{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["{PH List}","Input_Output","Input_Prijsindex","Calc","FinResBedr"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":76,"comments":3,"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":"{PH List}","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":"{PH List}"}]
[]
[]
[null,null,null,"Date","Description","Link","Reference"]
[]
["Input_Output"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Input_Output!#REF!","v":{"$error":"#REF!"}},"Input_Output!$E$12"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Input_Output!$E$43","v":"Levensduur te vervangen onderdeel"},"Input_Output!$E$54"]
[]
["Calc"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$22","v":0},"Calc!$E$22"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$40","v":0},"Calc!$E$40"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$98","v":0},"Calc!$E$98"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$149","v":"Opbrengst OT (GS)"},"Calc!$E$154"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$153","v":0},"Calc!$E$158"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$169","v":"Opbrengst OT (WKK)"},"Calc!$E$172"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$173","v":0},"Calc!$E$176"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$264","v":"Afschrijvingen POS"},"Calc!$E$270"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$339","v":0},"Calc!$E$345"]
[null,null,null,"2012-10-30","Temporary Placeholder",{"$f":"Calc!$E$347","v":0},"Calc!$E$353"]
[]
["FinResBedr"]

{"sheet":"Input_Output","index":1,"n_rows":115,"n_cols":27,"rows_kept":115,"cut":false,"hidden":false,"merged":[[2,5,2,6]]}
["Onrendabele Topberekening"]
[{"$f":"F3","v":"Fictieve voorbeeldberekening"}]
[null,null,null,null,"Actieve inputkolom","Fictieve voorbeeldberekening",null,{"$f":" MATCH($F3, I3:Y3, FALSE)","v":2},null,"Fictieve voorbeeldberekening","Installatie categorie 2","Installatie categorie 3","Installatie categorie 4",",,,"]
[null,null,null,null,null,"Constante","Eenheid"]
["Outputs"]
[null,null,"Onrendabele Top (basis productie groene stroom)"]
[null,null,null,null,{"$f":"Calc!E509","v":"Onrendabele Top Projectfinanciering"},{"$f":"IF(F17=\"WKB\",\"n.v.t.\",Calc!F509)","v":234.81225290023013},{"$f":"Calc!G509","v":"Euro/MWh"}]
[null,null,null,null,{"$f":" Calc!E$515","v":"Check rendement Project na belastingen Projectfinanciering"},{"$f":"Calc!F$515","v":1},{"$f":" Calc!G$515","v":"Check"}]
[null,null,"Onrendabele Top (basis warmtekrachtbesparing)"]
[null,null,null,null,{"$f":"Calc!E510","v":"Onrendabele Top Projectfinanciering"},{"$f":"IF(F17=\"GS productie\",\"n.v.t.\",Calc!F510)","v":"n.v.t."},{"$f":"Calc!G510","v":"Euro/MWh"}]
[null,null,null,null,{"$f":"Calc!E$516","v":"Check rendement Project na belastingen Projectfinanciering"},{"$f":"Calc!F$516","v":1},{"$f":"Calc!G$516","v":"Check"}]
[null,null,null,null,"Run macro \"goalseek\" om OT obv Projectfinanciering te berekenen"]
[]
["Inputs"]
[]
[null,null,"Algemeen"]
[null,null,null,null,"OT obv GS productie of WKB?",{"$f":" INDEX(I17:Y17, $H$3)","v":"GS productie"},"GS productie/WKB",null,null,"GS productie"]
[null,null,null,null,"Particulier of bedrijf?","bedr","part/bedr"]
[]
[null,null,"Productie groene stroom"]
[null,null,null,null,"Eenheid van unit grootte",{"$f":" INDEX(I21:Y21, $H$3)","v":"kWe"},"kWe of kWth",null,null,"kWe"]
[null,null,null,null,"Unit grootte",5,{"$f":"F21","v":"kWe"},null,null,5]
[null,null,null,null,"Unit grootte elektriciteitsdeel",5,"kWe",null,null,5]
[null,null,null,null,"Bedrijfstijd/vollasturen",850,"Uren/jaar",null,null,850]
[null,null,null,null,"Economische levensduur",15,"Jaar",null,null,15]
[null,null,null,null,"Elektrisch rendement",0.4,"[%]",null,null,0.4]
[]
[null,null,"WKK"]
[null,null,null,null,"Thermisch rendement WKK",{"$f":" INDEX(I29:Y29, $H$3)","v":0},"[%]",null,null,0]
[null,null,null,null,"Referentierendement WKK Vla (thermisch)",0,"[%]",null,null,0]
[null,null,null,null,"Referentierendement WKK Vla (elektrisch)",0,"[%]",null,null,0]
[null,null,null,null,"Referentierendement WKK Eu (thermisch)",0,"[%]",null,null,0]
[null,null,null,null,"Referentierendement WKK Eu (elektrisch)",0,"[%]",null,null,0]
[null,null,null,null,"Referentierendement ketel ",0,"[%]",null,null,0]
[]
[null,null,"Kosten"]
[null,null,null,null,"Investeringskosten",{"$f":" INDEX(I37:Y37, $H$3)","v":1800},{"$f":"\"Euro/\" & F21","v":"Euro/kWe"},null,null,1800]
[null,null,null,null,"Onderhoudskosten vast",{"$f":" INDEX(I38:Y38, $H$3)","v":58.261499999999998},{"$f":"\"Euro/\" & F21","v":"Euro/kWe"},null,null,{"$f":"53.5*0.9*1.21","v":58.261499999999998}]
[null,null,null,null,"Onderhoudskosten variabel",{"$f":" INDEX(I39:Y39, $H$3)","v":0.02},"Euro/kWhe",null,null,0.02]
[null,null,null,null,"Overige operationele kosten",{"$f":" INDEX(I40:Y40, $H$3)","v":0.02},"Euro/kWhe",null,null,0.02]
[]
[null,null,null,null,"Vervangingsinvestering",{"$f":" INDEX(I42:Y42, $H$3)","v":250},"Euro/kWe",null,null,250]
[null,null,null,null,"Levensduur te vervangen onderdeel",{"$f":" INDEX(I43:Y43, $H$3)","v":12},"Jaar",null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,"Kosten brandstof",{"$f":" INDEX(I45:Y45, $H$3)","v":4.7300000000000002E-2},"Euro/kWh",null,null,4.7300000000000002E-2]
[null,null,null,null,"Brandstofkosten te vervangen brandstof",{"$f":" INDEX(I46:Y46, $H$3)","v":0},"Euro/kWh"]
[null,null,null,null,"Effectiviteit brandstofsubstitutie",{"$f":" INDEX(I47:Y47, $H$3)","v":0},"[%]"]
[]
[null,null,null,null,"Hoeveelheid ingaande stoffen (GFT,…)",{"$f":" INDEX(I49:Y49, $H$3)","v":0},"ton"]
[null,null,null,null,"Kosten (+) / opbrengsten (-) ingaande stoffen",{"$f":" INDEX(I50:Y50, $H$3)","v":0},"Euro/ton"]
[]
[null,null,null,null,"Hoeveelheid uitgaande stoffen (digestaat, slib)",{"$f":" INDEX(I52:Y52, $H$3)","v":0},"ton"]
[null,null,null,null,"Kosten (+) / opbrengsten (-) uitgaande stoffen",{"$f":" INDEX(I53:Y53, $H$3)","v":0},"Euro/ton"]
[]
[null,null,"Inkomsten"]
[null,null,null,null,"Aandeel zelfafname stroom",{"$f":" INDEX(I56:Y56, $H$3)","v":1},"[%]",null,null,1]
[null,null,null,null,"Marktprijs stroom zelfafname",{"$f":" INDEX(I57:Y57, $H$3)","v":0.217},"Euro/kWh",null,null,0.217]
[null,null,null,null,"Marktprijs stroom verkoop",{"$f":" INDEX(I58:Y58, $H$3)","v":5.0599999999999999E-2},"Euro/kWh",null,null,5.0599999999999999E-2]
[null,null,null,null,"Injectietarief/Kosten onbalans",{"$f":" INDEX(I59:Y59, $H$3)","v":2.3E-3},"Euro/kWh",null,null,2.3E-3]
[null,null,null,null,"Eigenverbruik installatie voor berekening elektriciteitsproductie",{"$f":" INDEX(I60:Y60, $H$3)","v":0.02},"[%]",null,null,0.02]
[]
[null,null,null,null,"GSC van toepassing?",{"$f":" INDEX(I62:Y62, $H$3)","v":"nee"},"ja/nee",null,null,"nee"]
[null,null,null,null,"Prijs GSC",{"$f":" INDEX(I63:Y63, $H$3)","v":0},"Euro/MWh"]
[null,null,null,null,"Eigenverbruik installatie voor berekening GSC",{"$f":" INDEX(I64:Y64, $H$3)","v":0.02},"[%]",null,null,0.02]
[]
[null,null,null,null,"WKK certificaten van toepassing?",{"$f":" INDEX(I66:Y66, $H$3)","v":"nee"},"ja/nee",null,null,"nee"]
[null,null,null,null,"Prijs WKK certificaat",{"$f":" INDEX(I67:Y67, $H$3)","v":0},"Euro/MWh"]
[]
[null,null,"Fiscale en steunmaatregelen bedrijven"]
[null,null,null,null,"Vennootschapsbelasting",{"$f":" INDEX(I70:Y70, $H$3)","v":0.33989999999999998},"[%]",null,null,0.33989999999999998]
[]
[null,null,null,null,"Investeringsaftrek van toepassing?",{"$f":" INDEX(I72:Y72, $H$3)","v":"ja"},"ja/nee",null,null,"ja"]
[null,null,null,null,"Investeringsaftrek",{"$f":" INDEX(I73:Y73, $H$3)","v":0.155},"[%]",null,null,0.155]
[null,null,null,null,"Gedeelte van de investering in aanmerking IA",{"$f":" INDEX(I74:Y74, $H$3)","v":1},"[%]",null,null,1]
[]
[null,null,null,null,"Investeringssteun van toepassing?",{"$f":" INDEX(I76:Y76, $H$3)","v":"nee"},"ja/nee",null,null,"nee"]
[null,null,null,null,"Investeringssteun opdat OT = 0 bij PF?",{"$f":" INDEX(I77:Y77, $H$3)","v":0},"ja/nee"]
[null,null,null,null,"Steunpercentage investeringssteun",{"$f":" INDEX(I78:Y78, $H$3)","v":0},"[%]"]
[null,null,null,null,"Maximum investeringssteun",{"$f":" INDEX(I79:Y79, $H$3)","v":0},"Euro"]
[null,null,null,null,"Totale meerkost",{"$f":" INDEX(I80:Y80, $H$3)","v":0},"[%]"]
[]
[null,null,"Financiering"]
[null,null,null,null,"Groene lening?","nee","ja/nee"]
[null,null,null,null,"Rente lening voor interestbonificatie",null,"[%]"]
[null,null,null,null,"Interestbonificatie groene lening",null,"[%]"]
[]
[null,null,null,null,"Rente lening",{"$f":" INDEX(I87:Y87, $H$3)","v":0.05},"[%]",null,null,0.05]
[null,null,null,null,"Equity share in investering",{"$f":" INDEX(I88:Y88, $H$3)","v":0.8},"[%]",null,null,0.8]
[null,null,null,null,"Debt share in investering",{"$f":" INDEX(I89:Y89, $H$3)","v":0.19999999999999996},"[%]",null,null,{"$f":"1-J88","v":0.19999999999999996},{"$f":"1-K88","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Project IRR na belastingen",{"$f":" INDEX(I91:Y91, $H$3)","v":0.12},"[%]",null,null,0.12]
[]
[null,null,"Perioden"]
[null,null,null,null,"Termijn lening",{"$f":" INDEX(I94:Y94, $H$3)","v":15},"Jaar",null,null,15]
[null,null,null,null,"Constructieperiode",{"$f":" INDEX(I95:Y95, $H$3)","v":1},"Jaar",null,null,1]
[null,null,null,null,"Afschrijvingstermijn ",{"$f":" INDEX(I96:Y96, $H$3)","v":15},"Jaar",null,null,15]
[null,null,null,null,"Beleidsperiode",{"$f":" INDEX(I97:Y97, $H$3)","v":15},"Jaar",null,null,15]
[]
[null,null,"Prijsparameters"]
[null,null,null,null,"Prijsparameter elektriciteit zelfafname",{"$f":" INDEX(I100:Y100, $H$3)","v":"Elektriciteit eindverbruiker"},null,null,null,"Elektriciteit eindverbruiker"]
[null,null,null,null,"Prijsparameter elektriciteit verkoop","Elektriciteit productiekost",null,null,null,"Elektriciteit productiekost"]
[null,null,null,null,"Prijsparameter GSC",0]
[null,null,null,null,"Prijsparameter WKC",0]
[null,null,null,null,"Prijsparameter brandstof","Aardgas",null,null,null,"Aardgas"]
[null,null,null,null,"Prijsparameter te vervangen brandstof","Aardgas",null,null,null,"Aardgas"]
[null,null,null,null,"Prijsparameter operationele kosten","O&M kosten",null,null,null,"O&M kosten"]
[null,null,null,null,"Prijsparameter kosten/opbrengsten ingaande stoffen","O&M kosten",null,null,null,"O&M kosten"]
[null,null,null,null,"Prijsparameter kosten/opbrengsten uitgaande stoffen","O&M kosten",null,null,null,"O&M kosten"]
[]
[null,null,"Prijsevolutie geïntegreerd in de OT berekening"]
[null,null,null,null,"Prijsevolutie IN de OT berekening?",{"$f":" INDEX(I111:Y111, $H$3)","v":"ja"},"ja/nee",null,null,"ja"]
[]
[null,null,null,"Prijsevolutie bij simulatie van een OT-pad"]
[null,null,null,null,"Prijsevolutie bij simulatie OT-pad?",{"$f":" INDEX(I114:Y114, $H$3)","v":0},"ja/nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja"]
[null,null,null,null,"Jaarlijkse prijsevolutie investeringskost",{"$f":" INDEX(I115:Y115, $H$3)","v":0},"[%]"]

{"sheet":"Input_Prijsindex","index":2,"n_rows":117,"n_cols":40,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Input_Output!A1","v":"Onrendabele Topberekening"}]
[]
[null,null,null,null,null,null,null,null,null,"Jaar"]
[null,null,null,null,null,"Constante","Eenheid","Totaal",null,{"$f":"J9","v":0},{"$f":"K9","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Prijsindex"]
[]
[null,"Jaartallen"]
[null,null,null,null,"Jaar",null,"Volgnr",null,null,0,{"$f":" J9 +1","v":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,"Jaarlijkse prijsevolutie geïntegreerd in de OT berekening"]
[]
[null,null,null,null,{"$f":"E$9","v":"Jaar"},{"$f":"F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Elektriciteit productiekost",null,"[%]",null,0.05,0,0.02,{"$f":"$K14","v":0.02},{"$f":"$K14","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,"Elektriciteit eindverbruiker",null,"[%]",null,3.5000000000000003E-2,0,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"$K15","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,null,null,"Aardgas",null,"[%]",null,5.7000000000000002E-2,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,null,null,"Steenkool",null,"[%]",null,0.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Dierlijk vet",null,"[%]",null,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pellets",null,"[%]",null,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Houtchips",null,"[%]",null,7.6999999999999999E-2,0,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2]
[null,null,null,null,"Kost OBA",null,"[%]",null,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Mest-energieteelt",null,"[%]",null,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opbrengst GFT",null,"[%]",null,-0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$K23","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Kost afzet digestaat mest-energieteelt",null,"[%]",null,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Kost afzet digestaat OBA",null,"[%]",null,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M kosten",null,"[%]",null,0.02,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,0,null,"[%]",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Jaarlijkse prijsindex geïntegreerd in de OT berekening"]
[]
[null,null,null,null,{"$f":"E$9","v":"Jaar"},{"$f":"F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Elektriciteit productiekost",null,"Factor",null,null,{"$f":"(1+J14)","v":1},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02]
[null,null,null,null,"Elektriciteit eindverbruiker",null,"Factor",null,null,1,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999]
[null,null,null,null,"Aardgas",null,"Factor",null,null,1,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999]
[null,null,null,null,"Steenkool",null,"Factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Dierlijk vet",null,"Factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Pellets",null,"Factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Houtchips",null,"Factor",null,null,1,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999,1.0109999999999999]
[null,null,null,null,"Kost OBA",null,"Factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Mest-energieteelt",null,"Factor",null,null,1,1,1,1,1,1,1,{"$f":"(1+Q22)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Opbrengst GFT",null,"Factor",null,null,{"$f":"(1+J23)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Kost afzet digestaat mest-energieteelt",null,"Factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Kost afzet digestaat OBA",null,"Factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"O&M kosten",null,"Factor",null,null,1,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02]
[null,null,null,null,0,null,"Factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+AI27)","v":1},1,1,1,1,1]
[]
[null,"Gecumuleerde prijsindex geïntegreerd in de OT berekening"]
[]
[null,null,null,null,{"$f":"E$9","v":"Jaar"},{"$f":"F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Elektriciteit productiekost",null,"Factor",null,null,{"$f":"PRODUCT($J32:J32)","v":1},{"$f":"PRODUCT($J32:K32)","v":1.02},{"$f":"PRODUCT($J32:L32)","v":1.0404},{"$f":"PRODUCT($J32:M32)","v":1.0612079999999999},{"$f":"PRODUCT($J32:N32)","v":1.08243216},{"$f":"PRODUCT($J32:O32)","v":1.1040808032},{"$f":"PRODUCT($J32:P32)","v":1.1261624192640001},{"$f":"PRODUCT($J32:Q32)","v":1.14868566764928},{"$f":"PRODUCT($J32:R32)","v":1.1716593810022657},{"$f":"PRODUCT($J32:S32)","v":1.1950925686223111},{"$f":"PRODUCT($J32:T32)","v":1.2189944199947573},{"$f":"PRODUCT($J32:U32)","v":1.2433743083946525},{"$f":"PRODUCT($J32:V32)","v":1.2682417945625455},{"$f":"PRODUCT($J32:W32)","v":1.2936066304537963},{"$f":"PRODUCT($J32:X32)","v":1.3194787630628724},{"$f":"PRODUCT($J32:Y32)","v":1.3458683383241299},{"$f":"PRODUCT($J32:Z32)","v":1.3727857050906125},{"$f":"PRODUCT($J32:AA32)","v":1.4002414191924248},{"$f":"PRODUCT($J32:AB32)","v":1.4282462475762734},{"$f":"PRODUCT($J32:AC32)","v":1.4568111725277988},{"$f":"PRODUCT($J32:AD32)","v":1.4859473959783549},{"$f":"PRODUCT($J32:AE32)","v":1.5156663438979221},{"$f":"PRODUCT($J32:AF32)","v":1.5459796707758806},{"$f":"PRODUCT($J32:AG32)","v":1.5768992641913981},{"$f":"PRODUCT($J32:AH32)","v":1.6084372494752261},{"$f":"PRODUCT($J32:AI32)","v":1.6406059944647307},{"$f":"PRODUCT($J32:AJ32)","v":1.6734181143540252},{"$f":"PRODUCT($J32:AK32)","v":1.7068864766411058},{"$f":"PRODUCT($J32:AL32)","v":1.7410242061739281},{"$f":"PRODUCT($J32:AM32)","v":1.7758446902974065},{"$f":"PRODUCT($J32:AN32)","v":1.8113615841033548}]
[null,null,null,null,"Elektriciteit eindverbruiker",null,"Factor",null,null,{"$f":"PRODUCT($J33:J33)","v":1},{"$f":"PRODUCT($J33:K33)","v":1.0349999999999999},{"$f":"PRODUCT($J33:L33)","v":1.0712249999999999},{"$f":"PRODUCT($J33:M33)","v":1.1087178749999997},{"$f":"PRODUCT($J33:N33)","v":1.1475230006249997},{"$f":"PRODUCT($J33:O33)","v":1.1876863056468745},{"$f":"PRODUCT($J33:P33)","v":1.229255326344515},{"$f":"PRODUCT($J33:Q33)","v":1.2722792627665729},{"$f":"PRODUCT($J33:R33)","v":1.3168090369634029},{"$f":"PRODUCT($J33:S33)","v":1.3628973532571218},{"$f":"PRODUCT($J33:T33)","v":1.410598760621121},{"$f":"PRODUCT($J33:U33)","v":1.4599697172428601},{"$f":"PRODUCT($J33:V33)","v":1.5110686573463601},{"$f":"PRODUCT($J33:W33)","v":1.5639560603534826},{"$f":"PRODUCT($J33:X33)","v":1.6186945224658542},{"$f":"PRODUCT($J33:Y33)","v":1.6753488307521589},{"$f":"PRODUCT($J33:Z33)","v":1.7339860398284843},{"$f":"PRODUCT($J33:AA33)","v":1.7946755512224812},{"$f":"PRODUCT($J33:AB33)","v":1.8574891955152679},{"$f":"PRODUCT($J33:AC33)","v":1.9225013173583021},{"$f":"PRODUCT($J33:AD33)","v":1.9897888634658425},{"$f":"PRODUCT($J33:AE33)","v":2.0594314736871469},{"$f":"PRODUCT($J33:AF33)","v":2.1315115752661966},{"$f":"PRODUCT($J33:AG33)","v":2.2061144804005135},{"$f":"PRODUCT($J33:AH33)","v":2.2833284872145314},{"$f":"PRODUCT($J33:AI33)","v":2.3632449842670398},{"$f":"PRODUCT($J33:AJ33)","v":2.4459585587163861},{"$f":"PRODUCT($J33:AK33)","v":2.5315671082714593},{"$f":"PRODUCT($J33:AL33)","v":2.6201719570609603},{"$f":"PRODUCT($J33:AM33)","v":2.7118779755580937},{"$f":"PRODUCT($J33:AN33)","v":2.8067937047026268}]
[null,null,null,null,"Aardgas",null,"Factor",null,null,{"$f":"PRODUCT($J34:J34)","v":1},{"$f":"PRODUCT($J34:K34)","v":1.0349999999999999},{"$f":"PRODUCT($J34:L34)","v":1.0712249999999999},{"$f":"PRODUCT($J34:M34)","v":1.1087178749999997},{"$f":"PRODUCT($J34:N34)","v":1.1475230006249997},{"$f":"PRODUCT($J34:O34)","v":1.1876863056468745},{"$f":"PRODUCT($J34:P34)","v":1.229255326344515},{"$f":"PRODUCT($J34:Q34)","v":1.2722792627665729},{"$f":"PRODUCT($J34:R34)","v":1.3168090369634029},{"$f":"PRODUCT($J34:S34)","v":1.3628973532571218},{"$f":"PRODUCT($J34:T34)","v":1.410598760621121},{"$f":"PRODUCT($J34:U34)","v":1.4599697172428601},{"$f":"PRODUCT($J34:V34)","v":1.5110686573463601},{"$f":"PRODUCT($J34:W34)","v":1.5639560603534826},{"$f":"PRODUCT($J34:X34)","v":1.6186945224658542},{"$f":"PRODUCT($J34:Y34)","v":1.6753488307521589},{"$f":"PRODUCT($J34:Z34)","v":1.7339860398284843},{"$f":"PRODUCT($J34:AA34)","v":1.7946755512224812},{"$f":"PRODUCT($J34:AB34)","v":1.8574891955152679},{"$f":"PRODUCT($J34:AC34)","v":1.9225013173583021},{"$f":"PRODUCT($J34:AD34)","v":1.9897888634658425},{"$f":"PRODUCT($J34:AE34)","v":2.0594314736871469},{"$f":"PRODUCT($J34:AF34)","v":2.1315115752661966},{"$f":"PRODUCT($J34:AG34)","v":2.2061144804005135},{"$f":"PRODUCT($J34:AH34)","v":2.2833284872145314},{"$f":"PRODUCT($J34:AI34)","v":2.3632449842670398},{"$f":"PRODUCT($J34:AJ34)","v":2.4459585587163861},{"$f":"PRODUCT($J34:AK34)","v":2.5315671082714593},{"$f":"PRODUCT($J34:AL34)","v":2.6201719570609603},{"$f":"PRODUCT($J34:AM34)","v":2.7118779755580937},{"$f":"PRODUCT($J34:AN34)","v":2.8067937047026268}]
[null,null,null,null,"Steenkool",null,"Factor",null,null,{"$f":"PRODUCT($J35:J35)","v":1},{"$f":"PRODUCT($J35:K35)","v":1},{"$f":"PRODUCT($J35:L35)","v":1},{"$f":"PRODUCT($J35:M35)","v":1},{"$f":"PRODUCT($J35:N35)","v":1},{"$f":"PRODUCT($J35:O35)","v":1},{"$f":"PRODUCT($J35:P35)","v":1},{"$f":"PRODUCT($J35:Q35)","v":1},{"$f":"PRODUCT($J35:R35)","v":1},{"$f":"PRODUCT($J35:S35)","v":1},{"$f":"PRODUCT($J35:T35)","v":1},{"$f":"PRODUCT($J35:U35)","v":1},{"$f":"PRODUCT($J35:V35)","v":1},{"$f":"PRODUCT($J35:W35)","v":1},{"$f":"PRODUCT($J35:X35)","v":1},{"$f":"PRODUCT($J35:Y35)","v":1},{"$f":"PRODUCT($J35:Z35)","v":1},{"$f":"PRODUCT($J35:AA35)","v":1},{"$f":"PRODUCT($J35:AB35)","v":1},{"$f":"PRODUCT($J35:AC35)","v":1},{"$f":"PRODUCT($J35:AD35)","v":1},{"$f":"PRODUCT($J35:AE35)","v":1},{"$f":"PRODUCT($J35:AF35)","v":1},{"$f":"PRODUCT($J35:AG35)","v":1},{"$f":"PRODUCT($J35:AH35)","v":1},{"$f":"PRODUCT($J35:AI35)","v":1},{"$f":"PRODUCT($J35:AJ35)","v":1},{"$f":"PRODUCT($J35:AK35)","v":1},{"$f":"PRODUCT($J35:AL35)","v":1},{"$f":"PRODUCT($J35:AM35)","v":1},{"$f":"PRODUCT($J35:AN35)","v":1}]
[null,null,null,null,"Dierlijk vet",null,"Factor",null,null,{"$f":"PRODUCT($J36:J36)","v":1},{"$f":"PRODUCT($J36:K36)","v":1},{"$f":"PRODUCT($J36:L36)","v":1},{"$f":"PRODUCT($J36:M36)","v":1},{"$f":"PRODUCT($J36:N36)","v":1},{"$f":"PRODUCT($J36:O36)","v":1},{"$f":"PRODUCT($J36:P36)","v":1},{"$f":"PRODUCT($J36:Q36)","v":1},{"$f":"PRODUCT($J36:R36)","v":1},{"$f":"PRODUCT($J36:S36)","v":1},{"$f":"PRODUCT($J36:T36)","v":1},{"$f":"PRODUCT($J36:U36)","v":1},{"$f":"PRODUCT($J36:V36)","v":1},{"$f":"PRODUCT($J36:W36)","v":1},{"$f":"PRODUCT($J36:X36)","v":1},{"$f":"PRODUCT($J36:Y36)","v":1},{"$f":"PRODUCT($J36:Z36)","v":1},{"$f":"PRODUCT($J36:AA36)","v":1},{"$f":"PRODUCT($J36:AB36)","v":1},{"$f":"PRODUCT($J36:AC36)","v":1},{"$f":"PRODUCT($J36:AD36)","v":1},{"$f":"PRODUCT($J36:AE36)","v":1},{"$f":"PRODUCT($J36:AF36)","v":1},{"$f":"PRODUCT($J36:AG36)","v":1},{"$f":"PRODUCT($J36:AH36)","v":1},{"$f":"PRODUCT($J36:AI36)","v":1},{"$f":"PRODUCT($J36:AJ36)","v":1},{"$f":"PRODUCT($J36:AK36)","v":1},{"$f":"PRODUCT($J36:AL36)","v":1},{"$f":"PRODUCT($J36:AM36)","v":1},{"$f":"PRODUCT($J36:AN36)","v":1}]
[null,null,null,null,"Pellets",null,"Factor",null,null,{"$f":"PRODUCT($J37:J37)","v":1},{"$f":"PRODUCT($J37:K37)","v":1},{"$f":"PRODUCT($J37:L37)","v":1},{"$f":"PRODUCT($J37:M37)","v":1},{"$f":"PRODUCT($J37:N37)","v":1},{"$f":"PRODUCT($J37:O37)","v":1},{"$f":"PRODUCT($J37:P37)","v":1},{"$f":"PRODUCT($J37:Q37)","v":1},{"$f":"PRODUCT($J37:R37)","v":1},{"$f":"PRODUCT($J37:S37)","v":1},{"$f":"PRODUCT($J37:T37)","v":1},{"$f":"PRODUCT($J37:U37)","v":1},{"$f":"PRODUCT($J37:V37)","v":1},{"$f":"PRODUCT($J37:W37)","v":1},{"$f":"PRODUCT($J37:X37)","v":1},{"$f":"PRODUCT($J37:Y37)","v":1},{"$f":"PRODUCT($J37:Z37)","v":1},{"$f":"PRODUCT($J37:AA37)","v":1},{"$f":"PRODUCT($J37:AB37)","v":1},{"$f":"PRODUCT($J37:AC37)","v":1},{"$f":"PRODUCT($J37:AD37)","v":1},{"$f":"PRODUCT($J37:AE37)","v":1},{"$f":"PRODUCT($J37:AF37)","v":1},{"$f":"PRODUCT($J37:AG37)","v":1},{"$f":"PRODUCT($J37:AH37)","v":1},{"$f":"PRODUCT($J37:AI37)","v":1},{"$f":"PRODUCT($J37:AJ37)","v":1},{"$f":"PRODUCT($J37:AK37)","v":1},{"$f":"PRODUCT($J37:AL37)","v":1},{"$f":"PRODUCT($J37:AM37)","v":1},{"$f":"PRODUCT($J37:AN37)","v":1}]
[null,null,null,null,"Houtchips",null,"Factor",null,null,{"$f":"PRODUCT($J38:J38)","v":1},{"$f":"PRODUCT($J38:K38)","v":1.0109999999999999},{"$f":"PRODUCT($J38:L38)","v":1.0221209999999998},{"$f":"PRODUCT($J38:M38)","v":1.0333643309999998},{"$f":"PRODUCT($J38:N38)","v":1.0447313386409998},{"$f":"PRODUCT($J38:O38)","v":1.0562233833660506},{"$f":"PRODUCT($J38:P38)","v":1.067841840583077},{"$f":"PRODUCT($J38:Q38)","v":1.0795881008294907},{"$f":"PRODUCT($J38:R38)","v":1.091463569938615},{"$f":"PRODUCT($J38:S38)","v":1.1034696692079398},{"$f":"PRODUCT($J38:T38)","v":1.1156078355692269},{"$f":"PRODUCT($J38:U38)","v":1.1278795217604882},{"$f":"PRODUCT($J38:V38)","v":1.1402861964998534},{"$f":"PRODUCT($J38:W38)","v":1.1528293446613518},{"$f":"PRODUCT($J38:X38)","v":1.1655104674526264},{"$f":"PRODUCT($J38:Y38)","v":1.1783310825946052},{"$f":"PRODUCT($J38:Z38)","v":1.1912927245031457},{"$f":"PRODUCT($J38:AA38)","v":1.2043969444726803},{"$f":"PRODUCT($J38:AB38)","v":1.2176453108618797},{"$f":"PRODUCT($J38:AC38)","v":1.2310394092813601},{"$f":"PRODUCT($J38:AD38)","v":1.244580842783455},{"$f":"PRODUCT($J38:AE38)","v":1.258271232054073},{"$f":"PRODUCT($J38:AF38)","v":1.2721122156066678},{"$f":"PRODUCT($J38:AG38)","v":1.2861054499783411},{"$f":"PRODUCT($J38:AH38)","v":1.3002526099281027},{"$f":"PRODUCT($J38:AI38)","v":1.3145553886373116},{"$f":"PRODUCT($J38:AJ38)","v":1.3290154979123219},{"$f":"PRODUCT($J38:AK38)","v":1.3436346683893572},{"$f":"PRODUCT($J38:AL38)","v":1.3584146497416401},{"$f":"PRODUCT($J38:AM38)","v":1.3733572108887979},{"$f":"PRODUCT($J38:AN38)","v":1.3884641402085744}]
[null,null,null,null,"Kost OBA",null,"Factor",null,null,{"$f":"PRODUCT($J39:J39)","v":1},{"$f":"PRODUCT($J39:K39)","v":1},{"$f":"PRODUCT($J39:L39)","v":1},{"$f":"PRODUCT($J39:M39)","v":1},{"$f":"PRODUCT($J39:N39)","v":1},{"$f":"PRODUCT($J39:O39)","v":1},{"$f":"PRODUCT($J39:P39)","v":1},{"$f":"PRODUCT($J39:Q39)","v":1},{"$f":"PRODUCT($J39:R39)","v":1},{"$f":"PRODUCT($J39:S39)","v":1},{"$f":"PRODUCT($J39:T39)","v":1},{"$f":"PRODUCT($J39:U39)","v":1},{"$f":"PRODUCT($J39:V39)","v":1},{"$f":"PRODUCT($J39:W39)","v":1},{"$f":"PRODUCT($J39:X39)","v":1},{"$f":"PRODUCT($J39:Y39)","v":1},{"$f":"PRODUCT($J39:Z39)","v":1},{"$f":"PRODUCT($J39:AA39)","v":1},{"$f":"PRODUCT($J39:AB39)","v":1},{"$f":"PRODUCT($J39:AC39)","v":1},{"$f":"PRODUCT($J39:AD39)","v":1},{"$f":"PRODUCT($J39:AE39)","v":1},{"$f":"PRODUCT($J39:AF39)","v":1},{"$f":"PRODUCT($J39:AG39)","v":1},{"$f":"PRODUCT($J39:AH39)","v":1},{"$f":"PRODUCT($J39:AI39)","v":1},{"$f":"PRODUCT($J39:AJ39)","v":1},{"$f":"PRODUCT($J39:AK39)","v":1},{"$f":"PRODUCT($J39:AL39)","v":1},{"$f":"PRODUCT($J39:AM39)","v":1},{"$f":"PRODUCT($J39:AN39)","v":1}]
[null,null,null,null,"Mest-energieteelt",null,"Factor",null,null,{"$f":"PRODUCT($J40:J40)","v":1},{"$f":"PRODUCT($J40:K40)","v":1},{"$f":"PRODUCT($J40:L40)","v":1},{"$f":"PRODUCT($J40:M40)","v":1},{"$f":"PRODUCT($J40:N40)","v":1},{"$f":"PRODUCT($J40:O40)","v":1},{"$f":"PRODUCT($J40:P40)","v":1},{"$f":"PRODUCT($J40:Q40)","v":1},{"$f":"PRODUCT($J40:R40)","v":1},{"$f":"PRODUCT($J40:S40)","v":1},{"$f":"PRODUCT($J40:T40)","v":1},{"$f":"PRODUCT($J40:U40)","v":1},{"$f":"PRODUCT($J40:V40)","v":1},{"$f":"PRODUCT($J40:W40)","v":1},{"$f":"PRODUCT($J40:X40)","v":1},{"$f":"PRODUCT($J40:Y40)","v":1},{"$f":"PRODUCT($J40:Z40)","v":1},{"$f":"PRODUCT($J40:AA40)","v":1},{"$f":"PRODUCT($J40:AB40)","v":1},{"$f":"PRODUCT($J40:AC40)","v":1},{"$f":"PRODUCT($J40:AD40)","v":1},{"$f":"PRODUCT($J40:AE40)","v":1},{"$f":"PRODUCT($J40:AF40)","v":1},{"$f":"PRODUCT($J40:AG40)","v":1},{"$f":"PRODUCT($J40:AH40)","v":1},{"$f":"PRODUCT($J40:AI40)","v":1},{"$f":"PRODUCT($J40:AJ40)","v":1},{"$f":"PRODUCT($J40:AK40)","v":1},{"$f":"PRODUCT($J40:AL40)","v":1},{"$f":"PRODUCT($J40:AM40)","v":1},{"$f":"PRODUCT($J40:AN40)","v":1}]
[null,null,null,null,"Opbrengst GFT",null,"Factor",null,null,{"$f":"PRODUCT($J41:J41)","v":1},{"$f":"PRODUCT($J41:K41)","v":1},{"$f":"PRODUCT($J41:L41)","v":1},{"$f":"PRODUCT($J41:M41)","v":1},{"$f":"PRODUCT($J41:N41)","v":1},{"$f":"PRODUCT($J41:O41)","v":1},{"$f":"PRODUCT($J41:P41)","v":1},{"$f":"PRODUCT($J41:Q41)","v":1},{"$f":"PRODUCT($J41:R41)","v":1},{"$f":"PRODUCT($J41:S41)","v":1},{"$f":"PRODUCT($J41:T41)","v":1},{"$f":"PRODUCT($J41:U41)","v":1},{"$f":"PRODUCT($J41:V41)","v":1},{"$f":"PRODUCT($J41:W41)","v":1},{"$f":"PRODUCT($J41:X41)","v":1},{"$f":"PRODUCT($J41:Y41)","v":1},{"$f":"PRODUCT($J41:Z41)","v":1},{"$f":"PRODUCT($J41:AA41)","v":1},{"$f":"PRODUCT($J41:AB41)","v":1},{"$f":"PRODUCT($J41:AC41)","v":1},{"$f":"PRODUCT($J41:AD41)","v":1},{"$f":"PRODUCT($J41:AE41)","v":1},{"$f":"PRODUCT($J41:AF41)","v":1},{"$f":"PRODUCT($J41:AG41)","v":1},{"$f":"PRODUCT($J41:AH41)","v":1},{"$f":"PRODUCT($J41:AI41)","v":1},{"$f":"PRODUCT($J41:AJ41)","v":1},{"$f":"PRODUCT($J41:AK41)","v":1},{"$f":"PRODUCT($J41:AL41)","v":1},{"$f":"PRODUCT($J41:AM41)","v":1},{"$f":"PRODUCT($J41:AN41)","v":1}]
[null,null,null,null,"Kost afzet digestaat mest-energieteelt",null,"Factor",null,null,{"$f":"PRODUCT($J42:J42)","v":1},{"$f":"PRODUCT($J42:K42)","v":1},{"$f":"PRODUCT($J42:L42)","v":1},{"$f":"PRODUCT($J42:M42)","v":1},{"$f":"PRODUCT($J42:N42)","v":1},{"$f":"PRODUCT($J42:O42)","v":1},{"$f":"PRODUCT($J42:P42)","v":1},{"$f":"PRODUCT($J42:Q42)","v":1},{"$f":"PRODUCT($J42:R42)","v":1},{"$f":"PRODUCT($J42:S42)","v":1},{"$f":"PRODUCT($J42:T42)","v":1},{"$f":"PRODUCT($J42:U42)","v":1},{"$f":"PRODUCT($J42:V42)","v":1},{"$f":"PRODUCT($J42:W42)","v":1},{"$f":"PRODUCT($J42:X42)","v":1},{"$f":"PRODUCT($J42:Y42)","v":1},{"$f":"PRODUCT($J42:Z42)","v":1},{"$f":"PRODUCT($J42:AA42)","v":1},{"$f":"PRODUCT($J42:AB42)","v":1},{"$f":"PRODUCT($J42:AC42)","v":1},{"$f":"PRODUCT($J42:AD42)","v":1},{"$f":"PRODUCT($J42:AE42)","v":1},{"$f":"PRODUCT($J42:AF42)","v":1},{"$f":"PRODUCT($J42:AG42)","v":1},{"$f":"PRODUCT($J42:AH42)","v":1},{"$f":"PRODUCT($J42:AI42)","v":1},{"$f":"PRODUCT($J42:AJ42)","v":1},{"$f":"PRODUCT($J42:AK42)","v":1},{"$f":"PRODUCT($J42:AL42)","v":1},{"$f":"PRODUCT($J42:AM42)","v":1},{"$f":"PRODUCT($J42:AN42)","v":1}]
[null,null,null,null,"Kost afzet digestaat OBA",null,"Factor",null,null,{"$f":"PRODUCT($J43:J43)","v":1},{"$f":"PRODUCT($J43:K43)","v":1},{"$f":"PRODUCT($J43:L43)","v":1},{"$f":"PRODUCT($J43:M43)","v":1},{"$f":"PRODUCT($J43:N43)","v":1},{"$f":"PRODUCT($J43:O43)","v":1},{"$f":"PRODUCT($J43:P43)","v":1},{"$f":"PRODUCT($J43:Q43)","v":1},{"$f":"PRODUCT($J43:R43)","v":1},{"$f":"PRODUCT($J43:S43)","v":1},{"$f":"PRODUCT($J43:T43)","v":1},{"$f":"PRODUCT($J43:U43)","v":1},{"$f":"PRODUCT($J43:V43)","v":1},{"$f":"PRODUCT($J43:W43)","v":1},{"$f":"PRODUCT($J43:X43)","v":1},{"$f":"PRODUCT($J43:Y43)","v":1},{"$f":"PRODUCT($J43:Z43)","v":1},{"$f":"PRODUCT($J43:AA43)","v":1},{"$f":"PRODUCT($J43:AB43)","v":1},{"$f":"PRODUCT($J43:AC43)","v":1},{"$f":"PRODUCT($J43:AD43)","v":1},{"$f":"PRODUCT($J43:AE43)","v":1},{"$f":"PRODUCT($J43:AF43)","v":1},{"$f":"PRODUCT($J43:AG43)","v":1},{"$f":"PRODUCT($J43:AH43)","v":1},{"$f":"PRODUCT($J43:AI43)","v":1},{"$f":"PRODUCT($J43:AJ43)","v":1},{"$f":"PRODUCT($J43:AK43)","v":1},{"$f":"PRODUCT($J43:AL43)","v":1},{"$f":"PRODUCT($J43:AM43)","v":1},{"$f":"PRODUCT($J43:AN43)","v":1}]
[null,null,null,null,"O&M kosten",null,"Factor",null,null,{"$f":"PRODUCT($J44:J44)","v":1},{"$f":"PRODUCT($J44:K44)","v":1.02},{"$f":"PRODUCT($J44:L44)","v":1.0404},{"$f":"PRODUCT($J44:M44)","v":1.0612079999999999},{"$f":"PRODUCT($J44:N44)","v":1.08243216},{"$f":"PRODUCT($J44:O44)","v":1.1040808032},{"$f":"PRODUCT($J44:P44)","v":1.1261624192640001},{"$f":"PRODUCT($J44:Q44)","v":1.14868566764928},{"$f":"PRODUCT($J44:R44)","v":1.1716593810022657},{"$f":"PRODUCT($J44:S44)","v":1.1950925686223111},{"$f":"PRODUCT($J44:T44)","v":1.2189944199947573},{"$f":"PRODUCT($J44:U44)","v":1.2433743083946525},{"$f":"PRODUCT($J44:V44)","v":1.2682417945625455},{"$f":"PRODUCT($J44:W44)","v":1.2936066304537963},{"$f":"PRODUCT($J44:X44)","v":1.3194787630628724},{"$f":"PRODUCT($J44:Y44)","v":1.3458683383241299},{"$f":"PRODUCT($J44:Z44)","v":1.3727857050906125},{"$f":"PRODUCT($J44:AA44)","v":1.4002414191924248},{"$f":"PRODUCT($J44:AB44)","v":1.4282462475762734},{"$f":"PRODUCT($J44:AC44)","v":1.4568111725277988},{"$f":"PRODUCT($J44:AD44)","v":1.4859473959783549},{"$f":"PRODUCT($J44:AE44)","v":1.5156663438979221},{"$f":"PRODUCT($J44:AF44)","v":1.5459796707758806},{"$f":"PRODUCT($J44:AG44)","v":1.5768992641913981},{"$f":"PRODUCT($J44:AH44)","v":1.6084372494752261},{"$f":"PRODUCT($J44:AI44)","v":1.6406059944647307},{"$f":"PRODUCT($J44:AJ44)","v":1.6734181143540252},{"$f":"PRODUCT($J44:AK44)","v":1.7068864766411058},{"$f":"PRODUCT($J44:AL44)","v":1.7410242061739281},{"$f":"PRODUCT($J44:AM44)","v":1.7758446902974065},{"$f":"PRODUCT($J44:AN44)","v":1.8113615841033548}]
[null,null,null,null,0,null,"Factor",null,null,{"$f":"PRODUCT($J45:J45)","v":1},{"$f":"PRODUCT($J45:K45)","v":1},{"$f":"PRODUCT($J45:L45)","v":1},{"$f":"PRODUCT($J45:M45)","v":1},{"$f":"PRODUCT($J45:N45)","v":1},{"$f":"PRODUCT($J45:O45)","v":1},{"$f":"PRODUCT($J45:P45)","v":1},{"$f":"PRODUCT($J45:Q45)","v":1},{"$f":"PRODUCT($J45:R45)","v":1},{"$f":"PRODUCT($J45:S45)","v":1},{"$f":"PRODUCT($J45:T45)","v":1},{"$f":"PRODUCT($J45:U45)","v":1},{"$f":"PRODUCT($J45:V45)","v":1},{"$f":"PRODUCT($J45:W45)","v":1},{"$f":"PRODUCT($J45:X45)","v":1},{"$f":"PRODUCT($J45:Y45)","v":1},{"$f":"PRODUCT($J45:Z45)","v":1},{"$f":"PRODUCT($J45:AA45)","v":1},{"$f":"PRODUCT($J45:AB45)","v":1},{"$f":"PRODUCT($J45:AC45)","v":1},{"$f":"PRODUCT($J45:AD45)","v":1},{"$f":"PRODUCT($J45:AE45)","v":1},{"$f":"PRODUCT($J45:AF45)","v":1},{"$f":"PRODUCT($J45:AG45)","v":1},{"$f":"PRODUCT($J45:AH45)","v":1},{"$f":"PRODUCT($J45:AI45)","v":1},{"$f":"PRODUCT($J45:AJ45)","v":1},{"$f":"PRODUCT($J45:AK45)","v":1},{"$f":"PRODUCT($J45:AL45)","v":1},{"$f":"PRODUCT($J45:AM45)","v":1},{"$f":"PRODUCT($J45:AN45)","v":1}]
[]
[null,"Jaarlijkse prijsevolutie bij simulatie van een OT-pad "]
[]
[null,null,null,null,{"$f":"E$9","v":"Jaar"},{"$f":"F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Elektriciteit productiekost",null,"[%]",null,0.05,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Elektriciteit eindverbruiker",null,"[%]",null,3.5000000000000003E-2,0,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,null,null,"Aardgas",null,"[%]",null,5.7000000000000002E-2,0,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2]
[null,null,null,null,"Steenkool",null,"[%]",null,0.06,0,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,null,"Dierlijk vet",null,"[%]",null,0.05,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Pellets",null,"[%]",null,0.05,0,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Houtchips",null,"[%]",null,7.6999999999999999E-2,0,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2,7.6999999999999999E-2]
[null,null,null,null,"Kost OBA",null,"[%]",null,0.02,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,"Mest-energieteelt",null,"[%]",null,0.02,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,"Opbrengst GFT",null,"[%]",null,-0.02,0,-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]
[null,null,null,null,"Kost afzet digestaat mest-energieteelt",null,"[%]",null,0.02,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,"Kost afzet digestaat OBA",null,"[%]",null,0.02,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,"O&M kosten",null,"[%]",null,0.02,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,0,null,"[%]",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Jaarlijkse prijsindex bij simulatie van een OT-pad "]
[]
[null,null,null,null,{"$f":"E$9","v":"Jaar"},{"$f":"F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Elektriciteit productiekost",null,"Factor",null,null,{"$f":"(1+J68)","v":1},1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05]
[null,null,null,null,"Elektriciteit eindverbruiker",null,"Factor",null,null,1,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999,1.0349999999999999]
[null,null,null,null,"Aardgas",null,"Factor",null,null,1,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999,1.0569999999999999]
[null,null,null,null,"Steenkool",null,"Factor",null,null,1,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06]
[null,null,null,null,"Dierlijk vet",null,"Factor",null,null,1,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05]
[null,null,null,null,"Pellets",null,"Factor",null,null,1,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05]
[null,null,null,null,"Houtchips",null,"Factor",null,null,1,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077,1.077]
[null,null,null,null,"Kost OBA",null,"Factor",null,null,1,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02]
[null,null,null,null,"Mest-energieteelt",null,"Factor",null,null,1,1.02,1.02,1.02,1.02,1.02,1.02,{"$f":"(1+Q76)","v":1.02},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02]
[null,null,null,null,"Opbrengst GFT",null,"Factor",null,null,{"$f":"(1+J77)","v":1},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98]
[null,null,null,null,"Kost afzet digestaat mest-energieteelt",null,"Factor",null,null,{"$f":"(1+J78)","v":1},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02]
[null,null,null,null,"Kost afzet digestaat OBA",null,"Factor",null,null,{"$f":"(1+J79)","v":1},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02]
[null,null,null,null,"O&M kosten",null,"Factor",null,null,{"$f":"(1+J80)","v":1},1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02]
[null,null,null,null,0,null,"Factor",null,null,{"$f":"(1+J81)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+AI81)","v":1},1,1,1,1,1]
[]
[null,"Gecumuleerde prijsindex bij simulatie van een OT-pad "]
[]
[null,null,null,null,{"$f":"E$9","v":"Jaar"},{"$f":"F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Elektriciteit productiekost",null,"Factor",null,null,{"$f":"PRODUCT($J86:J86)","v":1},{"$f":"PRODUCT($J86:K86)","v":1.05},{"$f":"PRODUCT($J86:L86)","v":1.1025},{"$f":"PRODUCT($J86:M86)","v":1.1576250000000001},{"$f":"PRODUCT($J86:N86)","v":1.2155062500000002},{"$f":"PRODUCT($J86:O86)","v":1.2762815625000004},{"$f":"PRODUCT($J86:P86)","v":1.3400956406250004},{"$f":"PRODUCT($J86:Q86)","v":1.4071004226562505},{"$f":"PRODUCT($J86:R86)","v":1.477455443789063},{"$f":"PRODUCT($J86:S86)","v":1.5513282159785162},{"$f":"PRODUCT($J86:T86)","v":1.628894626777442},{"$f":"PRODUCT($J86:U86)","v":1.7103393581163142},{"$f":"PRODUCT($J86:V86)","v":1.7958563260221301},{"$f":"PRODUCT($J86:W86)","v":1.8856491423232367},{"$f":"PRODUCT($J86:X86)","v":1.9799315994393987},{"$f":"PRODUCT($J86:Y86)","v":2.0789281794113688},{"$f":"PRODUCT($J86:Z86)","v":2.1828745883819374},{"$f":"PRODUCT($J86:AA86)","v":2.2920183178010345},{"$f":"PRODUCT($J86:AB86)","v":2.4066192336910861},{"$f":"PRODUCT($J86:AC86)","v":2.5269501953756404},{"$f":"PRODUCT($J86:AD86)","v":2.6532977051444226},{"$f":"PRODUCT($J86:AE86)","v":2.7859625904016441},{"$f":"PRODUCT($J86:AF86)","v":2.9252607199217264},{"$f":"PRODUCT($J86:AG86)","v":3.0715237559178128},{"$f":"PRODUCT($J86:AH86)","v":3.2250999437137038},{"$f":"PRODUCT($J86:AI86)","v":3.3863549408993889},{"$f":"PRODUCT($J86:AJ86)","v":3.5556726879443583},{"$f":"PRODUCT($J86:AK86)","v":3.7334563223415764},{"$f":"PRODUCT($J86:AL86)","v":3.9201291384586554},{"$f":"PRODUCT($J86:AM86)","v":4.1161355953815884},{"$f":"PRODUCT($J86:AN86)","v":4.3219423751506678}]
[null,null,null,null,"Elektriciteit eindverbruiker",null,"Factor",null,null,{"$f":"PRODUCT($J87:J87)","v":1},{"$f":"PRODUCT($J87:K87)","v":1.0349999999999999},{"$f":"PRODUCT($J87:L87)","v":1.0712249999999999},{"$f":"PRODUCT($J87:M87)","v":1.1087178749999997},{"$f":"PRODUCT($J87:N87)","v":1.1475230006249997},{"$f":"PRODUCT($J87:O87)","v":1.1876863056468745},{"$f":"PRODUCT($J87:P87)","v":1.229255326344515},{"$f":"PRODUCT($J87:Q87)","v":1.2722792627665729},{"$f":"PRODUCT($J87:R87)","v":1.3168090369634029},{"$f":"PRODUCT($J87:S87)","v":1.3628973532571218},{"$f":"PRODUCT($J87:T87)","v":1.410598760621121},{"$f":"PRODUCT($J87:U87)","v":1.4599697172428601},{"$f":"PRODUCT($J87:V87)","v":1.5110686573463601},{"$f":"PRODUCT($J87:W87)","v":1.5639560603534826},{"$f":"PRODUCT($J87:X87)","v":1.6186945224658542},{"$f":"PRODUCT($J87:Y87)","v":1.6753488307521589},{"$f":"PRODUCT($J87:Z87)","v":1.7339860398284843},{"$f":"PRODUCT($J87:AA87)","v":1.7946755512224812},{"$f":"PRODUCT($J87:AB87)","v":1.8574891955152679},{"$f":"PRODUCT($J87:AC87)","v":1.9225013173583021},{"$f":"PRODUCT($J87:AD87)","v":1.9897888634658425},{"$f":"PRODUCT($J87:AE87)","v":2.0594314736871469},{"$f":"PRODUCT($J87:AF87)","v":2.1315115752661966},{"$f":"PRODUCT($J87:AG87)","v":2.2061144804005135},{"$f":"PRODUCT($J87:AH87)","v":2.2833284872145314},{"$f":"PRODUCT($J87:AI87)","v":2.3632449842670398},{"$f":"PRODUCT($J87:AJ87)","v":2.4459585587163861},{"$f":"PRODUCT($J87:AK87)","v":2.5315671082714593},{"$f":"PRODUCT($J87:AL87)","v":2.6201719570609603},{"$f":"PRODUCT($J87:AM87)","v":2.7118779755580937},{"$f":"PRODUCT($J87:AN87)","v":2.8067937047026268}]
[null,null,null,null,"Aardgas",null,"Factor",null,null,{"$f":"PRODUCT($J88:J88)","v":1},{"$f":"PRODUCT($J88:K88)","v":1.0569999999999999},{"$f":"PRODUCT($J88:L88)","v":1.1172489999999999},{"$f":"PRODUCT($J88:M88)","v":1.1809321929999999},{"$f":"PRODUCT($J88:N88)","v":1.2482453280009997},{"$f":"PRODUCT($J88:O88)","v":1.3193953116970567},{"$f":"PRODUCT($J88:P88)","v":1.394600844463789},{"$f":"PRODUCT($J88:Q88)","v":1.4740930925982247},{"$f":"PRODUCT($J88:R88)","v":1.5581163988763234},{"$f":"PRODUCT($J88:S88)","v":1.6469290336122737},{"$f":"PRODUCT($J88:T88)","v":1.7408039885281732},{"$f":"PRODUCT($J88:U88)","v":1.8400298158742789},{"$f":"PRODUCT($J88:V88)","v":1.9449115153791128},{"$f":"PRODUCT($J88:W88)","v":2.0557714717557221},{"$f":"PRODUCT($J88:X88)","v":2.1729504456457982},{"$f":"PRODUCT($J88:Y88)","v":2.2968086210476084},{"$f":"PRODUCT($J88:Z88)","v":2.4277267124473219},{"$f":"PRODUCT($J88:AA88)","v":2.5661071350568192},{"$f":"PRODUCT($J88:AB88)","v":2.712375241755058},{"$f":"PRODUCT($J88:AC88)","v":2.866980630535096},{"$f":"PRODUCT($J88:AD88)","v":3.0303985264755964},{"$f":"PRODUCT($J88:AE88)","v":3.2031312424847052},{"$f":"PRODUCT($J88:AF88)","v":3.3857097233063334},{"$f":"PRODUCT($J88:AG88)","v":3.5786951775347942},{"$f":"PRODUCT($J88:AH88)","v":3.7826808026542773},{"$f":"PRODUCT($J88:AI88)","v":3.9982936084055707},{"$f":"PRODUCT($J88:AJ88)","v":4.2261963440846877},{"$f":"PRODUCT($J88:AK88)","v":4.4670895356975144},{"$f":"PRODUCT($J88:AL88)","v":4.7217136392322727},{"$f":"PRODUCT($J88:AM88)","v":4.990851316668512},{"$f":"PRODUCT($J88:AN88)","v":5.2753298417186167}]
[null,null,null,null,"Steenkool",null,"Factor",null,null,{"$f":"PRODUCT($J89:J89)","v":1},{"$f":"PRODUCT($J89:K89)","v":1.06},{"$f":"PRODUCT($J89:L89)","v":1.1236000000000002},{"$f":"PRODUCT($J89:M89)","v":1.1910160000000003},{"$f":"PRODUCT($J89:N89)","v":1.2624769600000003},{"$f":"PRODUCT($J89:O89)","v":1.3382255776000005},{"$f":"PRODUCT($J89:P89)","v":1.4185191122560006},{"$f":"PRODUCT($J89:Q89)","v":1.5036302589913606},{"$f":"PRODUCT($J89:R89)","v":1.5938480745308423},{"$f":"PRODUCT($J89:S89)","v":1.6894789590026928},{"$f":"PRODUCT($J89:T89)","v":1.7908476965428546},{"$f":"PRODUCT($J89:U89)","v":1.8982985583354259},{"$f":"PRODUCT($J89:V89)","v":2.0121964718355514},{"$f":"PRODUCT($J89:W89)","v":2.1329282601456847},{"$f":"PRODUCT($J89:X89)","v":2.2609039557544257},{"$f":"PRODUCT($J89:Y89)","v":2.3965581930996915},{"$f":"PRODUCT($J89:Z89)","v":2.5403516846856733},{"$f":"PRODUCT($J89:AA89)","v":2.692772785766814},{"$f":"PRODUCT($J89:AB89)","v":2.8543391529128228},{"$f":"PRODUCT($J89:AC89)","v":3.0255995020875925},{"$f":"PRODUCT($J89:AD89)","v":3.2071354722128484},{"$f":"PRODUCT($J89:AE89)","v":3.3995636005456196},{"$f":"PRODUCT($J89:AF89)","v":3.6035374165783569},{"$f":"PRODUCT($J89:AG89)","v":3.8197496615730584},{"$f":"PRODUCT($J89:AH89)","v":4.0489346412674418},{"$f":"PRODUCT($J89:AI89)","v":4.2918707197434882},{"$f":"PRODUCT($J89:AJ89)","v":4.5493829629280977},{"$f":"PRODUCT($J89:AK89)","v":4.8223459407037836},{"$f":"PRODUCT($J89:AL89)","v":5.1116866971460109},{"$f":"PRODUCT($J89:AM89)","v":5.418387898974772},{"$f":"PRODUCT($J89:AN89)","v":5.7434911729132585}]
[null,null,null,null,"Dierlijk vet",null,"Factor",null,null,{"$f":"PRODUCT($J90:J90)","v":1},{"$f":"PRODUCT($J90:K90)","v":1.05},{"$f":"PRODUCT($J90:L90)","v":1.1025},{"$f":"PRODUCT($J90:M90)","v":1.1576250000000001},{"$f":"PRODUCT($J90:N90)","v":1.2155062500000002},{"$f":"PRODUCT($J90:O90)","v":1.2762815625000004},{"$f":"PRODUCT($J90:P90)","v":1.3400956406250004},{"$f":"PRODUCT($J90:Q90)","v":1.4071004226562505},{"$f":"PRODUCT($J90:R90)","v":1.477455443789063},{"$f":"PRODUCT($J90:S90)","v":1.5513282159785162},{"$f":"PRODUCT($J90:T90)","v":1.628894626777442},{"$f":"PRODUCT($J90:U90)","v":1.7103393581163142},{"$f":"PRODUCT($J90:V90)","v":1.7958563260221301},{"$f":"PRODUCT($J90:W90)","v":1.8856491423232367},{"$f":"PRODUCT($J90:X90)","v":1.9799315994393987},{"$f":"PRODUCT($J90:Y90)","v":2.0789281794113688},{"$f":"PRODUCT($J90:Z90)","v":2.1828745883819374},{"$f":"PRODUCT($J90:AA90)","v":2.2920183178010345},{"$f":"PRODUCT($J90:AB90)","v":2.4066192336910861},{"$f":"PRODUCT($J90:AC90)","v":2.5269501953756404},{"$f":"PRODUCT($J90:AD90)","v":2.6532977051444226},{"$f":"PRODUCT($J90:AE90)","v":2.7859625904016441},{"$f":"PRODUCT($J90:AF90)","v":2.9252607199217264},{"$f":"PRODUCT($J90:AG90)","v":3.0715237559178128},{"$f":"PRODUCT($J90:AH90)","v":3.2250999437137038},{"$f":"PRODUCT($J90:AI90)","v":3.3863549408993889},{"$f":"PRODUCT($J90:AJ90)","v":3.5556726879443583},{"$f":"PRODUCT($J90:AK90)","v":3.7334563223415764},{"$f":"PRODUCT($J90:AL90)","v":3.9201291384586554},{"$f":"PRODUCT($J90:AM90)","v":4.1161355953815884},{"$f":"PRODUCT($J90:AN90)","v":4.3219423751506678}]
[null,null,null,null,"Pellets",null,"Factor",null,null,{"$f":"PRODUCT($J91:J91)","v":1},{"$f":"PRODUCT($J91:K91)","v":1.05},{"$f":"PRODUCT($J91:L91)","v":1.1025},{"$f":"PRODUCT($J91:M91)","v":1.1576250000000001},{"$f":"PRODUCT($J91:N91)","v":1.2155062500000002},{"$f":"PRODUCT($J91:O91)","v":1.2762815625000004},{"$f":"PRODUCT($J91:P91)","v":1.3400956406250004},{"$f":"PRODUCT($J91:Q91)","v":1.4071004226562505},{"$f":"PRODUCT($J91:R91)","v":1.477455443789063},{"$f":"PRODUCT($J91:S91)","v":1.5513282159785162},{"$f":"PRODUCT($J91:T91)","v":1.628894626777442},{"$f":"PRODUCT($J91:U91)","v":1.7103393581163142},{"$f":"PRODUCT($J91:V91)","v":1.7958563260221301},{"$f":"PRODUCT($J91:W91)","v":1.8856491423232367},{"$f":"PRODUCT($J91:X91)","v":1.9799315994393987},{"$f":"PRODUCT($J91:Y91)","v":2.0789281794113688},{"$f":"PRODUCT($J91:Z91)","v":2.1828745883819374},{"$f":"PRODUCT($J91:AA91)","v":2.2920183178010345},{"$f":"PRODUCT($J91:AB91)","v":2.4066192336910861},{"$f":"PRODUCT($J91:AC91)","v":2.5269501953756404},{"$f":"PRODUCT($J91:AD91)","v":2.6532977051444226},{"$f":"PRODUCT($J91:AE91)","v":2.7859625904016441},{"$f":"PRODUCT($J91:AF91)","v":2.9252607199217264},{"$f":"PRODUCT($J91:AG91)","v":3.0715237559178128},{"$f":"PRODUCT($J91:AH91)","v":3.2250999437137038},{"$f":"PRODUCT($J91:AI91)","v":3.3863549408993889},{"$f":"PRODUCT($J91:AJ91)","v":3.5556726879443583},{"$f":"PRODUCT($J91:AK91)","v":3.7334563223415764},{"$f":"PRODUCT($J91:AL91)","v":3.9201291384586554},{"$f":"PRODUCT($J91:AM91)","v":4.1161355953815884},{"$f":"PRODUCT($J91:AN91)","v":4.3219423751506678}]
[null,null,null,null,"Houtchips",null,"Factor",null,null,{"$f":"PRODUCT($J92:J92)","v":1},{"$f":"PRODUCT($J92:K92)","v":1.077},{"$f":"PRODUCT($J92:L92)","v":1.159929},{"$f":"PRODUCT($J92:M92)","v":1.249243533},{"$f":"PRODUCT($J92:N92)","v":1.3454352850410001},{"$f":"PRODUCT($J92:O92)","v":1.4490338019891571},{"$f":"PRODUCT($J92:P92)","v":1.5606094047423222},{"$f":"PRODUCT($J92:Q92)","v":1.6807763289074811},{"$f":"PRODUCT($J92:R92)","v":1.8101961062333571},{"$f":"PRODUCT($J92:S92)","v":1.9495812064133256},{"$f":"PRODUCT($J92:T92)","v":2.0996989593071516},{"$f":"PRODUCT($J92:U92)","v":2.2613757791738021},{"$f":"PRODUCT($J92:V92)","v":2.4355017141701847},{"$f":"PRODUCT($J92:W92)","v":2.6230353461612888},{"$f":"PRODUCT($J92:X92)","v":2.8250090678157078},{"$f":"PRODUCT($J92:Y92)","v":3.0425347660375173},{"$f":"PRODUCT($J92:Z92)","v":3.276809943022406},{"$f":"PRODUCT($J92:AA92)","v":3.5291243086351312},{"$f":"PRODUCT($J92:AB92)","v":3.8008668804000361},{"$f":"PRODUCT($J92:AC92)","v":4.0935336301908389},{"$f":"PRODUCT($J92:AD92)","v":4.4087357197155335},{"$f":"PRODUCT($J92:AE92)","v":4.7482083701336295},{"$f":"PRODUCT($J92:AF92)","v":5.1138204146339188},{"$f":"PRODUCT($J92:AG92)","v":5.5075845865607302},{"$f":"PRODUCT($J92:AH92)","v":5.9316685997259064},{"$f":"PRODUCT($J92:AI92)","v":6.3884070819048011},{"$f":"PRODUCT($J92:AJ92)","v":6.8803144272114709},{"$f":"PRODUCT($J92:AK92)","v":7.4100986381067537},{"$f":"PRODUCT($J92:AL92)","v":7.9806762332409731},{"$f":"PRODUCT($J92:AM92)","v":8.5951883032005281},{"$f":"PRODUCT($J92:AN92)","v":9.2570178025469687}]
[null,null,null,null,"Kost OBA",null,"Factor",null,null,{"$f":"PRODUCT($J93:J93)","v":1},{"$f":"PRODUCT($J93:K93)","v":1.02},{"$f":"PRODUCT($J93:L93)","v":1.0404},{"$f":"PRODUCT($J93:M93)","v":1.0612079999999999},{"$f":"PRODUCT($J93:N93)","v":1.08243216},{"$f":"PRODUCT($J93:O93)","v":1.1040808032},{"$f":"PRODUCT($J93:P93)","v":1.1261624192640001},{"$f":"PRODUCT($J93:Q93)","v":1.14868566764928},{"$f":"PRODUCT($J93:R93)","v":1.1716593810022657},{"$f":"PRODUCT($J93:S93)","v":1.1950925686223111},{"$f":"PRODUCT($J93:T93)","v":1.2189944199947573},{"$f":"PRODUCT($J93:U93)","v":1.2433743083946525},{"$f":"PRODUCT($J93:V93)","v":1.2682417945625455},{"$f":"PRODUCT($J93:W93)","v":1.2936066304537963},{"$f":"PRODUCT($J93:X93)","v":1.3194787630628724},{"$f":"PRODUCT($J93:Y93)","v":1.3458683383241299},{"$f":"PRODUCT($J93:Z93)","v":1.3727857050906125},{"$f":"PRODUCT($J93:AA93)","v":1.4002414191924248},{"$f":"PRODUCT($J93:AB93)","v":1.4282462475762734},{"$f":"PRODUCT($J93:AC93)","v":1.4568111725277988},{"$f":"PRODUCT($J93:AD93)","v":1.4859473959783549},{"$f":"PRODUCT($J93:AE93)","v":1.5156663438979221},{"$f":"PRODUCT($J93:AF93)","v":1.5459796707758806},{"$f":"PRODUCT($J93:AG93)","v":1.5768992641913981},{"$f":"PRODUCT($J93:AH93)","v":1.6084372494752261},{"$f":"PRODUCT($J93:AI93)","v":1.6406059944647307},{"$f":"PRODUCT($J93:AJ93)","v":1.6734181143540252},{"$f":"PRODUCT($J93:AK93)","v":1.7068864766411058},{"$f":"PRODUCT($J93:AL93)","v":1.7410242061739281},{"$f":"PRODUCT($J93:AM93)","v":1.7758446902974065},{"$f":"PRODUCT($J93:AN93)","v":1.8113615841033548}]
[null,null,null,null,"Mest-energieteelt",null,"Factor",null,null,{"$f":"PRODUCT($J94:J94)","v":1},{"$f":"PRODUCT($J94:K94)","v":1.02},{"$f":"PRODUCT($J94:L94)","v":1.0404},{"$f":"PRODUCT($J94:M94)","v":1.0612079999999999},{"$f":"PRODUCT($J94:N94)","v":1.08243216},{"$f":"PRODUCT($J94:O94)","v":1.1040808032},{"$f":"PRODUCT($J94:P94)","v":1.1261624192640001},{"$f":"PRODUCT($J94:Q94)","v":1.14868566764928},{"$f":"PRODUCT($J94:R94)","v":1.1716593810022657},{"$f":"PRODUCT($J94:S94)","v":1.1950925686223111},{"$f":"PRODUCT($J94:T94)","v":1.2189944199947573},{"$f":"PRODUCT($J94:U94)","v":1.2433743083946525},{"$f":"PRODUCT($J94:V94)","v":1.2682417945625455},{"$f":"PRODUCT($J94:W94)","v":1.2936066304537963},{"$f":"PRODUCT($J94:X94)","v":1.3194787630628724},{"$f":"PRODUCT($J94:Y94)","v":1.3458683383241299},{"$f":"PRODUCT($J94:Z94)","v":1.3727857050906125},{"$f":"PRODUCT($J94:AA94)","v":1.4002414191924248},{"$f":"PRODUCT($J94:AB94)","v":1.4282462475762734},{"$f":"PRODUCT($J94:AC94)","v":1.4568111725277988},{"$f":"PRODUCT($J94:AD94)","v":1.4859473959783549},{"$f":"PRODUCT($J94:AE94)","v":1.5156663438979221},{"$f":"PRODUCT($J94:AF94)","v":1.5459796707758806},{"$f":"PRODUCT($J94:AG94)","v":1.5768992641913981},{"$f":"PRODUCT($J94:AH94)","v":1.6084372494752261},{"$f":"PRODUCT($J94:AI94)","v":1.6406059944647307},{"$f":"PRODUCT($J94:AJ94)","v":1.6734181143540252},{"$f":"PRODUCT($J94:AK94)","v":1.7068864766411058},{"$f":"PRODUCT($J94:AL94)","v":1.7410242061739281},{"$f":"PRODUCT($J94:AM94)","v":1.7758446902974065},{"$f":"PRODUCT($J94:AN94)","v":1.8113615841033548}]
[null,null,null,null,"Opbrengst GFT",null,"Factor",null,null,{"$f":"PRODUCT($J95:J95)","v":1},{"$f":"PRODUCT($J95:K95)","v":0.98},{"$f":"PRODUCT($J95:L95)","v":0.96039999999999992},{"$f":"PRODUCT($J95:M95)","v":0.94119199999999992},{"$f":"PRODUCT($J95:N95)","v":0.92236815999999988},{"$f":"PRODUCT($J95:O95)","v":0.90392079679999982},{"$f":"PRODUCT($J95:P95)","v":0.8858423808639998},{"$f":"PRODUCT($J95:Q95)","v":0.86812553324671982},{"$f":"PRODUCT($J95:R95)","v":0.85076302258178538},{"$f":"PRODUCT($J95:S95)","v":0.83374776213014967},{"$f":"PRODUCT($J95:T95)","v":0.81707280688754669},{"$f":"PRODUCT($J95:U95)","v":0.80073135074979573},{"$f":"PRODUCT($J95:V95)","v":0.78471672373479984},{"$f":"PRODUCT($J95:W95)","v":0.7690223892601038},{"$f":"PRODUCT($J95:X95)","v":0.75364194147490171},{"$f":"PRODUCT($J95:Y95)","v":0.73856910264540365},{"$f":"PRODUCT($J95:Z95)","v":0.72379772059249559},{"$f":"PRODUCT($J95:AA95)","v":0.70932176618064569},{"$f":"PRODUCT($J95:AB95)","v":0.69513533085703272},{"$f":"PRODUCT($J95:AC95)","v":0.68123262423989206},{"$f":"PRODUCT($J95:AD95)","v":0.66760797175509423},{"$f":"PRODUCT($J95:AE95)","v":0.6542558123199923},{"$f":"PRODUCT($J95:AF95)","v":0.64117069607359245},{"$f":"PRODUCT($J95:AG95)","v":0.62834728215212055},{"$f":"PRODUCT($J95:AH95)","v":0.61578033650907815},{"$f":"PRODUCT($J95:AI95)","v":0.60346472977889654},{"$f":"PRODUCT($J95:AJ95)","v":0.59139543518331861},{"$f":"PRODUCT($J95:AK95)","v":0.57956752647965226},{"$f":"PRODUCT($J95:AL95)","v":0.56797617595005923},{"$f":"PRODUCT($J95:AM95)","v":0.55661665243105807},{"$f":"PRODUCT($J95:AN95)","v":0.54548431938243691}]
[null,null,null,null,"Kost afzet digestaat mest-energieteelt",null,"Factor",null,null,{"$f":"PRODUCT($J96:J96)","v":1},{"$f":"PRODUCT($J96:K96)","v":1.02},{"$f":"PRODUCT($J96:L96)","v":1.0404},{"$f":"PRODUCT($J96:M96)","v":1.0612079999999999},{"$f":"PRODUCT($J96:N96)","v":1.08243216},{"$f":"PRODUCT($J96:O96)","v":1.1040808032},{"$f":"PRODUCT($J96:P96)","v":1.1261624192640001},{"$f":"PRODUCT($J96:Q96)","v":1.14868566764928},{"$f":"PRODUCT($J96:R96)","v":1.1716593810022657},{"$f":"PRODUCT($J96:S96)","v":1.1950925686223111},{"$f":"PRODUCT($J96:T96)","v":1.2189944199947573},{"$f":"PRODUCT($J96:U96)","v":1.2433743083946525},{"$f":"PRODUCT($J96:V96)","v":1.2682417945625455},{"$f":"PRODUCT($J96:W96)","v":1.2936066304537963},{"$f":"PRODUCT($J96:X96)","v":1.3194787630628724},{"$f":"PRODUCT($J96:Y96)","v":1.3458683383241299},{"$f":"PRODUCT($J96:Z96)","v":1.3727857050906125},{"$f":"PRODUCT($J96:AA96)","v":1.4002414191924248},{"$f":"PRODUCT($J96:AB96)","v":1.4282462475762734},{"$f":"PRODUCT($J96:AC96)","v":1.4568111725277988},{"$f":"PRODUCT($J96:AD96)","v":1.4859473959783549},{"$f":"PRODUCT($J96:AE96)","v":1.5156663438979221},{"$f":"PRODUCT($J96:AF96)","v":1.5459796707758806},{"$f":"PRODUCT($J96:AG96)","v":1.5768992641913981},{"$f":"PRODUCT($J96:AH96)","v":1.6084372494752261},{"$f":"PRODUCT($J96:AI96)","v":1.6406059944647307},{"$f":"PRODUCT($J96:AJ96)","v":1.6734181143540252},{"$f":"PRODUCT($J96:AK96)","v":1.7068864766411058},{"$f":"PRODUCT($J96:AL96)","v":1.7410242061739281},{"$f":"PRODUCT($J96:AM96)","v":1.7758446902974065},{"$f":"PRODUCT($J96:AN96)","v":1.8113615841033548}]
[null,null,null,null,"Kost afzet digestaat OBA",null,"Factor",null,null,{"$f":"PRODUCT($J97:J97)","v":1},{"$f":"PRODUCT($J97:K97)","v":1.02},{"$f":"PRODUCT($J97:L97)","v":1.0404},{"$f":"PRODUCT($J97:M97)","v":1.0612079999999999},{"$f":"PRODUCT($J97:N97)","v":1.08243216},{"$f":"PRODUCT($J97:O97)","v":1.1040808032},{"$f":"PRODUCT($J97:P97)","v":1.1261624192640001},{"$f":"PRODUCT($J97:Q97)","v":1.14868566764928},{"$f":"PRODUCT($J97:R97)","v":1.1716593810022657},{"$f":"PRODUCT($J97:S97)","v":1.1950925686223111},{"$f":"PRODUCT($J97:T97)","v":1.2189944199947573},{"$f":"PRODUCT($J97:U97)","v":1.2433743083946525},{"$f":"PRODUCT($J97:V97)","v":1.2682417945625455},{"$f":"PRODUCT($J97:W97)","v":1.2936066304537963},{"$f":"PRODUCT($J97:X97)","v":1.3194787630628724},{"$f":"PRODUCT($J97:Y97)","v":1.3458683383241299},{"$f":"PRODUCT($J97:Z97)","v":1.3727857050906125},{"$f":"PRODUCT($J97:AA97)","v":1.4002414191924248},{"$f":"PRODUCT($J97:AB97)","v":1.4282462475762734},{"$f":"PRODUCT($J97:AC97)","v":1.4568111725277988},{"$f":"PRODUCT($J97:AD97)","v":1.4859473959783549},{"$f":"PRODUCT($J97:AE97)","v":1.5156663438979221},{"$f":"PRODUCT($J97:AF97)","v":1.5459796707758806},{"$f":"PRODUCT($J97:AG97)","v":1.5768992641913981},{"$f":"PRODUCT($J97:AH97)","v":1.6084372494752261},{"$f":"PRODUCT($J97:AI97)","v":1.6406059944647307},{"$f":"PRODUCT($J97:AJ97)","v":1.6734181143540252},{"$f":"PRODUCT($J97:AK97)","v":1.7068864766411058},{"$f":"PRODUCT($J97:AL97)","v":1.7410242061739281},{"$f":"PRODUCT($J97:AM97)","v":1.7758446902974065},{"$f":"PRODUCT($J97:AN97)","v":1.8113615841033548}]
[null,null,null,null,"O&M kosten",null,"Factor",null,null,{"$f":"PRODUCT($J98:J98)","v":1},{"$f":"PRODUCT($J98:K98)","v":1.02},{"$f":"PRODUCT($J98:L98)","v":1.0404},{"$f":"PRODUCT($J98:M98)","v":1.0612079999999999},{"$f":"PRODUCT($J98:N98)","v":1.08243216},{"$f":"PRODUCT($J98:O98)","v":1.1040808032},{"$f":"PRODUCT($J98:P98)","v":1.1261624192640001},{"$f":"PRODUCT($J98:Q98)","v":1.14868566764928},{"$f":"PRODUCT($J98:R98)","v":1.1716593810022657},{"$f":"PRODUCT($J98:S98)","v":1.1950925686223111},{"$f":"PRODUCT($J98:T98)","v":1.2189944199947573},{"$f":"PRODUCT($J98:U98)","v":1.2433743083946525},{"$f":"PRODUCT($J98:V98)","v":1.2682417945625455},{"$f":"PRODUCT($J98:W98)","v":1.2936066304537963},{"$f":"PRODUCT($J98:X98)","v":1.3194787630628724},{"$f":"PRODUCT($J98:Y98)","v":1.3458683383241299},{"$f":"PRODUCT($J98:Z98)","v":1.3727857050906125},{"$f":"PRODUCT($J98:AA98)","v":1.4002414191924248},{"$f":"PRODUCT($J98:AB98)","v":1.4282462475762734},{"$f":"PRODUCT($J98:AC98)","v":1.4568111725277988},{"$f":"PRODUCT($J98:AD98)","v":1.4859473959783549},{"$f":"PRODUCT($J98:AE98)","v":1.5156663438979221},{"$f":"PRODUCT($J98:AF98)","v":1.5459796707758806},{"$f":"PRODUCT($J98:AG98)","v":1.5768992641913981},{"$f":"PRODUCT($J98:AH98)","v":1.6084372494752261},{"$f":"PRODUCT($J98:AI98)","v":1.6406059944647307},{"$f":"PRODUCT($J98:AJ98)","v":1.6734181143540252},{"$f":"PRODUCT($J98:AK98)","v":1.7068864766411058},{"$f":"PRODUCT($J98:AL98)","v":1.7410242061739281},{"$f":"PRODUCT($J98:AM98)","v":1.7758446902974065},{"$f":"PRODUCT($J98:AN98)","v":1.8113615841033548}]
[null,null,null,null,0,null,"Factor",null,null,{"$f":"PRODUCT($J99:J99)","v":1},{"$f":"PRODUCT($J99:K99)","v":1},{"$f":"PRODUCT($J99:L99)","v":1},{"$f":"PRODUCT($J99:M99)","v":1},{"$f":"PRODUCT($J99:N99)","v":1},{"$f":"PRODUCT($J99:O99)","v":1},{"$f":"PRODUCT($J99:P99)","v":1},{"$f":"PRODUCT($J99:Q99)","v":1},{"$f":"PRODUCT($J99:R99)","v":1},{"$f":"PRODUCT($J99:S99)","v":1},{"$f":"PRODUCT($J99:T99)","v":1},{"$f":"PRODUCT($J99:U99)","v":1},{"$f":"PRODUCT($J99:V99)","v":1},{"$f":"PRODUCT($J99:W99)","v":1},{"$f":"PRODUCT($J99:X99)","v":1},{"$f":"PRODUCT($J99:Y99)","v":1},{"$f":"PRODUCT($J99:Z99)","v":1},{"$f":"PRODUCT($J99:AA99)","v":1},{"$f":"PRODUCT($J99:AB99)","v":1},{"$f":"PRODUCT($J99:AC99)","v":1},{"$f":"PRODUCT($J99:AD99)","v":1},{"$f":"PRODUCT($J99:AE99)","v":1},{"$f":"PRODUCT($J99:AF99)","v":1},{"$f":"PRODUCT($J99:AG99)","v":1},{"$f":"PRODUCT($J99:AH99)","v":1},{"$f":"PRODUCT($J99:AI99)","v":1},{"$f":"PRODUCT($J99:AJ99)","v":1},{"$f":"PRODUCT($J99:AK99)","v":1},{"$f":"PRODUCT($J99:AL99)","v":1},{"$f":"PRODUCT($J99:AM99)","v":1},{"$f":"PRODUCT($J99:AN99)","v":1}]

{"sheet":"Calc","index":3,"n_rows":547,"n_cols":256,"rows_kept":547,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Input_Output!A1","v":"Onrendabele Topberekening"}]
[{"$f":"Input_Output!F3","v":"Fictieve voorbeeldberekening"}]
[null,null,null,null,null,null,null,null,null,"Jaar"]
[null,null,null,null,null,"Constante","Eenheid","Totaal",null,{"$f":" J9","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Algemeen"]
[]
[null,"Jaartallen"]
[null,null,null,null,"Jaar",null,"Volgnr",null,null,0,{"$f":" J9 +1","v":1},{"$f":" K9 +1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,"Constructieperiode"]
[null,null,null,null,{"$f":" Input_Output!E$95","v":"Constructieperiode"},{"$f":" Input_Output!F$95","v":1},{"$f":" Input_Output!G$95","v":"Jaar"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Constructieperiode Vlag",null,"Vlag",{"$f":" SUM(J14:AN14)","v":1},null,{"$f":" IF( J13 < $F12, 1, 0)","v":1},{"$f":" IF( K13 < $F12, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Economische levensduur"]
[null,null,null,null,{"$f":" Input_Output!E$25","v":"Economische levensduur"},{"$f":" Input_Output!F$25","v":15},{"$f":" Input_Output!G$25","v":"Jaar"}]
[null,null,null,null,{"$f":" Input_Output!E$95","v":"Constructieperiode"},{"$f":" Input_Output!F$95","v":1},{"$f":" Input_Output!G$95","v":"Jaar"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Economische levensduur Vlag",null,"Vlag",{"$f":" SUM(J20:AN20)","v":15},null,{"$f":" IF( AND( J19 >= $F18, J19 < ($F17 + $F18)), 1, 0)","v":0},{"$f":" IF( AND( K19 >= $F18, K19 < ($F17 + $F18)), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Vervangingsinvestering"]
[null,null,null,null,{"$f":" Input_Output!E$43","v":"Levensduur te vervangen onderdeel"},{"$f":" Input_Output!F$43","v":12},{"$f":" Input_Output!G$43","v":"Jaar"}]
[null,null,null,null,{"$f":" E$20","v":"Economische levensduur Vlag"},{"$f":" F$20","v":0},"Vlag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulatieve economische levensduur",null,"Volgnr",null,null,{"$f":" IF( J24 = 0, 0, I25 + J24)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Vervangingsinvestering Vlag",null,"Vlag",null,null,{"$f":" IF( $F23 + 1 = J25, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beleidsperiode"]
[null,null,null,null,{"$f":"Input_Output!E97","v":"Beleidsperiode"},{"$f":"Input_Output!F97","v":15},{"$f":"Input_Output!G97","v":"Jaar"}]
[null,null,null,null,{"$f":" Input_Output!E$95","v":"Constructieperiode"},{"$f":" Input_Output!F$95","v":1},{"$f":" Input_Output!G$95","v":"Jaar"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Beleidsperiode Vlag",null,"Vlag",{"$f":"SUM(J32:AN32)","v":15},null,{"$f":" IF( AND( J31 >= $F30, J31 < ($F29 + $F30)), 1, 0)","v":0},{"$f":" IF( AND( K31 >= $F30, K31 < ($F29 + $F30)), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Afschrijftermijn"]
[null,null,null,null,{"$f":" Input_Output!E$96","v":"Afschrijvingstermijn "},{"$f":" Input_Output!F$96","v":15},{"$f":" Input_Output!G$96","v":"Jaar"}]
[null,null,null,null,{"$f":" Input_Output!E$95","v":"Constructieperiode"},{"$f":" Input_Output!F$95","v":1},{"$f":" Input_Output!G$95","v":"Jaar"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Afschrijftermijn Vlag",null,"Vlag",{"$f":" SUM(J38:AN38)","v":15},null,{"$f":" IF( AND( J37 >= $F36, J37 < ($F35 + $F36)), 1, 0)","v":0},{"$f":" IF( AND( K37 >= $F36, K37 < ($F35 + $F36)), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Leentermijn"]
[null,null,null,null,{"$f":" Input_Output!E$94","v":"Termijn lening"},{"$f":" Input_Output!F$94","v":15},{"$f":" Input_Output!G$94","v":"Jaar"}]
[null,null,null,null,{"$f":" Input_Output!E$95","v":"Constructieperiode"},{"$f":" Input_Output!F$95","v":1},{"$f":" Input_Output!G$95","v":"Jaar"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Leentermijn Vlag",null,"Vlag",{"$f":" SUM(J44:AN44)","v":15},null,{"$f":" IF( AND( J43 >= $F42, J43 < ($F41 + $F42)), 1, 0)","v":0},{"$f":" IF( AND( K43 >= $F42, K43 < ($F41 + $F42)), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cumulatieve leenperiode",null,"Volgnr",null,null,{"$f":" IF( J44 = 0, 0, I45 + J44)","v":0},{"$f":" IF( K44 = 0, 0, J45 + K44)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discontovoeten"]
[null,null,null,null,{"$f":" Input_Output!E$91","v":"Project IRR na belastingen"},{"$f":" Input_Output!F$91","v":0.12},{"$f":" Input_Output!G$91","v":"[%]"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Discontofactor Project IRR na belastingen",null,"Factor",null,null,{"$f":" 1 / (1 + $F48) ^ J49","v":1},{"$f":" 1 / (1 + $F48) ^ K49","v":0.89285714285714279},{"$f":" 1 / (1 + $F48) ^ L49","v":0.79719387755102034},0.71178024781341087,0.63551807840483121,0.56742685571859919,0.50663112117732068,0.45234921533689343,0.4038832279793691,0.36061002498157957,0.32197323659069599,0.28747610409883567,0.25667509294538904,0.22917419012981158,0.20461981261590317,0.18269626126419927,0.16312166184303503,0.14564434093128129,0.13003959011721541,0.1161067768903709,0.1036667650806883,9.2559611679185971E-2,8.2642510427844609E-2,7.3787955739146982E-2,6.5882103338524081E-2,5.8823306552253637E-2,5.2520809421655032E-2,4.6893579840763415E-2,4.1869267714967337E-2,3.7383274745506546E-2,3.3377923879916553E-2]
[]
[null,"Prijsindexen"]
[]
[null,null,null,null,"Sensitiviteitsanalyse?","Nee"]
[]
[null,null,null,null,{"$f":"$E66","v":"Prijsparameter elektriciteit zelfafname"},{"$f":"VLOOKUP($F66,Prijsevolutie,7,FALSE)","v":3.5000000000000003E-2},{"$f":"$G66","v":0}]
[null,null,null,null,{"$f":"$E67","v":"Prijsparameter elektriciteit verkoop"},{"$f":"VLOOKUP($F67,Prijsevolutie,7,FALSE)","v":0.02}]
[null,null,null,null,{"$f":"$E68","v":"Prijsparameter GSC"},{"$f":"VLOOKUP($F68,Prijsevolutie,7,FALSE)","v":0},{"$f":"$G68","v":0}]
[null,null,null,null,"Prijsparameter WKC",0,0]
[null,null,null,null,"Prijsparameter brandstof",3.5000000000000003E-2,0]
[null,null,null,null,"Prijsparameter te vervangen brandstof",3.5000000000000003E-2,0]
[null,null,null,null,"Prijsparameter operationele kosten",0.02,0]
[null,null,null,null,"Prijsparameter kosten/opbrengsten ingaande stoffen",0.02,0]
[null,null,null,null,"Prijsparameter kosten/opbrengsten uitgaande stoffen",0.02,0]
[]
[null,null,null,null,{"$f":"Input_Output!E100","v":"Prijsparameter elektriciteit zelfafname"},{"$f":"Input_Output!F100","v":"Elektriciteit eindverbruiker"},{"$f":"Input_Output!G100","v":0}]
[null,null,null,null,{"$f":"Input_Output!E101","v":"Prijsparameter elektriciteit verkoop"},{"$f":"Input_Output!F101","v":"Elektriciteit productiekost"}]
[null,null,null,null,{"$f":"Input_Output!E102","v":"Prijsparameter GSC"},{"$f":"Input_Output!F102","v":0},{"$f":"Input_Output!G102","v":0}]
[null,null,null,null,{"$f":"Input_Output!E103","v":"Prijsparameter WKC"},{"$f":"Input_Output!F103","v":0},{"$f":"Input_Output!G103","v":0}]
[null,null,null,null,{"$f":"Input_Output!E104","v":"Prijsparameter brandstof"},{"$f":"Input_Output!F104","v":"Aardgas"},{"$f":"Input_Output!G104","v":0}]
[null,null,null,null,{"$f":"Input_Output!E105","v":"Prijsparameter te vervangen brandstof"},{"$f":"Input_Output!F105","v":"Aardgas"},{"$f":"Input_Output!G105","v":0}]
[null,null,null,null,{"$f":"Input_Output!E106","v":"Prijsparameter operationele kosten"},{"$f":"Input_Output!F106","v":"O&M kosten"},{"$f":"Input_Output!G106","v":0}]
[null,null,null,null,{"$f":"Input_Output!E107","v":"Prijsparameter kosten/opbrengsten ingaande stoffen"},{"$f":"Input_Output!F107","v":"O&M kosten"},{"$f":"Input_Output!G107","v":0}]
[null,null,null,null,{"$f":"Input_Output!E108","v":"Prijsparameter kosten/opbrengsten uitgaande stoffen"},{"$f":"Input_Output!F108","v":"O&M kosten"},{"$f":"Input_Output!G108","v":0}]
[]
[null,null,null,null,{"$f":"Input_Output!E$111","v":"Prijsevolutie IN de OT berekening?"},{"$f":"Input_Output!F$111","v":"ja"},{"$f":"Input_Output!G$111","v":"ja/nee"}]
[]
[null,null,null,null,{"$f":"E9","v":"Jaar"},0,"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,{"$f":"\"Prijsindex \" & RIGHT(E66, LEN(E66) - 14)","v":"Prijsindex  elektriciteit zelfafname"},null,"Factor",null,null,{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^J$78,VLOOKUP($F66,Prijsindex,(J$78+6),FALSE)))","v":1},1.0349999999999999,1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268]
[null,null,null,null,"Prijsindex  elektriciteit verkoop",null,"Factor",null,null,1,{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^K$78,VLOOKUP($F67,Prijsindex,(K$78+6),FALSE)))","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[null,null,null,null,"Prijsindex  GSC",null,"Factor",null,null,{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^J$78,VLOOKUP($F68,Prijsindex,(J$78+6),FALSE)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Prijsindex  WKC",null,"Factor",null,null,{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^J$78,VLOOKUP($F69,Prijsindex,(J$78+6),FALSE)))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Prijsindex  brandstof",null,"Factor",null,null,{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^J$78,VLOOKUP($F70,Prijsindex,(J$78+6),FALSE)))","v":1},1.0349999999999999,1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268]
[null,null,null,null,"Prijsindex  te vervangen brandstof",null,"Factor",null,null,{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^J$78,VLOOKUP($F71,Prijsindex,(J$78+6),FALSE)))","v":1},1.0349999999999999,1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268]
[null,null,null,null,"Prijsindex  operationele kosten",null,"Factor",null,null,{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^J$78,VLOOKUP($F72,Prijsindex,(J$78+6),FALSE)))","v":1},{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^K$78,VLOOKUP($F72,Prijsindex,(K$78+6),FALSE)))","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[null,null,null,null,"Prijsindex  kosten/opbrengsten ingaande stoffen",null,"Factor",null,null,{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^J$78,VLOOKUP($F73,Prijsindex,(J$78+6),FALSE)))","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[null,null,null,null,"Prijsindex  kosten/opbrengsten uitgaande stoffen",null,"Factor",null,null,{"$f":"IF($F$76=\"nee\",1,IF($F$54=\"Ja\",(1+$F$56)^J$78,VLOOKUP($F74,Prijsindex,(J$78+6),FALSE)))","v":1},1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[]
[]
["Elektriciteitsproductie & Operationele kasstroom voor OT"]
[]
[null,"Elektriciteitsproductie"]
[null,null,null,null,{"$f":" Input_Output!E$23","v":"Unit grootte elektriciteitsdeel"},{"$f":" Input_Output!F$23","v":5},{"$f":" Input_Output!G$23","v":"kWe"}]
[null,null,null,null,{"$f":" Input_Output!E$24","v":"Bedrijfstijd/vollasturen"},{"$f":" Input_Output!F$24","v":850},{"$f":" Input_Output!G$24","v":"Uren/jaar"}]
[null,null,null,null,{"$f":" E$20","v":"Economische levensduur Vlag"},0,"Vlag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null," Bruto elektriciteitsproductie",null,"kWh",{"$f":" SUM(J96:AN96)","v":63750},null,{"$f":" $F93  * $F94 * J95","v":0},{"$f":" $F93  * $F94 * K95","v":4250},4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Marktwaarde elektriciteit"]
[null,null,null,null,{"$f":" Input_Output!E$57","v":"Marktprijs stroom zelfafname"},{"$f":" Input_Output!F$57","v":0.217},{"$f":" Input_Output!G$57","v":"Euro/kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$99 * AO103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$99 * BX103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$99 * EJ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$99 * GV103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input_Output!E$60","v":"Eigenverbruik installatie voor berekening elektriciteitsproductie"},{"$f":"Input_Output!F$60","v":0.02},{"$f":"Input_Output!G$60","v":"[%]"}]
[null,null,null,null,{"$f":"Input_Output!E$56","v":"Aandeel zelfafname stroom"},{"$f":"Input_Output!F$56","v":1},{"$f":"Input_Output!G$56","v":"[%]"}]
[null,null,null,null,{"$f":" E$96","v":" Bruto elektriciteitsproductie"},0,"kWh",63750,0,{"$f":" J$96","v":0},{"$f":" K$96","v":4250},4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$79","v":"Prijsindex  elektriciteit zelfafname"},{"$f":"F$79","v":0},"Factor",0,0,1,1.0349999999999999,1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268]
[null,null,null,null,"Marktwaarde elektriciteit zelfafname",null,"Euro",{"$f":" SUM(J104:AN104)","v":18049.916506491001},null,{"$f":" $F99 * (1-$F100) * $F101 * J102 * J103","v":0},935.43817499999989,968.17851112499989,1002.0647590143747,1037.1370255798777,1073.4368214751732,1111.0071102268043,1149.8923590847423,1190.1385916527083,1231.7934423605529,1274.9062128431722,1319.5279302926831,1365.7114078529269,1413.5113071277792,1462.9842028772514,1514.1886499779548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_Output!E$58","v":"Marktprijs stroom verkoop"},{"$f":" Input_Output!F$58","v":5.0599999999999999E-2},{"$f":" Input_Output!G$58","v":"Euro/kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$106 * AO111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$106 * DA111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$106 * FM111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$106 * HY111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Input_Output!E$59","v":"Injectietarief/Kosten onbalans"},{"$f":" Input_Output!F$59","v":2.3E-3},{"$f":" Input_Output!G$59","v":"Euro/kWh"}]
[null,null,null,null,{"$f":"Input_Output!E$60","v":"Eigenverbruik installatie voor berekening elektriciteitsproductie"},{"$f":"Input_Output!F$60","v":0.02},{"$f":"Input_Output!G$60","v":"[%]"}]
[null,null,null,null,"Aandeel verkoop stroom",{"$f":" 1 - F101","v":0},"[%]"]
[null,null,null,null,{"$f":" E$96","v":" Bruto elektriciteitsproductie"},0,"kWh",63750,0,{"$f":" J$96","v":0},{"$f":" K$96","v":4250},4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$80","v":"Prijsindex  elektriciteit verkoop"},{"$f":"F$80","v":0},"Factor",0,0,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[null,null,null,null,"Marktwaarde elektriciteit verkoop",null,"Euro",{"$f":" SUM(J112:AN112)","v":0},null,{"$f":" ($F106  -$F107) * (1-$F108) * $F109 * J110 * J111","v":0},{"$f":" ($F106  -$F107) * (1-$F108) * $F109 * K110 * K111","v":0},{"$f":" ($F106  -$F107) * (1-$F108) * $F109 * L110 * L111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO102 * AO109 * AO111 * $F$106 * (1-$F$100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA102 * DA109 * DA111 * $F$106 * (1-$F$100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM102 * FM109 * FM111 * $F$106 * (1-$F$100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HY102 * HY109 * HY111 * $F$106 * (1-$F$100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$104","v":"Marktwaarde elektriciteit zelfafname"},{"$f":" F$104","v":0},"Euro",18049.916506491001,0,{"$f":" J$104","v":0},935.43817499999989,968.17851112499989,1002.0647590143747,1037.1370255798777,1073.4368214751732,1111.0071102268043,1149.8923590847423,1190.1385916527083,1231.7934423605529,1274.9062128431722,1319.5279302926831,1365.7114078529269,1413.5113071277792,1462.9842028772514,1514.1886499779548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$112","v":"Marktwaarde elektriciteit verkoop"},{"$f":" F$112","v":0},"Euro",0,0,{"$f":" J$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Marktwaarde elektriciteit",null,"Euro",{"$f":" SUM(J116:AN116)","v":18049.916506491001},null,{"$f":" SUM(J114:J115)","v":0},{"$f":" SUM(K114:K115)","v":935.43817499999989},968.17851112499989,1002.0647590143747,1037.1370255798777,1073.4368214751732,1111.0071102268043,1149.8923590847423,1190.1385916527083,1231.7934423605529,1274.9062128431722,1319.5279302926831,1365.7114078529269,1413.5113071277792,1462.9842028772514,1514.1886499779548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO112+AO104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA112+DA104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FM112+FM104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HY112+HY104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WKK waarde warmtelevering"]
[null,null,null,null,{"$f":" Input_Output!E$29","v":"Thermisch rendement WKK"},{"$f":" Input_Output!F$29","v":0},{"$f":" Input_Output!G$29","v":"[%]"}]
[null,null,null,null,{"$f":" Input_Output!E$26","v":"Elektrisch rendement"},{"$f":" Input_Output!F$26","v":0.4},{"$f":" Input_Output!G$26","v":"[%]"}]
[null,null,null,null,{"$f":" Input_Output!E$34","v":"Referentierendement ketel "},{"$f":" Input_Output!F$34","v":0},{"$f":" Input_Output!G$34","v":"[%]"}]
[null,null,null,null,{"$f":" E$96","v":" Bruto elektriciteitsproductie"},{"$f":" F$96","v":0},"kWh",63750,0,0,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WKK warmteproductie (equivalent aardgasvolume)",null,"kWh",{"$f":" SUM(J123:AN123)","v":0},null,{"$f":"IF(OR($F$120=0,$F$121=0),0,(J122*$F119/$F120)/($F121))","v":0},{"$f":"IF(OR($F$120=0,$F$121=0),0,(K122*$F119/$F120)/($F121))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_Output!E$46","v":"Brandstofkosten te vervangen brandstof"},{"$f":" Input_Output!F$46","v":0},{"$f":" Input_Output!G$46","v":"Euro/kWh"}]
[null,null,null,null,{"$f":" E$123","v":"WKK warmteproductie (equivalent aardgasvolume)"},{"$f":"+ F$123","v":0},"kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E84","v":"Prijsindex  te vervangen brandstof"},0,"Factor",0,0,1,1.0349999999999999,1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268]
[null,null,null,null,"Waarde WKK warmteproductie",null,"Euro",{"$f":" SUM(J128:AN128)","v":0},null,{"$f":" $F125 * J126 * J127","v":0},{"$f":" $F125 * K126 * K127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Besparing Primaire Brandstof"]
[null,null,null,null,{"$f":" Input_Output!E$26","v":"Elektrisch rendement"},{"$f":" Input_Output!F$26","v":0.4},{"$f":" Input_Output!G$26","v":"[%]"}]
[null,null,null,null,{"$f":" Input_Output!E$47","v":"Effectiviteit brandstofsubstitutie"},{"$f":" Input_Output!F$47","v":0},{"$f":" Input_Output!G$47","v":"[%]"}]
[null,null,null,null,{"$f":" E$96","v":" Bruto elektriciteitsproductie"},{"$f":" F$96","v":0},"kWh",63750,0,0,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Besparing primaire brandstof",null,"kWh",null,null,{"$f":"IF($F$131=0,0,$F$132/$F$131*J133)","v":0},{"$f":"IF($F$131=0,0,$F$132/$F$131*K133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_Output!E$46","v":"Brandstofkosten te vervangen brandstof"},{"$f":" Input_Output!F$46","v":0},{"$f":" Input_Output!G$46","v":"Euro/kWh"}]
[null,null,null,null,{"$f":" E$134","v":"Besparing primaire brandstof"},{"$f":" F$134","v":0},"kWh",0,0,{"$f":" J$134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E84","v":"Prijsindex  te vervangen brandstof"},0,"Factor",0,0,1,1.0349999999999999,1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268]
[null,null,null,null,"Besparing primaire brandstof",null,"Euro",{"$f":" SUM(J139:AN139)","v":0},null,{"$f":" $F136 * J137 * J138","v":0},{"$f":" $F136 * K137 * K138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opbrengst GSC"]
[null,null,null,null,{"$f":" Input_Output!E$62","v":"GSC van toepassing?"},{"$f":" Input_Output!F$62","v":"nee"},{"$f":" Input_Output!G$62","v":"ja/nee"}]
[null,null,null,null,{"$f":" Input_Output!E$63","v":"Prijs GSC"},{"$f":" Input_Output!F$63","v":0},{"$f":" Input_Output!G$63","v":"Euro/MWh"}]
[null,null,null,null,"Factor 1000",1000,"Factor"]
[null,null,null,null,{"$f":" Input_Output!E$64","v":"Eigenverbruik installatie voor berekening GSC"},{"$f":" Input_Output!F$64","v":0.02},{"$f":" Input_Output!G$64","v":"[%]"}]
[null,null,null,null,{"$f":"E20","v":"Economische levensduur Vlag"},0,"Vlag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$96","v":" Bruto elektriciteitsproductie"},{"$f":" F$96","v":0},"kWh",63750,0,0,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E81","v":"Prijsindex  GSC"},0,"Factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Opbrengst OT (GS)",null,"Euro",{"$f":" SUM(J149:AN149)","v":0},null,{"$f":" IF($F142 = \"ja\", ($F143 / $F144) * (1 - $F145)  * J146 * J147 * J148, 0)","v":0},{"$f":" IF($F142 = \"ja\", ($F143 / $F144) * (1 - $F145)  * K146 * K147 * K148, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opbrengst WKC"]
[]
[null,null,"Valoriseerbare Warmtekrachtbesparing"]
[null,null,null,null,{"$f":" Input_Output!E$26","v":"Elektrisch rendement"},{"$f":" Input_Output!F$26","v":0.4},{"$f":" Input_Output!G$26","v":"[%]"}]
[null,null,null,null,{"$f":" Input_Output!E$29","v":"Thermisch rendement WKK"},{"$f":" Input_Output!F$29","v":0},{"$f":" Input_Output!G$29","v":"[%]"}]
[null,null,null,null,{"$f":" Input_Output!E$30","v":"Referentierendement WKK Vla (thermisch)"},{"$f":" Input_Output!F$30","v":0},{"$f":" Input_Output!G$30","v":"[%]"}]
[null,null,null,null,{"$f":" Input_Output!E$31","v":"Referentierendement WKK Vla (elektrisch)"},{"$f":" Input_Output!F$31","v":0},{"$f":" Input_Output!G$31","v":"[%]"}]
[null,null,null,null,"Eigenverbruik installatie voor berekening elektriciteitsproductie",{"$f":"Input_Output!F60","v":0.02},"[%]"]
[null,null,null,null,{"$f":" E$96","v":" Bruto elektriciteitsproductie"},{"$f":" F$96","v":0},"kWh",63750,0,0,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Netto elektriciteitsproductie",null,"kWh",{"$f":"SUM(J160:AN160)","v":62475},null,{"$f":"J$159*(1-$F$158)","v":0},{"$f":"K$159*(1-$F$158)","v":4165},4165,4165,4165,4165,4165,4165,4165,4165,4165,4165,4165,4165,4165,4165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Valoriseerbare warmtekrachtbesparing",null,"kWh",{"$f":"SUM(J161:AN161)","v":0},null,{"$f":" IF(OR($F154=0, $F156=0, $F157=0), 0, MAX(0, (1 / $F157 + $F155 / ($F156 * $F154) - 1 / $F154) * J160 ))","v":0},{"$f":" IF(OR($F154=0, $F156=0, $F157=0), 0, MAX(0, (1 / $F157 + $F155 / ($F156 * $F154) - 1 / $F154) * K160 ))","v":0},{"$f":" IF(OR($F154=0, $F156=0, $F157=0), 0, MAX(0, (1 / $F157 + $F155 / ($F156 * $F154) - 1 / $F154) * L160 ))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opbrengst WKC"]
[null,null,null,null,{"$f":" Input_Output!E$66","v":"WKK certificaten van toepassing?"},{"$f":" Input_Output!F$66","v":"nee"},{"$f":" Input_Output!G$66","v":"ja/nee"}]
[null,null,null,null,{"$f":" Input_Output!E$67","v":"Prijs WKK certificaat"},{"$f":" Input_Output!F$67","v":0},{"$f":" Input_Output!G$67","v":"Euro/MWh"}]
[null,null,null,null,{"$f":"E$161","v":"Valoriseerbare warmtekrachtbesparing"},{"$f":"F$161","v":0},"kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Factor 1000",1000,"Factor"]
[null,null,null,null,{"$f":"E82","v":"Prijsindex  WKC"},0,"Factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Opbrengst OT (WKK)",null,"Euro",{"$f":" SUM(J169:AN169)","v":0},null,{"$f":"IF($F164=\"ja\", $F165 * J166 / $F167 * J168, 0)","v":0},{"$f":"IF($F164=\"ja\", $F165 * K166 / $F167 * K168, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operationele Kosten (zonder brandstof)"]
[]
[null,null,"Vervangingsinvestering"]
[null,null,null,null,{"$f":"Input_Output!E42","v":"Vervangingsinvestering"},{"$f":"Input_Output!F42","v":250},{"$f":"Input_Output!G42","v":"Euro/kWe"}]
[null,null,null,null,{"$f":"Input_Output!E22","v":"Unit grootte"},{"$f":"Input_Output!F22","v":5},{"$f":"Input_Output!G22","v":"kWe"}]
[null,null,null,null,{"$f":"\"Bedrag \" & LOWER(C173)","v":"Bedrag vervangingsinvestering"},{"$f":"F174*F175","v":1250},"Euro"]
[]
[null,null,null,null,{"$f":"E176","v":"Bedrag vervangingsinvestering"},{"$f":"F176","v":1250},{"$f":"G176","v":"Euro"}]
[null,null,null,null,{"$f":" E$26","v":"Vervangingsinvestering Vlag"},{"$f":" F$26","v":0},"Vlag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$85","v":"Prijsindex  operationele kosten"},{"$f":"F$85","v":0},"Factor",0,0,1,{"$f":"K$85","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[null,null,null,null,{"$f":"C173 & \" POS\"","v":"Vervangingsinvestering POS"},null,"Euro",{"$f":"SUM(J181:AN181)","v":1617.0082880672453},null,{"$f":"$F178 * J179 * J180","v":0},{"$f":"$F178 * K179 * K180","v":0},0,0,0,0,0,0,0,0,0,0,0,1617.0082880672453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F178 * AN179 * AN180","v":0}]
[]
[null,null,"Vaste Operationele Kosten"]
[null,null,null,null,{"$f":" Input_Output!E$38","v":"Onderhoudskosten vast"},{"$f":" Input_Output!F$38","v":58.261499999999998},{"$f":" Input_Output!G$38","v":"Euro/kWe"}]
[null,null,null,null,{"$f":" Input_Output!E$22","v":"Unit grootte"},{"$f":" Input_Output!F$22","v":5},{"$f":" Input_Output!G$22","v":"kWe"}]
[null,null,null,null,{"$f":"E$20","v":"Economische levensduur Vlag"},0,"Vlag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$85","v":"Prijsindex  operationele kosten"},{"$f":"F$85","v":0},"Factor",0,0,1,{"$f":"K$85","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[null,null,null,null,"Vaste Operationele Kosten POS",null,"Euro",{"$f":" SUM(J188:AN188)","v":5138.4560892841764},null,{"$f":" $F184 * $F185 * J186 * J187","v":0},{"$f":" $F184 * $F185 * K186 * K187","v":297.13364999999999},{"$f":" $F184 * $F185 * L186 * L187","v":303.076323},309.13784945999998,315.3206064492,321.62701857818399,328.05955894974772,334.62075012874266,341.31316513131753,348.13942843394386,355.10221700262275,362.20426134267524,369.44834656952872,376.83731350091927,384.37405977093772,392.06154096635646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Variabele Operationele Kosten"]
[null,null,null,null,{"$f":" Input_Output!E$39","v":"Onderhoudskosten variabel"},{"$f":" Input_Output!F$39","v":0.02},{"$f":" Input_Output!G$39","v":"Euro/kWhe"}]
[null,null,null,null,{"$f":" Input_Output!E$40","v":"Overige operationele kosten"},{"$f":" Input_Output!F$40","v":0.02},{"$f":" Input_Output!G$40","v":"Euro/kWhe"}]
[null,null,null,null,{"$f":" E$96","v":" Bruto elektriciteitsproductie"},0,"kWh",63750,0,0,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$85","v":"Prijsindex  operationele kosten"},{"$f":"F$85","v":0},"Factor",0,0,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[null,null,null,null,"Variabele Operationele Kosten POS",null,"Euro",{"$f":" SUM(J195:AN195)","v":2998.6784932702039},null,{"$f":" SUM($F191:$F192) * J193 * J194","v":0},{"$f":" SUM($F191:$F192) * K193 * K194","v":173.4},{"$f":" SUM($F191:$F192) * L193 * L194","v":176.86799999999999},180.40536,184.01346720000001,187.69373654399999,191.44761127488002,195.27656350037762,199.18209477038516,203.16573666579288,207.22905139910876,211.37363242709091,215.60110507563274,219.91312717714538,224.31138972068831,228.79761751510208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Totale Operationele Kosten"]
[null,null,null,null,{"$f":"E181","v":"Vervangingsinvestering POS"},{"$f":"F181","v":0},"Euro",1617.0082880672453,0,{"$f":"J181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1617.0082880672453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$188","v":"Vaste Operationele Kosten POS"},{"$f":" F$188","v":0},"Euro",5138.4560892841764,0,0,297.13364999999999,{"$f":" L$188","v":303.076323},309.13784945999998,{"$f":" N$188","v":315.3206064492},321.62701857818399,328.05955894974772,334.62075012874266,341.31316513131753,348.13942843394386,355.10221700262275,362.20426134267524,369.44834656952872,376.83731350091927,384.37405977093772,392.06154096635646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$195","v":"Variabele Operationele Kosten POS"},{"$f":" F$195","v":0},"Euro",2998.6784932702039,0,0,173.4,176.86799999999999,180.40536,184.01346720000001,187.69373654399999,191.44761127488002,195.27656350037762,199.18209477038516,203.16573666579288,207.22905139910876,211.37363242709091,215.60110507563274,219.91312717714538,224.31138972068831,228.79761751510208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operationele Kosten (zonder brandstof) POS",null,"Euro",{"$f":" SUM(J201:AN201)","v":9754.1428706216266},null,{"$f":"SUM(J198:J200)","v":0},{"$f":"SUM(K198:K200)","v":470.53364999999997},479.944323,489.54320945999996,499.33407364920004,509.32075512218398,519.50717022462777,529.89731362912028,540.49525990170264,551.30516509973677,562.33126840173145,573.57789376976621,585.04945164516153,2213.7587287453098,608.68544949162606,620.85915848145851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E201, LEN(E201) - 4)","v":"Operationele Kosten (zonder brandstof)"},null,"Euro",{"$f":" SUM(J202:AN202)","v":-9754.1428706216266},null,{"$f":" - J201","v":0},{"$f":" - K201","v":-470.53364999999997},{"$f":" - L201","v":-479.944323},-489.54320945999996,-499.33407364920004,-509.32075512218398,-519.50717022462777,-529.89731362912028,-540.49525990170264,-551.30516509973677,-562.33126840173145,-573.57789376976621,-585.04945164516153,-2213.7587287453098,-608.68544949162606,-620.85915848145851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Brandstofkosten"]
[null,null,null,null,{"$f":" Input_Output!E$45","v":"Kosten brandstof"},{"$f":" Input_Output!F$45","v":4.7300000000000002E-2},{"$f":" Input_Output!G$45","v":"Euro/kWh"}]
[null,null,null,null,{"$f":" Input_Output!E$26","v":"Elektrisch rendement"},{"$f":" Input_Output!F$26","v":0.4},{"$f":" Input_Output!G$26","v":"[%]"}]
[null,null,null,null,{"$f":" E$96","v":" Bruto elektriciteitsproductie"},{"$f":" F$96","v":0},"kWh",63750,0,0,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E83","v":"Prijsindex  brandstof"},0,"Factor",0,0,1,1.0349999999999999,1.0712249999999999,1.1087178749999997,1.1475230006249997,1.1876863056468745,1.229255326344515,1.2722792627665729,1.3168090369634029,1.3628973532571218,1.410598760621121,1.4599697172428601,1.5110686573463601,1.5639560603534826,1.6186945224658542,1.6753488307521589,1.7339860398284843,1.7946755512224812,1.8574891955152679,1.9225013173583021,1.9897888634658425,2.0594314736871469,2.1315115752661966,2.2061144804005135,2.2833284872145314,2.3632449842670398,2.4459585587163861,2.5315671082714593,2.6201719570609603,2.7118779755580937,2.8067937047026268]
[null,null,null,null,"Brandstofkosten POS",null,"Euro",{"$f":" SUM(J209:AN209)","v":10036.69061832296},null,{"$f":"IF($F$206=0,0, $F205 * ((J207) / ($F206)) * J208)","v":0},{"$f":"IF($F$206=0,0, $F205 * ((K207) / ($F206)) * K208)","v":520.15218749999997},538.35751406249994,557.20002705468733,576.70202800160143,596.88659898165736,617.77762994601528,639.39984699412582,661.7788416389202,684.9411010962823,708.91403963465211,733.72603102186486,759.40644210763014,785.98566758139702,813.49516594674583,841.96749675488184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E209, LEN(E209) - 4)","v":"Brandstofkosten"},null,"Euro",{"$f":" SUM(J210:AN210)","v":-10036.69061832296},null,{"$f":" - J209","v":0},{"$f":" - K209","v":-520.15218749999997},-538.35751406249994,-557.20002705468733,-576.70202800160143,-596.88659898165736,-617.77762994601528,-639.39984699412582,-661.7788416389202,-684.9411010962823,-708.91403963465211,-733.72603102186486,-759.40644210763014,-785.98566758139702,-813.49516594674583,-841.96749675488184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"In- en uitgaande stoffen"]
[]
[null,null,"Ingaande stoffen"]
[null,null,null,null,{"$f":"Input_Output!E$49","v":"Hoeveelheid ingaande stoffen (GFT,…)"},{"$f":"Input_Output!F$49","v":0},{"$f":"Input_Output!G$49","v":"ton"}]
[null,null,null,null,{"$f":"Input_Output!E$50","v":"Kosten (+) / opbrengsten (-) ingaande stoffen"},{"$f":"Input_Output!F$50","v":0},{"$f":"Input_Output!G$50","v":"Euro/ton"}]
[null,null,null,null,{"$f":"E216","v":"Kosten (+) / opbrengsten (-) ingaande stoffen"},{"$f":"F215 * F216","v":0},"Euro"]
[null,null,null,null,{"$f":"E$20","v":"Economische levensduur Vlag"},{"$f":"F20","v":0},"Vlag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E86","v":"Prijsindex  kosten/opbrengsten ingaande stoffen"},0,"Factor",0,0,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[null,null,null,null,"Kosten ingaande stoffen POS",null,"Euro",{"$f":"SUM(J220:AN220)","v":0},null,{"$f":"IF($F217>0, $F217 * J218 * J219, 0)","v":0},{"$f":"IF($F217>0, $F217 * K218 * K219, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Kosten ingaande stoffen",null,"Euro",{"$f":"SUM(J221:AN221)","v":0},null,{"$f":"-1 * J220","v":0},{"$f":"-1 * K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opbrengst ingaande stoffen",null,"Euro",{"$f":"SUM(J222:AN222)","v":0},null,{"$f":"IF($F217<0, -1 * $F217 * J218 * J219, 0)","v":0},{"$f":"IF($F217<0, -1 * $F217 * K218 * K219, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uitgaande stoffen"]
[null,null,null,null,{"$f":"Input_Output!E52","v":"Hoeveelheid uitgaande stoffen (digestaat, slib)"},{"$f":"Input_Output!F52","v":0},{"$f":"Input_Output!G52","v":"ton"}]
[null,null,null,null,{"$f":"Input_Output!E53","v":"Kosten (+) / opbrengsten (-) uitgaande stoffen"},{"$f":"Input_Output!F53","v":0},{"$f":"Input_Output!G53","v":"Euro/ton"}]
[null,null,null,null,{"$f":"E226","v":"Kosten (+) / opbrengsten (-) uitgaande stoffen"},{"$f":"F225 * F226","v":0},"Euro"]
[null,null,null,null,{"$f":"E$20","v":"Economische levensduur Vlag"},0,"Vlag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E87","v":"Prijsindex  kosten/opbrengsten uitgaande stoffen"},0,"Factor",0,0,1,1.02,1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548]
[null,null,null,null,"Kosten uitgaande stoffen POS",null,"Euro",{"$f":"SUM(J230:AN230)","v":0},null,{"$f":"IF($F227>0, $F227 * J228 * J229, 0)","v":0},{"$f":"IF($F227>0, $F227 * K228 * K229, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Kosten uitgaande stoffen",null,"Euro",{"$f":"SUM(J231:AN231)","v":0},null,{"$f":"-1 * J230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Opbrengst uitgaande stoffen",null,"Euro",{"$f":"SUM(J232:AN232)","v":0},null,{"$f":"IF($F227<0, -1 * $F227 * J228 * J229, 0)","v":0},{"$f":"IF($F227<0, -1 * $F227 * K228 * K229, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operationele kasstroom"]
[null,null,null,null,{"$f":"E$116","v":"Marktwaarde elektriciteit"},{"$f":"F116","v":0},"Euro",18049.916506491001,0,0,935.43817499999989,968.17851112499989,1002.0647590143747,1037.1370255798777,1073.4368214751732,1111.0071102268043,1149.8923590847423,1190.1385916527083,1231.7934423605529,1274.9062128431722,1319.5279302926831,1365.7114078529269,1413.5113071277792,1462.9842028772514,1514.1886499779548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$128","v":"Waarde WKK warmteproductie"},{"$f":"F128","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$139","v":"Besparing primaire brandstof"},{"$f":"F139","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$149","v":"Opbrengst OT (GS)"},{"$f":"F149","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$169","v":"Opbrengst OT (WKK)"},{"$f":"F169","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$202","v":"Operationele Kosten (zonder brandstof)"},{"$f":"F202","v":0},"Euro",-9754.1428706216266,0,0,{"$f":"K202","v":-470.53364999999997},-479.944323,-489.54320945999996,-499.33407364920004,-509.32075512218398,-519.50717022462777,-529.89731362912028,-540.49525990170264,-551.30516509973677,-562.33126840173145,-573.57789376976621,-585.04945164516153,-2213.7587287453098,-608.68544949162606,-620.85915848145851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$210","v":"Brandstofkosten"},{"$f":"F210","v":0},"Euro",{"$f":"H210","v":-10036.69061832296},0,0,{"$f":"K210","v":-520.15218749999997},-538.35751406249994,-557.20002705468733,-576.70202800160143,-596.88659898165736,-617.77762994601528,-639.39984699412582,-661.7788416389202,-684.9411010962823,-708.91403963465211,-733.72603102186486,-759.40644210763014,-785.98566758139702,-813.49516594674583,-841.96749675488184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E221","v":"Kosten ingaande stoffen"},{"$f":"F221","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E222","v":"Opbrengst ingaande stoffen"},{"$f":"F222","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E231","v":"Kosten uitgaande stoffen"},{"$f":"F231","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E232","v":"Opbrengst uitgaande stoffen"},{"$f":"F232","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operationele kasstroom voor OT",null,"Euro",{"$f":"SUM(J246:AN246)","v":-1740.9169824535857},null,{"$f":"SUM(J235:J245)","v":0},{"$f":"SUM(K235:K245)","v":-55.247662500000047},{"$f":"SUM(L235:L245)","v":-50.123325937500056},-44.678477500312624,-38.899076070923797,-32.770532628668093,-26.277689943838709,-19.404801538503762,-12.135509887914509,-4.4528238354661198,{"$f":"SUM(T235:T245)","v":3.6609048067886079},12.224005501052034,21.255514100135201,-1586.2330891989277,40.803587438879504,51.361994741614467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Investering"]
[]
[null,"Investering"]
[null,null,null,null,{"$f":" Input_Output!E$37","v":"Investeringskosten"},{"$f":" Input_Output!F$37","v":1800},{"$f":" Input_Output!G$37","v":"Euro/kWe"}]
[null,null,null,null,{"$f":" Input_Output!E$22","v":"Unit grootte"},{"$f":" Input_Output!F$22","v":5},{"$f":" Input_Output!G$22","v":"kWe"}]
[null,null,null,null,"Totale Investeringen",{"$f":" F251 * F252","v":9000},"Euro"]
[]
[null,null,null,null,{"$f":" E$253","v":"Totale Investeringen"},{"$f":" F$253","v":9000},{"$f":" G$253","v":"Euro"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},{"$f":" G$9","v":"Volgnr"},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Investering POS",null,"Euro",{"$f":"SUM(J257:AN257)","v":9000},null,{"$f":"  IF( J256 = 0, $F255, 0)","v":9000},{"$f":"  IF( K256 = 0, $F255, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E257, LEN(E257) - 4)","v":"Investering"},null,"Euro",{"$f":" SUM(J258:AN258)","v":-9000},null,{"$f":" J257 * -1","v":-9000},{"$f":" K257 * -1","v":0},{"$f":" L257 * -1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Afschrijvingen"]
[null,null,null,null,{"$f":" Input_Output!E$96","v":"Afschrijvingstermijn "},{"$f":" Input_Output!F$96","v":15},{"$f":" Input_Output!G$96","v":"Jaar"}]
[null,null,null,null,{"$f":" E$253","v":"Totale Investeringen"},{"$f":" F$253","v":9000},{"$f":" G$253","v":"Euro"}]
[null,null,null,null,{"$f":" E$38","v":"Afschrijftermijn Vlag"},{"$f":" F$38","v":0},"Vlag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afschrijvingen POS",null,"Euro",{"$f":" SUM(J264:AN264)","v":9000},null,{"$f":" $F262 / $F261 * J263","v":0},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E264, LEN(E264) - 4)","v":"Afschrijvingen"},null,"Euro",{"$f":" SUM(J265:AN265)","v":-9000},null,{"$f":" J264 * -1","v":0},{"$f":" K264 * -1","v":-600},{"$f":" L264 * -1","v":-600},-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investeringsaftrek"]
[null,null,null,null,{"$f":" Input_Output!E$74","v":"Gedeelte van de investering in aanmerking IA"},{"$f":" Input_Output!F$74","v":1},{"$f":" Input_Output!G$74","v":"[%]"}]
[null,null,null,null,{"$f":" E$253","v":"Totale Investeringen"},{"$f":" F$253","v":9000},{"$f":" G$253","v":"Euro"}]
[null,null,null,null,"Investering in aanmerking voor IA",{"$f":" F268 * F269","v":9000},"Euro"]
[]
[null,null,null,null,{"$f":" Input_Output!E$72","v":"Investeringsaftrek van toepassing?"},{"$f":" Input_Output!F$72","v":"ja"},{"$f":" Input_Output!G$72","v":"ja/nee"}]
[null,null,null,null,{"$f":" Input_Output!E$73","v":"Investeringsaftrek"},{"$f":" Input_Output!F$73","v":0.155},{"$f":" Input_Output!G$73","v":"[%]"}]
[null,null,null,null,{"$f":" E$270","v":"Investering in aanmerking voor IA"},{"$f":" F$270","v":9000},{"$f":" G$270","v":"Euro"}]
[null,null,null,null,"Bedrag Investeringsaftrek",{"$f":" IF(F272 = \"ja\", F273 * F274, 0)","v":1395},"Euro"]
[]
[null,null,null,null,{"$f":" Input_Output!E$95","v":"Constructieperiode"},{"$f":" Input_Output!F$95","v":1},{"$f":" Input_Output!G$95","v":"Jaar"}]
[null,null,null,null,"Jaar Investeringsaftrek",{"$f":" IF(F277=0,0,$F277 - 1)","v":0},"Volgnr"]
[null,null,null,null,{"$f":" E$275","v":"Bedrag Investeringsaftrek"},{"$f":" F$275","v":1395},{"$f":" G$275","v":"Euro"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Investeringsaftrek",null,"Euro",{"$f":" SUM(J281:AN281)","v":1395},null,{"$f":" IF(J280 = $F278, $F279, 0)","v":1395},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investeringssteun"]
[null,null,"Bedrag Investeringssteun"]
[null,null,null,null,{"$f":"E253","v":"Totale Investeringen"},{"$f":"F253","v":9000},{"$f":"G253","v":"Euro"}]
[null,null,null,null,{"$f":"Input_Output!E76","v":"Investeringssteun van toepassing?"},{"$f":"Input_Output!F76","v":"nee"},{"$f":"Input_Output!G76","v":"ja/nee"}]
[null,null,null,null,{"$f":"Input_Output!E77","v":"Investeringssteun opdat OT = 0 bij PF?"},{"$f":"Input_Output!F77","v":0},{"$f":"Input_Output!G77","v":"ja/nee"}]
[null,null,null,null,"Investeringssteun opdat OT = 0 bij PF",null,"Euro"]
[]
[null,null,null,null,{"$f":"Input_Output!E80","v":"Totale meerkost"},{"$f":"Input_Output!F80","v":0},{"$f":"Input_Output!G80","v":"[%]"}]
[null,null,null,null,"Investering in aanmerking voor Investeringssteun",{"$f":"F285*F290","v":0},"Euro"]
[null,null,null,null,{"$f":"Input_Output!E78","v":"Steunpercentage investeringssteun"},{"$f":"Input_Output!F78","v":0},{"$f":"Input_Output!G78","v":"[%]"}]
[null,null,null,null,{"$f":"Input_Output!E79","v":"Maximum investeringssteun"},{"$f":"Input_Output!F79","v":0},{"$f":"Input_Output!G79","v":"Euro"}]
[null,null,null,null,"Bedrag Investeringssteun",{"$f":"IF(F286=\"ja\",IF(F287=\"ja\",GS_IS,MIN(F291*F292,F293)),0)","v":0},"Euro"]
[]
[null,null,"Uitbetaling Investeringssteun"]
[null,null,null,null,{"$f":"E294","v":"Bedrag Investeringssteun"},{"$f":"F294","v":0},{"$f":"G294","v":"Euro"}]
[null,null,null,null,{"$f":" Input_Output!E$95","v":"Constructieperiode"},{"$f":" Input_Output!F$95","v":1},{"$f":" Input_Output!G$95","v":"Jaar"}]
[null,null,null,null,"Jaar uitbetaling Investeringssteun",{"$f":" $F298 - 1","v":0},"Volgnr"]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Investeringssteun",null,"Euro",{"$f":" SUM(J301:AN301)","v":0},null,{"$f":" IF(J300 = $F299, $F297, 0)","v":0},{"$f":" IF(K300 = $F299, $F297, 0)","v":0},{"$f":" IF(L300 = $F299, $F297, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"In resultaat nemen van Investeringssteun"]
[null,null,null,null,{"$f":"E285","v":"Totale Investeringen"},{"$f":"F285","v":9000},{"$f":"G285","v":"Euro"}]
[null,null,null,null,{"$f":"E264","v":"Afschrijvingen POS"},0,"Euro",9000,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afschrijvingspercentage",null,"[%]",{"$f":"SUM(J306:AN306)","v":0.99999999999999989},null,{"$f":"IF($F304=0,0,J305/$F304)","v":0},{"$f":"IF($F304=0,0,K305/$F304)","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E297","v":"Bedrag Investeringssteun"},{"$f":"F297","v":0},{"$f":"G297","v":"Euro"}]
[null,null,null,null,"In resultaat nemen van Investeringssteun",null,"Euro",{"$f":" SUM(J308:AN308)","v":0},null,{"$f":"$F307*J306","v":0},{"$f":"$F307*K306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Financiering"]
[]
[null,"Financiering Eigen Vermogen"]
[null,null,"Bedrag Investering met Eigen Vermogen"]
[null,null,null,null,{"$f":" Input_Output!E$88","v":"Equity share in investering"},{"$f":" Input_Output!F$88","v":0.8},{"$f":" Input_Output!G$88","v":"[%]"}]
[null,null,null,null,{"$f":" E$253","v":"Totale Investeringen"},{"$f":" F$253","v":9000},{"$f":" G$253","v":"Euro"}]
[null,null,null,null,{"$f":"E297","v":"Bedrag Investeringssteun"},{"$f":"F297","v":0},{"$f":"G297","v":"Euro"}]
[null,null,null,null,"Totale Investeringen min Investeringssteun",{"$f":"F316-F317","v":9000},"Euro"]
[null,null,null,null,"Investering met Eigen Vermogen",{"$f":"F315*F318","v":7200},"Euro"]
[]
[null,null,"Inbreng Eigen Vermogen"]
[null,null,null,null,{"$f":"E319","v":"Investering met Eigen Vermogen"},{"$f":"F319","v":7200},{"$f":"G319","v":"Euro"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Inbreng Eigen Vermogen",null,"Euro",{"$f":" SUM(J324:AN324)","v":-7200},null,{"$f":" IF( J323 = 0, $F322, 0) * -1","v":-7200},{"$f":" IF( K323 = 0, $F322, 0) * -1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financiering Vreemd Vermogen"]
[null,null,"Bedrag lening"]
[null,null,null,null,{"$f":" Input_Output!E$89","v":"Debt share in investering"},{"$f":" Input_Output!F$89","v":0.19999999999999996},{"$f":" Input_Output!G$89","v":"[%]"}]
[null,null,null,null,{"$f":"E$253","v":"Totale Investeringen"},{"$f":"F$253","v":9000},{"$f":"G$253","v":"Euro"}]
[null,null,null,null,{"$f":"E307","v":"Bedrag Investeringssteun"},{"$f":"F307","v":0},{"$f":"G307","v":"Euro"}]
[null,null,null,null,"Totale Investeringen min Investeringssteun",{"$f":"F329-F330","v":9000},"Euro"]
[null,null,null,null,"Bedrag lening",{"$f":" F328 * F331","v":1799.9999999999995},"Euro"]
[]
[null,null,"Trekking"]
[null,null,null,null,{"$f":"E332","v":"Bedrag lening"},{"$f":"F332","v":1799.9999999999995},{"$f":"G332","v":"Euro"}]
[null,null,null,null,{"$f":" E$9","v":"Jaar"},{"$f":" F$9","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,"Trekking lening",null,"Euro",{"$f":" SUM(J337:AN337)","v":1799.9999999999995},null,{"$f":" IF( J336 = 0, $F335, 0)","v":1799.9999999999995},{"$f":" IF( K336 = 0, $F335, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Rente"]
[null,null,null,null,{"$f":" Input_Output!E$94","v":"Termijn lening"},{"$f":" Input_Output!F$94","v":15},{"$f":" Input_Output!G$94","v":"Jaar"}]
[null,null,null,null,{"$f":" Input_Output!E$87","v":"Rente lening"},{"$f":" Input_Output!F$87","v":0.05},{"$f":" Input_Output!G$87","v":"[%]"}]
[null,null,null,null,{"$f":" E$332","v":"Bedrag lening"},{"$f":" F$332","v":1799.9999999999995},{"$f":" G$332","v":"Euro"}]
[null,null,null,null,{"$f":" E$45","v":"Cumulatieve leenperiode"},{"$f":" F$45","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rente lening POS",null,"Euro",{"$f":" SUM(J344:AN344)","v":801.24176544959823},null,{"$f":" IF( J343 = 0, 0, IPMT($F341, J343, $F340, $F342) * -1)","v":0},{"$f":" IF( K343 = 0, 0, IPMT($F341, K343, $F340, $F342) * -1)","v":89.999999999999986},85.829194115167994,81.4498479360944,76.851534448067113,72.0233052856385,66.953664665088439,61.630542013510848,56.041263229354399,50.172520505990128,44.010340646457642,37.540051793948535,30.746248498813966,23.612755038922671,16.122586906036812,8.2579103665066604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E344, LEN(E344) - 4)","v":"Rente lening"},null,"Euro",{"$f":" SUM(J345:AN345)","v":-801.24176544959823},null,{"$f":" J344 * -1","v":0},-89.999999999999986,-85.829194115167994,-81.4498479360944,-76.851534448067113,-72.0233052856385,-66.953664665088439,-61.630542013510848,-56.041263229354399,-50.172520505990128,-44.010340646457642,-37.540051793948535,-30.746248498813966,-23.612755038922671,-16.122586906036812,-8.2579103665066604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Aflossing"]
[null,null,null,null,{"$f":" Input_Output!E$94","v":"Termijn lening"},{"$f":" Input_Output!F$94","v":15},{"$f":" Input_Output!G$94","v":"Jaar"}]
[null,null,null,null,{"$f":" Input_Output!E$87","v":"Rente lening"},{"$f":" Input_Output!F$87","v":0.05},{"$f":" Input_Output!G$87","v":"[%]"}]
[null,null,null,null,{"$f":" E$332","v":"Bedrag lening"},{"$f":" F$332","v":1799.9999999999995},{"$f":" G$332","v":"Euro"}]
[null,null,null,null,{"$f":" E$45","v":"Cumulatieve leenperiode"},{"$f":" F$45","v":0},"Volgnr",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aflossing lening POS",null,"Euro",{"$f":" SUM(J352:AN352)","v":1799.9999999999993},null,{"$f":" IF( J351 = 0, 0, PPMT($F349, J351, $F348, $F350) * -1)","v":0},{"$f":" IF( K351 = 0, 0, PPMT($F349, K351, $F348, $F350) * -1)","v":83.416117696639844},87.586923581471837,91.96626976054543,96.564583248572717,101.39281241100133,106.46245303155141,111.78557568312897,117.37485446728543,123.24359719064969,129.40577705018219,135.87606590269129,142.66986919782588,149.80336265771714,157.293530790603,165.15820733013317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E352, LEN(E352) - 4)","v":"Aflossing lening"},null,"Euro",{"$f":" SUM(J353:AN353)","v":-1799.9999999999993},null,{"$f":" J352 * -1","v":0},-83.416117696639844,-87.586923581471837,-91.96626976054543,-96.564583248572717,-101.39281241100133,-106.46245303155141,-111.78557568312897,-117.37485446728543,-123.24359719064969,-129.40577705018219,-135.87606590269129,-142.66986919782588,-149.80336265771714,-157.293530790603,-165.15820733013317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Totale Lasten Lening"]
[null,null,null,null,{"$f":" E$344","v":"Rente lening POS"},{"$f":" F$344","v":0},"Euro",801.24176544959823,0,0,89.999999999999986,85.829194115167994,81.4498479360944,76.851534448067113,72.0233052856385,66.953664665088439,61.630542013510848,56.041263229354399,50.172520505990128,44.010340646457642,37.540051793948535,30.746248498813966,23.612755038922671,16.122586906036812,8.2579103665066604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$352","v":"Aflossing lening POS"},{"$f":" F$352","v":0},"Euro",1799.9999999999993,0,0,83.416117696639844,87.586923581471837,91.96626976054543,96.564583248572717,101.39281241100133,106.46245303155141,111.78557568312897,117.37485446728543,123.24359719064969,129.40577705018219,135.87606590269129,142.66986919782588,149.80336265771714,157.293530790603,165.15820733013317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C355 & \" POS\"","v":"Totale Lasten Lening POS"},null,"Euro",{"$f":" SUM(J358:AN358)","v":2601.241765449598},null,{"$f":" SUM(J356:J357)","v":0},{"$f":" SUM(K356:K357)","v":173.41611769663984},{"$f":" SUM(L356:L357)","v":173.41611769663984},173.41611769663984,173.41611769663984,173.41611769663984,173.41611769663984,173.41611769663982,173.41611769663984,173.41611769663982,173.41611769663984,173.41611769663984,173.41611769663984,173.41611769663982,173.41611769663982,173.41611769663982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E358, LEN(E358) - 4)","v":"Totale Lasten Lening"},null,"Euro",{"$f":"SUM(J359:AN359)","v":-2601.241765449598},null,{"$f":"J358 * -1","v":0},{"$f":"K358 * -1","v":-173.41611769663984},-173.41611769663984,-173.41611769663984,-173.41611769663984,-173.41611769663984,-173.41611769663984,-173.41611769663982,-173.41611769663984,-173.41611769663982,-173.41611769663984,-173.41611769663984,-173.41611769663984,-173.41611769663982,-173.41611769663982,-173.41611769663982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Onrendabele top projectfinanciering - basis groene stroom"]
[]
[null,"Onrendabele Top (PF) (GS)"]
[null,null,null,null,"Onrendabele Top (PF) (GS)",0.23481225290023014,"Euro/kWh"]
[null,null,null,null,"Factor 1000",1000,"Factor"]
[null,null,null,null,{"$f":"E364","v":"Onrendabele Top (PF) (GS)"},{"$f":" F364 * F365","v":234.81225290023013},"Euro/MWh"]
[]
[null,null,null,null,{"$f":"FinResBedr!E$25","v":"Met/zonder tussenkomst onrendabele top?"},{"$f":"FinResBedr!F$25","v":"met"},{"$f":"FinResBedr!G$25","v":"met/zonder"}]
[null,null,null,null,{"$f":"E364","v":"Onrendabele Top (PF) (GS)"},{"$f":"F364","v":0.23481225290023014},{"$f":"G364","v":"Euro/kWh"}]
[null,null,null,null,{"$f":"Input_Output!E$64","v":"Eigenverbruik installatie voor berekening GSC"},{"$f":"Input_Output!F$64","v":0.02},{"$f":"Input_Output!G$64","v":"[%]"}]
[null,null,null,null,{"$f":"E$32","v":"Beleidsperiode Vlag"},{"$f":"F$32","v":0},"Vlag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$96","v":" Bruto elektriciteitsproductie"},{"$f":"F$96","v":0},"kWh",63750,0,0,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,4250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Kasstroom \" & E369","v":"Kasstroom Onrendabele Top (PF) (GS)"},null,"Euro",{"$f":"SUM(J373:AN373)","v":14669.895499941875},null,{"$f":"IF($F368=\"met\", $F369 * (1-$F370) * J371 * J372, IF($F368=\"zonder\", 0, \"fout\"))","v":0},{"$f":"IF($F368=\"met\", $F369 * (1-$F370) * K371 * K372, IF($F368=\"zonder\", 0, \"fout\"))","v":977.99303332945851},{"$f":"IF($F368=\"met\", $F369 * (1-$F370) * L371 * L372, IF($F368=\"zonder\", 0, \"fout\"))","v":977.99303332945851},{"$f":"IF($F368=\"met\", $F369 * (1-$F370) * M371 * M372, IF($F368=\"zonder\", 0, \"fout\"))","v":977.99303332945851},977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Belastingen (PF) (GS)"]
[null,null,null,null,{"$f":"E$246","v":"Operationele kasstroom voor OT"},{"$f":"F$246","v":0},"Euro",-1740.9169824535857,0,0,{"$f":"K$246","v":-55.247662500000047},-50.123325937500056,-44.678477500312624,-38.899076070923797,-32.770532628668093,-26.277689943838709,-19.404801538503762,-12.135509887914509,-4.4528238354661198,3.6609048067886079,12.224005501052034,21.255514100135201,-1586.2330891989277,40.803587438879504,51.361994741614467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E373","v":"Kasstroom Onrendabele Top (PF) (GS)"},0,"Euro",14669.895499941875,0,0,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$265","v":"Afschrijvingen"},{"$f":"F$265","v":0},"Euro",-9000,0,0,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$345","v":"Rente lening"},{"$f":"F$345","v":0},"Euro",-801.24176544959823,0,0,-89.999999999999986,-85.829194115167994,-81.4498479360944,-76.851534448067113,-72.0233052856385,-66.953664665088439,-61.630542013510848,-56.041263229354399,-50.172520505990128,-44.010340646457642,-37.540051793948535,-30.746248498813966,-23.612755038922671,-16.122586906036812,-8.2579103665066604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E308","v":"In resultaat nemen van Investeringssteun"},{"$f":"F308","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belastbaar inkomen voor Overgedragen verliezen",null,"Euro",{"$f":"SUM(J381:AN381)","v":3127.7367520386938},null,{"$f":"SUM(J376:J380)","v":0},{"$f":"SUM(K376:K380)","v":232.74537082945847},242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,284.76167872053134,296.95768977744387,309.8162602121896,323.36768898800227,337.6435974897895,352.67698703656202,368.50229893077977,-1231.8528109083918,402.6740338623012,421.09711770456619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E381","v":"Belastbaar inkomen voor Overgedragen verliezen"},{"$f":"F381","v":0},{"$f":"G381","v":"Euro"},3127.7367520386938,0,0,232.74537082945847,242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,284.76167872053134,296.95768977744387,309.8162602121896,323.36768898800227,337.6435974897895,352.67698703656202,368.50229893077977,-1231.8528109083918,402.6740338623012,421.09711770456619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Toevoeging Overgedragen verliezen",null,"Euro",{"$f":" SUM(J384:AN384)","v":1231.8528109083918},null,{"$f":" IF(J383 < 0, J383 * -1, 0)","v":0},{"$f":" IF(K383 < 0, K383 * -1, 0)","v":0},{"$f":" IF(L383 < 0, L383 * -1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,1231.8528109083918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E381","v":"Belastbaar inkomen voor Overgedragen verliezen"},{"$f":"F381","v":0},"Euro",3127.7367520386938,0,0,232.74537082945847,242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,284.76167872053134,296.95768977744387,309.8162602121896,323.36768898800227,337.6435974897895,352.67698703656202,368.50229893077977,-1231.8528109083918,402.6740338623012,421.09711770456619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E390","v":"Overgedragen verliezen BEG"},{"$f":" F390","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1231.8528109083918,829.17877704609054,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436]
[null,null,null,null,"Aanwending Overgedragen verliezen (PF) (GS)",null,"Euro",{"$f":"SUM(J388:AN388)","v":823.77115156686739},null,{"$f":" IF(J386 <0, 0, MIN(J387, J386))","v":0},{"$f":" IF(K386 <0, 0, MIN(K387, K386))","v":0},{"$f":" IF(L386 <0, 0, MIN(L387, L386))","v":0},{"$f":" IF(M386 <0, 0, MIN(M387, M386))","v":0},0,0,0,0,0,0,0,0,0,0,402.6740338623012,421.09711770456619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Overgedragen verliezen BEG",null,"Euro",null,null,{"$f":"I393","v":0},{"$f":"J393","v":0},{"$f":"K393","v":0},0,0,0,0,0,0,0,0,0,0,0,1231.8528109083918,829.17877704609054,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436]
[null,null,null,"Plus:",{"$f":" E384","v":"Toevoeging Overgedragen verliezen"},{"$f":" F384","v":0},"Euro",1231.8528109083918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1231.8528109083918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min:",{"$f":" E388","v":"Aanwending Overgedragen verliezen (PF) (GS)"},{"$f":" F388","v":0},"Euro",823.77115156686739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,402.6740338623012,421.09711770456619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Overgedragen verliezen",null,"Euro",null,null,{"$f":" J390 + J391 - J392","v":0},{"$f":" K390 + K391 - K392","v":0},{"$f":" L390 + L391 - L392","v":0},0,0,0,0,0,0,0,0,0,0,1231.8528109083918,829.17877704609054,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436,408.08165934152436]
[]
[null,null,null,null,{"$f":"E386","v":"Belastbaar inkomen voor Overgedragen verliezen"},{"$f":"F386","v":0},"Euro",3127.7367520386938,0,0,232.74537082945847,242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,284.76167872053134,296.95768977744387,309.8162602121896,323.36768898800227,337.6435974897895,352.67698703656202,368.50229893077977,-1231.8528109083918,402.6740338623012,421.09711770456619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min:",{"$f":"E388","v":"Aanwending Overgedragen verliezen (PF) (GS)"},{"$f":"F388","v":0},"Euro",823.77115156686739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,402.6740338623012,421.09711770456619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belastbaar inkomen voor Investeringsaftrek",null,"Euro",{"$f":"SUM(J397:AN397)","v":2303.9656004718263},null,{"$f":"J395-J396","v":0},{"$f":"K395-K396","v":232.74537082945847},242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,284.76167872053134,296.95768977744387,309.8162602121896,323.36768898800227,337.6435974897895,352.67698703656202,368.50229893077977,-1231.8528109083918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E397","v":"Belastbaar inkomen voor Investeringsaftrek"},{"$f":"F397","v":0},"Euro",2303.9656004718263,0,0,232.74537082945847,242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,284.76167872053134,296.95768977744387,309.8162602121896,323.36768898800227,337.6435974897895,352.67698703656202,368.50229893077977,-1231.8528109083918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E403","v":"Investeringsaftrek BEG"},{"$f":"F403","v":0},"Euro",0,0,0,{"$f":"K403","v":1395},1162.2546291705416,920.21411589375123,668.34940800069967,406.10698519023208,132.90778977508018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aanwending Investeringsaftrek (PF) (GS)",null,"Euro",{"$f":"SUM(J401:AN401)","v":1395},null,{"$f":" IF(J399 <0, 0, MIN(J400, J399))","v":0},{"$f":" IF(K399 <0, 0, MIN(K400, K399))","v":232.74537082945847},242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,132.90778977508018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Investeringsaftrek BEG",null,"Euro",null,null,{"$f":" I406","v":0},{"$f":" J406","v":1395},{"$f":" K406","v":1162.2546291705416},920.21411589375123,668.34940800069967,406.10698519023208,132.90778977508018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plus:",{"$f":"E$281","v":"Investeringsaftrek"},{"$f":"F$281","v":0},"Euro",1395,0,1395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min:",{"$f":"E401","v":"Aanwending Investeringsaftrek (PF) (GS)"},{"$f":"F401","v":0},"Euro",1395,0,0,232.74537082945847,242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,132.90778977508018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Uitstaande Investeringsaftrek",null,"Euro",null,null,{"$f":" J403 + J404 - J405","v":1395},{"$f":" K403 + K404 - K405","v":1162.2546291705416},{"$f":" L403 + L404 - L405","v":920.21411589375123},668.34940800069967,406.10698519023208,132.90778977508018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E397","v":"Belastbaar inkomen voor Investeringsaftrek"},{"$f":"F397","v":0},"Euro",2303.9656004718263,0,0,232.74537082945847,242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,284.76167872053134,296.95768977744387,309.8162602121896,323.36768898800227,337.6435974897895,352.67698703656202,368.50229893077977,-1231.8528109083918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min:",{"$f":"E401","v":"Aanwending Investeringsaftrek (PF) (GS)"},{"$f":"F401","v":0},"Euro",1395,0,0,232.74537082945847,242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,132.90778977508018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belastbaar inkomen",null,"Euro",{"$f":"SUM(J410:AN410)","v":908.96560047182629},null,{"$f":"J408-J409","v":0},{"$f":"K408-K409","v":0},0,0,0,0,151.85388894545116,296.95768977744387,309.8162602121896,323.36768898800227,337.6435974897895,352.67698703656202,368.50229893077977,-1231.8528109083918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_Output!E$70","v":"Vennootschapsbelasting"},{"$f":" Input_Output!F$70","v":0.33989999999999998},{"$f":" Input_Output!G$70","v":"[%]"}]
[null,null,null,null,{"$f":"E410","v":"Belastbaar inkomen"},{"$f":"F410","v":0},{"$f":"G410","v":"Euro"},908.96560047182629,0,0,0,0,0,0,0,151.85388894545116,296.95768977744387,309.8162602121896,323.36768898800227,337.6435974897895,352.67698703656202,368.50229893077977,-1231.8528109083918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belastingen (PF) (GS) POS",null,"Euro",{"$f":" SUM(J414:AN414)","v":727.66417802813612},null,{"$f":" MAX(0, $F412 * J413)","v":0},{"$f":" MAX(0, $F412 * K413)","v":0},0,0,0,0,51.615136852558848,100.93591875535317,105.30654684612324,109.91267748702197,114.76505878677945,119.87490789372742,125.25393140657204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E414, LEN(E414) - 4)","v":"Belastingen (PF) (GS)"},null,"Euro",{"$f":" SUM(J415:AN415)","v":-727.66417802813612},null,{"$f":" J414 * -1","v":0},0,0,0,0,0,-51.615136852558848,-100.93591875535317,-105.30654684612324,-109.91267748702197,-114.76505878677945,-119.87490789372742,-125.25393140657204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NCW Kasstroom Project na belastingen na OT (PF) (GS)"]
[null,null,null,null,{"$f":" E$258","v":"Investering"},{"$f":" F$258","v":0},"Euro",-9000,0,-9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$246","v":"Operationele kasstroom voor OT"},{"$f":"F$246","v":0},"Euro",-1740.9169824535857,0,0,{"$f":"K$246","v":-55.247662500000047},-50.123325937500056,-44.678477500312624,-38.899076070923797,-32.770532628668093,-26.277689943838709,-19.404801538503762,-12.135509887914509,-4.4528238354661198,3.6609048067886079,12.224005501052034,21.255514100135201,-1586.2330891989277,40.803587438879504,51.361994741614467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$373","v":"Kasstroom Onrendabele Top (PF) (GS)"},{"$f":"F$373","v":0},"Euro",14669.895499941875,0,0,977.99303332945851,977.99303332945851,{"$f":"M$373","v":977.99303332945851},977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$415","v":"Belastingen (PF) (GS)"},{"$f":"F$415","v":0},"Euro",-727.66417802813612,0,0,0,0,0,0,0,-51.615136852558848,-100.93591875535317,-105.30654684612324,-109.91267748702197,-114.76505878677945,-119.87490789372742,-125.25393140657204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Kasstroom project na belastingen na OT (PF)",null,"Euro",{"$f":"SUM(J422:AN422)","v":3201.3143394601561},null,{"$f":"SUM(J418:J421)","v":-9000},922.74537082945847,927.8697073919584,933.31455582914589,939.09395725853472,945.22250070079042,900.10020653306094,857.65231303560154,860.55097659542071,863.62753200697045,866.88887934946763,870.34213093678318,873.99461602302165,-608.24005586946919,1018.796620768338,1029.3550280710729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"IRR Project na belastingen na OT (PF)",{"$f":"IRR(J422:AN422,0.1)","v":4.4175769934411413E-2},"[%]"]
[]
[null,null,null,null,{"$f":"E422","v":"Kasstroom project na belastingen na OT (PF)"},{"$f":"F422","v":0},"Euro",3201.3143394601561,0,-9000,922.74537082945847,927.8697073919584,933.31455582914589,939.09395725853472,945.22250070079042,900.10020653306094,857.65231303560154,860.55097659542071,863.62753200697045,866.88887934946763,870.34213093678318,873.99461602302165,-608.24005586946919,1018.796620768338,1029.3550280710729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$50","v":"Discontofactor Project IRR na belastingen"},{"$f":" F$50","v":0},"Factor",0,0,1,0.89285714285714279,0.79719387755102034,0.71178024781341087,0.63551807840483121,0.56742685571859919,0.50663112117732068,0.45234921533689343,0.4038832279793691,0.36061002498157957,0.32197323659069599,0.28747610409883567,0.25667509294538904,0.22917419012981158,0.20461981261590317,0.18269626126419927,0.16312166184303503,0.14564434093128129,0.13003959011721541,0.1161067768903709,0.1036667650806883,9.2559611679185971E-2,8.2642510427844609E-2,7.3787955739146982E-2,6.5882103338524081E-2,5.8823306552253637E-2,5.2520809421655032E-2,4.6893579840763415E-2,4.1869267714967337E-2,3.7383274745506546E-2,3.3377923879916553E-2]
[null,null,null,null,{"$f":"\"Gedisconteerde \" &E422","v":"Gedisconteerde Kasstroom project na belastingen na OT (PF)"},null,"Euro",{"$f":"SUM(J427:AN427)","v":-3125.202891241845},null,{"$f":"J425 * J426","v":-9000},{"$f":"K425 * K426","v":823.87979538344496},739.69204989792593,664.31486583593301,596.81118715853268,536.3446315271209,456.01877680778256,387.95835083352603,347.56210626815704,311.43274589181351,279.11501824862944,250.20256503478515,224.33264930147868,-139.39292220839695,208.46597363533269,188.0593151420899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"NCW \" &E422","v":"NCW Kasstroom project na belastingen na OT (PF)"},{"$f":"SUM(J427:AN427)","v":-3125.202891241845},"Euro"]
[null,null,null,null,"Check rendement Project na belastingen (PF) (GS)",{"$f":"IF(OR(F$368=\"zonder\", F$287=\"neen\", ABS(F428)<0.1), 0, 1)","v":1},"Check"]
[]
["Onrendabele top projectfinanciering - basis warmtekrachtbesparing"]
[]
[null,"Onrendabele Top (PF) (WKB)"]
[null,null,null,null,"Onrendabele Top (PF) (WKB)",-335544.32000000001,"Euro/kWh"]
[null,null,null,null,"Factor 1000",1000,"Factor"]
[null,null,null,null,{"$f":"E434","v":"Onrendabele Top (PF) (WKB)"},{"$f":" F434 * F435","v":-335544320},"Euro/MWh"]
[]
[null,null,null,null,{"$f":"FinResBedr!E$25","v":"Met/zonder tussenkomst onrendabele top?"},{"$f":"FinResBedr!F$25","v":"met"},{"$f":"FinResBedr!G$25","v":"met/zonder"}]
[null,null,null,null,{"$f":"E434","v":"Onrendabele Top (PF) (WKB)"},{"$f":"F434","v":-335544.32000000001},{"$f":"G434","v":"Euro/kWh"}]
[null,null,null,null,{"$f":"E$32","v":"Beleidsperiode Vlag"},{"$f":"F$32","v":0},"Vlag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$161","v":"Valoriseerbare warmtekrachtbesparing"},{"$f":"F$161","v":0},"kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Kasstroom \" & E439","v":"Kasstroom Onrendabele Top (PF) (WKB)"},null,"Euro",{"$f":"SUM(J442:AN442)","v":0},null,{"$f":"IF($F438=\"met\", $F439 * J440 * J441, IF($F438=\"zonder\", 0, \"fout\"))","v":0},{"$f":"IF($F438=\"met\", $F439 * K440 * K441, IF($F438=\"zonder\", 0, \"fout\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Belastingen (PF) (WKB)"]
[null,null,null,null,{"$f":"E$246","v":"Operationele kasstroom voor OT"},{"$f":"F$246","v":0},"Euro",-1740.9169824535857,0,0,-55.247662500000047,-50.123325937500056,-44.678477500312624,-38.899076070923797,-32.770532628668093,-26.277689943838709,-19.404801538503762,-12.135509887914509,-4.4528238354661198,3.6609048067886079,12.224005501052034,21.255514100135201,-1586.2330891989277,40.803587438879504,51.361994741614467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E442","v":"Kasstroom Onrendabele Top (PF) (WKB)"},0,"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$265","v":"Afschrijvingen"},{"$f":"F$265","v":0},"Euro",-9000,0,0,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,-600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$345","v":"Rente lening"},{"$f":"F$345","v":0},"Euro",-801.24176544959823,0,0,-89.999999999999986,-85.829194115167994,-81.4498479360944,-76.851534448067113,-72.0233052856385,-66.953664665088439,-61.630542013510848,-56.041263229354399,-50.172520505990128,-44.010340646457642,-37.540051793948535,-30.746248498813966,-23.612755038922671,-16.122586906036812,-8.2579103665066604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E308","v":"In resultaat nemen van Investeringssteun"},{"$f":"F308","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belastbaar inkomen voor Overgedragen verliezen",null,"Euro",{"$f":"SUM(J450:AN450)","v":-11542.158747903186},null,{"$f":"SUM(J445:J449)","v":0},{"$f":"SUM(K445:K449)","v":-745.24766250000005},-735.95252005266809,-726.12832543640707,-715.75061051899092,-704.79383791430655,-693.23135460892718,-681.03534355201464,-668.17677311726891,-654.6253443414563,-640.34943583966901,-625.31604629289654,-609.4907343986788,-2209.8458442378505,-575.31899946715725,-556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E450","v":"Belastbaar inkomen voor Overgedragen verliezen"},{"$f":"F450","v":0},"Euro",-11542.158747903186,0,0,-745.24766250000005,-735.95252005266809,-726.12832543640707,-715.75061051899092,-704.79383791430655,-693.23135460892718,-681.03534355201464,-668.17677311726891,-654.6253443414563,-640.34943583966901,-625.31604629289654,-609.4907343986788,-2209.8458442378505,-575.31899946715725,-556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Toevoeging Overgedragen verliezen",null,"Euro",{"$f":" SUM(J453:AN453)","v":11542.158747903186},null,{"$f":" IF(J452 < 0, J452 * -1, 0)","v":0},{"$f":" IF(K452 < 0, K452 * -1, 0)","v":745.24766250000005},{"$f":" IF(L452 < 0, L452 * -1, 0)","v":735.95252005266809},726.12832543640707,715.75061051899092,704.79383791430655,693.23135460892718,681.03534355201464,668.17677311726891,654.6253443414563,640.34943583966901,625.31604629289654,609.4907343986788,2209.8458442378505,575.31899946715725,556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E450","v":"Belastbaar inkomen voor Overgedragen verliezen"},{"$f":"F450","v":0},"Euro",-11542.158747903186,0,0,-745.24766250000005,-735.95252005266809,-726.12832543640707,-715.75061051899092,-704.79383791430655,-693.23135460892718,-681.03534355201464,-668.17677311726891,-654.6253443414563,-640.34943583966901,-625.31604629289654,-609.4907343986788,-2209.8458442378505,-575.31899946715725,-556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E459","v":"Overgedragen verliezen BEG"},{"$f":" F459","v":0},"Euro",0,0,0,0,745.24766250000005,1481.2001825526681,2207.3285079890752,2923.0791185080661,3627.8729564223727,4321.1043110313003,5002.139654583315,5670.3164277005835,6324.9417720420397,6965.2912078817089,7590.6072541746053,8200.097988573285,10409.943832811136,10985.262832278293,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186]
[null,null,null,null,"Aanwending Overgedragen verliezen (PF) (WKB)",null,"Euro",{"$f":"SUM(J457:AN457)","v":0},null,{"$f":" IF(J455 <0, 0, MIN(J456, J455))","v":0},{"$f":" IF(K455 <0, 0, MIN(K456, K455))","v":0},{"$f":" IF(L455 <0, 0, MIN(L456, L455))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Overgedragen verliezen BEG",null,"Euro",null,null,{"$f":"I462","v":0},{"$f":"J462","v":0},745.24766250000005,1481.2001825526681,2207.3285079890752,2923.0791185080661,3627.8729564223727,4321.1043110313003,5002.139654583315,5670.3164277005835,6324.9417720420397,6965.2912078817089,7590.6072541746053,8200.097988573285,10409.943832811136,10985.262832278293,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186]
[null,null,null,"Plus:",{"$f":" E453","v":"Toevoeging Overgedragen verliezen"},{"$f":" F453","v":0},"Euro",11542.158747903186,0,0,745.24766250000005,735.95252005266809,726.12832543640707,715.75061051899092,704.79383791430655,693.23135460892718,681.03534355201464,668.17677311726891,654.6253443414563,640.34943583966901,625.31604629289654,609.4907343986788,2209.8458442378505,575.31899946715725,556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min:",{"$f":" E457","v":"Aanwending Overgedragen verliezen (PF) (WKB)"},{"$f":" F457","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Overgedragen verliezen",null,"Euro",null,null,{"$f":" J459 + J460 - J461","v":0},{"$f":" K459 + K460 - K461","v":745.24766250000005},{"$f":" L459 + L460 - L461","v":1481.2001825526681},2207.3285079890752,2923.0791185080661,3627.8729564223727,4321.1043110313003,5002.139654583315,5670.3164277005835,6324.9417720420397,6965.2912078817089,7590.6072541746053,8200.097988573285,10409.943832811136,10985.262832278293,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186,11542.158747903186]
[]
[null,null,null,null,{"$f":"E455","v":"Belastbaar inkomen voor Overgedragen verliezen"},{"$f":"F455","v":0},"Euro",-11542.158747903186,0,0,-745.24766250000005,-735.95252005266809,-726.12832543640707,-715.75061051899092,-704.79383791430655,-693.23135460892718,-681.03534355201464,-668.17677311726891,-654.6253443414563,-640.34943583966901,-625.31604629289654,-609.4907343986788,-2209.8458442378505,-575.31899946715725,-556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min:",{"$f":"E457","v":"Aanwending Overgedragen verliezen (PF) (WKB)"},{"$f":"F457","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belastbaar inkomen voor Investeringsaftrek WKB",null,"Euro",{"$f":"SUM(J466:AN466)","v":-11542.158747903186},null,{"$f":"J464-J465","v":0},{"$f":"K464-K465","v":-745.24766250000005},-735.95252005266809,-726.12832543640707,-715.75061051899092,-704.79383791430655,-693.23135460892718,-681.03534355201464,-668.17677311726891,-654.6253443414563,-640.34943583966901,-625.31604629289654,-609.4907343986788,-2209.8458442378505,-575.31899946715725,-556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E466","v":"Belastbaar inkomen voor Investeringsaftrek WKB"},{"$f":"F466","v":0},"Euro",-11542.158747903186,0,0,-745.24766250000005,-735.95252005266809,-726.12832543640707,-715.75061051899092,-704.79383791430655,-693.23135460892718,-681.03534355201464,-668.17677311726891,-654.6253443414563,-640.34943583966901,-625.31604629289654,-609.4907343986788,-2209.8458442378505,-575.31899946715725,-556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E472","v":"Investeringsaftrek BEG"},{"$f":"F472","v":0},"Euro",0,0,0,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395]
[null,null,null,null,"Aanwending Investeringsaftrek (PF) (WKB)",null,"Euro",{"$f":"SUM(J470:AN470)","v":0},null,{"$f":" IF(J468 <0, 0, MIN(J469, J468))","v":0},{"$f":" IF(K468 <0, 0, MIN(K469, K468))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Investeringsaftrek BEG",null,"Euro",null,null,{"$f":" I475","v":0},{"$f":" J475","v":1395},1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395]
[null,null,null,"Plus:",{"$f":"E$281","v":"Investeringsaftrek"},{"$f":"F$281","v":0},"Euro",1395,0,1395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min:",{"$f":"E470","v":"Aanwending Investeringsaftrek (PF) (WKB)"},{"$f":"F470","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Uitstaande Investeringsaftrek",null,"Euro",null,null,{"$f":" J472 + J473 - J474","v":1395},{"$f":" K472 + K473 - K474","v":1395},{"$f":" L472 + L473 - L474","v":1395},1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395,1395]
[]
[null,null,null,null,{"$f":"E466","v":"Belastbaar inkomen voor Investeringsaftrek WKB"},{"$f":"F466","v":0},"Euro",-11542.158747903186,0,0,-745.24766250000005,-735.95252005266809,-726.12832543640707,-715.75061051899092,-704.79383791430655,-693.23135460892718,-681.03534355201464,-668.17677311726891,-654.6253443414563,-640.34943583966901,-625.31604629289654,-609.4907343986788,-2209.8458442378505,-575.31899946715725,-556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min:",{"$f":"E470","v":"Aanwending Investeringsaftrek (PF) (WKB)"},{"$f":"F470","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belastbaar inkomen",null,"Euro",{"$f":"SUM(J479:AN479)","v":-11542.158747903186},null,{"$f":"J477-J478","v":0},{"$f":"K477-K478","v":-745.24766250000005},-735.95252005266809,-726.12832543640707,-715.75061051899092,-704.79383791430655,-693.23135460892718,-681.03534355201464,-668.17677311726891,-654.6253443414563,-640.34943583966901,-625.31604629289654,-609.4907343986788,-2209.8458442378505,-575.31899946715725,-556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_Output!E$70","v":"Vennootschapsbelasting"},{"$f":" Input_Output!F$70","v":0.33989999999999998},{"$f":" Input_Output!G$70","v":"[%]"}]
[null,null,null,null,{"$f":"E479","v":"Belastbaar inkomen"},{"$f":"F479","v":0},"Euro",-11542.158747903186,0,0,-745.24766250000005,-735.95252005266809,-726.12832543640707,-715.75061051899092,-704.79383791430655,-693.23135460892718,-681.03534355201464,-668.17677311726891,-654.6253443414563,-640.34943583966901,-625.31604629289654,-609.4907343986788,-2209.8458442378505,-575.31899946715725,-556.89591562489215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belastingen (PF) (WKB) POS",null,"Euro",{"$f":" SUM(J483:AN483)","v":0},null,{"$f":" MAX(0, $F481 * J482)","v":0},{"$f":" MAX(0, $F481 * K482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E483, LEN(E483) - 4)","v":"Belastingen (PF) (WKB)"},null,"Euro",{"$f":" SUM(J484:AN484)","v":0},null,{"$f":" J483 * -1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NCW Kasstroom Project na belastingen na OT (PF) (WKB)"]
[null,null,null,null,{"$f":" E$258","v":"Investering"},{"$f":" F$258","v":0},"Euro",-9000,0,-9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$246","v":"Operationele kasstroom voor OT"},{"$f":"F$246","v":0},"Euro",-1740.9169824535857,0,0,-55.247662500000047,-50.123325937500056,-44.678477500312624,-38.899076070923797,-32.770532628668093,-26.277689943838709,-19.404801538503762,-12.135509887914509,-4.4528238354661198,3.6609048067886079,12.224005501052034,21.255514100135201,-1586.2330891989277,40.803587438879504,51.361994741614467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$442","v":"Kasstroom Onrendabele Top (PF) (WKB)"},{"$f":" F$442","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$484","v":"Belastingen (PF) (WKB)"},{"$f":" F$484","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Kasstroom Project na belastingen na OT (PF) (WKB)",null,"Euro",{"$f":"SUM(J491:AN491)","v":-10740.916982453587},null,{"$f":"SUM(J487:J490)","v":-9000},-55.247662500000047,-50.123325937500056,-44.678477500312624,-38.899076070923797,-32.770532628668093,-26.277689943838709,-19.404801538503762,-12.135509887914509,-4.4528238354661198,3.6609048067886079,12.224005501052034,21.255514100135201,-1586.2330891989277,40.803587438879504,51.361994741614467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"IRR Project na belasting na OT (PF)",{"$f":"IRR(J491:AN491,0.1)","v":{"$error":"#NUM!"}},"[%]"]
[]
[null,null,null,null,{"$f":"E491","v":"Kasstroom Project na belastingen na OT (PF) (WKB)"},{"$f":"F491","v":0},"Euro",-10740.916982453587,0,-9000,-55.247662500000047,-50.123325937500056,-44.678477500312624,-38.899076070923797,-32.770532628668093,-26.277689943838709,-19.404801538503762,-12.135509887914509,-4.4528238354661198,3.6609048067886079,12.224005501052034,21.255514100135201,-1586.2330891989277,40.803587438879504,51.361994741614467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$50","v":"Discontofactor Project IRR na belastingen"},{"$f":" F$50","v":0},"Factor",0,0,1,0.89285714285714279,0.79719387755102034,0.71178024781341087,0.63551807840483121,0.56742685571859919,0.50663112117732068,0.45234921533689343,0.4038832279793691,0.36061002498157957,0.32197323659069599,0.28747610409883567,0.25667509294538904,0.22917419012981158,0.20461981261590317,0.18269626126419927,0.16312166184303503,0.14564434093128129,0.13003959011721541,0.1161067768903709,0.1036667650806883,9.2559611679185971E-2,8.2642510427844609E-2,7.3787955739146982E-2,6.5882103338524081E-2,5.8823306552253637E-2,5.2520809421655032E-2,4.6893579840763415E-2,4.1869267714967337E-2,3.7383274745506546E-2,3.3377923879916553E-2]
[null,null,null,null,{"$f":"\"Gedisconteerde \" &E491","v":"Gedisconteerde Kasstroom Project na belastingen na OT (PF) (WKB)"},null,"Euro",{"$f":"SUM(J496:AN496)","v":-9528.6436197348776},null,{"$f":"J494 * J495","v":-9000},{"$f":"K494 * K495","v":-49.328270089285752},-39.958008559869299,-31.801257787098422,-24.721066076316845,-18.594880289708897,-13.313095518197009,-8.7777467497103192,-4.9013289067064632,-1.6057329145460104,1.1787133694921645,3.5141094779251745,5.4557610572542297,-363.52368357427343,8.3492224158001438,9.3836444103644254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"NCW \" &E491","v":"NCW Kasstroom Project na belastingen na OT (PF) (WKB)"},{"$f":"SUM(J496:AN496)","v":-9528.6436197348776},"Euro"]
[null,null,null,null,"Check rendement Project na belastingen (PF) (WKB)",{"$f":"IF(OR(F$438=\"zonder\", ABS($F497)<0.1), 0, 1)","v":1},"Check"]
[]
[]
["Selectie scenario's voor output"]
[]
[null,"Output naar Input_Output"]
[]
[null,null,null,null,{"$f":"E366","v":"Onrendabele Top (PF) (GS)"},{"$f":"F366","v":234.81225290023013},{"$f":"G366","v":"Euro/MWh"}]
[null,null,null,null,{"$f":"E$436","v":"Onrendabele Top (PF) (WKB)"},{"$f":"F436","v":-335544320},{"$f":"G436","v":"Euro/MWh"}]
[null,null,null,null,{"$f":"Input_Output!E$18","v":"Particulier of bedrijf?"},{"$f":"Input_Output!F18","v":"bedr"},{"$f":"Input_Output!G18","v":"part/bedr"}]
[null,null,null,null,{"$f":"Input_Output!E76","v":"Investeringssteun van toepassing?"},{"$f":"Input_Output!F76","v":"nee"},{"$f":"Input_Output!G76","v":"ja/nee"}]
[null,null,null,null,"Onrendabele Top Projectfinanciering",{"$f":"IF(OR(F$507=\"part\"),\"n.v.t.\",F505)","v":234.81225290023013},{"$f":"G505","v":"Euro/MWh"}]
[null,null,null,null,"Onrendabele Top Projectfinanciering",{"$f":"IF($F$441<0,\"n.v.t.\",F506)","v":-335544320},{"$f":"G506","v":"Euro/MWh"}]
[null,null,null,null,"Investeringssteun",{"$f":"IF(F508=\"ja\",F297,0)","v":0},{"$f":"G297","v":"Euro"}]
[null,null,null,null,{"$f":" E$429","v":"Check rendement Project na belastingen (PF) (GS)"},{"$f":" F$429","v":1},{"$f":" G$429","v":"Check"}]
[null,null,null,null,{"$f":" E$498","v":"Check rendement Project na belastingen (PF) (WKB)"},{"$f":" F$498","v":1},{"$f":" G$498","v":"Check"}]
[null,null,null,null,{"$f":"Input_Output!E$18","v":"Particulier of bedrijf?"},{"$f":"Input_Output!F$18","v":"bedr"},{"$f":"Input_Output!G$18","v":"part/bedr"}]
[null,null,null,null,"Check rendement Project na belastingen Projectfinanciering",{"$f":"IF(F$514=\"bedr\", F512, \"n.v.t.\")","v":1},"Check"]
[null,null,null,null,"Check rendement Project na belastingen Projectfinanciering",{"$f":"IF(AND( F$514=\"bedr\", F$512 = 1), F513, \"n.v.t.\")","v":1},"Check"]
[]
[null,"Output naar FinResBedr"]
[]
[null,null,null,null,{"$f":"Input_Output!E$18","v":"Particulier of bedrijf?"},{"$f":"Input_Output!F$18","v":"bedr"},{"$f":"Input_Output!G$18","v":"part/bedr"}]
[null,null,null,null,{"$f":"FinResBedr!E9","v":"Bedrijfsfinanciering of projectfinanciering?"},{"$f":"FinResBedr!F9","v":"PF"},{"$f":"FinResBedr!G9","v":"BF/PF"}]
[null,null,null,null,{"$f":"FinResBedr!E8","v":"Basis voor berekening onrendabele top"},{"$f":"FinResBedr!F8","v":"GS"},{"$f":"FinResBedr!G8","v":"GS: groene stroom/WKB: warmtekrachtbesparing"}]
[null,null,null,null,"Geval 1-2",{"$f":"IF(F522=\"GS\", 1, 0) + IF(F522=\"WKB\", 2, 0)","v":1},"1 = GS; 2 = WKB"]
[]
[null,null,null,null,{"$f":" E$429","v":"Check rendement Project na belastingen (PF) (GS)"},{"$f":" F$429","v":1},{"$f":" G$429","v":"Check"}]
[null,null,null,null,{"$f":" E$498","v":"Check rendement Project na belastingen (PF) (WKB)"},{"$f":" F$498","v":1},{"$f":" G$498","v":"Check"}]
[null,null,null,null,"Check rendement Project na belastingen",{"$f":" IF( F523 = 1, F525, F526)","v":1},"Check"]
[]
[null,null,null,null,{"$f":"E509","v":"Onrendabele Top Projectfinanciering"},{"$f":"F509","v":234.81225290023013},{"$f":"G509","v":"Euro/MWh"}]
[null,null,null,null,{"$f":" E510","v":"Onrendabele Top Projectfinanciering"},{"$f":" F510","v":-335544320},{"$f":" G510","v":"Euro/MWh"}]
[null,null,null,null,"Tussenkomst Onrendabele Top per MWh",{"$f":" IF(F523 = 1, F529, F530)","v":234.81225290023013},"Euro/MWh"]
[]
[null,null,null,null,{"$f":"E373","v":"Kasstroom Onrendabele Top (PF) (GS)"},0,"Euro",14669.895499941875,0,0,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E442","v":"Kasstroom Onrendabele Top (PF) (WKB)"},{"$f":"F442","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tussenkomst Onrendabele Top",null,"Euro",{"$f":"SUM(J535:AN535)","v":14669.895499941875},null,{"$f":" INDEX(J533:J534, $F523)","v":0},{"$f":" INDEX(K533:K534, $F523)","v":977.99303332945851},977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,977.99303332945851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E388","v":"Aanwending Overgedragen verliezen (PF) (GS)"},{"$f":"F388","v":0},"Euro",823.77115156686739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,402.6740338623012,421.09711770456619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E457","v":"Aanwending Overgedragen verliezen (PF) (WKB)"},{"$f":"F457","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Overgedragen Verliezen",null,"Euro",{"$f":"SUM(J539:AN539)","v":823.77115156686739},null,{"$f":" INDEX(J537:J538,$F523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,402.6740338623012,421.09711770456619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E401","v":"Aanwending Investeringsaftrek (PF) (GS)"},0,"Euro",1395,0,0,232.74537082945847,242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,132.90778977508018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E470","v":"Aanwending Investeringsaftrek (PF) (WKB)"},{"$f":"F470","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Investeringsaftrek",null,"Euro",{"$f":"SUM(J543:AN543)","v":1395},null,{"$f":" INDEX(J541:J542,$F523)","v":0},232.74537082945847,242.04051327679042,251.8647078930515,262.24242281046759,273.19919541515191,132.90778977508018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E415","v":"Belastingen (PF) (GS)"},{"$f":"F415","v":0},"Euro",-727.66417802813612,0,0,0,0,0,0,0,-51.615136852558848,-100.93591875535317,-105.30654684612324,-109.91267748702197,-114.76505878677945,-119.87490789372742,-125.25393140657204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E484","v":"Belastingen (PF) (WKB)"},{"$f":"F484","v":0},"Euro",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Belastingen (-) / Belastingverliezen (+)",null,"Euro",{"$f":"SUM(J547:AN547)","v":-727.66417802813612},null,{"$f":" INDEX(J545:J546, $F523)","v":0},{"$f":" INDEX(K545:K546, $F523)","v":0},0,0,0,0,-51.615136852558848,-100.93591875535317,-105.30654684612324,-109.91267748702197,-114.76505878677945,-119.87490789372742,-125.25393140657204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FinResBedr","index":4,"n_rows":95,"n_cols":40,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Input_Output!A1","v":"Onrendabele Topberekening"}]
[{"$f":"Input_Output!F3","v":"Fictieve voorbeeldberekening"}]
[null,null,null,null,null,null,null,null,null,"Jaar"]
[null,null,null,null,null,"Constante","Eenheid","Totaal",null,{"$f":" Calc!J$4","v":0},{"$f":" Calc!K$4","v":1},{"$f":" Calc!L$4","v":2},{"$f":" Calc!M$4","v":3},{"$f":" Calc!N$4","v":4},{"$f":" Calc!O$4","v":5},{"$f":" Calc!P$4","v":6},{"$f":" Calc!Q$4","v":7},{"$f":" Calc!R$4","v":8},{"$f":" Calc!S$4","v":9},{"$f":" Calc!T$4","v":10},{"$f":" Calc!U$4","v":11},{"$f":" Calc!V$4","v":12},{"$f":" Calc!W$4","v":13},{"$f":" Calc!X$4","v":14},{"$f":" Calc!Y$4","v":15},{"$f":" Calc!Z$4","v":16},{"$f":" Calc!AA$4","v":17},{"$f":" Calc!AB$4","v":18},{"$f":" Calc!AC$4","v":19},{"$f":" Calc!AD$4","v":20},{"$f":" Calc!AE$4","v":21},{"$f":" Calc!AF$4","v":22},{"$f":" Calc!AG$4","v":23},{"$f":" Calc!AH$4","v":24},{"$f":" Calc!AI$4","v":25},{"$f":" Calc!AJ$4","v":26},{"$f":" Calc!AK$4","v":27},{"$f":" Calc!AL$4","v":28},{"$f":" Calc!AM$4","v":29},{"$f":" Calc!AN$4","v":30}]
[]
["Onrendabele Top"]
[]
[null,null,null,null,"Basis voor berekening onrendabele top","GS","GS: groene stroom/WKB: warmtekrachtbesparing"]
[null,null,null,null,"Bedrijfsfinanciering of projectfinanciering?","PF","BF/PF"]
[]
[null,null,null,null,{"$f":"Calc!E531","v":"Tussenkomst Onrendabele Top per MWh"},{"$f":"Calc!F531","v":234.81225290023013},{"$f":"Calc!G531","v":"Euro/MWh"}]
[]
[null,null,null,null,{"$f":" Calc!E$527","v":"Check rendement Project na belastingen"},{"$f":" Calc!F$527","v":1},{"$f":" Calc!G$527","v":"Check"}]
[]
["Productie"]
[]
[null,null,null,null,{"$f":"Calc!E96","v":" Bruto elektriciteitsproductie"},{"$f":"Calc!F96","v":0},{"$f":"Calc!G96","v":"kWh"},{"$f":"Calc!H96","v":63750},{"$f":"Calc!I96","v":0},{"$f":"Calc!J96","v":0},{"$f":"Calc!K96","v":4250},{"$f":"Calc!L96","v":4250},{"$f":"Calc!M96","v":4250},{"$f":"Calc!N96","v":4250},{"$f":"Calc!O96","v":4250},{"$f":"Calc!P96","v":4250},{"$f":"Calc!Q96","v":4250},{"$f":"Calc!R96","v":4250},{"$f":"Calc!S96","v":4250},{"$f":"Calc!T96","v":4250},{"$f":"Calc!U96","v":4250},{"$f":"Calc!V96","v":4250},{"$f":"Calc!W96","v":4250},{"$f":"Calc!X96","v":4250},{"$f":"Calc!Y96","v":4250},{"$f":"Calc!Z96","v":0},{"$f":"Calc!AA96","v":0},{"$f":"Calc!AB96","v":0},{"$f":"Calc!AC96","v":0},{"$f":"Calc!AD96","v":0},{"$f":"Calc!AE96","v":0},{"$f":"Calc!AF96","v":0},{"$f":"Calc!AG96","v":0},{"$f":"Calc!AH96","v":0},{"$f":"Calc!AI96","v":0},{"$f":"Calc!AJ96","v":0},{"$f":"Calc!AK96","v":0},{"$f":"Calc!AL96","v":0},{"$f":"Calc!AM96","v":0},{"$f":"Calc!AN96","v":0}]
[null,null,null,null,{"$f":"Calc!E123","v":"WKK warmteproductie (equivalent aardgasvolume)"},{"$f":"Calc!F123","v":0},{"$f":"Calc!G123","v":"kWh"},{"$f":"Calc!H123","v":0},{"$f":"Calc!I123","v":0},{"$f":"Calc!J123","v":0},{"$f":"Calc!K123","v":0},{"$f":"Calc!L123","v":0},{"$f":"Calc!M123","v":0},{"$f":"Calc!N123","v":0},{"$f":"Calc!O123","v":0},{"$f":"Calc!P123","v":0},{"$f":"Calc!Q123","v":0},{"$f":"Calc!R123","v":0},{"$f":"Calc!S123","v":0},{"$f":"Calc!T123","v":0},{"$f":"Calc!U123","v":0},{"$f":"Calc!V123","v":0},{"$f":"Calc!W123","v":0},{"$f":"Calc!X123","v":0},{"$f":"Calc!Y123","v":0},{"$f":"Calc!Z123","v":0},{"$f":"Calc!AA123","v":0},{"$f":"Calc!AB123","v":0},{"$f":"Calc!AC123","v":0},{"$f":"Calc!AD123","v":0},{"$f":"Calc!AE123","v":0},{"$f":"Calc!AF123","v":0},{"$f":"Calc!AG123","v":0},{"$f":"Calc!AH123","v":0},{"$f":"Calc!AI123","v":0},{"$f":"Calc!AJ123","v":0},{"$f":"Calc!AK123","v":0},{"$f":"Calc!AL123","v":0},{"$f":"Calc!AM123","v":0},{"$f":"Calc!AN123","v":0}]
[null,null,null,null,{"$f":"Calc!E134","v":"Besparing primaire brandstof"},{"$f":"Calc!F134","v":0},{"$f":"Calc!G134","v":"kWh"},{"$f":"Calc!H134","v":0},{"$f":"Calc!I134","v":0},{"$f":"Calc!J134","v":0},{"$f":"Calc!K134","v":0},{"$f":"Calc!L134","v":0},{"$f":"Calc!M134","v":0},{"$f":"Calc!N134","v":0},{"$f":"Calc!O134","v":0},{"$f":"Calc!P134","v":0},{"$f":"Calc!Q134","v":0},{"$f":"Calc!R134","v":0},{"$f":"Calc!S134","v":0},{"$f":"Calc!T134","v":0},{"$f":"Calc!U134","v":0},{"$f":"Calc!V134","v":0},{"$f":"Calc!W134","v":0},{"$f":"Calc!X134","v":0},{"$f":"Calc!Y134","v":0},{"$f":"Calc!Z134","v":0},{"$f":"Calc!AA134","v":0},{"$f":"Calc!AB134","v":0},{"$f":"Calc!AC134","v":0},{"$f":"Calc!AD134","v":0},{"$f":"Calc!AE134","v":0},{"$f":"Calc!AF134","v":0},{"$f":"Calc!AG134","v":0},{"$f":"Calc!AH134","v":0},{"$f":"Calc!AI134","v":0},{"$f":"Calc!AJ134","v":0},{"$f":"Calc!AK134","v":0},{"$f":"Calc!AL134","v":0},{"$f":"Calc!AM134","v":0},{"$f":"Calc!AN134","v":0}]
[null,null,null,null,{"$f":" Calc!E161","v":"Valoriseerbare warmtekrachtbesparing"},{"$f":" Calc!F161","v":0},{"$f":" Calc!G161","v":"kWh"},{"$f":" Calc!H161","v":0},{"$f":" Calc!I161","v":0},{"$f":" Calc!J161","v":0},{"$f":" Calc!K161","v":0},{"$f":" Calc!L161","v":0},{"$f":" Calc!M161","v":0},{"$f":" Calc!N161","v":0},{"$f":" Calc!O161","v":0},{"$f":" Calc!P161","v":0},{"$f":" Calc!Q161","v":0},{"$f":" Calc!R161","v":0},{"$f":" Calc!S161","v":0},{"$f":" Calc!T161","v":0},{"$f":" Calc!U161","v":0},{"$f":" Calc!V161","v":0},{"$f":" Calc!W161","v":0},{"$f":" Calc!X161","v":0},{"$f":" Calc!Y161","v":0},{"$f":" Calc!Z161","v":0},{"$f":" Calc!AA161","v":0},{"$f":" Calc!AB161","v":0},{"$f":" Calc!AC161","v":0},{"$f":" Calc!AD161","v":0},{"$f":" Calc!AE161","v":0},{"$f":" Calc!AF161","v":0},{"$f":" Calc!AG161","v":0},{"$f":" Calc!AH161","v":0},{"$f":" Calc!AI161","v":0},{"$f":" Calc!AJ161","v":0},{"$f":" Calc!AK161","v":0},{"$f":" Calc!AL161","v":0},{"$f":" Calc!AM161","v":0},{"$f":" Calc!AN161","v":0}]
[]
[]
["Kasstroom"]
[]
[null,null,null,null,"Met/zonder tussenkomst onrendabele top?","met","met/zonder"]
[]
[null,"Investeringen"]
[null,null,null,null,{"$f":"Calc!E258","v":"Investering"},{"$f":"Calc!F258","v":0},{"$f":"Calc!G258","v":"Euro"},{"$f":"Calc!H258","v":-9000},{"$f":"Calc!I258","v":0},{"$f":"Calc!J258","v":-9000},{"$f":"Calc!K258","v":0},{"$f":"Calc!L258","v":0},{"$f":"Calc!M258","v":0},{"$f":"Calc!N258","v":0},{"$f":"Calc!O258","v":0},{"$f":"Calc!P258","v":0},{"$f":"Calc!Q258","v":0},{"$f":"Calc!R258","v":0},{"$f":"Calc!S258","v":0},{"$f":"Calc!T258","v":0},{"$f":"Calc!U258","v":0},{"$f":"Calc!V258","v":0},{"$f":"Calc!W258","v":0},{"$f":"Calc!X258","v":0},{"$f":"Calc!Y258","v":0},{"$f":"Calc!Z258","v":0},{"$f":"Calc!AA258","v":0},{"$f":"Calc!AB258","v":0},{"$f":"Calc!AC258","v":0},{"$f":"Calc!AD258","v":0},{"$f":"Calc!AE258","v":0},{"$f":"Calc!AF258","v":0},{"$f":"Calc!AG258","v":0},{"$f":"Calc!AH258","v":0},{"$f":"Calc!AI258","v":0},{"$f":"Calc!AJ258","v":0},{"$f":"Calc!AK258","v":0},{"$f":"Calc!AL258","v":0},{"$f":"Calc!AM258","v":0},{"$f":"Calc!AN258","v":0}]
[null,null,null,null,{"$f":"Calc!E301","v":"Investeringssteun"},{"$f":"Calc!F301","v":0},{"$f":"Calc!G301","v":"Euro"},{"$f":"Calc!H301","v":0},{"$f":"Calc!I301","v":0},{"$f":"Calc!J301","v":0},{"$f":"Calc!K301","v":0},{"$f":"Calc!L301","v":0},{"$f":"Calc!M301","v":0},{"$f":"Calc!N301","v":0},{"$f":"Calc!O301","v":0},{"$f":"Calc!P301","v":0},{"$f":"Calc!Q301","v":0},{"$f":"Calc!R301","v":0},{"$f":"Calc!S301","v":0},{"$f":"Calc!T301","v":0},{"$f":"Calc!U301","v":0},{"$f":"Calc!V301","v":0},{"$f":"Calc!W301","v":0},{"$f":"Calc!X301","v":0},{"$f":"Calc!Y301","v":0},{"$f":"Calc!Z301","v":0},{"$f":"Calc!AA301","v":0},{"$f":"Calc!AB301","v":0},{"$f":"Calc!AC301","v":0},{"$f":"Calc!AD301","v":0},{"$f":"Calc!AE301","v":0},{"$f":"Calc!AF301","v":0},{"$f":"Calc!AG301","v":0},{"$f":"Calc!AH301","v":0},{"$f":"Calc!AI301","v":0},{"$f":"Calc!AJ301","v":0},{"$f":"Calc!AK301","v":0},{"$f":"Calc!AL301","v":0},{"$f":"Calc!AM301","v":0},{"$f":"Calc!AN301","v":0}]
[null,null,null,null,"Kasstroom investeringen",null,"Euro",{"$f":"SUM(J30:AN30)","v":-9000},null,{"$f":"J28+J29","v":-9000},{"$f":"K28+K29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operationele inkomsten"]
[null,null,null,null,{"$f":"Calc!E535","v":"Tussenkomst Onrendabele Top"},{"$f":"Calc!F535","v":0},{"$f":"Calc!G535","v":"Euro"},{"$f":"Calc!H535","v":14669.895499941875},{"$f":"Calc!I535","v":0},{"$f":"Calc!J535","v":0},{"$f":"Calc!K535","v":977.99303332945851},{"$f":"Calc!L535","v":977.99303332945851},{"$f":"Calc!M535","v":977.99303332945851},{"$f":"Calc!N535","v":977.99303332945851},{"$f":"Calc!O535","v":977.99303332945851},{"$f":"Calc!P535","v":977.99303332945851},{"$f":"Calc!Q535","v":977.99303332945851},{"$f":"Calc!R535","v":977.99303332945851},{"$f":"Calc!S535","v":977.99303332945851},{"$f":"Calc!T535","v":977.99303332945851},{"$f":"Calc!U535","v":977.99303332945851},{"$f":"Calc!V535","v":977.99303332945851},{"$f":"Calc!W535","v":977.99303332945851},{"$f":"Calc!X535","v":977.99303332945851},{"$f":"Calc!Y535","v":977.99303332945851},{"$f":"Calc!Z535","v":0},{"$f":"Calc!AA535","v":0},{"$f":"Calc!AB535","v":0},{"$f":"Calc!AC535","v":0},{"$f":"Calc!AD535","v":0},{"$f":"Calc!AE535","v":0},{"$f":"Calc!AF535","v":0},{"$f":"Calc!AG535","v":0},{"$f":"Calc!AH535","v":0},{"$f":"Calc!AI535","v":0},{"$f":"Calc!AJ535","v":0},{"$f":"Calc!AK535","v":0},{"$f":"Calc!AL535","v":0},{"$f":"Calc!AM535","v":0},{"$f":"Calc!AN535","v":0}]
[null,null,null,null,{"$f":"Calc!E116","v":"Marktwaarde elektriciteit"},{"$f":"Calc!F116","v":0},{"$f":"Calc!G116","v":"Euro"},{"$f":"Calc!H116","v":18049.916506491001},{"$f":"Calc!I116","v":0},{"$f":"Calc!J116","v":0},{"$f":"Calc!K116","v":935.43817499999989},{"$f":"Calc!L116","v":968.17851112499989},{"$f":"Calc!M116","v":1002.0647590143747},{"$f":"Calc!N116","v":1037.1370255798777},{"$f":"Calc!O116","v":1073.4368214751732},{"$f":"Calc!P116","v":1111.0071102268043},{"$f":"Calc!Q116","v":1149.8923590847423},{"$f":"Calc!R116","v":1190.1385916527083},{"$f":"Calc!S116","v":1231.7934423605529},{"$f":"Calc!T116","v":1274.9062128431722},{"$f":"Calc!U116","v":1319.5279302926831},{"$f":"Calc!V116","v":1365.7114078529269},{"$f":"Calc!W116","v":1413.5113071277792},{"$f":"Calc!X116","v":1462.9842028772514},{"$f":"Calc!Y116","v":1514.1886499779548},{"$f":"Calc!Z116","v":0},{"$f":"Calc!AA116","v":0},{"$f":"Calc!AB116","v":0},{"$f":"Calc!AC116","v":0},{"$f":"Calc!AD116","v":0},{"$f":"Calc!AE116","v":0},{"$f":"Calc!AF116","v":0},{"$f":"Calc!AG116","v":0},{"$f":"Calc!AH116","v":0},{"$f":"Calc!AI116","v":0},{"$f":"Calc!AJ116","v":0},{"$f":"Calc!AK116","v":0},{"$f":"Calc!AL116","v":0},{"$f":"Calc!AM116","v":0},{"$f":"Calc!AN116","v":0}]
[null,null,null,null,{"$f":"Calc!E128","v":"Waarde WKK warmteproductie"},{"$f":"Calc!F128","v":0},{"$f":"Calc!G128","v":"Euro"},{"$f":"Calc!H128","v":0},{"$f":"Calc!I128","v":0},{"$f":"Calc!J128","v":0},{"$f":"Calc!K128","v":0},{"$f":"Calc!L128","v":0},{"$f":"Calc!M128","v":0},{"$f":"Calc!N128","v":0},{"$f":"Calc!O128","v":0},{"$f":"Calc!P128","v":0},{"$f":"Calc!Q128","v":0},{"$f":"Calc!R128","v":0},{"$f":"Calc!S128","v":0},{"$f":"Calc!T128","v":0},{"$f":"Calc!U128","v":0},{"$f":"Calc!V128","v":0},{"$f":"Calc!W128","v":0},{"$f":"Calc!X128","v":0},{"$f":"Calc!Y128","v":0},{"$f":"Calc!Z128","v":0},{"$f":"Calc!AA128","v":0},{"$f":"Calc!AB128","v":0},{"$f":"Calc!AC128","v":0},{"$f":"Calc!AD128","v":0},{"$f":"Calc!AE128","v":0},{"$f":"Calc!AF128","v":0},{"$f":"Calc!AG128","v":0},{"$f":"Calc!AH128","v":0},{"$f":"Calc!AI128","v":0},{"$f":"Calc!AJ128","v":0},{"$f":"Calc!AK128","v":0},{"$f":"Calc!AL128","v":0},{"$f":"Calc!AM128","v":0},{"$f":"Calc!AN128","v":0}]
[null,null,null,null,{"$f":"Calc!E139","v":"Besparing primaire brandstof"},{"$f":"Calc!F139","v":0},{"$f":"Calc!G139","v":"Euro"},{"$f":"Calc!H139","v":0},{"$f":"Calc!I139","v":0},{"$f":"Calc!J139","v":0},{"$f":"Calc!K139","v":0},{"$f":"Calc!L139","v":0},{"$f":"Calc!M139","v":0},{"$f":"Calc!N139","v":0},{"$f":"Calc!O139","v":0},{"$f":"Calc!P139","v":0},{"$f":"Calc!Q139","v":0},{"$f":"Calc!R139","v":0},{"$f":"Calc!S139","v":0},{"$f":"Calc!T139","v":0},{"$f":"Calc!U139","v":0},{"$f":"Calc!V139","v":0},{"$f":"Calc!W139","v":0},{"$f":"Calc!X139","v":0},{"$f":"Calc!Y139","v":0},{"$f":"Calc!Z139","v":0},{"$f":"Calc!AA139","v":0},{"$f":"Calc!AB139","v":0},{"$f":"Calc!AC139","v":0},{"$f":"Calc!AD139","v":0},{"$f":"Calc!AE139","v":0},{"$f":"Calc!AF139","v":0},{"$f":"Calc!AG139","v":0},{"$f":"Calc!AH139","v":0},{"$f":"Calc!AI139","v":0},{"$f":"Calc!AJ139","v":0},{"$f":"Calc!AK139","v":0},{"$f":"Calc!AL139","v":0},{"$f":"Calc!AM139","v":0},{"$f":"Calc!AN139","v":0}]
[null,null,null,null,{"$f":"Calc!E149","v":"Opbrengst OT (GS)"},{"$f":"Calc!F149","v":0},{"$f":"Calc!G149","v":"Euro"},{"$f":"Calc!H149","v":0},{"$f":"Calc!I149","v":0},{"$f":"Calc!J149","v":0},{"$f":"Calc!K149","v":0},{"$f":"Calc!L149","v":0},{"$f":"Calc!M149","v":0},{"$f":"Calc!N149","v":0},{"$f":"Calc!O149","v":0},{"$f":"Calc!P149","v":0},{"$f":"Calc!Q149","v":0},{"$f":"Calc!R149","v":0},{"$f":"Calc!S149","v":0},{"$f":"Calc!T149","v":0},{"$f":"Calc!U149","v":0},{"$f":"Calc!V149","v":0},{"$f":"Calc!W149","v":0},{"$f":"Calc!X149","v":0},{"$f":"Calc!Y149","v":0},{"$f":"Calc!Z149","v":0},{"$f":"Calc!AA149","v":0},{"$f":"Calc!AB149","v":0},{"$f":"Calc!AC149","v":0},{"$f":"Calc!AD149","v":0},{"$f":"Calc!AE149","v":0},{"$f":"Calc!AF149","v":0},{"$f":"Calc!AG149","v":0},{"$f":"Calc!AH149","v":0},{"$f":"Calc!AI149","v":0},{"$f":"Calc!AJ149","v":0},{"$f":"Calc!AK149","v":0},{"$f":"Calc!AL149","v":0},{"$f":"Calc!AM149","v":0},{"$f":"Calc!AN149","v":0}]
[null,null,null,null,{"$f":"Calc!E169","v":"Opbrengst OT (WKK)"},{"$f":"Calc!F169","v":0},{"$f":"Calc!G169","v":"Euro"},{"$f":"Calc!H169","v":0},{"$f":"Calc!I169","v":0},{"$f":"Calc!J169","v":0},{"$f":"Calc!K169","v":0},{"$f":"Calc!L169","v":0},{"$f":"Calc!M169","v":0},{"$f":"Calc!N169","v":0},{"$f":"Calc!O169","v":0},{"$f":"Calc!P169","v":0},{"$f":"Calc!Q169","v":0},{"$f":"Calc!R169","v":0},{"$f":"Calc!S169","v":0},{"$f":"Calc!T169","v":0},{"$f":"Calc!U169","v":0},{"$f":"Calc!V169","v":0},{"$f":"Calc!W169","v":0},{"$f":"Calc!X169","v":0},{"$f":"Calc!Y169","v":0},{"$f":"Calc!Z169","v":0},{"$f":"Calc!AA169","v":0},{"$f":"Calc!AB169","v":0},{"$f":"Calc!AC169","v":0},{"$f":"Calc!AD169","v":0},{"$f":"Calc!AE169","v":0},{"$f":"Calc!AF169","v":0},{"$f":"Calc!AG169","v":0},{"$f":"Calc!AH169","v":0},{"$f":"Calc!AI169","v":0},{"$f":"Calc!AJ169","v":0},{"$f":"Calc!AK169","v":0},{"$f":"Calc!AL169","v":0},{"$f":"Calc!AM169","v":0},{"$f":"Calc!AN169","v":0}]
[null,null,null,null,{"$f":"Calc!E222","v":"Opbrengst ingaande stoffen"},{"$f":"Calc!F222","v":0},{"$f":"Calc!G222","v":"Euro"},{"$f":"Calc!H222","v":0},{"$f":"Calc!I222","v":0},{"$f":"Calc!J222","v":0},{"$f":"Calc!K222","v":0},{"$f":"Calc!L222","v":0},{"$f":"Calc!M222","v":0},{"$f":"Calc!N222","v":0},{"$f":"Calc!O222","v":0},{"$f":"Calc!P222","v":0},{"$f":"Calc!Q222","v":0},{"$f":"Calc!R222","v":0},{"$f":"Calc!S222","v":0},{"$f":"Calc!T222","v":0},{"$f":"Calc!U222","v":0},{"$f":"Calc!V222","v":0},{"$f":"Calc!W222","v":0},{"$f":"Calc!X222","v":0},{"$f":"Calc!Y222","v":0},{"$f":"Calc!Z222","v":0},{"$f":"Calc!AA222","v":0},{"$f":"Calc!AB222","v":0},{"$f":"Calc!AC222","v":0},{"$f":"Calc!AD222","v":0},{"$f":"Calc!AE222","v":0},{"$f":"Calc!AF222","v":0},{"$f":"Calc!AG222","v":0},{"$f":"Calc!AH222","v":0},{"$f":"Calc!AI222","v":0},{"$f":"Calc!AJ222","v":0},{"$f":"Calc!AK222","v":0},{"$f":"Calc!AL222","v":0},{"$f":"Calc!AM222","v":0},{"$f":"Calc!AN222","v":0}]
[null,null,null,null,{"$f":"Calc!E232","v":"Opbrengst uitgaande stoffen"},{"$f":"Calc!F232","v":0},{"$f":"Calc!G232","v":"Euro"},{"$f":"Calc!H232","v":0},{"$f":"Calc!I232","v":0},{"$f":"Calc!J232","v":0},{"$f":"Calc!K232","v":0},{"$f":"Calc!L232","v":0},{"$f":"Calc!M232","v":0},{"$f":"Calc!N232","v":0},{"$f":"Calc!O232","v":0},{"$f":"Calc!P232","v":0},{"$f":"Calc!Q232","v":0},{"$f":"Calc!R232","v":0},{"$f":"Calc!S232","v":0},{"$f":"Calc!T232","v":0},{"$f":"Calc!U232","v":0},{"$f":"Calc!V232","v":0},{"$f":"Calc!W232","v":0},{"$f":"Calc!X232","v":0},{"$f":"Calc!Y232","v":0},{"$f":"Calc!Z232","v":0},{"$f":"Calc!AA232","v":0},{"$f":"Calc!AB232","v":0},{"$f":"Calc!AC232","v":0},{"$f":"Calc!AD232","v":0},{"$f":"Calc!AE232","v":0},{"$f":"Calc!AF232","v":0},{"$f":"Calc!AG232","v":0},{"$f":"Calc!AH232","v":0},{"$f":"Calc!AI232","v":0},{"$f":"Calc!AJ232","v":0},{"$f":"Calc!AK232","v":0},{"$f":"Calc!AL232","v":0},{"$f":"Calc!AM232","v":0},{"$f":"Calc!AN232","v":0}]
[null,null,null,null,{"$f":"B32","v":"Operationele inkomsten"},null,"Euro",{"$f":"SUM(J41:AN41)","v":32719.812006432876},null,{"$f":"SUM(J33:J40)","v":0},1913.4312083294585,1946.1715444544584,1980.0577923438332,2015.1300589093362,2051.4298548046318,2089.0001435562626,2127.8853924142009,2168.1316249821666,2209.7864756900117,2252.8992461726307,2297.5209636221416,2343.7044411823854,2391.504340457238,2440.9772362067097,2492.1816833074136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operationele kosten"]
[null,null,null,null,{"$f":"Calc!E202","v":"Operationele Kosten (zonder brandstof)"},{"$f":"Calc!F202","v":0},{"$f":"Calc!G202","v":"Euro"},{"$f":"Calc!H202","v":-9754.1428706216266},{"$f":"Calc!I202","v":0},{"$f":"Calc!J202","v":0},{"$f":"Calc!K202","v":-470.53364999999997},{"$f":"Calc!L202","v":-479.944323},{"$f":"Calc!M202","v":-489.54320945999996},{"$f":"Calc!N202","v":-499.33407364920004},{"$f":"Calc!O202","v":-509.32075512218398},{"$f":"Calc!P202","v":-519.50717022462777},{"$f":"Calc!Q202","v":-529.89731362912028},{"$f":"Calc!R202","v":-540.49525990170264},{"$f":"Calc!S202","v":-551.30516509973677},{"$f":"Calc!T202","v":-562.33126840173145},{"$f":"Calc!U202","v":-573.57789376976621},{"$f":"Calc!V202","v":-585.04945164516153},{"$f":"Calc!W202","v":-2213.7587287453098},{"$f":"Calc!X202","v":-608.68544949162606},{"$f":"Calc!Y202","v":-620.85915848145851},{"$f":"Calc!Z202","v":0},{"$f":"Calc!AA202","v":0},{"$f":"Calc!AB202","v":0},{"$f":"Calc!AC202","v":0},{"$f":"Calc!AD202","v":0},{"$f":"Calc!AE202","v":0},{"$f":"Calc!AF202","v":0},{"$f":"Calc!AG202","v":0},{"$f":"Calc!AH202","v":0},{"$f":"Calc!AI202","v":0},{"$f":"Calc!AJ202","v":0},{"$f":"Calc!AK202","v":0},{"$f":"Calc!AL202","v":0},{"$f":"Calc!AM202","v":0},{"$f":"Calc!AN202","v":0}]
[null,null,null,null,{"$f":"Calc!E210","v":"Brandstofkosten"},{"$f":"Calc!F210","v":0},{"$f":"Calc!G210","v":"Euro"},{"$f":"Calc!H210","v":-10036.69061832296},{"$f":"Calc!I210","v":0},{"$f":"Calc!J210","v":0},{"$f":"Calc!K210","v":-520.15218749999997},{"$f":"Calc!L210","v":-538.35751406249994},{"$f":"Calc!M210","v":-557.20002705468733},{"$f":"Calc!N210","v":-576.70202800160143},{"$f":"Calc!O210","v":-596.88659898165736},{"$f":"Calc!P210","v":-617.77762994601528},{"$f":"Calc!Q210","v":-639.39984699412582},{"$f":"Calc!R210","v":-661.7788416389202},{"$f":"Calc!S210","v":-684.9411010962823},{"$f":"Calc!T210","v":-708.91403963465211},{"$f":"Calc!U210","v":-733.72603102186486},{"$f":"Calc!V210","v":-759.40644210763014},{"$f":"Calc!W210","v":-785.98566758139702},{"$f":"Calc!X210","v":-813.49516594674583},{"$f":"Calc!Y210","v":-841.96749675488184},{"$f":"Calc!Z210","v":0},{"$f":"Calc!AA210","v":0},{"$f":"Calc!AB210","v":0},{"$f":"Calc!AC210","v":0},{"$f":"Calc!AD210","v":0},{"$f":"Calc!AE210","v":0},{"$f":"Calc!AF210","v":0},{"$f":"Calc!AG210","v":0},{"$f":"Calc!AH210","v":0},{"$f":"Calc!AI210","v":0},{"$f":"Calc!AJ210","v":0},{"$f":"Calc!AK210","v":0},{"$f":"Calc!AL210","v":0},{"$f":"Calc!AM210","v":0},{"$f":"Calc!AN210","v":0}]
[null,null,null,null,{"$f":"Calc!E221","v":"Kosten ingaande stoffen"},{"$f":"Calc!F221","v":0},{"$f":"Calc!G221","v":"Euro"},{"$f":"Calc!H221","v":0},{"$f":"Calc!I221","v":0},{"$f":"Calc!J221","v":0},{"$f":"Calc!K221","v":0},{"$f":"Calc!L221","v":0},{"$f":"Calc!M221","v":0},{"$f":"Calc!N221","v":0},{"$f":"Calc!O221","v":0},{"$f":"Calc!P221","v":0},{"$f":"Calc!Q221","v":0},{"$f":"Calc!R221","v":0},{"$f":"Calc!S221","v":0},{"$f":"Calc!T221","v":0},{"$f":"Calc!U221","v":0},{"$f":"Calc!V221","v":0},{"$f":"Calc!W221","v":0},{"$f":"Calc!X221","v":0},{"$f":"Calc!Y221","v":0},{"$f":"Calc!Z221","v":0},{"$f":"Calc!AA221","v":0},{"$f":"Calc!AB221","v":0},{"$f":"Calc!AC221","v":0},{"$f":"Calc!AD221","v":0},{"$f":"Calc!AE221","v":0},{"$f":"Calc!AF221","v":0},{"$f":"Calc!AG221","v":0},{"$f":"Calc!AH221","v":0},{"$f":"Calc!AI221","v":0},{"$f":"Calc!AJ221","v":0},{"$f":"Calc!AK221","v":0},{"$f":"Calc!AL221","v":0},{"$f":"Calc!AM221","v":0},{"$f":"Calc!AN221","v":0}]
[null,null,null,null,{"$f":"Calc!E231","v":"Kosten uitgaande stoffen"},{"$f":"Calc!F231","v":0},{"$f":"Calc!G231","v":"Euro"},{"$f":"Calc!H231","v":0},{"$f":"Calc!I231","v":0},{"$f":"Calc!J231","v":0},{"$f":"Calc!K231","v":0},{"$f":"Calc!L231","v":0},{"$f":"Calc!M231","v":0},{"$f":"Calc!N231","v":0},{"$f":"Calc!O231","v":0},{"$f":"Calc!P231","v":0},{"$f":"Calc!Q231","v":0},{"$f":"Calc!R231","v":0},{"$f":"Calc!S231","v":0},{"$f":"Calc!T231","v":0},{"$f":"Calc!U231","v":0},{"$f":"Calc!V231","v":0},{"$f":"Calc!W231","v":0},{"$f":"Calc!X231","v":0},{"$f":"Calc!Y231","v":0},{"$f":"Calc!Z231","v":0},{"$f":"Calc!AA231","v":0},{"$f":"Calc!AB231","v":0},{"$f":"Calc!AC231","v":0},{"$f":"Calc!AD231","v":0},{"$f":"Calc!AE231","v":0},{"$f":"Calc!AF231","v":0},{"$f":"Calc!AG231","v":0},{"$f":"Calc!AH231","v":0},{"$f":"Calc!AI231","v":0},{"$f":"Calc!AJ231","v":0},{"$f":"Calc!AK231","v":0},{"$f":"Calc!AL231","v":0},{"$f":"Calc!AM231","v":0},{"$f":"Calc!AN231","v":0}]
[null,null,null,null,{"$f":"B43","v":"Operationele kosten"},null,"Euro",{"$f":"SUM(J48:AN48)","v":-19790.833488944583},null,{"$f":"SUM(J44:J47)","v":0},{"$f":"SUM(K44:K47)","v":-990.68583749999993},-1018.3018370625,-1046.7432365146874,-1076.0361016508014,-1106.2073541038412,-1137.2848001706429,-1169.2971606232461,-1202.2741015406227,-1236.246266196019,-1271.2453080363834,-1307.3039247916311,-1344.4558937527918,-2999.7443963267069,-1422.1806154383719,-1462.8266552363402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Belastingen"]
[null,null,null,null,{"$f":"Calc!E547","v":"Belastingen (-) / Belastingverliezen (+)"},{"$f":"Calc!F547","v":0},{"$f":"Calc!G547","v":"Euro"},{"$f":"Calc!H547","v":-727.66417802813612},{"$f":"Calc!I547","v":0},{"$f":"Calc!J547","v":0},{"$f":"Calc!K547","v":0},{"$f":"Calc!L547","v":0},{"$f":"Calc!M547","v":0},{"$f":"Calc!N547","v":0},{"$f":"Calc!O547","v":0},{"$f":"Calc!P547","v":-51.615136852558848},{"$f":"Calc!Q547","v":-100.93591875535317},{"$f":"Calc!R547","v":-105.30654684612324},{"$f":"Calc!S547","v":-109.91267748702197},{"$f":"Calc!T547","v":-114.76505878677945},{"$f":"Calc!U547","v":-119.87490789372742},{"$f":"Calc!V547","v":-125.25393140657204},{"$f":"Calc!W547","v":0},{"$f":"Calc!X547","v":0},{"$f":"Calc!Y547","v":0},{"$f":"Calc!Z547","v":0},{"$f":"Calc!AA547","v":0},{"$f":"Calc!AB547","v":0},{"$f":"Calc!AC547","v":0},{"$f":"Calc!AD547","v":0},{"$f":"Calc!AE547","v":0},{"$f":"Calc!AF547","v":0},{"$f":"Calc!AG547","v":0},{"$f":"Calc!AH547","v":0},{"$f":"Calc!AI547","v":0},{"$f":"Calc!AJ547","v":0},{"$f":"Calc!AK547","v":0},{"$f":"Calc!AL547","v":0},{"$f":"Calc!AM547","v":0},{"$f":"Calc!AN547","v":0}]
[null,null,null,null,"Kasstroom belastingen",null,"Euro",{"$f":"SUM(J52:AN52)","v":-727.66417802813612},null,{"$f":"J51","v":0},{"$f":"K51","v":0},0,0,0,0,-51.615136852558848,-100.93591875535317,-105.30654684612324,-109.91267748702197,-114.76505878677945,-119.87490789372742,-125.25393140657204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lening"]
[null,null,null,null,{"$f":"Calc!E337","v":"Trekking lening"},{"$f":"Calc!F337","v":0},{"$f":"Calc!G337","v":"Euro"},{"$f":"Calc!H337","v":1799.9999999999995},{"$f":"Calc!I337","v":0},{"$f":"Calc!J337","v":1799.9999999999995},{"$f":"Calc!K337","v":0},{"$f":"Calc!L337","v":0},{"$f":"Calc!M337","v":0},{"$f":"Calc!N337","v":0},{"$f":"Calc!O337","v":0},{"$f":"Calc!P337","v":0},{"$f":"Calc!Q337","v":0},{"$f":"Calc!R337","v":0},{"$f":"Calc!S337","v":0},{"$f":"Calc!T337","v":0},{"$f":"Calc!U337","v":0},{"$f":"Calc!V337","v":0},{"$f":"Calc!W337","v":0},{"$f":"Calc!X337","v":0},{"$f":"Calc!Y337","v":0},{"$f":"Calc!Z337","v":0},{"$f":"Calc!AA337","v":0},{"$f":"Calc!AB337","v":0},{"$f":"Calc!AC337","v":0},{"$f":"Calc!AD337","v":0},{"$f":"Calc!AE337","v":0},{"$f":"Calc!AF337","v":0},{"$f":"Calc!AG337","v":0},{"$f":"Calc!AH337","v":0},{"$f":"Calc!AI337","v":0},{"$f":"Calc!AJ337","v":0},{"$f":"Calc!AK337","v":0},{"$f":"Calc!AL337","v":0},{"$f":"Calc!AM337","v":0},{"$f":"Calc!AN337","v":0}]
[null,null,null,null,{"$f":"Calc!E353","v":"Aflossing lening"},{"$f":"Calc!F353","v":0},{"$f":"Calc!G353","v":"Euro"},{"$f":"Calc!H353","v":-1799.9999999999993},{"$f":"Calc!I353","v":0},{"$f":"Calc!J353","v":0},{"$f":"Calc!K353","v":-83.416117696639844},{"$f":"Calc!L353","v":-87.586923581471837},{"$f":"Calc!M353","v":-91.96626976054543},{"$f":"Calc!N353","v":-96.564583248572717},{"$f":"Calc!O353","v":-101.39281241100133},{"$f":"Calc!P353","v":-106.46245303155141},{"$f":"Calc!Q353","v":-111.78557568312897},{"$f":"Calc!R353","v":-117.37485446728543},{"$f":"Calc!S353","v":-123.24359719064969},{"$f":"Calc!T353","v":-129.40577705018219},{"$f":"Calc!U353","v":-135.87606590269129},{"$f":"Calc!V353","v":-142.66986919782588},{"$f":"Calc!W353","v":-149.80336265771714},{"$f":"Calc!X353","v":-157.293530790603},{"$f":"Calc!Y353","v":-165.15820733013317},{"$f":"Calc!Z353","v":0},{"$f":"Calc!AA353","v":0},{"$f":"Calc!AB353","v":0},{"$f":"Calc!AC353","v":0},{"$f":"Calc!AD353","v":0},{"$f":"Calc!AE353","v":0},{"$f":"Calc!AF353","v":0},{"$f":"Calc!AG353","v":0},{"$f":"Calc!AH353","v":0},{"$f":"Calc!AI353","v":0},{"$f":"Calc!AJ353","v":0},{"$f":"Calc!AK353","v":0},{"$f":"Calc!AL353","v":0},{"$f":"Calc!AM353","v":0},{"$f":"Calc!AN353","v":0}]
[null,null,null,null,{"$f":"Calc!E345","v":"Rente lening"},{"$f":"Calc!F345","v":0},{"$f":"Calc!G345","v":"Euro"},{"$f":"Calc!H345","v":-801.24176544959823},{"$f":"Calc!I345","v":0},{"$f":"Calc!J345","v":0},{"$f":"Calc!K345","v":-89.999999999999986},{"$f":"Calc!L345","v":-85.829194115167994},{"$f":"Calc!M345","v":-81.4498479360944},{"$f":"Calc!N345","v":-76.851534448067113},{"$f":"Calc!O345","v":-72.0233052856385},{"$f":"Calc!P345","v":-66.953664665088439},{"$f":"Calc!Q345","v":-61.630542013510848},{"$f":"Calc!R345","v":-56.041263229354399},{"$f":"Calc!S345","v":-50.172520505990128},{"$f":"Calc!T345","v":-44.010340646457642},{"$f":"Calc!U345","v":-37.540051793948535},{"$f":"Calc!V345","v":-30.746248498813966},{"$f":"Calc!W345","v":-23.612755038922671},{"$f":"Calc!X345","v":-16.122586906036812},{"$f":"Calc!Y345","v":-8.2579103665066604},{"$f":"Calc!Z345","v":0},{"$f":"Calc!AA345","v":0},{"$f":"Calc!AB345","v":0},{"$f":"Calc!AC345","v":0},{"$f":"Calc!AD345","v":0},{"$f":"Calc!AE345","v":0},{"$f":"Calc!AF345","v":0},{"$f":"Calc!AG345","v":0},{"$f":"Calc!AH345","v":0},{"$f":"Calc!AI345","v":0},{"$f":"Calc!AJ345","v":0},{"$f":"Calc!AK345","v":0},{"$f":"Calc!AL345","v":0},{"$f":"Calc!AM345","v":0},{"$f":"Calc!AN345","v":0}]
[null,null,null,null,"Kasstroom lening",null,"Euro",{"$f":"SUM(J58:AN58)","v":-801.24176544959857},null,{"$f":"SUM(J55:J57)","v":1799.9999999999995},{"$f":"SUM(K55:K57)","v":-173.41611769663984},-173.41611769663984,-173.41611769663984,-173.41611769663984,-173.41611769663984,-173.41611769663984,-173.41611769663982,-173.41611769663984,-173.41611769663982,-173.41611769663984,-173.41611769663984,-173.41611769663984,-173.41611769663982,-173.41611769663982,-173.41611769663982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Projectkasstroom voor belastingen"]
[null,null,null,null,{"$f":"E30","v":"Kasstroom investeringen"},{"$f":"F30","v":0},"Euro",-9000,0,-9000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E41","v":"Operationele inkomsten"},{"$f":"F41","v":0},"Euro",32719.812006432876,0,0,1913.4312083294585,1946.1715444544584,1980.0577923438332,2015.1300589093362,2051.4298548046318,2089.0001435562626,2127.8853924142009,2168.1316249821666,2209.7864756900117,2252.8992461726307,2297.5209636221416,2343.7044411823854,2391.504340457238,2440.9772362067097,2492.1816833074136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E48","v":"Operationele kosten"},{"$f":"F48","v":0},"Euro",-19790.833488944583,0,0,-990.68583749999993,-1018.3018370625,-1046.7432365146874,-1076.0361016508014,-1106.2073541038412,-1137.2848001706429,-1169.2971606232461,-1202.2741015406227,-1236.246266196019,-1271.2453080363834,-1307.3039247916311,-1344.4558937527918,-2999.7443963267069,-1422.1806154383719,-1462.8266552363402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"B60","v":"Projectkasstroom voor belastingen"},null,"Euro",{"$f":"SUM(J64:AN64)","v":3928.9785174882918},null,{"$f":"SUM(J61:J63)","v":-9000},922.74537082945858,927.8697073919584,933.31455582914577,939.09395725853483,945.22250070079053,951.71534338561969,958.58823179095475,965.85752344154389,973.54020949399273,981.65393813624723,990.21703883051055,999.2485474295936,-608.24005586946896,1018.7966207683378,1029.3550280710733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Projectkasstroom na belastingen"]
[null,null,null,null,{"$f":" E64","v":"Projectkasstroom voor belastingen"},{"$f":" F64","v":0},"Euro",3928.9785174882918,0,-9000,{"$f":" K64","v":922.74537082945858},927.8697073919584,933.31455582914577,939.09395725853483,945.22250070079053,951.71534338561969,958.58823179095475,965.85752344154389,973.54020949399273,981.65393813624723,990.21703883051055,999.2485474295936,-608.24005586946896,1018.7966207683378,1029.3550280710733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E52","v":"Kasstroom belastingen"},{"$f":"F52","v":0},"Euro",-727.66417802813612,0,0,0,0,0,0,0,-51.615136852558848,-100.93591875535317,-105.30654684612324,-109.91267748702197,-114.76505878677945,-119.87490789372742,-125.25393140657204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"B66","v":"Projectkasstroom na belastingen"},null,"Euro",{"$f":"SUM(J69:AN69)","v":3201.3143394601557},null,{"$f":"SUM(J67:J68)","v":-9000},922.74537082945858,927.8697073919584,933.31455582914577,939.09395725853483,945.22250070079053,900.10020653306083,857.65231303560154,860.55097659542071,863.6275320069708,866.88887934946774,870.34213093678318,873.99461602302154,-608.24005586946896,1018.7966207683378,1029.3550280710733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" \"NCW \" & E69","v":"NCW Projectkasstroom na belastingen"},{"$f":"NPV(Input_Output!F91,J69:AN69) * (1+Input_Output!F91)","v":-3125.2028912418446}]
[null,null,null,null,"Project IRR na belastingen",{"$f":"IRR(J69:AN69, F72)","v":4.4175769934359455E-2},"[%]"]
[null,null,null,null,"Gissing IRR:",0.05]
[]
["Resultatenrekening"]
[]
[null,"Winst voor belastingen"]
[null,null,null,null,{"$f":"E41","v":"Operationele inkomsten"},{"$f":"F41","v":0},"Euro",32719.812006432876,0,0,1913.4312083294585,1946.1715444544584,1980.0577923438332,2015.1300589093362,2051.4298548046318,2089.0001435562626,2127.8853924142009,2168.1316249821666,2209.7864756900117,2252.8992461726307,2297.5209636221416,2343.7044411823854,2391.504340457238,2440.9772362067097,2492.1816833074136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E48","v":"Operationele kosten"},{"$f":"F48","v":0},"Euro",-19790.833488944583,0,0,-990.68583749999993,-1018.3018370625,-1046.7432365146874,-1076.0361016508014,-1106.2073541038412,-1137.2848001706429,-1169.2971606232461,-1202.2741015406227,-1236.246266196019,-1271.2453080363834,-1307.3039247916311,-1344.4558937527918,-2999.7443963267069,-1422.1806154383719,-1462.8266552363402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Calc!E265","v":"Afschrijvingen"},{"$f":"Calc!F265","v":0},{"$f":"Calc!G265","v":"Euro"},{"$f":"Calc!H265","v":-9000},{"$f":"Calc!I265","v":0},{"$f":"Calc!J265","v":0},{"$f":"Calc!K265","v":-600},{"$f":"Calc!L265","v":-600},{"$f":"Calc!M265","v":-600},{"$f":"Calc!N265","v":-600},{"$f":"Calc!O265","v":-600},{"$f":"Calc!P265","v":-600},{"$f":"Calc!Q265","v":-600},{"$f":"Calc!R265","v":-600},{"$f":"Calc!S265","v":-600},{"$f":"Calc!T265","v":-600},{"$f":"Calc!U265","v":-600},{"$f":"Calc!V265","v":-600},{"$f":"Calc!W265","v":-600},{"$f":"Calc!X265","v":-600},{"$f":"Calc!Y265","v":-600},{"$f":"Calc!Z265","v":0},{"$f":"Calc!AA265","v":0},{"$f":"Calc!AB265","v":0},{"$f":"Calc!AC265","v":0},{"$f":"Calc!AD265","v":0},{"$f":"Calc!AE265","v":0},{"$f":"Calc!AF265","v":0},{"$f":"Calc!AG265","v":0},{"$f":"Calc!AH265","v":0},{"$f":"Calc!AI265","v":0},{"$f":"Calc!AJ265","v":0},{"$f":"Calc!AK265","v":0},{"$f":"Calc!AL265","v":0},{"$f":"Calc!AM265","v":0},{"$f":"Calc!AN265","v":0}]
[null,null,null,null,{"$f":"Calc!E345","v":"Rente lening"},{"$f":"Calc!F345","v":0},{"$f":"Calc!G345","v":"Euro"},{"$f":"Calc!H345","v":-801.24176544959823},{"$f":"Calc!I345","v":0},{"$f":"Calc!J345","v":0},{"$f":"Calc!K345","v":-89.999999999999986},{"$f":"Calc!L345","v":-85.829194115167994},{"$f":"Calc!M345","v":-81.4498479360944},{"$f":"Calc!N345","v":-76.851534448067113},{"$f":"Calc!O345","v":-72.0233052856385},{"$f":"Calc!P345","v":-66.953664665088439},{"$f":"Calc!Q345","v":-61.630542013510848},{"$f":"Calc!R345","v":-56.041263229354399},{"$f":"Calc!S345","v":-50.172520505990128},{"$f":"Calc!T345","v":-44.010340646457642},{"$f":"Calc!U345","v":-37.540051793948535},{"$f":"Calc!V345","v":-30.746248498813966},{"$f":"Calc!W345","v":-23.612755038922671},{"$f":"Calc!X345","v":-16.122586906036812},{"$f":"Calc!Y345","v":-8.2579103665066604},{"$f":"Calc!Z345","v":0},{"$f":"Calc!AA345","v":0},{"$f":"Calc!AB345","v":0},{"$f":"Calc!AC345","v":0},{"$f":"Calc!AD345","v":0},{"$f":"Calc!AE345","v":0},{"$f":"Calc!AF345","v":0},{"$f":"Calc!AG345","v":0},{"$f":"Calc!AH345","v":0},{"$f":"Calc!AI345","v":0},{"$f":"Calc!AJ345","v":0},{"$f":"Calc!AK345","v":0},{"$f":"Calc!AL345","v":0},{"$f":"Calc!AM345","v":0},{"$f":"Calc!AN345","v":0}]
[null,null,null,null,{"$f":"Calc!E308","v":"In resultaat nemen van Investeringssteun"},{"$f":"Calc!F308","v":0},{"$f":"Calc!G308","v":"Euro"},{"$f":"Calc!H308","v":0},{"$f":"Calc!I308","v":0},{"$f":"Calc!J308","v":0},{"$f":"Calc!K308","v":0},{"$f":"Calc!L308","v":0},{"$f":"Calc!M308","v":0},{"$f":"Calc!N308","v":0},{"$f":"Calc!O308","v":0},{"$f":"Calc!P308","v":0},{"$f":"Calc!Q308","v":0},{"$f":"Calc!R308","v":0},{"$f":"Calc!S308","v":0},{"$f":"Calc!T308","v":0},{"$f":"Calc!U308","v":0},{"$f":"Calc!V308","v":0},{"$f":"Calc!W308","v":0},{"$f":"Calc!X308","v":0},{"$f":"Calc!Y308","v":0},{"$f":"Calc!Z308","v":0},{"$f":"Calc!AA308","v":0},{"$f":"Calc!AB308","v":0},{"$f":"Calc!AC308","v":0},{"$f":"Calc!AD308","v":0},{"$f":"Calc!AE308","v":0},{"$f":"Calc!AF308","v":0},{"$f":"Calc!AG308","v":0},{"$f":"Calc!AH308","v":0},{"$f":"Calc!AI308","v":0},{"$f":"Calc!AJ308","v":0},{"$f":"Calc!AK308","v":0},{"$f":"Calc!AL308","v":0},{"$f":"Calc!AM308","v":0},{"$f":"Calc!AN308","v":0}]
[null,null,null,null,{"$f":"B76","v":"Winst voor belastingen"},null,"Euro",{"$f":"SUM(J82:AN82)","v":3127.7367520386938},null,{"$f":"SUM(J77:J81)","v":0},{"$f":"SUM(K77:K81)","v":232.74537082945858},242.04051327679042,251.86470789305139,262.2424228104677,273.19919541515202,284.76167872053122,296.95768977744387,309.81626021218949,323.36768898800261,337.64359748978961,352.67698703656202,368.50229893077966,-1231.8528109083916,402.67403386230097,421.09711770456664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Belastingen op het resultaat"]
[null,null,null,null,{"$f":"E82","v":"Winst voor belastingen"},{"$f":"F82","v":0},"Euro",3127.7367520386938,0,0,232.74537082945858,242.04051327679042,251.86470789305139,262.2424228104677,273.19919541515202,284.76167872053122,296.95768977744387,309.81626021218949,323.36768898800261,337.64359748978961,352.67698703656202,368.50229893077966,-1231.8528109083916,402.67403386230097,421.09711770456664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min:",{"$f":"Calc!E539","v":"Overgedragen Verliezen"},{"$f":"Calc!F539","v":0},{"$f":"Calc!G539","v":"Euro"},{"$f":"Calc!H539","v":823.77115156686739},{"$f":"Calc!I539","v":0},{"$f":"Calc!J539","v":0},{"$f":"Calc!K539","v":0},{"$f":"Calc!L539","v":0},{"$f":"Calc!M539","v":0},{"$f":"Calc!N539","v":0},{"$f":"Calc!O539","v":0},{"$f":"Calc!P539","v":0},{"$f":"Calc!Q539","v":0},{"$f":"Calc!R539","v":0},{"$f":"Calc!S539","v":0},{"$f":"Calc!T539","v":0},{"$f":"Calc!U539","v":0},{"$f":"Calc!V539","v":0},{"$f":"Calc!W539","v":0},{"$f":"Calc!X539","v":402.6740338623012},{"$f":"Calc!Y539","v":421.09711770456619},{"$f":"Calc!Z539","v":0},{"$f":"Calc!AA539","v":0},{"$f":"Calc!AB539","v":0},{"$f":"Calc!AC539","v":0},{"$f":"Calc!AD539","v":0},{"$f":"Calc!AE539","v":0},{"$f":"Calc!AF539","v":0},{"$f":"Calc!AG539","v":0},{"$f":"Calc!AH539","v":0},{"$f":"Calc!AI539","v":0},{"$f":"Calc!AJ539","v":0},{"$f":"Calc!AK539","v":0},{"$f":"Calc!AL539","v":0},{"$f":"Calc!AM539","v":0},{"$f":"Calc!AN539","v":0}]
[null,null,null,"Min:",{"$f":"Calc!E543","v":"Investeringsaftrek"},{"$f":"Calc!F543","v":0},{"$f":"Calc!G543","v":"Euro"},{"$f":"Calc!H543","v":1395},{"$f":"Calc!I543","v":0},{"$f":"Calc!J543","v":0},{"$f":"Calc!K543","v":232.74537082945847},{"$f":"Calc!L543","v":242.04051327679042},{"$f":"Calc!M543","v":251.8647078930515},{"$f":"Calc!N543","v":262.24242281046759},{"$f":"Calc!O543","v":273.19919541515191},{"$f":"Calc!P543","v":132.90778977508018},{"$f":"Calc!Q543","v":0},{"$f":"Calc!R543","v":0},{"$f":"Calc!S543","v":0},{"$f":"Calc!T543","v":0},{"$f":"Calc!U543","v":0},{"$f":"Calc!V543","v":0},{"$f":"Calc!W543","v":0},{"$f":"Calc!X543","v":0},{"$f":"Calc!Y543","v":0},{"$f":"Calc!Z543","v":0},{"$f":"Calc!AA543","v":0},{"$f":"Calc!AB543","v":0},{"$f":"Calc!AC543","v":0},{"$f":"Calc!AD543","v":0},{"$f":"Calc!AE543","v":0},{"$f":"Calc!AF543","v":0},{"$f":"Calc!AG543","v":0},{"$f":"Calc!AH543","v":0},{"$f":"Calc!AI543","v":0},{"$f":"Calc!AJ543","v":0},{"$f":"Calc!AK543","v":0},{"$f":"Calc!AL543","v":0},{"$f":"Calc!AM543","v":0},{"$f":"Calc!AN543","v":0}]
[null,null,null,null,"Fiscale winst",null,"Euro",{"$f":"SUM(J88:AN88)","v":908.96560047182697},null,{"$f":"J85 - SUM(J86:J87)","v":0},0,0,0,0,0,151.85388894545105,296.95768977744387,309.81626021218949,323.36768898800261,337.64359748978961,352.67698703656202,368.50229893077966,-1231.8528109083916,0,4.5474735088646412E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input_Output!E70","v":"Vennootschapsbelasting"},{"$f":"Input_Output!F70","v":0.33989999999999998},{"$f":"Input_Output!G70","v":"[%]"}]
[null,null,null,null,{"$f":"Calc!E547","v":"Belastingen (-) / Belastingverliezen (+)"},{"$f":"Calc!F547","v":0},{"$f":"Calc!G547","v":"Euro"},{"$f":"Calc!H547","v":-727.66417802813612},{"$f":"Calc!I547","v":0},{"$f":"Calc!J547","v":0},{"$f":"Calc!K547","v":0},{"$f":"Calc!L547","v":0},{"$f":"Calc!M547","v":0},{"$f":"Calc!N547","v":0},{"$f":"Calc!O547","v":0},{"$f":"Calc!P547","v":-51.615136852558848},{"$f":"Calc!Q547","v":-100.93591875535317},{"$f":"Calc!R547","v":-105.30654684612324},{"$f":"Calc!S547","v":-109.91267748702197},{"$f":"Calc!T547","v":-114.76505878677945},{"$f":"Calc!U547","v":-119.87490789372742},{"$f":"Calc!V547","v":-125.25393140657204},{"$f":"Calc!W547","v":0},{"$f":"Calc!X547","v":0},{"$f":"Calc!Y547","v":0},{"$f":"Calc!Z547","v":0},{"$f":"Calc!AA547","v":0},{"$f":"Calc!AB547","v":0},{"$f":"Calc!AC547","v":0},{"$f":"Calc!AD547","v":0},{"$f":"Calc!AE547","v":0},{"$f":"Calc!AF547","v":0},{"$f":"Calc!AG547","v":0},{"$f":"Calc!AH547","v":0},{"$f":"Calc!AI547","v":0},{"$f":"Calc!AJ547","v":0},{"$f":"Calc!AK547","v":0},{"$f":"Calc!AL547","v":0},{"$f":"Calc!AM547","v":0},{"$f":"Calc!AN547","v":0}]
[]
[null,"Winst na belastingen"]
[null,null,null,null,{"$f":"E82","v":"Winst voor belastingen"},{"$f":"F82","v":0},"Euro",3127.7367520386938,0,0,232.74537082945858,242.04051327679042,251.86470789305139,262.2424228104677,273.19919541515202,284.76167872053122,296.95768977744387,309.81626021218949,323.36768898800261,337.64359748978961,352.67698703656202,368.50229893077966,-1231.8528109083916,402.67403386230097,421.09711770456664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Calc!E547","v":"Belastingen (-) / Belastingverliezen (+)"},{"$f":"Calc!F547","v":0},{"$f":"Calc!G547","v":"Euro"},{"$f":"Calc!H547","v":-727.66417802813612},{"$f":"Calc!I547","v":0},{"$f":"Calc!J547","v":0},{"$f":"Calc!K547","v":0},{"$f":"Calc!L547","v":0},{"$f":"Calc!M547","v":0},{"$f":"Calc!N547","v":0},{"$f":"Calc!O547","v":0},{"$f":"Calc!P547","v":-51.615136852558848},{"$f":"Calc!Q547","v":-100.93591875535317},{"$f":"Calc!R547","v":-105.30654684612324},{"$f":"Calc!S547","v":-109.91267748702197},{"$f":"Calc!T547","v":-114.76505878677945},{"$f":"Calc!U547","v":-119.87490789372742},{"$f":"Calc!V547","v":-125.25393140657204},{"$f":"Calc!W547","v":0},{"$f":"Calc!X547","v":0},{"$f":"Calc!Y547","v":0},{"$f":"Calc!Z547","v":0},{"$f":"Calc!AA547","v":0},{"$f":"Calc!AB547","v":0},{"$f":"Calc!AC547","v":0},{"$f":"Calc!AD547","v":0},{"$f":"Calc!AE547","v":0},{"$f":"Calc!AF547","v":0},{"$f":"Calc!AG547","v":0},{"$f":"Calc!AH547","v":0},{"$f":"Calc!AI547","v":0},{"$f":"Calc!AJ547","v":0},{"$f":"Calc!AK547","v":0},{"$f":"Calc!AL547","v":0},{"$f":"Calc!AM547","v":0},{"$f":"Calc!AN547","v":0}]
[null,null,null,null,{"$f":"B92","v":"Winst na belastingen"},null,"Euro",{"$f":"SUM(J95:AN95)","v":2400.0725740105581},null,{"$f":"J93+J94","v":0},{"$f":"K93+K94","v":232.74537082945858},242.04051327679042,251.86470789305139,262.2424228104677,273.19919541515202,233.14654186797236,196.02177102209072,204.50971336606625,213.45501150098065,222.87853870301018,232.8020791428346,243.24836752420762,-1231.8528109083916,402.67403386230097,421.09711770456664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]