SUM(S115:S119)*SUM('1.4 Kenmerken'!S140:S141),-4)","v":20000},{"$f":"ROUND(SUM(T115:T119)*SUM('1.4 Kenmerken'!T140:T141),-4)","v":20000},{"$f":"ROUND(SUM(U115:U119)*SUM('1.4 Kenmerken'!U140:U141),-4)","v":20000},{"$f":"ROUND(SUM(V115:V119)*SUM('1.4 Kenmerken'!V140:V141),-4)","v":20000},{"$f":"ROUND(SUM(W115:W119)*SUM('1.4 Kenmerken'!W140:W141),-4)","v":20000},{"$f":"ROUND(SUM(X115:X119)*SUM('1.4 Kenmerken'!X140:X141),-4)","v":20000},{"$f":"ROUND(SUM(Y115:Y119)*SUM('1.4 Kenmerken'!Y140:Y141),-4)","v":20000},{"$f":"ROUND(SUM(Z115:Z119)*SUM('1.4 Kenmerken'!Z140:Z141),-4)","v":20000},{"$f":"ROUND(SUM(AA115:AA119)*SUM('1.4 Kenmerken'!AA140:AA141),-4)","v":20000},{"$f":"ROUND(SUM(AB115:AB119)*SUM('1.4 Kenmerken'!AB140:AB141),-4)","v":20000},{"$f":"ROUND(SUM(AC115:AC119)*SUM('1.4 Kenmerken'!AC140:AC141),-4)","v":20000},{"$f":"ROUND(SUM(AD115:AD119)*SUM('1.4 Kenmerken'!AD140:AD141),-4)","v":20000},{"$f":"ROUND(SUM(AE115:AE119)*SUM('1.4 Kenmerken'!AE140:AE141),-4)","v":20000},{"$f":"ROUND(SUM(AF115:AF119)*SUM('1.4 Kenmerken'!AF140:AF141),-4)","v":0},{"$f":"ROUND(SUM(AG115:AG119)*SUM('1.4 Kenmerken'!AG140:AG141),-4)","v":20000}]
[null,"CAPEX E-ketels",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((SUM(AF115:AF120)),-5)","v":0},0]
[null,null,{"$f":"C121/('1.4 Kenmerken'!C8*1000)","v":0},{"$f":"D121/('1.4 Kenmerken'!D8*1000)","v":0},{"$f":"E121/('1.4 Kenmerken'!E8*1000)","v":0},{"$f":"F121/('1.4 Kenmerken'!F8*1000)","v":0},{"$f":"G121/('1.4 Kenmerken'!G8*1000)","v":0},{"$f":"H121/('1.4 Kenmerken'!H8*1000)","v":0},{"$f":"I121/('1.4 Kenmerken'!I8*1000)","v":0},{"$f":"J121/('1.4 Kenmerken'!J8*1000)","v":0},{"$f":"K121/('1.4 Kenmerken'!K8*1000)","v":0},{"$f":"L121/('1.4 Kenmerken'!L8*1000)","v":0},{"$f":"M121/('1.4 Kenmerken'!M8*1000)","v":0},{"$f":"N121/('1.4 Kenmerken'!N8*1000)","v":0},{"$f":"O121/('1.4 Kenmerken'!O8*1000)","v":0},{"$f":"P121/('1.4 Kenmerken'!P8*1000)","v":0},{"$f":"Q121/('1.4 Kenmerken'!Q8*1000)","v":0},{"$f":"R121/('1.4 Kenmerken'!R8*1000)","v":0},{"$f":"S121/('1.4 Kenmerken'!S8*1000)","v":0},{"$f":"T121/('1.4 Kenmerken'!T8*1000)","v":0},{"$f":"U121/('1.4 Kenmerken'!U8*1000)","v":0},{"$f":"V121/('1.4 Kenmerken'!V8*1000)","v":0},{"$f":"W121/('1.4 Kenmerken'!W8*1000)","v":0},{"$f":"X121/('1.4 Kenmerken'!X8*1000)","v":0},{"$f":"Y121/('1.4 Kenmerken'!Y8*1000)","v":0},{"$f":"Z121/('1.4 Kenmerken'!Z8*1000)","v":0},{"$f":"AA121/('1.4 Kenmerken'!AA8*1000)","v":0},{"$f":"AB121/('1.4 Kenmerken'!AB8*1000)","v":0},{"$f":"AC121/('1.4 Kenmerken'!AC8*1000)","v":0},{"$f":"AD121/('1.4 Kenmerken'!AD8*1000)","v":0},{"$f":"AE121/('1.4 Kenmerken'!AE8*1000)","v":0},{"$f":"AF121/('1.4 Kenmerken'!AF8*1000)","v":0},{"$f":"AG121/('1.4 Kenmerken'!AG8*1000)","v":0}]
[]
[null,"Afschrijvingstermijn ",15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,16,17,18,18,19,15]
[null,"Herinvestering",0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Afschrijfkosten gemiddeld",{"$f":"((C121-C120)/C124+(C121*'2.6 Business case'!$T$7*C125)/C124)/2","v":-666.66666666666663},{"$f":"((D121-D120)/D124+(D121*'2.6 Business case'!$T$7*D125)/D124)/2","v":-2666.6666666666665},{"$f":"((E121-E120)/E124+(E121*'2.6 Business case'!$T$7*E125)/E124)/2","v":-333.33333333333331},{"$f":"((F121-F120)/F124+(F121*'2.6 Business case'!$T$7*F125)/F124)/2","v":-666.66666666666663},{"$f":"((G121-G120)/G124+(G121*'2.6 Business case'!$T$7*G125)/G124)/2","v":-666.66666666666663},{"$f":"((H121-H120)/H124+(H121*'2.6 Business case'!$T$7*H125)/H124)/2","v":-666.66666666666663},{"$f":"((I121-I120)/I124+(I121*'2.6 Business case'!$T$7*I125)/I124)/2","v":-666.66666666666663},{"$f":"((J121-J120)/J124+(J121*'2.6 Business case'!$T$7*J125)/J124)/2","v":-666.66666666666663},{"$f":"((K121-K120)/K124+(K121*'2.6 Business case'!$T$7*K125)/K124)/2","v":-666.66666666666663},{"$f":"((L121-L120)/L124+(L121*'2.6 Business case'!$T$7*L125)/L124)/2","v":-1000},{"$f":"((M121-M120)/M124+(M121*'2.6 Business case'!$T$7*M125)/M124)/2","v":-333.33333333333331},{"$f":"((N121-N120)/N124+(N121*'2.6 Business case'!$T$7*N125)/N124)/2","v":-666.66666666666663},{"$f":"((O121-O120)/O124+(O121*'2.6 Business case'!$T$7*O125)/O124)/2","v":-666.66666666666663},{"$f":"((P121-P120)/P124+(P121*'2.6 Business case'!$T$7*P125)/P124)/2","v":-666.66666666666663},{"$f":"((Q121-Q120)/Q124+(Q121*'2.6 Business case'!$T$7*Q125)/Q124)/2","v":-666.66666666666663},{"$f":"((R121-R120)/R124+(R121*'2.6 Business case'!$T$7*R125)/R124)/2","v":-666.66666666666663},{"$f":"((S121-S120)/S124+(S121*'2.6 Business case'!$T$7*S125)/S124)/2","v":-666.66666666666663},{"$f":"((T121-T120)/T124+(T121*'2.6 Business case'!$T$7*T125)/T124)/2","v":-666.66666666666663},{"$f":"((U121-U120)/U124+(U121*'2.6 Business case'!$T$7*U125)/U124)/2","v":-666.66666666666663},{"$f":"((V121-V120)/V124+(V121*'2.6 Business case'!$T$7*V125)/V124)/2","v":-666.66666666666663},{"$f":"((W121-W120)/W124+(W121*'2.6 Business case'!$T$7*W125)/W124)/2","v":-666.66666666666663},{"$f":"((X121-X120)/X124+(X121*'2.6 Business case'!$T$7*X125)/X124)/2","v":-666.66666666666663},{"$f":"((Y121-Y120)/Y124+(Y121*'2.6 Business case'!$T$7*Y125)/Y124)/2","v":-666.66666666666663},{"$f":"((Z121-Z120)/Z124+(Z121*'2.6 Business case'!$T$7*Z125)/Z124)/2","v":-666.66666666666663},{"$f":"((AA121-AA120)/AA124+(AA121*'2.6 Business case'!$T$7*AA125)/AA124)/2","v":-666.66666666666663},{"$f":"((AB121-AB120)/AB124+(AB121*'2.6 Business case'!$T$7*AB125)/AB124)/2","v":-625},{"$f":"((AC121-AC120)/AC124+(AC121*'2.6 Business case'!$T$7*AC125)/AC124)/2","v":-588.23529411764707},{"$f":"((AD121-AD120)/AD124+(AD121*'2.6 Business case'!$T$7*AD125)/AD124)/2","v":-555.55555555555554},{"$f":"((AE121-AE120)/AE124+(AE121*'2.6 Business case'!$T$7*AE125)/AE124)/2","v":-555.55555555555554},{"$f":"((AF121-AF120)/AF124+(AF121*'2.6 Business case'!$T$7*AF125)/AF124)/2","v":0},{"$f":"((AG121-AG120)/AG124+(AG121*'2.6 Business case'!$T$7*AG125)/AG124)/2","v":-666.66666666666663}]
[]
[null,"TOTAAL"]
[null,"met financiering ",{"$f":"ROUND((C40+C76+C104+C121+C90+C58),-5)","v":6900000},{"$f":"ROUND((D40+D76+D104+D121+D90+D58),-5)","v":20700000},1900000,7700000,5800000,6400000,7100000,5800000,6900000,4600000,8800000,{"$f":"ROUND((N40+N76+N104+N121+N90+N58),-5)","v":5000000},6300000,7400000,7000000,6700000,9900000,5900000,9800000,5900000,6500000,6900000,6900000,7000000,6700000,6900000,6900000,{"$f":"ROUND((AD40+AD76+AD104+AD121+AD90+AD58),-5)","v":4800000},6500000,{"$f":"ROUND((AF40+AF76+AF104+AF121+AF90+AF58),-5)","v":6500000},{"$f":"ROUND((AG40+AG76+AG104+AG121+AG90+AG58),-5)","v":6900000}]
[null,null,{"$f":"ROUND((C129/('1.4 Kenmerken'!C32*1000)),-2)","v":100},{"$f":"ROUND((D129/('1.4 Kenmerken'!D32*1000)),-2)","v":100},{"$f":"ROUND((E129/('1.4 Kenmerken'!E32*1000)),-2)","v":200},{"$f":"ROUND((F129/('1.4 Kenmerken'!F32*1000)),-2)","v":100},{"$f":"ROUND((G129/('1.4 Kenmerken'!G32*1000)),-2)","v":200},{"$f":"ROUND((H129/('1.4 Kenmerken'!H32*1000)),-2)","v":100},{"$f":"ROUND((I129/('1.4 Kenmerken'!I32*1000)),-2)","v":100},{"$f":"ROUND((J129/('1.4 Kenmerken'!J32*1000)),-2)","v":100},{"$f":"ROUND((K129/('1.4 Kenmerken'!K32*1000)),-2)","v":100},{"$f":"ROUND((L129/('1.4 Kenmerken'!L32*1000)),-2)","v":100},{"$f":"ROUND((M129/('1.4 Kenmerken'!M32*1000)),-2)","v":100},{"$f":"ROUND((N129/('1.4 Kenmerken'!N32*1000)),-2)","v":100},{"$f":"ROUND((O129/('1.4 Kenmerken'!O32*1000)),-2)","v":100},{"$f":"ROUND((P129/('1.4 Kenmerken'!P32*1000)),-2)","v":100},{"$f":"ROUND((Q129/('1.4 Kenmerken'!Q32*1000)),-2)","v":100},{"$f":"ROUND((R129/('1.4 Kenmerken'!R32*1000)),-2)","v":100},{"$f":"ROUND((S129/('1.4 Kenmerken'!S32*1000)),-2)","v":200},{"$f":"ROUND((T129/('1.4 Kenmerken'!T32*1000)),-2)","v":100},{"$f":"ROUND((U129/('1.4 Kenmerken'!U32*1000)),-2)","v":200},{"$f":"ROUND((V129/('1.4 Kenmerken'!V32*1000)),-2)","v":100},{"$f":"ROUND((W129/('1.4 Kenmerken'!W32*1000)),-2)","v":100},{"$f":"ROUND((X129/('1.4 Kenmerken'!X32*1000)),-2)","v":100},{"$f":"ROUND((Y129/('1.4 Kenmerken'!Y32*1000)),-2)","v":100},{"$f":"ROUND((Z129/('1.4 Kenmerken'!Z32*1000)),-2)","v":100},{"$f":"ROUND((AA129/('1.4 Kenmerken'!AA32*1000)),-2)","v":100},{"$f":"ROUND((AB129/('1.4 Kenmerken'!AB32*1000)),-2)","v":100},{"$f":"ROUND((AC129/('1.4 Kenmerken'!AC32*1000)),-2)","v":100},{"$f":"ROUND((AD129/('1.4 Kenmerken'!AD32*1000)),-2)","v":100},{"$f":"ROUND((AE129/('1.4 Kenmerken'!AE32*1000)),-2)","v":100},{"$f":"ROUND((AF129/('1.4 Kenmerken'!AF32*1000)),-2)","v":100},{"$f":"ROUND((AG129/('1.4 Kenmerken'!AG32*1000)),-2)","v":100}]
[null,"Zonder financiering",{"$f":"C129-C120-C103-C75-C39-C89","v":6760000},20200000,1844800,7540000,5670000,6250000,6950000,5670000,6760000,4490000,8630000,4870000,6170000,7250000,6850000,6560000,9690000,5770000,9660000,5770000,6360000,6760000,6760000,6860000,6560000,6760000,6760000,{"$f":"AD129-AD120-AD103-AD75-AD39-AD89","v":4680000},6360000,{"$f":"AF129-AF120-AF103-AF75-AF39-AF89","v":6380000},6760000]
[null,null,{"$f":"ROUND((C131/('1.4 Kenmerken'!C32*1000)),-2)","v":100},{"$f":"ROUND((D131/('1.4 Kenmerken'!D32*1000)),-2)","v":100},{"$f":"ROUND((E131/('1.4 Kenmerken'!E32*1000)),-2)","v":100},{"$f":"ROUND((F131/('1.4 Kenmerken'!F32*1000)),-2)","v":100},{"$f":"ROUND((G131/('1.4 Kenmerken'!G32*1000)),-2)","v":200},{"$f":"ROUND((H131/('1.4 Kenmerken'!H32*1000)),-2)","v":100},{"$f":"ROUND((I131/('1.4 Kenmerken'!I32*1000)),-2)","v":100},{"$f":"ROUND((J131/('1.4 Kenmerken'!J32*1000)),-2)","v":100},{"$f":"ROUND((K131/('1.4 Kenmerken'!K32*1000)),-2)","v":100},{"$f":"ROUND((L131/('1.4 Kenmerken'!L32*1000)),-2)","v":100},{"$f":"ROUND((M131/('1.4 Kenmerken'!M32*1000)),-2)","v":100},{"$f":"ROUND((N131/('1.4 Kenmerken'!N32*1000)),-2)","v":100},{"$f":"ROUND((O131/('1.4 Kenmerken'!O32*1000)),-2)","v":100},{"$f":"ROUND((P131/('1.4 Kenmerken'!P32*1000)),-2)","v":100},{"$f":"ROUND((Q131/('1.4 Kenmerken'!Q32*1000)),-2)","v":100},{"$f":"ROUND((R131/('1.4 Kenmerken'!R32*1000)),-2)","v":100},{"$f":"ROUND((S131/('1.4 Kenmerken'!S32*1000)),-2)","v":200},{"$f":"ROUND((T131/('1.4 Kenmerken'!T32*1000)),-2)","v":100},{"$f":"ROUND((U131/('1.4 Kenmerken'!U32*1000)),-2)","v":200},{"$f":"ROUND((V131/('1.4 Kenmerken'!V32*1000)),-2)","v":100},{"$f":"ROUND((W131/('1.4 Kenmerken'!W32*1000)),-2)","v":100},{"$f":"ROUND((X131/('1.4 Kenmerken'!X32*1000)),-2)","v":100},{"$f":"ROUND((Y131/('1.4 Kenmerken'!Y32*1000)),-2)","v":100},{"$f":"ROUND((Z131/('1.4 Kenmerken'!Z32*1000)),-2)","v":100},{"$f":"ROUND((AA131/('1.4 Kenmerken'!AA32*1000)),-2)","v":100},{"$f":"ROUND((AB131/('1.4 Kenmerken'!AB32*1000)),-2)","v":100},{"$f":"ROUND((AC131/('1.4 Kenmerken'!AC32*1000)),-2)","v":100},{"$f":"ROUND((AD131/('1.4 Kenmerken'!AD32*1000)),-2)","v":100},{"$f":"ROUND((AE131/('1.4 Kenmerken'!AE32*1000)),-2)","v":100},{"$f":"ROUND((AF131/('1.4 Kenmerken'!AF32*1000)),-2)","v":100},{"$f":"ROUND((AG131/('1.4 Kenmerken'!AG32*1000)),-2)","v":100}]
[]
[null,"Totale afschrijfkosten per jaar",{"$f":"C126+C108+C81+C44","v":138224.14817683704},441795.02223928494,38093.2081716994,144557.48151017039,125224.14817683706,128224.14817683706,138224.14817683704,125224.14817683706,138224.14817683704,90092.188259604169,184610.91802424108,102224.14817683706,118557.4815101704,154557.48151017039,141224.14817683704,131557.48151017039,235890.8148435037,121890.81484350371,138224.14817683704,121890.81484350371,131557.48151017039,138224.14817683704,138224.14817683704,140541.77682953794,134890.81484350373,137104.52452092306,136052.57954938608,{"$f":"AD126+AD108+AD81+AD44","v":102335.25928794817},125060.23293443058,{"$f":"AF126+AF108+AF81+AF44","v":133376.45218211267},138224.14817683704]
[null,"Herinvestering na 15 jaar",{"$f":"(C76-C75)*C80*(1+'2.6 Business case'!$T$7)+(C121-C120)*C125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(D76-D75)*D80*(1+'2.6 Business case'!$T$7)+(D121-D120)*D125*(1+'2.6 Business case'!$T$7)","v":13141455.159027455},{"$f":"(E76-E75)*E80*(1+'2.6 Business case'!$T$7)+(E121-E120)*E125*(1+'2.6 Business case'!$T$7)","v":730686.71838575881},{"$f":"(F76-F75)*F80*(1+'2.6 Business case'!$T$7)+(F121-F120)*F125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(G76-G75)*G80*(1+'2.6 Business case'!$T$7)+(G121-G120)*G125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(H76-H75)*H80*(1+'2.6 Business case'!$T$7)+(H121-H120)*H125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(I76-I75)*I80*(1+'2.6 Business case'!$T$7)+(I121-I120)*I125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(J76-J75)*J80*(1+'2.6 Business case'!$T$7)+(J121-J120)*J125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(K76-K75)*K80*(1+'2.6 Business case'!$T$7)+(K121-K120)*K125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(L76-L75)*L80*(1+'2.6 Business case'!$T$7)+(L121-L120)*L125*(1+'2.6 Business case'!$T$7)","v":2104813.9798276341},{"$f":"(M76-M75)*M80*(1+'2.6 Business case'!$T$7)+(M121-M120)*M125*(1+'2.6 Business case'!$T$7)","v":5005749.3095382592},{"$f":"(N76-N75)*N80*(1+'2.6 Business case'!$T$7)+(N121-N120)*N125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(O76-O75)*O80*(1+'2.6 Business case'!$T$7)+(O121-O120)*O125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(P76-P75)*P80*(1+'2.6 Business case'!$T$7)+(P121-P120)*P125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(Q76-Q75)*Q80*(1+'2.6 Business case'!$T$7)+(Q121-Q120)*Q125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(R76-R75)*R80*(1+'2.6 Business case'!$T$7)+(R121-R120)*R125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(S76-S75)*S80*(1+'2.6 Business case'!$T$7)+(S121-S120)*S125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(T76-T75)*T80*(1+'2.6 Business case'!$T$7)+(T121-T120)*T125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(U76-U75)*U80*(1+'2.6 Business case'!$T$7)+(U121-U120)*U125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(V76-V75)*V80*(1+'2.6 Business case'!$T$7)+(V121-V120)*V125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(W76-W75)*W80*(1+'2.6 Business case'!$T$7)+(W121-W120)*W125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(X76-X75)*X80*(1+'2.6 Business case'!$T$7)+(X121-X120)*X125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(Y76-Y75)*Y80*(1+'2.6 Business case'!$T$7)+(Y121-Y120)*Y125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(Z76-Z75)*Z80*(1+'2.6 Business case'!$T$7)+(Z121-Z120)*Z125*(1+'2.6 Business case'!$T$7)","v":3391695.065939866},{"$f":"(AA76-AA75)*AA80*(1+'2.6 Business case'!$T$7)+(AA121-AA120)*AA125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(AB76-AB75)*AB80*(1+'2.6 Business case'!$T$7)+(AB121-AB120)*AB125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(AC76-AC75)*AC80*(1+'2.6 Business case'!$T$7)+(AC121-AC120)*AC125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(AD76-AD75)*AD80*(1+'2.6 Business case'!$T$7)+(AD121-AD120)*AD125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126},{"$f":"(AE76-AE75)*AE80*(1+'2.6 Business case'!$T$7)+(AE121-AE120)*AE125*(1+'2.6 Business case'!$T$7)","v":2541044.8564758482},{"$f":"(AF76-AF75)*AF80*(1+'2.6 Business case'!$T$7)+(AF121-AF120)*AF125*(1+'2.6 Business case'!$T$7)","v":109057.71916205357},{"$f":"(AG76-AG75)*AG80*(1+'2.6 Business case'!$T$7)+(AG121-AG120)*AG125*(1+'2.6 Business case'!$T$7)","v":3282637.3467778126}]
[]
[null,"OPEX","Basis berekening",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[]
[null,"Leidingtrace aquathermie"]
[null,"energiekosten pompenenergie (GKW)",{"$f":"'1.4 Kenmerken'!C83/'1.4 Kenmerken'!C84*(('1.4 Kenmerken'!C44-1)/'1.4 Kenmerken'!C44)*'1.4 Kenmerken'!C124     +    '1.4 Kenmerken'!C33/0.0036/'1.4 Kenmerken'!C97*(('1.4 Kenmerken'!C44-1)/'1.4 Kenmerken'!C44)*'1.4 Kenmerken'!C129","v":19441.348860456415},{"$f":"ROUND(('1.4 Kenmerken'!D83*'1.4 Kenmerken'!D10*('1.4 Kenmerken'!D125+'1.4 Kenmerken'!D127+'1.4 Kenmerken'!D128)/1000)+'1.4 Kenmerken'!D83*'1.4 Kenmerken'!D124,-3)","v":42000},{"$f":"ROUND(('1.4 Kenmerken'!E83*'1.4 Kenmerken'!E10*('1.4 Kenmerken'!E125+'1.4 Kenmerken'!E127+'1.4 Kenmerken'!E128)/1000)+'1.4 Kenmerken'!E83*'1.4 Kenmerken'!E124,-3)","v":3000},{"$f":"ROUND(('1.4 Kenmerken'!F83*'1.4 Kenmerken'!F10*('1.4 Kenmerken'!F125+'1.4 Kenmerken'!F127+'1.4 Kenmerken'!F128)/1000)+'1.4 Kenmerken'!F83*'1.4 Kenmerken'!F124,-3)","v":15000},{"$f":"ROUND(('1.4 Kenmerken'!G83*'1.4 Kenmerken'!G10*('1.4 Kenmerken'!G125+'1.4 Kenmerken'!G127+'1.4 Kenmerken'!G128)/1000)+'1.4 Kenmerken'!G83*'1.4 Kenmerken'!G124,-3)","v":5000},{"$f":"ROUND(('1.4 Kenmerken'!H83*'1.4 Kenmerken'!H10*('1.4 Kenmerken'!H125+'1.4 Kenmerken'!H127+'1.4 Kenmerken'!H128)/1000)+'1.4 Kenmerken'!H83*'1.4 Kenmerken'!H124,-3)","v":10000},{"$f":"ROUND(('1.4 Kenmerken'!I83*'1.4 Kenmerken'!I10*('1.4 Kenmerken'!I125+'1.4 Kenmerken'!I127+'1.4 Kenmerken'!I128)/1000)+'1.4 Kenmerken'!I83*'1.4 Kenmerken'!I124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!J83*'1.4 Kenmerken'!J10*('1.4 Kenmerken'!J125+'1.4 Kenmerken'!J127+'1.4 Kenmerken'!J128)/1000)+'1.4 Kenmerken'!J83*'1.4 Kenmerken'!J124,-3)","v":5000},{"$f":"ROUND(('1.4 Kenmerken'!K83*'1.4 Kenmerken'!K10*('1.4 Kenmerken'!K125+'1.4 Kenmerken'!K127+'1.4 Kenmerken'!K128)/1000)+'1.4 Kenmerken'!K83*'1.4 Kenmerken'!K124,-3)","v":8000},{"$f":"ROUND(('1.4 Kenmerken'!L83*'1.4 Kenmerken'!L10*('1.4 Kenmerken'!L125+'1.4 Kenmerken'!L127+'1.4 Kenmerken'!L128)/1000)+'1.4 Kenmerken'!L83*'1.4 Kenmerken'!L124,-3)","v":7000},{"$f":"ROUND(('1.4 Kenmerken'!M83*'1.4 Kenmerken'!M10*('1.4 Kenmerken'!M125+'1.4 Kenmerken'!M127+'1.4 Kenmerken'!M128)/1000)+'1.4 Kenmerken'!M83*'1.4 Kenmerken'!M124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!N83*'1.4 Kenmerken'!N10*('1.4 Kenmerken'!N125+'1.4 Kenmerken'!N127+'1.4 Kenmerken'!N128)/1000)+'1.4 Kenmerken'!N83*'1.4 Kenmerken'!N124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!O83*'1.4 Kenmerken'!O10*('1.4 Kenmerken'!O125+'1.4 Kenmerken'!O127+'1.4 Kenmerken'!O128)/1000)+'1.4 Kenmerken'!O83*'1.4 Kenmerken'!O124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!P83*'1.4 Kenmerken'!P10*('1.4 Kenmerken'!P125+'1.4 Kenmerken'!P127+'1.4 Kenmerken'!P128)/1000)+'1.4 Kenmerken'!P83*'1.4 Kenmerken'!P124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!Q83*'1.4 Kenmerken'!Q10*('1.4 Kenmerken'!Q125+'1.4 Kenmerken'!Q127+'1.4 Kenmerken'!Q128)/1000)+'1.4 Kenmerken'!Q83*'1.4 Kenmerken'!Q124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!R83*'1.4 Kenmerken'!R10*('1.4 Kenmerken'!R125+'1.4 Kenmerken'!R127+'1.4 Kenmerken'!R128)/1000)+'1.4 Kenmerken'!R83*'1.4 Kenmerken'!R124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!S83*'1.4 Kenmerken'!S10*('1.4 Kenmerken'!S125+'1.4 Kenmerken'!S127+'1.4 Kenmerken'!S128)/1000)+'1.4 Kenmerken'!S83*'1.4 Kenmerken'!S124,-3)","v":42000},{"$f":"ROUND(('1.4 Kenmerken'!T83*'1.4 Kenmerken'!T10*('1.4 Kenmerken'!T125+'1.4 Kenmerken'!T127+'1.4 Kenmerken'!T128)/1000)+'1.4 Kenmerken'!T83*'1.4 Kenmerken'!T124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!U83*'1.4 Kenmerken'!U10*('1.4 Kenmerken'!U125+'1.4 Kenmerken'!U127+'1.4 Kenmerken'!U128)/1000)+'1.4 Kenmerken'!U83*'1.4 Kenmerken'!U124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!V83*'1.4 Kenmerken'!V10*('1.4 Kenmerken'!V125+'1.4 Kenmerken'!V127+'1.4 Kenmerken'!V128)/1000)+'1.4 Kenmerken'!V83*'1.4 Kenmerken'!V124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!W83*'1.4 Kenmerken'!W10*('1.4 Kenmerken'!W125+'1.4 Kenmerken'!W127+'1.4 Kenmerken'!W128)/1000)+'1.4 Kenmerken'!W83*'1.4 Kenmerken'!W124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!X83*'1.4 Kenmerken'!X10*('1.4 Kenmerken'!X125+'1.4 Kenmerken'!X127+'1.4 Kenmerken'!X128)/1000)+'1.4 Kenmerken'!X83*'1.4 Kenmerken'!X124,-3)","v":12000},{"$f":"ROUND(('1.4 Kenmerken'!Y83*'1.4 Kenmerken'!Y10*('1.4 Kenmerken'!Y125+'1.4 Kenmerken'!Y127+'1.4 Kenmerken'!Y128)/1000)+'1.4 Kenmerken'!Y83*'1.4 Kenmerken'!Y124,-3)","v":10000},{"$f":"ROUND(('1.4 Kenmerken'!Z83*'1.4 Kenmerken'!Z10*('1.4 Kenmerken'!Z125+'1.4 Kenmerken'!Z127+'1.4 Kenmerken'!Z128)/1000)+'1.4 Kenmerken'!Z83*'1.4 Kenmerken'!Z124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!AA83*'1.4 Kenmerken'!AA10*('1.4 Kenmerken'!AA125+'1.4 Kenmerken'!AA127+'1.4 Kenmerken'!AA128)/1000)+'1.4 Kenmerken'!AA83*'1.4 Kenmerken'!AA124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!AB83*'1.4 Kenmerken'!AB10*('1.4 Kenmerken'!AB125+'1.4 Kenmerken'!AB127+'1.4 Kenmerken'!AB128)/1000)+'1.4 Kenmerken'!AB83*'1.4 Kenmerken'!AB124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!AC83*'1.4 Kenmerken'!AC10*('1.4 Kenmerken'!AC125+'1.4 Kenmerken'!AC127+'1.4 Kenmerken'!AC128)/1000)+'1.4 Kenmerken'!AC83*'1.4 Kenmerken'!AC124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!AD83*'1.4 Kenmerken'!AD10*('1.4 Kenmerken'!AD125+'1.4 Kenmerken'!AD127+'1.4 Kenmerken'!AD128)/1000)+'1.4 Kenmerken'!AD83*'1.4 Kenmerken'!AD124,-3)","v":11000},{"$f":"ROUND(('1.4 Kenmerken'!AE83*'1.4 Kenmerken'!AE10*('1.4 Kenmerken'!AE125+'1.4 Kenmerken'!AE127+'1.4 Kenmerken'!AE128)/1000)+'1.4 Kenmerken'!AE83*'1.4 Kenmerken'!AE124,-3)","v":13000},{"$f":"ROUND(('1.4 Kenmerken'!AF83*'1.4 Kenmerken'!AF10*('1.4 Kenmerken'!AF125+'1.4 Kenmerken'!AF127+'1.4 Kenmerken'!AF128)/1000)+'1.4 Kenmerken'!AF83*'1.4 Kenmerken'!AF124,-3)","v":13000},{"$f":"'1.4 Kenmerken'!AG83/'1.4 Kenmerken'!AG84*(('1.4 Kenmerken'!AG44-1)/'1.4 Kenmerken'!AG44)*'1.4 Kenmerken'!AG124     +    '1.4 Kenmerken'!AG33/0.0036/'1.4 Kenmerken'!AG97*(('1.4 Kenmerken'!AG44-1)/'1.4 Kenmerken'!AG44)*'1.4 Kenmerken'!AG129","v":41030.876133183687}]
[null,"onderhoud & beheer",{"$f":"ROUND(SUM(C35:C36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+C40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(D35:D36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+D40*'1.4 Kenmerken'!$C$147,-3)","v":24000},{"$f":"ROUND(SUM(E35:E36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+E40*'1.4 Kenmerken'!$C$147,-3)","v":6000},{"$f":"ROUND(SUM(F35:F36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+F40*'1.4 Kenmerken'!$C$147,-3)","v":26000},{"$f":"ROUND(SUM(G35:G36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+G40*'1.4 Kenmerken'!$C$147,-3)","v":10000},{"$f":"ROUND(SUM(H35:H36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+H40*'1.4 Kenmerken'!$C$147,-3)","v":15000},{"$f":"ROUND(SUM(I35:I36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+I40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(J35:J36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+J40*'1.4 Kenmerken'!$C$147,-3)","v":10000},{"$f":"ROUND(SUM(K35:K36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+K40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(L35:L36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+L40*'1.4 Kenmerken'!$C$147,-3)","v":14000},{"$f":"ROUND(SUM(M35:M36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+M40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(N35:N36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+N40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(O35:O36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+O40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(P35:P36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+P40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(Q35:Q36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Q40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(R35:R36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+R40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(S35:S36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+S40*'1.4 Kenmerken'!$C$147,-3)","v":86000},{"$f":"ROUND(SUM(T35:T36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+T40*'1.4 Kenmerken'!$C$147,-3)","v":13000},{"$f":"ROUND(SUM(U35:U36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+U40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(V35:V36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+V40*'1.4 Kenmerken'!$C$147,-3)","v":13000},{"$f":"ROUND(SUM(W35:W36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+W40*'1.4 Kenmerken'!$C$147,-3)","v":16000},{"$f":"ROUND(SUM(X35:X36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+X40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(Y35:Y36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Y40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(Z35:Z36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Z40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(AA35:AA36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AA40*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(AB35:AB36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AB40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(AC35:AC36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AC40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(AD35:AD36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AD40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(AE35:AE36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AE40*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(AF35:AF36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AF40*'1.4 Kenmerken'!$C$147,-3)","v":26000},{"$f":"ROUND(SUM(AG35:AG36)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AG40*'1.4 Kenmerken'!$C$147,-3)","v":22000}]
[null,"financiering",{"$f":"ROUND(C40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(D40*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(E40*'1.4 Kenmerken'!$C$141,-3)","v":8000},{"$f":"ROUND(F40*'1.4 Kenmerken'!$C$141,-3)","v":24000},{"$f":"ROUND(G40*'1.4 Kenmerken'!$C$141,-3)","v":12000},{"$f":"ROUND(H40*'1.4 Kenmerken'!$C$141,-3)","v":14000},{"$f":"ROUND(I40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(J40*'1.4 Kenmerken'!$C$141,-3)","v":12000},{"$f":"ROUND(K40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(L40*'1.4 Kenmerken'!$C$141,-3)","v":14000},{"$f":"ROUND(M40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(N40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(O40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(P40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(Q40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(R40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(S40*'1.4 Kenmerken'!$C$141,-3)","v":80000},{"$f":"ROUND(T40*'1.4 Kenmerken'!$C$141,-3)","v":10000},{"$f":"ROUND(U40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(V40*'1.4 Kenmerken'!$C$141,-3)","v":10000},{"$f":"ROUND(W40*'1.4 Kenmerken'!$C$141,-3)","v":16000},{"$f":"ROUND(X40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(Y40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(Z40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AA40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AB40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AC40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AD40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AE40*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AF40*'1.4 Kenmerken'!$C$141,-3)","v":24000},{"$f":"ROUND(AG40*'1.4 Kenmerken'!$C$141,-3)","v":20000}]
[null,"OPEX Leidingtrace aquathermie",{"$f":"ROUND((SUM(C140:C142)),-4)","v":60000},90000,20000,70000,30000,40000,50000,30000,50000,40000,50000,50000,50000,50000,50000,50000,210000,30000,50000,30000,40000,50000,50000,50000,50000,50000,50000,{"$f":"ROUND((SUM(AD140:AD142)),-4)","v":50000},60000,{"$f":"ROUND((SUM(AF140:AF142)),-4)","v":60000},{"$f":"ROUND((SUM(AG140:AG142)),-4)","v":80000}]
[null,null,{"$f":"C143/('1.4 Kenmerken'!C8*1000)","v":12},{"$f":"D143/('1.4 Kenmerken'!D8*1000)","v":4.5},{"$f":"E143/('1.4 Kenmerken'!E8*1000)","v":20},{"$f":"F143/('1.4 Kenmerken'!F8*1000)","v":14},{"$f":"G143/('1.4 Kenmerken'!G8*1000)","v":6},{"$f":"H143/('1.4 Kenmerken'!H8*1000)","v":8},{"$f":"I143/('1.4 Kenmerken'!I8*1000)","v":10},{"$f":"J143/('1.4 Kenmerken'!J8*1000)","v":6},{"$f":"K143/('1.4 Kenmerken'!K8*1000)","v":10},{"$f":"L143/('1.4 Kenmerken'!L8*1000)","v":8},{"$f":"M143/('1.4 Kenmerken'!M8*1000)","v":10},{"$f":"N143/('1.4 Kenmerken'!N8*1000)","v":10},{"$f":"O143/('1.4 Kenmerken'!O8*1000)","v":10},{"$f":"P143/('1.4 Kenmerken'!P8*1000)","v":10},{"$f":"Q143/('1.4 Kenmerken'!Q8*1000)","v":10},{"$f":"R143/('1.4 Kenmerken'!R8*1000)","v":10},{"$f":"S143/('1.4 Kenmerken'!S8*1000)","v":42},{"$f":"T143/('1.4 Kenmerken'!T8*1000)","v":6},{"$f":"U143/('1.4 Kenmerken'!U8*1000)","v":10},{"$f":"V143/('1.4 Kenmerken'!V8*1000)","v":6},{"$f":"W143/('1.4 Kenmerken'!W8*1000)","v":8},{"$f":"X143/('1.4 Kenmerken'!X8*1000)","v":10},{"$f":"Y143/('1.4 Kenmerken'!Y8*1000)","v":10},{"$f":"Z143/('1.4 Kenmerken'!Z8*1000)","v":10},{"$f":"AA143/('1.4 Kenmerken'!AA8*1000)","v":10},{"$f":"AB143/('1.4 Kenmerken'!AB8*1000)","v":10},{"$f":"AC143/('1.4 Kenmerken'!AC8*1000)","v":10},{"$f":"AD143/('1.4 Kenmerken'!AD8*1000)","v":10},{"$f":"AE143/('1.4 Kenmerken'!AE8*1000)","v":12},{"$f":"AF143/('1.4 Kenmerken'!AF8*1000)","v":12},{"$f":"AG143/('1.4 Kenmerken'!AG8*1000)","v":16}]
[]
[null,"Leidingtrace WKO"]
[null,"energiekosten pompenenergie (WKO)",{"$f":"'1.4 Kenmerken'!C96/'1.4 Kenmerken'!C97*(('1.4 Kenmerken'!C44-1)/'1.4 Kenmerken'!C44)*'1.4 Kenmerken'!C124       +     '1.4 Kenmerken'!C35/0.0036/'1.4 Kenmerken'!C84*(('1.4 Kenmerken'!C44-1)/'1.4 Kenmerken'!C44)*'1.4 Kenmerken'!C129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!D96/'1.4 Kenmerken'!D97*(('1.4 Kenmerken'!D44-1)/'1.4 Kenmerken'!D44)*'1.4 Kenmerken'!D124       +     '1.4 Kenmerken'!D35/0.0036/'1.4 Kenmerken'!D84*(('1.4 Kenmerken'!D44-1)/'1.4 Kenmerken'!D44)*'1.4 Kenmerken'!D129","v":70687.582084549198},{"$f":"'1.4 Kenmerken'!E96/'1.4 Kenmerken'!E97*(('1.4 Kenmerken'!E44-1)/'1.4 Kenmerken'!E44)*'1.4 Kenmerken'!E124       +     '1.4 Kenmerken'!E35/0.0036/'1.4 Kenmerken'!E84*(('1.4 Kenmerken'!E44-1)/'1.4 Kenmerken'!E44)*'1.4 Kenmerken'!E129","v":3534.7824359147025},{"$f":"'1.4 Kenmerken'!F96/'1.4 Kenmerken'!F97*(('1.4 Kenmerken'!F44-1)/'1.4 Kenmerken'!F44)*'1.4 Kenmerken'!F124       +     '1.4 Kenmerken'!F35/0.0036/'1.4 Kenmerken'!F84*(('1.4 Kenmerken'!F44-1)/'1.4 Kenmerken'!F44)*'1.4 Kenmerken'!F129","v":31269.187437550099},{"$f":"'1.4 Kenmerken'!G96/'1.4 Kenmerken'!G97*(('1.4 Kenmerken'!G44-1)/'1.4 Kenmerken'!G44)*'1.4 Kenmerken'!G124       +     '1.4 Kenmerken'!G35/0.0036/'1.4 Kenmerken'!G84*(('1.4 Kenmerken'!G44-1)/'1.4 Kenmerken'!G44)*'1.4 Kenmerken'!G129","v":9600.6035833466958},{"$f":"'1.4 Kenmerken'!H96/'1.4 Kenmerken'!H97*(('1.4 Kenmerken'!H44-1)/'1.4 Kenmerken'!H44)*'1.4 Kenmerken'!H124       +     '1.4 Kenmerken'!H35/0.0036/'1.4 Kenmerken'!H84*(('1.4 Kenmerken'!H44-1)/'1.4 Kenmerken'!H44)*'1.4 Kenmerken'!H129","v":17673.726026487093},{"$f":"'1.4 Kenmerken'!I96/'1.4 Kenmerken'!I97*(('1.4 Kenmerken'!I44-1)/'1.4 Kenmerken'!I44)*'1.4 Kenmerken'!I124       +     '1.4 Kenmerken'!I35/0.0036/'1.4 Kenmerken'!I84*(('1.4 Kenmerken'!I44-1)/'1.4 Kenmerken'!I44)*'1.4 Kenmerken'!I129","v":17675.890056116725},{"$f":"'1.4 Kenmerken'!J96/'1.4 Kenmerken'!J97*(('1.4 Kenmerken'!J44-1)/'1.4 Kenmerken'!J44)*'1.4 Kenmerken'!J124       +     '1.4 Kenmerken'!J35/0.0036/'1.4 Kenmerken'!J84*(('1.4 Kenmerken'!J44-1)/'1.4 Kenmerken'!J44)*'1.4 Kenmerken'!J129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!K96/'1.4 Kenmerken'!K97*(('1.4 Kenmerken'!K44-1)/'1.4 Kenmerken'!K44)*'1.4 Kenmerken'!K124       +     '1.4 Kenmerken'!K35/0.0036/'1.4 Kenmerken'!K84*(('1.4 Kenmerken'!K44-1)/'1.4 Kenmerken'!K44)*'1.4 Kenmerken'!K129","v":12217.793774784885},{"$f":"'1.4 Kenmerken'!L96/'1.4 Kenmerken'!L97*(('1.4 Kenmerken'!L44-1)/'1.4 Kenmerken'!L44)*'1.4 Kenmerken'!L124       +     '1.4 Kenmerken'!L35/0.0036/'1.4 Kenmerken'!L84*(('1.4 Kenmerken'!L44-1)/'1.4 Kenmerken'!L44)*'1.4 Kenmerken'!L129","v":12673.66214440703},{"$f":"'1.4 Kenmerken'!M96/'1.4 Kenmerken'!M97*(('1.4 Kenmerken'!M44-1)/'1.4 Kenmerken'!M44)*'1.4 Kenmerken'!M124       +     '1.4 Kenmerken'!M35/0.0036/'1.4 Kenmerken'!M84*(('1.4 Kenmerken'!M44-1)/'1.4 Kenmerken'!M44)*'1.4 Kenmerken'!M129","v":17671.975323606435},0,{"$f":"'1.4 Kenmerken'!O96/'1.4 Kenmerken'!O97*(('1.4 Kenmerken'!O44-1)/'1.4 Kenmerken'!O44)*'1.4 Kenmerken'!O124       +     '1.4 Kenmerken'!O35/0.0036/'1.4 Kenmerken'!O84*(('1.4 Kenmerken'!O44-1)/'1.4 Kenmerken'!O44)*'1.4 Kenmerken'!O129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!P96/'1.4 Kenmerken'!P97*(('1.4 Kenmerken'!P44-1)/'1.4 Kenmerken'!P44)*'1.4 Kenmerken'!P124       +     '1.4 Kenmerken'!P35/0.0036/'1.4 Kenmerken'!P84*(('1.4 Kenmerken'!P44-1)/'1.4 Kenmerken'!P44)*'1.4 Kenmerken'!P129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!Q96/'1.4 Kenmerken'!Q97*(('1.4 Kenmerken'!Q44-1)/'1.4 Kenmerken'!Q44)*'1.4 Kenmerken'!Q124       +     '1.4 Kenmerken'!Q35/0.0036/'1.4 Kenmerken'!Q84*(('1.4 Kenmerken'!Q44-1)/'1.4 Kenmerken'!Q44)*'1.4 Kenmerken'!Q129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!R96/'1.4 Kenmerken'!R97*(('1.4 Kenmerken'!R44-1)/'1.4 Kenmerken'!R44)*'1.4 Kenmerken'!R124       +     '1.4 Kenmerken'!R35/0.0036/'1.4 Kenmerken'!R84*(('1.4 Kenmerken'!R44-1)/'1.4 Kenmerken'!R44)*'1.4 Kenmerken'!R129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!S96/'1.4 Kenmerken'!S97*(('1.4 Kenmerken'!S44-1)/'1.4 Kenmerken'!S44)*'1.4 Kenmerken'!S124       +     '1.4 Kenmerken'!S35/0.0036/'1.4 Kenmerken'!S84*(('1.4 Kenmerken'!S44-1)/'1.4 Kenmerken'!S44)*'1.4 Kenmerken'!S129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!T96/'1.4 Kenmerken'!T97*(('1.4 Kenmerken'!T44-1)/'1.4 Kenmerken'!T44)*'1.4 Kenmerken'!T124       +     '1.4 Kenmerken'!T35/0.0036/'1.4 Kenmerken'!T84*(('1.4 Kenmerken'!T44-1)/'1.4 Kenmerken'!T44)*'1.4 Kenmerken'!T129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!U96/'1.4 Kenmerken'!U97*(('1.4 Kenmerken'!U44-1)/'1.4 Kenmerken'!U44)*'1.4 Kenmerken'!U124       +     '1.4 Kenmerken'!U35/0.0036/'1.4 Kenmerken'!U84*(('1.4 Kenmerken'!U44-1)/'1.4 Kenmerken'!U44)*'1.4 Kenmerken'!U129","v":17698.189644594091},{"$f":"'1.4 Kenmerken'!V96/'1.4 Kenmerken'!V97*(('1.4 Kenmerken'!V44-1)/'1.4 Kenmerken'!V44)*'1.4 Kenmerken'!V124       +     '1.4 Kenmerken'!V35/0.0036/'1.4 Kenmerken'!V84*(('1.4 Kenmerken'!V44-1)/'1.4 Kenmerken'!V44)*'1.4 Kenmerken'!V129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!W96/'1.4 Kenmerken'!W97*(('1.4 Kenmerken'!W44-1)/'1.4 Kenmerken'!W44)*'1.4 Kenmerken'!W124       +     '1.4 Kenmerken'!W35/0.0036/'1.4 Kenmerken'!W84*(('1.4 Kenmerken'!W44-1)/'1.4 Kenmerken'!W44)*'1.4 Kenmerken'!W129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!X96/'1.4 Kenmerken'!X97*(('1.4 Kenmerken'!X44-1)/'1.4 Kenmerken'!X44)*'1.4 Kenmerken'!X124       +     '1.4 Kenmerken'!X35/0.0036/'1.4 Kenmerken'!X84*(('1.4 Kenmerken'!X44-1)/'1.4 Kenmerken'!X44)*'1.4 Kenmerken'!X129","v":19812.891350542461},{"$f":"'1.4 Kenmerken'!Y96/'1.4 Kenmerken'!Y97*(('1.4 Kenmerken'!Y44-1)/'1.4 Kenmerken'!Y44)*'1.4 Kenmerken'!Y124       +     '1.4 Kenmerken'!Y35/0.0036/'1.4 Kenmerken'!Y84*(('1.4 Kenmerken'!Y44-1)/'1.4 Kenmerken'!Y44)*'1.4 Kenmerken'!Y129","v":15980.802865693977},{"$f":"'1.4 Kenmerken'!Z96/'1.4 Kenmerken'!Z97*(('1.4 Kenmerken'!Z44-1)/'1.4 Kenmerken'!Z44)*'1.4 Kenmerken'!Z124       +     '1.4 Kenmerken'!Z35/0.0036/'1.4 Kenmerken'!Z84*(('1.4 Kenmerken'!Z44-1)/'1.4 Kenmerken'!Z44)*'1.4 Kenmerken'!Z129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!AA96/'1.4 Kenmerken'!AA97*(('1.4 Kenmerken'!AA44-1)/'1.4 Kenmerken'!AA44)*'1.4 Kenmerken'!AA124       +     '1.4 Kenmerken'!AA35/0.0036/'1.4 Kenmerken'!AA84*(('1.4 Kenmerken'!AA44-1)/'1.4 Kenmerken'!AA44)*'1.4 Kenmerken'!AA129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!AB96/'1.4 Kenmerken'!AB97*(('1.4 Kenmerken'!AB44-1)/'1.4 Kenmerken'!AB44)*'1.4 Kenmerken'!AB124       +     '1.4 Kenmerken'!AB35/0.0036/'1.4 Kenmerken'!AB84*(('1.4 Kenmerken'!AB44-1)/'1.4 Kenmerken'!AB44)*'1.4 Kenmerken'!AB129","v":17671.430138421249},{"$f":"'1.4 Kenmerken'!AC96/'1.4 Kenmerken'!AC97*(('1.4 Kenmerken'!AC44-1)/'1.4 Kenmerken'!AC44)*'1.4 Kenmerken'!AC124       +     '1.4 Kenmerken'!AC35/0.0036/'1.4 Kenmerken'!AC84*(('1.4 Kenmerken'!AC44-1)/'1.4 Kenmerken'!AC44)*'1.4 Kenmerken'!AC129","v":17671.430138421249},0,{"$f":"'1.4 Kenmerken'!AE96/'1.4 Kenmerken'!AE97*(('1.4 Kenmerken'!AE44-1)/'1.4 Kenmerken'!AE44)*'1.4 Kenmerken'!AE124       +     '1.4 Kenmerken'!AE35/0.0036/'1.4 Kenmerken'!AE84*(('1.4 Kenmerken'!AE44-1)/'1.4 Kenmerken'!AE44)*'1.4 Kenmerken'!AE129","v":21207.856926599328},{"$f":"'1.4 Kenmerken'!AF96/'1.4 Kenmerken'!AF97*(('1.4 Kenmerken'!AF44-1)/'1.4 Kenmerken'!AF44)*'1.4 Kenmerken'!AF124       +     '1.4 Kenmerken'!AF35/0.0036/'1.4 Kenmerken'!AF84*(('1.4 Kenmerken'!AF44-1)/'1.4 Kenmerken'!AF44)*'1.4 Kenmerken'!AF129","v":28304.337452621166},{"$f":"'1.4 Kenmerken'!AG96/'1.4 Kenmerken'!AG97*(('1.4 Kenmerken'!AG44-1)/'1.4 Kenmerken'!AG44)*'1.4 Kenmerken'!AG124       +     '1.4 Kenmerken'!AG35/0.0036/'1.4 Kenmerken'!AG84*(('1.4 Kenmerken'!AG44-1)/'1.4 Kenmerken'!AG44)*'1.4 Kenmerken'!AG129","v":37304.521047512157}]
[null,"onderhoud & beheer",{"$f":"ROUND(SUM(C53:C54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+C58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(D53:D54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+D58*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(E53:E54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+E58*'1.4 Kenmerken'!$C$147,-3)","v":6000},{"$f":"ROUND(SUM(F53:F54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+F58*'1.4 Kenmerken'!$C$147,-3)","v":26000},{"$f":"ROUND(SUM(G53:G54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+G58*'1.4 Kenmerken'!$C$147,-3)","v":10000},{"$f":"ROUND(SUM(H53:H54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+H58*'1.4 Kenmerken'!$C$147,-3)","v":14000},{"$f":"ROUND(SUM(I53:I54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+I58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(J53:J54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+J58*'1.4 Kenmerken'!$C$147,-3)","v":10000},{"$f":"ROUND(SUM(K53:K54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+K58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(L53:L54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+L58*'1.4 Kenmerken'!$C$147,-3)","v":14000},{"$f":"ROUND(SUM(M53:M54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+M58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(N53:N54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+N58*'1.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(SUM(O53:O54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+O58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(P53:P54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+P58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(Q53:Q54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Q58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(R53:R54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+R58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(S53:S54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+S58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(T53:T54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+T58*'1.4 Kenmerken'!$C$147,-3)","v":13000},{"$f":"ROUND(SUM(U53:U54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+U58*'1.4 Kenmerken'!$C$147,-3)","v":85000},{"$f":"ROUND(SUM(V53:V54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+V58*'1.4 Kenmerken'!$C$147,-3)","v":13000},{"$f":"ROUND(SUM(W53:W54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+W58*'1.4 Kenmerken'!$C$147,-3)","v":15000},{"$f":"ROUND(SUM(X53:X54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+X58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(Y53:Y54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Y58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(Z53:Z54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Z58*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(SUM(AA53:AA54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AA58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(AB53:AB54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AB58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(AC53:AC54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AC58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(AD53:AD54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AD58*'1.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(SUM(AE53:AE54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AE58*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND(SUM(AF53:AF54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AF58*'1.4 Kenmerken'!$C$147,-3)","v":26000},{"$f":"ROUND(SUM(AG53:AG54)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AG58*'1.4 Kenmerken'!$C$147,-3)","v":21000}]
[null,"financiering",{"$f":"ROUND(C58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(D58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(E58*'1.4 Kenmerken'!$C$141,-3)","v":6000},{"$f":"ROUND(F58*'1.4 Kenmerken'!$C$141,-3)","v":24000},{"$f":"ROUND(G58*'1.4 Kenmerken'!$C$141,-3)","v":12000},{"$f":"ROUND(H58*'1.4 Kenmerken'!$C$141,-3)","v":14000},{"$f":"ROUND(I58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(J58*'1.4 Kenmerken'!$C$141,-3)","v":12000},{"$f":"ROUND(K58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(L58*'1.4 Kenmerken'!$C$141,-3)","v":14000},{"$f":"ROUND(M58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(N58*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(O58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(P58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(Q58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(R58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(S58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(T58*'1.4 Kenmerken'!$C$141,-3)","v":10000},{"$f":"ROUND(U58*'1.4 Kenmerken'!$C$141,-3)","v":78000},{"$f":"ROUND(V58*'1.4 Kenmerken'!$C$141,-3)","v":10000},{"$f":"ROUND(W58*'1.4 Kenmerken'!$C$141,-3)","v":16000},{"$f":"ROUND(X58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(Y58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(Z58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AA58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AB58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AC58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AD58*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(AE58*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AF58*'1.4 Kenmerken'!$C$141,-3)","v":24000},{"$f":"ROUND(AG58*'1.4 Kenmerken'!$C$141,-3)","v":20000}]
[null,"OPEX Leidingtrace TEO",{"$f":"ROUND((SUM(C147:C149)),-4)","v":60000},110000,20000,80000,30000,50000,60000,40000,50000,40000,60000,0,60000,60000,60000,60000,60000,40000,180000,40000,50000,60000,60000,60000,60000,{"$f":"ROUND((SUM(AB147:AB149)),-4)","v":60000},{"$f":"ROUND((SUM(AC147:AC149)),-4)","v":60000},0,60000,{"$f":"ROUND((SUM(AF147:AF149)),-4)","v":80000},{"$f":"ROUND((SUM(AG147:AG149)),-4)","v":80000}]
[null,null,{"$f":"C150/('1.4 Kenmerken'!C8*1000)","v":12},{"$f":"D150/('1.4 Kenmerken'!D8*1000)","v":5.5},{"$f":"E150/('1.4 Kenmerken'!E8*1000)","v":20},{"$f":"F150/('1.4 Kenmerken'!F8*1000)","v":16},{"$f":"G150/('1.4 Kenmerken'!G8*1000)","v":6},{"$f":"H150/('1.4 Kenmerken'!H8*1000)","v":10},{"$f":"I150/('1.4 Kenmerken'!I8*1000)","v":12},{"$f":"J150/('1.4 Kenmerken'!J8*1000)","v":8},{"$f":"K150/('1.4 Kenmerken'!K8*1000)","v":10},{"$f":"L150/('1.4 Kenmerken'!L8*1000)","v":8},{"$f":"M150/('1.4 Kenmerken'!M8*1000)","v":12},{"$f":"N150/('1.4 Kenmerken'!N8*1000)","v":0},{"$f":"O150/('1.4 Kenmerken'!O8*1000)","v":12},{"$f":"P150/('1.4 Kenmerken'!P8*1000)","v":12},{"$f":"Q150/('1.4 Kenmerken'!Q8*1000)","v":12},{"$f":"R150/('1.4 Kenmerken'!R8*1000)","v":12},{"$f":"S150/('1.4 Kenmerken'!S8*1000)","v":12},{"$f":"T150/('1.4 Kenmerken'!T8*1000)","v":8},{"$f":"U150/('1.4 Kenmerken'!U8*1000)","v":36},{"$f":"V150/('1.4 Kenmerken'!V8*1000)","v":8},{"$f":"W150/('1.4 Kenmerken'!W8*1000)","v":10},{"$f":"X150/('1.4 Kenmerken'!X8*1000)","v":12},{"$f":"Y150/('1.4 Kenmerken'!Y8*1000)","v":12},{"$f":"Z150/('1.4 Kenmerken'!Z8*1000)","v":12},{"$f":"AA150/('1.4 Kenmerken'!AA8*1000)","v":12},{"$f":"AB150/('1.4 Kenmerken'!AB8*1000)","v":12},{"$f":"AC150/('1.4 Kenmerken'!AC8*1000)","v":12},{"$f":"AD150/('1.4 Kenmerken'!AD8*1000)","v":0},{"$f":"AE150/('1.4 Kenmerken'!AE8*1000)","v":12},{"$f":"AF150/('1.4 Kenmerken'!AF8*1000)","v":16},{"$f":"AG150/('1.4 Kenmerken'!AG8*1000)","v":16}]
[]
[null,"WP-centrale"]
[null,"Vastrecht kosten elektra",{"$f":"ROUND((('1.4 Kenmerken'!C48)*'1.4 Kenmerken'!C124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!D48)*'1.4 Kenmerken'!D124),-4)","v":170000},{"$f":"ROUND((('1.4 Kenmerken'!E48)*'1.4 Kenmerken'!E124),-4)","v":10000},{"$f":"ROUND((('1.4 Kenmerken'!F48)*'1.4 Kenmerken'!F124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!G48)*'1.4 Kenmerken'!G124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!H48)*'1.4 Kenmerken'!H124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!I48)*'1.4 Kenmerken'!I124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!J48)*'1.4 Kenmerken'!J124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!K48)*'1.4 Kenmerken'!K124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!L48)*'1.4 Kenmerken'!L124),-4)","v":60000},{"$f":"ROUND((('1.4 Kenmerken'!M48)*'1.4 Kenmerken'!M124),-4)","v":30000},{"$f":"ROUND((('1.4 Kenmerken'!N48)*'1.4 Kenmerken'!N124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!O48)*'1.4 Kenmerken'!O124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!P48)*'1.4 Kenmerken'!P124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!Q48)*'1.4 Kenmerken'!Q124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!R48)*'1.4 Kenmerken'!R124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!S48)*'1.4 Kenmerken'!S124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!T48)*'1.4 Kenmerken'!T124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!U48)*'1.4 Kenmerken'!U124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!V48)*'1.4 Kenmerken'!V124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!W48)*'1.4 Kenmerken'!W124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!X48)*'1.4 Kenmerken'!X124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!Y48)*'1.4 Kenmerken'!Y124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!Z48)*'1.4 Kenmerken'!Z124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!AA48)*'1.4 Kenmerken'!AA124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!AB48)*'1.4 Kenmerken'!AB124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!AC48)*'1.4 Kenmerken'!AC124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!AD48)*'1.4 Kenmerken'!AD124),-4)","v":40000},{"$f":"ROUND((('1.4 Kenmerken'!AE48)*'1.4 Kenmerken'!AE124),-4)","v":30000},{"$f":"ROUND((('1.4 Kenmerken'!AF48)*'1.4 Kenmerken'!AF124),-4)","v":0},{"$f":"ROUND((('1.4 Kenmerken'!AG48)*'1.4 Kenmerken'!AG124),-4)","v":40000}]
[null,"Variabele kosten elektra",{"$f":"ROUND(('1.4 Kenmerken'!C47*'1.4 Kenmerken'!C126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!D47*'1.4 Kenmerken'!D126),-4)","v":1360000},{"$f":"ROUND(('1.4 Kenmerken'!E47*'1.4 Kenmerken'!E126),-4)","v":70000},{"$f":"ROUND(('1.4 Kenmerken'!F47*'1.4 Kenmerken'!F126),-4)","v":600000},{"$f":"ROUND(('1.4 Kenmerken'!G47*'1.4 Kenmerken'!G126),-4)","v":190000},{"$f":"ROUND(('1.4 Kenmerken'!H47*'1.4 Kenmerken'!H126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!I47*'1.4 Kenmerken'!I126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!J47*'1.4 Kenmerken'!J126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!K47*'1.4 Kenmerken'!K126),-4)","v":180000},{"$f":"ROUND(('1.4 Kenmerken'!L47*'1.4 Kenmerken'!L126),-4)","v":250000},{"$f":"ROUND(('1.4 Kenmerken'!M47*'1.4 Kenmerken'!M126),-4)","v":350000},{"$f":"ROUND(('1.4 Kenmerken'!N47*'1.4 Kenmerken'!N126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!O47*'1.4 Kenmerken'!O126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!P47*'1.4 Kenmerken'!P126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!Q47*'1.4 Kenmerken'!Q126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!R47*'1.4 Kenmerken'!R126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!S47*'1.4 Kenmerken'!S126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!T47*'1.4 Kenmerken'!T126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!U47*'1.4 Kenmerken'!U126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!V47*'1.4 Kenmerken'!V126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!W47*'1.4 Kenmerken'!W126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!X47*'1.4 Kenmerken'!X126),-4)","v":410000},{"$f":"ROUND(('1.4 Kenmerken'!Y47*'1.4 Kenmerken'!Y126),-4)","v":290000},{"$f":"ROUND(('1.4 Kenmerken'!Z47*'1.4 Kenmerken'!Z126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!AA47*'1.4 Kenmerken'!AA126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!AB47*'1.4 Kenmerken'!AB126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!AC47*'1.4 Kenmerken'!AC126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!AD47*'1.4 Kenmerken'!AD126),-4)","v":340000},{"$f":"ROUND(('1.4 Kenmerken'!AE47*'1.4 Kenmerken'!AE126),-4)","v":200000},{"$f":"ROUND(('1.4 Kenmerken'!AF47*'1.4 Kenmerken'!AF126),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AG47*'1.4 Kenmerken'!AG126),-4)","v":930000}]
[null,"Elektrakosten",{"$f":"C154+C155","v":380000},{"$f":"D154+D155","v":1530000},80000,640000,230000,380000,380000,380000,220000,{"$f":"L154+L155","v":310000},380000,{"$f":"N154+N155","v":380000},{"$f":"O154+O155","v":380000},380000,380000,380000,380000,380000,380000,380000,380000,450000,330000,380000,380000,{"$f":"AB154+AB155","v":380000},{"$f":"AC154+AC155","v":380000},380000,230000,{"$f":"AF154+AF155","v":0},970000]
[null,"onderhoud & beheer",{"$f":"ROUND((C70+C72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+C76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((D70+D72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+D76*'1.4 Kenmerken'!$C$147,-3)","v":325000},{"$f":"ROUND((E70+E72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+E76*'1.4 Kenmerken'!$C$147,-3)","v":19000},{"$f":"ROUND((F70+F72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+F76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((G70+G72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+G76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((H70+H72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+H76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((I70+I72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+I76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((J70+J72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+J76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((K70+K72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+K76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((L70+L72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+L76*'1.4 Kenmerken'!$C$147,-3)","v":52000},{"$f":"ROUND((M70+M72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+M76*'1.4 Kenmerken'!$C$147,-3)","v":123000},{"$f":"ROUND((N70+N72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+N76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((O70+O72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+O76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((P70+P72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+P76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((Q70+Q72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Q76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((R70+R72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+R76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((S70+S72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+S76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((T70+T72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+T76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((U70+U72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+U76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((V70+V72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+V76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((W70+W72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+W76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((X70+X72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+X76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((Y70+Y72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Y76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((Z70+Z72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Z76*'1.4 Kenmerken'!$C$147,-3)","v":84000},{"$f":"ROUND((AA70+AA72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AA76*'1.4 Kenmerken'!$C$147,-3)","v":80000},{"$f":"ROUND((AB70+AB72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AB76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((AC70+AC72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AC76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((AD70+AD72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AD76*'1.4 Kenmerken'!$C$147,-3)","v":82000},{"$f":"ROUND((AE70+AE72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AE76*'1.4 Kenmerken'!$C$147,-3)","v":64000},0,{"$f":"ROUND((AG70+AG72)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AG76*'1.4 Kenmerken'!$C$147,-3)","v":82000}]
[null,"financiering",{"$f":"ROUND(C76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(D76*'1.4 Kenmerken'!$C$141,-3)","v":248000},{"$f":"ROUND(E76*'1.4 Kenmerken'!$C$141,-3)","v":14000},{"$f":"ROUND(F76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(G76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(H76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(I76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(J76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(K76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(L76*'1.4 Kenmerken'!$C$141,-3)","v":40000},{"$f":"ROUND(M76*'1.4 Kenmerken'!$C$141,-3)","v":94000},{"$f":"ROUND(N76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(O76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(P76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(Q76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(R76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(S76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(T76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(U76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(V76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(W76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(X76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(Y76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(Z76*'1.4 Kenmerken'!$C$141,-3)","v":64000},{"$f":"ROUND(AA76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(AB76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(AC76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(AD76*'1.4 Kenmerken'!$C$141,-3)","v":62000},{"$f":"ROUND(AE76*'1.4 Kenmerken'!$C$141,-3)","v":48000},0,{"$f":"ROUND(AG76*'1.4 Kenmerken'!$C$141,-3)","v":62000}]
[null,"OPEX WP-centrale",{"$f":"ROUND((SUM(C156:C158)),-4)","v":520000},{"$f":"ROUND((SUM(D156:D158)),-4)","v":2100000},110000,780000,370000,520000,520000,520000,360000,{"$f":"ROUND((SUM(L156:L158)),-4)","v":400000},600000,{"$f":"ROUND((SUM(N156:N158)),-4)","v":520000},{"$f":"ROUND((SUM(O156:O158)),-4)","v":520000},520000,520000,520000,520000,520000,520000,520000,520000,590000,470000,530000,520000,{"$f":"ROUND((SUM(AB156:AB158)),-4)","v":520000},{"$f":"ROUND((SUM(AC156:AC158)),-4)","v":520000},520000,340000,{"$f":"ROUND((SUM(AF156:AF158)),-4)","v":0},{"$f":"ROUND((SUM(AG156:AG158)),-4)","v":1110000}]
[null,null,{"$f":"C159/('1.4 Kenmerken'!C8*1000)","v":104},{"$f":"D159/('1.4 Kenmerken'!D8*1000)","v":105},{"$f":"E159/('1.4 Kenmerken'!E8*1000)","v":110},{"$f":"F159/('1.4 Kenmerken'!F8*1000)","v":156},{"$f":"G159/('1.4 Kenmerken'!G8*1000)","v":74},{"$f":"H159/('1.4 Kenmerken'!H8*1000)","v":104},{"$f":"I159/('1.4 Kenmerken'!I8*1000)","v":104},{"$f":"J159/('1.4 Kenmerken'!J8*1000)","v":104},{"$f":"K159/('1.4 Kenmerken'!K8*1000)","v":72},{"$f":"L159/('1.4 Kenmerken'!L8*1000)","v":80},{"$f":"M159/('1.4 Kenmerken'!M8*1000)","v":120},{"$f":"N159/('1.4 Kenmerken'!N8*1000)","v":104},{"$f":"O159/('1.4 Kenmerken'!O8*1000)","v":104},{"$f":"P159/('1.4 Kenmerken'!P8*1000)","v":104},{"$f":"Q159/('1.4 Kenmerken'!Q8*1000)","v":104},{"$f":"R159/('1.4 Kenmerken'!R8*1000)","v":104},{"$f":"S159/('1.4 Kenmerken'!S8*1000)","v":104},{"$f":"T159/('1.4 Kenmerken'!T8*1000)","v":104},{"$f":"U159/('1.4 Kenmerken'!U8*1000)","v":104},{"$f":"V159/('1.4 Kenmerken'!V8*1000)","v":104},{"$f":"W159/('1.4 Kenmerken'!W8*1000)","v":104},{"$f":"X159/('1.4 Kenmerken'!X8*1000)","v":118},{"$f":"Y159/('1.4 Kenmerken'!Y8*1000)","v":94},{"$f":"Z159/('1.4 Kenmerken'!Z8*1000)","v":106},{"$f":"AA159/('1.4 Kenmerken'!AA8*1000)","v":104},{"$f":"AB159/('1.4 Kenmerken'!AB8*1000)","v":104},{"$f":"AC159/('1.4 Kenmerken'!AC8*1000)","v":104},{"$f":"AD159/('1.4 Kenmerken'!AD8*1000)","v":104},{"$f":"AE159/('1.4 Kenmerken'!AE8*1000)","v":68},{"$f":"AF159/('1.4 Kenmerken'!AF8*1000)","v":0},{"$f":"AG159/('1.4 Kenmerken'!AG8*1000)","v":222}]
[]
[null,"Aquathermie"]
[null,"Vastrecht prijs per jaar",{"$f":"('1.4 Kenmerken'!C52/'1.4 Kenmerken'!C58)*1000*'1.4 Kenmerken'!C124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!D52/'1.4 Kenmerken'!D58)*1000*'1.4 Kenmerken'!D124","v":14659.555555555553},{"$f":"('1.4 Kenmerken'!E52/'1.4 Kenmerken'!E58)*1000*'1.4 Kenmerken'!E124","v":732.97777777777776},{"$f":"('1.4 Kenmerken'!F52/'1.4 Kenmerken'!F58)*1000*'1.4 Kenmerken'!F124","v":6466.6666666666661},{"$f":"('1.4 Kenmerken'!G52/'1.4 Kenmerken'!G58)*1000*'1.4 Kenmerken'!G124","v":1999.9999999999995},{"$f":"('1.4 Kenmerken'!H52/'1.4 Kenmerken'!H58)*1000*'1.4 Kenmerken'!H124","v":4397.8666666666668},{"$f":"('1.4 Kenmerken'!I52/'1.4 Kenmerken'!I58)*1000*'1.4 Kenmerken'!I124","v":5497.3333333333339},{"$f":"('1.4 Kenmerken'!J52/'1.4 Kenmerken'!J58)*1000*'1.4 Kenmerken'!J124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!K52/'1.4 Kenmerken'!K58)*1000*'1.4 Kenmerken'!K124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!L52/'1.4 Kenmerken'!L58)*1000*'1.4 Kenmerken'!L124","v":2722.2222222222217},{"$f":"('1.4 Kenmerken'!M52/'1.4 Kenmerken'!M58)*1000*'1.4 Kenmerken'!M124","v":3772.2222222222222},{"$f":"('1.4 Kenmerken'!N52/'1.4 Kenmerken'!N58)*1000*'1.4 Kenmerken'!N124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!O52/'1.4 Kenmerken'!O58)*1000*'1.4 Kenmerken'!O124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!P52/'1.4 Kenmerken'!P58)*1000*'1.4 Kenmerken'!P124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!Q52/'1.4 Kenmerken'!Q58)*1000*'1.4 Kenmerken'!Q124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!R52/'1.4 Kenmerken'!R58)*1000*'1.4 Kenmerken'!R124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!S52/'1.4 Kenmerken'!S58)*1000*'1.4 Kenmerken'!S124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!T52/'1.4 Kenmerken'!T58)*1000*'1.4 Kenmerken'!T124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!U52/'1.4 Kenmerken'!U58)*1000*'1.4 Kenmerken'!U124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!V52/'1.4 Kenmerken'!V58)*1000*'1.4 Kenmerken'!V124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!W52/'1.4 Kenmerken'!W58)*1000*'1.4 Kenmerken'!W124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!X52/'1.4 Kenmerken'!X58)*1000*'1.4 Kenmerken'!X124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!Y52/'1.4 Kenmerken'!Y58)*1000*'1.4 Kenmerken'!Y124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!Z52/'1.4 Kenmerken'!Z58)*1000*'1.4 Kenmerken'!Z124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!AA52/'1.4 Kenmerken'!AA58)*1000*'1.4 Kenmerken'!AA124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!AB52/'1.4 Kenmerken'!AB58)*1000*'1.4 Kenmerken'!AB124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!AC52/'1.4 Kenmerken'!AC58)*1000*'1.4 Kenmerken'!AC124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!AD52/'1.4 Kenmerken'!AD58)*1000*'1.4 Kenmerken'!AD124","v":3664.8888888888882},{"$f":"('1.4 Kenmerken'!AE52/'1.4 Kenmerken'!AE58)*1000*'1.4 Kenmerken'!AE124","v":4397.8666666666677},{"$f":"('1.4 Kenmerken'!AF52/'1.4 Kenmerken'!AF58)*1000*'1.4 Kenmerken'!AF124","v":4999.99999999995},{"$f":"('1.4 Kenmerken'!AG52/'1.4 Kenmerken'!AG58)*1000*'1.4 Kenmerken'!AG124","v":3664.8888888888882}]
[null,"Variabele kosten elektra",{"$f":"ROUND(('1.4 Kenmerken'!C59*'1.4 Kenmerken'!C126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!D59*'1.4 Kenmerken'!D126),-2)","v":109100},{"$f":"ROUND(('1.4 Kenmerken'!E59*'1.4 Kenmerken'!E126),-2)","v":5500},{"$f":"ROUND(('1.4 Kenmerken'!F59*'1.4 Kenmerken'!F126),-2)","v":48100},{"$f":"ROUND(('1.4 Kenmerken'!G59*'1.4 Kenmerken'!G126),-2)","v":14900},{"$f":"ROUND(('1.4 Kenmerken'!H59*'1.4 Kenmerken'!H126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!I59*'1.4 Kenmerken'!I126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!J59*'1.4 Kenmerken'!J126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!K59*'1.4 Kenmerken'!K126),-2)","v":14100},{"$f":"ROUND(('1.4 Kenmerken'!L59*'1.4 Kenmerken'!L126),-2)","v":20300},{"$f":"ROUND(('1.4 Kenmerken'!M59*'1.4 Kenmerken'!M126),-2)","v":28100},{"$f":"ROUND(('1.4 Kenmerken'!N59*'1.4 Kenmerken'!N126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!O59*'1.4 Kenmerken'!O126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!P59*'1.4 Kenmerken'!P126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!Q59*'1.4 Kenmerken'!Q126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!R59*'1.4 Kenmerken'!R126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!S59*'1.4 Kenmerken'!S126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!T59*'1.4 Kenmerken'!T126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!U59*'1.4 Kenmerken'!U126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!V59*'1.4 Kenmerken'!V126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!W59*'1.4 Kenmerken'!W126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!X59*'1.4 Kenmerken'!X126),-2)","v":32400},{"$f":"ROUND(('1.4 Kenmerken'!Y59*'1.4 Kenmerken'!Y126),-2)","v":23200},{"$f":"ROUND(('1.4 Kenmerken'!Z59*'1.4 Kenmerken'!Z126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!AA59*'1.4 Kenmerken'!AA126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!AB59*'1.4 Kenmerken'!AB126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!AC59*'1.4 Kenmerken'!AC126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!AD59*'1.4 Kenmerken'!AD126),-2)","v":27300},{"$f":"ROUND(('1.4 Kenmerken'!AE59*'1.4 Kenmerken'!AE126),-2)","v":32700},{"$f":"ROUND(('1.4 Kenmerken'!AF59*'1.4 Kenmerken'!AF126),-2)","v":43400},{"$f":"ROUND(('1.4 Kenmerken'!AG59*'1.4 Kenmerken'!AG126),-2)","v":74800}]
[null,"Elektrakosten aquathermie",{"$f":"C163+C164","v":30964.888888888887},{"$f":"D163+D164","v":123759.55555555555},6232.9777777777781,54566.666666666664,16900,31697.866666666669,32797.333333333336,30964.888888888887,17764.888888888887,23022.222222222223,31872.222222222223,30964.888888888887,30964.888888888887,30964.888888888887,30964.888888888887,30964.888888888887,30964.888888888887,30964.888888888887,30964.888888888887,30964.888888888887,30964.888888888887,36064.888888888891,26864.888888888887,30964.888888888887,30964.888888888887,{"$f":"AB163+AB164","v":30964.888888888887},30964.888888888887,{"$f":"AD163+AD164","v":30964.888888888887},{"$f":"AE163+AE164","v":37097.866666666669},{"$f":"AF163+AF164","v":48399.999999999949},78464.888888888891]
[null,"onderhoud & beheer",{"$f":"ROUND((C84+C86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+C90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((D84+D86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+D90*'1.4 Kenmerken'!$C$147,-3)","v":60000},{"$f":"ROUND((E84+E86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+E90*'1.4 Kenmerken'!$C$147,-3)","v":6000},{"$f":"ROUND((F84+F86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+F90*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((G84+G86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+G90*'1.4 Kenmerken'!$C$147,-3)","v":11000},{"$f":"ROUND((H84+H86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+H90*'1.4 Kenmerken'!$C$147,-3)","v":21000},{"$f":"ROUND((I84+I86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+I90*'1.4 Kenmerken'!$C$147,-3)","v":25000},{"$f":"ROUND((J84+J86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+J90*'1.4 Kenmerken'!$C$147,-3)","v":10000},{"$f":"ROUND((K84+K86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+K90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((L84+L86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+L90*'1.4 Kenmerken'!$C$147,-3)","v":13000},{"$f":"ROUND((M84+M86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+M90*'1.4 Kenmerken'!$C$147,-3)","v":18000},{"$f":"ROUND((N84+N86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+N90*'1.4 Kenmerken'!$C$147,-3)","v":23000},{"$f":"ROUND((O84+O86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+O90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((P84+P86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+P90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((Q84+Q86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Q90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((R84+R86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+R90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((S84+S86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+S90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((T84+T86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+T90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((U84+U86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+U90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((V84+V86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+V90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((W84+W86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+W90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((X84+X86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+X90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((Y84+Y86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Y90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((Z84+Z86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Z90*'1.4 Kenmerken'!$C$147,-3)","v":18000},{"$f":"ROUND((AA84+AA86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AA90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((AB84+AB86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AB90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((AC84+AC86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AC90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((AD84+AD86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AD90*'1.4 Kenmerken'!$C$147,-3)","v":17000},{"$f":"ROUND((AE84+AE86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AE90*'1.4 Kenmerken'!$C$147,-3)","v":20000},{"$f":"ROUND((AF84+AF86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AF90*'1.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND((AG84+AG86)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AG90*'1.4 Kenmerken'!$C$147,-3)","v":17000}]
[null,"financiering",{"$f":"ROUND(C90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(D90*'1.4 Kenmerken'!$C$141,-3)","v":46000},{"$f":"ROUND(E90*'1.4 Kenmerken'!$C$141,-3)","v":5000},{"$f":"ROUND(F90*'1.4 Kenmerken'!$C$141,-3)","v":21000},{"$f":"ROUND(G90*'1.4 Kenmerken'!$C$141,-3)","v":8000},{"$f":"ROUND(H90*'1.4 Kenmerken'!$C$141,-3)","v":16000},{"$f":"ROUND(I90*'1.4 Kenmerken'!$C$141,-3)","v":19000},{"$f":"ROUND(J90*'1.4 Kenmerken'!$C$141,-3)","v":8000},{"$f":"ROUND(K90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(L90*'1.4 Kenmerken'!$C$141,-3)","v":10000},{"$f":"ROUND(M90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(N90*'1.4 Kenmerken'!$C$141,-3)","v":18000},{"$f":"ROUND(O90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(P90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(Q90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(R90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(S90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(T90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(U90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(V90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(W90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(X90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(Y90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(Z90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(AA90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(AB90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(AC90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(AD90*'1.4 Kenmerken'!$C$141,-3)","v":13000},{"$f":"ROUND(AE90*'1.4 Kenmerken'!$C$141,-3)","v":15000},{"$f":"ROUND(AF90*'1.4 Kenmerken'!$C$141,-3)","v":17000},{"$f":"ROUND(AG90*'1.4 Kenmerken'!$C$141,-3)","v":13000}]
[null,"OPEX aquathermie",{"$f":"ROUND((C165+C166+C167),-4)","v":60000},230000,20000,100000,40000,70000,80000,50000,50000,50000,60000,70000,60000,60000,60000,60000,60000,60000,60000,60000,60000,70000,60000,60000,60000,{"$f":"ROUND((AB165+AB166+AB167),-4)","v":60000},{"$f":"ROUND((AC165+AC166+AC167),-4)","v":60000},60000,70000,{"$f":"ROUND((AF165+AF166+AF167),-4)","v":90000},110000]
[null,null,{"$f":"C168/('1.4 Kenmerken'!C8*1000)","v":12},{"$f":"D168/('1.4 Kenmerken'!D8*1000)","v":11.5},{"$f":"E168/('1.4 Kenmerken'!E8*1000)","v":20},{"$f":"F168/('1.4 Kenmerken'!F8*1000)","v":20},{"$f":"G168/('1.4 Kenmerken'!G8*1000)","v":8},{"$f":"H168/('1.4 Kenmerken'!H8*1000)","v":14},{"$f":"I168/('1.4 Kenmerken'!I8*1000)","v":16},{"$f":"J168/('1.4 Kenmerken'!J8*1000)","v":10},{"$f":"K168/('1.4 Kenmerken'!K8*1000)","v":10},{"$f":"L168/('1.4 Kenmerken'!L8*1000)","v":10},{"$f":"M168/('1.4 Kenmerken'!M8*1000)","v":12},{"$f":"N168/('1.4 Kenmerken'!N8*1000)","v":14},{"$f":"O168/('1.4 Kenmerken'!O8*1000)","v":12},{"$f":"P168/('1.4 Kenmerken'!P8*1000)","v":12},{"$f":"Q168/('1.4 Kenmerken'!Q8*1000)","v":12},{"$f":"R168/('1.4 Kenmerken'!R8*1000)","v":12},{"$f":"S168/('1.4 Kenmerken'!S8*1000)","v":12},{"$f":"T168/('1.4 Kenmerken'!T8*1000)","v":12},{"$f":"U168/('1.4 Kenmerken'!U8*1000)","v":12},{"$f":"V168/('1.4 Kenmerken'!V8*1000)","v":12},{"$f":"W168/('1.4 Kenmerken'!W8*1000)","v":12},{"$f":"X168/('1.4 Kenmerken'!X8*1000)","v":14},{"$f":"Y168/('1.4 Kenmerken'!Y8*1000)","v":12},{"$f":"Z168/('1.4 Kenmerken'!Z8*1000)","v":12},{"$f":"AA168/('1.4 Kenmerken'!AA8*1000)","v":12},{"$f":"AB168/('1.4 Kenmerken'!AB8*1000)","v":12},{"$f":"AC168/('1.4 Kenmerken'!AC8*1000)","v":12},{"$f":"AD168/('1.4 Kenmerken'!AD8*1000)","v":12},{"$f":"AE168/('1.4 Kenmerken'!AE8*1000)","v":14},{"$f":"AF168/('1.4 Kenmerken'!AF8*1000)","v":18},{"$f":"AG168/('1.4 Kenmerken'!AG8*1000)","v":22}]
[]
[null,"WKO"]
[null,"Vastrecht prijs per jaar",{"$f":"('1.4 Kenmerken'!C63/'1.4 Kenmerken'!C71)*1000*'1.4 Kenmerken'!C124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!D63/'1.4 Kenmerken'!D71)*1000*'1.4 Kenmerken'!D124","v":8333.3333333333321},{"$f":"('1.4 Kenmerken'!E63/'1.4 Kenmerken'!E71)*1000*'1.4 Kenmerken'!E124","v":416.66666666666669},{"$f":"('1.4 Kenmerken'!F63/'1.4 Kenmerken'!F71)*1000*'1.4 Kenmerken'!F124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!G63/'1.4 Kenmerken'!G71)*1000*'1.4 Kenmerken'!G124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!H63/'1.4 Kenmerken'!H71)*1000*'1.4 Kenmerken'!H124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!I63/'1.4 Kenmerken'!I71)*1000*'1.4 Kenmerken'!I124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!J63/'1.4 Kenmerken'!J71)*1000*'1.4 Kenmerken'!J124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!K63/'1.4 Kenmerken'!K71)*1000*'1.4 Kenmerken'!K124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!L63/'1.4 Kenmerken'!L71)*1000*'1.4 Kenmerken'!L124","v":1250},{"$f":"('1.4 Kenmerken'!M63/'1.4 Kenmerken'!M71)*1000*'1.4 Kenmerken'!M124","v":2916.6666666666665},{"$f":"IFERROR(('1.4 Kenmerken'!N63/'1.4 Kenmerken'!N71)*1000*'1.4 Kenmerken'!N124,0)","v":0},{"$f":"('1.4 Kenmerken'!O63/'1.4 Kenmerken'!O71)*1000*'1.4 Kenmerken'!O124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!P63/'1.4 Kenmerken'!P71)*1000*'1.4 Kenmerken'!P124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!Q63/'1.4 Kenmerken'!Q71)*1000*'1.4 Kenmerken'!Q124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!R63/'1.4 Kenmerken'!R71)*1000*'1.4 Kenmerken'!R124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!S63/'1.4 Kenmerken'!S71)*1000*'1.4 Kenmerken'!S124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!T63/'1.4 Kenmerken'!T71)*1000*'1.4 Kenmerken'!T124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!U63/'1.4 Kenmerken'!U71)*1000*'1.4 Kenmerken'!U124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!V63/'1.4 Kenmerken'!V71)*1000*'1.4 Kenmerken'!V124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!W63/'1.4 Kenmerken'!W71)*1000*'1.4 Kenmerken'!W124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!X63/'1.4 Kenmerken'!X71)*1000*'1.4 Kenmerken'!X124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!Y63/'1.4 Kenmerken'!Y71)*1000*'1.4 Kenmerken'!Y124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!Z63/'1.4 Kenmerken'!Z71)*1000*'1.4 Kenmerken'!Z124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!AA63/'1.4 Kenmerken'!AA71)*1000*'1.4 Kenmerken'!AA124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!AB63/'1.4 Kenmerken'!AB71)*1000*'1.4 Kenmerken'!AB124","v":2083.333333333333},{"$f":"('1.4 Kenmerken'!AC63/'1.4 Kenmerken'!AC71)*1000*'1.4 Kenmerken'!AC124","v":2083.333333333333},{"$f":"IFERROR(('1.4 Kenmerken'!AD63/'1.4 Kenmerken'!AD71)*1000*'1.4 Kenmerken'!AD124,0)","v":0},{"$f":"('1.4 Kenmerken'!AE63/'1.4 Kenmerken'!AE71)*1000*'1.4 Kenmerken'!AE124","v":2500},{"$f":"('1.4 Kenmerken'!AF63/'1.4 Kenmerken'!AF71)*1000*'1.4 Kenmerken'!AF124","v":6249.9999999999372},{"$f":"('1.4 Kenmerken'!AG63/'1.4 Kenmerken'!AG71)*1000*'1.4 Kenmerken'!AG124","v":2083.333333333333}]
[null,"Variabele kosten elektra",{"$f":"ROUND(('1.4 Kenmerken'!C72*'1.4 Kenmerken'!C126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!D72*'1.4 Kenmerken'!D126),-2)","v":136300},{"$f":"ROUND(('1.4 Kenmerken'!E72*'1.4 Kenmerken'!E126),-2)","v":6800},{"$f":"ROUND(('1.4 Kenmerken'!F72*'1.4 Kenmerken'!F126),-2)","v":60100},{"$f":"ROUND(('1.4 Kenmerken'!G72*'1.4 Kenmerken'!G126),-2)","v":18600},{"$f":"ROUND(('1.4 Kenmerken'!H72*'1.4 Kenmerken'!H126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!I72*'1.4 Kenmerken'!I126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!J72*'1.4 Kenmerken'!J126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!K72*'1.4 Kenmerken'!K126),-2)","v":17600},{"$f":"ROUND(('1.4 Kenmerken'!L72*'1.4 Kenmerken'!L126),-2)","v":25300},{"$f":"ROUND(('1.4 Kenmerken'!M72*'1.4 Kenmerken'!M126),-2)","v":35100},{"$f":"ROUND(('1.4 Kenmerken'!N72*'1.4 Kenmerken'!N126),-2)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!O72*'1.4 Kenmerken'!O126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!P72*'1.4 Kenmerken'!P126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!Q72*'1.4 Kenmerken'!Q126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!R72*'1.4 Kenmerken'!R126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!S72*'1.4 Kenmerken'!S126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!T72*'1.4 Kenmerken'!T126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!U72*'1.4 Kenmerken'!U126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!V72*'1.4 Kenmerken'!V126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!W72*'1.4 Kenmerken'!W126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!X72*'1.4 Kenmerken'!X126),-2)","v":40600},{"$f":"ROUND(('1.4 Kenmerken'!Y72*'1.4 Kenmerken'!Y126),-2)","v":29000},{"$f":"ROUND(('1.4 Kenmerken'!Z72*'1.4 Kenmerken'!Z126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!AA72*'1.4 Kenmerken'!AA126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!AB72*'1.4 Kenmerken'!AB126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!AC72*'1.4 Kenmerken'!AC126),-2)","v":34100},{"$f":"ROUND(('1.4 Kenmerken'!AD72*'1.4 Kenmerken'!AD126),-2)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AE72*'1.4 Kenmerken'!AE126),-2)","v":40900},{"$f":"ROUND(('1.4 Kenmerken'!AF72*'1.4 Kenmerken'!AF126),-2)","v":54200},{"$f":"ROUND(('1.4 Kenmerken'!AG72*'1.4 Kenmerken'!AG126),-2)","v":93500}]
[null,"Elektrakosten WKO",{"$f":"C172+C173","v":36183.333333333336},{"$f":"D172+D173","v":144633.33333333334},7216.666666666667,62183.333333333336,20683.333333333332,36183.333333333336,36183.333333333336,36183.333333333336,19683.333333333332,{"$f":"L172+L173","v":26550},38016.666666666664,{"$f":"N172+N173","v":0},{"$f":"O172+O173","v":36183.333333333336},36183.333333333336,36183.333333333336,36183.333333333336,36183.333333333336,36183.333333333336,36183.333333333336,36183.333333333336,36183.333333333336,42683.333333333336,31083.333333333332,36183.333333333336,36183.333333333336,{"$f":"AB172+AB173","v":36183.333333333336},{"$f":"AC172+AC173","v":36183.333333333336},0,43400,{"$f":"AF172+AF173","v":60449.999999999935},95583.333333333328]
[null,"onderhoud & beheer",{"$f":"ROUND((C98+C100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+C104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((D98+D100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+D104*'1.4 Kenmerken'!$C$147,-3)","v":103000},{"$f":"ROUND((E98+E100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+E104*'1.4 Kenmerken'!$C$147,-3)","v":8000},{"$f":"ROUND((F98+F100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+F104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((G98+G100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+G104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((H98+H100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+H104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((I98+I100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+I104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((J98+J100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+J104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((K98+K100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+K104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((L98+L100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+L104*'1.4 Kenmerken'!$C$147,-3)","v":18000},{"$f":"ROUND((M98+M100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+M104*'1.4 Kenmerken'!$C$147,-3)","v":37000},{"$f":"ROUND((N98+N100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+N104*'1.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND((O98+O100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+O104*'1.4 Kenmerken'!$C$147,-3)","v":12000},{"$f":"ROUND((P98+P100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+P104*'1.4 Kenmerken'!$C$147,-3)","v":41000},{"$f":"ROUND((Q98+Q100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Q104*'1.4 Kenmerken'!$C$147,-3)","v":32000},{"$f":"ROUND((R98+R100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+R104*'1.4 Kenmerken'!$C$147,-3)","v":24000},{"$f":"ROUND((S98+S100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+S104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((T98+T100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+T104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((U98+U100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+U104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((V98+V100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+V104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((W98+W100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+W104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((X98+X100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+X104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((Y98+Y100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Y104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((Z98+Z100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+Z104*'1.4 Kenmerken'!$C$147,-3)","v":29000},{"$f":"ROUND((AA98+AA100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AA104*'1.4 Kenmerken'!$C$147,-3)","v":27000},{"$f":"ROUND((AB98+AB100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AB104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((AC98+AC100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AC104*'1.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND((AD98+AD100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AD104*'1.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND((AE98+AE100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AE104*'1.4 Kenmerken'!$C$147,-3)","v":34000},{"$f":"ROUND((AF98+AF100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AF104*'1.4 Kenmerken'!$C$147,-3)","v":84000},{"$f":"ROUND((AG98+AG100)*SUM('1.4 Kenmerken'!$C$144:$C$146)+AG104*'1.4 Kenmerken'!$C$147,-3)","v":28000}]
[null,"financiering",{"$f":"ROUND(C104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(D104*'1.4 Kenmerken'!$C$141,-3)","v":78000},{"$f":"ROUND(E104*'1.4 Kenmerken'!$C$141,-3)","v":6000},{"$f":"ROUND(F104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(G104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(H104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(I104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(J104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(K104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(L104*'1.4 Kenmerken'!$C$141,-3)","v":14000},{"$f":"ROUND(M104*'1.4 Kenmerken'!$C$141,-3)","v":28000},{"$f":"ROUND(N104*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(O104*'1.4 Kenmerken'!$C$141,-3)","v":10000},{"$f":"ROUND(P104*'1.4 Kenmerken'!$C$141,-3)","v":32000},{"$f":"ROUND(Q104*'1.4 Kenmerken'!$C$141,-3)","v":24000},{"$f":"ROUND(R104*'1.4 Kenmerken'!$C$141,-3)","v":18000},{"$f":"ROUND(S104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(T104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(U104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(V104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(W104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(X104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(Y104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(Z104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(AA104*'1.4 Kenmerken'!$C$141,-3)","v":20000},{"$f":"ROUND(AB104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(AC104*'1.4 Kenmerken'!$C$141,-3)","v":22000},{"$f":"ROUND(AD104*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(AE104*'1.4 Kenmerken'!$C$141,-3)","v":26000},{"$f":"ROUND(AF104*'1.4 Kenmerken'!$C$141,-3)","v":64000},{"$f":"ROUND(AG104*'1.4 Kenmerken'!$C$141,-3)","v":22000}]
[null,"OPEX WKO",{"$f":"ROUND((C174+C175+C176),-4)","v":90000},{"$f":"ROUND((D174+D175+D176),-4)","v":330000},20000,110000,70000,90000,90000,90000,70000,{"$f":"ROUND((L174+L175+L176),-4)","v":60000},100000,{"$f":"ROUND((N174+N175+N176),-4)","v":0},{"$f":"ROUND((O174+O175+O176),-4)","v":60000},110000,90000,80000,90000,90000,90000,90000,90000,90000,80000,90000,80000,{"$f":"ROUND((AB174+AB175+AB176),-4)","v":90000},{"$f":"ROUND((AC174+AC175+AC176),-4)","v":90000},0,100000,{"$f":"ROUND((AF174+AF175+AF176),-4)","v":210000},150000]
[null,null,{"$f":"C177/('1.4 Kenmerken'!C8*1000)","v":18},{"$f":"D177/('1.4 Kenmerken'!D8*1000)","v":16.5},{"$f":"E177/('1.4 Kenmerken'!E8*1000)","v":20},{"$f":"F177/('1.4 Kenmerken'!F8*1000)","v":22},{"$f":"G177/('1.4 Kenmerken'!G8*1000)","v":14},{"$f":"H177/('1.4 Kenmerken'!H8*1000)","v":18},{"$f":"I177/('1.4 Kenmerken'!I8*1000)","v":18},{"$f":"J177/('1.4 Kenmerken'!J8*1000)","v":18},{"$f":"K177/('1.4 Kenmerken'!K8*1000)","v":14},{"$f":"L177/('1.4 Kenmerken'!L8*1000)","v":12},{"$f":"M177/('1.4 Kenmerken'!M8*1000)","v":20},{"$f":"N177/('1.4 Kenmerken'!N8*1000)","v":0},{"$f":"O177/('1.4 Kenmerken'!O8*1000)","v":12},{"$f":"P177/('1.4 Kenmerken'!P8*1000)","v":22},{"$f":"Q177/('1.4 Kenmerken'!Q8*1000)","v":18},{"$f":"R177/('1.4 Kenmerken'!R8*1000)","v":16},{"$f":"S177/('1.4 Kenmerken'!S8*1000)","v":18},{"$f":"T177/('1.4 Kenmerken'!T8*1000)","v":18},{"$f":"U177/('1.4 Kenmerken'!U8*1000)","v":18},{"$f":"V177/('1.4 Kenmerken'!V8*1000)","v":18},{"$f":"W177/('1.4 Kenmerken'!W8*1000)","v":18},{"$f":"X177/('1.4 Kenmerken'!X8*1000)","v":18},{"$f":"Y177/('1.4 Kenmerken'!Y8*1000)","v":16},{"$f":"Z177/('1.4 Kenmerken'!Z8*1000)","v":18},{"$f":"AA177/('1.4 Kenmerken'!AA8*1000)","v":16},{"$f":"AB177/('1.4 Kenmerken'!AB8*1000)","v":18},{"$f":"AC177/('1.4 Kenmerken'!AC8*1000)","v":18},{"$f":"AD177/('1.4 Kenmerken'!AD8*1000)","v":0},{"$f":"AE177/('1.4 Kenmerken'!AE8*1000)","v":20},{"$f":"AF177/('1.4 Kenmerken'!AF8*1000)","v":42},{"$f":"AG177/('1.4 Kenmerken'!AG8*1000)","v":30}]
[]
[null,"E-/gas-ketels",null,null,null,null,null,null,null,null,{"$f":"IF(K12=\"Gas\",'1.4 Kenmerken'!S130,'1.4 Kenmerken'!K124)","v":50}]
[null,"Vastrecht kosten elektra/gas",{"$f":"ROUND(('1.4 Kenmerken'!C100*1000*IF(C12=\"gas\",'1.4 Kenmerken'!C130,'1.4 Kenmerken'!C124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!D100*1000*IF(D12=\"gas\",'1.4 Kenmerken'!D130,'1.4 Kenmerken'!D124)),-4)","v":500000},{"$f":"ROUND(('1.4 Kenmerken'!E100*1000*IF(E12=\"gas\",'1.4 Kenmerken'!E130,'1.4 Kenmerken'!E124)),-4)","v":30000},{"$f":"ROUND(('1.4 Kenmerken'!F100*1000*IF(F12=\"gas\",'1.4 Kenmerken'!F130,'1.4 Kenmerken'!F124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!G100*1000*IF(G12=\"gas\",'1.4 Kenmerken'!G130,'1.4 Kenmerken'!G124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!H100*1000*IF(H12=\"gas\",'1.4 Kenmerken'!H130,'1.4 Kenmerken'!H124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!I100*1000*IF(I12=\"gas\",'1.4 Kenmerken'!I130,'1.4 Kenmerken'!I124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!J100*1000*IF(J12=\"gas\",'1.4 Kenmerken'!J130,'1.4 Kenmerken'!J124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!K100*1000*IF(K12=\"gas\",'1.4 Kenmerken'!K130,'1.4 Kenmerken'!K124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!L100*1000*IF(L12=\"gas\",'1.4 Kenmerken'!L130,'1.4 Kenmerken'!L124)),-4)","v":180000},{"$f":"ROUND(('1.4 Kenmerken'!M100*1000*IF(M12=\"gas\",'1.4 Kenmerken'!M130,'1.4 Kenmerken'!M124)),-4)","v":80000},{"$f":"ROUND(('1.4 Kenmerken'!N100*1000*IF(N12=\"gas\",'1.4 Kenmerken'!N130,'1.4 Kenmerken'!N124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!O100*1000*IF(O12=\"gas\",'1.4 Kenmerken'!O130,'1.4 Kenmerken'!O124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!P100*1000*IF(P12=\"gas\",'1.4 Kenmerken'!P130,'1.4 Kenmerken'!P124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!Q100*1000*IF(Q12=\"gas\",'1.4 Kenmerken'!Q130,'1.4 Kenmerken'!Q124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!R100*1000*IF(R12=\"gas\",'1.4 Kenmerken'!R130,'1.4 Kenmerken'!R124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!S100*1000*IF(S12=\"gas\",'1.4 Kenmerken'!S130,'1.4 Kenmerken'!S124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!T100*1000*IF(T12=\"gas\",'1.4 Kenmerken'!T130,'1.4 Kenmerken'!T124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!U100*1000*IF(U12=\"gas\",'1.4 Kenmerken'!U130,'1.4 Kenmerken'!U124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!V100*1000*IF(V12=\"gas\",'1.4 Kenmerken'!V130,'1.4 Kenmerken'!V124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!W100*1000*IF(W12=\"gas\",'1.4 Kenmerken'!W130,'1.4 Kenmerken'!W124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!X100*1000*IF(X12=\"gas\",'1.4 Kenmerken'!X130,'1.4 Kenmerken'!X124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!Y100*1000*IF(Y12=\"gas\",'1.4 Kenmerken'!Y130,'1.4 Kenmerken'!Y124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!Z100*1000*IF(Z12=\"gas\",'1.4 Kenmerken'!Z130,'1.4 Kenmerken'!Z124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!AA100*1000*IF(AA12=\"gas\",'1.4 Kenmerken'!AA130,'1.4 Kenmerken'!AA124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!AB100*1000*IF(AB12=\"gas\",'1.4 Kenmerken'!AB130,'1.4 Kenmerken'!AB124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!AC100*1000*IF(AC12=\"gas\",'1.4 Kenmerken'!AC130,'1.4 Kenmerken'!AC124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!AD100*1000*IF(AD12=\"gas\",'1.4 Kenmerken'!AD130,'1.4 Kenmerken'!AD124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!AE100*1000*IF(AE12=\"gas\",'1.4 Kenmerken'!AE130,'1.4 Kenmerken'!AE124)),-4)","v":130000},{"$f":"ROUND(('1.4 Kenmerken'!AF100*1000*IF(AF12=\"gas\",'1.4 Kenmerken'!AF130,'1.4 Kenmerken'!AF124)),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AG100*1000*IF(AG12=\"gas\",'1.4 Kenmerken'!AG130,'1.4 Kenmerken'!AG124)),-4)","v":130000}]
[null,"Variabele kosten elektra/gas",{"$f":"ROUND(('1.4 Kenmerken'!C104*IF(C12=\"Gas\",'1.4 Kenmerken'!C131,'1.4 Kenmerken'!C126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!D104*IF(D12=\"Gas\",'1.4 Kenmerken'!D131,'1.4 Kenmerken'!D126)),-4)","v":250000},{"$f":"ROUND(('1.4 Kenmerken'!E104*IF(E12=\"Gas\",'1.4 Kenmerken'!E131,'1.4 Kenmerken'!E126)),-4)","v":10000},{"$f":"ROUND(('1.4 Kenmerken'!F104*IF(F12=\"Gas\",'1.4 Kenmerken'!F131,'1.4 Kenmerken'!F126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!G104*IF(G12=\"Gas\",'1.4 Kenmerken'!G131,'1.4 Kenmerken'!G126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!H104*IF(H12=\"Gas\",'1.4 Kenmerken'!H131,'1.4 Kenmerken'!H126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!I104*IF(I12=\"Gas\",'1.4 Kenmerken'!I131,'1.4 Kenmerken'!I126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!J104*IF(J12=\"Gas\",'1.4 Kenmerken'!J131,'1.4 Kenmerken'!J126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!K104*IF(K12=\"Gas\",'1.4 Kenmerken'!K132,'1.4 Kenmerken'!K126)),-4)","v":30000},{"$f":"ROUND(('1.4 Kenmerken'!L104*IF(L12=\"Gas\",'1.4 Kenmerken'!L131,'1.4 Kenmerken'!L126)),-4)","v":330000},{"$f":"ROUND(('1.4 Kenmerken'!M104*IF(M12=\"Gas\",'1.4 Kenmerken'!M131,'1.4 Kenmerken'!M126)),-4)","v":30000},{"$f":"ROUND(('1.4 Kenmerken'!N104*IF(N12=\"Gas\",'1.4 Kenmerken'!N131,'1.4 Kenmerken'!N126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!O104*IF(O12=\"Gas\",'1.4 Kenmerken'!O131,'1.4 Kenmerken'!O126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!P104*IF(P12=\"Gas\",'1.4 Kenmerken'!P131,'1.4 Kenmerken'!P126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!Q104*IF(Q12=\"Gas\",'1.4 Kenmerken'!Q131,'1.4 Kenmerken'!Q126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!R104*IF(R12=\"Gas\",'1.4 Kenmerken'!R131,'1.4 Kenmerken'!R126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!S104*IF(S12=\"Gas\",'1.4 Kenmerken'!S131,'1.4 Kenmerken'!S126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!T104*IF(T12=\"Gas\",'1.4 Kenmerken'!T131,'1.4 Kenmerken'!T126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!U104*IF(U12=\"Gas\",'1.4 Kenmerken'!U131,'1.4 Kenmerken'!U126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!V104*IF(V12=\"Gas\",'1.4 Kenmerken'!V131,'1.4 Kenmerken'!V126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!W104*IF(W12=\"Gas\",'1.4 Kenmerken'!W131,'1.4 Kenmerken'!W126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!X104*IF(X12=\"Gas\",'1.4 Kenmerken'!X131,'1.4 Kenmerken'!X126)),-4)","v":70000},{"$f":"ROUND(('1.4 Kenmerken'!Y104*IF(Y12=\"Gas\",'1.4 Kenmerken'!Y131,'1.4 Kenmerken'!Y126)),-4)","v":50000},{"$f":"ROUND(('1.4 Kenmerken'!Z104*IF(Z12=\"Gas\",'1.4 Kenmerken'!Z131,'1.4 Kenmerken'!Z126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!AA104*IF(AA12=\"Gas\",'1.4 Kenmerken'!AA131,'1.4 Kenmerken'!AA126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!AB104*IF(AB12=\"Gas\",'1.4 Kenmerken'!AB131,'1.4 Kenmerken'!AB126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!AC104*IF(AC12=\"Gas\",'1.4 Kenmerken'!AC131,'1.4 Kenmerken'!AC126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!AD104*IF(AD12=\"Gas\",'1.4 Kenmerken'!AD131,'1.4 Kenmerken'!AD126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!AE104*IF(AE12=\"Gas\",'1.4 Kenmerken'!AE131,'1.4 Kenmerken'!AE126)),-4)","v":60000},{"$f":"ROUND(('1.4 Kenmerken'!AF104*IF(AF12=\"Gas\",'1.4 Kenmerken'!AF131,'1.4 Kenmerken'!AF126)),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AG104*IF(AG12=\"Gas\",'1.4 Kenmerken'!AG131,'1.4 Kenmerken'!AG126)),-4)","v":170000}]
[null,"Elektra-/gaskosten",{"$f":"C181+C182","v":190000},750000,40000,190000,190000,190000,190000,190000,160000,510000,110000,190000,190000,190000,190000,190000,190000,190000,190000,190000,190000,200000,180000,190000,190000,190000,190000,190000,190000,0,{"$f":"AG181+AG182","v":300000}]
[null,"onderhoud & beheer",{"$f":"ROUND((C115+C117)*SUM('1.4 Kenmerken'!C144:C146)+C121*'1.4 Kenmerken'!C147,-3)","v":24000},{"$f":"ROUND((D115+D117)*SUM('1.4 Kenmerken'!D144:D146)+D121*'1.4 Kenmerken'!D147,-3)","v":93000},{"$f":"ROUND((E115+E117)*SUM('1.4 Kenmerken'!E144:E146)+E121*'1.4 Kenmerken'!E147,-3)","v":6000},{"$f":"ROUND((F115+F117)*SUM('1.4 Kenmerken'!F144:F146)+F121*'1.4 Kenmerken'!F147,-3)","v":24000},{"$f":"ROUND((G115+G117)*SUM('1.4 Kenmerken'!G144:G146)+G121*'1.4 Kenmerken'!G147,-3)","v":24000},{"$f":"ROUND((H115+H117)*SUM('1.4 Kenmerken'!H144:H146)+H121*'1.4 Kenmerken'!H147,-3)","v":24000},{"$f":"ROUND((I115+I117)*SUM('1.4 Kenmerken'!I144:I146)+I121*'1.4 Kenmerken'!I147,-3)","v":24000},{"$f":"ROUND((J115+J117)*SUM('1.4 Kenmerken'!J144:J146)+J121*'1.4 Kenmerken'!J147,-3)","v":24000},{"$f":"ROUND((K115+K117)*SUM('1.4 Kenmerken'!K144:K146)+K121*'1.4 Kenmerken'!K147,-3)","v":24000},{"$f":"ROUND((L115+L117)*SUM('1.4 Kenmerken'!L144:L146)+L121*'1.4 Kenmerken'!L147,-3)","v":35000},{"$f":"ROUND((M115+M117)*SUM('1.4 Kenmerken'!M144:M146)+M121*'1.4 Kenmerken'!M147,-3)","v":12000},{"$f":"ROUND((N115+N117)*SUM('1.4 Kenmerken'!N144:N146)+N121*'1.4 Kenmerken'!N147,-3)","v":23000},{"$f":"ROUND((O115+O117)*SUM('1.4 Kenmerken'!O144:O146)+O121*'1.4 Kenmerken'!O147,-3)","v":24000},{"$f":"ROUND((P115+P117)*SUM('1.4 Kenmerken'!P144:P146)+P121*'1.4 Kenmerken'!P147,-3)","v":24000},{"$f":"ROUND((Q115+Q117)*SUM('1.4 Kenmerken'!Q144:Q146)+Q121*'1.4 Kenmerken'!Q147,-3)","v":24000},{"$f":"ROUND((R115+R117)*SUM('1.4 Kenmerken'!R144:R146)+R121*'1.4 Kenmerken'!R147,-3)","v":24000},{"$f":"ROUND((S115+S117)*SUM('1.4 Kenmerken'!S144:S146)+S121*'1.4 Kenmerken'!S147,-3)","v":24000},{"$f":"ROUND((T115+T117)*SUM('1.4 Kenmerken'!T144:T146)+T121*'1.4 Kenmerken'!T147,-3)","v":24000},{"$f":"ROUND((U115+U117)*SUM('1.4 Kenmerken'!U144:U146)+U121*'1.4 Kenmerken'!U147,-3)","v":24000},{"$f":"ROUND((V115+V117)*SUM('1.4 Kenmerken'!V144:V146)+V121*'1.4 Kenmerken'!V147,-3)","v":24000},{"$f":"ROUND((W115+W117)*SUM('1.4 Kenmerken'!W144:W146)+W121*'1.4 Kenmerken'!W147,-3)","v":24000},{"$f":"ROUND((X115+X117)*SUM('1.4 Kenmerken'!X144:X146)+X121*'1.4 Kenmerken'!X147,-3)","v":24000},{"$f":"ROUND((Y115+Y117)*SUM('1.4 Kenmerken'!Y144:Y146)+Y121*'1.4 Kenmerken'!Y147,-3)","v":24000},{"$f":"ROUND((Z115+Z117)*SUM('1.4 Kenmerken'!Z144:Z146)+Z121*'1.4 Kenmerken'!Z147,-3)","v":24000},{"$f":"ROUND((AA115+AA117)*SUM('1.4 Kenmerken'!AA144:AA146)+AA121*'1.4 Kenmerken'!AA147,-3)","v":23000},{"$f":"ROUND((AB115+AB117)*SUM('1.4 Kenmerken'!AB144:AB146)+AB121*'1.4 Kenmerken'!AB147,-3)","v":24000},{"$f":"ROUND((AC115+AC117)*SUM('1.4 Kenmerken'!AC144:AC146)+AC121*'1.4 Kenmerken'!AC147,-3)","v":24000},{"$f":"ROUND((AD115+AD117)*SUM('1.4 Kenmerken'!AD144:AD146)+AD121*'1.4 Kenmerken'!AD147,-3)","v":24000},{"$f":"ROUND((AE115+AE117)*SUM('1.4 Kenmerken'!AE144:AE146)+AE121*'1.4 Kenmerken'!AE147,-3)","v":24000},0,{"$f":"ROUND((AG115+AG117)*SUM('1.4 Kenmerken'!AG144:AG146)+AG121*'1.4 Kenmerken'!AG147,-3)","v":24000}]
[null,"financiering",{"$f":"ROUND(C121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(D121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(E121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(F121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(G121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(H121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(I121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(J121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(K121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(L121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(M121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(N121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(O121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(P121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(Q121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(R121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(S121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(T121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(U121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(V121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(W121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(X121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(Y121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(Z121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(AA121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(AB121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(AC121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(AD121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(AE121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(AF121*'1.4 Kenmerken'!$C$141,-3)","v":0},{"$f":"ROUND(AG121*'1.4 Kenmerken'!$C$141,-3)","v":0}]
[null,"OPEX E-ketels",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C186/('1.4 Kenmerken'!C8*1000)","v":0},{"$f":"D186/('1.4 Kenmerken'!D8*1000)","v":0},{"$f":"E186/('1.4 Kenmerken'!E8*1000)","v":0},{"$f":"F186/('1.4 Kenmerken'!F8*1000)","v":0},{"$f":"G186/('1.4 Kenmerken'!G8*1000)","v":0},{"$f":"H186/('1.4 Kenmerken'!H8*1000)","v":0},{"$f":"I186/('1.4 Kenmerken'!I8*1000)","v":0},{"$f":"J186/('1.4 Kenmerken'!J8*1000)","v":0},{"$f":"K186/('1.4 Kenmerken'!K8*1000)","v":0},{"$f":"L186/('1.4 Kenmerken'!L8*1000)","v":0},{"$f":"M186/('1.4 Kenmerken'!M8*1000)","v":0},{"$f":"N186/('1.4 Kenmerken'!N8*1000)","v":0},{"$f":"O186/('1.4 Kenmerken'!O8*1000)","v":0},{"$f":"P186/('1.4 Kenmerken'!P8*1000)","v":0},{"$f":"Q186/('1.4 Kenmerken'!Q8*1000)","v":0},{"$f":"R186/('1.4 Kenmerken'!R8*1000)","v":0},{"$f":"S186/('1.4 Kenmerken'!S8*1000)","v":0},{"$f":"T186/('1.4 Kenmerken'!T8*1000)","v":0},{"$f":"U186/('1.4 Kenmerken'!U8*1000)","v":0},{"$f":"V186/('1.4 Kenmerken'!V8*1000)","v":0},{"$f":"W186/('1.4 Kenmerken'!W8*1000)","v":0},{"$f":"X186/('1.4 Kenmerken'!X8*1000)","v":0},{"$f":"Y186/('1.4 Kenmerken'!Y8*1000)","v":0},{"$f":"Z186/('1.4 Kenmerken'!Z8*1000)","v":0},{"$f":"AA186/('1.4 Kenmerken'!AA8*1000)","v":0},{"$f":"AB186/('1.4 Kenmerken'!AB8*1000)","v":0},{"$f":"AC186/('1.4 Kenmerken'!AC8*1000)","v":0},{"$f":"AD186/('1.4 Kenmerken'!AD8*1000)","v":0},{"$f":"AE186/('1.4 Kenmerken'!AE8*1000)","v":0},{"$f":"AF186/('1.4 Kenmerken'!AF8*1000)","v":0},{"$f":"AG186/('1.4 Kenmerken'!AG8*1000)","v":0}]
[]
[null,"TOTAAL"]
[null,null,{"$f":"ROUND((C143+C159+C177+C186+C168+C150),-5)","v":800000},{"$f":"ROUND((D143+D159+D177+D186+D168+D150),-5)","v":2900000},200000,1100000,500000,800000,800000,700000,600000,600000,900000,{"$f":"ROUND((N143+N159+N177+N186+N168+N150),-5)","v":600000},800000,800000,800000,800000,900000,700000,900000,700000,800000,900000,700000,800000,800000,{"$f":"ROUND((AB143+AB159+AB177+AB186+AB168+AB150),-5)","v":800000},800000,{"$f":"ROUND((AD143+AD159+AD177+AD186+AD168+AD150),-5)","v":600000},600000,{"$f":"ROUND((AF143+AF159+AF177+AF186+AF168+AF150),-5)","v":400000},{"$f":"ROUND((AG143+AG159+AG177+AG186+AG168+AG150),-5)","v":1500000}]
[]
[null,"OPBRENGSTEN + TERUGVERDIENTIJD","Basis berekening",2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,28,29,"Basis berekening"]
[null,"Warmte",{"$f":"ROUND(('1.4 Kenmerken'!C33*'1.4 Kenmerken'!C156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!D33*'1.4 Kenmerken'!D156*1000),-4)","v":2850000},{"$f":"ROUND(('1.4 Kenmerken'!E33*'1.4 Kenmerken'!E156*1000),-4)","v":140000},{"$f":"ROUND(('1.4 Kenmerken'!F33*'1.4 Kenmerken'!F156*1000),-4)","v":1260000},{"$f":"ROUND(('1.4 Kenmerken'!G33*'1.4 Kenmerken'!G156*1000),-4)","v":390000},{"$f":"ROUND(('1.4 Kenmerken'!H33*'1.4 Kenmerken'!H156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!I33*'1.4 Kenmerken'!I156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!J33*'1.4 Kenmerken'!J156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!K33*'1.4 Kenmerken'!K156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!L33*'1.4 Kenmerken'!L156*1000),-4)","v":530000},{"$f":"ROUND(('1.4 Kenmerken'!M33*'1.4 Kenmerken'!M156*1000),-4)","v":730000},{"$f":"ROUND(('1.4 Kenmerken'!N33*'1.4 Kenmerken'!N156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!O33*'1.4 Kenmerken'!O156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!P33*'1.4 Kenmerken'!P156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!Q33*'1.4 Kenmerken'!Q156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!R33*'1.4 Kenmerken'!R156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!S33*'1.4 Kenmerken'!S156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!T33*'1.4 Kenmerken'!T156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!U33*'1.4 Kenmerken'!U156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!V33*'1.4 Kenmerken'!V156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!W33*'1.4 Kenmerken'!W156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!X33*'1.4 Kenmerken'!X156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!Y33*'1.4 Kenmerken'!Y156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!Z33*'1.4 Kenmerken'!Z156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!AA33*'1.4 Kenmerken'!AA156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!AB33*'1.4 Kenmerken'!AB156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!AC33*'1.4 Kenmerken'!AC156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!AD33*'1.4 Kenmerken'!AD156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!AE33*'1.4 Kenmerken'!AE156*1000),-4)","v":710000},{"$f":"ROUND(('1.4 Kenmerken'!AF33*'1.4 Kenmerken'!AF156*1000),-4)","v":760000},{"$f":"ROUND(('1.4 Kenmerken'!AG33*'1.4 Kenmerken'!AG156*1000),-4)","v":710000}]
[null,"Koude"]
[null,"SDE++",{"$f":"ROUND(('1.4 Kenmerken'!C33*1000*'1.4 Kenmerken'!C158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!D33*1000*'1.4 Kenmerken'!D158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!E33*1000*'1.4 Kenmerken'!E158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!F33*1000*'1.4 Kenmerken'!F158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!G33*1000*'1.4 Kenmerken'!G158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!H33*1000*'1.4 Kenmerken'!H158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!I33*1000*'1.4 Kenmerken'!I158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!J33*1000*'1.4 Kenmerken'!J158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!K33*1000*'1.4 Kenmerken'!K158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!L33*1000*'1.4 Kenmerken'!L158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!M33*1000*'1.4 Kenmerken'!M158),-4)","v":0},0,{"$f":"ROUND(('1.4 Kenmerken'!O33*1000*'1.4 Kenmerken'!O158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!P33*1000*'1.4 Kenmerken'!P158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!Q33*1000*'1.4 Kenmerken'!Q158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!R33*1000*'1.4 Kenmerken'!R158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!S33*1000*'1.4 Kenmerken'!S158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!T33*1000*'1.4 Kenmerken'!T158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!U33*1000*'1.4 Kenmerken'!U158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!V33*1000*'1.4 Kenmerken'!V158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!W33*1000*'1.4 Kenmerken'!W158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!X33*1000*'1.4 Kenmerken'!X158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!Y33*1000*'1.4 Kenmerken'!Y158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!Z33*1000*'1.4 Kenmerken'!Z158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AA33*1000*'1.4 Kenmerken'!AA158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AB33*1000*'1.4 Kenmerken'!AB158),-4)","v":1430000},{"$f":"ROUND(('1.4 Kenmerken'!AC33*1000*'1.4 Kenmerken'!AC158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AD33*1000*'1.4 Kenmerken'!AD158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AE33*1000*'1.4 Kenmerken'!AE158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AF33*1000*'1.4 Kenmerken'!AF158),-4)","v":0},{"$f":"ROUND(('1.4 Kenmerken'!AG33*1000*'1.4 Kenmerken'!AG158),-4)","v":0}]
[null,"Totaal",{"$f":"ROUND((C193+C195+C194),-5)","v":700000},{"$f":"ROUND((D193+D195+D194),-5)","v":2900000},100000,1300000,400000,700000,700000,700000,700000,{"$f":"ROUND((L193+L195+L194),-5)","v":500000},700000,{"$f":"ROUND((N193+N195+N194),-5)","v":700000},{"$f":"ROUND((O193+O195+O194),-5)","v":700000},700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,{"$f":"ROUND((AB193+AB195+AB194),-5)","v":2100000},{"$f":"ROUND((AC193+AC195+AC194),-5)","v":700000},700000,700000,{"$f":"ROUND((AF193+AF195+AF194),-5)","v":800000},700000]
[]
[null,"CO2 uitstoot"]
[null,"Elektraverbruik energiecentrale (WP+WKO)",{"$f":"'1.4 Kenmerken'!C$47+'1.4 Kenmerken'!C$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!D$47+'1.4 Kenmerken'!D$72","v":87.077760000000012},{"$f":"'1.4 Kenmerken'!E$47+'1.4 Kenmerken'!E$72","v":4.3538880000000004},{"$f":"'1.4 Kenmerken'!F$47+'1.4 Kenmerken'!F$72","v":38.411999999999992},{"$f":"'1.4 Kenmerken'!G$47+'1.4 Kenmerken'!G$72","v":11.879999999999999},{"$f":"'1.4 Kenmerken'!H$47+'1.4 Kenmerken'!H$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!I$47+'1.4 Kenmerken'!I$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!J$47+'1.4 Kenmerken'!J$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!K$47+'1.4 Kenmerken'!K$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!L$47+'1.4 Kenmerken'!L$72","v":16.169999999999998},{"$f":"'1.4 Kenmerken'!M$47+'1.4 Kenmerken'!M$72","v":22.407},{"$f":"'1.4 Kenmerken'!N$47+'1.4 Kenmerken'!N$72","v":19.790400000000002},{"$f":"'1.4 Kenmerken'!O$47+'1.4 Kenmerken'!O$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!P$47+'1.4 Kenmerken'!P$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!Q$47+'1.4 Kenmerken'!Q$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!R$47+'1.4 Kenmerken'!R$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!S$47+'1.4 Kenmerken'!S$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!T$47+'1.4 Kenmerken'!T$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!U$47+'1.4 Kenmerken'!U$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!V$47+'1.4 Kenmerken'!V$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!W$47+'1.4 Kenmerken'!W$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!X$47+'1.4 Kenmerken'!X$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!Y$47+'1.4 Kenmerken'!Y$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!Z$47+'1.4 Kenmerken'!Z$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!AA$47+'1.4 Kenmerken'!AA$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!AB$47+'1.4 Kenmerken'!AB$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!AC$47+'1.4 Kenmerken'!AC$72","v":21.769440000000003},{"$f":"'1.4 Kenmerken'!AD$47+'1.4 Kenmerken'!AD$72","v":19.790400000000002},{"$f":"'1.4 Kenmerken'!AE$47+'1.4 Kenmerken'!AE$72","v":14.249088},{"$f":"'1.4 Kenmerken'!AF$47+'1.4 Kenmerken'!AF$72","v":3.1500000000005985},{"$f":"'1.4 Kenmerken'!AG$47+'1.4 Kenmerken'!AG$72","v":21.769440000000003}]
[null,null,{"$f":"C199/0.0000036","v":6047066.6666666679},{"$f":"D199/0.0000036","v":24188266.666666672},1209413.3333333335,10669999.999999998,3300000,6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,{"$f":"L199/0.0000036","v":4491666.666666666},6224166.666666667,{"$f":"N199/0.0000036","v":5497333.333333334},{"$f":"O199/0.0000036","v":6047066.6666666679},6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,6047066.6666666679,{"$f":"AB199/0.0000036","v":6047066.6666666679},{"$f":"AC199/0.0000036","v":6047066.6666666679},5497333.333333334,3958080.0000000005,{"$f":"AF199/0.0000036","v":875000.00000016636},{"$f":"AG199/0.0000036","v":6047066.6666666679}]
[null,"CO2 uitstoot aquathermie per jaar",{"$f":"ROUND(('1.4 Kenmerken'!$C$161*C200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*D200/1000),0)","v":2010045},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*E200/1000),0)","v":100502},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*F200/1000),0)","v":886677},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*G200/1000),0)","v":274230},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*H200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*I200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*J200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*K200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*L200/1000),0)","v":373258},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*M200/1000),0)","v":517228},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*N200/1000),0)","v":456828},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*O200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*P200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*Q200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*R200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*S200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*T200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*U200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*V200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*W200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*X200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*Y200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*Z200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*AA200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*AB200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*AC200/1000),0)","v":502511},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*AD200/1000),0)","v":456828},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*AE200/1000),0)","v":328916},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*AF200/1000),0)","v":72713},{"$f":"ROUND(('1.4 Kenmerken'!$C$161*AG200/1000),0)","v":502511}]
[null,"Elektra-/gasverbruik piekvoorziening (E-/gasketel)",{"$f":"'1.4 Kenmerken'!C$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!D$104","v":14.515199999999993},{"$f":"'1.4 Kenmerken'!E$104","v":0.72575999999999929},{"$f":"'1.4 Kenmerken'!F$104","v":3.2400000000000091},{"$f":"'1.4 Kenmerken'!G$104","v":3.6000000000000014},{"$f":"'1.4 Kenmerken'!H$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!I$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!J$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!K$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!L$104","v":18.900000000000006},{"$f":"'1.4 Kenmerken'!M$104","v":1.8900000000000006},{"$f":"'1.4 Kenmerken'!N$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!O$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!P$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!Q$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!R$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!S$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!T$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!U$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!V$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!W$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!X$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!Y$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!Z$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!AA$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!AB$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!AC$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!AD$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!AE$104","v":3.6287999999999982},{"$f":"'1.4 Kenmerken'!AF$104","v":0},{"$f":"'1.4 Kenmerken'!AG$104","v":3.6287999999999982}]
[null,null,{"$f":"C202/0.0000036","v":1007999.9999999995},{"$f":"D202/0.0000036","v":4031999.9999999981},201599.99999999983,900000.00000000256,1000000.0000000005,1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,{"$f":"L202/0.0000036","v":5250000.0000000019},525000.00000000023,{"$f":"N202/0.0000036","v":1007999.9999999995},{"$f":"O202/0.0000036","v":1007999.9999999995},1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,1007999.9999999995,{"$f":"AB202/0.0000036","v":1007999.9999999995},{"$f":"AC202/0.0000036","v":1007999.9999999995},1007999.9999999995,1007999.9999999995,{"$f":"AF202/0.0000036","v":0},{"$f":"AG202/0.0000036","v":1007999.9999999995}]
[null,"CO2 uitstoot piekvoorziening per jaar",{"$f":"ROUND((IF('1.4 Kenmerken'!C12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*C203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!D12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*D203/1000),-4)","v":10000},{"$f":"ROUND((IF('1.4 Kenmerken'!E12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*E203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!F12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*F203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!G12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*G203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!H12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*H203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!I12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*I203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!J12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*J203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!K12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*K203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!L12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*L203/1000),-4)","v":10000},{"$f":"ROUND((IF('1.4 Kenmerken'!M12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*M203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!N12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*N203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!O12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*O203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!P12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*P203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!Q12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*Q203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!R12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*R203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!S12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*S203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!T12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*T203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!U12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*U203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!V12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*V203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!W12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*W203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!X12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*X203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!Y12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*Y203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!Z12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*Z203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!AA12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*AA203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!AB12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*AB203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!AC12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*AC203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!AD12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*AD203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!AE12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*AE203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!AF12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*AF203/1000),-4)","v":0},{"$f":"ROUND((IF('1.4 Kenmerken'!AG12=\"E-ketel\",'1.4 Kenmerken'!$C$161,'1.4 Kenmerken'!$C$162)*AG203/1000),-4)","v":0}]
[null,"Totaal",{"$f":"ROUND((C201+C204),0)","v":502511},{"$f":"ROUND((D201+D204),0)","v":2020045},100502,886677,274230,502511,502511,502511,502511,383258,517228,456828,502511,502511,502511,502511,502511,502511,502511,502511,502511,502511,502511,502511,502511,502511,502511,456828,328916,72713,502511]
[]
[]
[null,"TCO 30 jr.",{"$f":"C129+C135+C190*30 - C195 * 15","v":34182637.346777812},{"$f":"D129+D135+D190*30 - D195 * 15","v":120841455.15902746},8630686.7183857597,43982637.346777812,24082637.346777812,33682637.346777812,34382637.346777812,30082637.346777812,28182637.346777812,24704813.979827635,40805749.30953826,{"$f":"N129+N135+N190*30 - N195 * 15","v":26282637.346777812},33582637.346777812,34682637.346777812,{"$f":"Q129+Q135+Q190*30 - Q195 * 15","v":34282637.346777812},33982637.346777812,40182637.346777812,30182637.346777812,40082637.346777812,30182637.346777812,33782637.346777812,37182637.346777812,31182637.346777812,34391695.065939866,33982637.346777812,12732637.346777812,34182637.346777812,26082637.346777812,27041044.856475849,18609057.719162054,55182637.346777812]
[null,"Kosten (€/GJ)",{"$f":"C208/30/('1.3 Energievraag - JBDK'!C15*1000)","v":19.191480800330691},{"$f":"D208/30/('1.3 Energievraag - JBDK'!D15*1000)","v":16.961289755390304},{"$f":"E208/30/('1.3 Energievraag - JBDK'!E15*1000)","v":24.228039628601522},{"$f":"F208/30/('1.3 Energievraag - JBDK'!F15*1000)","v":13.994729969065107},{"$f":"G208/30/('1.3 Energievraag - JBDK'!G15*1000)","v":24.77637587117059},{"$f":"H208/30/('1.3 Energievraag - JBDK'!H15*1000)","v":18.910761079882619},{"$f":"I208/30/('1.3 Energievraag - JBDK'!I15*1000)","v":19.303768688509923},{"$f":"J208/30/('1.3 Energievraag - JBDK'!J15*1000)","v":16.88957909265649},{"$f":"K208/30/('1.3 Energievraag - JBDK'!K15*1000)","v":15.82284415495381},{"$f":"L208/30/('1.3 Energievraag - JBDK'!L15*1000)","v":18.673328782938501},{"$f":"M208/30/('1.3 Energievraag - JBDK'!M15*1000)","v":22.258086134041491},{"$f":"N208/30/('1.3 Energievraag - JBDK'!$N$15*1000)","v":14.756109217251129},{"$f":"O208/30/('1.3 Energievraag - JBDK'!O15*1000)","v":18.854617135793003},{"$f":"P208/30/('1.3 Energievraag - JBDK'!P15*1000)","v":19.472200520778767},{"$f":"Q208/30/('1.3 Energievraag - JBDK'!Q15*1000)","v":19.247624744420307},{"$f":"R208/30/('1.3 Energievraag - JBDK'!R15*1000)","v":19.079192912151463},{"$f":"S208/30/('1.3 Energievraag - JBDK'!S15*1000)","v":22.560117445707576},{"$f":"T208/30/('1.3 Energievraag - JBDK'!T15*1000)","v":16.945723036746102},{"$f":"U208/30/('1.3 Energievraag - JBDK'!U15*1000)","v":22.503973501617963},{"$f":"V208/30/('1.3 Energievraag - JBDK'!V15*1000)","v":16.945723036746102},{"$f":"W208/30/('1.3 Energievraag - JBDK'!W15*1000)","v":18.966905023972235},{"$f":"X208/30/('1.3 Energievraag - JBDK'!X15*1000)","v":20.875799123019135},{"$f":"Y208/30/('1.3 Energievraag - JBDK'!Y15*1000)","v":17.50716247764225},{"$f":"Z208/30/('1.3 Energievraag - JBDK'!Z15*1000)","v":19.308854049292059},{"$f":"AA208/30/('1.3 Energievraag - JBDK'!AA15*1000)","v":19.079192912151463},{"$f":"AB208/30/('1.3 Energievraag - JBDK'!AB15*1000)","v":7.148604793108337},{"$f":"AC208/30/('1.3 Energievraag - JBDK'!AC15*1000)","v":19.191480800330691},{"$f":"AD208/30/('1.3 Energievraag - JBDK'!AD15*1000)","v":14.643821329071901},{"$f":"AE208/30/('1.3 Energievraag - JBDK'!AE15*1000)","v":15.181909105467437},{"$f":"AF208/30/('1.3 Energievraag - JBDK'!AF15*1000)","v":9.8460622852709285},{"$f":"AG208/30/('1.3 Energievraag - JBDK'!AG15*1000)","v":30.981709059149782}]
[]
[null,"CO2 uitstoot",{"$f":"C205","v":502511},{"$f":"D205","v":2020045},100502,886677,274230,502511,502511,502511,502511,{"$f":"L205","v":383258},517228,{"$f":"N205","v":456828},{"$f":"O205","v":502511},502511,502511,502511,502511,502511,502511,502511,502511,502511,502511,502511,502511,{"$f":"AB205","v":502511},502511,{"$f":"AD205","v":456828},328916,{"$f":"AF205","v":72713},{"$f":"AG205","v":502511}]
[null,"CO2 uitstoot (per GJ)",{"$f":"C211/('1.3 Energievraag - JBDK'!C14*1000)","v":7.9763650793650793},{"$f":"D211/('1.3 Energievraag - JBDK'!D14*1000)","v":8.0160515873015878},{"$f":"E211/('1.3 Energievraag - JBDK'!E14*1000)","v":7.9763492063492061},{"$f":"F211/('1.3 Energievraag - JBDK'!F14*1000)","v":8.2099722222222216},{"$f":"G211/('1.3 Energievraag - JBDK'!G14*1000)","v":7.6174999999999997},{"$f":"H211/('1.3 Energievraag - JBDK'!H14*1000)","v":7.9763650793650793},{"$f":"I211/('1.3 Energievraag - JBDK'!I14*1000)","v":7.9763650793650793},{"$f":"J211/('1.3 Energievraag - JBDK'!J14*1000)","v":7.9763650793650793},{"$f":"K211/('1.3 Energievraag - JBDK'!K14*1000)","v":7.9763650793650793},{"$f":"L211/('1.3 Energievraag - JBDK'!L14*1000)","v":6.0834603174603172},{"$f":"M211/('1.3 Energievraag - JBDK'!M14*1000)","v":8.2099682539682544},{"$f":"N211/('1.3 Energievraag - JBDK'!N14*1000)","v":7.2512380952380955},{"$f":"O211/('1.3 Energievraag - JBDK'!O14*1000)","v":7.9763650793650793},{"$f":"P211/('1.3 Energievraag - JBDK'!P14*1000)","v":7.9763650793650793},{"$f":"Q211/('1.3 Energievraag - JBDK'!Q14*1000)","v":7.9763650793650793},{"$f":"R211/('1.3 Energievraag - JBDK'!R14*1000)","v":7.9763650793650793},{"$f":"S211/('1.3 Energievraag - JBDK'!S14*1000)","v":7.9763650793650793},{"$f":"T211/('1.3 Energievraag - JBDK'!T14*1000)","v":7.9763650793650793},{"$f":"U211/('1.3 Energievraag - JBDK'!U14*1000)","v":7.9763650793650793},{"$f":"V211/('1.3 Energievraag - JBDK'!V14*1000)","v":7.9763650793650793},{"$f":"W211/('1.3 Energievraag - JBDK'!W14*1000)","v":7.9763650793650793},{"$f":"X211/('1.3 Energievraag - JBDK'!X14*1000)","v":7.9763650793650793},{"$f":"Y211/('1.3 Energievraag - JBDK'!Y14*1000)","v":7.9763650793650793},{"$f":"Z211/('1.3 Energievraag - JBDK'!Z14*1000)","v":7.9763650793650793},{"$f":"AA211/('1.3 Energievraag - JBDK'!AA14*1000)","v":7.9763650793650793},{"$f":"AB211/('1.3 Energievraag - JBDK'!AB14*1000)","v":7.9763650793650793},{"$f":"AC211/('1.3 Energievraag - JBDK'!AC14*1000)","v":7.9763650793650793},{"$f":"AD211/('1.3 Energievraag - JBDK'!AD14*1000)","v":7.2512380952380955},{"$f":"AE211/('1.3 Energievraag - JBDK'!AE14*1000)","v":5.2208888888888891},{"$f":"AF211/('1.3 Energievraag - JBDK'!AF14*1000)","v":1.1541746031746032},{"$f":"AG211/('1.3 Energievraag - JBDK'!AG14*1000)","v":7.9763650793650793}]
[]
[]
[]
[]
[]
[null,null,{"$f":"C129+C135+C190*30  - C195 * 15","v":34182637.346777812},{"$f":"D129+D135+D190*30  - D195 * 15","v":120841455.15902746},8630686.7183857597,43982637.346777812,24082637.346777812,33682637.346777812,34382637.346777812,30082637.346777812,28182637.346777812,24704813.979827635,40805749.30953826,26282637.346777812,33582637.346777812,34682637.346777812,34282637.346777812,33982637.346777812,40182637.346777812,30182637.346777812,40082637.346777812,30182637.346777812,33782637.346777812,37182637.346777812,31182637.346777812,34391695.065939866,33982637.346777812,12732637.346777812,34182637.346777812,26082637.346777812,27041044.856475849,18609057.719162054,55182637.346777812]
[null,null,{"$f":"C218/30/('1.3 Energievraag - JBDK'!C15*1000)","v":19.191480800330691},{"$f":"D218/30/('1.3 Energievraag - JBDK'!D15*1000)","v":16.961289755390304},{"$f":"E218/30/('1.3 Energievraag - JBDK'!E15*1000)","v":24.228039628601522},{"$f":"F218/30/('1.3 Energievraag - JBDK'!F15*1000)","v":13.994729969065107},{"$f":"G218/30/('1.3 Energievraag - JBDK'!G15*1000)","v":24.77637587117059},{"$f":"H218/30/('1.3 Energievraag - JBDK'!H15*1000)","v":18.910761079882619},{"$f":"I218/30/('1.3 Energievraag - JBDK'!I15*1000)","v":19.303768688509923},{"$f":"J218/30/('1.3 Energievraag - JBDK'!J15*1000)","v":16.88957909265649},{"$f":"K218/30/('1.3 Energievraag - JBDK'!K15*1000)","v":15.82284415495381},{"$f":"L218/30/('1.3 Energievraag - JBDK'!L15*1000)","v":18.673328782938501},{"$f":"M218/30/('1.3 Energievraag - JBDK'!M15*1000)","v":22.258086134041491},{"$f":"N218/30/('1.3 Energievraag - JBDK'!N15*1000)","v":14.756109217251129},{"$f":"O218/30/('1.3 Energievraag - JBDK'!O15*1000)","v":18.854617135793003},{"$f":"P218/30/('1.3 Energievraag - JBDK'!P15*1000)","v":19.472200520778767},{"$f":"Q218/30/('1.3 Energievraag - JBDK'!Q15*1000)","v":19.247624744420307},{"$f":"R218/30/('1.3 Energievraag - JBDK'!R15*1000)","v":19.079192912151463},{"$f":"S218/30/('1.3 Energievraag - JBDK'!S15*1000)","v":22.560117445707576},{"$f":"T218/30/('1.3 Energievraag - JBDK'!T15*1000)","v":16.945723036746102},{"$f":"U218/30/('1.3 Energievraag - JBDK'!U15*1000)","v":22.503973501617963},{"$f":"V218/30/('1.3 Energievraag - JBDK'!V15*1000)","v":16.945723036746102},{"$f":"W218/30/('1.3 Energievraag - JBDK'!W15*1000)","v":18.966905023972235},{"$f":"X218/30/('1.3 Energievraag - JBDK'!X15*1000)","v":20.875799123019135},{"$f":"Y218/30/('1.3 Energievraag - JBDK'!Y15*1000)","v":17.50716247764225},{"$f":"Z218/30/('1.3 Energievraag - JBDK'!Z15*1000)","v":19.308854049292059},{"$f":"AA218/30/('1.3 Energievraag - JBDK'!AA15*1000)","v":19.079192912151463},{"$f":"AB218/30/('1.3 Energievraag - JBDK'!AB15*1000)","v":7.148604793108337},{"$f":"AC218/30/('1.3 Energievraag - JBDK'!AC15*1000)","v":19.191480800330691},{"$f":"AD218/30/('1.3 Energievraag - JBDK'!AD15*1000)","v":14.643821329071901},{"$f":"AE218/30/('1.3 Energievraag - JBDK'!AE15*1000)","v":15.181909105467437},{"$f":"AF218/30/('1.3 Energievraag - JBDK'!AF15*1000)","v":9.8460622852709285},{"$f":"AG218/30/('1.3 Energievraag - JBDK'!AG15*1000)","v":30.981709059149782}]

{"sheet":"1.6. Resultaten","index":6,"n_rows":40,"n_cols":33,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","1.6 Resultaten"]
[]
[null,"Naam","Basis berekening"]
[null,"Variant",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,{"$f":"'1.4 Kenmerken'!B8","v":"Vermogen afnemer"},{"$f":"'1.4 Kenmerken'!C8","v":5},{"$f":"'1.4 Kenmerken'!D8","v":20},{"$f":"'1.4 Kenmerken'!E8","v":1},{"$f":"'1.4 Kenmerken'!F8","v":5},{"$f":"'1.4 Kenmerken'!G8","v":5},{"$f":"'1.4 Kenmerken'!H8","v":5},{"$f":"'1.4 Kenmerken'!I8","v":5},{"$f":"'1.4 Kenmerken'!J8","v":5},{"$f":"'1.4 Kenmerken'!K8","v":5},{"$f":"'1.4 Kenmerken'!L8","v":5},{"$f":"'1.4 Kenmerken'!M8","v":5},{"$f":"'1.4 Kenmerken'!N8","v":5},{"$f":"'1.4 Kenmerken'!O8","v":5},{"$f":"'1.4 Kenmerken'!P8","v":5},{"$f":"'1.4 Kenmerken'!Q8","v":5},{"$f":"'1.4 Kenmerken'!R8","v":5},{"$f":"'1.4 Kenmerken'!S8","v":5},{"$f":"'1.4 Kenmerken'!T8","v":5},{"$f":"'1.4 Kenmerken'!U8","v":5},{"$f":"'1.4 Kenmerken'!V8","v":5},{"$f":"'1.4 Kenmerken'!W8","v":5},{"$f":"'1.4 Kenmerken'!X8","v":5},{"$f":"'1.4 Kenmerken'!Y8","v":5},{"$f":"'1.4 Kenmerken'!Z8","v":5},{"$f":"'1.4 Kenmerken'!AA8","v":5},{"$f":"'1.4 Kenmerken'!AB8","v":5},{"$f":"'1.4 Kenmerken'!AC8","v":5},{"$f":"'1.4 Kenmerken'!AD8","v":5},{"$f":"'1.4 Kenmerken'!AE8","v":5},{"$f":"'1.4 Kenmerken'!AF8","v":5},{"$f":"'1.4 Kenmerken'!AG8","v":5}]
[null,{"$f":"'1.4 Kenmerken'!B9","v":"Vollasturen warmtenet"},{"$f":"'1.4 Kenmerken'!C9","v":3500},{"$f":"'1.4 Kenmerken'!D9","v":3500},{"$f":"'1.4 Kenmerken'!E9","v":3500},{"$f":"'1.4 Kenmerken'!F9","v":6000},{"$f":"'1.4 Kenmerken'!G9","v":2000},{"$f":"'1.4 Kenmerken'!H9","v":3500},{"$f":"'1.4 Kenmerken'!I9","v":3500},{"$f":"'1.4 Kenmerken'!J9","v":3500},{"$f":"'1.4 Kenmerken'!K9","v":3500},{"$f":"'1.4 Kenmerken'!L9","v":3500},{"$f":"'1.4 Kenmerken'!M9","v":3500},{"$f":"'1.4 Kenmerken'!N9","v":3500},{"$f":"'1.4 Kenmerken'!O9","v":3500},{"$f":"'1.4 Kenmerken'!P9","v":3500},{"$f":"'1.4 Kenmerken'!Q9","v":3500},{"$f":"'1.4 Kenmerken'!R9","v":3500},{"$f":"'1.4 Kenmerken'!S9","v":3500},{"$f":"'1.4 Kenmerken'!T9","v":3500},{"$f":"'1.4 Kenmerken'!U9","v":3500},{"$f":"'1.4 Kenmerken'!V9","v":3500},{"$f":"'1.4 Kenmerken'!W9","v":3500},{"$f":"'1.4 Kenmerken'!X9","v":3500},{"$f":"'1.4 Kenmerken'!Y9","v":3500},{"$f":"'1.4 Kenmerken'!Z9","v":3500},{"$f":"'1.4 Kenmerken'!AA9","v":3500},{"$f":"'1.4 Kenmerken'!AB9","v":3500},{"$f":"'1.4 Kenmerken'!AC9","v":3500},{"$f":"'1.4 Kenmerken'!AD9","v":3500},{"$f":"'1.4 Kenmerken'!AE9","v":3500},{"$f":"'1.4 Kenmerken'!AF9","v":3500},{"$f":"'1.4 Kenmerken'!AG9","v":3500}]
[null,{"$f":"'1.4 Kenmerken'!B10","v":"Vollasturen aquathermie systeem"},{"$f":"'1.4 Kenmerken'!C10","v":3000},{"$f":"'1.4 Kenmerken'!D10","v":3000},{"$f":"'1.4 Kenmerken'!E10","v":3000},{"$f":"'1.4 Kenmerken'!F10","v":3000},{"$f":"'1.4 Kenmerken'!G10","v":3000},{"$f":"'1.4 Kenmerken'!H10","v":2500},{"$f":"'1.4 Kenmerken'!I10","v":2000},{"$f":"'1.4 Kenmerken'!J10","v":3000},{"$f":"'1.4 Kenmerken'!K10","v":3000},{"$f":"'1.4 Kenmerken'!L10","v":3000},{"$f":"'1.4 Kenmerken'!M10","v":3000},{"$f":"'1.4 Kenmerken'!N10","v":3000},{"$f":"'1.4 Kenmerken'!O10","v":3000},{"$f":"'1.4 Kenmerken'!P10","v":3000},{"$f":"'1.4 Kenmerken'!Q10","v":3000},{"$f":"'1.4 Kenmerken'!R10","v":3000},{"$f":"'1.4 Kenmerken'!S10","v":3000},{"$f":"'1.4 Kenmerken'!T10","v":3000},{"$f":"'1.4 Kenmerken'!U10","v":3000},{"$f":"'1.4 Kenmerken'!V10","v":3000},{"$f":"'1.4 Kenmerken'!W10","v":3000},{"$f":"'1.4 Kenmerken'!X10","v":3000},{"$f":"'1.4 Kenmerken'!Y10","v":3000},{"$f":"'1.4 Kenmerken'!Z10","v":3000},{"$f":"'1.4 Kenmerken'!AA10","v":3000},{"$f":"'1.4 Kenmerken'!AB10","v":3000},{"$f":"'1.4 Kenmerken'!AC10","v":3000},{"$f":"'1.4 Kenmerken'!AD10","v":3000},{"$f":"'1.4 Kenmerken'!AE10","v":3000},{"$f":"'1.4 Kenmerken'!AF10","v":3500},{"$f":"'1.4 Kenmerken'!AG10","v":3000}]
[null,{"$f":"'1.4 Kenmerken'!B11","v":"Temperatuurtraject aquathermie systeem (deltaT)"},{"$f":"'1.4 Kenmerken'!C11","v":5},{"$f":"'1.4 Kenmerken'!D11","v":5},{"$f":"'1.4 Kenmerken'!E11","v":5},{"$f":"'1.4 Kenmerken'!F11","v":5},{"$f":"'1.4 Kenmerken'!G11","v":5},{"$f":"'1.4 Kenmerken'!H11","v":5},{"$f":"'1.4 Kenmerken'!I11","v":5},{"$f":"'1.4 Kenmerken'!J11","v":10},{"$f":"'1.4 Kenmerken'!K11","v":5},{"$f":"'1.4 Kenmerken'!L11","v":5},{"$f":"'1.4 Kenmerken'!M11","v":5},{"$f":"'1.4 Kenmerken'!N11","v":5},{"$f":"'1.4 Kenmerken'!O11","v":5},{"$f":"'1.4 Kenmerken'!P11","v":5},{"$f":"'1.4 Kenmerken'!Q11","v":5},{"$f":"'1.4 Kenmerken'!R11","v":5},{"$f":"'1.4 Kenmerken'!S11","v":5},{"$f":"'1.4 Kenmerken'!T11","v":5},{"$f":"'1.4 Kenmerken'!U11","v":5},{"$f":"'1.4 Kenmerken'!V11","v":5},{"$f":"'1.4 Kenmerken'!W11","v":5},{"$f":"'1.4 Kenmerken'!X11","v":5},{"$f":"'1.4 Kenmerken'!Y11","v":5},{"$f":"'1.4 Kenmerken'!Z11","v":5},{"$f":"'1.4 Kenmerken'!AA11","v":5},{"$f":"'1.4 Kenmerken'!AB11","v":5},{"$f":"'1.4 Kenmerken'!AC11","v":5},{"$f":"'1.4 Kenmerken'!AD11","v":5},{"$f":"'1.4 Kenmerken'!AE11","v":5},{"$f":"'1.4 Kenmerken'!AF11","v":5},{"$f":"'1.4 Kenmerken'!AG11","v":5}]
[null,{"$f":"'1.4 Kenmerken'!B12","v":"Elektriciteitsprijs"},{"$f":"'1.4 Kenmerken'!C12","v":68},{"$f":"'1.4 Kenmerken'!D12","v":68},{"$f":"'1.4 Kenmerken'!E12","v":68},{"$f":"'1.4 Kenmerken'!F12","v":68},{"$f":"'1.4 Kenmerken'!G12","v":68},{"$f":"'1.4 Kenmerken'!H12","v":68},{"$f":"'1.4 Kenmerken'!I12","v":68},{"$f":"'1.4 Kenmerken'!J12","v":68},{"$f":"'1.4 Kenmerken'!K12","v":32},{"$f":"'1.4 Kenmerken'!L12","v":68},{"$f":"'1.4 Kenmerken'!M12","v":68},{"$f":"'1.4 Kenmerken'!N12","v":68},{"$f":"'1.4 Kenmerken'!O12","v":68},{"$f":"'1.4 Kenmerken'!P12","v":68},{"$f":"'1.4 Kenmerken'!Q12","v":68},{"$f":"'1.4 Kenmerken'!R12","v":68},{"$f":"'1.4 Kenmerken'!S12","v":68},{"$f":"'1.4 Kenmerken'!T12","v":68},{"$f":"'1.4 Kenmerken'!U12","v":68},{"$f":"'1.4 Kenmerken'!V12","v":68},{"$f":"'1.4 Kenmerken'!W12","v":68},{"$f":"'1.4 Kenmerken'!X12","v":68},{"$f":"'1.4 Kenmerken'!Y12","v":68},{"$f":"'1.4 Kenmerken'!Z12","v":68},{"$f":"'1.4 Kenmerken'!AA12","v":68},{"$f":"'1.4 Kenmerken'!AB12","v":68},{"$f":"'1.4 Kenmerken'!AC12","v":68},{"$f":"'1.4 Kenmerken'!AD12","v":68},{"$f":"'1.4 Kenmerken'!AE12","v":68},{"$f":"'1.4 Kenmerken'!AF12","v":68},{"$f":"'1.4 Kenmerken'!AG12","v":170}]
[null,{"$f":"'1.4 Kenmerken'!B13","v":"Vermogensaandeel piekvoorziening"},{"$f":"'1.4 Kenmerken'!C13","v":0.5},{"$f":"'1.4 Kenmerken'!D13","v":0.5},{"$f":"'1.4 Kenmerken'!E13","v":0.5},{"$f":"'1.4 Kenmerken'!F13","v":0.5},{"$f":"'1.4 Kenmerken'!G13","v":0.5},{"$f":"'1.4 Kenmerken'!H13","v":0.5},{"$f":"'1.4 Kenmerken'!I13","v":0.5},{"$f":"'1.4 Kenmerken'!J13","v":0.5},{"$f":"'1.4 Kenmerken'!K13","v":0.5},{"$f":"'1.4 Kenmerken'!L13","v":0.7},{"$f":"'1.4 Kenmerken'!M13","v":0.3},{"$f":"'1.4 Kenmerken'!N13","v":0.5},{"$f":"'1.4 Kenmerken'!O13","v":0.5},{"$f":"'1.4 Kenmerken'!P13","v":0.5},{"$f":"'1.4 Kenmerken'!Q13","v":0.5},{"$f":"'1.4 Kenmerken'!R13","v":0.5},{"$f":"'1.4 Kenmerken'!S13","v":0.5},{"$f":"'1.4 Kenmerken'!T13","v":0.5},{"$f":"'1.4 Kenmerken'!U13","v":0.5},{"$f":"'1.4 Kenmerken'!V13","v":0.5},{"$f":"'1.4 Kenmerken'!W13","v":0.5},{"$f":"'1.4 Kenmerken'!X13","v":0.5},{"$f":"'1.4 Kenmerken'!Y13","v":0.5},{"$f":"'1.4 Kenmerken'!Z13","v":0.5},{"$f":"'1.4 Kenmerken'!AA13","v":0.5},{"$f":"'1.4 Kenmerken'!AB13","v":0.5},{"$f":"'1.4 Kenmerken'!AC13","v":0.5},{"$f":"'1.4 Kenmerken'!AD13","v":0.5},{"$f":"'1.4 Kenmerken'!AE13","v":0.5},{"$f":"'1.4 Kenmerken'!AF13","v":0},{"$f":"'1.4 Kenmerken'!AG13","v":0.5}]
[null,{"$f":"'1.4 Kenmerken'!B14","v":"Impact WKO"},{"$f":"'1.4 Kenmerken'!C14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!D14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!E14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!F14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!G14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!H14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!I14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!J14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!K14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!L14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!M14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!N14","v":"zonder WKO"},{"$f":"'1.4 Kenmerken'!O14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!P14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!Q14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!R14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!S14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!T14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!U14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!V14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!W14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!X14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!Y14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!Z14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!AA14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!AB14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!AC14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!AD14","v":"zonder WKO"},{"$f":"'1.4 Kenmerken'!AE14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!AF14","v":"met WKO"},{"$f":"'1.4 Kenmerken'!AG14","v":"met WKO"}]
[null,{"$f":"'1.4 Kenmerken'!B15","v":"WKO opslagcapaciteit per brondoublet"},{"$f":"'1.4 Kenmerken'!C15","v":90},{"$f":"'1.4 Kenmerken'!D15","v":90},{"$f":"'1.4 Kenmerken'!E15","v":90},{"$f":"'1.4 Kenmerken'!F15","v":90},{"$f":"'1.4 Kenmerken'!G15","v":90},{"$f":"'1.4 Kenmerken'!H15","v":90},{"$f":"'1.4 Kenmerken'!I15","v":90},{"$f":"'1.4 Kenmerken'!J15","v":90},{"$f":"'1.4 Kenmerken'!K15","v":90},{"$f":"'1.4 Kenmerken'!L15","v":90},{"$f":"'1.4 Kenmerken'!M15","v":90},{"$f":"'1.4 Kenmerken'!N15","v":90},{"$f":"'1.4 Kenmerken'!O15","v":250},{"$f":"'1.4 Kenmerken'!P15","v":50},{"$f":"'1.4 Kenmerken'!Q15","v":90},{"$f":"'1.4 Kenmerken'!R15","v":90},{"$f":"'1.4 Kenmerken'!S15","v":90},{"$f":"'1.4 Kenmerken'!T15","v":90},{"$f":"'1.4 Kenmerken'!U15","v":90},{"$f":"'1.4 Kenmerken'!V15","v":90},{"$f":"'1.4 Kenmerken'!W15","v":90},{"$f":"'1.4 Kenmerken'!X15","v":90},{"$f":"'1.4 Kenmerken'!Y15","v":90},{"$f":"'1.4 Kenmerken'!Z15","v":90},{"$f":"'1.4 Kenmerken'!AA15","v":90},{"$f":"'1.4 Kenmerken'!AB15","v":90},{"$f":"'1.4 Kenmerken'!AC15","v":90},{"$f":"'1.4 Kenmerken'!AD15","v":90},{"$f":"'1.4 Kenmerken'!AE15","v":90},{"$f":"'1.4 Kenmerken'!AF15","v":90},{"$f":"'1.4 Kenmerken'!AG15","v":90}]
[null,{"$f":"'1.4 Kenmerken'!B16","v":"Diepte WKO bronnen"},{"$f":"'1.4 Kenmerken'!C16","v":150},{"$f":"'1.4 Kenmerken'!D16","v":150},{"$f":"'1.4 Kenmerken'!E16","v":150},{"$f":"'1.4 Kenmerken'!F16","v":150},{"$f":"'1.4 Kenmerken'!G16","v":150},{"$f":"'1.4 Kenmerken'!H16","v":150},{"$f":"'1.4 Kenmerken'!I16","v":150},{"$f":"'1.4 Kenmerken'!J16","v":150},{"$f":"'1.4 Kenmerken'!K16","v":150},{"$f":"'1.4 Kenmerken'!L16","v":150},{"$f":"'1.4 Kenmerken'!M16","v":150},{"$f":"'1.4 Kenmerken'!N16","v":150},{"$f":"'1.4 Kenmerken'!O16","v":150},{"$f":"'1.4 Kenmerken'!P16","v":150},{"$f":"'1.4 Kenmerken'!Q16","v":230},{"$f":"'1.4 Kenmerken'!R16","v":80},{"$f":"'1.4 Kenmerken'!S16","v":150},{"$f":"'1.4 Kenmerken'!T16","v":150},{"$f":"'1.4 Kenmerken'!U16","v":150},{"$f":"'1.4 Kenmerken'!V16","v":150},{"$f":"'1.4 Kenmerken'!W16","v":150},{"$f":"'1.4 Kenmerken'!X16","v":150},{"$f":"'1.4 Kenmerken'!Y16","v":150},{"$f":"'1.4 Kenmerken'!Z16","v":150},{"$f":"'1.4 Kenmerken'!AA16","v":150},{"$f":"'1.4 Kenmerken'!AB16","v":150},{"$f":"'1.4 Kenmerken'!AC16","v":150},{"$f":"'1.4 Kenmerken'!AD16","v":150},{"$f":"'1.4 Kenmerken'!AE16","v":150},{"$f":"'1.4 Kenmerken'!AF16","v":150},{"$f":"'1.4 Kenmerken'!AG16","v":150}]
[null,{"$f":"'1.4 Kenmerken'!B17","v":"Leidingwerk tussen aquathermie en TR"},{"$f":"'1.4 Kenmerken'!C17","v":500},{"$f":"'1.4 Kenmerken'!D17","v":500},{"$f":"'1.4 Kenmerken'!E17","v":500},{"$f":"'1.4 Kenmerken'!F17","v":500},{"$f":"'1.4 Kenmerken'!G17","v":500},{"$f":"'1.4 Kenmerken'!H17","v":500},{"$f":"'1.4 Kenmerken'!I17","v":500},{"$f":"'1.4 Kenmerken'!J17","v":500},{"$f":"'1.4 Kenmerken'!K17","v":500},{"$f":"'1.4 Kenmerken'!L17","v":500},{"$f":"'1.4 Kenmerken'!M17","v":500},{"$f":"'1.4 Kenmerken'!N17","v":500},{"$f":"'1.4 Kenmerken'!O17","v":500},{"$f":"'1.4 Kenmerken'!P17","v":500},{"$f":"'1.4 Kenmerken'!Q17","v":500},{"$f":"'1.4 Kenmerken'!R17","v":500},{"$f":"'1.4 Kenmerken'!S17","v":2000},{"$f":"'1.4 Kenmerken'!T17","v":"500 m + gestuurde boring"},{"$f":"'1.4 Kenmerken'!U17","v":500},{"$f":"'1.4 Kenmerken'!V17","v":500},{"$f":"'1.4 Kenmerken'!W17","v":500},{"$f":"'1.4 Kenmerken'!X17","v":500},{"$f":"'1.4 Kenmerken'!Y17","v":500},{"$f":"'1.4 Kenmerken'!Z17","v":500},{"$f":"'1.4 Kenmerken'!AA17","v":500},{"$f":"'1.4 Kenmerken'!AB17","v":500},{"$f":"'1.4 Kenmerken'!AC17","v":500},{"$f":"'1.4 Kenmerken'!AD17","v":500},{"$f":"'1.4 Kenmerken'!AE17","v":500},{"$f":"'1.4 Kenmerken'!AF17","v":500},{"$f":"'1.4 Kenmerken'!AG17","v":500}]
[null,{"$f":"'1.4 Kenmerken'!B18","v":"Leidingwerk tussen bronnen en TR"},{"$f":"'1.4 Kenmerken'!C18","v":500},{"$f":"'1.4 Kenmerken'!D18","v":500},{"$f":"'1.4 Kenmerken'!E18","v":500},{"$f":"'1.4 Kenmerken'!F18","v":500},{"$f":"'1.4 Kenmerken'!G18","v":500},{"$f":"'1.4 Kenmerken'!H18","v":500},{"$f":"'1.4 Kenmerken'!I18","v":500},{"$f":"'1.4 Kenmerken'!J18","v":500},{"$f":"'1.4 Kenmerken'!K18","v":500},{"$f":"'1.4 Kenmerken'!L18","v":500},{"$f":"'1.4 Kenmerken'!M18","v":500},{"$f":"'1.4 Kenmerken'!N18","v":500},{"$f":"'1.4 Kenmerken'!O18","v":500},{"$f":"'1.4 Kenmerken'!P18","v":500},{"$f":"'1.4 Kenmerken'!Q18","v":500},{"$f":"'1.4 Kenmerken'!R18","v":500},{"$f":"'1.4 Kenmerken'!S18","v":500},{"$f":"'1.4 Kenmerken'!T18","v":500},{"$f":"'1.4 Kenmerken'!U18","v":2000},{"$f":"'1.4 Kenmerken'!V18","v":"500 m + gestuurde boring"},{"$f":"'1.4 Kenmerken'!W18","v":500},{"$f":"'1.4 Kenmerken'!X18","v":500},{"$f":"'1.4 Kenmerken'!Y18","v":500},{"$f":"'1.4 Kenmerken'!Z18","v":500},{"$f":"'1.4 Kenmerken'!AA18","v":500},{"$f":"'1.4 Kenmerken'!AB18","v":500},{"$f":"'1.4 Kenmerken'!AC18","v":500},{"$f":"'1.4 Kenmerken'!AD18","v":500},{"$f":"'1.4 Kenmerken'!AE18","v":500},{"$f":"'1.4 Kenmerken'!AF18","v":500},{"$f":"'1.4 Kenmerken'!AG18","v":500}]
[null,{"$f":"'1.4 Kenmerken'!B19","v":"Situatie onttrekking"},{"$f":"'1.4 Kenmerken'!C19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!D19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!E19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!F19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!G19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!H19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!I19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!J19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!K19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!L19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!M19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!N19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!O19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!P19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!Q19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!R19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!S19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!T19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!U19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!V19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!W19","v":"landelijk"},{"$f":"'1.4 Kenmerken'!X19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!Y19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!Z19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!AA19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!AB19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!AC19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!AD19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!AE19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!AF19","v":"stedelijk"},{"$f":"'1.4 Kenmerken'!AG19","v":"stedelijk"}]
[null,{"$f":"'1.4 Kenmerken'!B20","v":"Energiekosten (inflatie)"},{"$f":"'1.4 Kenmerken'!C20","v":0.03},{"$f":"'1.4 Kenmerken'!D20","v":0.03},{"$f":"'1.4 Kenmerken'!E20","v":0.03},{"$f":"'1.4 Kenmerken'!F20","v":0.03},{"$f":"'1.4 Kenmerken'!G20","v":0.03},{"$f":"'1.4 Kenmerken'!H20","v":0.03},{"$f":"'1.4 Kenmerken'!I20","v":0.03},{"$f":"'1.4 Kenmerken'!J20","v":0.03},{"$f":"'1.4 Kenmerken'!K20","v":0.03},{"$f":"'1.4 Kenmerken'!L20","v":0.03},{"$f":"'1.4 Kenmerken'!M20","v":0.03},{"$f":"'1.4 Kenmerken'!N20","v":0.03},{"$f":"'1.4 Kenmerken'!O20","v":0.03},{"$f":"'1.4 Kenmerken'!P20","v":0.03},{"$f":"'1.4 Kenmerken'!Q20","v":0.03},{"$f":"'1.4 Kenmerken'!R20","v":0.03},{"$f":"'1.4 Kenmerken'!S20","v":0.03},{"$f":"'1.4 Kenmerken'!T20","v":0.03},{"$f":"'1.4 Kenmerken'!U20","v":0.03},{"$f":"'1.4 Kenmerken'!V20","v":0.03},{"$f":"'1.4 Kenmerken'!W20","v":0.03},{"$f":"'1.4 Kenmerken'!X20","v":0.04},{"$f":"'1.4 Kenmerken'!Y20","v":0.02},{"$f":"'1.4 Kenmerken'!Z20","v":0.03},{"$f":"'1.4 Kenmerken'!AA20","v":0.03},{"$f":"'1.4 Kenmerken'!AB20","v":0.03},{"$f":"'1.4 Kenmerken'!AC20","v":0.03},{"$f":"'1.4 Kenmerken'!AD20","v":0.03},{"$f":"'1.4 Kenmerken'!AE20","v":0.03},{"$f":"'1.4 Kenmerken'!AF20","v":0.03},{"$f":"'1.4 Kenmerken'!AG20","v":0.03}]
[null,{"$f":"'1.4 Kenmerken'!B21","v":"Rendementseis"},{"$f":"'1.4 Kenmerken'!C21","v":0.06},{"$f":"'1.4 Kenmerken'!D21","v":0.06},{"$f":"'1.4 Kenmerken'!E21","v":0.06},{"$f":"'1.4 Kenmerken'!F21","v":0.06},{"$f":"'1.4 Kenmerken'!G21","v":0.06},{"$f":"'1.4 Kenmerken'!H21","v":0.06},{"$f":"'1.4 Kenmerken'!I21","v":0.06},{"$f":"'1.4 Kenmerken'!J21","v":0.06},{"$f":"'1.4 Kenmerken'!K21","v":0.06},{"$f":"'1.4 Kenmerken'!L21","v":0.06},{"$f":"'1.4 Kenmerken'!M21","v":0.06},{"$f":"'1.4 Kenmerken'!N21","v":0.06},{"$f":"'1.4 Kenmerken'!O21","v":0.06},{"$f":"'1.4 Kenmerken'!P21","v":0.06},{"$f":"'1.4 Kenmerken'!Q21","v":0.06},{"$f":"'1.4 Kenmerken'!R21","v":0.06},{"$f":"'1.4 Kenmerken'!S21","v":0.06},{"$f":"'1.4 Kenmerken'!T21","v":0.06},{"$f":"'1.4 Kenmerken'!U21","v":0.06},{"$f":"'1.4 Kenmerken'!V21","v":0.06},{"$f":"'1.4 Kenmerken'!W21","v":0.06},{"$f":"'1.4 Kenmerken'!X21","v":0.06},{"$f":"'1.4 Kenmerken'!Y21","v":0.06},{"$f":"'1.4 Kenmerken'!Z21","v":0.08},{"$f":"'1.4 Kenmerken'!AA21","v":0.04},{"$f":"'1.4 Kenmerken'!AB21","v":0.06},{"$f":"'1.4 Kenmerken'!AC21","v":0.06},{"$f":"'1.4 Kenmerken'!AD21","v":0.06},{"$f":"'1.4 Kenmerken'!AE21","v":0.06},{"$f":"'1.4 Kenmerken'!AF21","v":0.06},{"$f":"'1.4 Kenmerken'!AG21","v":0.06}]
[null,{"$f":"'1.4 Kenmerken'!B22","v":"Toepassing SDE++ subsidie"},{"$f":"'1.4 Kenmerken'!C22","v":"nee"},{"$f":"'1.4 Kenmerken'!D22","v":"nee"},{"$f":"'1.4 Kenmerken'!E22","v":"nee"},{"$f":"'1.4 Kenmerken'!F22","v":"nee"},{"$f":"'1.4 Kenmerken'!G22","v":"nee"},{"$f":"'1.4 Kenmerken'!H22","v":"nee"},{"$f":"'1.4 Kenmerken'!I22","v":"nee"},{"$f":"'1.4 Kenmerken'!J22","v":"nee"},{"$f":"'1.4 Kenmerken'!K22","v":"nee"},{"$f":"'1.4 Kenmerken'!L22","v":"nee"},{"$f":"'1.4 Kenmerken'!M22","v":"nee"},{"$f":"'1.4 Kenmerken'!N22","v":"ja"},{"$f":"'1.4 Kenmerken'!O22","v":"nee"},{"$f":"'1.4 Kenmerken'!P22","v":"nee"},{"$f":"'1.4 Kenmerken'!Q22","v":"nee"},{"$f":"'1.4 Kenmerken'!R22","v":"nee"},{"$f":"'1.4 Kenmerken'!S22","v":"nee"},{"$f":"'1.4 Kenmerken'!T22","v":"nee"},{"$f":"'1.4 Kenmerken'!U22","v":"nee"},{"$f":"'1.4 Kenmerken'!V22","v":"nee"},{"$f":"'1.4 Kenmerken'!W22","v":"nee"},{"$f":"'1.4 Kenmerken'!X22","v":"nee"},{"$f":"'1.4 Kenmerken'!Y22","v":"nee"},{"$f":"'1.4 Kenmerken'!Z22","v":"nee"},{"$f":"'1.4 Kenmerken'!AA22","v":"nee"},{"$f":"'1.4 Kenmerken'!AB22","v":"ja"},{"$f":"'1.4 Kenmerken'!AC22","v":"nee"},{"$f":"'1.4 Kenmerken'!AD22","v":"nee"},{"$f":"'1.4 Kenmerken'!AE22","v":"nee"},{"$f":"'1.4 Kenmerken'!AF22","v":"Nee"},{"$f":"'1.4 Kenmerken'!AG22","v":"nee"}]
[null,{"$f":"'1.4 Kenmerken'!B23","v":"Variant met TEA/TEO"},{"$f":"'1.4 Kenmerken'!C23","v":"TEO"},{"$f":"'1.4 Kenmerken'!D23","v":"TEO"},{"$f":"'1.4 Kenmerken'!E23","v":"TEO"},{"$f":"'1.4 Kenmerken'!F23","v":"TEO"},{"$f":"'1.4 Kenmerken'!G23","v":"TEO"},{"$f":"'1.4 Kenmerken'!H23","v":"TEO"},{"$f":"'1.4 Kenmerken'!I23","v":"TEO"},{"$f":"'1.4 Kenmerken'!J23","v":"TEO"},{"$f":"'1.4 Kenmerken'!K23","v":"TEO"},{"$f":"'1.4 Kenmerken'!L23","v":"TEO"},{"$f":"'1.4 Kenmerken'!M23","v":"TEO"},{"$f":"'1.4 Kenmerken'!N23","v":"TEO"},{"$f":"'1.4 Kenmerken'!O23","v":"TEO"},{"$f":"'1.4 Kenmerken'!P23","v":"TEO"},{"$f":"'1.4 Kenmerken'!Q23","v":"TEO"},{"$f":"'1.4 Kenmerken'!R23","v":"TEO"},{"$f":"'1.4 Kenmerken'!S23","v":"TEO"},{"$f":"'1.4 Kenmerken'!T23","v":"TEO"},{"$f":"'1.4 Kenmerken'!U23","v":"TEO"},{"$f":"'1.4 Kenmerken'!V23","v":"TEO"},{"$f":"'1.4 Kenmerken'!W23","v":"TEO"},{"$f":"'1.4 Kenmerken'!X23","v":"TEO"},{"$f":"'1.4 Kenmerken'!Y23","v":"TEO"},{"$f":"'1.4 Kenmerken'!Z23","v":"TEO"},{"$f":"'1.4 Kenmerken'!AA23","v":"TEO"},{"$f":"'1.4 Kenmerken'!AB23","v":"TEO"},{"$f":"'1.4 Kenmerken'!AC23","v":"TEA"},"TEA (zonder WKO)",{"$f":"'1.4 Kenmerken'!AE23","v":"TEO"},{"$f":"'1.4 Kenmerken'!AF23","v":"TEO"},{"$f":"'1.4 Kenmerken'!AG23","v":"TEO"}]
[null,{"$f":"'1.4 Kenmerken'!B24","v":"Aanvoertemperatuur warmtenet"},{"$f":"'1.4 Kenmerken'!C24","v":70},{"$f":"'1.4 Kenmerken'!D24","v":70},{"$f":"'1.4 Kenmerken'!E24","v":70},{"$f":"'1.4 Kenmerken'!F24","v":70},{"$f":"'1.4 Kenmerken'!G24","v":70},{"$f":"'1.4 Kenmerken'!H24","v":70},{"$f":"'1.4 Kenmerken'!I24","v":70},{"$f":"'1.4 Kenmerken'!J24","v":70},{"$f":"'1.4 Kenmerken'!K24","v":70},{"$f":"'1.4 Kenmerken'!L24","v":70},{"$f":"'1.4 Kenmerken'!M24","v":70},{"$f":"'1.4 Kenmerken'!N24","v":70},{"$f":"'1.4 Kenmerken'!O24","v":70},{"$f":"'1.4 Kenmerken'!P24","v":70},{"$f":"'1.4 Kenmerken'!Q24","v":70},{"$f":"'1.4 Kenmerken'!R24","v":70},{"$f":"'1.4 Kenmerken'!S24","v":70},{"$f":"'1.4 Kenmerken'!T24","v":70},{"$f":"'1.4 Kenmerken'!U24","v":70},{"$f":"'1.4 Kenmerken'!V24","v":70},{"$f":"'1.4 Kenmerken'!W24","v":70},{"$f":"'1.4 Kenmerken'!X24","v":70},{"$f":"'1.4 Kenmerken'!Y24","v":70},{"$f":"'1.4 Kenmerken'!Z24","v":70},{"$f":"'1.4 Kenmerken'!AA24","v":70},{"$f":"'1.4 Kenmerken'!AB24","v":70},{"$f":"'1.4 Kenmerken'!AC24","v":70},{"$f":"'1.4 Kenmerken'!AD24","v":70},{"$f":"'1.4 Kenmerken'!AE24","v":40},{"$f":"'1.4 Kenmerken'!AF24","v":"ZLT"},{"$f":"'1.4 Kenmerken'!AG24","v":70}]
[]
[null,{"$f":"'1.5 Kostenberekening'!B208","v":"TCO 30 jr."},{"$f":"'1.5 Kostenberekening'!C208","v":34182637.346777812},{"$f":"'1.5 Kostenberekening'!D208","v":120841455.15902746},{"$f":"'1.5 Kostenberekening'!E208","v":8630686.7183857597},{"$f":"'1.5 Kostenberekening'!F208","v":43982637.346777812},{"$f":"'1.5 Kostenberekening'!G208","v":24082637.346777812},{"$f":"'1.5 Kostenberekening'!H208","v":33682637.346777812},{"$f":"'1.5 Kostenberekening'!I208","v":34382637.346777812},{"$f":"'1.5 Kostenberekening'!J208","v":30082637.346777812},{"$f":"'1.5 Kostenberekening'!K208","v":28182637.346777812},{"$f":"'1.5 Kostenberekening'!L208","v":24704813.979827635},{"$f":"'1.5 Kostenberekening'!M208","v":40805749.30953826},{"$f":"'1.5 Kostenberekening'!N208","v":26282637.346777812},{"$f":"'1.5 Kostenberekening'!O208","v":33582637.346777812},{"$f":"'1.5 Kostenberekening'!P208","v":34682637.346777812},{"$f":"'1.5 Kostenberekening'!Q208","v":34282637.346777812},{"$f":"'1.5 Kostenberekening'!R208","v":33982637.346777812},{"$f":"'1.5 Kostenberekening'!S208","v":40182637.346777812},{"$f":"'1.5 Kostenberekening'!T208","v":30182637.346777812},{"$f":"'1.5 Kostenberekening'!U208","v":40082637.346777812},{"$f":"'1.5 Kostenberekening'!V208","v":30182637.346777812},{"$f":"'1.5 Kostenberekening'!W208","v":33782637.346777812},{"$f":"'1.5 Kostenberekening'!X208","v":37182637.346777812},{"$f":"'1.5 Kostenberekening'!Y208","v":31182637.346777812},{"$f":"'1.5 Kostenberekening'!Z208","v":34391695.065939866},{"$f":"'1.5 Kostenberekening'!AA208","v":33982637.346777812},{"$f":"'1.5 Kostenberekening'!AB208","v":12732637.346777812},{"$f":"'1.5 Kostenberekening'!AC208","v":34182637.346777812},{"$f":"'1.5 Kostenberekening'!AD208","v":26082637.346777812},{"$f":"'1.5 Kostenberekening'!AE208","v":27041044.856475849},{"$f":"'1.5 Kostenberekening'!AF208","v":18609057.719162054},{"$f":"'1.5 Kostenberekening'!AG208","v":55182637.346777812}]
[null,{"$f":"'1.5 Kostenberekening'!$B$209","v":"Kosten (€/GJ)"},{"$f":"'1.5 Kostenberekening'!C209","v":19.191480800330691},{"$f":"'1.5 Kostenberekening'!D209","v":16.961289755390304},{"$f":"'1.5 Kostenberekening'!E209","v":24.228039628601522},{"$f":"'1.5 Kostenberekening'!F209","v":13.994729969065107},{"$f":"'1.5 Kostenberekening'!G209","v":24.77637587117059},{"$f":"'1.5 Kostenberekening'!H209","v":18.910761079882619},{"$f":"'1.5 Kostenberekening'!I209","v":19.303768688509923},{"$f":"'1.5 Kostenberekening'!J209","v":16.88957909265649},{"$f":"'1.5 Kostenberekening'!K209","v":15.82284415495381},{"$f":"'1.5 Kostenberekening'!L209","v":18.673328782938501},{"$f":"'1.5 Kostenberekening'!M209","v":22.258086134041491},{"$f":"'1.5 Kostenberekening'!N209","v":14.756109217251129},{"$f":"'1.5 Kostenberekening'!O209","v":18.854617135793003},{"$f":"'1.5 Kostenberekening'!P209","v":19.472200520778767},{"$f":"'1.5 Kostenberekening'!Q209","v":19.247624744420307},{"$f":"'1.5 Kostenberekening'!R209","v":19.079192912151463},{"$f":"'1.5 Kostenberekening'!S209","v":22.560117445707576},{"$f":"'1.5 Kostenberekening'!T209","v":16.945723036746102},{"$f":"'1.5 Kostenberekening'!U209","v":22.503973501617963},{"$f":"'1.5 Kostenberekening'!V209","v":16.945723036746102},{"$f":"'1.5 Kostenberekening'!W209","v":18.966905023972235},{"$f":"'1.5 Kostenberekening'!X209","v":20.875799123019135},{"$f":"'1.5 Kostenberekening'!Y209","v":17.50716247764225},{"$f":"'1.5 Kostenberekening'!Z209","v":19.308854049292059},{"$f":"'1.5 Kostenberekening'!AA209","v":19.079192912151463},{"$f":"'1.5 Kostenberekening'!AB209","v":7.148604793108337},{"$f":"'1.5 Kostenberekening'!AC209","v":19.191480800330691},{"$f":"'1.5 Kostenberekening'!AD209","v":14.643821329071901},{"$f":"'1.5 Kostenberekening'!AE209","v":15.181909105467437},{"$f":"'1.5 Kostenberekening'!AF209","v":9.8460622852709285},{"$f":"'1.5 Kostenberekening'!AG209","v":30.981709059149782}]
[null,{"$f":"'1.5 Kostenberekening'!B212","v":"CO2 uitstoot (per GJ)"},{"$f":"C29","v":7.9763650793650793},8.0160515873015878,7.9763492063492061,8.2099722222222216,7.6174999999999997,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,6.0834603174603172,8.2099682539682544,7.2512380952380955,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.9763650793650793,7.2512380952380955,5.2208888888888891,1.1541746031746032,7.9763650793650793]
[null,null,{"$f":"'1.5 Kostenberekening'!C212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!D212","v":8.0160515873015878},{"$f":"'1.5 Kostenberekening'!E212","v":7.9763492063492061},{"$f":"'1.5 Kostenberekening'!F212","v":8.2099722222222216},{"$f":"'1.5 Kostenberekening'!G212","v":7.6174999999999997},{"$f":"'1.5 Kostenberekening'!H212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!I212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!J212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!K212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!L212","v":6.0834603174603172},{"$f":"'1.5 Kostenberekening'!M212","v":8.2099682539682544},{"$f":"'1.5 Kostenberekening'!N212","v":7.2512380952380955},{"$f":"'1.5 Kostenberekening'!O212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!P212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!Q212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!R212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!S212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!T212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!U212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!V212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!W212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!X212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!Y212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!Z212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!AA212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!AB212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!AC212","v":7.9763650793650793},{"$f":"'1.5 Kostenberekening'!AD212","v":7.2512380952380955},{"$f":"'1.5 Kostenberekening'!AE212","v":5.2208888888888891},{"$f":"'1.5 Kostenberekening'!AF212","v":1.1541746031746032},{"$f":"'1.5 Kostenberekening'!AG212","v":7.9763650793650793}]
[]
[null,"Tornadoplot - Kosten (€/GJ)"]
[]
[null,"Variabelen",{"$f":"B16","v":"Diepte WKO bronnen"},{"$f":"B21","v":"Rendementseis"},{"$f":"B19","v":"Situatie onttrekking"},{"$f":"B15","v":"WKO opslagcapaciteit per brondoublet"},{"$f":"B10","v":"Vollasturen aquathermie systeem"},{"$f":"B20","v":"Energiekosten (inflatie)"},{"$f":"B11","v":"Temperatuurtraject aquathermie systeem (deltaT)"},{"$f":"B13","v":"Vermogensaandeel piekvoorziening"},{"$f":"B18","v":"Leidingwerk tussen bronnen en TR"},{"$f":"B17","v":"Leidingwerk tussen aquathermie en TR"},{"$f":"B23","v":"Variant met TEA/TEO"},{"$f":"B14","v":"Impact WKO"},{"$f":"B8","v":"Vermogen afnemer"},{"$f":"B9","v":"Vollasturen warmtenet"},{"$f":"B24","v":"Aanvoertemperatuur warmtenet"},{"$f":"B12","v":"Elektriciteitsprijs"},{"$f":"B22","v":"Toepassing SDE++ subsidie"}]
[null,"Variant",15,24,21,13,6,22,8,10,19,17,27,12,2,4,30,9,26]
[null,"Hoog",{"$f":"Q27","v":19.247624744420307},{"$f":"Z27","v":19.308854049292059},{"$f":"E36","v":19.191480800330691},{"$f":"P27","v":19.472200520778767},{"$f":"I27","v":19.303768688509923},{"$f":"X27","v":20.875799123019135},{"$f":"I36","v":19.191480800330691},{"$f":"M27","v":22.258086134041491},{"$f":"U27","v":22.503973501617963},{"$f":"S27","v":22.560117445707576},{"$f":"AC27","v":19.191480800330691},{"$f":"N36","v":19.191480800330691},{"$f":"E27","v":24.228039628601522},{"$f":"G27","v":24.77637587117059},{"$f":"AF27","v":9.8460622852709285},{"$f":"AG27","v":30.981709059149782},{"$f":"S36","v":19.191480800330691}]
[null,"Basis",{"$f":"$C$27","v":19.191480800330691},19.191480800330691,19.191480800330691,19.191480800330691,19.191480800330691,19.191480800330691,19.191480800330691,19.191480800330691,19.191480800330691,19.191480800330691,19.191480800330691,19.191480800330691,{"$f":"$C$27","v":19.191480800330691},19.191480800330691,19.191480800330691,19.191480800330691,19.191480800330691]
[null,"Variant",16,25,21,14,7,23,8,11,20,18,28,12,3,5,29,9,26]
[null,"Laag",{"$f":"R27","v":19.079192912151463},{"$f":"AA27","v":19.079192912151463},{"$f":"W27","v":18.966905023972235},{"$f":"O27","v":18.854617135793003},{"$f":"H27","v":18.910761079882619},{"$f":"Y27","v":17.50716247764225},{"$f":"J27","v":16.88957909265649},{"$f":"L27","v":18.673328782938501},{"$f":"V27","v":16.945723036746102},{"$f":"T27","v":16.945723036746102},{"$f":"AD27","v":14.643821329071901},{"$f":"N27","v":14.756109217251129},{"$f":"D27","v":16.961289755390304},{"$f":"F27","v":13.994729969065107},{"$f":"AE27","v":15.181909105467437},{"$f":"K27","v":15.82284415495381},{"$f":"AB27","v":7.148604793108337}]
[]
[null,null,{"$f":"MAX(ABS(C35-C36),ABS(C36-C38))","v":0.11228788817922819},{"$f":"MAX(ABS(D35-D36),ABS(D36-D38))","v":0.11737324896136769},{"$f":"MAX(ABS(E35-E36),ABS(E36-E38))","v":0.22457577635845638},{"$f":"MAX(ABS(F35-F36),ABS(F36-F38))","v":0.33686366453768812},{"$f":"MAX(ABS(G35-G36),ABS(G36-G38))","v":0.28071972044807225},{"$f":"MAX(ABS(H35-H36),ABS(H36-H38))","v":1.6843183226884442},{"$f":"MAX(ABS(I35-I36),ABS(I36-I38))","v":2.301901707674201},{"$f":"MAX(ABS(J38-J36),ABS(J36-J35))","v":3.0666053337108004},{"$f":"MAX(ABS(K35-K36),ABS(K36-K38))","v":3.3124927012872725},{"$f":"MAX(ABS(L35-L36),ABS(L36-L38))","v":3.3686366453768848},4.5476594712587897,{"$f":"MAX(ABS(N35-N36),ABS(N36-N38))","v":4.4353715830795615},5.0365588282708309,5.5848950708398988,9.3454185150597624,11.790228258819091,12.042876007222354]

{"sheet":"2.0 Gebruiksaanwijzing","index":7,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[[29,1,29,2],[5,1,5,2],[9,1,9,2],[13,1,13,2],[17,1,17,2],[21,1,21,2],[25,1,25,2]]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","2.0 Gebruiksaanwijzing Excel model"]
[]
[null,"Aquathermie is een interessante duurzame energiebron, maar het is voor veel partijen nog ingewikkeld om de kosten van een aquathermie systeem inzichtelijk te maken. Daarom is dit Excel model opgesteld door IF Technology B.V. en Techniplan Adviseurs B.V. Het bestaat uit een gedetailleerde kostenberekening voor verschillende varianten op basis van kengetallen, onderverdeeld over verschillende tabbladen. Het doel van deze berekeningen is om de verschillende varianten met elkaar te vergelijken om zo de invloed van geselecteerde parameters op de kosten aquathermie te bepalen. De opbouw van het model en de tabbladen wordt hieronder kort beschreven.\nDeel 2 van dit model is een gedetailleerde kostenberekening voor 7 realistische varianten."]
[]
[null,"1. Scenario's",null,"Link naar tabblad"]
[]
[null,"De kostenberekening bestaat uit een basisscenario en 6 andere scenario's die zijn vastgesteld in overleg met de begeleidingscommissie. Dit tabblad geeft een overzicht van deze 7 scenario's. ",null,"2.1 Scenarios"]
[]
[null,"2. JBDK's scenario's"]
[]
[null,"Voor ieder scenario is een jaarbelastingduurkromme (JBDK) opgesteld. Hierin is de vermogens- en energieverdeling gevisualiseerd. ",null,"2.2 JBDK's"]
[]
[null,"3. Energievraag - JBDK"]
[]
[null,"In dit tabblad wordt een overzicht gegeven van de vermogens- en energieverdeling voor alle scenario's, gebaseerd op de jaarbelastingduurkrommes (JBDK). Dit vormt de basis voor het verder uitwerken van de kostenberekeningen.",null,"2.3 Energievraag - totaal"]
[]
[null,"4. Kenmerken"]
[]
[null,"In dit tabblad worden de technische en financiële kengetallen gegeven en berekend voor alle varianten. De kengetallen zijn gesorteerd per onderdeel van de aquathermie installatie plus een financieel gedeelte. Er wordt daarnaast een onderscheid gemaakt tussen 3 types cellen: wit, oranje en geel. In witte cellen worden berekeningen uitgevoerd en deze dienen daarom niet aangepast te worden. Oranje en gele cellen zijn kengetallen, waarbij een verder onderscheid wordt gemaakt tussen onafhankelijke parameters (geel) en parameters die elkaar kunnen beïnvloeden (oranje). De referenties van deze kengetallen zijn aan de rechterkant genoteerd, waarbij in de eerste instantie gebruik is gemaakt van ervaringsgetallen van IF Technology en Techniplan.",null,"2.4 Kenmerken"]
[]
[null,"5. Kostenberekening"]
[]
[null,"Met behulp van de technische en financiële kengetallen wordt vervolgens een kostenberekening gemaakt voor alle varianten. De investeringskosten (CAPEX) en exploitatiekosten (OPEX) worden berekend voor ieder onderdeel van de aquathermie installatie. Deze worden daarna bij elkaar opgeteld, wat uiteindelijk resulteert in de prijs in euro per GJ, de eenvoudige terugverdientijd, de total cost of ownership (TCO) voor 30 jaar, en de CO2 uitstoot. ",null,"2.5 Kostenberekening"]
[]
[null,"6. Business case"]
[]
[null,"Voor ieder scenario is een business case analyse uitgevoerd. In de business case zijn alle kasstromen (kosten en opbrengsten) gedurende de projectlooptijd verdisconteerd. Het resultaat van deze berekening is de variabele kosten per GJ, waarbij de som van de contante waarden van kosten en opbrengsten aan het eind van de projectlooptijd 0 is.",null,"2.6 Business case"]

{"sheet":"2.1 Varianten","index":8,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","2.1 Scenario's Fase 2"]
[]
[null,"Scenario",1,2,3,4,5,6,7]
[null,"Vermogen afnemer/warmtenet",5,20,1,5,5,20,2.26958170992304]
[null,"Vollasturen warmteafzet WP",3500,6000,2000,3500,{"$f":"'2.2 JBDK - MT scenario 5'!Q49","v":6000},{"$f":"'2.2 JBDK - MT scenario 6'!Q49","v":3500},{"$f":"'2.2 JBDK - MT scenario 7'!R49","v":1900}]
[null,"Vollasturen TEO/TEA- systeem",{"$f":"'2.2 JBDK - MT scenario 1'!S50","v":3000},{"$f":"'2.2 JBDK - LT scenario 2'!R50","v":5000},{"$f":"'2.2 JBDK - MT scenario 3'!Q50","v":2800},{"$f":"'2.2 JBDK - MT scenario 4'!Q50","v":3500},{"$f":"'2.2 JBDK - MT scenario 5'!Q50","v":2500},{"$f":"'2.2 JBDK - MT scenario 6'!Q50","v":3500},{"$f":"'2.2 JBDK - MT scenario 7'!R50","v":1300}]
[null,"Delta T van TEO/TEA-systeem",5,5,5,5,5,4,5]
[null,"Vermogensaandeel piekvoorziening",{"$f":"'2.2 JBDK - MT scenario 1'!S40","v":0.37635260708206336},{"$f":"'2.2 JBDK - LT scenario 2'!R40","v":0.71469313979140214},{"$f":"'2.2 JBDK - MT scenario 3'!Q40","v":0},{"$f":"'2.2 JBDK - MT scenario 4'!Q40","v":0.37635260708206397},{"$f":"'2.2 JBDK - MT scenario 5'!Q40","v":0.7190424108071809},{"$f":"'2.2 JBDK - MT scenario 6'!Q40","v":0.29079441013069562},{"$f":"'2.2 JBDK - MT scenario 7'!R40","v":0}]
[null,"Impact WKO","met WKO","met WKO","met WKO","zonder WKO","met WKO","zonder WKO","met WKO"]
[null,"WKO opslagcapaciteit per brondoublet",90,90,90,"-",90,"-",90]
[null,"Diepte WKO bronnen",150,150,150,"-",150,"-",150]
[null,"Leidingwerk tussen aquathermie en TR",500,"GSB",250,1000,500,"GSB",500]
[null,"Leidingwerk tussen bronnen en TR",500,"GSB",250,"-",500,"GSB",500]
[null,"Situatie onttrekking","licht stedelijk","landelijk","licht stedelijk","stedelijk","landelijk","stedelijk","landelijk"]
[null,"Type watergang","Kanaal\n(stromend)","Grote rivier\n(stromend)","Sloten\n(stilstaand)","Effluent\n(stromend)","Vaart\n(stilstaand)","Grote rivier\n(stromend)","Plas\n(stilstaand)"]
[null,"Energiekosten (inflatie)",0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Rendementseis",0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,"Toepassing SDE++ subsidie","Nee","Nee","Nee","Nee","Nee","Nee","Nee"]
[null,"Aanvoertemperatuur warmtenet",70,45,70,70,70,45,12]
[null,"Koude meerekenen","nvt","nvt","nvt","nvt","nvt","nvt","Nee"]

{"sheet":"2.2 JBDK - MT scenario 1","index":9,"n_rows":50,"n_cols":19,"rows_kept":50,"cut":false,"hidden":false,"merged":[[11,9,13,9],[11,11,13,11],[11,13,12,16]]}
[]
[null,null,"Project :","WarmingUp"]
[null,null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,null,"Fase : ","2.2 JBDK - MT scenario 1"]
[]
[null,null,"Input JBDK"]
[]
[null,null,"Vermogen warmtenet",5]
[null,null,"Vermogen preferent",3.1182369645896832]
[null,null,"Taanvoer warmtenet",70]
[null,null,"WKO ja/nee","ja"]
[null,null,"Minimale Toppervlaktewater TEO",8,null,null,null,null,null,"WP-centrale\n 3,1 MW",null,"Piek-\nvoorziening ",null,"Warmtenet\n 5 MW"]
[null,null,"Minimale Toppervlaktewater Laden",18,null,"Kanaal\n(stromend)"]
[null,null,"Piekvoorziening","E-ketel"]
[]
[null,null,"Output JBDK"]
[null,null,null,null,null,null,null,"3/8 ºC*",null,null,null,"40/70 ºC*"]
[null,null,"Vermogensaandeel piek",0.37635260708206336]
[null,null,"Verbruiksaandeel piek",1.286541083044964E-2]
[]
[null,null,"Warmtevraag - totaal",39.801853277064183,null,null,null,null,null,"WKO"]
[null,null,"Warmtevraag - preferent totaal",39.289786082841474]
[null,null,"Warmtevraag - preferent TEO",12.668342458248006,null,"*Winter situatie"]
[null,null,"Warmtevraag - preferent WKO",26.62144362459339]
[null,null,"Warmtevraag - pieklast",0.51206719422270908]
[]
[null,null,"Vollasturen TEO direct",1405.7441997683338]
[null,null,"Draaiuren WKO",3514]
[null,null,"Vollasturen WKO",2371.4828395823988]
[null,null,"Vollasturen warmtepomp",3500.0000293088933]
[null,null,"Vollasturen TEO (direct+laden)",2959.7939107231314]
[null,null,"Vollasturen warmtenet",2200]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variant",1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen afnemer/warmtenet",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen preferent",3.1182369645896832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen TEOsysteem",2.5032890171340769]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogensaandeel piek",0.37635260708206336]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag totaal",39.801853277064183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag piek",0.51206719422270908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (TEO)",0.31828524089224103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (WKO)",0.66884934827730735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel piek",1.286541083044964E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen warmteafzet",3500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen TEO/TEA-systeem",3000]

{"sheet":"2.2 JBDK - LT scenario 2","index":10,"n_rows":50,"n_cols":18,"rows_kept":50,"cut":false,"hidden":false,"merged":[[11,9,13,9],[11,11,13,11],[11,13,12,16]]}
[]
[null,null,"Project :","WarmingUp"]
[null,null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,null,"Fase : ","2.2 JBDK - LT scenario 2"]
[]
[null,null,"Input JBDK"]
[]
[null,null,"Vermogen warmtenet",20]
[null,null,"Vermogen preferent",5.7061372041719576]
[null,null,"Taanvoer warmtenet",45]
[null,null,"WKO ja/nee","ja"]
[null,null,"Minimale Toppervlaktewater TEO",8,null,null,null,null,null,"WP-centrale\n 5,7 MW",null,"Piek-\nvoorziening 14,3 MW",null,"Warmtenet\n 20 MW"]
[null,null,"Minimale Toppervlaktewater Laden",18,null,"Grote rivier\n(stromend)"]
[null,null,"Piekvoorziening","E-ketel"]
[]
[null,null,"Output JBDK"]
[null,null,null,null,null,null,null,"3/8 ºC*",null,null,null,"15/45 ºC*"]
[null,null,"Vermogensaandeel piek",0.71469313979140214]
[null,null,"Verbruiksaandeel piek",0.31604343502753457]
[]
[null,null,"Warmtevraag - totaal",180.20524985990752,null,null,null,null,null,"WKO"]
[null,null,"Warmtevraag - preferent totaal",123.25256368418721]
[null,null,"Warmtevraag - preferent TEO",73.684491018988922,null,"*Winter situatie"]
[null,null,"Warmtevraag - preferent WKO",49.568072665199473]
[null,null,"Warmtevraag - pieklast",56.952686175720316]
[]
[null,null,"Vollasturen TEO direct",3796.8796929816376]
[null,null,"Draaiuren WKO",2413]
[null,null,"Vollasturen WKO",2412.9999999999277]
[null,null,"Vollasturen warmtepomp",6000.0000036059091]
[null,null,"Vollasturen TEO (direct+laden)",4978.9536880727055]
[null,null,"Vollasturen warmtenet",2500]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variant",2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen afnemer/warmtenet",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen preferent",5.7061372041719576]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen TEOsysteem",5.3907197032804044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogensaandeel piek",0.71469313979140214]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag totaal",180.20524985990752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag piek",56.952686175720316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (TEO)",0.40889203325803003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (WKO)",0.27506453171444195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel piek",0.31604343502753457]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen warmteafzet",6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen TEO/TEA-systeem",5000]

{"sheet":"2.2 JBDK - MT scenario 3","index":11,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[11,9,13,9],[11,11,13,11],[11,13,12,16]]}
[]
[null,null,"Project :","WarmingUp"]
[null,null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,null,"Fase : ","2.2 JBDK - MT scenario 3"]
[]
[null,null,"Input JBDK"]
[]
[null,null,"Vermogen warmtenet",1]
[null,null,"Vermogen preferent",1]
[null,null,"Taanvoer warmtenet",70]
[null,null,"WKO ja/nee","ja"]
[null,null,"Minimale Toppervlaktewater TEO",15,null,null,null,null,null,"WP-centrale\n 1 MW",null,"Piek-\nvoorziening 0 MW",null,"Warmtenet\n 1 MW"]
[null,null,"Minimale Toppervlaktewater Laden",18,null,"Sloten\n(stilstaand)"]
[null,null,"Piekvoorziening","E-ketel"]
[]
[null,null,"Output JBDK"]
[null,null,null,null,null,null,null,"10/15 ºC*",null,null,null,"40/70 ºC*"]
[null,null,"Vermogensaandeel piek",0]
[null,null,"Verbruiksaandeel piek",0]
[]
[null,null,"Warmtevraag - totaal",7.9603706554127678,null,null,null,null,null,"WKO"]
[null,null,"Warmtevraag - preferent totaal",7.9603706554127678]
[null,null,"Warmtevraag - preferent TEO",1.4252083680931213,null,"*Winter situatie"]
[null,null,"Warmtevraag - preferent WKO",6.5351622873196833]
[null,null,"Warmtevraag - pieklast",0]
[]
[null,null,"Vollasturen TEO direct",741.97552678609998]
[null,null,"Draaiuren WKO",4966]
[null,null,"Vollasturen WKO",1815.3228575888011]
[null,null,"Vollasturen warmtepomp",2211.2140709479913]
[null,null,"Vollasturen TEO (direct+laden)",2813.453943265547]
[null,null,"Vollasturen warmtenet",2200]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variant",3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen afnemer/warmtenet",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen preferent",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen TEOsysteem",0.53356370805654574]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogensaandeel piek",0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag totaal",7.9603706554127678]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag piek",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (TEO)",0.17903794054162925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (WKO)",0.82096205945837541]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel piek",0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen warmteafzet",2200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen TEO/TEA-systeem",2800]

{"sheet":"2.2 JBDK - MT scenario 4","index":12,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[11,9,13,9],[11,11,13,11],[11,13,12,16]]}
[]
[null,null,"Project :","WarmingUp"]
[null,null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,null,"Fase : ","2.2 JBDK - MT scenario 4"]
[]
[null,null,"Input JBDK"]
[]
[null,null,"Vermogen warmtenet",5]
[null,null,"Vermogen preferent",3.1182369645896801]
[null,null,"Taanvoer warmtenet",70]
[null,null,"WKO ja/nee","nee"]
[null,null,"Minimale Toppervlaktewater TEA",0,null,null,null,null,null,"WP-centrale\n 3,1 MW",null,"Piek-\nvoorziening 1,9 MW",null,"Warmtenet\n 5 MW"]
[null,null,"Minimale Toppervlaktewater Laden",30,null,"Effluent\n(stromend)"]
[null,null,"Piekvoorziening","E-ketel"]
[]
[null,null,"Output JBDK"]
[null,null,null,null,null,null,null,"8/13 ºC*",null,null,null,"40/70 ºC*"]
[null,null,"Vermogensaandeel piek",0.37635260708206397]
[null,null,"Verbruiksaandeel piek",1.286541083044964E-2]
[]
[null,null,"Warmtevraag - totaal",39.801853277064183,null,null,null,null,null,"geen WKO"]
[null,null,"Warmtevraag - preferent totaal",39.289786082841474]
[null,null,"Warmtevraag - preferent TEO",39.289786082841474,null,"*Winter situatie"]
[null,null,"Warmtevraag - preferent WKO",0]
[null,null,"Warmtevraag - pieklast",0.51206719422270908]
[]
[null,null,"Vollasturen TEO direct",5155.5231956012476]
[null,null,"Draaiuren WKO",0]
[null,null,"Vollasturen WKO",0]
[null,null,"Vollasturen warmtepomp",3500.0000293088965]
[null,null,"Vollasturen TEO (direct+laden)",3500.000029308896]
[null,null,"Vollasturen warmtenet",2200]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variant",4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen afnemer/warmtenet",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen preferent",3.1182369645896801]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen TEA systeem",2.1169198650425569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogensaandeel piek",0.37635260708206397]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag totaal",39.801853277064183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag piek",0.51206719422270908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (TEA)",0.98713458916955032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (WKO)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel piek",1.286541083044964E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen warmteafzet",3500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen TEO/TEA-systeem",3500]

{"sheet":"2.2 JBDK - MT scenario 5","index":13,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[11,9,13,9],[11,11,13,11],[11,13,12,16]]}
[]
[null,null,"Project :","WarmingUp"]
[null,null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,null,"Fase : ","2.2 JBDK - MT scenario 5"]
[]
[null,null,"Input JBDK"]
[]
[null,null,"Vermogen warmtenet",5]
[null,null,"Vermogen preferent",1.4047879459640957]
[null,null,"Taanvoer warmtenet",70]
[null,null,"WKO ja/nee","ja"]
[null,null,"Minimale Toppervlaktewater TEO",15,null,null,null,null,null,"WP-centrale\n 1,4 MW",null,"Piek-\nvoorziening 3,6 MW",null,"Warmtenet\n 5 MW"]
[null,null,"Minimale Toppervlaktewater Laden",18,null,"Vaart\n(stilstaand)"]
[null,null,"Piekvoorziening","E-ketel"]
[]
[null,null,"Output JBDK"]
[null,null,null,null,null,null,null,"10/15 ºC*",null,null,null,"40/70 ºC*"]
[null,null,"Vermogensaandeel piek",0.7190424108071809]
[null,null,"Verbruiksaandeel piek",0.2376380225402997]
[]
[null,null,"Warmtevraag - totaal",39.801853277064183,null,null,null,null,null,"WKO"]
[null,null,"Warmtevraag - preferent totaal",30.343419570863503]
[null,null,"Warmtevraag - preferent TEO",6.2325818526131949,null,"*Winter situatie"]
[null,null,"Warmtevraag - preferent WKO",24.110837718250178]
[null,null,"Warmtevraag - pieklast",9.4584337062006796]
[]
[null,null,"Vollasturen TEO direct",771.32470034740709]
[null,null,"Draaiuren WKO",5283]
[null,null,"Vollasturen WKO",4767.5913941158906]
[null,null,"Vollasturen warmtepomp",5999.9999877480595]
[null,null,"Vollasturen TEO (direct+laden)",2549.3477084574074]
[null,null,"Vollasturen warmtenet",2200]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variant",5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen afnemer/warmtenet",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen preferent",1.4047879459640957]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen TEOsysteem",2.2445446594115652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogensaandeel piek",0.7190424108071809]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag totaal",39.801853277064183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag piek",9.4584337062006796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (TEO)",0.15659024239971056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (WKO)",0.60577173505998649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel piek",0.2376380225402997]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen warmteafzet",6000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen TEO/TEA-systeem",2500]

{"sheet":"2.2 JBDK - MT scenario 6","index":14,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[11,9,13,9],[11,11,13,11],[11,13,12,16]]}
[]
[null,null,"Project :","WarmingUp"]
[null,null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,null,"Fase : ","2.2 JBDK - MT scenario 6"]
[]
[null,null,"Input JBDK"]
[]
[null,null,"Vermogen warmtenet",20]
[null,null,"Vermogen preferent",14.184111797386088]
[null,null,"Taanvoer warmtenet",45]
[null,null,"WKO ja/nee","nee"]
[null,null,"Minimale Toppervlaktewater TEO",5,null,null,null,null,null,"WP-centrale\n 14,2 MW",null,"Piek-\nvoorziening 5,8 MW",null,"Warmtenet\n 20 MW"]
[null,null,"Minimale Toppervlaktewater Laden",30,null,"Grote rivier\n(stromend)"]
[null,null,"Piekvoorziening","E-ketel"]
[]
[null,null,"Output JBDK"]
[null,null,null,null,null,null,null,"1/5 ºC*",null,null,null,"15/45 ºC*"]
[null,null,"Vermogensaandeel piek",0.29079441013069562]
[null,null,"Verbruiksaandeel piek",8.2428117882925936E-3]
[]
[null,null,"Warmtevraag - totaal",180.20524985990752,null,null,null,null,null,"geen WKO"]
[null,null,"Warmtevraag - preferent totaal",178.71985190205007]
[null,null,"Warmtevraag - preferent TEO",178.71985190205007,null,"*Winter situatie"]
[null,null,"Warmtevraag - preferent WKO",0]
[null,null,"Warmtevraag - pieklast",1.4853979578574581]
[]
[null,null,"Vollasturen TEO direct",4464.5405585912449]
[null,null,"Draaiuren WKO",0]
[null,null,"Vollasturen WKO",0]
[null,null,"Vollasturen warmtepomp",3500.0008470938392]
[null,null,"Vollasturen TEO (direct+laden)",3500.0008470938392]
[null,null,"Vollasturen warmtenet",2500]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variant",6]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen afnemer/warmtenet",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen preferent",14.184111797386088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen TEOsysteem",11.119711570453282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogensaandeel piek",0.29079441013069562]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag totaal",180.20524985990752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag piek",1.4853979578574581]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (TEO)",0.99175718821170744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (WKO)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel piek",8.2428117882925936E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen warmteafzet",3500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen TEO/TEA-systeem",3500]

{"sheet":"2.2 JBDK - MT scenario 7","index":15,"n_rows":50,"n_cols":18,"rows_kept":50,"cut":false,"hidden":false,"merged":[[11,9,13,9],[11,11,13,11],[11,13,12,16]]}
[]
[null,null,"Project :","WarmingUp"]
[null,null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,null,"Fase : ","2.2 JBDK - MT scenario 7"]
[]
[null,null,"Input JBDK"]
[]
[null,null,"Vermogen warmtenet",2.26958170992304]
[null,null,"Vermogen preferent",2.26958170992304]
[null,null,"Taanvoer warmtenet",12]
[null,null,"WKO ja/nee","ja"]
[null,null,"Minimale Toppervlaktewater TEO",15,null,null,null,null,null,"WP-centrale\n 2,3 MW",null,"Piek-\nvoorziening 0 MW",null,"Warmtenet\n 2,3 MW"]
[null,null,"Minimale Toppervlaktewater Laden",18,null,"Plas\n(stilstaand)"]
[null,null,"Piekvoorziening","E-ketel"]
[]
[null,null,"Output JBDK"]
[null,null,null,null,null,null,null,"10/15 ºC*",null,null,null,"8/12 ºC*"]
[null,null,"Vermogensaandeel piek",0]
[null,null,"Verbruiksaandeel piek",0]
[]
[null,null,"Warmtevraag - totaal",15.334741841240245,null,null,null,null,null,"WKO"]
[null,null,"Warmtevraag - preferent totaal",15.334741841240245]
[null,null,"Warmtevraag - preferent TEO",1.6703019455359385E-3,null,"*Winter situatie"]
[null,null,"Warmtevraag - preferent WKO",15.333071539294709]
[null,null,"Warmtevraag - pieklast",0]
[]
[null,null,"Vollasturen TEO direct",0.19148615937930197]
[null,null,"Draaiuren WKO",5827]
[null,null,"Vollasturen WKO",1876.6394353950805]
[null,null,"Vollasturen warmtepomp",1876.8438663528293]
[null,null,"Vollasturen TEO (direct+laden)",1318.5]
[null,null,"Vollasturen warmtenet",1900]
[]
[]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variant",7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen afnemer/warmtenet",2.26958170992304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen preferent",2.26958170992304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogen TEOsysteem",2.423009392181811]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermogensaandeel piek",0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag totaal",15.334741841240245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Warmte-vraag piek",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (TEO)",1.0892273002235607E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel preferent (WKO)",0.99989107726997761]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verbruiksaandeel piek",0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen warmteafzet",1900]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vollasturen TEO/TEA-systeem",1300]

{"sheet":"2.3 Energievraag totaal","index":16,"n_rows":30,"n_cols":11,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","2.3 Energievraag alle scenario's "]
[]
[null,"Input JBDK","Basis berekening",2,3,4,5,6,7,null,"Referentie"]
[]
[null,"Vermogen - totaal",{"$f":"'2.2 JBDK - MT scenario 1'!D8","v":5},{"$f":"'2.2 JBDK - LT scenario 2'!D8","v":20},{"$f":"'2.2 JBDK - MT scenario 3'!D8","v":1},{"$f":"'2.2 JBDK - MT scenario 4'!D8","v":5},{"$f":"'2.2 JBDK - MT scenario 5'!D8","v":5},{"$f":"'2.2 JBDK - MT scenario 6'!D8","v":20},{"$f":"'2.2 JBDK - MT scenario 7'!D8","v":2.26958170992304}]
[null,"Vermogen - duurzaam systeem",{"$f":"'2.2 JBDK - MT scenario 1'!D9","v":3.1182369645896832},{"$f":"'2.2 JBDK - LT scenario 2'!D9","v":5.7061372041719576},{"$f":"'2.2 JBDK - MT scenario 3'!D9","v":1},{"$f":"'2.2 JBDK - MT scenario 4'!D9","v":3.1182369645896801},{"$f":"'2.2 JBDK - MT scenario 5'!D9","v":1.4047879459640957},{"$f":"'2.2 JBDK - MT scenario 6'!D9","v":14.184111797386088},{"$f":"'2.2 JBDK - MT scenario 7'!D9","v":2.26958170992304}]
[null,"Vermogensaandeel duurzaam systeem",{"$f":"1-C12","v":0.62364739291793669},0.28530686020859786,1,0.62364739291793603,0.2809575891928191,0.70920558986930438,1,null,"Kengetallen Techniplan / IF Technology"]
[null,"Vermogen - piekvoorziening",{"$f":"'2.2 JBDK - MT scenario 1'!D8-'2.2 JBDK - MT scenario 1'!D9","v":1.8817630354103168},{"$f":"'2.2 JBDK - LT scenario 2'!D8-'2.2 JBDK - LT scenario 2'!D9","v":14.293862795828042},{"$f":"'2.2 JBDK - MT scenario 3'!D8-'2.2 JBDK - MT scenario 3'!D9","v":0},{"$f":"'2.2 JBDK - MT scenario 4'!D8-'2.2 JBDK - MT scenario 4'!D9","v":1.8817630354103199},{"$f":"'2.2 JBDK - MT scenario 5'!D8-'2.2 JBDK - MT scenario 5'!D9","v":3.5952120540359043},{"$f":"'2.2 JBDK - MT scenario 6'!D8-'2.2 JBDK - MT scenario 6'!D9","v":5.8158882026139125},{"$f":"'2.2 JBDK - MT scenario 7'!D8-'2.2 JBDK - MT scenario 7'!D9","v":0}]
[null,{"$f":"'1.2 Varianten'!B13","v":"Vermogensaandeel piekvoorziening"},{"$f":"'2.2 JBDK - MT scenario 1'!D18","v":0.37635260708206336},{"$f":"'2.2 JBDK - LT scenario 2'!D18","v":0.71469313979140214},{"$f":"'2.2 JBDK - MT scenario 3'!D18","v":0},{"$f":"'2.2 JBDK - MT scenario 4'!D18","v":0.37635260708206397},{"$f":"'2.2 JBDK - MT scenario 5'!D18","v":0.7190424108071809},{"$f":"'2.2 JBDK - MT scenario 6'!D18","v":0.29079441013069562},{"$f":"'2.2 JBDK - MT scenario 7'!D18","v":0}]
[]
[null,"Warmtevraag - totaal",{"$f":"'2.2 JBDK - MT scenario 1'!D21","v":39.801853277064183},{"$f":"'2.2 JBDK - LT scenario 2'!D21","v":180.20524985990752},{"$f":"'2.2 JBDK - MT scenario 3'!D21","v":7.9603706554127678},{"$f":"'2.2 JBDK - MT scenario 4'!D21","v":39.801853277064183},{"$f":"'2.2 JBDK - MT scenario 5'!D21","v":39.801853277064183},{"$f":"'2.2 JBDK - MT scenario 6'!D21","v":180.20524985990752},{"$f":"'2.2 JBDK - MT scenario 7'!D21","v":15.334741841240245},null,"JBDK Vattenfall/Ennatuurlijk/Eteck"]
[null,"Warmtevraag - duurzaam systeem",{"$f":"'2.2 JBDK - MT scenario 1'!D22","v":39.289786082841474},{"$f":"'2.2 JBDK - LT scenario 2'!D22","v":123.25256368418721},{"$f":"'2.2 JBDK - MT scenario 3'!D22","v":7.9603706554127678},{"$f":"'2.2 JBDK - MT scenario 4'!D22","v":39.289786082841474},{"$f":"'2.2 JBDK - MT scenario 5'!D22","v":30.343419570863503},{"$f":"'2.2 JBDK - MT scenario 6'!D22","v":178.71985190205007},{"$f":"'2.2 JBDK - MT scenario 7'!D22","v":15.334741841240245}]
[null,"Aandeel duurzaam systeem",{"$f":"C15/C14","v":0.98713458916955032},0.68395656497246549,1,0.98713458916955032,0.76236197745970036,0.99175718821170744,1,null,"Kengetallen Techniplan / IF Technology"]
[null,"Warmtevraag - aquathermie direct",{"$f":"'2.2 JBDK - MT scenario 1'!D23","v":12.668342458248006},{"$f":"'2.2 JBDK - LT scenario 2'!D23","v":73.684491018988922},{"$f":"'2.2 JBDK - MT scenario 3'!D23","v":1.4252083680931213},{"$f":"'2.2 JBDK - MT scenario 4'!D23","v":39.289786082841474},{"$f":"'2.2 JBDK - MT scenario 5'!D23","v":6.2325818526131949},{"$f":"'2.2 JBDK - MT scenario 6'!D23","v":178.71985190205007},{"$f":"'2.2 JBDK - MT scenario 7'!D23","v":1.6703019455359385E-3}]
[null,"Aandeel aquathermie direct naar warmtenet",{"$f":"C17/C14","v":0.31828524089224103},0.40889203325803003,0.17903794054162925,0.98713458916955032,0.15659024239971056,0.99175718821170744,1.0892273002235607E-4,null,"Kengetallen Techniplan / IF Technology"]
[null,"Warmtevraag - WKO",{"$f":"'2.2 JBDK - MT scenario 1'!D24","v":26.62144362459339},{"$f":"'2.2 JBDK - LT scenario 2'!D24","v":49.568072665199473},{"$f":"'2.2 JBDK - MT scenario 3'!D24","v":6.5351622873196833},{"$f":"'2.2 JBDK - MT scenario 4'!D24","v":0},{"$f":"'2.2 JBDK - MT scenario 5'!D24","v":24.110837718250178},{"$f":"'2.2 JBDK - MT scenario 6'!D24","v":0},{"$f":"I15-I17","v":15.333071539294709}]
[null,"Aandeel WKO warmtelevering",{"$f":"C19/C14","v":0.66884934827730735},0.27506453171444195,0.82096205945837541,0,0.60577173505998649,0,0.99989107726997761,null,"Kengetallen Techniplan / IF Technology"]
[null,"Warmtevraag - piekvoorziening",{"$f":"'2.2 JBDK - MT scenario 1'!D25","v":0.51206719422270908},{"$f":"'2.2 JBDK - LT scenario 2'!D25","v":56.952686175720316},{"$f":"'2.2 JBDK - MT scenario 3'!D25","v":0},{"$f":"'2.2 JBDK - MT scenario 4'!D25","v":0.51206719422270908},{"$f":"'2.2 JBDK - MT scenario 5'!D25","v":9.4584337062006796},{"$f":"'2.2 JBDK - MT scenario 6'!D25","v":1.4853979578574581},{"$f":"'2.2 JBDK - MT scenario 7'!D25","v":0}]
[]
[null,"Vollasturen warmtepomp",{"$f":"'2.2 JBDK - MT scenario 1'!D30","v":3500.0000293088933},{"$f":"'2.2 JBDK - LT scenario 2'!D30","v":6000.0000036059091},{"$f":"'2.2 JBDK - MT scenario 3'!D30","v":2211.2140709479913},{"$f":"'2.2 JBDK - MT scenario 4'!D30","v":3500.0000293088965},{"$f":"'2.2 JBDK - MT scenario 5'!D30","v":5999.9999877480595},{"$f":"'2.2 JBDK - MT scenario 6'!D30","v":3500.0008470938392},{"$f":"'2.2 JBDK - MT scenario 7'!D30","v":1876.8438663528293}]
[null,"Vollasturen TEO (direct+laden)",{"$f":"'2.2 JBDK - MT scenario 1'!D31","v":2959.7939107231314},{"$f":"'2.2 JBDK - LT scenario 2'!D31","v":4978.9536880727055},{"$f":"'2.2 JBDK - MT scenario 3'!D31","v":2813.453943265547},{"$f":"'2.2 JBDK - MT scenario 4'!D31","v":3500.000029308896},{"$f":"'2.2 JBDK - MT scenario 5'!D31","v":2549.3477084574074},{"$f":"'2.2 JBDK - MT scenario 6'!D31","v":3500.0008470938392},{"$f":"'2.2 JBDK - MT scenario 7'!D31","v":1318.5}]
[null,"Vollasturen piekvoorziening",{"$f":"C21/C11/0.0036","v":75.589160062903659},1106.7820385812156,{"$error":"#DIV/0!"},75.589160062903517,730.78935447422623,70.94540497938884,{"$error":"#DIV/0!"}]
[]
[null,"Vollasturen warmteafzet",{"$f":"'1.2 Varianten'!C10","v":3000},{"$f":"'1.2 Varianten'!D10","v":3000},{"$f":"'1.2 Varianten'!E10","v":3000},{"$f":"'1.2 Varianten'!F10","v":3000},{"$f":"'1.2 Varianten'!G10","v":3000},{"$f":"'1.2 Varianten'!H10","v":2500},{"$f":"'1.2 Varianten'!I10","v":2000}]
[null,"Temperatuurtraject aquathermie systeem (deltaT)",5,5,5,5,5,4,5]
[null,{"$f":"'1.2 Varianten'!B12","v":"Elektriciteitsprijs"},{"$f":"'2.2 JBDK - MT scenario 1'!D14","v":"E-ketel"},{"$f":"C29","v":"E-ketel"},{"$f":"D29","v":"E-ketel"},{"$f":"E29","v":"E-ketel"},{"$f":"F29","v":"E-ketel"},{"$f":"G29","v":"E-ketel"},"n.v.t."]
[null,{"$f":"'1.2 Varianten'!B14","v":"Impact WKO"},{"$f":"'2.1 Varianten'!C12","v":"met WKO"},{"$f":"'2.1 Varianten'!D12","v":"met WKO"},{"$f":"'2.1 Varianten'!E12","v":"met WKO"},{"$f":"'2.1 Varianten'!F12","v":"zonder WKO"},{"$f":"'2.1 Varianten'!G12","v":"met WKO"},{"$f":"'2.1 Varianten'!H12","v":"zonder WKO"},{"$f":"'2.1 Varianten'!I12","v":"met WKO"}]

{"sheet":"2.4 Kenmerken","index":17,"n_rows":214,"n_cols":10,"rows_kept":214,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","2.4 Technische en financiele kenmerken"]
[]
[null,"Varianten","Basis berekening",2,3,4,5,6,7,"Referenties"]
[]
[null,{"$f":"'2.3 Energievraag totaal'!B8","v":"Vermogen - totaal"},{"$f":"'2.3 Energievraag totaal'!C8","v":5},{"$f":"'2.3 Energievraag totaal'!D8","v":20},{"$f":"'2.3 Energievraag totaal'!E8","v":1},{"$f":"'2.3 Energievraag totaal'!F8","v":5},{"$f":"'2.3 Energievraag totaal'!G8","v":5},{"$f":"'2.3 Energievraag totaal'!H8","v":20},{"$f":"'2.3 Energievraag totaal'!I8","v":2.26958170992304}]
[null,{"$f":"'2.3 Energievraag totaal'!B23","v":"Vollasturen warmtepomp"},{"$f":"'2.3 Energievraag totaal'!C23","v":3500.0000293088933},{"$f":"'2.3 Energievraag totaal'!D23","v":6000.0000036059091},{"$f":"'2.3 Energievraag totaal'!E23","v":2211.2140709479913},{"$f":"'2.3 Energievraag totaal'!F23","v":3500.0000293088965},{"$f":"'2.3 Energievraag totaal'!G23","v":5999.9999877480595},{"$f":"'2.3 Energievraag totaal'!H23","v":3500.0008470938392},0]
[null,{"$f":"'1.2 Varianten'!B10","v":"Vollasturen aquathermie systeem"},{"$f":"'2.3 Energievraag totaal'!C24","v":2959.7939107231314},{"$f":"'2.3 Energievraag totaal'!D24","v":4978.9536880727055},{"$f":"'2.3 Energievraag totaal'!E24","v":2813.453943265547},{"$f":"'2.3 Energievraag totaal'!F24","v":3500.000029308896},{"$f":"'2.3 Energievraag totaal'!G24","v":2549.3477084574074},{"$f":"'2.3 Energievraag totaal'!H24","v":3500.0008470938392},{"$f":"'2.3 Energievraag totaal'!I24","v":1318.5}]
[null,{"$f":"'2.3 Energievraag totaal'!B28","v":"Temperatuurtraject aquathermie systeem (deltaT)"},{"$f":"'2.3 Energievraag totaal'!C28","v":5},{"$f":"'2.3 Energievraag totaal'!D28","v":5},{"$f":"'2.3 Energievraag totaal'!E28","v":5},{"$f":"'2.3 Energievraag totaal'!F28","v":5},{"$f":"'2.3 Energievraag totaal'!G28","v":5},{"$f":"'2.3 Energievraag totaal'!H28","v":4},{"$f":"'2.3 Energievraag totaal'!I28","v":5}]
[null,{"$f":"'2.3 Energievraag totaal'!B29","v":"Elektriciteitsprijs"},{"$f":"'2.3 Energievraag totaal'!C29","v":"E-ketel"},{"$f":"'2.3 Energievraag totaal'!D29","v":"E-ketel"},{"$f":"'2.3 Energievraag totaal'!E29","v":"E-ketel"},{"$f":"'2.3 Energievraag totaal'!F29","v":"E-ketel"},{"$f":"'2.3 Energievraag totaal'!G29","v":"E-ketel"},{"$f":"'2.3 Energievraag totaal'!H29","v":"E-ketel"},{"$f":"'2.3 Energievraag totaal'!I29","v":"n.v.t."}]
[null,{"$f":"'2.3 Energievraag totaal'!B12","v":"Vermogensaandeel piekvoorziening"},{"$f":"'2.3 Energievraag totaal'!C12","v":0.37635260708206336},{"$f":"'2.3 Energievraag totaal'!D12","v":0.71469313979140214},{"$f":"'2.3 Energievraag totaal'!E12","v":0},{"$f":"'2.3 Energievraag totaal'!F12","v":0.37635260708206397},{"$f":"'2.3 Energievraag totaal'!G12","v":0.7190424108071809},{"$f":"'2.3 Energievraag totaal'!H12","v":0.29079441013069562},{"$f":"'2.3 Energievraag totaal'!I12","v":0}]
[null,{"$f":"'2.3 Energievraag totaal'!B30","v":"Impact WKO"},{"$f":"'2.3 Energievraag totaal'!C30","v":"met WKO"},{"$f":"'2.3 Energievraag totaal'!D30","v":"met WKO"},{"$f":"'2.3 Energievraag totaal'!E30","v":"met WKO"},{"$f":"'2.3 Energievraag totaal'!F30","v":"zonder WKO"},{"$f":"'2.3 Energievraag totaal'!G30","v":"met WKO"},{"$f":"'2.3 Energievraag totaal'!H30","v":"zonder WKO"},{"$f":"'2.3 Energievraag totaal'!I30","v":"met WKO"}]
[null,{"$f":"'2.1 Varianten'!B13","v":"WKO opslagcapaciteit per brondoublet"},{"$f":"'2.1 Varianten'!C13","v":90},{"$f":"'2.1 Varianten'!D13","v":90},{"$f":"'2.1 Varianten'!E13","v":90},{"$f":"'2.1 Varianten'!F13","v":"-"},{"$f":"'2.1 Varianten'!G13","v":90},{"$f":"'2.1 Varianten'!H13","v":"-"},{"$f":"'2.1 Varianten'!I13","v":90}]
[null,{"$f":"'2.1 Varianten'!B14","v":"Diepte WKO bronnen"},{"$f":"'2.1 Varianten'!C14","v":150},{"$f":"'2.1 Varianten'!D14","v":150},{"$f":"'2.1 Varianten'!E14","v":150},{"$f":"'2.1 Varianten'!F14","v":"-"},{"$f":"'2.1 Varianten'!G14","v":150},{"$f":"'2.1 Varianten'!H14","v":"-"},{"$f":"'2.1 Varianten'!I14","v":150}]
[null,{"$f":"'2.1 Varianten'!B15","v":"Leidingwerk tussen aquathermie en TR"},{"$f":"'2.1 Varianten'!C15","v":500},{"$f":"'2.1 Varianten'!D15","v":"GSB"},{"$f":"'2.1 Varianten'!E15","v":250},{"$f":"'2.1 Varianten'!F15","v":1000},{"$f":"'2.1 Varianten'!G15","v":500},{"$f":"'2.1 Varianten'!H15","v":"GSB"},{"$f":"'2.1 Varianten'!I15","v":500}]
[null,{"$f":"'2.1 Varianten'!B16","v":"Leidingwerk tussen bronnen en TR"},{"$f":"'2.1 Varianten'!C16","v":500},{"$f":"'2.1 Varianten'!D16","v":"GSB"},{"$f":"'2.1 Varianten'!E16","v":250},{"$f":"'2.1 Varianten'!F16","v":"-"},{"$f":"'2.1 Varianten'!G16","v":500},"-",{"$f":"'2.1 Varianten'!I16","v":500}]
[null,{"$f":"'2.1 Varianten'!B17","v":"Situatie onttrekking"},{"$f":"'2.1 Varianten'!C17","v":"licht stedelijk"},{"$f":"'2.1 Varianten'!D17","v":"landelijk"},{"$f":"'2.1 Varianten'!E17","v":"licht stedelijk"},{"$f":"'2.1 Varianten'!F17","v":"stedelijk"},{"$f":"'2.1 Varianten'!G17","v":"landelijk"},{"$f":"'2.1 Varianten'!H17","v":"stedelijk"},{"$f":"'2.1 Varianten'!I17","v":"landelijk"}]
[null,{"$f":"'2.1 Varianten'!B18","v":"Type watergang"},{"$f":"'2.1 Varianten'!C18","v":"Kanaal\n(stromend)"},{"$f":"'2.1 Varianten'!D18","v":"Grote rivier\n(stromend)"},{"$f":"'2.1 Varianten'!E18","v":"Sloten\n(stilstaand)"},{"$f":"'2.1 Varianten'!F18","v":"Effluent\n(stromend)"},{"$f":"'2.1 Varianten'!G18","v":"Vaart\n(stilstaand)"},{"$f":"'2.1 Varianten'!H18","v":"Grote rivier\n(stromend)"},{"$f":"'2.1 Varianten'!I18","v":"Plas\n(stilstaand)"}]
[null,{"$f":"'2.1 Varianten'!B19","v":"Energiekosten (inflatie)"},{"$f":"'2.1 Varianten'!C19","v":0.03},{"$f":"'2.1 Varianten'!D19","v":0.03},{"$f":"'2.1 Varianten'!E19","v":0.03},{"$f":"'2.1 Varianten'!F19","v":0.03},{"$f":"'2.1 Varianten'!G19","v":0.03},{"$f":"'2.1 Varianten'!H19","v":0.03},{"$f":"'2.1 Varianten'!I19","v":0.03}]
[null,{"$f":"'2.1 Varianten'!B20","v":"Rendementseis"},{"$f":"'2.1 Varianten'!C20","v":0.06},{"$f":"'2.1 Varianten'!D20","v":0.06},{"$f":"'2.1 Varianten'!E20","v":0.06},{"$f":"'2.1 Varianten'!F20","v":0.06},{"$f":"'2.1 Varianten'!G20","v":0.06},{"$f":"'2.1 Varianten'!H20","v":0.06},{"$f":"'2.1 Varianten'!I20","v":0.06}]
[null,{"$f":"'2.1 Varianten'!B21","v":"Toepassing SDE++ subsidie"},{"$f":"'2.1 Varianten'!C21","v":"Nee"},{"$f":"'2.1 Varianten'!D21","v":"Nee"},{"$f":"'2.1 Varianten'!E21","v":"Nee"},{"$f":"'2.1 Varianten'!F21","v":"Nee"},{"$f":"'2.1 Varianten'!G21","v":"Nee"},{"$f":"'2.1 Varianten'!H21","v":"Nee"},{"$f":"'2.1 Varianten'!I21","v":"Nee"}]
[null,{"$f":"'2.1 Varianten'!B22","v":"Aanvoertemperatuur warmtenet"},{"$f":"'2.1 Varianten'!C22","v":70},{"$f":"'2.1 Varianten'!D22","v":45},{"$f":"'2.1 Varianten'!E22","v":70},{"$f":"'2.1 Varianten'!F22","v":70},{"$f":"'2.1 Varianten'!G22","v":70},{"$f":"'2.1 Varianten'!H22","v":45},{"$f":"'2.1 Varianten'!I22","v":12}]
[]
[null,"Output JBDK","Basis berekening",2,3,4,5,6,7,"Referenties"]
[]
[null,"Vermogen - totaal",{"$f":"'2.3 Energievraag totaal'!C8","v":5},{"$f":"'2.3 Energievraag totaal'!D8","v":20},{"$f":"'2.3 Energievraag totaal'!E8","v":1},{"$f":"'2.3 Energievraag totaal'!F8","v":5},{"$f":"'2.3 Energievraag totaal'!G8","v":5},{"$f":"'2.3 Energievraag totaal'!H8","v":20},{"$f":"'2.3 Energievraag totaal'!I8","v":2.26958170992304}]
[null,"Vermogen - duurzaam systeem",{"$f":"'2.3 Energievraag totaal'!C9","v":3.1182369645896832},{"$f":"'2.3 Energievraag totaal'!D9","v":5.7061372041719576},{"$f":"'2.3 Energievraag totaal'!E9","v":1},{"$f":"'2.3 Energievraag totaal'!F9","v":3.1182369645896801},{"$f":"'2.3 Energievraag totaal'!G9","v":1.4047879459640957},{"$f":"'2.3 Energievraag totaal'!H9","v":14.184111797386088},{"$f":"'2.3 Energievraag totaal'!I9","v":2.26958170992304}]
[null,"Vermogen - pieklast",{"$f":"'2.3 Energievraag totaal'!C11","v":1.8817630354103168},{"$f":"'2.3 Energievraag totaal'!D11","v":14.293862795828042},{"$f":"'2.3 Energievraag totaal'!E11","v":0},{"$f":"'2.3 Energievraag totaal'!F11","v":1.8817630354103199},{"$f":"'2.3 Energievraag totaal'!G11","v":3.5952120540359043},{"$f":"'2.3 Energievraag totaal'!H11","v":5.8158882026139125},{"$f":"'2.3 Energievraag totaal'!I11","v":0}]
[null,"Vermogen - TEO",{"$f":"'2.2 JBDK - MT scenario 1'!S39","v":2.5032890171340769},{"$f":"'2.2 JBDK - LT scenario 2'!R39","v":5.3907197032804044},{"$f":"'2.2 JBDK - MT scenario 3'!Q39","v":0.53356370805654574},{"$f":"'2.2 JBDK - MT scenario 4'!Q39","v":2.1169198650425569},{"$f":"'2.2 JBDK - MT scenario 5'!Q39","v":2.2445446594115652},{"$f":"'2.2 JBDK - MT scenario 6'!Q39","v":11.119711570453282},{"$f":"'2.2 JBDK - MT scenario 7'!R39","v":2.423009392181811}]
[null,"Warmtevraag - totaal",{"$f":"'2.3 Energievraag totaal'!C14","v":39.801853277064183},{"$f":"'2.3 Energievraag totaal'!D14","v":180.20524985990752},{"$f":"'2.3 Energievraag totaal'!E14","v":7.9603706554127678},{"$f":"'2.3 Energievraag totaal'!F14","v":39.801853277064183},{"$f":"'2.3 Energievraag totaal'!G14","v":39.801853277064183},{"$f":"'2.3 Energievraag totaal'!H14","v":180.20524985990752},{"$f":"'2.3 Energievraag totaal'!I14","v":15.334741841240245}]
[null,"Warmtevraag - duurzaam systeem",{"$f":"'2.3 Energievraag totaal'!C15","v":39.289786082841474},{"$f":"'2.3 Energievraag totaal'!D15","v":123.25256368418721},{"$f":"'2.3 Energievraag totaal'!E15","v":7.9603706554127678},{"$f":"'2.3 Energievraag totaal'!F15","v":39.289786082841474},{"$f":"'2.3 Energievraag totaal'!G15","v":30.343419570863503},{"$f":"'2.3 Energievraag totaal'!H15","v":178.71985190205007},{"$f":"'2.3 Energievraag totaal'!I15","v":15.334741841240245}]
[null,"Warmtevraag -  aquathermie direct",{"$f":"'2.3 Energievraag totaal'!C17","v":12.668342458248006},{"$f":"'2.3 Energievraag totaal'!D17","v":73.684491018988922},{"$f":"'2.3 Energievraag totaal'!E17","v":1.4252083680931213},{"$f":"'2.3 Energievraag totaal'!F17","v":39.289786082841474},{"$f":"'2.3 Energievraag totaal'!G17","v":6.2325818526131949},{"$f":"'2.3 Energievraag totaal'!H17","v":178.71985190205007},{"$f":"'2.3 Energievraag totaal'!I17","v":1.6703019455359385E-3}]
[null,"Warmtevraag - WKO",{"$f":"'2.3 Energievraag totaal'!C19","v":26.62144362459339},{"$f":"'2.3 Energievraag totaal'!D19","v":49.568072665199473},{"$f":"'2.3 Energievraag totaal'!E19","v":6.5351622873196833},{"$f":"'2.3 Energievraag totaal'!F19","v":0},{"$f":"'2.3 Energievraag totaal'!G19","v":24.110837718250178},{"$f":"'2.3 Energievraag totaal'!H19","v":0},{"$f":"'2.3 Energievraag totaal'!I19","v":15.333071539294709}]
[null,"Warmtevraag - pieklast",{"$f":"'2.3 Energievraag totaal'!C21","v":0.51206719422270908},{"$f":"'2.3 Energievraag totaal'!D21","v":56.952686175720316},{"$f":"'2.3 Energievraag totaal'!E21","v":0},{"$f":"'2.3 Energievraag totaal'!F21","v":0.51206719422270908},{"$f":"'2.3 Energievraag totaal'!G21","v":9.4584337062006796},{"$f":"'2.3 Energievraag totaal'!H21","v":1.4853979578574581},{"$f":"'2.3 Energievraag totaal'!I21","v":0}]
[]
[null,"TECHNISCHE KENMERKEN","Basis berekening",2,3,4,5,6,7,"Referenties"]
[]
[null,"Oppervlakte techniekruimte Energiecentrale",400,1500,150,{"$f":"$C$40","v":400},400,1500,60,"Kengetallen Techniplan / IF Technology"]
[]
[null,"WP in energiecentrale"]
[null,"vollasturen energiecentrale",{"$f":"C9","v":3500.0000293088933},{"$f":"D9","v":6000.0000036059091},2211.2140709479913,3500.0000293088965,5999.9999877480595,3500.0008470938392,0]
[null,"(S)COP (WP)",3.1141353383458643,4.6286746987951801,3.1141353383458643,3.1141353383458643,3.1141353383458643,4.6286746987951801,4,"Kengetallen Techniplan / IF Technology"]
[null,"Oppervlakte techniekruimte WP-centrale",{"$f":"C40*(1-C13)/(3/4)","v":332.61194288956625},{"$f":"D40*(1-D13)/(3/4)","v":570.61372041719574},{"$f":"E40*(1-E13)/(3/4)","v":200},332.61194288956591,149.84404756950352,1418.4111797386088,{"$f":"I40*(1-I13)","v":60},"Kengetallen Techniplan / IF Technology"]
[null,"Totale energie condensor WP",{"$f":"C33","v":39.289786082841474},{"$f":"D33","v":123.25256368418721},7.9603706554127678,39.289786082841474,30.343419570863503,178.71985190205007,{"$f":"I33","v":15.334741841240245}]
[null,"Elektraverbruik WP-centrale",{"$f":"C33/C44","v":12.61659555994475},{"$f":"D33/D44","v":26.628046191336196},{"$f":"E33/E44","v":2.5562057491184951},{"$f":"F33/F44","v":12.61659555994475},9.7437703484592362,38.61145220435774,0]
[null,"Vermogen elektrisch warmtepomp",{"$f":"(C13*C8/C44)*1000","v":604.2650145095663},3088.111333369066,0,604.26501450956732,1154.4816340402128,1256.4910219609421,0]
[]
[]
[null,"Aquathermie"]
[null,"vermogen aquathermie",{"$f":"C31","v":2.5032890171340769},{"$f":"D31","v":5.3907197032804044},0.53356370805654574,2.1169198650425569,2.2445446594115652,11.119711570453282,2.423009392181811]
[null,"temperatuurverschil",8,8,8,{"$f":"F11","v":5},8,{"$f":"H11","v":4},8,"Kengetallen Techniplan / IF Technology"]
[null,"volumestroom",{"$f":"C52*1000/(4.2*C53)","v":74.50264931946657},160.43808640715488,15.879872263587668,100.80570785916937,66.80192438724896,661.88759347936195,72.113374767315804]
[null,"Benodigde capaciteit aquathermie",{"$f":"C54*3.6","v":268.20953755007969},{"$f":"D54*3.6","v":577.57711106575755},57.167540148915606,362.90054829300976,240.48692779409626,{"$f":"H54*3.6","v":2382.7953365257031},{"$f":"I54*3.6","v":259.60814916233693}]
[]
[null,"Energie bron aquathermie ontladen",{"$f":"C$46*((C$44-1)/C$44)","v":26.673190522896721},{"$f":"D$46*((D$44-1)/D$44)","v":96.624517492851012},5.4041649062942723,26.673190522896721,20.599649222404267,140.10839969769233,11.501056380930184]
[null,"COPaquathermie-systeem",50,50,50,50,50,50,50,"Kengetallen Techniplan / IF Technology"]
[null,"Elektraverbruik aquathermie",{"$f":"(C57*2)/C58","v":1.0669276209158689},3.8649806997140406,0.2161665962517709,1.0669276209158689,0.82398596889617071,5.6043359879076933,0.46004225523720732]
[]
[null,"WKO"]
[null,"Diepte aquifer",{"$f":"IF(C14=\"zonder WKO\",\"\",C16)","v":150},{"$f":"IF(D14=\"zonder WKO\",\"\",D16)","v":150},150,"",150,"",150]
[null,"vermogen verdamper (WKO)",{"$f":"IF(C14=\"zonder WKO\",\"\",C29*((C44-1)/C44))","v":2.1169198650425591},{"$f":"IF(D14=\"zonder WKO\",\"\",D29*((D44-1)/D44))","v":4.473357288647275},0.67888357718866188,"",0.953687465947618,"",1.70218628244228]
[null,"temperatuurverschil (WKO)",6,6,6,6,6,6,6]
[null,"vermogen laden WKO",{"$f":"IF(C14=\"zonder WKO\",0,C52)","v":2.5032890171340769},{"$f":"IF(D14=\"zonder WKO\",0,D52)","v":5.3907197032804044},0.53356370805654574,0,2.2445446594115652,0,2.423009392181811]
[null,"temperatuurverschil laden (WKO)",{"$f":"'2.2 JBDK - MT scenario 1'!D13-10","v":8},8,8,8,8,8,8,"Kengetallen Techniplan / IF Technology"]
[null,"volumestroom",{"$f":"IF(C14=\"zonder WKO\",\"\",MAX(C89*1000/(4.2*C90),C91*1000/(4.2*C92)))","v":84.004756549307899},{"$f":"IF(D14=\"zonder WKO\",\"\",MAX(D89*1000/(4.2*D90),D91*1000/(4.2*D92)))","v":177.51417812092359},26.939824491613564,"",66.80192438724896,"",72.113374767315804]
[null,"Benodigde capaciteit",{"$f":"IF(C14=\"zonder WKO\",\"\",(C67*3.6))","v":302.41712357750845},639.05104123532499,96.983368169808827,"",240.48692779409626,"",259.60814916233693]
[null,"Maximale capaciteit per doublet",{"$f":"IF(C14=\"zonder WKO\",\"\",C15)","v":90},90,90,"",90,"",90]
[null,"Aantal doubletten",{"$f":"IF(C14=\"zonder WKO\",\"\",(ROUNDUP(C68/C69,0)))","v":4},8,2,"",3,"",3]
[]
[null,"Energie bron WKO ontladen",{"$f":"IF(C14=\"zonder WKO\",\"\",(C$46*((C$44-1)/C$44)))","v":26.673190522896721},{"$f":"IF(D14=\"zonder WKO\",\"\",(D$46*((D$44-1)/D$44)))","v":96.624517492851012},5.4041649062942723,"",20.599649222404267,"",11.501056380930184]
[null,"COP WKO-systeem",40,40,40,null,40,null,40,"Kengetallen Techniplan / IF Technology"]
[null,"Elektraverbruik WKO",{"$f":"IF(C14=\"zonder WKO\",\"\",((C72*2)/C73))","v":1.3336595261448361},{"$f":"IF(D14=\"zonder WKO\",\"\",((D72*2)/D73))","v":4.8312258746425503},0.2702082453147136,"",1.0299824611202133,"",0.57505281904650918]
[]
[null,"Leidingtrace aquathermie + WKO"]
[null,"vermogen verdamper (GKW)",{"$f":"(C33*((C44-1)/C44)/C10)/0.0036","v":2.5032890171340769},{"$f":"(D33*((D44-1)/D44)/D10)/0.0036","v":5.3907197032804053},{"$f":"(E33*((E44-1)/E44)/E10)/0.0036","v":0.53356370805654574},2.1169198650425569,2.2445446594115652,11.119711570453282,2.423009392181811]
[null,"temperatuurverschil (GKW)",8,8,8,5,8,4,8,"Kengetallen Techniplan / IF Technology"]
[null,"volumestroom (GKW)",{"$f":"C77*1000/(4.2*C78)","v":74.50264931946657},{"$f":"D77*1000/(4.2*D78)","v":160.43808640715491},15.879872263587668,100.80570785916937,66.80192438724896,{"$f":"H77*1000/(4.2*H78)","v":661.88759347936195},72.113374767315804]
[null,"leidingdiameter (GKW)","DN200","DN350","DN125","DN250","DN200","DN500","DN200","Kengetallen Techniplan / IF Technology"]
[null,"leidingweerstand (GKW)",121,121,147,95,121,113,121,"Kengetallen Techniplan / IF Technology"]
[null,"Leidingwerk tussen TEO en TR (GKW)",{"$f":"IF(C17=\"GSB\",$C$17/1000,C17/1000)","v":0.5},0.5,0.25,1,0.5,0.5,0.5]
[null,"totale weerstand (GKW)",{"$f":"C82*2*C81*1.1","v":133.10000000000002},{"$f":"D82*2*D81*1.1","v":133.10000000000002},80.850000000000009,209.00000000000003,133.10000000000002,124.30000000000001,133.10000000000002]
[null,"pomprendement totaal (GKW)",0.75,0.75,0.75,0.75,0.75,0.75,0.75,"Kengetallen Techniplan / IF Technology"]
[null,"pompvermogen (GKW)",{"$f":"(C83*C79/1000)/C84","v":13.221736832561335},{"$f":"(D83*D79/1000)/D84","v":28.472412401056431},1.7118502300147507,28.091190590088534,11.855114847923785,{"$f":"(H83*H79/1000)/H84","v":109.69683715931292},12.797720242039647]
[null,"COP distributiepomp",55,55,55,55,55,55,55,"Kengetallen Techniplan / IF Technology"]
[null,"Elektraverbruik distributiepomp",{"$f":"IF(C14=\"zonder WKO\",\"\",((C34)/C86))","v":0.23033349924087282},{"$f":"IF(D14=\"zonder WKO\",\"\",((D34)/D86))","v":1.3397180185270714},2.5912879419874933E-2,"",0.11331967004751263,"",{"$f":"IF(I14=\"zonder WKO\",\"\",((I34)/I86))","v":3.0369126282471608E-5}]
[]
[null,"vermogen verdamper (WKO)",{"$f":"IF(C14=\"zonder WKO\",\"\",C29*((C44-1)/C44))","v":2.1169198650425591},{"$f":"IF(D14=\"zonder WKO\",\"\",D29*((D44-1)/D44))","v":4.473357288647275},{"$f":"IF(E14=\"zonder WKO\",\"\",E29*((E44-1)/E44))","v":0.67888357718866188},{"$f":"IF(F14=\"zonder WKO\",0,F29*((F44-1)/F44))","v":0},{"$f":"IF(G14=\"zonder WKO\",\"\",G29*((G44-1)/G44))","v":0.953687465947618},{"$f":"IF(H14=\"zonder WKO\",0,H29*((H44-1)/H44))","v":0},{"$f":"IF(I14=\"zonder WKO\",\"\",I29*((I44-1)/I44))","v":1.70218628244228}]
[null,"temperatuurverschil (WKO)",6,6,6,null,6,null,6,"Kengetallen Techniplan / IF Technology"]
[null,"vermogen laden WKO",{"$f":"IF(C14=\"zonder WKO\",0,C52)","v":2.5032890171340769},{"$f":"IF(D14=\"zonder WKO\",0,D52)","v":5.3907197032804044},0.53356370805654574,{"$f":"IF(F14=\"zonder WKO\",0,F52)","v":0},{"$f":"IF(G14=\"zonder WKO\",0,G52)","v":2.2445446594115652},0,2.423009392181811]
[null,"temperatuurverschil laden (WKO)",{"$f":"'2.2 JBDK - MT scenario 1'!D13-10","v":8},{"$f":"'2.2 JBDK - LT scenario 2'!D13-10","v":8},{"$f":"'2.2 JBDK - MT scenario 3'!D13-10","v":8},null,{"$f":"'2.2 JBDK - MT scenario 5'!D13-10","v":8},null,{"$f":"'2.2 JBDK - MT scenario 7'!D13-10","v":8},"Kengetallen Techniplan / IF Technology"]
[null,"volumestroom (WKO)",{"$f":"IF(C14=\"zonder WKO\",\"\",MAX(C89*1000/(4.2*C90),C91*1000/(4.2*C92)))","v":84.004756549307899},{"$f":"IF(D14=\"zonder WKO\",\"\",MAX(D89*1000/(4.2*D90),D91*1000/(4.2*D92)))","v":177.51417812092359},{"$f":"IF(E14=\"zonder WKO\",\"\",MAX(E89*1000/(4.2*E90),E91*1000/(4.2*E92)))","v":26.939824491613564},"",66.80192438724896,{"$f":"IF(H14=\"zonder WKO\",\"\",MAX(H89*1000/(4.2*H90),H91*1000/(4.2*H92)))","v":""},{"$f":"IF(I14=\"zonder WKO\",\"\",MAX(I89*1000/(4.2*I90),I91*1000/(4.2*I92)))","v":72.113374767315804}]
[null,"leidingdiameter (WKO)","DN250","DN350","DN150",null,"DN200",null,"DN200","Kengetallen Techniplan / IF Technology"]
[null,"leidingweerstand (WKO)",115,121,147,null,120.5,null,121,"Kengetallen Techniplan / IF Technology"]
[null,"Leidingwerk tussen bronnen en TR (WKO)",{"$f":"IF(C14=\"zonder WKO\",\"\",IF(C18=\"-\",0,(IF(C18=\"GSB\",$C$18/1000,C18/1000))))","v":0.5},0.5,0.25,{"$f":"IF(F14=\"zonder WKO\",0,IF(F18=\"-\",0,(IF(F18=\"GSB\",$C$18/1000,F18/1000))))","v":0},{"$f":"IF(G14=\"zonder WKO\",\"\",IF(G18=\"-\",0,(IF(G18=\"GSB\",$C$18/1000,G18/1000))))","v":0.5},{"$f":"IF(H14=\"zonder WKO\",0,IF(H18=\"-\",0,(IF(H18=\"GSB\",$C$18/1000,H18/1000))))","v":0},0.5]
[null,"totale weerstand (WKO)",{"$f":"IF(C14=\"zonder WKO\",\"\",C96*2*C95*1.1)","v":126.50000000000001},{"$f":"IF(D14=\"zonder WKO\",\"\",D96*2*D95*1.1)","v":133.10000000000002},{"$f":"IF(E14=\"zonder WKO\",\"\",E96*2*E95*1.1)","v":80.850000000000009},{"$f":"IF(F14=\"zonder WKO\",\"\",F96*2*F95*1.1)","v":""},{"$f":"IF(G14=\"zonder WKO\",\"\",G96*2*G95*1.1)","v":132.55000000000001},"",133.10000000000002]
[null,"pomprendement totaal (WKO)",0.75,0.75,0.75,null,0.75,null,0.75,"Kengetallen Techniplan / IF Technology"]
[null,"pompvermogen (WKO)",{"$f":"IF(C14=\"zonder WKO\",\"\",(C97*C93/1000)/C98)","v":14.168802271316601},31.502849477193248,2.9041130801959425,{"$f":"IF(F14=\"zonder WKO\",0,(F97*F93/1000)/F98)","v":0},11.806126770039798,{"$f":"IF(H14=\"zonder WKO\",0,(H97*H93/1000)/H98)","v":0},{"$f":"IF(I14=\"zonder WKO\",\"\",(I97*I93/1000)/I98)","v":12.797720242039647}]
[null,"COP distributiepomp",55,55,55,55,55,55,55,"Kengetallen Techniplan / IF Technology"]
[null,"Elektraverbruik distributiepomp",{"$f":"IF(C14=\"zonder WKO\",\"\",((C35)/C100))","v":0.48402624771987979},{"$f":"IF(D14=\"zonder WKO\",\"\",((D35)/D100))","v":0.90123768482180855},0.11882113249672152,"",0.43837886760454869,"",0.27878311889626745]
[null,null,"\n"]
[null,"E-/gas-ketels"]
[null,"E-/gas-ketel vermogen",{"$f":"C8*C13","v":1.8817630354103168},14.293862795828042,0,1.8817630354103199,3.5952120540359047,5.8158882026139125,0]
[null,"Totale energie E-/gas-ketels",{"$f":"C36","v":0.51206719422270908},56.952686175720316,0,0.51206719422270908,9.4584337062006796,1.4853979578574581,0]
[null,"COP",1,1,1,1,1,1,1,"Kengetallen Techniplan / IF Technology"]
[null,"Oppervlakte techniekruimte E-ketels",{"$f":"C40-C45","v":67.388057110433749},929.38627958280426,-50,67.38805711043409,250.15595243049648,81.58882026139122,0]
[null,"Elektra-/gasverbruik ketels",{"$f":"IFERROR(C105/C106,0)","v":0.51206719422270908},{"$f":"IFERROR(D105/D106,0)","v":56.952686175720316},0,0.51206719422270908,9.4584337062006796,1.4853979578574581,{"$f":"IFERROR(I105/I106,0)","v":0}]
[]
[]
[null,"BASISKOSTEN/INKOMSTEN","Basis berekening",2,3,4,5,6,7,"Referenties"]
[null,"leidingdiameter (GKW)","DN200","DN350","DN125","DN250","DN200","DN500","DN200"]
[null,"leidingdiameter (WKO)","DN250","DN350","DN150",null,"DN200",null,"DN200"]
[null,"Kostenkentallen"]
[null,"grondkosten leidingwerk (GKW)",100,150,100,150,100,200,100,"Kengetallen Techniplan / IF Technology"]
[null,"grondkosten leidingwerk (WKO)",150,150,100,null,100,null,100,"Kengetallen Techniplan / IF Technology"]
[null,"grondkosten innamepunt (WKO)",1000,1000,1000,1000,1000,1000,1000,"Kengetallen Techniplan / IF Technology"]
[null,"bouwkosten leidingwerk (GKW)",200,350,150,250,200,650,200,"Kengetallen Techniplan / IF Technology"]
[null,"bouwkosten leidingwerk (WKO)",250,350,200,null,200,null,200,"Kengetallen Techniplan / IF Technology"]
[]
[null,"Capaciteitsprijs aquathermie-systeem",930,730,1050,930,930,700,1000,"Kengetallen Techniplan / IF Technology"]
[]
[null,"Capaciteitsprijs warmtepomp",500,500,500,500,500,500,0,"Input warmtebedrijven"]
[null,"Kosten WKO",3285,3150,3800,null,3620,null,3141.59,"Kengetallen Techniplan / IF Technology"]
[null,"Capaciteitsprijs E-/gasketels",50,50,50,50,50,50,50,"Input warmtebedrijven"]
[null,"Capaciteitsprijs bouwkundig",1100,1100,1100,1100,1100,1100,1100,"Kengetallen Techniplan / IF Technology"]
[null,"Capaciteitsprijs elektra",110,110,110,110,110,110,110,"Kengetallen Techniplan / IF Technology"]
[null,"Overig elektra",700,700,700,700,700,700,700,"Kengetallen Techniplan / IF Technology"]
[null,"Vastrecht elektriciteit",50,30,50,50,50,30,50,"Kengetallen Techniplan / IF Technology"]
[null,"Variabel verbruik elektriciteit",170,170,170,170,170,170,170,"Kengetallen Techniplan / IF Technology"]
[null,null,{"$f":"C130/0.0036","v":47222.222222222226},{"$f":"D130/0.0036","v":47222.222222222226},47222.222222222226,47222.222222222226,47222.222222222226,47222.222222222226,47222.222222222226]
[null,"Energiebelasting",12.27,9.7100000000000009,13,10.9,12.3,12.1,22.44,"Kengetallen Techniplan / IF Technology"]
[null,"ODE",23.11,18.41,23.5,20.7,23.1,23,28.68,"Kengetallen Techniplan / IF Technology"]
[null,"Samengevoegd variabel energietarief",{"$f":"C130+C132+C133","v":205.38},{"$f":"D130+D132+D133","v":198.12},206.5,201.6,205.4,205.1,221.12]
[null,null,{"$f":"C134/0.0036","v":57050},{"$f":"D134/0.0036","v":55033.333333333336},57361.111111111109,56000,57055.555555555562,56972.222222222219,61422.222222222226]
[null,"Vastrecht gas","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t."]
[null,"Variabel gas","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t."]
[null,null,{"$f":"IFERROR(C137/0.0036,\"n.v.t.\")","v":"n.v.t."},"n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t."]
[null,"Algemene uitvoeringskosten incl. winst & risico",0.15,0.15,0.15,0.15,0.15,0.15,0.15,"Kengetallen Techniplan / IF Technology"]
[null,"Grondkosten + Bouwkosten onvoorzien",0.1,0.1,0.1,0.1,0.1,0.1,0.1,"Kengetallen Techniplan / IF Technology"]
[null,"Projectbegeleiding door opdrachtgever",0.05,0.05,0.05,0.05,0.05,0.05,0.05,"Kengetallen Techniplan / IF Technology"]
[null,"Honoraria planontwikkeling",0.02,0.02,0.02,0.02,0.02,0.02,0.02,"Kengetallen Techniplan / IF Technology"]
[null,"Aansluitkosten Nuts"]
[null,"Verzekeringen",0.02,0.02,0.02,0.02,0.02,0.02,0.02,"Kengetallen Techniplan / IF Technology"]
[null,"Vergunningen & heffingen",0.01,0.01,0.01,0.01,0.01,0.01,0.01,"Kengetallen Techniplan / IF Technology"]
[null,"Afsluitkosten",2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,"Kengetallen Techniplan / IF Technology"]
[null,"Rente OPEX/CAPEX (nvt bij 2.6 BuCa)",0.02,0.02,0.02,0.02,0.02,0.02,0.02,"Kengetallen Techniplan / IF Technology"]
[null,"Leen periode",30,30,30,30,30,30,30,"Kengetallen Techniplan / IF Technology"]
[null,"Aandeel vreemd vermogen",0.7,0.7,0.7,0.7,0.7,0.7,0.7,"Kengetallen Techniplan / IF Technology"]
[null,"Aandeel eigen vermogen",0.3,0.3,0.3,0.3,0.3,0.3,0.3,"Kengetallen Techniplan / IF Technology"]
[null,"Rendement op eigen vermogen",0.15,0.15,0.15,0.15,0.15,0.15,0.15,"Kengetallen Techniplan / IF Technology"]
[null,"Weighted average cost of capital (WACC)",{"$f":"C151*C150+C149*C147","v":5.8999999999999997E-2},{"$f":"D151*D150+D149*D147","v":5.8999999999999997E-2},5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,"Kengetallen Techniplan / IF Technology"]
[null,"Preventief onderhoud",1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,"Kengetallen Techniplan / IF Technology"]
[null,"Vervanging",0.01,0.01,0.01,0.01,0.01,0.01,0.01,"Kengetallen Techniplan / IF Technology"]
[null,"Beheerkosten",5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,"Kengetallen Techniplan / IF Technology"]
[null,"Verzekering",2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,"Kengetallen Techniplan / IF Technology"]
[]
[]
[]
[null,"Inkomsten"]
[null,"GJ tarief warmte"]
[null,"Vastrecht warmte"]
[null,"GJ tarief koude",-3.7778706683311344E+16,-3.7778706683311344E+16,-3.7778706683311344E+16,0,0,0,-3.7778706683311344E+16]
[null,"Vastrecht koude"]
[null,"Variabel verkoop warmte",23.361435451883825,15.19984219431562,37.247090858787914,22.778627583859368,20.907652815395991,18.080734671520077,16.334507820954535,"Kengetallen Techniplan / IF Technology"]
[null,"SDE++",0,0,0,0,0,0,0,"Kengetallen Techniplan / IF Technology"]
[null,null,null,null,null,null,null,null,null,"Kengetallen Techniplan / IF Technology"]
[]
[null,"CO2 uitstoot"]
[null,"Emissiecoefficient (elektra)",{"$f":"AVERAGE('2.6 Business case'!$F$134:$AI$134)","v":80.387988106212703},{"$f":"AVERAGE('2.6 Business case'!$F$134:$AI$134)","v":80.387988106212703},{"$f":"AVERAGE('2.6 Business case'!$F$134:$AI$134)","v":80.387988106212703},{"$f":"AVERAGE('2.6 Business case'!$F$134:$AI$134)","v":80.387988106212703},{"$f":"AVERAGE('2.6 Business case'!$F$134:$AI$134)","v":80.387988106212703},{"$f":"AVERAGE('2.6 Business case'!$F$134:$AI$134)","v":80.387988106212703},{"$f":"AVERAGE('2.6 Business case'!$F$134:$AI$134)","v":80.387988106212703},"KEV"]
[null,"Emissiecoefficient (gas)",1.788,1.788,1.788,1.788,1.788,1.788,1.788,"CO2emissiefactoren.nl"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"=ALS(I14=\"zonder WKO\";'2.4 Kenmerken'!I48; '2.4 Kenmerken'!I80'2.4 Kenmerken'!I$48+'2.4 Kenmerken'!I60+'2.4 Kenmerken'!I$73 + '2.4 Kenmerken'!I86 + '2.4 Kenmerken'!I100)"]

{"sheet":"2.5 Kostenberekening","index":18,"n_rows":312,"n_cols":9,"rows_kept":312,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","2.5 Kostenberekening"]
[]
[null,"Varianten","Basis berekening",{"$f":"'2.4 Kenmerken'!D6","v":2},{"$f":"'2.4 Kenmerken'!E6","v":3},{"$f":"'2.4 Kenmerken'!F6","v":4},{"$f":"'2.4 Kenmerken'!G6","v":5},{"$f":"'2.4 Kenmerken'!H6","v":6},{"$f":"'2.4 Kenmerken'!I6","v":7}]
[]
[null,{"$f":"'2.4 Kenmerken'!B8","v":"Vermogen - totaal"},{"$f":"'2.4 Kenmerken'!C8","v":5},{"$f":"'2.4 Kenmerken'!D8","v":20},{"$f":"'2.4 Kenmerken'!E8","v":1},{"$f":"'2.4 Kenmerken'!F8","v":5},{"$f":"'2.4 Kenmerken'!G8","v":5},{"$f":"'2.4 Kenmerken'!H8","v":20},{"$f":"'2.4 Kenmerken'!I8","v":2.26958170992304}]
[null,{"$f":"'2.4 Kenmerken'!B10","v":"Vollasturen aquathermie systeem"},{"$f":"'2.4 Kenmerken'!C10","v":2959.7939107231314},{"$f":"'2.4 Kenmerken'!D10","v":4978.9536880727055},{"$f":"'2.4 Kenmerken'!E10","v":2813.453943265547},{"$f":"'2.4 Kenmerken'!F10","v":3500.000029308896},{"$f":"'2.4 Kenmerken'!G10","v":2549.3477084574074},{"$f":"'2.4 Kenmerken'!H10","v":3500.0008470938392},{"$f":"'2.4 Kenmerken'!I10","v":1318.5}]
[null,{"$f":"'2.4 Kenmerken'!B11","v":"Temperatuurtraject aquathermie systeem (deltaT)"},{"$f":"'2.4 Kenmerken'!C11","v":5},{"$f":"'2.4 Kenmerken'!D11","v":5},{"$f":"'2.4 Kenmerken'!E11","v":5},{"$f":"'2.4 Kenmerken'!F11","v":5},{"$f":"'2.4 Kenmerken'!G11","v":5},{"$f":"'2.4 Kenmerken'!H11","v":4},{"$f":"'2.4 Kenmerken'!I11","v":5}]
[null,{"$f":"'2.4 Kenmerken'!B12","v":"Elektriciteitsprijs"},{"$f":"'2.4 Kenmerken'!C12","v":"E-ketel"},{"$f":"'2.4 Kenmerken'!D12","v":"E-ketel"},{"$f":"'2.4 Kenmerken'!E12","v":"E-ketel"},{"$f":"'2.4 Kenmerken'!F12","v":"E-ketel"},{"$f":"'2.4 Kenmerken'!G12","v":"E-ketel"},{"$f":"'2.4 Kenmerken'!H12","v":"E-ketel"},{"$f":"'2.4 Kenmerken'!I12","v":"n.v.t."}]
[null,{"$f":"'2.4 Kenmerken'!B13","v":"Vermogensaandeel piekvoorziening"},{"$f":"'2.4 Kenmerken'!C13","v":0.37635260708206336},{"$f":"'2.4 Kenmerken'!D13","v":0.71469313979140214},{"$f":"'2.4 Kenmerken'!E13","v":0},{"$f":"'2.4 Kenmerken'!F13","v":0.37635260708206397},{"$f":"'2.4 Kenmerken'!G13","v":0.7190424108071809},{"$f":"'2.4 Kenmerken'!H13","v":0.29079441013069562},{"$f":"'2.4 Kenmerken'!I13","v":0}]
[null,{"$f":"'2.4 Kenmerken'!B14","v":"Impact WKO"},{"$f":"'2.4 Kenmerken'!C14","v":"met WKO"},{"$f":"'2.4 Kenmerken'!D14","v":"met WKO"},{"$f":"'2.4 Kenmerken'!E14","v":"met WKO"},{"$f":"'2.4 Kenmerken'!F14","v":"zonder WKO"},{"$f":"'2.4 Kenmerken'!G14","v":"met WKO"},{"$f":"'2.4 Kenmerken'!H14","v":"zonder WKO"},{"$f":"'2.4 Kenmerken'!I14","v":"met WKO"}]
[null,{"$f":"'2.4 Kenmerken'!B15","v":"WKO opslagcapaciteit per brondoublet"},{"$f":"'2.4 Kenmerken'!C15","v":90},{"$f":"'2.4 Kenmerken'!D15","v":90},{"$f":"'2.4 Kenmerken'!E15","v":90},{"$f":"'2.4 Kenmerken'!F15","v":"-"},{"$f":"'2.4 Kenmerken'!G15","v":90},{"$f":"'2.4 Kenmerken'!H15","v":"-"},{"$f":"'2.4 Kenmerken'!I15","v":90}]
[null,{"$f":"'2.4 Kenmerken'!B16","v":"Diepte WKO bronnen"},{"$f":"'2.4 Kenmerken'!C16","v":150},{"$f":"'2.4 Kenmerken'!D16","v":150},{"$f":"'2.4 Kenmerken'!E16","v":150},{"$f":"'2.4 Kenmerken'!F16","v":"-"},{"$f":"'2.4 Kenmerken'!G16","v":150},{"$f":"'2.4 Kenmerken'!H16","v":"-"},{"$f":"'2.4 Kenmerken'!I16","v":150}]
[null,{"$f":"'2.4 Kenmerken'!B17","v":"Leidingwerk tussen aquathermie en TR"},{"$f":"'2.4 Kenmerken'!C17","v":500},{"$f":"'2.4 Kenmerken'!D17","v":"GSB"},{"$f":"'2.4 Kenmerken'!E17","v":250},{"$f":"'2.4 Kenmerken'!F17","v":1000},{"$f":"'2.4 Kenmerken'!G17","v":500},{"$f":"'2.4 Kenmerken'!H17","v":"GSB"},{"$f":"'2.4 Kenmerken'!I17","v":500}]
[null,{"$f":"'2.4 Kenmerken'!B18","v":"Leidingwerk tussen bronnen en TR"},{"$f":"'2.4 Kenmerken'!C18","v":500},{"$f":"'2.4 Kenmerken'!D18","v":"GSB"},{"$f":"'2.4 Kenmerken'!E18","v":250},{"$f":"'2.4 Kenmerken'!F18","v":"-"},{"$f":"'2.4 Kenmerken'!G18","v":500},{"$f":"'2.4 Kenmerken'!H18","v":"-"},{"$f":"'2.4 Kenmerken'!I18","v":500}]
[null,{"$f":"'2.4 Kenmerken'!B19","v":"Situatie onttrekking"},{"$f":"'2.4 Kenmerken'!C19","v":"licht stedelijk"},{"$f":"'2.4 Kenmerken'!D19","v":"landelijk"},{"$f":"'2.4 Kenmerken'!E19","v":"licht stedelijk"},{"$f":"'2.4 Kenmerken'!F19","v":"stedelijk"},{"$f":"'2.4 Kenmerken'!G19","v":"landelijk"},{"$f":"'2.4 Kenmerken'!H19","v":"stedelijk"},{"$f":"'2.4 Kenmerken'!I19","v":"landelijk"}]
[null,{"$f":"'2.4 Kenmerken'!B20","v":"Type watergang"},{"$f":"'2.4 Kenmerken'!C20","v":"Kanaal\n(stromend)"},{"$f":"'2.4 Kenmerken'!D20","v":"Grote rivier\n(stromend)"},{"$f":"'2.4 Kenmerken'!E20","v":"Sloten\n(stilstaand)"},{"$f":"'2.4 Kenmerken'!F20","v":"Effluent\n(stromend)"},{"$f":"'2.4 Kenmerken'!G20","v":"Vaart\n(stilstaand)"},{"$f":"'2.4 Kenmerken'!H20","v":"Grote rivier\n(stromend)"},{"$f":"'2.4 Kenmerken'!I20","v":"Plas\n(stilstaand)"}]
[null,{"$f":"'2.4 Kenmerken'!B21","v":"Energiekosten (inflatie)"},{"$f":"'2.4 Kenmerken'!C21","v":0.03},{"$f":"'2.4 Kenmerken'!D21","v":0.03},{"$f":"'2.4 Kenmerken'!E21","v":0.03},{"$f":"'2.4 Kenmerken'!F21","v":0.03},{"$f":"'2.4 Kenmerken'!G21","v":0.03},{"$f":"'2.4 Kenmerken'!H21","v":0.03},{"$f":"'2.4 Kenmerken'!I21","v":0.03}]
[null,{"$f":"'2.4 Kenmerken'!B22","v":"Rendementseis"},{"$f":"'2.4 Kenmerken'!C22","v":0.06},{"$f":"'2.4 Kenmerken'!D22","v":0.06},{"$f":"'2.4 Kenmerken'!E22","v":0.06},{"$f":"'2.4 Kenmerken'!F22","v":0.06},{"$f":"'2.4 Kenmerken'!G22","v":0.06},{"$f":"'2.4 Kenmerken'!H22","v":0.06},{"$f":"'2.4 Kenmerken'!I22","v":0.06}]
[null,{"$f":"'2.4 Kenmerken'!B23","v":"Toepassing SDE++ subsidie"},{"$f":"'2.4 Kenmerken'!C23","v":"Nee"},{"$f":"'2.4 Kenmerken'!D23","v":"Nee"},{"$f":"'2.4 Kenmerken'!E23","v":"Nee"},{"$f":"'2.4 Kenmerken'!F23","v":"Nee"},{"$f":"'2.4 Kenmerken'!G23","v":"Nee"},{"$f":"'2.4 Kenmerken'!H23","v":"Nee"},{"$f":"'2.4 Kenmerken'!I23","v":"Nee"}]
[null,{"$f":"'2.4 Kenmerken'!B24","v":"Aanvoertemperatuur warmtenet"},{"$f":"'2.4 Kenmerken'!C24","v":70},{"$f":"'2.4 Kenmerken'!D24","v":45},{"$f":"'2.4 Kenmerken'!E24","v":70},{"$f":"'2.4 Kenmerken'!F24","v":70},{"$f":"'2.4 Kenmerken'!G24","v":70},{"$f":"'2.4 Kenmerken'!H24","v":45},{"$f":"'2.4 Kenmerken'!I24","v":12}]
[]
[null,"CAPEX","Basis berekening",2,3,4,5,6,7]
[]
[null,"Leidingtrace TEO"]
[null,"grondkosten leidingtrace (TEO)",{"$f":"'2.4 Kenmerken'!C115*'2.4 Kenmerken'!C82*1000*2","v":100000},{"$f":"'2.4 Kenmerken'!D115*'2.4 Kenmerken'!D82*1000*2","v":150000},{"$f":"'2.4 Kenmerken'!E115*'2.4 Kenmerken'!E82*1000*2","v":50000},{"$f":"'2.4 Kenmerken'!F115*'2.4 Kenmerken'!F82*1000*2","v":300000},{"$f":"'2.4 Kenmerken'!G115*'2.4 Kenmerken'!G82*1000*2","v":100000},{"$f":"'2.4 Kenmerken'!H115*'2.4 Kenmerken'!H82*1000*2","v":200000},{"$f":"'2.4 Kenmerken'!I115*'2.4 Kenmerken'!I82*1000*2","v":100000}]
[null,"grondkosten innamepunt (TEO)",{"$f":"'2.4 Kenmerken'!C77*'2.4 Kenmerken'!C117","v":2503.2890171340769},{"$f":"'2.4 Kenmerken'!D77*'2.4 Kenmerken'!D117","v":5390.7197032804052},{"$f":"'2.4 Kenmerken'!E77*'2.4 Kenmerken'!E117","v":533.56370805654569},{"$f":"'2.4 Kenmerken'!F77*'2.4 Kenmerken'!F117","v":2116.9198650425569},{"$f":"'2.4 Kenmerken'!G77*'2.4 Kenmerken'!G117","v":2244.5446594115651},{"$f":"'2.4 Kenmerken'!H77*'2.4 Kenmerken'!H117","v":11119.711570453281},{"$f":"'2.4 Kenmerken'!I77*'2.4 Kenmerken'!I117","v":2423.0093921818111}]
[null,"Grondkosten",{"$f":"ROUND(C28+C29,-4)","v":100000},{"$f":"ROUND(D28+D29,-4)","v":160000},50000,300000,100000,210000,100000]
[null,"bouwkosten leidingtrace (GKW)",{"$f":"'2.4 Kenmerken'!C118*'2.4 Kenmerken'!C82*1000*2","v":200000},{"$f":"'2.4 Kenmerken'!D118*'2.4 Kenmerken'!D82*1000*2","v":350000},{"$f":"'2.4 Kenmerken'!E118*'2.4 Kenmerken'!E82*1000*2","v":75000},{"$f":"'2.4 Kenmerken'!F118*'2.4 Kenmerken'!F82*1000*2","v":500000},{"$f":"'2.4 Kenmerken'!G118*'2.4 Kenmerken'!G82*1000*2","v":200000},{"$f":"'2.4 Kenmerken'!H118*'2.4 Kenmerken'!H82*1000*2","v":650000},{"$f":"'2.4 Kenmerken'!I118*'2.4 Kenmerken'!I82*1000*2","v":200000}]
[null,"bouwkosten innamepunt (GKW)",{"$f":"'2.4 Kenmerken'!C77*2000","v":5006.5780342681537},{"$f":"'2.4 Kenmerken'!D77*2000","v":10781.43940656081},{"$f":"'2.4 Kenmerken'!E77*2000","v":1067.1274161130914},{"$f":"'2.4 Kenmerken'!F77*2000","v":4233.8397300851138},{"$f":"'2.4 Kenmerken'!G77*2000","v":4489.0893188231303},{"$f":"'2.4 Kenmerken'!H77*2000","v":22239.423140906561},{"$f":"'2.4 Kenmerken'!I77*2000","v":4846.0187843636222}]
[null,"bouwkosten pompinstallatie (GKW)",{"$f":"ROUND('2.4 Kenmerken'!C85*500,-3)","v":7000},{"$f":"ROUND('2.4 Kenmerken'!D85*500,-3)","v":14000},{"$f":"ROUND('2.4 Kenmerken'!E85*500,-3)","v":1000},{"$f":"ROUND('2.4 Kenmerken'!F85*500,-3)","v":14000},{"$f":"ROUND('2.4 Kenmerken'!G85*500,-3)","v":6000},{"$f":"ROUND('2.4 Kenmerken'!H85*500,-3)","v":55000},{"$f":"ROUND('2.4 Kenmerken'!I85*500,-3)","v":6000}]
[null,"bouwkosten",{"$f":"ROUND(C31+C32+C33,-4)","v":210000},{"$f":"ROUND(D31+D32+D33,-4)","v":370000},80000,520000,210000,730000,210000]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C34)*'2.4 Kenmerken'!C139,-4)","v":30000},{"$f":"ROUND((D34)*'2.4 Kenmerken'!D139,-4)","v":60000},{"$f":"ROUND((E34)*'2.4 Kenmerken'!E139,-4)","v":10000},{"$f":"ROUND((F34)*'2.4 Kenmerken'!F139,-4)","v":80000},{"$f":"ROUND((G34)*'2.4 Kenmerken'!G139,-4)","v":30000},{"$f":"ROUND((H34)*'2.4 Kenmerken'!H139,-4)","v":110000},{"$f":"ROUND((I34)*'2.4 Kenmerken'!I139,-4)","v":30000}]
[null,"onvoorzien",{"$f":"ROUND(SUM(C34:C35,C30)*'2.4 Kenmerken'!C140,-4)","v":30000},{"$f":"ROUND(SUM(D34:D35,D30)*'2.4 Kenmerken'!D140,-4)","v":60000},{"$f":"ROUND(SUM(E34:E35,E30)*'2.4 Kenmerken'!E140,-4)","v":10000},{"$f":"ROUND(SUM(F34:F35,F30)*'2.4 Kenmerken'!F140,-4)","v":90000},{"$f":"ROUND(SUM(G34:G35,G30)*'2.4 Kenmerken'!G140,-4)","v":30000},{"$f":"ROUND(SUM(H34:H35,H30)*'2.4 Kenmerken'!H140,-4)","v":110000},{"$f":"ROUND(SUM(I34:I35,I30)*'2.4 Kenmerken'!I140,-4)","v":30000}]
[null,"bijkomende kosten",{"$f":"ROUND((SUM(C34:C36,C30)*SUM('2.4 Kenmerken'!C141:C145))+(('2.4 Kenmerken'!C85)/0.85*110),-4)","v":40000},{"$f":"ROUND((SUM(D34:D36,D30)*SUM('2.4 Kenmerken'!D141:D145))+(('2.4 Kenmerken'!D85+'2.4 Kenmerken'!D99)/0.85*110),-4)","v":70000},{"$f":"ROUND((SUM(E34:E36,E30)*SUM('2.4 Kenmerken'!E141:E145))+(('2.4 Kenmerken'!E85+'2.4 Kenmerken'!E99)/0.85*110),-4)","v":20000},{"$f":"ROUND((SUM(F34:F36,F30)*SUM('2.4 Kenmerken'!F141:F145))+(('2.4 Kenmerken'!F85+'2.4 Kenmerken'!F99)/0.85*110),-4)","v":100000},{"$f":"ROUND((SUM(G34:G36,G30)*SUM('2.4 Kenmerken'!G141:G145))+(('2.4 Kenmerken'!G85+'2.4 Kenmerken'!G99)/0.85*110),-4)","v":40000},{"$f":"ROUND((SUM(H34:H36,H30)*SUM('2.4 Kenmerken'!H141:H145))+(('2.4 Kenmerken'!H85+'2.4 Kenmerken'!H99)/0.85*110),-4)","v":130000},{"$f":"ROUND((SUM(I34:I36,I30)*SUM('2.4 Kenmerken'!I141:I145))+(('2.4 Kenmerken'!I85+'2.4 Kenmerken'!I99)/0.85*110),-4)","v":40000}]
[null,"financiering",{"$f":"ROUND(SUM(C34:C37,C30)*SUM('2.4 Kenmerken'!C146:C147),-4)","v":10000},{"$f":"ROUND(SUM(D34:D37,D30)*SUM('2.4 Kenmerken'!D146:D147),-4)","v":20000},{"$f":"ROUND(SUM(E34:E37,E30)*SUM('2.4 Kenmerken'!E146:E147),-4)","v":0},{"$f":"ROUND(SUM(F34:F37,F30)*SUM('2.4 Kenmerken'!F146:F147),-4)","v":20000},{"$f":"ROUND(SUM(G34:G37,G30)*SUM('2.4 Kenmerken'!G146:G147),-4)","v":10000},{"$f":"ROUND(SUM(H34:H37,H30)*SUM('2.4 Kenmerken'!H146:H147),-4)","v":30000},{"$f":"ROUND(SUM(I34:I37,I30)*SUM('2.4 Kenmerken'!I146:I147),-4)","v":10000}]
[null,"CAPEX Leidingtrace TEO",{"$f":"ROUND((SUM(C34:C38,C30)),-5)","v":400000},{"$f":"ROUND((SUM(D34:D38,D30)),-5)","v":700000},200000,{"$f":"ROUND((SUM(F34:F38,F30)),-5)","v":1100000},400000,1300000,{"$f":"ROUND((SUM(I34:I38,I30)),-5)","v":400000}]
[null,null,{"$f":"C39/('2.4 Kenmerken'!C8*1000)","v":80},{"$f":"D39/('2.4 Kenmerken'!D8*1000)","v":35},{"$f":"E39/('2.4 Kenmerken'!E8*1000)","v":200},{"$f":"F39/('2.4 Kenmerken'!F8*1000)","v":220},{"$f":"G39/('2.4 Kenmerken'!G8*1000)","v":80},{"$f":"H39/('2.4 Kenmerken'!H8*1000)","v":65},{"$f":"I39/('2.4 Kenmerken'!I8*1000)","v":176.24392999429122}]
[]
[null,"Afschrijvingstermijn ",30,30,30,30,30,30,30]
[null,"Herinvestering",1,1,1,1,1,1,1]
[null,"Herinvesteringskosten gedurende projectperiode",{"$f":"IF(C42<30,C39*C43,0)","v":0},{"$f":"IF(D42<30,D39*D43,0)","v":0},0,0,0,0,0]
[null,"Afschrijfkosten gemiddeld",{"$f":"IF(C42=30,    (C39-C38)/C42,           (C39-C38)/C42 *(C42/30)  +  (C39-C38)*C43*(1+HLOOKUP(C42,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-C42)*(1-C42/30))","v":13000},{"$f":"IF(D42=30,    (D39-D38)/D42,           (D39-D38)/D42 *(D42/30)  +  (D39-D38)*D43*(1+HLOOKUP(D42,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-D42)*(1-D42/30))","v":22666.666666666668},{"$f":"IF(E42=30,    (E39-E38)/E42,           (E39-E38)/E42 *(E42/30)  +  (E39-E38)*E43*(1+HLOOKUP(E42,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-E42)*(1-E42/30))","v":6666.666666666667},{"$f":"IF(F42=30,    (F39-F38)/F42,           (F39-F38)/F42 *(F42/30)  +  (F39-F38)*F43*(1+HLOOKUP(F42,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-F42)*(1-F42/30))","v":36000},{"$f":"IF(G42=30,    (G39-G38)/G42,           (G39-G38)/G42 *(G42/30)  +  (G39-G38)*G43*(1+HLOOKUP(G42,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-G42)*(1-G42/30))","v":13000},{"$f":"IF(H42=30,    (H39-H38)/H42,           (H39-H38)/H42 *(H42/30)  +  (H39-H38)*H43*(1+HLOOKUP(H42,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-H42)*(1-H42/30))","v":42333.333333333336},{"$f":"IF(I42=30,    (I39-I38)/I42,           (I39-I38)/I42 *(I42/30)  +  (I39-I38)*I43*(1+HLOOKUP(I42,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-I42)*(1-I42/30))","v":13000}]
[]
[null,"Leidingtrace WKO"]
[null,"grondkosten leidingtrace (GKW)",{"$f":"'2.4 Kenmerken'!C115*'2.4 Kenmerken'!C96*1000*2","v":100000},{"$f":"'2.4 Kenmerken'!D115*'2.4 Kenmerken'!D96*1000*2","v":150000},{"$f":"'2.4 Kenmerken'!E115*'2.4 Kenmerken'!E96*1000*2","v":50000},{"$f":"'2.4 Kenmerken'!F115*'2.4 Kenmerken'!F96*1000*2","v":0},{"$f":"'2.4 Kenmerken'!G115*'2.4 Kenmerken'!G96*1000*2","v":100000},{"$f":"'2.4 Kenmerken'!H115*'2.4 Kenmerken'!H96*1000*2","v":0},{"$f":"'2.4 Kenmerken'!I115*'2.4 Kenmerken'!I96*1000*2","v":100000}]
[null,"grondkosten innamepunt (GKW)",{"$f":"'2.4 Kenmerken'!C89*1000","v":2116.9198650425592},{"$f":"'2.4 Kenmerken'!D89*1000","v":4473.3572886472748},{"$f":"'2.4 Kenmerken'!E89*1000","v":678.88357718866189},{"$f":"'2.4 Kenmerken'!F89*1000","v":0},{"$f":"'2.4 Kenmerken'!G89*1000","v":953.68746594761797},{"$f":"'2.4 Kenmerken'!H89*1000","v":0},{"$f":"'2.4 Kenmerken'!I89*1000","v":1702.1862824422799}]
[null,"Grondkosten",{"$f":"ROUND(C48+C49,-4)","v":100000},150000,50000,0,100000,0,100000]
[null,"bouwkosten leidingtrace (GKW)",{"$f":"'2.4 Kenmerken'!C118*'2.4 Kenmerken'!C96*1000*2","v":200000},{"$f":"'2.4 Kenmerken'!D118*'2.4 Kenmerken'!D96*1000*2","v":350000},{"$f":"'2.4 Kenmerken'!E118*'2.4 Kenmerken'!E96*1000*2","v":75000},{"$f":"'2.4 Kenmerken'!F118*'2.4 Kenmerken'!F96*1000*2","v":0},{"$f":"'2.4 Kenmerken'!G118*'2.4 Kenmerken'!G96*1000*2","v":200000},{"$f":"'2.4 Kenmerken'!H118*'2.4 Kenmerken'!H96*1000*2","v":0},{"$f":"'2.4 Kenmerken'!I118*'2.4 Kenmerken'!I96*1000*2","v":200000}]
[null,"bouwkosten innamepunt (GKW)",{"$f":"'2.4 Kenmerken'!C89*2000","v":4233.8397300851184},{"$f":"'2.4 Kenmerken'!D89*2000","v":8946.7145772945496},{"$f":"'2.4 Kenmerken'!E89*2000","v":1357.7671543773238},{"$f":"'2.4 Kenmerken'!F89*2000","v":0},{"$f":"'2.4 Kenmerken'!G89*2000","v":1907.3749318952359},{"$f":"'2.4 Kenmerken'!H89*2000","v":0},{"$f":"'2.4 Kenmerken'!I89*2000","v":3404.3725648845598}]
[null,"bouwkosten pompinstallatie (GKW)",{"$f":"ROUND('2.4 Kenmerken'!C99*500,-3)","v":7000},{"$f":"ROUND('2.4 Kenmerken'!D99*500,-3)","v":16000},{"$f":"ROUND('2.4 Kenmerken'!E99*500,-3)","v":1000},{"$f":"ROUND('2.4 Kenmerken'!F99*500,-3)","v":0},{"$f":"ROUND('2.4 Kenmerken'!G99*500,-3)","v":6000},{"$f":"ROUND('2.4 Kenmerken'!H99*500,-3)","v":0},{"$f":"ROUND('2.4 Kenmerken'!I99*500,-3)","v":6000}]
[null,"bouwkosten",{"$f":"ROUND(C51+C52+C53,-4)","v":210000},370000,80000,0,210000,0,210000]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C54)*'2.4 Kenmerken'!C139,-4)","v":30000},{"$f":"ROUND((D54)*'2.4 Kenmerken'!D139,-4)","v":60000},{"$f":"ROUND((E54)*'2.4 Kenmerken'!E139,-4)","v":10000},{"$f":"ROUND((F54)*'2.4 Kenmerken'!F139,-4)","v":0},{"$f":"ROUND((G54)*'2.4 Kenmerken'!G139,-4)","v":30000},{"$f":"ROUND((H54)*'2.4 Kenmerken'!H139,-4)","v":0},{"$f":"ROUND((I54)*'2.4 Kenmerken'!I139,-4)","v":30000}]
[null,"onvoorzien",{"$f":"ROUND(SUM(C54:C55,C50)*'2.4 Kenmerken'!C140,-4)","v":30000},{"$f":"ROUND(SUM(D54:D55,D50)*'2.4 Kenmerken'!D140,-4)","v":60000},{"$f":"ROUND(SUM(E54:E55,E50)*'2.4 Kenmerken'!E140,-4)","v":10000},{"$f":"ROUND(SUM(F54:F55,F50)*'2.4 Kenmerken'!F140,-4)","v":0},{"$f":"ROUND(SUM(G54:G55,G50)*'2.4 Kenmerken'!G140,-4)","v":30000},{"$f":"ROUND(SUM(H54:H55,H50)*'2.4 Kenmerken'!H140,-4)","v":0},{"$f":"ROUND(SUM(I54:I55,I50)*'2.4 Kenmerken'!I140,-4)","v":30000}]
[null,"bijkomende kosten",{"$f":"ROUND((SUM(C54:C56,C50)*SUM('2.4 Kenmerken'!C141:C145))+(('2.4 Kenmerken'!C99)/0.85*110),-4)","v":40000},{"$f":"ROUND((SUM(D54:D56,D50)*SUM('2.4 Kenmerken'!D141:D145))+(('2.4 Kenmerken'!D99)/0.85*110),-4)","v":70000},{"$f":"ROUND((SUM(E54:E56,E50)*SUM('2.4 Kenmerken'!E141:E145))+(('2.4 Kenmerken'!E99)/0.85*110),-4)","v":20000},{"$f":"ROUND((SUM(F54:F56,F50)*SUM('2.4 Kenmerken'!F141:F145))+(('2.4 Kenmerken'!F99)/0.85*110),-4)","v":0},{"$f":"ROUND((SUM(G54:G56,G50)*SUM('2.4 Kenmerken'!G141:G145))+(('2.4 Kenmerken'!G99)/0.85*110),-4)","v":40000},{"$f":"ROUND((SUM(H54:H56,H50)*SUM('2.4 Kenmerken'!H141:H145))+(('2.4 Kenmerken'!H99)/0.85*110),-4)","v":0},{"$f":"ROUND((SUM(I54:I56,I50)*SUM('2.4 Kenmerken'!I141:I145))+(('2.4 Kenmerken'!I99)/0.85*110),-4)","v":40000}]
[null,"financiering",{"$f":"ROUND(SUM(C54:C57,C50)*SUM('2.4 Kenmerken'!C146:C147),-4)","v":10000},{"$f":"ROUND(SUM(D54:D57,D50)*SUM('2.4 Kenmerken'!D146:D147),-4)","v":20000},{"$f":"ROUND(SUM(E54:E57,E50)*SUM('2.4 Kenmerken'!E146:E147),-4)","v":0},{"$f":"ROUND(SUM(F54:F57,F50)*SUM('2.4 Kenmerken'!F146:F147),-4)","v":0},{"$f":"ROUND(SUM(G54:G57,G50)*SUM('2.4 Kenmerken'!G146:G147),-4)","v":10000},{"$f":"ROUND(SUM(H54:H57,H50)*SUM('2.4 Kenmerken'!H146:H147),-4)","v":0},{"$f":"ROUND(SUM(I54:I57,I50)*SUM('2.4 Kenmerken'!I146:I147),-4)","v":10000}]
[null,"CAPEX Leidingtrace WKO",{"$f":"ROUND((SUM(C54:C58,C50)),-5)","v":400000},700000,200000,0,400000,0,{"$f":"ROUND((SUM(I54:I58,I50)),-5)","v":400000}]
[null,null,{"$f":"C59/('2.4 Kenmerken'!C29*1000)","v":128.27761473625992},{"$f":"D59/('2.4 Kenmerken'!D29*1000)","v":122.67493313834188},{"$f":"E59/('2.4 Kenmerken'!E29*1000)","v":200},{"$f":"F59/('2.4 Kenmerken'!F29*1000)","v":0},{"$f":"G59/('2.4 Kenmerken'!G29*1000)","v":284.74048424830619},{"$f":"H59/('2.4 Kenmerken'!H29*1000)","v":0},{"$f":"I59/('2.4 Kenmerken'!I29*1000)","v":176.24392999429122}]
[]
[null,"Afschrijvingstermijn ",30,30,30,30,30,30,30]
[null,"Herinvestering",1,1,1,1,1,1,1]
[null,"Herinvesteringskosten gedurende projectperiode",{"$f":"IF(C62<30,C59*C63,0)","v":0},{"$f":"IF(D62<30,D59*D63,0)","v":0},0,0,0,0,0]
[null,"Afschrijfkosten gemiddeld",{"$f":"IF(C62=30,    (C59-C58)/C62,           (C59-C58)/C62 *(C62/30)  +  (C59-C58)*C63*(1+HLOOKUP(C62,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-C62)*(1-C62/30))","v":13000},{"$f":"IF(D62=30,    (D59-D58)/D62,           (D59-D58)/D62 *(D62/30)  +  (D59-D58)*D63*(1+HLOOKUP(D62,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-D62)*(1-D62/30))","v":22666.666666666668},{"$f":"IF(E62=30,    (E59-E58)/E62,           (E59-E58)/E62 *(E62/30)  +  (E59-E58)*E63*(1+HLOOKUP(E62,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-E62)*(1-E62/30))","v":6666.666666666667},{"$f":"IF(F62=30,    (F59-F58)/F62,           (F59-F58)/F62 *(F62/30)  +  (F59-F58)*F63*(1+HLOOKUP(F62,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-F62)*(1-F62/30))","v":0},{"$f":"IF(G62=30,    (G59-G58)/G62,           (G59-G58)/G62 *(G62/30)  +  (G59-G58)*G63*(1+HLOOKUP(G62,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-G62)*(1-G62/30))","v":13000},{"$f":"IF(H62=30,    (H59-H58)/H62,           (H59-H58)/H62 *(H62/30)  +  (H59-H58)*H63*(1+HLOOKUP(H62,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-H62)*(1-H62/30))","v":0},{"$f":"IF(I62=30,    (I59-I58)/I62,           (I59-I58)/I62 *(I62/30)  +  (I59-I58)*I63*(1+HLOOKUP(I62,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-I62)*(1-I62/30))","v":13000}]
[]
[null,"WP in energiecentrale"]
[null,"CAPEX warmtepomp",{"$f":"ROUND('2.4 Kenmerken'!C29*1000*'2.4 Kenmerken'!C123,-4)","v":1560000},{"$f":"ROUND('2.4 Kenmerken'!D29*1000*'2.4 Kenmerken'!D123,-4)","v":2850000},{"$f":"ROUND('2.4 Kenmerken'!E29*1000*'2.4 Kenmerken'!E123,-4)","v":500000},{"$f":"ROUND('2.4 Kenmerken'!F29*1000*'2.4 Kenmerken'!F123,-4)","v":1560000},{"$f":"ROUND('2.4 Kenmerken'!G29*1000*'2.4 Kenmerken'!G123,-4)","v":700000},{"$f":"ROUND('2.4 Kenmerken'!H29*1000*'2.4 Kenmerken'!H123,-4)","v":7090000},{"$f":"ROUND('2.4 Kenmerken'!I29*1000*'2.4 Kenmerken'!I123,-4)","v":0}]
[null,"CAPEX overige installaties",{"$f":"C68*0.3","v":468000},{"$f":"D68*0.3","v":855000},150000,468000,210000,2127000,0]
[null,"CAPEX bouwkundig",{"$f":"'2.4 Kenmerken'!C45*'2.4 Kenmerken'!C126","v":365873.13717852288},{"$f":"'2.4 Kenmerken'!D45*'2.4 Kenmerken'!D126","v":627675.09245891531},{"$f":"'2.4 Kenmerken'!E45*'2.4 Kenmerken'!E126","v":220000},{"$f":"'2.4 Kenmerken'!F45*'2.4 Kenmerken'!F126","v":365873.13717852248},{"$f":"'2.4 Kenmerken'!G45*'2.4 Kenmerken'!G126","v":164828.45232645387},{"$f":"'2.4 Kenmerken'!H45*'2.4 Kenmerken'!H126","v":1560252.2977124697},{"$f":"'2.4 Kenmerken'!I45*'2.4 Kenmerken'!I126","v":66000}]
[null,"CAPEX elektra aansluiting",{"$f":"ROUND(('2.4 Kenmerken'!C48/0.85)*'2.4 Kenmerken'!C127,-4)","v":80000},{"$f":"ROUND(('2.4 Kenmerken'!D48/0.85)*'2.4 Kenmerken'!D127,-4)","v":400000},{"$f":"ROUND(('2.4 Kenmerken'!E48/0.85)*'2.4 Kenmerken'!E127,-4)","v":0},{"$f":"ROUND(('2.4 Kenmerken'!F48/0.85)*'2.4 Kenmerken'!F127,-4)","v":80000},{"$f":"ROUND(('2.4 Kenmerken'!G48/0.85)*'2.4 Kenmerken'!G127,-4)","v":150000},{"$f":"ROUND(('2.4 Kenmerken'!H48/0.85)*'2.4 Kenmerken'!H127,-4)","v":160000},{"$f":"ROUND(('2.4 Kenmerken'!I48/0.85)*'2.4 Kenmerken'!I127,-4)","v":0}]
[null,"CAPEX overige elektra",{"$f":"'2.4 Kenmerken'!C45*'2.4 Kenmerken'!C128","v":232828.36002269638},{"$f":"'2.4 Kenmerken'!D45*'2.4 Kenmerken'!D128","v":399429.60429203702},{"$f":"'2.4 Kenmerken'!E45*'2.4 Kenmerken'!E128","v":140000},{"$f":"'2.4 Kenmerken'!F45*'2.4 Kenmerken'!F128","v":232828.36002269614},{"$f":"'2.4 Kenmerken'!G45*'2.4 Kenmerken'!G128","v":104890.83329865246},{"$f":"'2.4 Kenmerken'!H45*'2.4 Kenmerken'!H128","v":992887.8258170262},{"$f":"'2.4 Kenmerken'!I45*'2.4 Kenmerken'!I128","v":42000}]
[null,"CAPEX subtotaal",{"$f":"ROUND((C68+C69+C70+C71+C72),-5)","v":2700000},{"$f":"ROUND((D68+D69+D70+D71+D72),-5)","v":5100000},1000000,2700000,1300000,11900000,100000]
[]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C73)*'2.4 Kenmerken'!C139,-4)","v":410000},{"$f":"ROUND((D73)*'2.4 Kenmerken'!D139,-4)","v":770000},{"$f":"ROUND((E73)*'2.4 Kenmerken'!E139,-4)","v":150000},{"$f":"ROUND((F73)*'2.4 Kenmerken'!F139,-4)","v":410000},{"$f":"ROUND((G73)*'2.4 Kenmerken'!G139,-4)","v":200000},{"$f":"ROUND((H73)*'2.4 Kenmerken'!H139,-4)","v":1790000},{"$f":"ROUND((I73)*'2.4 Kenmerken'!I139,-4)","v":20000}]
[null,"onvoorzien",{"$f":"ROUND((C73+C75)*'2.4 Kenmerken'!C140,-4)","v":310000},{"$f":"ROUND((D73+D75)*'2.4 Kenmerken'!D140,-4)","v":590000},{"$f":"ROUND((E73+E75)*'2.4 Kenmerken'!E140,-4)","v":120000},{"$f":"ROUND((F73+F75)*'2.4 Kenmerken'!F140,-4)","v":310000},{"$f":"ROUND((G73+G75)*'2.4 Kenmerken'!G140,-4)","v":150000},{"$f":"ROUND((H73+H75)*'2.4 Kenmerken'!H140,-4)","v":1370000},{"$f":"ROUND((I73+I75)*'2.4 Kenmerken'!I140,-4)","v":10000}]
[null,"bijkomende kosten",{"$f":"ROUND((C73+C75+C76)*SUM('2.4 Kenmerken'!C141:C145),-4)","v":340000},{"$f":"ROUND((D73+D75+D76)*SUM('2.4 Kenmerken'!D141:D145),-4)","v":650000},{"$f":"ROUND((E73+E75+E76)*SUM('2.4 Kenmerken'!E141:E145),-4)","v":130000},{"$f":"ROUND((F73+F75+F76)*SUM('2.4 Kenmerken'!F141:F145),-4)","v":340000},{"$f":"ROUND((G73+G75+G76)*SUM('2.4 Kenmerken'!G141:G145),-4)","v":170000},{"$f":"ROUND((H73+H75+H76)*SUM('2.4 Kenmerken'!H141:H145),-4)","v":1510000},{"$f":"ROUND((I73+I75+I76)*SUM('2.4 Kenmerken'!I141:I145),-4)","v":10000}]
[null,"financiering",{"$f":"ROUND(SUM(C73:C77)*SUM('2.4 Kenmerken'!C146:C147),-4)","v":80000},{"$f":"ROUND(SUM(D73:D77)*SUM('2.4 Kenmerken'!D146:D147),-4)","v":160000},{"$f":"ROUND(SUM(E73:E77)*SUM('2.4 Kenmerken'!E146:E147),-4)","v":30000},{"$f":"ROUND(SUM(F73:F77)*SUM('2.4 Kenmerken'!F146:F147),-4)","v":80000},{"$f":"ROUND(SUM(G73:G77)*SUM('2.4 Kenmerken'!G146:G147),-4)","v":40000},{"$f":"ROUND(SUM(H73:H77)*SUM('2.4 Kenmerken'!H146:H147),-4)","v":360000},{"$f":"ROUND(SUM(I73:I77)*SUM('2.4 Kenmerken'!I146:I147),-4)","v":0}]
[null,"CAPEX WP-centrale",{"$f":"ROUND((SUM(C73:C78)),-5)","v":3800000},{"$f":"ROUND((SUM(D73:D78)),-5)","v":7300000},{"$f":"ROUND((SUM(E73:E78)),-5)","v":1400000},3800000,1900000,16900000,{"$f":"ROUND((SUM(I73:I78)),-5)","v":100000}]
[null,null,{"$f":"C79/('2.4 Kenmerken'!C29*1000)","v":1218.6373399944694},{"$f":"D79/('2.4 Kenmerken'!D29*1000)","v":1279.3243027284225},{"$f":"E79/('2.4 Kenmerken'!E29*1000)","v":1400},{"$f":"F79/('2.4 Kenmerken'!F29*1000)","v":1218.6373399944705},{"$f":"G79/('2.4 Kenmerken'!G29*1000)","v":1352.5173001794544},{"$f":"H79/('2.4 Kenmerken'!H29*1000)","v":1191.47397041205},{"$f":"I79/('2.4 Kenmerken'!I29*1000)","v":44.060982498572805}]
[]
[null,{"$f":"B42","v":"Afschrijvingstermijn "},15,15,15,15,15,15,15]
[null,"Herinvestering",0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,"Herinvesteringskosten gedurende projectperiode",{"$f":"IF(C82<30,C79*C83,0)","v":1900000},{"$f":"IF(D82<30,D79*D83,0)","v":3650000},700000,1900000,950000,8450000,50000]
[null,"Afschrijfkosten gemiddeld",{"$f":"IF(C82=30,    (C79-C78)/C82,           (C79-C78)/C82 *(C82/30)  +  (C79-C78)*C83*(1+HLOOKUP(C82,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-C82)*(1-C82/30))","v":220593.97982924746},{"$f":"IF(D82=30,    (D79-D78)/D82,           (D79-D78)/D82 *(D82/30)  +  (D79-D78)*D83*(1+HLOOKUP(D82,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-D82)*(1-D82/30))","v":423398.12257549108},{"$f":"IF(E82=30,    (E79-E78)/E82,           (E79-E78)/E82 *(E82/30)  +  (E79-E78)*E83*(1+HLOOKUP(E82,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-E82)*(1-E82/30))","v":81240.256012384139},{"$f":"IF(F82=30,    (F79-F78)/F82,           (F79-F78)/F82 *(F82/30)  +  (F79-F78)*F83*(1+HLOOKUP(F82,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-F82)*(1-F82/30))","v":220593.97982924746},{"$f":"IF(G82=30,    (G79-G78)/G82,           (G79-G78)/G82 *(G82/30)  +  (G79-G78)*G83*(1+HLOOKUP(G82,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-G82)*(1-G82/30))","v":110296.98991462373},{"$f":"IF(H82=30,    (H79-H78)/H82,           (H79-H78)/H82 *(H82/30)  +  (H79-H78)*H83*(1+HLOOKUP(H82,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-H82)*(1-H82/30))","v":980813.01784294425},{"$f":"IF(I82=30,    (I79-I78)/I82,           (I79-I78)/I82 *(I82/30)  +  (I79-I78)*I83*(1+HLOOKUP(I82,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-I82)*(1-I82/30))","v":5929.9456943346086}]
[]
[null,"Aquathermie"]
[null,"CAPEX aquathermie systeem subtotaal",{"$f":"ROUND('2.4 Kenmerken'!C55*'2.4 Kenmerken'!C121,-4)","v":250000},{"$f":"ROUND('2.4 Kenmerken'!D55*'2.4 Kenmerken'!D121,-4)","v":420000},{"$f":"ROUND('2.4 Kenmerken'!E55*'2.4 Kenmerken'!E121,-4)","v":60000},{"$f":"ROUND('2.4 Kenmerken'!F55*'2.4 Kenmerken'!F121,-4)","v":340000},{"$f":"ROUND('2.4 Kenmerken'!G55*'2.4 Kenmerken'!G121,-4)","v":220000},{"$f":"ROUND('2.4 Kenmerken'!H55*'2.4 Kenmerken'!H121,-4)","v":1670000},{"$f":"ROUND('2.4 Kenmerken'!I55*'2.4 Kenmerken'!I121,-4)","v":260000}]
[]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"ROUND((C88)*'2.4 Kenmerken'!C139,-4)","v":40000},{"$f":"ROUND((D88)*'2.4 Kenmerken'!D139,-4)","v":60000},{"$f":"ROUND((E88)*'2.4 Kenmerken'!E139,-2)","v":9000},{"$f":"ROUND((F88)*'2.4 Kenmerken'!F139,-4)","v":50000},{"$f":"ROUND((G88)*'2.4 Kenmerken'!G139,-4)","v":30000},{"$f":"ROUND((H88)*'2.4 Kenmerken'!H139,-4)","v":250000},{"$f":"ROUND((I88)*'2.4 Kenmerken'!I139,-4)","v":40000}]
[null,"onvoorzien",{"$f":"ROUND((C88+C90)*'2.4 Kenmerken'!C140,-4)","v":30000},{"$f":"ROUND((D88+D90)*'2.4 Kenmerken'!D140,-4)","v":50000},{"$f":"ROUND((E88+E90)*'2.4 Kenmerken'!E140,-2)","v":6900},{"$f":"ROUND((F88+F90)*'2.4 Kenmerken'!F140,-4)","v":40000},{"$f":"ROUND((G88+G90)*'2.4 Kenmerken'!G140,-4)","v":30000},{"$f":"ROUND((H88+H90)*'2.4 Kenmerken'!H140,-4)","v":190000},{"$f":"ROUND((I88+I90)*'2.4 Kenmerken'!I140,-4)","v":30000}]
[null,"bijkomende kosten",{"$f":"ROUND((C88+C90+C91)*SUM('2.4 Kenmerken'!C141:C145),-4)","v":30000},{"$f":"ROUND((D88+D90+D91)*SUM('2.4 Kenmerken'!D141:D145),-4)","v":50000},{"$f":"ROUND((E88+E90+E91)*SUM('2.4 Kenmerken'!E141:E145),-2)","v":7600},{"$f":"ROUND((F88+F90+F91)*SUM('2.4 Kenmerken'!F141:F145),-4)","v":40000},{"$f":"ROUND((G88+G90+G91)*SUM('2.4 Kenmerken'!G141:G145),-4)","v":30000},{"$f":"ROUND((H88+H90+H91)*SUM('2.4 Kenmerken'!H141:H145),-4)","v":210000},{"$f":"ROUND((I88+I90+I91)*SUM('2.4 Kenmerken'!I141:I145),-4)","v":30000}]
[null,"financiering",{"$f":"ROUND(SUM(C88:C92)*SUM('2.4 Kenmerken'!C146:C147),-4)","v":10000},{"$f":"ROUND(SUM(D88:D92)*SUM('2.4 Kenmerken'!D146:D147),-4)","v":10000},{"$f":"ROUND(SUM(E88:E92)*SUM('2.4 Kenmerken'!E146:E147),-2)","v":1800},{"$f":"ROUND(SUM(F88:F92)*SUM('2.4 Kenmerken'!F146:F147),-4)","v":10000},{"$f":"ROUND(SUM(G88:G92)*SUM('2.4 Kenmerken'!G146:G147),-4)","v":10000},{"$f":"ROUND(SUM(H88:H92)*SUM('2.4 Kenmerken'!H146:H147),-4)","v":50000},{"$f":"ROUND(SUM(I88:I92)*SUM('2.4 Kenmerken'!I146:I147),-4)","v":10000}]
[null,"CAPEX aquathermie",{"$f":"ROUND((SUM(C88:C93)),-4)","v":360000},{"$f":"ROUND((SUM(D88:D93)),-4)","v":590000},90000,480000,320000,2370000,{"$f":"ROUND((SUM(I88:I93)),-5)","v":400000}]
[null,null,{"$f":"C94/('2.4 Kenmerken'!C8*1000)","v":72},{"$f":"D94/('2.4 Kenmerken'!D8*1000)","v":29.5},{"$f":"E94/('2.4 Kenmerken'!E8*1000)","v":90},{"$f":"F94/('2.4 Kenmerken'!F8*1000)","v":96},{"$f":"G94/('2.4 Kenmerken'!G8*1000)","v":64},{"$f":"H94/('2.4 Kenmerken'!H8*1000)","v":118.5},{"$f":"I94/('2.4 Kenmerken'!I8*1000)","v":176.24392999429122}]
[]
[null,{"$f":"B58","v":"financiering"},15,15,15,15,15,15,15]
[null,"Herinvestering",0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Herinvesteringskosten gedurende projectperiode",{"$f":"IF(C97<30,C94*C98,0)","v":72000},{"$f":"IF(D97<30,D94*D98,0)","v":118000},{"$f":"IF(E97<30,E94*E98,0)","v":18000},96000,64000,474000,80000]
[null,"Afschrijfkosten gemiddeld",{"$f":"IF(C97=30,    (C94-C93)/C97,           (C94-C93)/C97 *(C97/30)  +  (C94-C93)*C98*(1+HLOOKUP(C97,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-C97)*(1-C97/30))","v":15301.923972068453},{"$f":"IF(D97=30,    (D94-D93)/D97,           (D94-D93)/D97 *(D97/30)  +  (D94-D93)*D98*(1+HLOOKUP(D97,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-D97)*(1-D97/30))","v":25357.474010856291},{"$f":"IF(E97=30,    (E94-E93)/E97,           (E94-E93)/E97 *(E97/30)  +  (E94-E93)*E98*(1+HLOOKUP(E97,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-E97)*(1-E97/30))","v":3856.0848409612499},{"$f":"IF(F97=30,    (F94-F93)/F97,           (F94-F93)/F97 *(F97/30)  +  (F94-F93)*F98*(1+HLOOKUP(F97,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-F97)*(1-F97/30))","v":20548.297905349064},{"$f":"IF(G97=30,    (G94-G93)/G97,           (G94-G93)/G97 *(G97/30)  +  (G94-G93)*G98*(1+HLOOKUP(G97,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-G97)*(1-G97/30))","v":13553.132660974916},{"$f":"IF(H97=30,    (H94-H93)/H97,           (H94-H93)/H97 *(H97/30)  +  (H94-H93)*H98*(1+HLOOKUP(H97,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-H97)*(1-H97/30))","v":101429.89604342516},{"$f":"IF(I97=30,    (I94-I93)/I97,           (I94-I93)/I97 *(I97/30)  +  (I94-I93)*I98*(1+HLOOKUP(I97,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-I97)*(1-I97/30))","v":17050.71528316199}]
[]
[null,"WKO"]
[null,"CAPEX bronnen subtotaal",{"$f":"IF(C13=\"zonder WKO\",0,(ROUND('2.4 Kenmerken'!C124*'2.4 Kenmerken'!C68,-4)))","v":990000},{"$f":"IF(D13=\"zonder WKO\",0,(ROUND('2.4 Kenmerken'!D124*'2.4 Kenmerken'!D68,-4)))","v":2010000},{"$f":"IF(E13=\"zonder WKO\",0,(ROUND('2.4 Kenmerken'!E124*'2.4 Kenmerken'!E68,-4)))","v":370000},{"$f":"IF(F13=\"zonder WKO\",0,(ROUND('2.4 Kenmerken'!F124*'2.4 Kenmerken'!F68,-4)))","v":0},{"$f":"IF(G13=\"zonder WKO\",0,(ROUND('2.4 Kenmerken'!G124*'2.4 Kenmerken'!G68,-4)))","v":870000},{"$f":"IF(H13=\"zonder WKO\",0,(ROUND('2.4 Kenmerken'!H124*'2.4 Kenmerken'!H68,-4)))","v":0},{"$f":"IF(I13=\"zonder WKO\",0,(ROUND('2.4 Kenmerken'!I124*'2.4 Kenmerken'!I68,-4)))","v":820000}]
[]
[null,"Algemene uitvoeringskosten incl. winst & risico",{"$f":"IF(C13=\"zonder WKO\",0,(ROUND((C103)*'2.4 Kenmerken'!C139,-4)))","v":150000},{"$f":"IF(D13=\"zonder WKO\",0,(ROUND((D103)*'2.4 Kenmerken'!D139,-4)))","v":300000},{"$f":"IF(E13=\"zonder WKO\",0,(ROUND((E103)*'2.4 Kenmerken'!E139,-4)))","v":60000},{"$f":"IF(F13=\"zonder WKO\",0,(ROUND((F103)*'2.4 Kenmerken'!F139,-4)))","v":0},{"$f":"IF(G13=\"zonder WKO\",0,(ROUND((G103)*'2.4 Kenmerken'!G139,-4)))","v":130000},{"$f":"IF(H13=\"zonder WKO\",0,(ROUND((H103)*'2.4 Kenmerken'!H139,-4)))","v":0},{"$f":"IF(I13=\"zonder WKO\",0,(ROUND((I103)*'2.4 Kenmerken'!I139,-4)))","v":120000}]
[null,"onvoorzien",{"$f":"IF(C13=\"zonder WKO\",0,(ROUND((C103+C105)*'2.4 Kenmerken'!C140,-4)))","v":110000},{"$f":"IF(D13=\"zonder WKO\",0,(ROUND((D103+D105)*'2.4 Kenmerken'!D140,-4)))","v":230000},{"$f":"IF(E13=\"zonder WKO\",0,(ROUND((E103+E105)*'2.4 Kenmerken'!E140,-4)))","v":40000},{"$f":"IF(F13=\"zonder WKO\",0,(ROUND((F103+F105)*'2.4 Kenmerken'!F140,-4)))","v":0},{"$f":"IF(G13=\"zonder WKO\",0,(ROUND((G103+G105)*'2.4 Kenmerken'!G140,-4)))","v":100000},{"$f":"IF(H13=\"zonder WKO\",0,(ROUND((H103+H105)*'2.4 Kenmerken'!H140,-4)))","v":0},{"$f":"IF(I13=\"zonder WKO\",0,(ROUND((I103+I105)*'2.4 Kenmerken'!I140,-4)))","v":90000}]
[null,"bijkomende kosten",{"$f":"IF(C13=\"zonder WKO\",0,(ROUND((C103+C105+C106)*SUM('2.4 Kenmerken'!C141:C145),-4)))","v":130000},{"$f":"IF(D13=\"zonder WKO\",0,(ROUND((D103+D105+D106)*SUM('2.4 Kenmerken'!D141:D145),-4)))","v":250000},{"$f":"IF(E13=\"zonder WKO\",0,(ROUND((E103+E105+E106)*SUM('2.4 Kenmerken'!E141:E145),-4)))","v":50000},{"$f":"IF(F13=\"zonder WKO\",0,(ROUND((F103+F105+F106)*SUM('2.4 Kenmerken'!F141:F145),-4)))","v":0},{"$f":"IF(G13=\"zonder WKO\",0,(ROUND((G103+G105+G106)*SUM('2.4 Kenmerken'!G141:G145),-4)))","v":110000},{"$f":"IF(H13=\"zonder WKO\",0,(ROUND((H103+H105+H106)*SUM('2.4 Kenmerken'!H141:H145),-4)))","v":0},{"$f":"IF(I13=\"zonder WKO\",0,(ROUND((I103+I105+I106)*SUM('2.4 Kenmerken'!I141:I145),-4)))","v":100000}]
[null,"financiering",{"$f":"IF(C13=\"zonder WKO\",0,(ROUND(SUM(C103:C107)*SUM('2.4 Kenmerken'!C146:C147),-4)))","v":30000},{"$f":"IF(D13=\"zonder WKO\",0,(ROUND(SUM(D103:D107)*SUM('2.4 Kenmerken'!D146:D147),-4)))","v":60000},{"$f":"IF(E13=\"zonder WKO\",0,(ROUND(SUM(E103:E107)*SUM('2.4 Kenmerken'!E146:E147),-4)))","v":10000},{"$f":"IF(F13=\"zonder WKO\",0,(ROUND(SUM(F103:F107)*SUM('2.4 Kenmerken'!F146:F147),-4)))","v":0},{"$f":"IF(G13=\"zonder WKO\",0,(ROUND(SUM(G103:G107)*SUM('2.4 Kenmerken'!G146:G147),-4)))","v":30000},{"$f":"IF(H13=\"zonder WKO\",0,(ROUND(SUM(H103:H107)*SUM('2.4 Kenmerken'!H146:H147),-4)))","v":0},{"$f":"IF(I13=\"zonder WKO\",0,(ROUND(SUM(I103:I107)*SUM('2.4 Kenmerken'!I146:I147),-4)))","v":20000}]
[null,"CAPEX WKO",{"$f":"ROUND((SUM(C103:C108)),-5)","v":1400000},{"$f":"ROUND((SUM(D103:D108)),-5)","v":2900000},500000,0,1200000,0,1200000]
[null,null,{"$f":"C109/('2.4 Kenmerken'!C8*1000)","v":280},{"$f":"D109/('2.4 Kenmerken'!D8*1000)","v":145},{"$f":"E109/('2.4 Kenmerken'!E8*1000)","v":500},{"$f":"F109/('2.4 Kenmerken'!F8*1000)","v":0},{"$f":"G109/('2.4 Kenmerken'!G8*1000)","v":240},{"$f":"H109/('2.4 Kenmerken'!H8*1000)","v":0},{"$f":"I109/('2.4 Kenmerken'!I8*1000)","v":528.73178998287369}]
[]
[null,{"$f":"B42","v":"Afschrijvingstermijn "},15,15,15,15,15,15,15]
[null,"Herinvestering",0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Herinvesteringskosten gedurende projectperiode",{"$f":"IF(C112<30,C109*C113,0)","v":140000},{"$f":"IF(D112<30,D109*D113,0)","v":290000},{"$f":"IF(E112<30,E109*E113,0)","v":50000},0,120000,0,120000]
[null,"Afschrijfkosten gemiddeld",{"$f":"IF(C112=30,    (C109-C108)/C112,           (C109-C108)/C112 *(C112/30)  +  (C109-C108)*C113*(1+HLOOKUP(C112,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-C112)*(1-C112/30))","v":52781.384535810161},{"$f":"IF(D112=30,    (D109-D108)/D112,           (D109-D108)/D112 *(D112/30)  +  (D109-D108)*D113*(1+HLOOKUP(D112,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-D112)*(1-D112/30))","v":109415.42487715391},{"$f":"IF(E112=30,    (E109-E108)/E112,           (E109-E108)/E112 *(E112/30)  +  (E109-E108)*E113*(1+HLOOKUP(E112,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-E112)*(1-E112/30))","v":18878.013447114583},{"$f":"IF(F112=30,    (F109-F108)/F112,           (F109-F108)/F112 *(F112/30)  +  (F109-F108)*F113*(1+HLOOKUP(F112,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-F112)*(1-F112/30))","v":0},{"$f":"IF(G112=30,    (G109-G108)/G112,           (G109-G108)/G112 *(G112/30)  +  (G109-G108)*G113*(1+HLOOKUP(G112,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-G112)*(1-G112/30))","v":45076.072924742984},{"$f":"IF(H112=30,    (H109-H108)/H112,           (H109-H108)/H112 *(H112/30)  +  (H109-H108)*H113*(1+HLOOKUP(H112,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-H112)*(1-H112/30))","v":0},{"$f":"IF(I112=30,    (I109-I108)/I112,           (I109-I108)/I112 *(I112/30)  +  (I109-I108)*I113*(1+HLOOKUP(I112,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-I112)*(1-I112/30))","v":45461.338505296342}]
[]
[null,"E-/gas-ketels in energiecentral"]
[null,"CAPEX E-/gas-ketel",{"$f":"'2.4 Kenmerken'!C125*'2.4 Kenmerken'!C104*1000","v":94088.151770515833},{"$f":"'2.4 Kenmerken'!D125*'2.4 Kenmerken'!D104*1000","v":714693.13979140215},{"$f":"'2.4 Kenmerken'!E125*'2.4 Kenmerken'!E104*1000","v":0},{"$f":"'2.4 Kenmerken'!F125*'2.4 Kenmerken'!F104*1000","v":94088.151770515993},{"$f":"'2.4 Kenmerken'!G125*'2.4 Kenmerken'!G104*1000","v":179760.60270179523},{"$f":"'2.4 Kenmerken'!H125*'2.4 Kenmerken'!H104*1000","v":290794.41013069561},{"$f":"'2.4 Kenmerken'!I125*'2.4 Kenmerken'!I104*1000","v":0}]
[null,"CAPEX bouwkundig",{"$f":"'2.4 Kenmerken'!C107*'2.4 Kenmerken'!C126","v":74126.862821477131},{"$f":"'2.4 Kenmerken'!D107*'2.4 Kenmerken'!D126","v":1022324.9075410847},{"$f":"'2.4 Kenmerken'!E107*'2.4 Kenmerken'!E126","v":-55000},{"$f":"'2.4 Kenmerken'!F107*'2.4 Kenmerken'!F126","v":74126.862821477494},{"$f":"'2.4 Kenmerken'!G107*'2.4 Kenmerken'!G126","v":275171.54767354613},{"$f":"'2.4 Kenmerken'!H107*'2.4 Kenmerken'!H126","v":89747.702287530337},{"$f":"'2.4 Kenmerken'!I107*'2.4 Kenmerken'!I126","v":0}]
[null,"CAPEX elektra aansluiting",{"$f":"ROUND((('2.4 Kenmerken'!C104/0.85)*'2.4 Kenmerken'!C127*1000),-4)","v":240000},{"$f":"ROUND((('2.4 Kenmerken'!D104/0.85)*'2.4 Kenmerken'!D127*1000),-4)","v":1850000},{"$f":"ROUND((('2.4 Kenmerken'!E104/0.85)*'2.4 Kenmerken'!E127*1000),-4)","v":0},{"$f":"ROUND((('2.4 Kenmerken'!F104/0.85)*'2.4 Kenmerken'!F127*1000),-4)","v":240000},{"$f":"ROUND((('2.4 Kenmerken'!G104/0.85)*'2.4 Kenmerken'!G127*1000),-4)","v":470000},{"$f":"ROUND((('2.4 Kenmerken'!H104/0.85)*'2.4 Kenmerken'!H127*1000),-4)","v":750000},{"$f":"ROUND((('2.4 Kenmerken'!I104/0.85)*'2.4 Kenmerken'!I127*1000),-4)","v":0}]
[null,"CAPEX overige elektra",{"$f":"'2.4 Kenmerken'!C107*'2.4 Kenmerken'!C128","v":47171.639977303625},{"$f":"'2.4 Kenmerken'!D107*'2.4 Kenmerken'!D128","v":650570.39570796303},{"$f":"'2.4 Kenmerken'!E107*'2.4 Kenmerken'!E128","v":-35000},{"$f":"'2.4 Kenmerken'!F107*'2.4 Kenmerken'!F128","v":47171.639977303865},{"$f":"'2.4 Kenmerken'!G107*'2.4 Kenmerken'!G128","v":175109.16670134754},{"$f":"'2.4 Kenmerken'!H107*'2.4 Kenmerken'!H128","v":57112.174182973853},{"$f":"'2.4 Kenmerken'!I107*'2.4 Kenmerken'!I128","v":0}]
[null,"CAPEX subtotaal",{"$f":"SUM(C118:C121)","v":455386.65456929657},{"$f":"SUM(D118:D121)","v":4237588.4430404501},-90000,455386.65456929733,1100041.3170766889,1187654.2866011998,0]
[]
[null,"Herinvesteringskosten na 15 jaar",{"$f":"ROUND((C122)*'2.4 Kenmerken'!C139,-4)","v":70000},{"$f":"ROUND((D122)*'2.4 Kenmerken'!D139,-4)","v":640000},{"$f":"ROUND((E122)*'2.4 Kenmerken'!E139,-4)","v":-10000},{"$f":"ROUND((F122)*'2.4 Kenmerken'!F139,-4)","v":70000},{"$f":"ROUND((G122)*'2.4 Kenmerken'!G139,-4)","v":170000},{"$f":"ROUND((H122)*'2.4 Kenmerken'!H139,-4)","v":180000},{"$f":"ROUND((I122)*'2.4 Kenmerken'!I139,-4)","v":0}]
[null,"onvoorzien",{"$f":"ROUND((C122+C124)*'2.4 Kenmerken'!C140,-4)","v":50000},{"$f":"ROUND((D122+D124)*'2.4 Kenmerken'!D140,-4)","v":490000},{"$f":"ROUND((E122+E124)*'2.4 Kenmerken'!E140,-4)","v":-10000},{"$f":"ROUND((F122+F124)*'2.4 Kenmerken'!F140,-4)","v":50000},{"$f":"ROUND((G122+G124)*'2.4 Kenmerken'!G140,-4)","v":130000},{"$f":"ROUND((H122+H124)*'2.4 Kenmerken'!H140,-4)","v":140000},{"$f":"ROUND((I122+I124)*'2.4 Kenmerken'!I140,-4)","v":0}]
[null,"bijkomende kosten",{"$f":"ROUND((C122+C124+C125)*SUM('2.4 Kenmerken'!C141:C145),-4)","v":60000},{"$f":"ROUND((D122+D124+D125)*SUM('2.4 Kenmerken'!D141:D145),-4)","v":540000},{"$f":"ROUND((E122+E124+E125)*SUM('2.4 Kenmerken'!E141:E145),-4)","v":-10000},{"$f":"ROUND((F122+F124+F125)*SUM('2.4 Kenmerken'!F141:F145),-4)","v":60000},{"$f":"ROUND((G122+G124+G125)*SUM('2.4 Kenmerken'!G141:G145),-4)","v":140000},{"$f":"ROUND((H122+H124+H125)*SUM('2.4 Kenmerken'!H141:H145),-4)","v":150000},{"$f":"ROUND((I122+I124+I125)*SUM('2.4 Kenmerken'!I141:I145),-4)","v":0}]
[null,"financiering",{"$f":"ROUND(SUM(C122:C126)*SUM('2.4 Kenmerken'!C146:C147),-4)","v":10000},{"$f":"ROUND(SUM(D122:D126)*SUM('2.4 Kenmerken'!D146:D147),-4)","v":130000},{"$f":"ROUND(SUM(E122:E126)*SUM('2.4 Kenmerken'!E146:E147),-4)","v":0},{"$f":"ROUND(SUM(F122:F126)*SUM('2.4 Kenmerken'!F146:F147),-4)","v":10000},{"$f":"ROUND(SUM(G122:G126)*SUM('2.4 Kenmerken'!G146:G147),-4)","v":30000},{"$f":"ROUND(SUM(H122:H126)*SUM('2.4 Kenmerken'!H146:H147),-4)","v":40000},{"$f":"ROUND(SUM(I122:I126)*SUM('2.4 Kenmerken'!I146:I147),-4)","v":0}]
[null,"CAPEX E-ketels",0,0,0,0,0,0,0]
[null,null,{"$f":"C128/('2.4 Kenmerken'!C8*1000)","v":0},{"$f":"D128/('2.4 Kenmerken'!D8*1000)","v":0},{"$f":"E128/('2.4 Kenmerken'!E8*1000)","v":0},{"$f":"F128/('2.4 Kenmerken'!F8*1000)","v":0},{"$f":"G128/('2.4 Kenmerken'!G8*1000)","v":0},{"$f":"H128/('2.4 Kenmerken'!H8*1000)","v":0},{"$f":"I128/('2.4 Kenmerken'!I8*1000)","v":0}]
[]
[null,"Afschrijvingstermijn ",15,15,15,15,15,15,15]
[null,"Herinvestering",0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Herinvesteringskosten gedurende projectperiode",{"$f":"IF(C131<30,C128*C132,0)","v":0},{"$f":"IF(D131<30,D128*D132,0)","v":0},0,0,0,0,0]
[null,"Afschrijfkosten gemiddeld",{"$f":"IF(C131=30,    (C128-C127)/C131,           (C128-C127)/C131 *(C131/30)  +  (C128-C127)*C132*(1+HLOOKUP(C131,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-C131)*(1-C131/30))","v":-696.8590638735119},{"$f":"IF(D131=30,    (D128-D127)/D131,           (D128-D127)/D131 *(D131/30)  +  (D128-D127)*D132*(1+HLOOKUP(D131,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-D131)*(1-D131/30))","v":-9059.1678303556546},{"$f":"IF(E131=30,    (E128-E127)/E131,           (E128-E127)/E131 *(E131/30)  +  (E128-E127)*E132*(1+HLOOKUP(E131,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-E131)*(1-E131/30))","v":0},{"$f":"IF(F131=30,    (F128-F127)/F131,           (F128-F127)/F131 *(F131/30)  +  (F128-F127)*F132*(1+HLOOKUP(F131,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-F131)*(1-F131/30))","v":-696.8590638735119},{"$f":"IF(G131=30,    (G128-G127)/G131,           (G128-G127)/G131 *(G131/30)  +  (G128-G127)*G132*(1+HLOOKUP(G131,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-G131)*(1-G131/30))","v":-2090.5771916205358},{"$f":"IF(H131=30,    (H128-H127)/H131,           (H128-H127)/H131 *(H131/30)  +  (H128-H127)*H132*(1+HLOOKUP(H131,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-H131)*(1-H131/30))","v":-2787.4362554940476},{"$f":"IF(I131=30,    (I128-I127)/I131,           (I128-I127)/I131 *(I131/30)  +  (I128-I127)*I132*(1+HLOOKUP(I131,  '2.6 Business case'!$F$6:$AI$7,2,FALSE))/(30-I131)*(1-I131/30))","v":0}]
[]
[null,"TOTAAL"]
[null,"met financiering ",{"$f":"ROUND((C39+C79+C109+C128+C94+C59),-5)","v":6400000},{"$f":"ROUND((D39+D79+D109+D128+D94+D59),-5)","v":12200000},2400000,5400000,4200000,20600000,{"$f":"ROUND((I39+I79+I109+I128+I94+I59),-5)","v":2500000}]
[null,null,{"$f":"ROUND((C137/('2.4 Kenmerken'!C32*1000)),-2)","v":200},{"$f":"ROUND((D137/('2.4 Kenmerken'!D32*1000)),-2)","v":100},{"$f":"ROUND((E137/('2.4 Kenmerken'!E32*1000)),-2)","v":300},{"$f":"ROUND((F137/('2.4 Kenmerken'!F32*1000)),-2)","v":100},{"$f":"ROUND((G137/('2.4 Kenmerken'!G32*1000)),-2)","v":100},{"$f":"ROUND((H137/('2.4 Kenmerken'!H32*1000)),-2)","v":100},{"$f":"ROUND((I137/('2.4 Kenmerken'!I32*1000)),-2)","v":200}]
[null,"Zonder financiering Rente CAPEX",{"$f":"C137-(C108 + C78 + C38 + C93 + C58) * ('2.4 Kenmerken'!C147 / SUM('2.4 Kenmerken'!C146:C147))","v":6272727.2727272725},{"$f":"D137-(D108 + D78 + D38 + D93 + D58) * ('2.4 Kenmerken'!D147 / SUM('2.4 Kenmerken'!D146:D147))","v":11954545.454545455},{"$f":"E137-(E108 + E78 + E38 + E93 + E58) * ('2.4 Kenmerken'!E147 / SUM('2.4 Kenmerken'!E146:E147))","v":2362000},{"$f":"F137-(F108 + F78 + F38 + F93 + F58) * ('2.4 Kenmerken'!F147 / SUM('2.4 Kenmerken'!F146:F147))","v":5300000},{"$f":"G137-(G108 + G78 + G38 + G93 + G58) * ('2.4 Kenmerken'!G147 / SUM('2.4 Kenmerken'!G146:G147))","v":4109090.9090909092},{"$f":"H137-(H108 + H78 + H38 + H93 + H58) * ('2.4 Kenmerken'!H147 / SUM('2.4 Kenmerken'!H146:H147))","v":20200000},{"$f":"I137-(I108 + I78 + I38 + I93 + I58) * ('2.4 Kenmerken'!I147 / SUM('2.4 Kenmerken'!I146:I147))","v":2454545.4545454546}]
[null,null,{"$f":"ROUND((C139/('2.4 Kenmerken'!C32*1000)),-2)","v":200},{"$f":"ROUND((D139/('2.4 Kenmerken'!D32*1000)),-2)","v":100},{"$f":"ROUND((E139/('2.4 Kenmerken'!E32*1000)),-2)","v":300},{"$f":"ROUND((F139/('2.4 Kenmerken'!F32*1000)),-2)","v":100},{"$f":"ROUND((G139/('2.4 Kenmerken'!G32*1000)),-2)","v":100},{"$f":"ROUND((H139/('2.4 Kenmerken'!H32*1000)),-2)","v":100},{"$f":"ROUND((I139/('2.4 Kenmerken'!I32*1000)),-2)","v":200}]
[]
[null,"Totale afschrijfkosten per jaar",{"$f":"C115+C100+C85+C65+C45","v":314677.28833712608},{"$f":"D115+D100+D85+D65+D45","v":603504.35479683452},{"$f":"E115+E100+E85+E65+E45","v":117307.68763379331},277142.27773459652,194926.19550034162,1124576.2472197027,94441.999482792948]
[null,"Herinvesteringskosten na 15 jaar incl.financiering Rente CAPEX",{"$f":"IF(C131=15,C133,0)+IF(C112=15,C114,0)+IF(C97=15,C99,0)+IF(C82=15,C84,0)+IF(C62=15,C64,0)+IF(C42=15,C44,0)","v":2112000},{"$f":"IF(D131=15,D133,0)+IF(D112=15,D114,0)+IF(D97=15,D99,0)+IF(D82=15,D84,0)+IF(D62=15,D64,0)+IF(D42=15,D44,0)","v":4058000},768000,1996000,1134000,8924000,250000]
[null,"Herinvesteringskosten na 20 jaar",{"$f":"IF(C131=20,C133,0)+IF(C112=20,C114,0)+IF(C97=20,C99,0)+IF(C82=20,C84,0)+IF(C62=20,C64,0)+IF(C42=20,C44,0)","v":0},0,0,0,0,0,0]
[]
[null,"OPEX","Basis berekening",2,3,4,5,6,7]
[]
[null,"Leidingtrace aquathermie"]
[null,"Vastrecht kosten elektra",{"$f":"'2.4 Kenmerken'!C85*'2.4 Kenmerken'!C129","v":661.08684162806674},{"$f":"'2.4 Kenmerken'!D85*'2.4 Kenmerken'!D129","v":854.17237203169293},{"$f":"'2.4 Kenmerken'!E85*'2.4 Kenmerken'!E129","v":85.59251150073753},{"$f":"'2.4 Kenmerken'!F85*'2.4 Kenmerken'!F129","v":1404.5595295044268},{"$f":"'2.4 Kenmerken'!G85*'2.4 Kenmerken'!G129","v":592.75574239618925},{"$f":"'2.4 Kenmerken'!H85*'2.4 Kenmerken'!H129","v":3290.9051147793875},{"$f":"'2.4 Kenmerken'!I85*'2.4 Kenmerken'!I129","v":639.88601210198237}]
[null,"Variabele kosten elektra",{"$f":"'2.4 Kenmerken'!C34/0.0036/'2.4 Kenmerken'!C86*(('2.4 Kenmerken'!C44-1)/'2.4 Kenmerken'!C44)*'2.4 Kenmerken'!C134","v":8920.8873864240159},{"$f":"'2.4 Kenmerken'!D34/0.0036/'2.4 Kenmerken'!D86*(('2.4 Kenmerken'!D44-1)/'2.4 Kenmerken'!D44)*'2.4 Kenmerken'!D134","v":57800.366705345798},{"$f":"'2.4 Kenmerken'!E34/0.0036/'2.4 Kenmerken'!E86*(('2.4 Kenmerken'!E44-1)/'2.4 Kenmerken'!E44)*'2.4 Kenmerken'!E134","v":1009.0868163770781},{"$f":"'2.4 Kenmerken'!F34/0.0036/'2.4 Kenmerken'!F86*(('2.4 Kenmerken'!F44-1)/'2.4 Kenmerken'!F44)*'2.4 Kenmerken'!F134","v":27158.157623313025},{"$f":"'2.4 Kenmerken'!G34/0.0036/'2.4 Kenmerken'!G86*(('2.4 Kenmerken'!G44-1)/'2.4 Kenmerken'!G44)*'2.4 Kenmerken'!G134","v":4389.3331259901097},{"$f":"'2.4 Kenmerken'!H34/0.0036/'2.4 Kenmerken'!H86*(('2.4 Kenmerken'!H44-1)/'2.4 Kenmerken'!H44)*'2.4 Kenmerken'!H134","v":145132.48877776109},{"$f":"'2.4 Kenmerken'!I34/0.0036/'2.4 Kenmerken'!I86*(('2.4 Kenmerken'!I44-1)/'2.4 Kenmerken'!I44)*'2.4 Kenmerken'!I134","v":1.3990044174125256}]
[null,"energiekosten pompenenergie (GKW)",{"$f":"C149 + C150","v":9581.9742280520823},{"$f":"ROUND(('2.4 Kenmerken'!D85*'2.4 Kenmerken'!D10*('2.4 Kenmerken'!D130+'2.4 Kenmerken'!D132+'2.4 Kenmerken'!D133)/1000)+'2.4 Kenmerken'!D85*'2.4 Kenmerken'!D129,-3)","v":29000},{"$f":"ROUND(('2.4 Kenmerken'!E85*'2.4 Kenmerken'!E10*('2.4 Kenmerken'!E130+'2.4 Kenmerken'!E132+'2.4 Kenmerken'!E133)/1000)+'2.4 Kenmerken'!E85*'2.4 Kenmerken'!E129,-3)","v":1000},{"$f":"ROUND(('2.4 Kenmerken'!F85*'2.4 Kenmerken'!F10*('2.4 Kenmerken'!F130+'2.4 Kenmerken'!F132+'2.4 Kenmerken'!F133)/1000)+'2.4 Kenmerken'!F85*'2.4 Kenmerken'!F129,-3)","v":21000},{"$f":"ROUND(('2.4 Kenmerken'!G85*'2.4 Kenmerken'!G10*('2.4 Kenmerken'!G130+'2.4 Kenmerken'!G132+'2.4 Kenmerken'!G133)/1000)+'2.4 Kenmerken'!G85*'2.4 Kenmerken'!G129,-3)","v":7000},{"$f":"ROUND(('2.4 Kenmerken'!H85*'2.4 Kenmerken'!H10*('2.4 Kenmerken'!H130+'2.4 Kenmerken'!H132+'2.4 Kenmerken'!H133)/1000)+'2.4 Kenmerken'!H85*'2.4 Kenmerken'!H129,-3)","v":82000},{"$f":"ROUND(('2.4 Kenmerken'!I85*'2.4 Kenmerken'!I10*('2.4 Kenmerken'!I130+'2.4 Kenmerken'!I132+'2.4 Kenmerken'!I133)/1000)+'2.4 Kenmerken'!I85*'2.4 Kenmerken'!I129,-3)","v":4000}]
[null,"onderhoud & beheer",{"$f":"ROUND(SUM(C34:C35)*SUM('2.4 Kenmerken'!$C$153:$C$155)+C39*'2.4 Kenmerken'!$C$156,-3)","v":8000},{"$f":"ROUND(SUM(D34:D35)*SUM('2.4 Kenmerken'!$C$153:$C$155)+D39*'2.4 Kenmerken'!$C$156,-3)","v":14000},{"$f":"ROUND(SUM(E34:E35)*SUM('2.4 Kenmerken'!$C$153:$C$155)+E39*'2.4 Kenmerken'!$C$156,-3)","v":3000},{"$f":"ROUND(SUM(F34:F35)*SUM('2.4 Kenmerken'!$C$153:$C$155)+F39*'2.4 Kenmerken'!$C$156,-3)","v":20000},{"$f":"ROUND(SUM(G34:G35)*SUM('2.4 Kenmerken'!$C$153:$C$155)+G39*'2.4 Kenmerken'!$C$156,-3)","v":8000},{"$f":"ROUND(SUM(H34:H35)*SUM('2.4 Kenmerken'!$C$153:$C$155)+H39*'2.4 Kenmerken'!$C$156,-3)","v":28000},{"$f":"ROUND(SUM(I34:I35)*SUM('2.4 Kenmerken'!$C$153:$C$155)+I39*'2.4 Kenmerken'!$C$156,-3)","v":8000}]
[null,"financiering",{"$f":"ROUND(C39*'2.4 Kenmerken'!$C$147,-3)","v":8000},{"$f":"ROUND(D39*'2.4 Kenmerken'!$C$147,-3)","v":14000},{"$f":"ROUND(E39*'2.4 Kenmerken'!$C$147,-3)","v":4000},{"$f":"ROUND(F39*'2.4 Kenmerken'!$C$147,-3)","v":22000},{"$f":"ROUND(G39*'2.4 Kenmerken'!$C$147,-3)","v":8000},{"$f":"ROUND(H39*'2.4 Kenmerken'!$C$147,-3)","v":26000},{"$f":"ROUND(I39*'2.4 Kenmerken'!$C$147,-3)","v":8000}]
[null,"OPEX Leidingtrace aquathermie",{"$f":"ROUND((SUM(C151:C153)),-4)","v":30000},60000,10000,60000,20000,140000,20000]
[null,null,{"$f":"C154/('2.4 Kenmerken'!C8*1000)","v":6},{"$f":"D154/('2.4 Kenmerken'!D8*1000)","v":3},{"$f":"E154/('2.4 Kenmerken'!E8*1000)","v":10},{"$f":"F154/('2.4 Kenmerken'!F8*1000)","v":12},{"$f":"G154/('2.4 Kenmerken'!G8*1000)","v":4},{"$f":"H154/('2.4 Kenmerken'!H8*1000)","v":7},{"$f":"I154/('2.4 Kenmerken'!I8*1000)","v":8.8121964997145614}]
[]
[null,"Leidingtrace WKO"]
[null,"Vastrecht kosten elektra",{"$f":"'2.4 Kenmerken'!C99*'2.4 Kenmerken'!C129","v":708.44011356583007},{"$f":"'2.4 Kenmerken'!D99*'2.4 Kenmerken'!D129","v":945.08548431579743},{"$f":"'2.4 Kenmerken'!E99*'2.4 Kenmerken'!E129","v":145.20565400979712},{"$f":"'2.4 Kenmerken'!F99*'2.4 Kenmerken'!F129","v":0},{"$f":"'2.4 Kenmerken'!G99*'2.4 Kenmerken'!G129","v":590.3063385019899},{"$f":"'2.4 Kenmerken'!H99*'2.4 Kenmerken'!H129","v":0},{"$f":"'2.4 Kenmerken'!I99*'2.4 Kenmerken'!I129","v":639.88601210198237}]
[null,"Variabele kosten elektra",{"$f":"'2.4 Kenmerken'!C35/0.0036/'2.4 Kenmerken'!C100*(('2.4 Kenmerken'!C44-1)/'2.4 Kenmerken'!C44)*'2.4 Kenmerken'!C134","v":18746.485692326078},{"$f":"'2.4 Kenmerken'!D35/0.0036/'2.4 Kenmerken'!D100*(('2.4 Kenmerken'!D44-1)/'2.4 Kenmerken'!D44)*'2.4 Kenmerken'!D134","v":38882.711101138186},{"$f":"'2.4 Kenmerken'!E35/0.0036/'2.4 Kenmerken'!E100*(('2.4 Kenmerken'!E44-1)/'2.4 Kenmerken'!E44)*'2.4 Kenmerken'!E134","v":4627.0750682177322},{"$f":"'2.4 Kenmerken'!F35/0.0036/'2.4 Kenmerken'!F100*(('2.4 Kenmerken'!F44-1)/'2.4 Kenmerken'!F44)*'2.4 Kenmerken'!F134","v":0},{"$f":"'2.4 Kenmerken'!G35/0.0036/'2.4 Kenmerken'!G100*(('2.4 Kenmerken'!G44-1)/'2.4 Kenmerken'!G44)*'2.4 Kenmerken'!G134","v":16980.201976443317},{"$f":"'2.4 Kenmerken'!H35/0.0036/'2.4 Kenmerken'!H100*(('2.4 Kenmerken'!H44-1)/'2.4 Kenmerken'!H44)*'2.4 Kenmerken'!H134","v":0},{"$f":"'2.4 Kenmerken'!I35/0.0036/'2.4 Kenmerken'!I100*(('2.4 Kenmerken'!I44-1)/'2.4 Kenmerken'!I44)*'2.4 Kenmerken'!I134","v":12842.609010488053}]
[null,"energiekosten pompenenergie (WKO)",{"$f":"'2.4 Kenmerken'!C99/'2.4 Kenmerken'!C100*(('2.4 Kenmerken'!C44-1)/'2.4 Kenmerken'!C44)*'2.4 Kenmerken'!C129       +     '2.4 Kenmerken'!C35/0.0036/'2.4 Kenmerken'!C86*(('2.4 Kenmerken'!C44-1)/'2.4 Kenmerken'!C44)*'2.4 Kenmerken'!C134","v":18755.230207935561},{"$f":"'2.4 Kenmerken'!D99/'2.4 Kenmerken'!D100*(('2.4 Kenmerken'!D44-1)/'2.4 Kenmerken'!D44)*'2.4 Kenmerken'!D129       +     '2.4 Kenmerken'!D35/0.0036/'2.4 Kenmerken'!D86*(('2.4 Kenmerken'!D44-1)/'2.4 Kenmerken'!D44)*'2.4 Kenmerken'!D134","v":38896.18209939971},{"$f":"'2.4 Kenmerken'!E99/'2.4 Kenmerken'!E100*(('2.4 Kenmerken'!E44-1)/'2.4 Kenmerken'!E44)*'2.4 Kenmerken'!E129       +     '2.4 Kenmerken'!E35/0.0036/'2.4 Kenmerken'!E86*(('2.4 Kenmerken'!E44-1)/'2.4 Kenmerken'!E44)*'2.4 Kenmerken'!E134","v":4628.8673906508629},{"$f":"'2.4 Kenmerken'!F99/'2.4 Kenmerken'!F100*(('2.4 Kenmerken'!F44-1)/'2.4 Kenmerken'!F44)*'2.4 Kenmerken'!F129       +     '2.4 Kenmerken'!F35/0.0036/'2.4 Kenmerken'!F86*(('2.4 Kenmerken'!F44-1)/'2.4 Kenmerken'!F44)*'2.4 Kenmerken'!F134","v":0},{"$f":"'2.4 Kenmerken'!G99/'2.4 Kenmerken'!G100*(('2.4 Kenmerken'!G44-1)/'2.4 Kenmerken'!G44)*'2.4 Kenmerken'!G129       +     '2.4 Kenmerken'!G35/0.0036/'2.4 Kenmerken'!G86*(('2.4 Kenmerken'!G44-1)/'2.4 Kenmerken'!G44)*'2.4 Kenmerken'!G134","v":16987.488326965489},{"$f":"'2.4 Kenmerken'!H99/'2.4 Kenmerken'!H100*(('2.4 Kenmerken'!H44-1)/'2.4 Kenmerken'!H44)*'2.4 Kenmerken'!H129       +     '2.4 Kenmerken'!H35/0.0036/'2.4 Kenmerken'!H86*(('2.4 Kenmerken'!H44-1)/'2.4 Kenmerken'!H44)*'2.4 Kenmerken'!H134","v":0},{"$f":"'2.4 Kenmerken'!I99/'2.4 Kenmerken'!I100*(('2.4 Kenmerken'!I44-1)/'2.4 Kenmerken'!I44)*'2.4 Kenmerken'!I129       +     '2.4 Kenmerken'!I35/0.0036/'2.4 Kenmerken'!I86*(('2.4 Kenmerken'!I44-1)/'2.4 Kenmerken'!I44)*'2.4 Kenmerken'!I134","v":12851.334728834898}]
[null,"onderhoud & beheer",{"$f":"ROUND(SUM(C54:C55)*SUM('2.4 Kenmerken'!$C$153:$C$155)+C59*'2.4 Kenmerken'!$C$156,-3)","v":8000},{"$f":"ROUND(SUM(D54:D55)*SUM('2.4 Kenmerken'!$C$153:$C$155)+D59*'2.4 Kenmerken'!$C$156,-3)","v":14000},{"$f":"ROUND(SUM(E54:E55)*SUM('2.4 Kenmerken'!$C$153:$C$155)+E59*'2.4 Kenmerken'!$C$156,-3)","v":3000},{"$f":"ROUND(SUM(F54:F55)*SUM('2.4 Kenmerken'!$C$153:$C$155)+F59*'2.4 Kenmerken'!$C$156,-3)","v":0},{"$f":"ROUND(SUM(G54:G55)*SUM('2.4 Kenmerken'!$C$153:$C$155)+G59*'2.4 Kenmerken'!$C$156,-3)","v":8000},{"$f":"ROUND(SUM(H54:H55)*SUM('2.4 Kenmerken'!$C$153:$C$155)+H59*'2.4 Kenmerken'!$C$156,-3)","v":0},{"$f":"ROUND(SUM(I54:I55)*SUM('2.4 Kenmerken'!$C$153:$C$155)+I59*'2.4 Kenmerken'!$C$156,-3)","v":8000}]
[null,"financiering",{"$f":"ROUND(C59*'2.4 Kenmerken'!$C$147,-3)","v":8000},{"$f":"ROUND(D59*'2.4 Kenmerken'!$C$147,-3)","v":14000},{"$f":"ROUND(E59*'2.4 Kenmerken'!$C$147,-3)","v":4000},{"$f":"ROUND(F59*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(G59*'2.4 Kenmerken'!$C$147,-3)","v":8000},{"$f":"ROUND(H59*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(I59*'2.4 Kenmerken'!$C$147,-3)","v":8000}]
[null,"OPEX Leidingtrace TEO",{"$f":"ROUND((SUM(C160:C162)),-4)","v":30000},70000,10000,0,30000,0,30000]
[null,null,{"$f":"C163/('2.4 Kenmerken'!C8*1000)","v":6},{"$f":"D163/('2.4 Kenmerken'!D8*1000)","v":3.5},{"$f":"E163/('2.4 Kenmerken'!E8*1000)","v":10},{"$f":"F163/('2.4 Kenmerken'!F8*1000)","v":0},{"$f":"G163/('2.4 Kenmerken'!G8*1000)","v":6},{"$f":"H163/('2.4 Kenmerken'!H8*1000)","v":0},{"$f":"I163/('2.4 Kenmerken'!I8*1000)","v":13.218294749571841}]
[]
[null,"WP-centrale"]
[null,"Vastrecht kosten elektra",{"$f":"ROUND((('2.4 Kenmerken'!C48)*'2.4 Kenmerken'!C129),-4)","v":30000},{"$f":"ROUND((('2.4 Kenmerken'!D48)*'2.4 Kenmerken'!D129),-4)","v":90000},{"$f":"ROUND((('2.4 Kenmerken'!E48)*'2.4 Kenmerken'!E129),-4)","v":0},{"$f":"ROUND((('2.4 Kenmerken'!F48)*'2.4 Kenmerken'!F129),-4)","v":30000},{"$f":"ROUND((('2.4 Kenmerken'!G48)*'2.4 Kenmerken'!G129),-4)","v":60000},{"$f":"ROUND((('2.4 Kenmerken'!H48)*'2.4 Kenmerken'!H129),-4)","v":40000},{"$f":"ROUND((('2.4 Kenmerken'!I48)*'2.4 Kenmerken'!I129),-4)","v":0}]
[null,"Variabele kosten elektra",{"$f":"ROUND(('2.4 Kenmerken'!C47*'2.4 Kenmerken'!C135),-4)","v":720000},{"$f":"ROUND(('2.4 Kenmerken'!D47*'2.4 Kenmerken'!D135),-4)","v":1470000},{"$f":"ROUND(('2.4 Kenmerken'!E47*'2.4 Kenmerken'!E135),-4)","v":150000},{"$f":"ROUND(('2.4 Kenmerken'!F47*'2.4 Kenmerken'!F135),-4)","v":710000},{"$f":"ROUND(('2.4 Kenmerken'!G47*'2.4 Kenmerken'!G135),-4)","v":560000},{"$f":"ROUND(('2.4 Kenmerken'!H47*'2.4 Kenmerken'!H135),-4)","v":2200000},{"$f":"ROUND(('2.4 Kenmerken'!I47*'2.4 Kenmerken'!I135),-4)","v":0}]
[null,"Elektrakosten",{"$f":"C167+C168","v":750000},1560000,150000,740000,620000,2240000,0]
[null,"onderhoud & beheer",{"$f":"ROUND((C73+C75)*SUM('2.4 Kenmerken'!$C$153:$C$155)+C79*'2.4 Kenmerken'!$C$156,-3)","v":101000},{"$f":"ROUND((D73+D75)*SUM('2.4 Kenmerken'!$C$153:$C$155)+D79*'2.4 Kenmerken'!$C$156,-3)","v":191000},{"$f":"ROUND((E73+E75)*SUM('2.4 Kenmerken'!$C$153:$C$155)+E79*'2.4 Kenmerken'!$C$156,-3)","v":37000},{"$f":"ROUND((F73+F75)*SUM('2.4 Kenmerken'!$C$153:$C$155)+F79*'2.4 Kenmerken'!$C$156,-3)","v":101000},{"$f":"ROUND((G73+G75)*SUM('2.4 Kenmerken'!$C$153:$C$155)+G79*'2.4 Kenmerken'!$C$156,-3)","v":49000},{"$f":"ROUND((H73+H75)*SUM('2.4 Kenmerken'!$C$153:$C$155)+H79*'2.4 Kenmerken'!$C$156,-3)","v":445000},{"$f":"ROUND((I73+I75)*SUM('2.4 Kenmerken'!$C$153:$C$155)+I79*'2.4 Kenmerken'!$C$156,-3)","v":4000}]
[null,"financiering",{"$f":"ROUND(C79*'2.4 Kenmerken'!$C$147,-3)","v":76000},{"$f":"ROUND(D79*'2.4 Kenmerken'!$C$147,-3)","v":146000},{"$f":"ROUND(E79*'2.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND(F79*'2.4 Kenmerken'!$C$147,-3)","v":76000},{"$f":"ROUND(G79*'2.4 Kenmerken'!$C$147,-3)","v":38000},{"$f":"ROUND(H79*'2.4 Kenmerken'!$C$147,-3)","v":338000},{"$f":"ROUND(I79*'2.4 Kenmerken'!$C$147,-3)","v":2000}]
[null,"OPEX WP-centrale",{"$f":"ROUND((SUM(C169:C171)),-4)","v":930000},{"$f":"ROUND((SUM(D169:D171)),-4)","v":1900000},220000,920000,710000,3020000,10000]
[null,null,{"$f":"C172/('2.4 Kenmerken'!C8*1000)","v":186},{"$f":"D172/('2.4 Kenmerken'!D8*1000)","v":95},{"$f":"E172/('2.4 Kenmerken'!E8*1000)","v":220},{"$f":"F172/('2.4 Kenmerken'!F8*1000)","v":184},{"$f":"G172/('2.4 Kenmerken'!G8*1000)","v":142},{"$f":"H172/('2.4 Kenmerken'!H8*1000)","v":151},{"$f":"I172/('2.4 Kenmerken'!I8*1000)","v":4.4060982498572807}]
[]
[null,"Aquathermie"]
[null,"Vastrecht prijs per jaar",{"$f":"('2.4 Kenmerken'!C52/'2.4 Kenmerken'!C58)*1000*'2.4 Kenmerken'!C129","v":2503.2890171340773},{"$f":"('2.4 Kenmerken'!D52/'2.4 Kenmerken'!D58)*1000*'2.4 Kenmerken'!D129","v":3234.4318219682427},{"$f":"('2.4 Kenmerken'!E52/'2.4 Kenmerken'!E58)*1000*'2.4 Kenmerken'!E129","v":533.56370805654581},{"$f":"('2.4 Kenmerken'!F52/'2.4 Kenmerken'!F58)*1000*'2.4 Kenmerken'!F129","v":2116.9198650425569},{"$f":"('2.4 Kenmerken'!G52/'2.4 Kenmerken'!G58)*1000*'2.4 Kenmerken'!G129","v":2244.5446594115656},{"$f":"('2.4 Kenmerken'!H52/'2.4 Kenmerken'!H58)*1000*'2.4 Kenmerken'!H129","v":6671.8269422719695},{"$f":"('2.4 Kenmerken'!I52/'2.4 Kenmerken'!I58)*1000*'2.4 Kenmerken'!I129","v":2423.0093921818111}]
[null,"Variabele kosten elektra",{"$f":"ROUND(('2.4 Kenmerken'!C59*'2.4 Kenmerken'!C135),-2)","v":60900},{"$f":"ROUND(('2.4 Kenmerken'!D59*'2.4 Kenmerken'!D135),-2)","v":212700},{"$f":"ROUND(('2.4 Kenmerken'!E59*'2.4 Kenmerken'!E135),-2)","v":12400},{"$f":"ROUND(('2.4 Kenmerken'!F59*'2.4 Kenmerken'!F135),-2)","v":59700},{"$f":"ROUND(('2.4 Kenmerken'!G59*'2.4 Kenmerken'!G135),-2)","v":47000},{"$f":"ROUND(('2.4 Kenmerken'!H59*'2.4 Kenmerken'!H135),-2)","v":319300},{"$f":"ROUND(('2.4 Kenmerken'!I59*'2.4 Kenmerken'!I135),-2)","v":28300}]
[null,"Elektrakosten aquathermie",{"$f":"C176+C177","v":63403.289017134077},215934.43182196823,12933.563708056547,61816.919865042553,49244.544659411564,325971.82694227196,30723.009392181812]
[null,"onderhoud & beheer",{"$f":"ROUND((C88+C90)*SUM('2.4 Kenmerken'!$C$153:$C$155)+C94*'2.4 Kenmerken'!$C$156,-3)","v":9000},{"$f":"ROUND((D88+D90)*SUM('2.4 Kenmerken'!$C$153:$C$155)+D94*'2.4 Kenmerken'!$C$156,-3)","v":16000},{"$f":"ROUND((E88+E90)*SUM('2.4 Kenmerken'!$C$153:$C$155)+E94*'2.4 Kenmerken'!$C$156,-3)","v":2000},{"$f":"ROUND((F88+F90)*SUM('2.4 Kenmerken'!$C$153:$C$155)+F94*'2.4 Kenmerken'!$C$156,-3)","v":13000},{"$f":"ROUND((G88+G90)*SUM('2.4 Kenmerken'!$C$153:$C$155)+G94*'2.4 Kenmerken'!$C$156,-3)","v":8000},{"$f":"ROUND((H88+H90)*SUM('2.4 Kenmerken'!$C$153:$C$155)+H94*'2.4 Kenmerken'!$C$156,-3)","v":62000},{"$f":"ROUND((I88+I90)*SUM('2.4 Kenmerken'!$C$153:$C$155)+I94*'2.4 Kenmerken'!$C$156,-3)","v":10000}]
[null,"financiering",{"$f":"ROUND(C94*'2.4 Kenmerken'!$C$147,-3)","v":7000},{"$f":"ROUND(D94*'2.4 Kenmerken'!$C$147,-3)","v":12000},{"$f":"ROUND(E94*'2.4 Kenmerken'!$C$147,-3)","v":2000},{"$f":"ROUND(F94*'2.4 Kenmerken'!$C$147,-3)","v":10000},{"$f":"ROUND(G94*'2.4 Kenmerken'!$C$147,-3)","v":6000},{"$f":"ROUND(H94*'2.4 Kenmerken'!$C$147,-3)","v":47000},{"$f":"ROUND(I94*'2.4 Kenmerken'!$C$147,-3)","v":8000}]
[null,"OPEX aquathermie",{"$f":"ROUND((C178+C179+C180),-4)","v":80000},240000,20000,80000,60000,430000,50000]
[null,null,{"$f":"C181/('2.4 Kenmerken'!C8*1000)","v":16},{"$f":"D181/('2.4 Kenmerken'!D8*1000)","v":12},{"$f":"E181/('2.4 Kenmerken'!E8*1000)","v":20},{"$f":"F181/('2.4 Kenmerken'!F8*1000)","v":16},{"$f":"G181/('2.4 Kenmerken'!G8*1000)","v":12},{"$f":"H181/('2.4 Kenmerken'!H8*1000)","v":21.5},{"$f":"I181/('2.4 Kenmerken'!I8*1000)","v":22.030491249286403}]
[]
[null,"WKO"]
[null,"Vastrecht prijs per jaar",{"$f":"IF(C13=\"zonder WKO\",0,(('2.4 Kenmerken'!C65/'2.4 Kenmerken'!C73)*1000*'2.4 Kenmerken'!C129))","v":3129.1112714175961},{"$f":"IF(D13=\"zonder WKO\",0,(('2.4 Kenmerken'!D65/'2.4 Kenmerken'!D73)*1000*'2.4 Kenmerken'!D129))","v":4043.0397774603039},{"$f":"IF(E13=\"zonder WKO\",0,(('2.4 Kenmerken'!E65/'2.4 Kenmerken'!E73)*1000*'2.4 Kenmerken'!E129))","v":666.95463507068212},{"$f":"IF(F13=\"zonder WKO\",0,(('2.4 Kenmerken'!F65/'2.4 Kenmerken'!F73)*1000*'2.4 Kenmerken'!F129))","v":0},{"$f":"IF(G13=\"zonder WKO\",0,(('2.4 Kenmerken'!G65/'2.4 Kenmerken'!G73)*1000*'2.4 Kenmerken'!G129))","v":2805.680824264457},{"$f":"IF(H13=\"zonder WKO\",0,(('2.4 Kenmerken'!H65/'2.4 Kenmerken'!H73)*1000*'2.4 Kenmerken'!H129))","v":0},{"$f":"IF(I13=\"zonder WKO\",0,(('2.4 Kenmerken'!I65/'2.4 Kenmerken'!I73)*1000*'2.4 Kenmerken'!I129))","v":3028.7617402272635}]
[null,"Variabele kosten elektra",{"$f":"IF(C13=\"zonder WKO\",0,(ROUND(('2.4 Kenmerken'!C74*'2.4 Kenmerken'!C135),-2)))","v":76100},{"$f":"IF(D13=\"zonder WKO\",0,(ROUND(('2.4 Kenmerken'!D74*'2.4 Kenmerken'!D135),-2)))","v":265900},{"$f":"IF(E13=\"zonder WKO\",0,(ROUND(('2.4 Kenmerken'!E74*'2.4 Kenmerken'!E135),-2)))","v":15500},{"$f":"IF(F13=\"zonder WKO\",0,(ROUND(('2.4 Kenmerken'!F74*'2.4 Kenmerken'!F135),-2)))","v":0},{"$f":"IF(G13=\"zonder WKO\",0,(ROUND(('2.4 Kenmerken'!G74*'2.4 Kenmerken'!G135),-2)))","v":58800},{"$f":"IF(H13=\"zonder WKO\",0,(ROUND(('2.4 Kenmerken'!H74*'2.4 Kenmerken'!H135),-2)))","v":0},{"$f":"IF(I13=\"zonder WKO\",0,(ROUND(('2.4 Kenmerken'!I74*'2.4 Kenmerken'!I135),-2)))","v":35300}]
[null,"Elektrakosten WKO",{"$f":"IF(C13=\"zonder WKO\",0,(C185+C186))","v":79229.111271417598},269943.03977746028,16166.954635070682,0,61605.680824264455,0,38328.761740227266]
[null,"onderhoud & beheer",{"$f":"ROUND((C103+C105)*SUM('2.4 Kenmerken'!$C$153:$C$155)+C109*'2.4 Kenmerken'!$C$156,-3)","v":37000},{"$f":"ROUND((D103+D105)*SUM('2.4 Kenmerken'!$C$153:$C$155)+D109*'2.4 Kenmerken'!$C$156,-3)","v":75000},{"$f":"ROUND((E103+E105)*SUM('2.4 Kenmerken'!$C$153:$C$155)+E109*'2.4 Kenmerken'!$C$156,-3)","v":14000},{"$f":"ROUND((F103+F105)*SUM('2.4 Kenmerken'!$C$153:$C$155)+F109*'2.4 Kenmerken'!$C$156,-3)","v":0},{"$f":"ROUND((G103+G105)*SUM('2.4 Kenmerken'!$C$153:$C$155)+G109*'2.4 Kenmerken'!$C$156,-3)","v":32000},{"$f":"ROUND((H103+H105)*SUM('2.4 Kenmerken'!$C$153:$C$155)+H109*'2.4 Kenmerken'!$C$156,-3)","v":0},{"$f":"ROUND((I103+I105)*SUM('2.4 Kenmerken'!$C$153:$C$155)+I109*'2.4 Kenmerken'!$C$156,-3)","v":31000}]
[null,"financiering",{"$f":"ROUND(C109*'2.4 Kenmerken'!$C$147,-3)","v":28000},{"$f":"ROUND(D109*'2.4 Kenmerken'!$C$147,-3)","v":58000},{"$f":"ROUND(E109*'2.4 Kenmerken'!$C$147,-3)","v":10000},{"$f":"ROUND(F109*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(G109*'2.4 Kenmerken'!$C$147,-3)","v":24000},{"$f":"ROUND(H109*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(I109*'2.4 Kenmerken'!$C$147,-3)","v":24000}]
[null,"OPEX WKO",{"$f":"ROUND((C187+C188+C189),-4)","v":140000},400000,40000,0,120000,0,90000]
[null,null,{"$f":"C190/('2.4 Kenmerken'!C8*1000)","v":28},{"$f":"D190/('2.4 Kenmerken'!D8*1000)","v":20},{"$f":"E190/('2.4 Kenmerken'!E8*1000)","v":40},{"$f":"F190/('2.4 Kenmerken'!F8*1000)","v":0},{"$f":"G190/('2.4 Kenmerken'!G8*1000)","v":24},{"$f":"H190/('2.4 Kenmerken'!H8*1000)","v":0},{"$f":"I190/('2.4 Kenmerken'!I8*1000)","v":39.654884248715526}]
[]
[null,"E-/gas-ketels"]
[null,"Vastrecht kosten elektra/gas",{"$f":"ROUND(('2.4 Kenmerken'!C104*1000*IF(C11=\"gas\",'2.4 Kenmerken'!C136,'2.4 Kenmerken'!C129)),-4)","v":90000},{"$f":"ROUND(('2.4 Kenmerken'!D104*1000*IF(D11=\"gas\",'2.4 Kenmerken'!D136,'2.4 Kenmerken'!D129)),-4)","v":430000},{"$f":"ROUND(('2.4 Kenmerken'!E104*1000*IF(E11=\"gas\",'2.4 Kenmerken'!E136,'2.4 Kenmerken'!E129)),-4)","v":0},{"$f":"ROUND(('2.4 Kenmerken'!F104*1000*IF(F11=\"gas\",'2.4 Kenmerken'!F136,'2.4 Kenmerken'!F129)),-4)","v":90000},{"$f":"ROUND(('2.4 Kenmerken'!G104*1000*IF(G11=\"gas\",'2.4 Kenmerken'!G136,'2.4 Kenmerken'!G129)),-4)","v":180000},{"$f":"ROUND(('2.4 Kenmerken'!H104*1000*IF(H11=\"gas\",'2.4 Kenmerken'!H136,'2.4 Kenmerken'!H129)),-4)","v":170000},{"$f":"ROUND(('2.4 Kenmerken'!I104*1000*IF(I11=\"gas\",'2.4 Kenmerken'!I136,'2.4 Kenmerken'!I129)),-4)","v":0}]
[null,"Variabele kosten elektra/gas",{"$f":"ROUND(('2.4 Kenmerken'!C108*IF(C11=\"Gas\",'2.4 Kenmerken'!C137,'2.4 Kenmerken'!C131)),-4)","v":20000},{"$f":"ROUND(('2.4 Kenmerken'!D108*IF(D11=\"Gas\",'2.4 Kenmerken'!D137,'2.4 Kenmerken'!D131)),-4)","v":2690000},{"$f":"ROUND(('2.4 Kenmerken'!E108*IF(E11=\"Gas\",'2.4 Kenmerken'!E137,'2.4 Kenmerken'!E131)),-4)","v":0},{"$f":"ROUND(('2.4 Kenmerken'!F108*IF(F11=\"Gas\",'2.4 Kenmerken'!F137,'2.4 Kenmerken'!F131)),-4)","v":20000},{"$f":"ROUND(('2.4 Kenmerken'!G108*IF(G11=\"Gas\",'2.4 Kenmerken'!G137,'2.4 Kenmerken'!G131)),-4)","v":450000},{"$f":"ROUND(('2.4 Kenmerken'!H108*IF(H11=\"Gas\",'2.4 Kenmerken'!H137,'2.4 Kenmerken'!H131)),-4)","v":70000},{"$f":"ROUND(('2.4 Kenmerken'!I108*IF(I11=\"Gas\",'2.4 Kenmerken'!I137,'2.4 Kenmerken'!I131)),-4)","v":0}]
[null,"Elektra-/gaskosten",{"$f":"C194+C195","v":110000},3120000,0,110000,630000,240000,0]
[null,"onderhoud & beheer",{"$f":"ROUND((C122+C124)*SUM('2.4 Kenmerken'!C153:C155)+C128*'2.4 Kenmerken'!C156,-3)","v":16000},{"$f":"ROUND((D122+D124)*SUM('2.4 Kenmerken'!D153:D155)+D128*'2.4 Kenmerken'!D156,-3)","v":146000},{"$f":"ROUND((E122+E124)*SUM('2.4 Kenmerken'!E153:E155)+E128*'2.4 Kenmerken'!E156,-3)","v":-3000},{"$f":"ROUND((F122+F124)*SUM('2.4 Kenmerken'!F153:F155)+F128*'2.4 Kenmerken'!F156,-3)","v":16000},{"$f":"ROUND((G122+G124)*SUM('2.4 Kenmerken'!G153:G155)+G128*'2.4 Kenmerken'!G156,-3)","v":38000},{"$f":"ROUND((H122+H124)*SUM('2.4 Kenmerken'!H153:H155)+H128*'2.4 Kenmerken'!H156,-3)","v":41000},{"$f":"ROUND((I122+I124)*SUM('2.4 Kenmerken'!I153:I155)+I128*'2.4 Kenmerken'!I156,-3)","v":0}]
[null,"financiering",{"$f":"ROUND(C128*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(D128*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(E128*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(F128*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(G128*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(H128*'2.4 Kenmerken'!$C$147,-3)","v":0},{"$f":"ROUND(I128*'2.4 Kenmerken'!$C$147,-3)","v":0}]
[null,"OPEX E-ketels",0,0,0,0,0,0,0]
[null,null,{"$f":"C199/('2.4 Kenmerken'!C8*1000)","v":0},{"$f":"D199/('2.4 Kenmerken'!D8*1000)","v":0},{"$f":"E199/('2.4 Kenmerken'!E8*1000)","v":0},{"$f":"F199/('2.4 Kenmerken'!F8*1000)","v":0},{"$f":"G199/('2.4 Kenmerken'!G8*1000)","v":0},{"$f":"H199/('2.4 Kenmerken'!H8*1000)","v":0},{"$f":"I199/('2.4 Kenmerken'!I8*1000)","v":0}]
[]
[null,"TOTAAL"]
[null,"Inclusief financiering",{"$f":"ROUND((C154+C172+C190+C199+C181+C163),-5)","v":1200000},{"$f":"ROUND((D154+D172+D190+D199+D181+D163),-5)","v":2700000},300000,1100000,900000,3600000,200000]
[null,"Exclusief financiering",{"$f":"C203 -SUM(C153,C162,C171,C180,C189)","v":1073000},{"$f":"D203 -SUM(D153,D162,D171,D180,D189)","v":2456000},252000,992000,816000,3189000,150000]
[]
[null,"OPBRENGSTEN + TERUGVERDIENTIJD","Basis berekening",2,3,4,5,6,7]
[null,"Warmte",{"$f":"'2.4 Kenmerken'!C33*'2.4 Kenmerken'!C165*1000","v":917865.80149262457},{"$f":"'2.4 Kenmerken'!D33*'2.4 Kenmerken'!D165*1000","v":1873419.5180444818},{"$f":"'2.4 Kenmerken'!E33*'2.4 Kenmerken'!E165*1000","v":296500.64907178847},{"$f":"'2.4 Kenmerken'!F33*'2.4 Kenmerken'!F165*1000","v":894967.40503054671},{"$f":"'2.4 Kenmerken'!G33*'2.4 Kenmerken'!G165*1000","v":634409.68161950621},{"$f":"'2.4 Kenmerken'!H33*'2.4 Kenmerken'!H165*1000","v":3231386.2227743296},{"$f":"'2.4 Kenmerken'!I33*'2.4 Kenmerken'!I165*1000","v":250485.46053805752}]
[null,"Koude",null,null,null,null,null,null,{"$f":"IF('2.1 Varianten'!I23 = \"Ja\",('2.2 JBDK - MT scenario 7'!#REF! - '2.2 JBDK - MT scenario 7'!#REF!)* 3.6 / 1000 *'2.4 Kenmerken'!I165*1000,0)","v":0}]
[null,"SDE++",{"$f":"IF(C22=\"Nee\",0,(ROUND(('2.4 Kenmerken'!C33*1000*'2.4 Kenmerken'!C167),-4)))","v":0},{"$f":"IF(D22=\"Nee\",0,(ROUND(('2.4 Kenmerken'!D33*1000*'2.4 Kenmerken'!D167),-4)))","v":0},{"$f":"IF(E22=\"Nee\",0,(ROUND(('2.4 Kenmerken'!E33*1000*'2.4 Kenmerken'!E167),-4)))","v":0},{"$f":"IF(F22=\"Nee\",0,(ROUND(('2.4 Kenmerken'!F33*1000*'2.4 Kenmerken'!F167),-4)))","v":0},{"$f":"IF(G22=\"Nee\",0,(ROUND(('2.4 Kenmerken'!G33*1000*'2.4 Kenmerken'!G167),-4)))","v":0},{"$f":"IF(H22=\"Nee\",0,(ROUND(('2.4 Kenmerken'!H33*1000*'2.4 Kenmerken'!H167),-4)))","v":0},{"$f":"IF(I22=\"Nee\",0,(ROUND(('2.4 Kenmerken'!I33*1000*'2.4 Kenmerken'!I167),-4)))","v":0}]
[null,"Totaal",{"$f":"ROUND((C207+C209+C208),0)","v":917866},{"$f":"ROUND((D207+D209+D208),0)","v":1873420},296501,894967,634410,3231386,{"$f":"ROUND((I207+I209+I208),0)","v":250485}]
[]
[null,"CO2 uitstoot","Basis berekening",2,3,4,5,6,7]
[null,"Elektraverbruik energiecentrale (WP+WKO+TEO+Distr.)",{"$f":"IF(C13=\"zonder WKO\",'2.4 Kenmerken'!C47,'2.4 Kenmerken'!C$47+'2.4 Kenmerken'!C59+'2.4 Kenmerken'!C$74 + '2.4 Kenmerken'!C87 + '2.4 Kenmerken'!C101)","v":15.73154245396621},{"$f":"IF(D13=\"zonder WKO\",'2.4 Kenmerken'!D47,'2.4 Kenmerken'!D$47+'2.4 Kenmerken'!D59+'2.4 Kenmerken'!D$74 + '2.4 Kenmerken'!D87 + '2.4 Kenmerken'!D101)","v":37.565208469041664},{"$f":"IF(E13=\"zonder WKO\",'2.4 Kenmerken'!E47,'2.4 Kenmerken'!E$47+'2.4 Kenmerken'!E59+'2.4 Kenmerken'!E$74 + '2.4 Kenmerken'!E87 + '2.4 Kenmerken'!E101)","v":3.1873146026015764},{"$f":"IF(F13=\"zonder WKO\",'2.4 Kenmerken'!F47,'2.4 Kenmerken'!F$47+'2.4 Kenmerken'!F59+'2.4 Kenmerken'!F$74 + '2.4 Kenmerken'!F87 + '2.4 Kenmerken'!F101)","v":12.61659555994475},{"$f":"IF(G13=\"zonder WKO\",'2.4 Kenmerken'!G47,'2.4 Kenmerken'!G$47+'2.4 Kenmerken'!G59+'2.4 Kenmerken'!G$74 + '2.4 Kenmerken'!G87 + '2.4 Kenmerken'!G101)","v":12.149437316127681},{"$f":"IF(H13=\"zonder WKO\",'2.4 Kenmerken'!H47,'2.4 Kenmerken'!H$47+'2.4 Kenmerken'!H59+'2.4 Kenmerken'!H$74 + '2.4 Kenmerken'!H87 + '2.4 Kenmerken'!H101)","v":38.61145220435774},{"$f":"IF(I13=\"zonder WKO\",'2.4 Kenmerken'!I47,       '2.4 Kenmerken'!I59+'2.4 Kenmerken'!I$74 + '2.4 Kenmerken'!I87 + '2.4 Kenmerken'!I101)","v":1.3139085623062665}]
[null,null,{"$f":"C213/0.0000036","v":4369872.9038795028},{"$f":"D213/0.0000036","v":10434780.130289352},885365.16738932685,3504609.8777624308,3374843.6989243561,10725403.390099373,364974.60064062959]
[null,"CO2 uitstoot duurzaam systeem per jaar",{"$f":"ROUND(('2.4 Kenmerken'!$C$170*C214/1000),0)","v":351285},{"$f":"ROUND(('2.4 Kenmerken'!$C$170*D214/1000),0)","v":838831},{"$f":"ROUND(('2.4 Kenmerken'!$C$170*E214/1000),0)","v":71173},{"$f":"ROUND(('2.4 Kenmerken'!$C$170*F214/1000),0)","v":281729},{"$f":"ROUND(('2.4 Kenmerken'!$C$170*G214/1000),0)","v":271297},{"$f":"ROUND(('2.4 Kenmerken'!$C$170*H214/1000),0)","v":862194},{"$f":"ROUND(('2.4 Kenmerken'!$C$170*I214/1000),0)","v":29340}]
[]
[]
[]
[null,"Totaal (per jaar)",{"$f":"ROUND((C215+C218),0)","v":351285},838831,71173,281729,271297,862194,29340]
[]
[null,"TCO en CO2 uitstoot per GJ","Basis berekening",2,3,4,5,6,7]
[null,"TCO (30 jr.)",{"$f":"C137 + C143 +C203*30 - C209 * 15","v":44512000},{"$f":"D137 + D143 +D203*30 - D209 * 15","v":97258000},12168000,40396000,32334000,137524000,8750000]
[null,"Kosten (per GJ)",{"$f":"C222/30/('2.3 Energievraag totaal'!C15*1000)","v":37.763843514060397},{"$f":"D222/30/('2.3 Energievraag totaal'!D15*1000)","v":26.303171604934821},{"$f":"E222/30/('2.3 Energievraag totaal'!E15*1000)","v":50.952401283501352},{"$f":"F222/30/('2.3 Energievraag totaal'!F15*1000)","v":34.271841808815232},{"$f":"G222/30/('2.3 Energievraag totaal'!G15*1000)","v":35.520057239525173},{"$f":"H222/30/('2.3 Energievraag totaal'!H15*1000)","v":25.649827283013487},{"$f":"I222/30/('2.3 Energievraag totaal'!I15*1000)","v":19.019991968973198}]
[]
[null,"CO2 uitstoot (per jaar)",{"$f":"C219","v":351285},{"$f":"D219","v":838831},71173,281729,271297,862194,29340]
[null,"CO2 uitstoot (per GJ)",{"$f":"C225/('2.3 Energievraag totaal'!C14*1000)","v":8.8258453081235793},{"$f":"D225/('2.3 Energievraag totaal'!D14*1000)","v":4.6548643874255138},{"$f":"E225/('2.3 Energievraag totaal'!E14*1000)","v":8.9409153268013846},{"$f":"F225/('2.3 Energievraag totaal'!F14*1000)","v":7.0782884917156945},{"$f":"G225/('2.3 Energievraag totaal'!G14*1000)","v":6.816190143496029},{"$f":"H225/('2.3 Energievraag totaal'!H14*1000)","v":4.784510998820922},{"$f":"I225/('2.3 Energievraag totaal'!I14*1000)","v":1.9133025064103093}]
[null,"CO2 uitstoot duurzaam systeem (per GJ)",{"$f":"C215/('2.3 Energievraag totaal'!C15*1000)","v":8.9408733165236605},{"$f":"D215/('2.3 Energievraag totaal'!D15*1000)","v":6.8057894694130292},{"$f":"E215/('2.3 Energievraag totaal'!E15*1000)","v":8.9409153268013846},{"$f":"F215/('2.3 Energievraag totaal'!F15*1000)","v":7.1705404403572439},{"$f":"G215/('2.3 Energievraag totaal'!G15*1000)","v":8.9408841797285774},{"$f":"H215/('2.3 Energievraag totaal'!H15*1000)","v":4.824276602873069},{"$f":"I215/('2.3 Energievraag totaal'!I15*1000)","v":1.9133025064103093}]
[]
[null,null,"Basis berekening",2,3,4,5,6,7]
[null,"Productie (€/Asset)",{"$f":"SUM('2.5 Kostenberekening'!C88)","v":250000},{"$f":"SUM('2.5 Kostenberekening'!D88)","v":420000},{"$f":"SUM('2.5 Kostenberekening'!E88)","v":60000},{"$f":"SUM('2.5 Kostenberekening'!F88)","v":340000},{"$f":"SUM('2.5 Kostenberekening'!G88)","v":220000},{"$f":"SUM('2.5 Kostenberekening'!H88)","v":1670000},{"$f":"SUM('2.5 Kostenberekening'!I88)","v":260000}]
[null,"Consumptie  (€/Asset)",0,0,0,0,0,0,0]
[null,"Conversie  (€/Asset)",{"$f":"SUM('2.5 Kostenberekening'!C73)","v":2700000},{"$f":"SUM('2.5 Kostenberekening'!D73)","v":5100000},{"$f":"SUM('2.5 Kostenberekening'!E73)","v":1000000},{"$f":"SUM('2.5 Kostenberekening'!F73)","v":2700000},{"$f":"SUM('2.5 Kostenberekening'!G73)","v":1300000},{"$f":"SUM('2.5 Kostenberekening'!H73)","v":11900000},{"$f":"SUM('2.5 Kostenberekening'!I73)","v":100000}]
[null,"Opslag  (€/Asset)",{"$f":"'2.5 Kostenberekening'!C103","v":990000},{"$f":"'2.5 Kostenberekening'!D103","v":2010000},{"$f":"'2.5 Kostenberekening'!E103","v":370000},{"$f":"'2.5 Kostenberekening'!F103","v":0},{"$f":"'2.5 Kostenberekening'!G103","v":870000},{"$f":"'2.5 Kostenberekening'!H103","v":0},{"$f":"'2.5 Kostenberekening'!I103","v":820000}]
[null,"Dist/Transport  (€/Asset)",{"$f":"SUM('2.5 Kostenberekening'!C30:C33,'2.5 Kostenberekening'!C50:C53)","v":623240.41776435333},{"$f":"SUM('2.5 Kostenberekening'!D30:D33,'2.5 Kostenberekening'!D50:D53)","v":1059728.1539838552},{"$f":"SUM('2.5 Kostenberekening'!E30:E33,'2.5 Kostenberekening'!E50:E53)","v":254424.89457049043},{"$f":"SUM('2.5 Kostenberekening'!F30:F33,'2.5 Kostenberekening'!F50:F53)","v":818233.83973008511},{"$f":"SUM('2.5 Kostenberekening'!G30:G33,'2.5 Kostenberekening'!G50:G53)","v":618396.46425071836},{"$f":"SUM('2.5 Kostenberekening'!H30:H33,'2.5 Kostenberekening'!H50:H53)","v":937239.42314090661},{"$f":"SUM('2.5 Kostenberekening'!I30:I33,'2.5 Kostenberekening'!I50:I53)","v":620250.39134924824}]
[null,"CAPEX",{"$f":"ROUND((C237+C244),-5)","v":6500000},{"$f":"ROUND((D237+D244),-5)","v":12200000},2400000,5500000,4300000,20600000,2500000]
[null,"[€/MW]",{"$f":"ROUND((C235/C8),-5)","v":1300000},600000,2400000,1100000,900000,1000000,1100000]
[null,"Investeringskosten (kosten voor apparatuur etc.)",{"$f":"ROUND(SUM(C230:C234),-5)","v":4600000},8600000,1700000,3900000,3000000,14500000,1800000]
[null,"[€/MW]",{"$f":"ROUND((C237/C8),-4)","v":920000},430000,1700000,780000,600000,730000,790000]
[null,"Productie (€/Asset)",{"$f":"SUM('2.5 Kostenberekening'!C90:C93)","v":110000},{"$f":"SUM('2.5 Kostenberekening'!D90:D93)","v":170000},{"$f":"SUM('2.5 Kostenberekening'!E90:E93)","v":25300},{"$f":"SUM('2.5 Kostenberekening'!F90:F93)","v":140000},{"$f":"SUM('2.5 Kostenberekening'!G90:G93)","v":100000},{"$f":"SUM('2.5 Kostenberekening'!H90:H93)","v":700000},{"$f":"SUM('2.5 Kostenberekening'!I90:I93)","v":110000}]
[null,"Consumptie  (€/Asset)",0,0,0,0,0,0,0]
[null,"Conversie  (€/Asset)",{"$f":"SUM('2.5 Kostenberekening'!C75:C78)","v":1140000},{"$f":"SUM('2.5 Kostenberekening'!D75:D78)","v":2170000},{"$f":"SUM('2.5 Kostenberekening'!E75:E78)","v":430000},{"$f":"SUM('2.5 Kostenberekening'!F75:F78)","v":1140000},{"$f":"SUM('2.5 Kostenberekening'!G75:G78)","v":560000},{"$f":"SUM('2.5 Kostenberekening'!H75:H78)","v":5030000},{"$f":"SUM('2.5 Kostenberekening'!I75:I78)","v":40000}]
[null,"Opslag  (€/Asset)",{"$f":"SUM('2.5 Kostenberekening'!C105:C108)","v":420000},{"$f":"SUM('2.5 Kostenberekening'!D105:D108)","v":840000},{"$f":"SUM('2.5 Kostenberekening'!E105:E108)","v":160000},{"$f":"SUM('2.5 Kostenberekening'!F105:F108)","v":0},{"$f":"SUM('2.5 Kostenberekening'!G105:G108)","v":370000},{"$f":"SUM('2.5 Kostenberekening'!H105:H108)","v":0},{"$f":"SUM('2.5 Kostenberekening'!I105:I108)","v":330000}]
[null,"Dist/Transport  (€/Asset)",{"$f":"SUM('2.5 Kostenberekening'!C35:C38,'2.5 Kostenberekening'!C55:C58)","v":220000},{"$f":"SUM('2.5 Kostenberekening'!D35:D38,'2.5 Kostenberekening'!D55:D58)","v":420000},{"$f":"SUM('2.5 Kostenberekening'!E35:E38,'2.5 Kostenberekening'!E55:E58)","v":80000},{"$f":"SUM('2.5 Kostenberekening'!F35:F38,'2.5 Kostenberekening'!F55:F58)","v":290000},{"$f":"SUM('2.5 Kostenberekening'!G35:G38,'2.5 Kostenberekening'!G55:G58)","v":220000},{"$f":"SUM('2.5 Kostenberekening'!H35:H38,'2.5 Kostenberekening'!H55:H58)","v":380000},{"$f":"SUM('2.5 Kostenberekening'!I35:I38,'2.5 Kostenberekening'!I55:I58)","v":220000}]
[null,"Installatie kosten (man uren om alles te installeren)",{"$f":"ROUND(SUM(C239:C243),-5)","v":1900000},{"$f":"ROUND(SUM(D239:D243),-5)","v":3600000},700000,1600000,1300000,6100000,700000]
[null,"[€/MW]",{"$f":"ROUND((C244/C8),-4)","v":380000},180000,700000,320000,260000,310000,310000]
[null,"Productie (% CAPEX/jaar)",{"$f":"('2.5 Kostenberekening'!C176 + C180)/(C230 + C239)","v":2.6398025047594659E-2},{"$f":"('2.5 Kostenberekening'!D176 + D180)/(D230 + D239)","v":2.5821070884691936E-2},{"$f":"('2.5 Kostenberekening'!E176 + E180)/(E230 + E239)","v":2.9701801970182247E-2},{"$f":"('2.5 Kostenberekening'!F176 + F180)/(F230 + F239)","v":2.5243583052171992E-2},{"$f":"('2.5 Kostenberekening'!G176 + G180)/(G230 + G239)","v":2.5764202060661143E-2},{"$f":"('2.5 Kostenberekening'!H176 + H180)/(H230 + H239)","v":2.2646340481971294E-2},{"$f":"('2.5 Kostenberekening'!I176 + I180)/(I230 + I239)","v":2.8170295654545437E-2}]
[null,"Consumptie (% CAPEX/jaar)",0,0,0,0,0,0,0]
[null,"Conversie (% CAPEX/jaar)",{"$f":"('2.5 Kostenberekening'!C167 + C171)/(C232 + C241)","v":2.7604166666666666E-2},{"$f":"('2.5 Kostenberekening'!D167 + D171)/(D232 + D241)","v":3.2462173314993126E-2},{"$f":"('2.5 Kostenberekening'!E167 + E171)/(E232 + E241)","v":1.9580419580419582E-2},{"$f":"('2.5 Kostenberekening'!F167 + F171)/(F232 + F241)","v":2.7604166666666666E-2},{"$f":"('2.5 Kostenberekening'!G167 + G171)/(G232 + G241)","v":5.2688172043010753E-2},{"$f":"('2.5 Kostenberekening'!H167 + H171)/(H232 + H241)","v":2.2327229769639693E-2},{"$f":"('2.5 Kostenberekening'!I167 + I171)/(I232 + I241)","v":1.4285714285714285E-2}]
[null,"Opslag (% CAPEX/jaar)",{"$f":"IFERROR((C185+C189)/(C233 + C242),0)","v":2.2077383880438013E-2},2.1769487641214141E-2,2.0126329500133364E-2,0,2.1617484535697142E-2,0,2.3503271078458489E-2]
[null,"Dist/Transport (% CAPEX/jaar)",{"$f":"SUM(C149+C153+C158+C162)/(C234+C243)","v":2.0598546499045873E-2},2.0138332690446747E-2,2.461179864041383E-2,2.1118791621815756E-2,2.0495150938231618E-2,2.2236584025807814E-2,2.0565027046826646E-2]
[null,"OPEX",{"$f":"ROUND((C253+C260+C267),-5)","v":1200000},{"$f":"ROUND((D253+D260+D267),-5)","v":2700000},300000,1100000,1000000,3700000,200000]
[null,"[€/GJ]",{"$f":"ROUND((C251/('2.4 Kenmerken'!C32*1000)),0)","v":30},{"$f":"ROUND((D251/('2.4 Kenmerken'!D32*1000)),0)","v":15},{"$f":"ROUND((E251/('2.4 Kenmerken'!E32*1000)),0)","v":38},{"$f":"ROUND((F251/('2.4 Kenmerken'!F32*1000)),0)","v":28},{"$f":"ROUND((G251/('2.4 Kenmerken'!G32*1000)),0)","v":25},{"$f":"ROUND((H251/('2.4 Kenmerken'!H32*1000)),0)","v":21},{"$f":"ROUND((I251/('2.4 Kenmerken'!I32*1000)),0)","v":13}]
[null,"Vaste operationele kosten",{"$f":"ROUND(SUM(C246:C250*(IFERROR(C230:C234,0)+IFERROR(C239:C243,0))),-4)","v":160000},{"$f":"ROUND(SUM(D246:D250*(IFERROR(D230:D234,0)+IFERROR(D239:D243,0))),-4)","v":340000},{"$f":"ROUND(SUM(E246:E250*(IFERROR(E230:E234,0)+IFERROR(E239:E243,0))),-4)","v":50000},{"$f":"ROUND(SUM(F246:F250*(IFERROR(F230:F234,0)+IFERROR(F239:F243,0))),-4)","v":140000},{"$f":"ROUND(SUM(G246:G250*(IFERROR(G230:G234,0)+IFERROR(G239:G243,0))),-4)","v":150000},{"$f":"ROUND(SUM(H246:H250*(IFERROR(H230:H234,0)+IFERROR(H239:H243,0))),-4)","v":460000},{"$f":"ROUND(SUM(I246:I250*(IFERROR(I230:I234,0)+IFERROR(I239:I243,0))),-4)","v":60000}]
[null,"[% van CAPEX]",{"$f":"C253/(C237+C244)","v":2.4615384615384615E-2},{"$f":"D253/(D237+D244)","v":2.7868852459016394E-2},{"$f":"E253/(E237+E244)","v":2.0833333333333332E-2},2.5454545454545455E-2,3.4883720930232558E-2,2.2330097087378639E-2,2.4E-2]
[null,"Productie (% CAPEX/jaar)",{"$f":"(C179)/(C230 + C239)","v":2.5000000000000001E-2},2.7118644067796609E-2,2.3446658851113716E-2,2.7083333333333334E-2,2.5000000000000001E-2,2.6160337552742614E-2,2.7027027027027029E-2]
[null,"Consumptie (% CAPEX/jaar)",0,0,0,0,0,0,0]
[null,"Conversie (% CAPEX/jaar)",{"$f":"(C170)/(C232 + C241)","v":2.6302083333333334E-2},2.6272352132049519E-2,2.5874125874125874E-2,2.6302083333333334E-2,2.6344086021505377E-2,2.6284701712935617E-2,2.8571428571428571E-2]
[null,"Opslag (% CAPEX/jaar)",{"$f":"IFERROR((C188)/(C233 + C242),0)","v":2.6241134751773049E-2},2.6315789473684209E-2,2.6415094339622643E-2,0,2.5806451612903226E-2,0,2.6956521739130435E-2]
[null,"Dist/Transport (% CAPEX/jaar)",{"$f":"(C152+C161)/(C234 + C243)","v":1.8974422552491144E-2},1.892239457944753E-2,1.7941248087125623E-2,1.8046732813059636E-2,1.9084049948015141E-2,2.1256576069698156E-2,1.9041942931210889E-2]
[null,"Vaste onderhoudskosten",{"$f":"ROUND(SUM(C255:C259*(IFERROR(C230:C234,0)+IFERROR(C239:C243,0))),-4)","v":160000},{"$f":"ROUND(SUM(D255:D259*(IFERROR(D230:D234,0)+IFERROR(D239:D243,0))),-4)","v":310000},{"$f":"ROUND(SUM(E255:E259*(IFERROR(E230:E234,0)+IFERROR(E239:E243,0))),-4)","v":60000},{"$f":"ROUND(SUM(F255:F259*(IFERROR(F230:F234,0)+IFERROR(F239:F243,0))),-4)","v":130000},{"$f":"ROUND(SUM(G255:G259*(IFERROR(G230:G234,0)+IFERROR(G239:G243,0))),-4)","v":110000},{"$f":"ROUND(SUM(H255:H259*(IFERROR(H230:H234,0)+IFERROR(H239:H243,0))),-4)","v":540000},{"$f":"ROUND(SUM(I255:I259*(IFERROR(I230:I234,0)+IFERROR(I239:I243,0))),-4)","v":60000}]
[null,"[% van CAPEX]",{"$f":"C260/(C237+C244)","v":2.4615384615384615E-2},{"$f":"D260/(D237+D244)","v":2.540983606557377E-2},2.5000000000000001E-2,2.3636363636363636E-2,2.5581395348837209E-2,2.621359223300971E-2,2.4E-2]
[null,"Productie  (€/TJ warmte)",{"$f":"C177/'2.4 Kenmerken'!C33","v":1550.021165083311},{"$f":"D177/'2.4 Kenmerken'!D33","v":1725.7247528335877},{"$f":"E177/'2.4 Kenmerken'!E33","v":1557.7164100478717},{"$f":"F177/'2.4 Kenmerken'!F33","v":1519.4788761161522},{"$f":"G177/'2.4 Kenmerken'!G33","v":1548.9355077543914},{"$f":"H177/'2.4 Kenmerken'!H33","v":1786.5950346411257},{"$f":"I177/'2.4 Kenmerken'!I33","v":1845.4826493323706}]
[null,"Consumptie (€/TJ warmte)",0,0,0,0,0,0,0]
[null,"Conversie (€/TJ warmte)",{"$f":"C168/'2.4 Kenmerken'!C33","v":18325.373380295303},{"$f":"D168/'2.4 Kenmerken'!D33","v":11926.729603504344},{"$f":"E168/'2.4 Kenmerken'!E33","v":18843.343669933933},{"$f":"F168/'2.4 Kenmerken'!F33","v":18070.854305568981},{"$f":"G168/'2.4 Kenmerken'!G33","v":18455.40179452041},{"$f":"H168/'2.4 Kenmerken'!H33","v":12309.768481711484},{"$f":"I168/'2.4 Kenmerken'!I33","v":0}]
[null,"Opslag (€/TJ warmte)",{"$f":"C186/'2.4 Kenmerken'!C33","v":1936.890158667323},{"$f":"D186/'2.4 Kenmerken'!D33","v":2157.3587765794591},{"$f":"E186/'2.4 Kenmerken'!E33","v":1947.1455125598395},{"$f":"F186/'2.4 Kenmerken'!F33","v":0},{"$f":"G186/'2.4 Kenmerken'!G33","v":1937.8171884246431},{"$f":"H186/'2.4 Kenmerken'!H33","v":0},{"$f":"I186/'2.4 Kenmerken'!I33","v":2301.962456587727}]
[null,"Dist/Transport (€/TJ warmte)",{"$f":"(C150+C159)/'2.4 Kenmerken'!C33","v":704.18741961114699},{"$f":"(D150+D159)/'2.4 Kenmerken'!D33","v":784.43056206292954},{"$f":"(E150+E159)/'2.4 Kenmerken'!E33","v":708.02756913868348},{"$f":"(F150+F159)/'2.4 Kenmerken'!F33","v":691.22691495572838},{"$f":"(G150+G159)/'2.4 Kenmerken'!G33","v":704.25599370985128},{"$f":"(H150+H159)/'2.4 Kenmerken'!H33","v":812.06697092219497},{"$f":"(I150+I159)/'2.4 Kenmerken'!I33","v":837.57575757575762}]
[null,"Variabele operationele kosten",{"$f":"ROUND(SUM(C262:C266)*'2.4 Kenmerken'!C33,-4)","v":880000},{"$f":"ROUND(SUM(D262:D266)*'2.4 Kenmerken'!D33,-4)","v":2050000},{"$f":"ROUND(SUM(E262:E266)*'2.4 Kenmerken'!E33,-4)","v":180000},{"$f":"ROUND(SUM(F262:F266)*'2.4 Kenmerken'!F33,-4)","v":800000},{"$f":"ROUND(SUM(G262:G266)*'2.4 Kenmerken'!G33,-4)","v":690000},{"$f":"ROUND(SUM(H262:H266)*'2.4 Kenmerken'!H33,-4)","v":2660000},{"$f":"ROUND(SUM(I262:I266)*'2.4 Kenmerken'!I33,-4)","v":80000}]
[null,"[€/GJ]",{"$f":"C267/('2.4 Kenmerken'!C32*1000)","v":22.109523239388956},{"$f":"D267/('2.4 Kenmerken'!D32*1000)","v":11.375917192166602},{"$f":"E267/('2.4 Kenmerken'!E32*1000)","v":22.612012403920719},{"$f":"F267/('2.4 Kenmerken'!F32*1000)","v":20.099566581262685},{"$f":"G267/('2.4 Kenmerken'!G32*1000)","v":17.335876176339067},{"$f":"H267/('2.4 Kenmerken'!H32*1000)","v":14.760946210323493},{"$f":"I267/('2.4 Kenmerken'!I32*1000)","v":5.2169120829183617}]
[]
[]
[null,"Kostprijs TCO",{"$f":"C223","v":37.763843514060397},26.303171604934821,50.952401283501352,34.271841808815232,35.520057239525173,25.649827283013487,19.019991968973198]
[null,"Kostprijs bij rendement op EV = 0%, WACC = 1,89%"]
[null,"Kostprijs bij WACC = 6,0%",{"$f":"C275","v":23.361435451883825},15.19984219431562,37.247090858787914,22.778627583859368,20.907652815395991,{"$f":"H275","v":18.080734671520077},{"$f":"I275","v":16.334507820954535}]
[]
[null,"Kostprijs business case berekening",{"$f":"'2.4 Kenmerken'!C165","v":23.361435451883825},{"$f":"'2.4 Kenmerken'!D165","v":15.19984219431562},{"$f":"'2.4 Kenmerken'!E165","v":37.247090858787914},{"$f":"'2.4 Kenmerken'!F165","v":22.778627583859368},{"$f":"'2.4 Kenmerken'!G165","v":20.907652815395991},{"$f":"'2.4 Kenmerken'!H165","v":18.080734671520077},{"$f":"'2.4 Kenmerken'!I165","v":16.334507820954535}]
[]
[null,"Resultaten fase 2 – totaal","Basis berekening",2,3,4,5,6,7]
[null,"CAPEX [€]",{"$f":"C137","v":6400000},{"$f":"D137","v":12200000},2400000,5400000,4200000,20600000,2500000]
[null,"Investeringskosten [€]",{"$f":"C237","v":4600000},{"$f":"D237","v":8600000},1700000,3900000,3000000,14500000,1800000]
[null,"Installatiekosten [€] ",{"$f":"C244","v":1900000},{"$f":"D244","v":3600000},700000,1600000,1300000,6100000,700000]
[null,"Herinvesteringskosten na 15 jaar [€]",{"$f":"C143","v":2112000},{"$f":"D143","v":4058000},768000,1996000,1134000,8924000,250000]
[]
[null,"OPEX [€/jr.]",{"$f":"C203","v":1200000},{"$f":"D203","v":2700000},300000,1100000,900000,3600000,200000]
[null,"Vaste operationele kosten [€/jr.]",{"$f":"C253","v":160000},{"$f":"D253","v":340000},50000,140000,150000,460000,60000]
[null,"Vaste onderhoudskosten [€/jr.]",{"$f":"C260","v":160000},{"$f":"D260","v":310000},60000,130000,110000,540000,60000]
[null,"Variabele operationele kosten [€/jr.]",{"$f":"C267","v":880000},{"$f":"D267","v":2050000},180000,800000,690000,2660000,80000]
[]
[null,"TCO 30 jaar - BuCa [€]",{"$f":"C222","v":44512000},{"$f":"D222","v":97258000},12168000,40396000,32334000,137524000,8750000]
[]
[null,"CO2-emissie [kg/jr.]",{"$f":"ROUND(C225,-5)","v":400000},{"$f":"ROUND(D225,-5)","v":800000},100000,300000,300000,900000,{"$f":"ROUND(I225,-4)","v":30000}]
[]
[null,"Resultaten fase 2 - verhoudingsgewijs","Basis berekening",2,3,4,5,6,7]
[null,"CAPEX [€/MW]",{"$f":"C236","v":1300000},{"$f":"D236","v":600000},2400000,1100000,900000,1000000,1100000]
[null,"Investeringskosten [€/MW]",{"$f":"C238","v":920000},{"$f":"D238","v":430000},1700000,780000,600000,730000,790000]
[null,"Installatiekosten [€/MW]",{"$f":"C244","v":1900000},{"$f":"D244","v":3600000},700000,1600000,1300000,6100000,700000]
[]
[null,"OPEX [€/GJ]",{"$f":"C203/('2.4 Kenmerken'!C32*1000)","v":30.149349871894028},{"$f":"D203/('2.4 Kenmerken'!D32*1000)","v":14.982915326268207},{"$f":"E203/('2.4 Kenmerken'!E32*1000)","v":37.686687339867866},{"$f":"F203/('2.4 Kenmerken'!F32*1000)","v":27.636904049236193},{"$f":"G203/('2.4 Kenmerken'!G32*1000)","v":22.612012403920524},{"$f":"H203/('2.4 Kenmerken'!H32*1000)","v":19.977220435024275},{"$f":"I203/('2.4 Kenmerken'!I32*1000)","v":13.042280207295905}]
[null,"Vaste operationele kosten [% van CAPEX]",{"$f":"C254","v":2.4615384615384615E-2},{"$f":"D254","v":2.7868852459016394E-2},2.0833333333333332E-2,2.5454545454545455E-2,3.4883720930232558E-2,2.2330097087378639E-2,2.4E-2]
[null,"Vaste onderhoudskosten [% van CAPEX]",{"$f":"C261","v":2.4615384615384615E-2},{"$f":"D261","v":2.540983606557377E-2},2.5000000000000001E-2,2.3636363636363636E-2,2.5581395348837209E-2,2.621359223300971E-2,2.4E-2]
[null,"Variabele operationele kosten [€/GJ]",{"$f":"C268","v":22.109523239388956},{"$f":"D268","v":11.375917192166602},22.612012403920719,20.099566581262685,17.335876176339067,14.760946210323493,5.2169120829183617]
[]
[null,"Kostprijs warmte per elektriciteitsprijs scenario [€/GJ]"]
[null,"Scenario 1",23.361435451883825,15.199842194315618,37.247090858787956,22.778627583859397,20.907652815395988,18.080734671520052,16.334507820954531]
[null,"Scenario 2",26.600287482865664,17.665253066879721,40.485942889769788,25.376166018057944,24.14650484637782,19.828337766798043,17.027595436626086]
[null,"Scenario 3 ",27.662373939088049,18.473712197376017,41.548029345992184,26.227952504161497,25.208591302600201,20.40141290594984,17.25487317655946]
[]
[null,"Kostprijs warmte + koude per elektriciteitsprijs scenario [€/GJ]"]
[null,"Scenario 1",null,null,null,null,null,null,11.477350229708193]
[null,"Scenario 2",null,null,null,null,null,null,11.964344352342916]
[null,"Scenario 3 ",null,null,null,null,null,null,12.12403978052629]
[]
[null,"CO2-emissie TEO+WKO [kg/GJ]",{"$f":"C227","v":8.9408733165236605},{"$f":"D227","v":6.8057894694130292},8.9409153268013846,7.1705404403572439,8.9408841797285774,4.824276602873069,1.9133025064103093]

{"sheet":"2.6 Business case","index":19,"n_rows":210,"n_cols":35,"rows_kept":210,"cut":false,"hidden":false,"merged":[]}
[null,"Project :","WarmingUp"]
[null,"Onderwerp :","Gedetailleerde kostenberekening"]
[null,"Fase : ","2.6 Business case"]
[]
[null,null,null,null,"project periode",30]
[null,"Indexatie","Type","Waarde",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Inflation rate","Inflatie",0.03,0,{"$f":"D7","v":0.03},{"$f":"(1+F7)*(1+$D$7)-1","v":6.0899999999999954E-2},{"$f":"(1+G7)*(1+$D$7)-1","v":9.2727000000000004E-2},{"$f":"(1+H7)*(1+$D$7)-1","v":0.12550881000000014},0.15927407430000007,0.19405229652900013,0.22987386542487021,0.26677008138761638,0.3047731838292449,0.34391637934412222,0.38423387072444593,0.4257608868461793,0.4685337134515648,0.51258972485511189,{"$f":"(1+S7)*(1+$D$7)-1","v":0.55796741660076532},0.60470643909878841,0.65284763227175202,0.70243306123990457,0.75350605307710183,0.80611123466941503,0.86029457170949764,0.91610340886078268,0.97358651112660621,1.0327941064604045,1.0937779296542165,1.1565912675438432,1.2212890055701586,1.2879276757372633,1.3565655060093813,{"$f":"(1+AH7)*(1+$D$7)-1","v":1.4272624711896627}]
[null,"Indexatie energie","Gas en elektra",0.03,0,{"$f":"D8","v":0.03},{"$f":"(1+F8)*(1+$D$8)-1","v":6.0899999999999954E-2},{"$f":"(1+G8)*(1+$D$8)-1","v":9.2727000000000004E-2},{"$f":"(1+H8)*(1+$D$8)-1","v":0.12550881000000014},{"$f":"(1+I8)*(1+$D$8)-1","v":0.15927407430000007},0.19405229652900013,0.22987386542487021,0.26677008138761638,0.3047731838292449,0.34391637934412222,0.38423387072444593,0.4257608868461793,0.4685337134515648,0.51258972485511189,0.55796741660076532,0.60470643909878841,0.65284763227175202,0.70243306123990457,0.75350605307710183,0.80611123466941503,0.86029457170949764,0.91610340886078268,0.97358651112660621,1.0327941064604045,1.0937779296542165,1.1565912675438432,1.2212890055701586,1.2879276757372633,1.3565655060093813,1.4272624711896627]
[null,"Indexatie warmte en koude","warmte/koude",0.03,0,{"$f":"D9","v":0.03},{"$f":"(1+F9)*(1+$D$9)-1","v":6.0899999999999954E-2},{"$f":"(1+G9)*(1+$D$9)-1","v":9.2727000000000004E-2},{"$f":"(1+H9)*(1+$D$9)-1","v":0.12550881000000014},0.15927407430000007,0.19405229652900013,0.22987386542487021,0.26677008138761638,0.3047731838292449,0.34391637934412222,0.38423387072444593,0.4257608868461793,0.4685337134515648,0.51258972485511189,0.55796741660076532,0.60470643909878841,0.65284763227175202,0.70243306123990457,0.75350605307710183,0.80611123466941503,0.86029457170949764,0.91610340886078268,0.97358651112660621,1.0327941064604045,1.0937779296542165,1.1565912675438432,1.2212890055701586,1.2879276757372633,1.3565655060093813,1.4272624711896627]
[]
[]
[null,"CAPEX per variant","Waarde ",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Scenario 1",{"$f":"TRANSPOSE('2.5 Kostenberekening'!C139:I139)","v":6272727.2727272725},null,{"$f":"$C$13*(1+E$7)","v":6272727.2727272725},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!F$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + F$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!G$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + G$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!H$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + H$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!I$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + I$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!J$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + J$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!K$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + K$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!L$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + L$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!M$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + M$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!N$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + N$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!O$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + O$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!P$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + P$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!Q$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + Q$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!R$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + R$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!S$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + S$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!T$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + T$7)","v":3290427.1838608165},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!U$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + U$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!V$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + V$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!W$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + W$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!X$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + X$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!Y$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + Y$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!Z$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + Z$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!AA$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + AA$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!AB$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + AB$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!AC$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + AC$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!AD$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + AD$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!AE$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + AE$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!AF$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + AF$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!AG$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + AG$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!AH$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + AH$7)","v":0},{"$f":"IF(TRANSPOSE('2.5 Kostenberekening'!$C$112:$I$112) = '2.6 Business case'!AI$12,TRANSPOSE('2.5 Kostenberekening'!$C$143:$I$143),0) * (1 + AI$7)","v":0}]
[null,"Scenario 2",11954545.454545455,null,{"$f":"C14*(1+E$7)","v":11954545.454545455},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6322231.7765659057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scenario 3",2362000,null,{"$f":"C15*(1+E$7)","v":2362000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1196518.9759493878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scenario 4",5300000,null,5300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3109702.9635351277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scenario 5",4109090.9090909092,null,4109090.9090909092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1766735.0504252678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scenario 6",20200000,null,20200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13903301.225745229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scenario 7",2454545.4545454546,null,2454545.4545454546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,389491.85415019136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Afschrijvingen per variant","Waarde / jaar",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Scenario 1",{"$f":"TRANSPOSE('2.5 Kostenberekening'!C142:I142)","v":314677.28833712608},null,0,{"$f":"$C23","v":314677.28833712608},{"$f":"$C23","v":314677.28833712608},{"$f":"$C23","v":314677.28833712608},314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,{"$f":"$C23","v":314677.28833712608},314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,{"$f":"$C23","v":314677.28833712608},314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608,314677.28833712608]
[null,"Scenario 2",603504.35479683452,null,0,{"$f":"$C24","v":603504.35479683452},603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452,603504.35479683452]
[null,"Scenario 3",117307.68763379331,null,0,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331,117307.68763379331]
[null,"Scenario 4",277142.27773459652,null,0,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652,277142.27773459652]
[null,"Scenario 5",194926.19550034162,null,0,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162,194926.19550034162]
[null,"Scenario 6",1124576.2472197027,null,0,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027,1124576.2472197027]
[null,"Scenario 7",94441.999482792948,null,0,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948,94441.999482792948]
[]
[]
[null,"Rente per variant","Investering","Vreemd vermogen",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Scenario 1",{"$f":"TRANSPOSE('2.5 Kostenberekening'!C139:I139) + TRANSPOSE('2.5 Kostenberekening'!C143:I143)","v":8384727.2727272725},{"$f":"'2.4 Kenmerken'!$C$149","v":0.7},0,{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!F$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-117386.18181818179},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!G$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-114492.62155804435},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!H$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-111541.19009270414},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!I$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-108530.72999805713},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!J$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-105460.06070151718},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!K$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-102327.97801904644},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!L$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-99133.253682926283},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!M$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-95874.634860083679},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!N$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-92550.843660784289},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!O$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-89160.576637498889},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!P$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-85702.504273747778},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Q$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-82175.270462721644},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!R$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-78577.491975474986},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!S$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-74907.757918483418},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!T$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-71164.629180352},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!U$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-67346.637867457946},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!V$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-63452.286728306011},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!W$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-59480.048566371042},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!X$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-55428.365641197393},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Y$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-51295.649057520241},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Z$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-47080.278142169554},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AA$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-42780.599808511863},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AB$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-38394.927908181009},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AC$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-33921.542569843543},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AD$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-29358.689524739329},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AE$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-24704.579418733021},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AF$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-19957.387110606596},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AG$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-15115.250956317641},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AH$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-10176.272078942906},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AI$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C33*'2.6 Business case'!$D33)","v":-5138.5136240206748}]
[null,"Scenario 2",16012545.454545455,{"$f":"'2.4 Kenmerken'!$C$149","v":0.7},0,{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!F$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-224175.63636363638},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!G$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-218649.72434719859},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!H$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-213013.29409043206},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!I$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-207264.13522853013},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!J$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-201399.99318939022},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!K$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-195418.56830946749},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!L$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-189317.51493194632},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!M$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-183094.44048687469},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!N$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-176746.90455290169},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!O$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-170272.41790024922},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!P$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-163668.44151454367},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Q$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-156932.385601124},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!R$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-150061.60856943598},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!S$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-143053.41599711418},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!T$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-135905.05957334596},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!U$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-128613.73602110233},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!V$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-121176.58599781385},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!W$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-113590.69297405962},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!X$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-105853.08208983031},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Y$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-97960.718987916378},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Z$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-89910.508623964168},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AA$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-81699.294052732934},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AB$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-73323.855190077069},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AC$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-64780.907550168093},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AD$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-56067.100957460934},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AE$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-47179.018232899623},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AF$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-38113.173853847096},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AG$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-28866.012587213521},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AH$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-19433.908095247265},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AI$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C34*'2.6 Business case'!$D34)","v":-9813.1615134416879}]
[null,"Scenario 3",3130000,{"$f":"'2.4 Kenmerken'!$C$149","v":0.7},0,{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!F$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-43820},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!G$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-42739.840405103088},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!H$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-41638.077618308234},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!I$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-40514.279575777473},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!J$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-39368.005572396105},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!K$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-38198.806088947109},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!L$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-37006.222615829138},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!M$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-35789.787473248791},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!N$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-34549.02362781686},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!O$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-33283.444505476276},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!P$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-31992.553800688882},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Q$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-30675.845281805741},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!R$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-29332.802592544944},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!S$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-27962.899049498923},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!T$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-26565.597435591986},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!U$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-25140.349789406908},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!V$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-23686.597190298125},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!W$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-22203.769539207169},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!X$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-20691.285335094402},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Y$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-19148.551446899368},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Z$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-17574.962880940438},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AA$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-15969.902543662329},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AB$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-14332.740999638656},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AC$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-12662.836224734514},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AD$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-10959.533354332287},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AE$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-9222.1644265220111},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AF$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-7450.0481201555349},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AG$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-5642.4894876617291},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AH$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-3798.7796825180453},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AI$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C35*'2.6 Business case'!$D35)","v":-1918.1956812714882}]
[null,"Scenario 4",7296000,{"$f":"'2.4 Kenmerken'!$C$149","v":0.7},0,{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!F$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-102144},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!G$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-99626.158337262648},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!H$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-97057.959841270567},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!I$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-94438.397375358603},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!J$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-91766.44366012844},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!K$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-89041.050870593637},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!L$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-86261.150225268182},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!M$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-83425.651567036155},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!N$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-80533.442935639541},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!O$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-77583.390131614986},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!P$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-74574.336271509921},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Q$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-71505.101334202773},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!R$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-68374.481698149481},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!S$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-65181.249669375116},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!T$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-61924.153000025275},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!U$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-58601.914397288419},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!V$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-55213.231022496839},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!W$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-51756.773980209429},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!X$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-48231.187797076273},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Y$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-44635.089890280433},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Z$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-40967.070025348694},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AA$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-37225.689763118316},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AB$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-33409.48189564333},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AC$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-29516.949870818848},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AD$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-25546.567205497875},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AE$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-21496.776886870473},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AF$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-17365.990761870537},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AG$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-13152.588914370597},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AH$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-8854.9190299206566},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AI$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C36*'2.6 Business case'!$D36)","v":-4471.2957477817172}]
[null,"Scenario 5",5243090.9090909092,{"$f":"'2.4 Kenmerken'!$C$149","v":0.7},0,{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!F$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-73403.272727272721},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!G$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-71593.887758463985},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!H$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-69748.31509027908},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!I$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-67865.830968730457},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!J$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-65945.697164750876},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!K$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-63987.160684691706},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!L$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-61989.453475031354},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!M$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-59951.792121177765},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!N$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-57873.377540247144},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!O$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-55753.394667697896},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!P$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-53591.01213769766},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Q$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-51385.381957097416},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!R$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-49135.639172885174},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!S$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-46840.90153298869},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!T$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-44500.26914029428},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!U$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-42112.824099745972},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!V$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-39677.630158386695},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!W$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-37193.732338200243},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!X$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-34660.156561610063},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Y$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-32075.90926948806},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Z$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-29439.977031523631},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AA$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-26751.326148799915},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AB$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-24008.902248421717},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AC$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-21211.629870035966},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AD$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-18358.412044082492},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AE$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-15448.129861609945},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AF$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-12479.642035487954},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AG$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-9451.7844528435235},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AH$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-6363.3697185462015},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AI$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C37*'2.6 Business case'!$D37)","v":-3213.1866895629332}]
[null,"Scenario 6",29124000,{"$f":"'2.4 Kenmerken'!$C$149","v":0.7},0,{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!F$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-407736},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!G$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-397685.33928377705},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!H$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-387433.66535322968},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!I$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-376976.95794407121},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!J$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-366311.11638672976},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!K$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-355431.95799824136},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!L$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-344335.2164419833},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!M$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-333016.54005459993},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!N$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-321471.49013946904},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!O$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-309695.53922603547},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!P$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-297684.06929433323},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Q$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-285432.36996399693},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!R$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-272935.63664705394},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!S$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-260188.96866377204},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!T$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-247187.36732082456},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!U$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-233925.73395101813},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!V$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-220398.86791381548},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!W$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-206601.46455586888},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!X$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-192528.11313076338},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Y$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-178173.29467715562},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Z$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-163531.37985447579},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AA$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-148596.62673534235},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AB$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-133363.17855382626},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AC$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-117825.06140867985},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AD$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-101976.18192063049},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AE$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-85810.324842820133},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AF$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-69321.150623453606},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AG$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-52502.19291969973},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AH$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-35346.856061870778},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AI$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C38*'2.6 Business case'!$D38)","v":-17848.412466885242}]
[null,"Scenario 7",2704545.4545454546,{"$f":"'2.4 Kenmerken'!$C$149","v":0.7},0,{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!F$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-37863.63636363636},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!G$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-36930.30066952706},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!H$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-35978.298261535572},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!I$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-35007.255805384244},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!J$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-34016.792500109907},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!K$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-33006.519928730071},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!L$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-31976.041905922648},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!M$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-30924.954322659061},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!N$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-29852.844987730216},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!O$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-28759.29346610279},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!P$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-27643.870914042815},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Q$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-26506.139910941642},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!R$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-25345.654287778449},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!S$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-24161.958952151985},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!T$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-22954.589709812994},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!U$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-21723.073082627227},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!V$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-20466.926122897738},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!W$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-19185.656223973663},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!X$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-17878.760927071111},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Y$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-16545.727724230499},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!Z$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-15186.033857333079},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AA$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-13799.146113097711},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AB$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-12384.520613977635},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AC$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-10941.602604875159},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AD$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-9469.8262355906318},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AE$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-7968.6143389204126},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AF$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-6437.3782043167912},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AG$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-4875.5173470210975},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AH$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-3282.4192725794896},{"$f":"IPMT('2.4 Kenmerken'!$C$147,'2.6 Business case'!AI$32,'2.4 Kenmerken'!$C$148,'2.6 Business case'!$C39*'2.6 Business case'!$D39)","v":-1657.459236649049}]
[]
[]
[null,"OPEX per variant","waarde",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Scenario 1",{"$f":"TRANSPOSE('2.5 Kostenberekening'!C204:I204)","v":1073000},null,0,{"$f":"($C43 - F168 + F204)*(1+F$7)","v":484056.26544256753},{"$f":"($C43 - G168 + G204)*(1+G$7)","v":498577.95340584451},513535.29200801987,528941.35076826054,544809.59129130829,561153.87903004757,577988.49540094903,595328.15026297758,613187.99477086694,632693.63522935135,{"$f":"($C43 - P168 + P204)*(1+P$7)","v":652824.49785603222},673600.7845756585,695043.3555210717,717173.75066122797,740014.2121459617,763587.70739144355,787917.95293109375,813029.43905754201,838947.45528209175,865698.11663903797,893308.39086310822,921806.12646925112,951220.08176498581,981579.95482653822,1012916.4144710515,1045261.1322582469,1078646.815556031,1113107.241705725,1148677.2933237832,1185392.9947781216]
[null,"Scenario 2",2456000,null,0,{"$f":"($C44 - F169 + F205)*(1+F$7)","v":1046480.3522806716},{"$f":"($C44 - G169 + G205)*(1+G$7)","v":1077874.7628490916},1110211.0057345645,1143517.3359066015,1177822.8559837996,1213157.5416633135,1249552.267913213,1287038.8359506095,1325650.0010291277,1368070.0615272108,{"$f":"($C44 - P169 + P205)*(1+P$7)","v":1411858.365929231},1457059.412674929,1503719.1596865875,1551885.0726469925,1601606.174887873,1652933.0989429844,1705918.1398218393,1760615.3100619875,1817080.3966197027,1875371.0196609732,1935546.6933167945,1997668.888468924,2061801.0976345139,2128008.9020203575,2196360.0408198815,2266924.4828285193,2339774.5004556375,2414984.7462138874,2492632.3317695577,2572796.9096403904]
[null,"Scenario 3",252000,null,0,133714.19510728109,{"$f":"($C45 - G170 + G206)*(1+G$7)","v":137725.62096049951},141857.38958931452,146113.11127699396,150496.50461530377,155011.3997537629,159661.7417463758,164451.59399876709,169385.1418187301,174691.58954324774,{"$f":"($C45 - P170 + P206)*(1+P$7)","v":180165.34569311605},185811.72234027518,191636.20148482959,197644.44053415375,203842.27796012841,210235.73914034778,216831.04238933063,223634.60518596915,230653.05060365389,237893.21394972762,245362.14962114097,253067.13818340912,261015.69368020524,269215.57118116954,277674.77457576181,286401.56462124857,295404.4672531797,304692.28216699016,314274.09167964826,324159.26988056488]
[null,"Scenario 4",992000,null,0,523614.7519748481,{"$f":"($C46 - G171 + G207)*(1+G$7)","v":539323.19453409349},555502.89037011634,572167.9770812199,589333.01639365649,607013.00688546617,625223.39709203027,643980.09900479112,663299.50197493494,684088.70036680729,{"$f":"($C46 - P171 + P207)*(1+P$7)","v":705533.69692150666},727655.32467287581,750475.08347001742,774015.16149092629,798298.45745598688,823348.6035642986,849189.98917654622,875847.78526892571,903347.96968343866,931717.35320071247,960983.60646236793,991175.28777085268,1022321.871795579,1054453.7792151684,1087602.4073265893,1121800.1616529913,1157080.4885831045,1193477.9090761549,1231028.0534673766,1269767.6974103665]
[null,"Scenario 5",816000,null,0,360779.71663489204,{"$f":"($C47 - G172 + G208)*(1+G$7)","v":371603.1081339388},382751.20137795695,394233.73741929571,406060.74954187457,418242.57202813082,430789.84918897477,443713.54466464405,457024.95100458339,471592.95068708702,{"$f":"($C47 - P172 + P208)*(1+P$7)","v":486628.92317296338},502148.02381735772,518165.90291167604,534698.72198496712,551763.17064678506,569376.4839896718,587556.46057000628,606321.4809866026,625690.52707709686,645683.20175283286,666319.74949366413,687621.07752480905,709608.77769864607,732305.14910510904,755733.22143514559,779916.77912252629,804880.38629015151,830649.41252788296,857250.05952985003,884709.38862012012]
[null,"Scenario 6",3189000,null,0,1760161.1621312753,{"$f":"($C48 - G173 + G209)*(1+G$7)","v":1812965.9969952134},1867354.97690507,1923375.6262122223,1981076.8949985888,2040509.2018485465,2101724.4779040031,2164776.2122411234,2229719.4986083568,2299335.4658598336,{"$f":"($C48 - P173 + P209)*(1+P$7)","v":2371138.217984152},2445196.9057687228,2521582.8825222487,2600369.7747689947,2681633.5552305444,2765452.6181696807,2851907.8571734857,2941082.7454552869,3033063.4187577125,3127938.76094181,3225800.4923499916,3326743.2610334684,3430864.7369378028,3538265.7091433145,3649050.186260263,3763325.5000820137,3881202.4126028093,4002795.2265102998,4128221.8992665857,4257604.160895329]
[null,"Scenario 7",150000,null,0,102622.51026494091,{"$f":"($C49 - G174 + G210)*(1+G$7)","v":105701.18557288912},108872.22114007581,112138.38777427809,115502.53940750643,118967.61558973163,122536.64405742359,126212.7433791463,129999.12568052069,133991.80741755513,{"$f":"($C49 - P174 + P210)*(1+P$7)","v":138107.61485526353},142350.36247368777,146723.98354290178,151232.53384388008,155880.19550666309,160671.28096954367,165610.23706311692,170701.64922315892,175950.24583642706,181360.90272360522,186938.64776375255,192688.66566475431,198616.30288441645,204727.07270699597,211026.66048011047,217520.92901713133,224215.92417032586,231117.88058018507,238233.22760654674,245568.59544730341]
[]
[]
[null,"Omzet per variant","waarde",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Scenario 1",{"$f":"TRANSPOSE('2.5 Kostenberekening'!C207:I207) + TRANSPOSE('2.5 Kostenberekening'!C208:I208)","v":917865.80149262457},null,0,{"$f":"$C53*(1+F$9)","v":945401.7755374033},{"$f":"$C53*(1+G$9)","v":973763.82880352531},1002976.7436676312,1033066.0459776602,1064058.0273569899,1095979.7681776998,1128859.1612230309,1162724.9360597217,1197606.6841415134,1233534.8846657588,1270540.9312057316,1308657.1591419035,1347916.8739161608,1388354.3801336458,1430005.0115376553,1472905.1618837849,1517092.3167402984,1562605.0862425074,1609483.2388297827,1657767.7359946764,1707500.7680745169,1758725.7911167524,1811487.5648502549,1865832.1917957629,1921807.1575496355,1979461.3722761248,2038845.2134444087,2100010.5698477407,2163010.8869431731,2227901.2135514682]
[null,"Scenario 2",1873419.5180444818,null,0,{"$f":"$C54*(1+F$9)","v":1929622.1035858162},1987510.7666933907,2047136.0896941924,2108550.1723850183,2171806.6775565688,2236960.8778832662,2304069.7042197641,2373191.7953463574,2444387.5492067481,2517719.1756829503,2593250.7509534392,2671048.2734820419,2751179.7216865034,2833715.1133370991,2918726.5667372122,3006288.3637393285,3096477.0146515085,3189371.3250910537,3285052.4648437854,3383604.0387890995,3485112.1599527728,3589665.5247513559,3697355.4904938969,3808276.1552087138,3922524.4398649749,4040200.1730609247,4161406.1782527529,4286248.3636003351,4414835.814508345,4547280.8889435958]
[null,"Scenario 3",296500.64907178847,null,0,305395.66854394216,314557.53860026039,323994.2647582682,333714.09270101628,343725.51548204676,354037.28094650817,364658.39937490347,375598.15135615057,386866.09589683509,398472.07877374016,410426.24113695236,422739.02837106091,435421.19922219281,448483.83519885864,461938.35025482439,475796.50076246914,490070.39578534325,504772.50765890355,519915.68288867065,535513.15337533085,551578.54797659081,568125.9044158886,585169.68154836528,602724.77199481626,620806.51515466068,639430.71060930053,658613.63192757964,678372.04088540701,698723.20211196924,719684.89817532827]
[null,"Scenario 4",894967.40503054671,null,0,921816.42718146311,949470.919996907,977955.04759681423,1007293.6990247187,1037512.5099954603,1068637.885295324,1100697.0218541839,1133717.9325098095,1167729.4704851038,1202761.354599657,1238844.1952376466,1276009.521094776,1314289.8067276194,1353718.5009294481,1394330.0559573316,1436159.9576360518,1479244.7563651332,1523622.0990560872,1569330.76202777,1616410.6848886032,1664903.0054352614,1714850.0955983193,1766295.598466269,1819284.466420257,1873863.0004128646,1930078.8904252509,1987981.2571380085,2047620.6948521486,2109049.3156977133,2172320.7951686447]
[null,"Scenario 5",634409.68161950621,null,0,653441.97206809139,673045.23123013414,693236.58816703816,714033.68581204943,735454.69638641085,757518.33727800322,780243.88739634329,803651.20401823369,827760.74013878067,852593.56234294409,878171.36921323242,904516.51028962946,931652.00559831841,959601.56576626806,988389.61273925612,1018041.3011214338,1048582.5401550769,1080040.0163597292,1112441.216850521,1145814.4533560369,1180188.8869567181,1215594.5535654197,1252062.3901723824,1289624.2618775538,1328312.9897338804,1368162.379425897,1409207.2508086739,1451483.468332934,1495027.9723829222,1539878.8115544098]
[null,"Scenario 6",3231386.2227743296,null,0,3328327.8094575596,3428177.6437412859,3531022.9730535247,3636953.6622451311,3746062.2721124846,3858444.1402758593,3974197.4644841356,4093423.3884186596,4216226.09007122,4342712.8727733558,4472994.2589565571,4607184.0867252536,4745399.6093270117,4887761.5976068228,5034394.4455350274,5185426.2789010787,5340989.0672681108,5501218.7392861545,5666255.3014647393,5836242.9605086818,6011330.2493239427,6191670.156803661,6377420.2615077719,6568742.8693530047,6765805.1554335942,6968779.3100966029,7177842.6893995013,7393177.9700814867,7614973.309183931,7843422.5084594488]
[null,"Scenario 7",250485.46053805752,null,0,{"$f":"$C59*(1+F$9)","v":258000.02435419927},265740.02508482523,273712.22583736997,281923.59261249111,290381.30039086583,299092.73940259183,308065.52158466959,317307.48723220971,326826.71184917598,336631.51320465124,346730.45860079082,357132.37235881452,367846.343529579,378881.73383546644,390248.18585053046,401955.63142604637,414014.30036882777,426434.72937989258,439227.77126128937,452404.60439912812,465976.74253110198,479956.04480703507,494354.72615124617,509185.36793578358,524460.92897385708,540194.75684307283,556400.59954836499,573092.61753481592,590285.39606086048,607993.95794268628]
[]
[]
[null,"Projectrendement",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"Scenario 1","EBITDA",null,0,{"$f":"F53-F43","v":461345.51009483577},{"$f":"G53-G43","v":475185.87539768079},489441.45165961131,504124.69520939968,519248.43606568163,534825.8891476522,550870.66582208185,567396.78579674417,584418.68937064649,600841.24943640747,617716.43334969936,635056.37456624501,652873.51839508908,671180.62947241787,689990.79939169355,709317.45449234138,729174.36380920466,749575.64718496543,770535.78354769095,792069.6193556384,814192.37721140869,836919.66464750131,860267.48308526911,884252.23696922464,908890.74307858397,934200.24001787789,960198.39788837777,986903.32814201573,1014333.5936193899,1042508.2187733466]
[null,"Scenario 2","EBITDA",null,0,{"$f":"F54-F44","v":883141.75130514463},909636.00384429912,936925.0839596279,965032.83647841681,993983.8215727692,1023803.3362199527,1054517.4363065511,1086152.9593957479,1118737.5481776204,1149649.1141557395,1181392.3850242081,1213988.8608071129,1247460.5619999159,1281830.0406901066,1317120.3918493392,1353355.2647963441,1390558.8748296693,1428756.0150290662,1467972.0682240827,1508233.0191281263,1549565.4666359783,1591996.6362824319,1635554.392859383,1680267.2531883563,1726164.3990450935,1773275.6902324054,1821631.6777971154,1871263.6173864477,1922203.4827387873,1974483.9793032054]
[null,"Scenario 3","EBITDA",null,0,{"$f":"F55-F45","v":171681.47343666106},176831.91763976088,182136.87516895367,187600.98142402232,193229.01086674299,199025.88119274526,204996.65762852767,211146.55735738348,217480.95407810499,223780.48923049241,230260.89544383631,236927.30603078572,243784.99773736321,250839.39466470489,258096.07229469597,265560.76162212132,273239.35339601262,281137.90247293439,289262.63228501676,297619.93942560325,306216.39835544984,315058.76623247948,324153.98786816001,333509.20081364672,343131.74057889887,353029.14598805195,363209.16467439994,373679.75871841685,384449.11043232097,395525.62829476339]
[null,"Scenario 4","EBITDA",null,0,{"$f":"F56-F46","v":398201.67520661501},410147.72546281351,422452.15722669789,435125.72194349882,448179.49360180378,461624.87840985786,475473.6247621536,489737.83350501838,504429.96851016884,518672.65423284972,533310.49831613991,548354.19642190018,563814.72325760196,579703.33943852177,596031.59850134468,612811.35407175322,630054.76718858699,647774.31378716149,665982.79234433139,684693.33168789069,703919.39897289348,723674.80782746663,743973.72667069,764830.68720508856,786260.59308627527,808278.72877225955,830900.76855490403,854142.78577599372,878021.26223033667,902553.09775827825]
[null,"Scenario 5","EBITDA",null,0,{"$f":"F57-F47","v":292662.25543319935},301442.12309619534,310485.38678908121,319799.94839275372,329393.94684453629,339275.76524987241,349454.03820736852,359937.65935358964,370735.78913419729,381000.61165585706,391542.44604026905,402368.48647227173,413486.10268664238,424902.84378130094,436626.44209247106,448664.81713176204,461026.07958507061,473718.53537312662,486750.68977342418,500131.25160320406,513869.13746305392,527973.47604061069,542453.61247373628,557319.11277244473,572579.76829873479,588245.60030337074,604326.8645185224,620834.055805051,637777.91285307216,655169.42293428967]
[null,"Scenario 6","EBITDA",null,0,{"$f":"F58-F48","v":1568166.6473262843},1615211.6467460725,1663667.9961484547,1713578.0360329088,1764985.3771138957,1817934.9384273128,1872472.9865801325,1928647.1761775361,1986506.5914628631,2043377.4069135222,2101856.0409724051,2161987.1809565309,2223816.7268047631,2287391.8228378282,2352760.890304483,2419973.660731398,2489081.2100946251,2560135.9938308676,2633191.8827070268,2708304.1995668719,2785529.7569739511,2864926.8957701926,2946555.5245699692,3030477.1602096902,3116754.9691733313,3205453.8100145892,3296640.2767966921,3390382.7435711869,3486751.4099173453,3585818.3475641198]
[null,"Scenario 7","EBITDA",null,0,{"$f":"F59-F49","v":155377.51408925836},160038.83951193612,164840.00469729415,169785.20483821302,174878.76098335942,180125.1238128602,185528.87752724602,191094.74385306341,196827.58616865528,202639.70578709611,208622.84374552729,214782.00988512675,221122.35998667721,227649.19999158636,234367.99034386736,241284.3504565027,248404.06330571085,255733.08015673366,263277.52542486228,271043.7016755229,279038.09476734942,287267.37914228078,295738.42326682969,304458.29522878758,313434.26849374664,322673.82782594149,332184.67537803913,341974.73695463082,352052.16845431377,362425.3624953829]
[]
[]
[null,"Scenario 1","EBIT ",null,0,{"$f":"F63-F23","v":146668.22175770969},{"$f":"G63-G23","v":160508.58706055471},174764.16332248523,189447.4068722736,204571.14772855554,220148.60081052611,236193.37748495577,252719.49745961808,269741.40103352041,286163.96109928138,303039.14501257328,320379.08622911893,338196.230057963,356503.34113529179,375313.51105456747,394640.16615521529,414497.07547207858,434898.35884783935,455858.49521056487,477392.33101851231,499515.08887428261,522242.37631037523,545590.19474814297,569574.9486320985,594213.45474145794,619522.95168075175,645521.10955125163,672226.03980488959,699656.30528226378,727830.93043622049]
[null,"Scenario 2","EBIT ",null,0,{"$f":"F64-F24","v":279637.39650831011},306131.6490474646,333420.72916279337,361528.48168158229,390479.46677593468,420298.98142311815,451013.08150971658,482648.60459891334,515233.19338078587,546144.75935890502,577888.03022737359,610484.50601027836,643956.20720308134,678325.68589327205,713616.03705250472,749850.90999950957,787054.52003283473,825251.66023223172,864467.71342724818,904728.6643312918,946061.11183914379,988492.28148559737,1032050.0380625485,1076762.8983915218,1122660.0442482589,1169771.3354355709,1218127.3230002809,1267759.2625896132,1318699.1279419528,1370979.6245063709]
[null,"Scenario 3","EBIT ",null,0,{"$f":"F65-F25","v":54373.785802867758},59524.230005967576,64829.187535160367,70293.293790229014,75921.323232949682,81718.193558951956,87688.969994734362,93838.869723590178,100173.26644431168,106472.80159669911,112953.20781004301,119619.61839699242,126477.31010356991,133531.70703091158,140788.38466090267,148253.07398832802,155931.66576221932,163830.21483914109,171954.94465122346,180312.25179180995,188908.71072165653,197751.07859868617,206846.3002343667,216201.51317985341,225824.05294510556,235721.45835425865,245901.47704060664,256372.07108462355,267141.42279852764,278217.94066097005]
[null,"Scenario 4","EBIT ",null,0,{"$f":"F66-F26","v":121059.39747201849},133005.447728217,145309.87949210138,157983.44420890231,171037.21586720727,184482.60067526135,198331.34702755709,212595.55577042187,227287.69077557232,241530.3764982532,256168.2205815434,271211.91868730367,286672.44552300544,302561.06170392525,318889.32076674816,335669.0763371567,352912.48945399048,370632.03605256497,388840.51460973488,407551.05395329418,426777.12123829697,446532.53009287012,466831.44893609348,487688.40947049204,509118.31535167876,531136.45103766304,553758.49082030752,577000.5080413972,600878.98449574015,625410.82002368174]
[null,"Scenario 5","EBIT ",null,0,{"$f":"F67-F27","v":97736.059932857723},106515.92759585372,115559.19128873959,124873.7528924121,134467.75134419466,144349.56974953078,154527.8427070269,165011.46385324802,175809.59363385566,186074.41615551544,196616.25053992742,207442.29097193011,218559.90718630076,229976.64828095931,241700.24659212944,253738.62163142042,266099.88408472901,278792.33987278503,291824.49427308259,305205.05610286247,318942.94196271233,333047.2805402691,347527.41697339469,362392.91727210314,377653.5727983932,393319.40480302915,409400.66901818081,425907.86030470941,442851.71735273057,460243.22743394808]
[null,"Scenario 6","EBIT ",null,0,{"$f":"F68-F28","v":443590.40010658163},490635.39952636976,539091.74892875203,589001.78881320613,640409.12989419303,693358.69120761007,747896.73936042981,804070.92895783344,861930.34424316045,918801.15969381947,977279.79375270242,1037410.9337368282,1099240.4795850604,1162815.5756181255,1228184.6430847803,1295397.4135116953,1364504.9628749224,1435559.7466111649,1508615.6354873241,1583727.9523471692,1660953.5097542484,1740350.6485504899,1821979.2773502665,1905900.9129899875,1992178.7219536286,2080877.5627948865,2172064.0295769894,2265806.4963514842,2362175.1626976426,2461242.1003444172]
[null,"Scenario 7","EBIT ",null,0,{"$f":"F69-F29","v":60935.514606465411},65596.840029143175,70398.005214501201,75343.205355420068,80436.76150056647,85683.12433006725,91086.878044453071,96652.744370270462,102385.58668586233,108197.70630430317,114180.84426273435,120340.01040233381,126680.36050388427,133207.20050879341,139925.99086107442,146842.35097370975,153962.0638229179,161291.08067394071,168835.52594206933,176601.70219272995,184596.09528455648,192825.37965948784,201296.42378403674,210016.29574599463,218992.26901095369,228231.82834314855,237742.67589524618,247532.73747183787,257610.16897152082,267983.36301258998]
[]
[]
[null,"Scenario 1","EBT",null,0,{"$f":"F72+F33","v":29282.039939527895},{"$f":"G72+G33","v":46015.965502510357},63222.973229781084,80916.676874216471,99111.08702703836,117820.62279147968,137060.12380202947,156844.86259953439,177190.5573727361,197003.38446178249,217336.64073882549,238203.81576639728,259618.73808248801,281595.58321680839,304148.88187421544,327293.52828775736,351044.78874377254,375418.31028146832,400430.12956936751,426096.68196099205,452434.81073211308,479461.77650186338,507195.26683996199,535653.40606225492,564854.76521671866,594818.37226201873,625563.72244064498,657110.78884857194,689480.03320332093,722692.41681219987]
[null,"Scenario 2","EBT",null,0,{"$f":"F73+F34","v":55461.760144673724},87481.924700266012,120407.43507236132,154264.34645305216,189079.47358654445,224880.41311365066,261695.56657777025,299554.16411203868,338486.28882788419,375872.34145865578,414219.58871282992,453552.12040915433,493894.59863364534,535272.2698961579,577710.97747915878,621237.17397840729,665877.93403502088,711660.96725817211,758614.63133741787,806767.94534337544,856150.60321517964,906792.98743286449,958726.1828724714,1011981.9908413537,1066592.943290798,1122592.3172026712,1180014.1491464337,1238893.2500023998,1299265.2198467054,1361166.4629929292]
[null,"Scenario 3","EBT",null,0,{"$f":"F74+F35","v":10553.785802867758},16784.389600864488,23191.109916852132,29779.014214451541,36553.317660553577,43519.387470004847,50682.747378905224,58049.082250341387,65624.242816494821,73189.357091222832,80960.654009354126,88943.773115186676,97144.50751102496,105568.80798141265,114222.78722531068,123112.72419892112,132245.06857192121,141626.44529993393,151263.65931612905,161163.70034491058,171333.7478407161,181781.17605502385,192513.55923472805,203538.67695511889,214864.51959077327,226499.29392773664,238451.42892045112,250729.58159696183,263342.6431160096,276299.74497969856]
[null,"Scenario 4","EBT",null,0,{"$f":"F75+F36","v":18915.397472018492},33379.289390954349,48251.919650830809,63545.046833543704,79270.77220707883,95441.549804667709,112070.19680228891,129169.90420338571,146754.2478399328,163946.98636663822,181593.88431003346,199706.81735310089,218297.96382485598,237379.81203455012,256965.16776672288,277067.1619398683,297699.25843149365,318875.26207235554,340609.32681265858,362915.96406301373,385810.05121294828,409306.84032975178,433421.96704045014,458171.45959967317,483571.74814618088,509639.67415079253,536392.500058437,563847.91912702657,592024.06546581944,620939.52427589998]
[null,"Scenario 5","EBT",null,0,{"$f":"F76+F37","v":24332.787205585002},34922.039837389733,45810.876198460508,57007.921923681643,68522.054179443789,80362.40906483907,92538.389231995534,105059.67173207024,117936.21609360853,130321.02148781755,143025.23840222976,156056.90901483269,169424.26801341557,183135.74674797064,197199.97745183515,211625.79753167444,226422.25392634232,241598.60753458479,257164.33771147253,273129.1468333744,289502.96493118868,306295.95439146919,323518.51472497295,341181.28740206716,359295.16075431072,377871.27494141919,396921.02698269283,416456.07585186587,436488.34763418435,457030.04074438516]
[null,"Scenario 6","EBT",null,0,{"$f":"F77+F38","v":35854.400106581626},92950.060242592706,151658.08357552235,212024.83086913492,274098.01350746327,337926.73320936871,403561.52291844651,471054.38890323351,540458.85410369141,609105.620467784,679595.72445836919,751978.56377283123,826304.84293800639,902626.6069543534,980997.27576395578,1061471.6795606771,1144106.094961107,1228958.282055296,1316087.5223565607,1405554.6576700136,1497422.1298997726,1591754.0218151475,1688616.0987964403,1788075.8515813076,1890202.5400329982,1995067.2379520664,2102742.8789535356,2213304.3034317843,2326828.3066357719,2443393.6878775321]
[null,"Scenario 7","EBT",null,0,{"$f":"F78+F39","v":23071.878242829051},28666.539359616116,34419.706952965629,40335.949550035824,46419.969000456564,52676.604401337179,59110.836138530423,65727.790047611401,72532.741698132115,79438.412838200369,86536.973348691536,93833.870491392168,101334.70621610581,109045.24155664143,116971.40115126142,125119.27789108251,133495.13770002016,142105.42444996705,150956.76501499821,160055.97446849945,169410.06142722341,179026.23354639014,188911.90317005911,199074.69314111947,209522.44277536307,220263.21400422812,231305.29769092938,242657.22012481678,254327.74969894133,266325.90377594094]
[]
[]
[null,"Scenario 1","Bruto cash flow voor belasting inclusief rentelasten",null,{"$f":"-E13+E63+E33","v":-6272727.2727272725},{"$f":"-F13+F63+F33","v":343959.32827665401},{"$f":"-G13+G63+G33","v":360693.25383963645},377900.26156690717,395593.96521134255,413788.37536416447,432497.91112860577,451737.41213915555,471522.15093666047,491867.84570986219,511680.67279890855,532013.92907595157,552881.10410352331,574296.02641961409,596272.87155393441,-2671601.0136494753,641970.81662488345,665722.07708089869,690095.59861859435,715107.41790649353,740773.97029811819,767112.09906923911,794139.0648389894,821872.55517708813,850330.69439938106,879532.05355384469,909495.66059914487,940241.01077777112,971788.07718569809,1004157.3215404471,1037369.705149326]
[null,"Scenario 2","Bruto cash flow voor belasting inclusief rentelasten",null,{"$f":"-E14+E64+E34","v":-11954545.454545455},{"$f":"-F14+F64+F34","v":658966.11494150828},690986.27949710051,723911.78986919578,757768.70124988665,792583.82838337892,828384.76791048516,865199.9213746048,903058.5189088732,941990.64362471877,979376.6962554903,1017723.9435096644,1057056.4752059889,1097398.9534304799,1138776.6246929923,-5141016.4442899125,1224741.5287752417,1269382.2888318554,1315165.3220550066,1362118.9861342525,1410272.30014021,1459654.9580120142,1510297.342229699,1562230.5376693059,1615486.3456381883,1670097.2980876325,1726096.6719995057,1783518.5039432682,1842397.6047992343,1902769.57464354,1964670.8177897637]
[null,"Scenario 3","Bruto cash flow voor belasting inclusief rentelasten",null,{"$f":"-E15+E65+E35","v":-2362000},127861.47343666106,134092.0772346578,140498.79755064542,147086.70184824485,153861.00529434689,160827.07510379815,167990.43501269852,175356.7698841347,182931.93045028811,190497.04472501614,198268.34164314743,206251.46074898,214452.19514481828,222876.49561520596,-964988.50109028374,240420.41183271442,249552.75620571448,258934.13293372723,268571.34694992239,278471.38797870389,288641.43547450937,299088.86368881713,309821.24686852132,320846.36458891223,332172.20722456661,343806.98156152992,355759.11655424442,368037.2692307551,380650.33074980293,393607.4326134919]
[null,"Scenario 4","Bruto cash flow voor belasting inclusief rentelasten",null,{"$f":"-E16+E66+E36","v":-5300000},296057.67520661501,310521.56712555088,325394.19738542731,340687.3245681402,356413.04994167533,372583.82753926422,389212.47453688539,406312.18193798221,423896.52557452931,441089.26410123473,458736.16204462998,476849.09508769738,495440.24155945249,514522.08976914664,-2575595.5180338081,554209.43967446475,574841.53616609017,596017.539806952,617751.60454725509,640058.2417976103,662952.3289475448,686449.11806434835,710564.24477504671,735313.73733426968,760714.02588077739,786781.95188538905,813534.77779303351,840990.19686162309,869166.34320041595,898081.8020104965]
[null,"Scenario 5","Bruto cash flow voor belasting inclusief rentelasten",null,{"$f":"-E17+E67+E37","v":-4109090.9090909092},219258.98270592664,229848.23533773137,240737.07169880212,251934.11742402328,263448.2496797854,275288.60456518072,287464.58473233716,299985.86723241187,312862.41159395012,325247.21698815917,337951.43390257139,350983.10451517429,364350.46351375722,378061.94224831223,-1374608.877473091,406551.99303201609,421348.44942668389,436524.80303492636,452090.53321181412,468055.34233371599,484429.16043153027,501222.14989181078,518444.71022531454,536107.48290240881,554221.35625465226,572797.47044176084,591847.22248303448,611382.27135220752,631414.543134526,651956.23624472669]
[null,"Scenario 6","Bruto cash flow voor belasting inclusief rentelasten",null,{"$f":"-E18+E68+E38","v":-20200000},1160430.6473262843,1217526.3074622955,1276234.330795225,1336601.0780888377,1398674.260727166,1462502.9804290715,1528137.7701381491,1595630.6361229362,1665035.1013233941,1733681.8676874866,1804171.9716780719,1876554.8109925338,1950881.0901577091,2027202.8541740561,-11797727.70276157,2186047.9267803798,2268682.3421808095,2353534.5292749987,2440663.7695762636,2530130.9048897163,2621998.3771194755,2716330.2690348504,2813192.346016143,2912652.0988010103,3014778.7872527009,3119643.4851717693,3227319.1261732383,3337880.550651487,3451404.5538554746,3567969.9350972348]
[null,"Scenario 7","Bruto cash flow voor belasting inclusief rentelasten",null,{"$f":"-E19+E69+E39","v":-2454545.4545454546},117513.87772562201,123108.53884240906,128861.70643575858,134777.94903282876,140861.96848324951,147118.60388413013,153552.83562132338,160169.78953040435,166974.74118092508,173880.41232099332,180978.97283148448,188275.8699741851,195776.70569889876,203487.24103943436,-178078.45351613697,219561.27737387546,227937.13718281311,236547.42393275999,245398.76449779118,254497.9739512924,263852.06091001636,273468.23302918306,283353.90265285206,293516.69262391242,303964.44225815602,314705.2134870211,325747.29717372236,337099.21960760973,348769.74918173428,360767.90325873386]
[]
[]
[null,"Scenario 1","IRR",{"$f":"IRR(E90:AI90)","v":5.9999999999999387E-2}]
[null,"Scenario 2","IRR",{"$f":"IRR(E91:AI91)","v":6.0000000000000053E-2}]
[null,"Scenario 3","IRR",5.9999999999999165E-2]
[null,"Scenario 4","IRR",5.9999999999999165E-2]
[null,"Scenario 5","IRR",5.9999999999999831E-2]
[null,"Scenario 6","IRR",{"$f":"IRR(E95:AI95)","v":6.0000000000000275E-2}]
[null,"Scenario 7","IRR",6.0000000000000053E-2]
[]
[]
[null,"Scenario 1","RRR",{"$f":"TRANSPOSE('2.4 Kenmerken'!C22:I22)","v":0.06}]
[null,"Scenario 2","RRR",0.06]
[null,"Scenario 3","RRR",0.06]
[null,"Scenario 4","RRR",0.06]
[null,"Scenario 5","RRR",0.06]
[null,"Scenario 6","RRR",0.06]
[null,"Scenario 7","RRR",0.06]
[]
[]
[null,"Scenario 1","Netto Contante Waarde voor belasting",null,{"$f":"E90","v":-6272727.2727272725},{"$f":"NPV($D108,$F90:F90)+$E90","v":-5948237.3403908061},{"$f":"NPV($D108,$F90:G90)+$E90","v":-5627221.6285363771},{"$f":"NPV($D108,$F90:H90)+$E90","v":-5309929.2818618519},{"$f":"NPV($D108,$F90:I90)+$E90","v":-4996581.8088027453},{"$f":"NPV($D108,$F90:J90)+$E90","v":-4687375.0634749057},{"$f":"NPV($D108,$F90:K90)+$E90","v":-4382481.1023066528},{"$f":"NPV($D108,$F90:L90)+$E90","v":-4082049.9228741624},{"$f":"NPV($D108,$F90:M90)+$E90","v":-3786211.0920147938},{"$f":"NPV($D108,$F90:N90)+$E90","v":-3495075.2698793029},{"$f":"NPV($D108,$F90:O90)+$E90","v":-3209355.454739979},{"$f":"NPV($D108,$F90:P90)+$E90","v":-2929097.1535681854},{"$f":"NPV($D108,$F90:Q90)+$E90","v":-2654332.1831281078},{"$f":"NPV($D108,$F90:R90)+$E90","v":-2385079.79562381},{"$f":"NPV($D108,$F90:S90)+$E90","v":-2121347.7295020684},{"$f":"NPV($D108,$F90:T90)+$E90","v":-3236113.4887236482},{"$f":"NPV($D108,$F90:U90)+$E90","v":-2983404.062507208},{"$f":"NPV($D108,$F90:V90)+$E90","v":-2736178.5704049016},{"$f":"NPV($D108,$F90:W90)+$E90","v":-2494407.8621432856},{"$f":"NPV($D108,$F90:X90)+$E90","v":-2258055.5566206654},{"$f":"NPV($D108,$F90:Y90)+$E90","v":-2027078.7311275396},{"$f":"NPV($D108,$F90:Z90)+$E90","v":-1801428.5626923563},{"$f":"NPV($D108,$F90:AA90)+$E90","v":-1581050.9245456029},{"$f":"NPV($D108,$F90:AB90)+$E90","v":-1365886.9405167066},{"$f":"NPV($D108,$F90:AC90)+$E90","v":-1155873.500009995},{"$f":"NPV($D108,$F90:AD90)+$E90","v":-950943.73604767118},{"$f":"NPV($D108,$F90:AE90)+$E90","v":-751027.46871857997},{"$f":"NPV($D108,$F90:AF90)+$E90","v":-556051.61623120215},{"$f":"NPV($D108,$F90:AG90)+$E90","v":-365940.57563705277},{"$f":"NPV($D108,$F90:AH90)+$E90","v":-180616.57516627666},{"$f":"NPV($D108,$F90:AI90)+$E90","v":0}]
[null,"Scenario 2","Netto Contante Waarde voor belasting",null,{"$f":"E91","v":-11954545.454545455},{"$f":"NPV($D109,$F91:F91)+$E91","v":-11332879.308374221},{"$f":"NPV($D109,$F91:G91)+$E91","v":-10717903.979523117},{"$f":"NPV($D109,$F91:H91)+$E91","v":-10110093.681534512},{"$f":"NPV($D109,$F91:I91)+$E91","v":-9509869.8950743731},{"$f":"NPV($D109,$F91:J91)+$E91","v":-8917605.1516334247},{"$f":"NPV($D109,$F91:K91)+$E91","v":-8333626.5779552534},{"$f":"NPV($D109,$F91:L91)+$E91","v":-7758219.2155395867},{"$f":"NPV($D109,$F91:M91)+$E91","v":-7191629.1287305327},{"$f":"NPV($D109,$F91:N91)+$E91","v":-6634066.3141094027},{"$f":"NPV($D109,$F91:O91)+$E91","v":-6087187.4822879527},{"$f":"NPV($D109,$F91:P91)+$E91","v":-5551063.2045546956},{"$f":"NPV($D109,$F91:Q91)+$E91","v":-5025738.5208066273},{"$f":"NPV($D109,$F91:R91)+$E91","v":-4511235.0684703896},{"$f":"NPV($D109,$F91:S91)+$E91","v":-4007553.0691556502},{"$f":"NPV($D109,$F91:T91)+$E91","v":-6152719.6080246931},{"$f":"NPV($D109,$F91:U91)+$E91","v":-5670604.656713618},{"$f":"NPV($D109,$F91:V91)+$E91","v":-5199201.2410443015},{"$f":"NPV($D109,$F91:W91)+$E91","v":-4738441.2361538894},{"$f":"NPV($D109,$F91:X91)+$E91","v":-4288243.1893884726},{"$f":"NPV($D109,$F91:Y91)+$E91","v":-3848513.6200082442},{"$f":"NPV($D109,$F91:Z91)+$E91","v":-3419148.2279980034},{"$f":"NPV($D109,$F91:AA91)+$E91","v":-3000033.0176823139},{"$f":"NPV($D109,$F91:AB91)+$E91","v":-2591045.3415040933},{"$f":"NPV($D109,$F91:AC91)+$E91","v":-2192054.8690047674},{"$f":"NPV($D109,$F91:AD91)+$E91","v":-1802924.4857420921},{"$f":"NPV($D109,$F91:AE91)+$E91","v":-1423511.1265975479},{"$f":"NPV($D109,$F91:AF91)+$E91","v":-1053666.5476574115},{"$f":"NPV($D109,$F91:AG91)+$E91","v":-693238.04059967399},{"$f":"NPV($D109,$F91:AH91)+$E91","v":-342069.09328167886},{"$f":"NPV($D109,$F91:AI91)+$E91","v":0}]
[null,"Scenario 3","Netto Contante Waarde voor belasting",null,-2362000,{"$f":"NPV($D110,$F92:F92)+$E92","v":-2241375.9684559801},{"$f":"NPV($D110,$F92:G92)+$E92","v":-2122034.4970830204},{"$f":"NPV($D110,$F92:H92)+$E92","v":-2004068.9974166467},{"$f":"NPV($D110,$F92:I92)+$E92","v":-1887562.552936072},{"$f":"NPV($D110,$F92:J92)+$E92","v":-1772588.6592444838},{"$f":"NPV($D110,$F92:K92)+$E92","v":-1659211.9174619778},{"$f":"NPV($D110,$F92:L92)+$E92","v":-1547488.6836362719},{"$f":"NPV($D110,$F92:M92)+$E92","v":-1437467.6768124239},{"$f":"NPV($D110,$F92:N92)+$E92","v":-1329190.5482483171},{"$f":"NPV($D110,$F92:O92)+$E92","v":-1222817.9934561022},{"$f":"NPV($D110,$F92:P92)+$E92","v":-1118372.7043984083},{"$f":"NPV($D110,$F92:Q92)+$E92","v":-1015872.0472131611},{"$f":"NPV($D110,$F92:R92)+$E92","v":-915328.48972371663},{"$f":"NPV($D110,$F92:S92)+$E92","v":-816750.0007755491},{"$f":"NPV($D110,$F92:T92)+$E92","v":-1219405.9862920847},{"$f":"NPV($D110,$F92:U92)+$E92","v":-1124765.3846454418},{"$f":"NPV($D110,$F92:V92)+$E92","v":-1032090.3704278388},{"$f":"NPV($D110,$F92:W92)+$E92","v":-941374.40464308346},{"$f":"NPV($D110,$F92:X92)+$E92","v":-852608.08022882603},{"$f":"NPV($D110,$F92:Y92)+$E92","v":-765779.38515453762},{"$f":"NPV($D110,$F92:Z92)+$E92","v":-680873.94746006886},{"$f":"NPV($D110,$F92:AA92)+$E92","v":-597875.26335793221},{"$f":"NPV($D110,$F92:AB92)+$E92","v":-516764.90945559554},{"$f":"NPV($D110,$F92:AC92)+$E92","v":-437522.74009114341},{"$f":"NPV($D110,$F92:AD92)+$E92","v":-360127.07071636361},{"$f":"NPV($D110,$F92:AE92)+$E92","v":-284554.84820550075},{"$f":"NPV($D110,$F92:AF92)+$E92","v":-210781.80891534919},{"$f":"NPV($D110,$F92:AG92)+$E92","v":-138782.62527284585},{"$f":"NPV($D110,$F92:AH92)+$E92","v":-68531.041619739961},{"$f":"NPV($D110,$F92:AI92)+$E92","v":-6.0535967350006104E-9}]
[null,"Scenario 4","Netto Contante Waarde voor belasting",null,-5300000,{"$f":"NPV($D111,$F93:F93)+$E93","v":-5020700.3064088542},{"$f":"NPV($D111,$F93:G93)+$E93","v":-4744337.2171194702},{"$f":"NPV($D111,$F93:H93)+$E93","v":-4471129.974407847},{"$f":"NPV($D111,$F93:I93)+$E93","v":-4201273.7034719083},{"$f":"NPV($D111,$F93:J93)+$E93","v":-3934941.1389868734},{"$f":"NPV($D111,$F93:K93)+$E93","v":-3672284.2425657106},{"$f":"NPV($D111,$F93:L93)+$E93","v":-3413435.7176644029},{"$f":"NPV($D111,$F93:M93)+$E93","v":-3158510.4280896215},{"$f":"NPV($D111,$F93:N93)+$E93","v":-2907606.7259063413},{"$f":"NPV($D111,$F93:O93)+$E93","v":-2661304.7846788787},{"$f":"NPV($D111,$F93:P93)+$E93","v":-2419648.2970677386},{"$f":"NPV($D111,$F93:Q93)+$E93","v":-2182668.9057597374},{"$f":"NPV($D111,$F93:R93)+$E93","v":-1950387.1873274385},{"$f":"NPV($D111,$F93:S93)+$E93","v":-1722813.5708279004},{"$f":"NPV($D111,$F93:T93)+$E93","v":-2797519.5910904636},{"$f":"NPV($D111,$F93:U93)+$E93","v":-2579357.1047640718},{"$f":"NPV($D111,$F93:V93)+$E93","v":-2365881.4119003704},{"$f":"NPV($D111,$F93:W93)+$E93","v":-2157070.3674249016},{"$f":"NPV($D111,$F93:X93)+$E93","v":-1952895.4248652468},{"$f":"NPV($D111,$F93:Y93)+$E93","v":-1753322.2395903557},{"$f":"NPV($D111,$F93:Z93)+$E93","v":-1558311.230282825},{"$f":"NPV($D111,$F93:AA93)+$E93","v":-1367818.1012518108},{"$f":"NPV($D111,$F93:AB93)+$E93","v":-1181794.3280387726},{"$f":"NPV($D111,$F93:AC93)+$E93","v":-1000187.6086218115},{"$f":"NPV($D111,$F93:AD93)+$E93","v":-822942.28238648642},{"$f":"NPV($D111,$F93:AE93)+$E93","v":-649999.71890113037},{"$f":"NPV($D111,$F93:AF93)+$E93","v":-481298.67841246258},{"$f":"NPV($D111,$F93:AG93)+$E93","v":-316775.64586213604},{"$f":"NPV($D111,$F93:AH93)+$E93","v":-156365.14011652954},{"$f":"NPV($D111,$F93:AI93)+$E93","v":-2.4214386940002441E-8}]
[null,"Scenario 5","Netto Contante Waarde voor belasting",null,-4109090.9090909092,{"$f":"NPV($D112,$F94:F94)+$E94","v":-3902242.8121985258},{"$f":"NPV($D112,$F94:G94)+$E94","v":-3697678.7010043897},{"$f":"NPV($D112,$F94:H94)+$E94","v":-3495551.2134653456},{"$f":"NPV($D112,$F94:I94)+$E94","v":-3295995.7955003134},{"$f":"NPV($D112,$F94:J94)+$E94","v":-3099131.937799836},{"$f":"NPV($D112,$F94:K94)+$E94","v":-2905064.3343486818},{"$f":"NPV($D112,$F94:L94)+$E94","v":-2713883.9673579503},{"$f":"NPV($D112,$F94:M94)+$E94","v":-2525669.1230286285},{"$f":"NPV($D112,$F94:N94)+$E94","v":-2340486.3423098712},{"$f":"NPV($D112,$F94:O94)+$E94","v":-2158869.9951375052},{"$f":"NPV($D112,$F94:P94)+$E94","v":-1980841.3955694195},{"$f":"NPV($D112,$F94:Q94)+$E94","v":-1806413.5454922337},{"$f":"NPV($D112,$F94:R94)+$E94","v":-1635591.8304248592},{"$f":"NPV($D112,$F94:S94)+$E94","v":-1468374.6687731785},{"$f":"NPV($D112,$F94:T94)+$E94","v":-2041950.9255196007},{"$f":"NPV($D112,$F94:U94)+$E94","v":-1881913.2443265263},{"$f":"NPV($D112,$F94:V94)+$E94","v":-1725439.4223784562},{"$f":"NPV($D112,$F94:W94)+$E94","v":-1572505.667961271},{"$f":"NPV($D112,$F94:X94)+$E94","v":-1423083.8648112235},{"$f":"NPV($D112,$F94:Y94)+$E94","v":-1277141.9966272865},{"$f":"NPV($D112,$F94:Z94)+$E94","v":-1134644.5418499201},{"$f":"NPV($D112,$F94:AA94)+$E94","v":-995552.84057164285},{"$f":"NPV($D112,$F94:AB94)+$E94","v":-859825.43533330923},{"$f":"NPV($D112,$F94:AC94)+$E94","v":-727418.38745500846},{"$f":"NPV($D112,$F94:AD94)+$E94","v":-598285.57045166288},{"$f":"NPV($D112,$F94:AE94)+$E94","v":-472378.94199031778},{"$f":"NPV($D112,$F94:AF94)+$E94","v":-349648.79575849045},{"$f":"NPV($D112,$F94:AG94)+$E94","v":-230043.99453044217},{"$f":"NPV($D112,$F94:AH94)+$E94","v":-113512.18564056978},{"$f":"NPV($D112,$F94:AI94)+$E94","v":3.7252902984619141E-9}]
[null,"Scenario 6","Netto Contante Waarde voor belasting",null,-20200000,{"$f":"NPV($D113,$F95:F95)+$E95","v":-19105254.106295958},{"$f":"NPV($D113,$F95:G95)+$E95","v":-18021660.027030833},{"$f":"NPV($D113,$F95:H95)+$E95","v":-16950109.073227338},{"$f":"NPV($D113,$F95:I95)+$E95","v":-15891395.828996062},{"$f":"NPV($D113,$F95:J95)+$E95","v":-14846225.056490298},{"$f":"NPV($D113,$F95:K95)+$E95","v":-13815218.165012382},{"$f":"NPV($D113,$F95:L95)+$E95","v":-12798919.270387031},{"$f":"NPV($D113,$F95:M95)+$E95","v":-11797800.869191473},{"$f":"NPV($D113,$F95:N95)+$E95","v":-10812269.150994597},{"$f":"NPV($D113,$F95:O95)+$E95","v":-9844190.2512454595},{"$f":"NPV($D113,$F95:P95)+$E95","v":-8893774.9629042465},{"$f":"NPV($D113,$F95:Q95)+$E95","v":-7961184.7127679288},{"$f":"NPV($D113,$F95:R95)+$E95","v":-7046535.5299470965},{"$f":"NPV($D113,$F95:S95)+$E95","v":-6149901.7525526863},{"$f":"NPV($D113,$F95:T95)+$E95","v":-11072681.318986863},{"$f":"NPV($D113,$F95:U95)+$E95","v":-10212151.676591752},{"$f":"NPV($D113,$F95:V95)+$E95","v":-9369643.7776065934},{"$f":"NPV($D113,$F95:W95)+$E95","v":-8545097.5680669025},{"$f":"NPV($D113,$F95:X95)+$E95","v":-7738426.4379678052},{"$f":"NPV($D113,$F95:Y95)+$E95","v":-6949519.6621826254},{"$f":"NPV($D113,$F95:Z95)+$E95","v":-6178244.6736227255},{"$f":"NPV($D113,$F95:AA95)+$E95","v":-5424449.1790794581},{"$f":"NPV($D113,$F95:AB95)+$E95","v":-4687963.1275674831},{"$f":"NPV($D113,$F95:AC95)+$E95","v":-3968600.5404032562},{"$f":"NPV($D113,$F95:AD95)+$E95","v":-3266161.2117011845},{"$f":"NPV($D113,$F95:AE95)+$E95","v":-2580432.2874507867},{"$f":"NPV($D113,$F95:AF95)+$E95","v":-1911189.7308493331},{"$f":"NPV($D113,$F95:AG95)+$E95","v":-1258199.6811040863},{"$f":"NPV($D113,$F95:AH95)+$E95","v":-621219.71248490736},{"$f":"NPV($D113,$F95:AI95)+$E95","v":7.8231096267700195E-8}]
[null,"Scenario 7","Netto Contante Waarde voor belasting",null,-2454545.4545454546,{"$f":"NPV($D114,$F96:F96)+$E96","v":-2343683.3057476981},{"$f":"NPV($D114,$F96:G96)+$E96","v":-2234117.1444425993},{"$f":"NPV($D114,$F96:H96)+$E96","v":-2125922.3708746885},{"$f":"NPV($D114,$F96:I96)+$E96","v":-2019165.611501568},{"$f":"NPV($D114,$F96:J96)+$E96","v":-1913905.354306459},{"$f":"NPV($D114,$F96:K96)+$E96","v":-1810192.5438035717},{"$f":"NPV($D114,$F96:L96)+$E96","v":-1708071.1381567293},{"$f":"NPV($D114,$F96:M96)+$E96","v":-1607578.6306901372},{"$f":"NPV($D114,$F96:N96)+$E96","v":-1508746.5379368239},{"$f":"NPV($D114,$F96:O96)+$E96","v":-1411652.6238889345},{"$f":"NPV($D114,$F96:P96)+$E96","v":-1316315.1586431193},{"$f":"NPV($D114,$F96:Q96)+$E96","v":-1222747.8193651424},{"$f":"NPV($D114,$F96:R96)+$E96","v":-1130960.0600874221},{"$f":"NPV($D114,$F96:S96)+$E96","v":-1040957.4571367214},{"$f":"NPV($D114,$F96:T96)+$E96","v":-1115263.3738588232},{"$f":"NPV($D114,$F96:U96)+$E96","v":-1028833.8929733676},{"$f":"NPV($D114,$F96:V96)+$E96","v":-944186.15054681734},{"$f":"NPV($D114,$F96:W96)+$E96","v":-861313.22926436737},{"$f":"NPV($D114,$F96:X96)+$E96","v":-780205.74483740609},{"$f":"NPV($D114,$F96:Y96)+$E96","v":-700852.07357646152},{"$f":"NPV($D114,$F96:Z96)+$E96","v":-623238.56434025569},{"$f":"NPV($D114,$F96:AA96)+$E96","v":-547349.73583217058},{"$f":"NPV($D114,$F96:AB96)+$E96","v":-473168.46015763818},{"$f":"NPV($D114,$F96:AC96)+$E96","v":-400676.13350154972},{"$f":"NPV($D114,$F96:AD96)+$E96","v":-329852.83473351924},{"$f":"NPV($D114,$F96:AE96)+$E96","v":-260677.47270058375},{"$f":"NPV($D114,$F96:AF96)+$E96","v":-193127.92292146012},{"$f":"NPV($D114,$F96:AG96)+$E96","v":-127181.15435369546},{"$f":"NPV($D114,$F96:AH96)+$E96","v":-62813.346864732914},{"$f":"NPV($D114,$F96:AI96)+$E96","v":0}]
[]
[null,"Scenario 1","NCW 30 jaar",{"$f":"AI117","v":0}]
[null,"Scenario 2","NCW 30 jaar",{"$f":"AI118","v":0}]
[null,"Scenario 3","NCW 30 jaar",-6.0535967350006104E-9]
[null,"Scenario 4","NCW 30 jaar",-2.4214386940002441E-8]
[null,"Scenario 5","NCW 30 jaar",3.7252902984619141E-9]
[null,"Scenario 6","NCW 30 jaar",7.8231096267700195E-8]
[null,"Scenario 7","NCW 30 jaar",0]
[]
[null,"CO2 uitstoot","waarde",null,0,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[null,"Emissiecoefficient (elektra)","(kg/MWh)",null,0,235.32446245540544,212.52090167050085,190.97484286705895,207.80124831305099,192.79463618508311,162.82135986625201,152.23852775855542,140.09677732993862,93.984165914322844,89.35428184882494,83.180438245193756,77.032736317069578,71.694360606376748,67.365390666923474,64.427133033042224,58.176494947101673,54.157534182000752,49.468488346676025,46.225862633003679,0,36,31.5,27,22.5,18,13.5,9,4.5,0,0]
[null,"Scenario 1",{"$f":"TRANSPOSE('2.5 Kostenberekening'!C214:I214/1000)","v":4369.8729038795027},"per jaar",0,{"$f":"$C135*F$134","v":1028337.9921038856},{"$f":"$C135*G$134","v":928689.32971796184},834535.7911674066,908065.0443955377,842488.05667850131,711508.6486523482,665263.01737861882,612205.11117493897,410698.86002271494,390466.85509679216,363487.94322049449,336623.26714365685,313295.24377477181,294378.19533464604,281538.38291573129,254223.8889120224,236661.54116285304,216171.00682201851,202001.14457841878,0,157315.42453966208,137650.99647220434,117986.56840474658,98322.140337288816,78657.712269831041,58993.284202373288,39328.856134915521,19664.42806745776,0,0]
[null,"Scenario 2",10434.780130289351,"per jaar",0,{"$f":"$C136*F$134","v":2455559.0250006872},2217608.8820225191,1992780.4957343179,2168360.3369463482,2011769.6388904697,1699005.0907190584,1588575.564519478,1461879.0684000151,980704.10704459378,932392.28479239286,867969.58422970818,803819.66630317655,748114.88950921968,702943.04000039282,672282.96762469772,607058.93352389534,565121.96158780786,516192.79927534529,482356.71290835179,0,375652.08469041664,328695.57410411455,281739.06351781246,234782.55293151041,187826.04234520832,140869.53175890623,93913.02117260416,46956.51058630208,0,0]
[null,"Scenario 3",885.36516738932687,"per jaar",0,208348.08209263341,188158.60368123365,169082.47372214406,183979.98699639546,170693.65533777047,144156.36053254205,134786.68961205811,124036.80671142635,83210.306786680711,79111.168706037977,73645.062630473534,68202.101483820181,63475.689579135513,59642.970384068103,57041.539422213857,51507.442186965003,47949.194316440291,43797.676465551784,40926.768607785336,0,31873.146026015769,27889.002772763797,23904.859519511825,19920.716266259853,15936.573013007885,11952.429759755913,7968.2865065039423,3984.1432532519711,0,0]
[null,"Scenario 4",3504.6098777624306,"per jaar",0,824720.43560034817,744802.85122541548,669292.32071602286,728262.30744928215,675669.98635385639,570625.34609797818,533536.64815864328,490984.54967318667,329377.83621659898,313151.89878776012,291514.98551071389,269969.68860787078,251260.76436096962,236089.41355062506,225791.96682351397,203885.91884520865,189801.02924949632,173367.7528977365,162003.61479171395,0,126165.95559944751,110395.21114951656,94624.466699585624,78853.722249654689,63082.977799723754,47312.233349792812,31541.488899861877,15770.744449930939,0,0]
[null,"Scenario 5",3374.843698924356,"per jaar",0,794183.27932038624,717224.82589241245,644510.24510296294,701296.73349791556,650651.76311564131,549496.64039491559,513781.23613948142,472804.72621155193,317181.87013461371,301556.7350694178,280720.97788555868,259973.44477056366,241957.26114084115,227347.66421784431,217431.50395632378,196336.57739773073,182773.21298340565,166948.41619209253,156005.0612343353,0,121494.37316127682,106307.57651611722,91120.779870957616,75933.983225798016,60747.186580638408,45560.389935478808,30373.593290319204,15186.796645159602,0,0]
[null,"Scenario 6",10725.403390099373,"per jaar",0,2523949.787392518,2279372.399243765,2048282.227110049,2228752.2131236787,2067800.2445324655,1746324.7650900893,1632819.6217253478,1502594.4505165205,1008018.0917131401,958360.71746128181,892143.75434495264,826207.17124372907,768950.93829864007,722520.98943438963,691006.99104697432,623966.37612974329,580861.40071505355,530569.49261653039,495791.02379428555,0,386114.5220435774,337850.20678813022,289585.89153268305,241321.57627723587,193057.2610217887,144792.94576634152,96528.630510894349,48264.315255447174,0,0]
[null,"Scenario 7",364.9746006406296,"per jaar",0,85887.45170563244,77564.731214977553,69700.967007811836,75842.177615680092,70365.145347306185,59425.660792949566,55563.195870796168,51131.765357033561,34301.833421122654,32612.043333305141,30358.747229652145,28114.992173577393,26166.62063049764,24586.656555660393,23514.267149155301,21232.943009990038,19766.124409756972,18054.74177862372,16871.265753749121,0,13139.085623062665,11496.699920179832,9854.3142172970001,8211.9285144141668,6569.5428115313325,4927.1571086485001,3284.7714057656663,1642.3857028828331,0,0]
[]
[null,"Scenario 1","CO2 uitstoot",{"$f":"SUM(F135:AI135)","v":10538558.730681797}]
[null,"Scenario 2","CO2 uitstoot",{"$f":"SUM(F136:AI136)","v":25164929.430139355}]
[null,"Scenario 3","CO2 uitstoot",2135181.7363724462]
[null,"Scenario 4","CO2 uitstoot",8451856.1151144542]
[null,"Scenario 5","CO2 uitstoot",8138906.8538837405]
[null,"Scenario 6","CO2 uitstoot",25865808.004729245]
[null,"Scenario 7","CO2 uitstoot",880187.21566105995]
[]
[null,"Elektriciteitsprijs","waarde",null,0,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051]
[]
[null,"Standaardwaarde"]
[null,"Scenario 1",null,"per jaar",0,32,32,32,32,32,32,32,32,32,32.189008861719188,32.379134109369886,32.570382336915664,32.762760177267509,32.956274302513883,33.15093142415212,33.346738293321174,33.543701701035808,33.741828478422079,33.941125496954285,34.141599668693267,34.343257946526137,34.546107324407423,34.750154837601649,34.955407562927292,35.161872619002267,35.369557166490786,35.578468408351732,35.788613590088438,36,36.212634969434092]
[null,"Scenario 2",null,"per jaar",0,37.206752487023941,40.119698315540766,43.260700957208194,46.647615158762399,50.299693529062651,54.237695978813072,58.484007728406063,63.062766554692253,68,68.194616573958385,68.389790142194087,68.585522298829474,68.781814642549236,68.978668776613546,69.176086308871106,69.374068851772293,69.572618022382343,69.771735442394572,69.971422738143517,70.17168154061838,70.372513485476219,70.573920213055388,70.775903368388867,70.978464601217752,71.181605566004734,71.385327921947564,71.589633332992634,71.794523467848563,72,72.206064607720464]
[null,"Scenario 3",null,"per jaar",0,170,145.88614782740621,125.192753693646,107.43463866041938,92.195444572928906,79.117872093998486,67.895303435852242,58.264613375466702,50,50.192773265747007,50.386289762133742,50.580552354660171,50.775563919874067,50.971327345413663,51.167845530050357,51.365121383731683,51.563157827624337,51.761957794157532,51.961524227066292,52.161860081435165,52.362968323741889,52.56485193190138,52.767513895309783,52.97095721488877,53.175184903129946,53.380199984139487,53.586005493682897,53.792604479229986,54,54.208195127006711]
[]
[null,"Standaardwaarde"]
[null,"Variant 1",{"$f":"TRANSPOSE('2.4 Kenmerken'!C130:I130)","v":170},"per jaar"]
[null,"Variant 2",170,"per jaar"]
[null,"Variant 3",170,"per jaar"]
[null,"Variant 4",170,"per jaar"]
[null,"Variant 5",170,"per jaar"]
[null,"Variant 6",170,"per jaar"]
[null,"Variant 7",170,"per jaar"]
[]
[null,"Elektriciteitskosten standaard"]
[null,"Variant 1",{"$f":"C135","v":4369.8729038795027},"per jaar",null,{"$f":"$C159 * $C168","v":742878.39365951542},742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542,742878.39365951542]
[null,"Variant 2",{"$f":"C136","v":10434.780130289351},"per jaar",null,{"$f":"$C160 * $C169","v":1773912.6221491897},1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897,1773912.6221491897]
[null,"Variant 3",885.36516738932687,"per jaar",null,{"$f":"$C161 * $C170","v":150512.07845618555},150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555,150512.07845618555]
[null,"Variant 4",3504.6098777624306,"per jaar",null,{"$f":"$C162 * $C171","v":595783.6792196132},595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132,595783.6792196132]
[null,"Variant 5",3374.843698924356,"per jaar",null,{"$f":"$C163 * $C172","v":573723.42881714052},573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052,573723.42881714052]
[null,"Variant 6",10725.403390099373,"per jaar",null,{"$f":"$C164 * $C173","v":1823318.5763168933},1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933,1823318.5763168933]
[null,"Variant 7",364.9746006406296,"per jaar",null,{"$f":"$C165 * $C174","v":62045.682108907029},62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029,62045.682108907029]
[]
[null,"Scenario 1: elektriciteitskosten"]
[null,"Variant 1",{"$f":"C135","v":4369.8729038795027},"per jaar",null,{"$f":"F$154 * $C177","v":139835.93292414409},139835.93292414409,{"$f":"H$154 * $C177","v":139835.93292414409},139835.93292414409,139835.93292414409,139835.93292414409,139835.93292414409,139835.93292414409,139835.93292414409,140661.87762756387,141492.70079561605,142328.43124308332,143169.09795494369,144014.73008737576,144865.35696876989,145721.00810074521,146581.71315917314,147447.5019952064,148318.40463631426,149194.4512873241,150075.67233146899,150962.09833144123,151853.76003045266,152750.68835330062,153652.91440744061,154560.46948406516,155473.38505918914,156391.69279474119,157315.42453966208,158244.61233100938]
[null,"Variant 2",{"$f":"C136","v":10434.780130289351},"per jaar",null,333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,335885.23008397524,337869.14524042705,339864.7784451748,341872.19891118625,343891.4762602374,345922.68052532739,347965.8821531068,350021.15200632159,352088.56136627006,354168.18193527585,356260.08583917399,358364.3456298128,360481.03428756999,362610.22522388404,364751.9922837998,366906.40974853007,369073.55233803135,371253.49521359603,373446.3139804583,375652.08469041664,377870.88384447218]
[null,"Variant 3",885.36516738932687,"per jaar",null,28331.68535645846,28331.68535645846,{"$f":"H$154 * $C179","v":28331.68535645846},28331.68535645846,28331.68535645846,28331.68535645846,28331.68535645846,28331.68535645846,28331.68535645846,28499.027218952535,28667.357490663733,28836.68200965771,29007.00664848282,29178.337314373777,29350.679949456538,29524.040530954378,29698.425071395217,29873.839618820119,30050.290256993081,30227.783105612001,30406.324320520944,30585.920093923629,30766.576654598211,30948.300268113264,31131.097237045131,31314.973901196481,31499.936637816209,31685.991861820588,31873.146026015769,32061.405621321606]
[null,"Variant 4",3504.6098777624306,"per jaar",null,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112809.91841216348,113476.23323309215,114146.48366045364,114820.69294001332,115498.88445483832,116181.08172610847,116867.30841393209,117557.58831816654,118251.9453792437,118950.40367900027,119652.98744151296,120359.72103393859,121070.62896735931,121785.73589763265,122505.06662624655,123228.64610117969,123956.49941776658,124688.65181956807,125425.12869924671,126165.95559944751,126911.15821368393]
[null,"Variant 5",3374.843698924356,"per jaar",null,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,108632.87373159325,109274.51672563364,109919.94960129696,110569.19474362108,111222.27466986165,111879.21203027321,112540.02960889449,113204.75032433889,113873.39723058914,114545.99351779697,115222.56251308735,115903.12768136755,116587.71262614093,117276.34109032564,117969.03695707794,118665.82425062064,119366.72713707623,120071.7699253051,120780.97706774854,121494.37316127682,122211.98294804244]
[null,"Variant 6",10725.403390099373,"per jaar",null,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,345240.10476942174,347279.27474511799,349330.48913318798,351393.81907427765,353469.33612922725,355557.11228155298,357657.21993994346,359769.73194077157,361894.7215506197,364032.26246882172,366182.42883001838,368345.29520672862,370520.93661193614,372709.42850169085,374910.84677772562,377125.26779008924,379352.76833979384,381593.4256814791,383847.31752609101,386114.5220435774,388395.11786559952]
[null,"Variant 7",364.9746006406296,"per jaar",null,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11748.170654323649,11817.561540656663,11887.362286128411,11957.575311582932,12028.203052163048,12099.247957394819,12170.712491272487,12242.599132343952,12314.910373796722,12387.648723544382,12460.816704313576,12534.416853731505,12608.451724413928,12682.923884053705,12757.835915509831,12833.190416897041,12908.990001675893,12985.23729874343,13061.934952524338,13139.085623062665,13216.691986114105]
[]
[null,"Scenario 2: elektriciteitskosten"]
[null,"Variant 1",{"$f":"C135","v":4369.8729038795027},"per jaar",null,{"$f":"F$155 * $C186","v":162588.77953439721},{"$f":"G$155 * $C186","v":175317.98258090173},189043.76491573814,203844.14951287454,219803.26782609403,237011.83802666952,255567.68068264108,275576.27481102821,297151.35746380617,298001.80715699279,298854.69084437948,299710.01549207832,300567.78808613832,301428.01563260262,302290.70515756571,303155.86370723078,304023.49834796734,304893.61616636917,305766.22426931147,306641.32978400972,307518.93985807744,308399.0616595847,309281.70237711654,310166.86921983189,311054.56941752246,311944.81022067153,312837.59890051337,313732.94274909253,314630.84907932417,315531.32522505039]
[null,"Variant 2",{"$f":"C136","v":10434.780130289351},"per jaar",null,{"$f":"F$155 * $C187","v":388244.28156419133},418640.23081620794,451415.90277066559,486757.60778403823,524866.24259670684,565958.43231239333,610267.76178406039,658046.10340597853,709565.04885967588,711595.83001864178,713632.42329042545,715674.84530934307,717723.11275731795,719777.24236401753,721837.25090698944,723903.15521179896,725974.97215216607,728052.71865010413,730136.41167605645,732226.06824903667,734321.70543676661,736423.34035581641,738530.99017174332,740644.67209923302,742764.40340224013,744890.20139412803,747022.08343781182,749160.0669458987,751304.16938083328,753454.40825503063]
[null,"Variant 3",885.36516738932687,"per jaar",null,32941.562643687204,35520.583414748049,38301.517744358243,41300.173603350573,44533.596580990394,48020.166779093255,51779.703292058919,55833.576866729149,60204.831382474229,60377.138118053626,60549.937996964603,60723.232430587566,60897.022834342257,61071.310627699386,61246.097234192188,61421.384081428063,61597.172601100239,61773.464228999503,61950.260405025787,62127.562573200128,62305.372181676314,62483.690682752786,62662.519532884435,62841.86019269457,63021.714126986823,63202.082804757098,63382.967699205561,63564.370287748701,63746.292052031538,63928.734477938982]
[null,"Variant 4",3504.6098777624306,"per jaar",null,130395.15228548598,140603.89100949292,151611.87989355848,163481.6928594592,176280.80279037598,190081.96507442396,204963.63117610622,221010.39458660071,238313.47168784527,238995.52685531613,239679.53407043312,240365.49891997324,241053.42700670264,241743.3239494228,242435.19538301611,243129.04695849214,243824.88434303366,244522.71322004308,245222.53928918851,245924.36826645079,246628.20588416982,247334.05789109156,248041.93005241491,248751.82814983875,249463.75798160941,250177.72536256767,250893.73612419656,251611.79611466872,252331.91119889502,253054.08725856937]
[null,"Variant 5",3374.843698924356,"per jaar",null,125566.97418827086,135397.71106294886,145998.10403648493,157428.41008839756,169753.6037643833,183043.74651827218,197374.38497005453,212826.98034384075,229489.37152685621,230146.1720451859,230804.85233214276,231465.41776764055,232127.87374699028,232792.22568094445,233458.47899574105,234126.63913314816,234796.71155050813,235468.7017207825,236142.61513259605,236818.45729028247,237496.2337139287,238175.94993942021,238857.61151848626,239541.22401874518,240226.79302374995,240914.32413303363,241603.82296215522,242295.29514274551,242988.74632255363,243684.18216549035]
[null,"Variant 6",10725.403390099373,"per jaar",null,399057.42925891484,430299.94832326501,463988.46870451595,500314.48976384109,539484.50349756808,581721.16832234082,627264.57475684432,676373.61019474163,729327.43052675738,731414.77178886009,733508.08703927312,735607.39337560174,737712.70794438419,739824.04794123268,741941.43061097292,744064.87324778584,746194.39319534833,748330.00784697535,750471.73464576085,752619.59108472196,754773.59470694046,756933.76310570689,759100.11392466351,761272.66485794925,763451.43365034356,765636.43809741177,767827.69604565029,770025.22539263195,772229.04408715479,774439.17012937937]
[null,"Variant 7",364.9746006406296,"per jaar",null,{"$f":"F$155 * $C192","v":13579.519630086315},14642.670870537031,15789.057055290763,17025.194713407087,18358.110558115703,19795.381429535184,21345.177364538496,23016.308038592058,24818.272843562812,24889.302949921323,24960.536345043754,25031.973610744284,25103.615330502216,25175.462089466797,25247.514474461957,25319.773073991135,25392.238478242067,25464.911279091622,25537.792070110598,25610.881446568634,25684.180005439004,25757.688345403549,25831.407066857519,25905.336771914514,25979.478064411396,26053.831549913197,26128.397835718093,26203.17753086234,26278.17124612533,26353.379594034275]
[]
[null,"Scenario 3: elektriciteitskosten"]
[null,"Variant 1",{"$f":"C135","v":4369.8729038795027},"per jaar",null,{"$f":"F$156 * $C195","v":742878.39365951542},{"$f":"G$156 * $C195","v":637503.9244423419},547076.42212792416,469475.71642025193,402882.3751003666,345735.04547616822,296693.84678500763,254608.95524446719,218493.64519397513,219336.03986455535,220181.68235856944,221030.58519788805,221882.76095265939,222738.2222414955,223596.98173165898,224459.05213925071,225324.44622939787,226193.17681644342,227065.25676413529,227940.69898581741,228819.51644462039,229701.72215365397,230587.32917619936,231476.35062590288,232368.79966696995,233264.68951436022,234164.03343398307,235066.84474289429,235973.13680949315,236882.92305371951]
[null,"Variant 2",{"$f":"C136","v":10434.780130289351},"per jaar",null,{"$f":"F$156 * $C196","v":1773912.6221491897},1522289.8766338732,1306358.8586986661,1121056.8327985604,962039.19313279178,825577.59967722977,708472.56323239731,607978.42994931107,521739.00651446759,523750.55315753544,525769.85524891492,527796.94268946815,529831.84549533878,531874.59379839676,533925.21784668427,535983.74800486409,538050.2147546683,540124.64869535097,542207.08054414007,544297.54113669298,546396.0614275526,548502.67249060632,550617.40551954578,552740.29182832874,554871.36285164265,557010.65014537063,559158.1853870583,561314.00037638308,563478.12703562493,565650.59741013765]
[null,"Variant 3",885.36516738932687,"per jaar",null,150512.07845618555,129162.51369099558,110841.30332990566,95118.886840994048,81626.635216844603,70048.208069990316,60112.136691432461,51585.459174044488,44268.258369466341,44438.933104162628,44610.265869378665,44782.259202128313,44954.91564920677,45128.23776722834,45302.228122664252,45476.889291880696,45652.223861176899,45828.234426823554,46004.923595101114,46182.293982338495,46360.348214951759,46539.088929483049,46718.518772639574,46898.640401332865,47079.456482718051,47260.969694233398,47443.182723639948,47626.098269061309,47809.71903902365,47994.047752495593]
[null,"Variant 4",3504.6098777624306,"per jaar",null,595783.6792196132,511274.03470463795,438751.76121903077,376516.4958631433,323109.06573498534,277277.27604817168,237946.55107496527,204194.73955966963,175230.49388812153,175906.088979427,176584.28880417394,177265.1034048218,177948.54286254835,178634.617297399,179323.33686843672,180014.71177389231,180708.75225131545,181405.46857772651,182104.87106976839,182806.97008385952,183511.77601634708,184219.29930366116,184929.55042246898,185642.53988983028,186358.2782633529,187076.7761413492,187798.04416299297,188522.09300847698,189248.93339917125,189978.57609778098]
[null,"Variant 5",3374.843698924356,"per jaar",null,573723.42881714052,492342.94675566896,422505.97595399007,362575.11332933133,311145.2151864788,267010.45210873394,229136.0369870431,196633.96332045755,168742.18494621781,169392.76458744516,170045.85251591384,170701.45840223838,171359.59195431788,172020.26291748002,172683.48107462522,173349.25624637157,174017.59829120009,174688.517105601,175362.02262421994,176038.12482000535,176716.83370435596,177398.15932726912,178082.11177748963,178768.70118265902,179457.93770946565,180149.83156379516,180844.39299088164,181541.63227545941,182241.55974191523,182944.18575444058]
[null,"Variant 6",10725.403390099373,"per jaar",null,1823318.5763168933,1564687.7844766008,1342742.7848817066,1152279.8377025633,988833.33377421054,848571.09357441997,728204.51764271525,624911.48182005982,536270.16950496868,538337.74054293206,540413.28302931855,542496.82769777102,544588.40540042473,546688.04710836452,548795.78391208313,550911.64702194161,553035.66776863113,555167.87760363787,557308.30809970747,559456.99095131387,561613.95797512727,563779.24111048668,565952.87241987127,568134.88408937689,570325.30842919089,572524.17787407211,574731.52498383017,576947.38244380802,579171.78306536609,581404.75978636602]
[null,"Variant 7",364.9746006406296,"per jaar",null,62045.682108907029,53244.73854230743,45692.175282439151,39210.914340056908,33648.995563890028,28876.013771043512,24780.061256874538,21265.103998191644,18248.730032031479,18319.087377711683,18389.715983697806,18460.616895824554,18531.791163958798,18603.239842015155,18674.963987971554,18746.964663884934,18819.242935906947,18891.79987429977,18964.636553451921,19037.754051894197,19111.153452315633,19184.835841579534,19258.80231073956,19333.053955055908,19407.591874011487,19482.417171328252,19557.5309549835,19632.934337226307,19708.628434594,19784.6143679286]
[]
[null,"Keuze scenario",1]
[null,"Variant 1",null,"per jaar",null,{"$f":"IF($C$203=1,F177,IF($C$203=2,F186,IF($C$203=3,F195,F168)))","v":139835.93292414409},{"$f":"IF($C$203=1,G177,IF($C$203=2,G186,IF($C$203=3,G195,G168)))","v":139835.93292414409},139835.93292414409,139835.93292414409,139835.93292414409,139835.93292414409,139835.93292414409,139835.93292414409,139835.93292414409,140661.87762756387,141492.70079561605,142328.43124308332,143169.09795494369,144014.73008737576,144865.35696876989,145721.00810074521,146581.71315917314,147447.5019952064,148318.40463631426,149194.4512873241,150075.67233146899,150962.09833144123,151853.76003045266,152750.68835330062,153652.91440744061,154560.46948406516,155473.38505918914,156391.69279474119,157315.42453966208,158244.61233100938]
[null,"Variant 2",null,"per jaar",null,{"$f":"IF($C$203=1,F178,IF($C$203=2,F187,IF($C$203=3,F196,F169)))","v":333912.96416925924},{"$f":"IF($C$203=1,G178,IF($C$203=2,G187,IF($C$203=3,G196,G169)))","v":333912.96416925924},333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,333912.96416925924,335885.23008397524,337869.14524042705,339864.7784451748,341872.19891118625,343891.4762602374,345922.68052532739,347965.8821531068,350021.15200632159,352088.56136627006,354168.18193527585,356260.08583917399,358364.3456298128,360481.03428756999,362610.22522388404,364751.9922837998,366906.40974853007,369073.55233803135,371253.49521359603,373446.3139804583,375652.08469041664,377870.88384447218]
[null,"Variant 3",null,"per jaar",null,{"$f":"IF($C$203=1,F179,IF($C$203=2,F188,IF($C$203=3,F197,F170)))","v":28331.68535645846},28331.68535645846,28331.68535645846,28331.68535645846,28331.68535645846,28331.68535645846,28331.68535645846,28331.68535645846,28331.68535645846,28499.027218952535,28667.357490663733,28836.68200965771,29007.00664848282,29178.337314373777,29350.679949456538,29524.040530954378,29698.425071395217,29873.839618820119,30050.290256993081,30227.783105612001,30406.324320520944,30585.920093923629,30766.576654598211,30948.300268113264,31131.097237045131,31314.973901196481,31499.936637816209,31685.991861820588,31873.146026015769,32061.405621321606]
[null,"Variant 4",null,"per jaar",null,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112147.51608839778,112809.91841216348,113476.23323309215,114146.48366045364,114820.69294001332,115498.88445483832,116181.08172610847,116867.30841393209,117557.58831816654,118251.9453792437,118950.40367900027,119652.98744151296,120359.72103393859,121070.62896735931,121785.73589763265,122505.06662624655,123228.64610117969,123956.49941776658,124688.65181956807,125425.12869924671,126165.95559944751,126911.15821368393]
[null,"Variant 5",null,"per jaar",null,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,107994.99836557939,108632.87373159325,109274.51672563364,109919.94960129696,110569.19474362108,111222.27466986165,111879.21203027321,112540.02960889449,113204.75032433889,113873.39723058914,114545.99351779697,115222.56251308735,115903.12768136755,116587.71262614093,117276.34109032564,117969.03695707794,118665.82425062064,119366.72713707623,120071.7699253051,120780.97706774854,121494.37316127682,122211.98294804244]
[null,"Variant 6",null,"per jaar",null,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,343212.90848317993,345240.10476942174,347279.27474511799,349330.48913318798,351393.81907427765,353469.33612922725,355557.11228155298,357657.21993994346,359769.73194077157,361894.7215506197,364032.26246882172,366182.42883001838,368345.29520672862,370520.93661193614,372709.42850169085,374910.84677772562,377125.26779008924,379352.76833979384,381593.4256814791,383847.31752609101,386114.5220435774,388395.11786559952]
[null,"Variant 7",null,"per jaar",null,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11679.187220500147,11748.170654323649,11817.561540656663,11887.362286128411,11957.575311582932,12028.203052163048,12099.247957394819,12170.712491272487,12242.599132343952,12314.910373796722,12387.648723544382,12460.816704313576,12534.416853731505,12608.451724413928,12682.923884053705,12757.835915509831,12833.190416897041,12908.990001675893,12985.23729874343,13061.934952524338,13139.085623062665,13216.691986114105]