{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Info","InAlgemeen","InComplex","CalcProject","OutProject","CalcAggr","Dashboard","(DB)-Planning","Config"],"not_rendered":{"charts":4,"images":5,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Info","index":0,"n_rows":129,"n_cols":10,"rows_kept":129,"cut":false,"hidden":false,"merged":[[75,5,77,22],[118,4,120,21],[1,4,4,15],[12,4,12,14]]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - FIND(\"]\", CELL(\"filename\", A1)))","v":"Info"}]
[null,null,null,null,"Hier kan eventueel informatie van het project toegevoegd worden door de gebruiker."]
[]
[]
[]
[]
[null,null,null,"Instructie gebruik instrumenten"]
[null,null,null,null,"Aedes stelt gelijktijdig vier samenhangende instrumenten voor de businesscase van zonnepanelen beschikbaar:"]
[null,null,null,null,null,"Beslisboom Zonnepanelen"]
[null,null,null,null,null,"Rekentool businesscase zonnepanelen"]
[null,null,null,null,null,"Gebruiksaanwijzing voor de rekentool businesscase zonnepanelen"]
[null,null,null,null,null,"Fiscale aspecten voor corporaties bij plaatsing van zonnepanelen"]
[null,null,null,null,"In de Beslisboom en Rekentool zijn er voor de bruikbaarheid vereenvoudigde aannamen gemaakt van de fiscale aspecten. De fiscale aspecten kunnen echter relatief belangrijk zijn (het al dan niet verrekenen van BTW, kan 21% uitmaken en de meeste  corporaties betalen Vpb belasting.)\nHet advies om eerst de Beslisboom te gebruiken en vervolgens een eerste scenario in de rekentool in te voeren.\nDe Rekentool kan voor meerdere complexen worden gebruikt, maar ook voor een scenario per complex worden opgeslagen.\nBestudeer de fiscale aspecten van de keuzes, voor een compleet financieel beeld.\nOverweeg eventueel na een hernieuwde keuze via de Beslisboom ook een ander scenario in de Rekentool in te voeren en de fiscale aspecten uit te werken.\n"]
[]
[null,null,"Gebruik van de beslisboom"]
[null,null,null,null,"De gedachte achter de beslisboom is om de gebruiker te helpen te bepalen welke subsidieregeling het meest geschikt is, in verschillende situaties. "]
[null,null,null,null,"De opbouw van de beslisboom en keuzes die hierin te maken zijn, zijn gebaseerd op de resultaten en inzichten van het onderzoek naar de businesscases voor zonnepanelen in de corporatiesector (Fakton Energy, 2020)."]
[null,null,null,null,"Het is mogelijk voor gebruikers van het rekenmodel om keuzes te maken die afwijken van de beslisboom."]
[null,null,null,null,"Zo is het mogelijk om in het model MGW-woningen individueel aan te sluiten, waar dit in de beslisboom niet als mogelijkheid is opgenomen. "]
[]
[null,null,"Handleiding Businesscase Rekentool"]
[null,null,null,null,"Dit tabblad bevat een korte handleiding voor het gebruik van dit model."]
[null,null,null,null,"Gebruikers maken gebruik van de volgende tabbladen:"]
[null,null,null,null,null,"InAlgemeen"]
[null,null,null,null,null,"InComplex"]
[null,null,null,null,null,"Dashboard"]
[null,null,null,null,null,"(DB)-Planning"]
[null,null,null,null,"Hieronder is nader toegelicht hoe deze tabbladen te gebruiken."]
[null,null,null,null,"De overige tabbladen bevatten input die niet is aan te passen (Config) en het rekenblok van het model (CalcProject, OutProject en CalcAggr)."]
[]
[null,null,"InAlgemeen"]
[null,null,null,null,"Tabblad InAlgemeen bevat:"]
[]
[null,null,null,"Algemene projectgegevens"]
[null,null,null,null,"In dit onderdeel is het mogelijk aan te geven welk project het model betreft, wie de invuller en overige standaard input."]
[]
[null,null,null,"Instellingen voor het rekenmodel"]
[null,null,null,null,"Onder instellingen voor het rekenmodel zijn allerlei variabelen aan te passen die van toepassing zijn voor de doorrekening die de gebruiker wil maken. "]
[null,null,null,null,"De instellingen die in dit tabblad worden ingevoerd, worden gebruikt voor de berekening van alle projecten die in het model worden gebruikt."]
[null,null,null,null,"Het is raadzaam om jaarlijks de instellingen te wijzigen, om tariefwijzigingen een plek te geven. "]
[]
[null,null,null,"Algemene toelichting"]
[null,null,null,null,"Tariefstellingen zijn gebaseerd op de diverse (subsidie)regelingen. Indexering van de tarieven is ingesteld op 1,5%."]
[null,null,null,null,"Ondershoudslasten zijn bepaald op basis van een % van de investeringslasten in geval van MGW en op een vast bedrag bij EGW. De gehanteerde percentages en bedragen zijn gebaseerd op eerder onderzoek door Fakton Energy. "]
[null,null,null,null,"Indexering van onderhoudslasten is ingesteld op 2%. De indexering voor investeringen is ingesteld op -3,5% door jaarlijkse prijsdaling van zonnepanelen."]
[null,null,null,null,"Herinvesteringen zijn gebaseerd op de technische levensduur van omvormers, te weten 15 jaar. De gehanteerde investering in omvormers is 11%, gebaseerd op eerder onderzoek door TNO."]
[]
[null,null,null,"Toelichting op de diverse (subsidie)regelingen"]
[null,null,null,null,"Salderen"]
[null,null,null,null,"Stimulering Duurzame Energieproductie en Klimaattransitie (SDE++)"]
[null,null,null,null,"Subsidieregeling Coöperatieve Energieopwekking (SCE)"]
[null,null,null,null,"Garantie van oorsprong (GVO)"]
[]
[]
[null,null,"InComplex"]
[null,null,null,null,"Tabblad InComplex bevat alle invulvelden voor informatie relaterend aan het specifieke project dat de gebruiker wil berekenen. "]
[null,null,null,null,"Alle gegevens zijn in te vullen op (deel)complexniveau. Er is een maximum van 50 complexen in te vullen."]
[null,null,null,null,"Het is aan de gebruiker om de definitie van een 'complex' te bepalen. Dit kan zowel een enkele woning zijn, maar ook een verzameling van honderd woningen."]
[null,null,null,null,"Het belangrijkste is dat de gevraagde karakteristieken van het complex (zoals oriëntatie) eenduidig zijn en dat alle velden worden ingevuld."]
[]
[null,null,null,"Naamgeving complexen"]
[null,null,null,null,"In kolom D staat nu een opsomming van (deel)complexen van 1 t/m 50. In deze kolom is het mogelijk om de naamgeving aan te passen - bijvoorbeeld naar adres van het complex."]
[]
[null,null,null,"Gele cellen"]
[null,null,null,null,"Gele cellen zijn vrij in te vullen. Het betreft in dit geval altijd een cijfer. "]
[]
[null,null,null,"Oranje cellen"]
[null,null,null,null,"Alle oranje cellen zijn in te vullen met een drop-down menu."]
[]
[null,null,null,"Blauwe cellen"]
[null,null,null,null,"De blauwe cellen zijn NIET om in te vullen. Deze geven het resultaat van een berekening om de gebruiker te helpen met het juist invullen van het model."]
[]
[null,null,null,"Invultips bij tabblad InComplex"]
[null,null,null,null,"Algemeen: Het is mogelijk om verschillende scenario's voor hetzelfde (deel)complex te vergelijken. Dit kan door twee identieke (deel)complexen in te regelen en één (of meerdere) aspecten te wijzigen. De resultaten zijn te vergelijken in het Dashboard."]
[null,null,null,null,"Kolom G: Het is bij MGW complexen mogelijk om te kiezen voor individuele aansluitingen of collectieve aansluitingen."]
[null,null,null,null,null,"Het verschil hiertussen ontstaat voornamelijk in de verschillen tussen tariefstaffels voor individuele kleingebruiker en collectieve grootverbruikers. Kleinverbruikers (met over het algemeen een verbruik tot 10.000 kWh per jaar) maken enkel gebruik van de eerste staffel, terwijl grootverbruikers boven deze grens afnemende tarieven voor Energiebelasting (EB) en Opslag Duurzame Energie (ODE) kennen. Dit verklaart een groot deel van het verschil tussen verder identieke individuele of collectieve situaties."]
[]
[]
[null,null,null,null,"Kolom G: In sommige complexen is sprake van zowel individuele aansluitingen als collectieve voorzieningen. Splits in dit geval het complex in twee deelcomplexen en vul de combinatie separaat in."]
[null,null,null,null,"Kolom H: Bij individuele aansluitingen - geef gemiddeld verbruik per aansluiting op. Bij collectieve aansluiting - geef verbruik van de centrale voorzieningen  op."]
[null,null,null,null,"Kolom J: De zoninval per gekozen oriëntatie verschilt. Er is gekozen voor een optimale hellingshoek per oriëntatie. In het tabblad Config kan de zoninval per oriëntatie desgewenst aangepast worden."]
[null,null,null,null,"Kolom K: Vul hier het netto dakoppervlak in dat gebruikt gaat worden voor het installeren van zonnepanelen. Het model gaat uit van een kleine correctiefactor om rekening te houden met onbenut oppervlak. Houd zelf rekening met andere ruimtebeperkingen."]
[null,null,null,null,"Kolom P: Geef hier aan over hoeveel jaar de investeringen in dit complex worden verspreid, geteld vanaf het eerste jaar van investering."]
[null,null,null,null,"Kolom R: SCE = Subsidieregeling Cooperatieve Energieopwekking."]
[null,null,null,null,"Kolom S: Geef hier aan welk % van de gerealiseerde kostenbesparing ten goede komt van de verhuurder."]
[]
[]
[null,null,"Dashboard"]
[null,null,null,null,"Tabblad Dashboard presenteert de resultaten van de businesscase berekening voor de gekozen selectie."]
[null,null,null,null,"Het geeft zowel een samenvatting van de getoonde selectie, als de resultaten van de businesscase in tabelvorm en grafiekvorm."]
[null,null,null,null,"Resultaten zijn o.a.: investeringen, projectrentabiliteit, terugverdientijd, besparing voor bewoners, geïnstalleerd vermogen, uitrol aantal woningen per jaar en eigen stroomproductie per jaar."]
[null,null,null,null,"Het is van belang om de juiste selectie te maken, om zo het gewenste inzicht te krijgen in de resultaten."]
[]
[null,null,null,"Selectie dashboard"]
[null,null,null,null,"Onder 'selectie dashboard' is het mogelijk om aan te geven welke resultaten de gebruiker wenst te zien."]
[null,null,null,null,"Het is mogelijk om op drie manieren de resultaten te presenteren. Dit is te selecteren in het gele vak bij 'beschouwingswijze':"]
[]
[null,null,null,"Alle complexen"]
[null,null,null,null,"Bij het selecteren van 'alle complexen' worden de businesscaseresultaten getoond van alle complexen bij elkaar opgeteld. "]
[null,null,null,null,"Deze configuratie kan interessant zijn om voor een geheel programma (met meerdere complexen over meerdere jaren) de businesscase te berekenen."]
[]
[null,null,null,"Naam complex"]
[null,null,null,null,"Bij het selecteren van 'Naam complex' worden de businesscaseresultaten getoond per individueel ingevuld complex."]
[null,null,null,null,"Deze configuratie kan interessant zijn om de businesscases van verschillende complexen met elkaar te vergelijken."]
[]
[null,null,null,"Jaar van investering"]
[null,null,null,null,"Bij het selecteren van 'Jaar van investering' worden de businesscaseresultaten getoond voor ieder jaar van investeren."]
[null,null,null,null,"Deze configuratie kan interessant zijn om de investeringsbehoefte per jaar van een programma te berekenen."]
[]
[null,null,null,"Break-even punt"]
[null,null,null,null,"Het break-even punt, oftewel het punt waarop kasstromen op €0,- uit komen, kan gevonden worden door in het Dashboard een wijziging toe te passen op de besparingsverdeling. Door deze aan te passen in cel F39, kan de waarde in cel F41 naar €0 gebracht worden. De besparingsverdeling is uiteraard gemaximaliseerd op 100% en geminimaliseerd op 0% voor de verhuurder."]
[null,null,null,null,"Ter illustratie, stel men heeft 3 complexen met drie besparingsverdelingen. Hierop wordt een aanpassing van +10% toegepast. De aanpassingen gaan dan als volgt:"]
[null,null,null,null,null,null,null,"Oud",null,"Nieuw"]
[null,null,null,null,null,"Complex A",null,0.7,"wordt",0.8]
[null,null,null,null,null,"Complex B",null,0.6,"wordt",0.7]
[null,null,null,null,null,"Complex C",null,0.95,"wordt",1]
[null,null,null,null,"Afhankelijk van de keuze in cel F40, is het de netto contante waarde of de som van de cumulatieve kasstromen die men handmatig kan doelzoeken op een waarde (nabij) nul."]
[null,null,null,null,"Het is belangrijk om na het wijzigingen van de waarde op het rekenmachinetje te klikken om het model goed door te rekenen en de nieuwe output weer te geven."]
[null,null,null,null,"Wanneer men gebruik maakt van deze functionaliteit, passen we de correctie toe op alle complexen en wijzigen alle resultaten. Het is dus belangrijk deze functionaliteit enkel te gebruiken voor de sensitiviteitstoets en de waarde nadien altijd terug te zetten op een correctie van 0%. Indien men de waarde laat staan, verschijnen op verschillende tabbladen waarschuwingen om de gebruiker te wijzen op het gewijzigde uitgangspunt met betrekking tot de besparingsverdeling."]
[]
[]
[]
[null,null,"(DB)-Planning"]
[null,null,null,null,"Tabblad (DB)-Planning geeft inzicht in de planning van de verschillende complexen en hiermee een overzicht van alle projecten."]
[null,null,null,null,"Per (deel)complex toont dit tabblad hoeveel woningen in welk jaar worden voorzien van zonnepanelen."]
[]
[null,null,"Config"]
[null,null,null,null,"Naast de input die standaard in het model staat, kan men sommige uitgangspunten handmatig overrulen. Dit doet men door in het tabblad Config, in de blauwe cellen de desbetreffende waarde te overschrijven. De gehanteerde waarde, weergegeven rechts van deze blauwe cellen, zal daardoor wijzigen en het model rekent hierna met deze aangepaste uitgangpunten."]
[null,null,null,null,"Wanneer men een uitgangspunt wijzigt, verschijnen op verschillende tabbladen waarschuwingen om de gebruiker te wijzen op de gewijzigde uitgangspunten. "]

{"sheet":"InAlgemeen","index":1,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - FIND(\"]\", CELL(\"filename\", A1)))","v":"InAlgemeen"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Projectnaam","Uitrol zon 2022-2024"]
[null,null,null,null,"Invuller","Piet"]
[]
[null,null,null,null,"Straatnaam + huisnr.","Straatweg 111"]
[null,null,null,null,"Postcode","1234AB"]
[null,null,null,null,"Stad","Onder de Heuvel"]
[]
[]
[]
[{"$f":" RIGHT(CELL(\"filename\", $A$1), LEN(CELL(\"filename\", $A$1)) - SEARCH(\"]\", CELL(\"filename\", $A$1)))","v":"InAlgemeen"}]
[null,null,"Instellingen rekenmodel",null,null,null,null,null,null,null,"Bron:"]
[null,null,null,null,{"$f":"Config!$E$12","v":""}]
[null,null,null,null,{"$f":"Dashboard!$E$14","v":""}]
[null,null,null,"Instelling onderhoudslasten",null,null,null,null,"Index"]
[null,null,null,null,"Onderhoudslasten EGW",15,"€ per woning per jaar",null,0.02,null,"Fakton rapport"]
[null,null,null,null,"Onderhoudslasten MGW",0.02,"van investering per complex per jaar",null,0.02,null,"Fakton rapport"]
[]
[null,null,null,"Tarieven",null,null,null,null,"Index"]
[null,null,null,null,"Leveringstarief",0.05,"€ per kWh",null,1.4999999999999999E-2,null,"TNO-rapport"]
[null,null,null,null,"Kosten en marge leverancier",0,"€ per kWh",null,0,null,"TNO-rapport"]
[null,null,null,null,"Transportkosten ",1E-3,"€ per kWh",null,0,null,"TNO-rapport"]
[null,null,null,null,"Terugleveringsvergoeding",0.8,"van leveringstarief",null,0,null,"TNO-rapport"]
[]
[null,null,null,"Stimulering Duurzame Energieproductie en Klimaattransitie (SDE++)"]
[null,null,null,null,"Basisbedrag",8.5000000000000006E-2,"€ per kWh",null,0,null,"PBL"]
[null,null,null,null,"Correctiebedrag netlevering",{"$f":"F26","v":0.05},"€ per kWh",null,1.4999999999999999E-2,null,"PBL"]
[null,null,null,null,"Correctiebedrag niet-netlevering",7.8E-2,"€ per kWh",null,0,null,"PBL"]
[null,null,null,null,"Looptijd subsidie",15,"jaar",null,null,null,"PBL"]
[]
[null,null,null,"Subsidieregeling Coöperatieve Energieopwekking (SCE)"]
[null,null,null,null,"Basisbedrag (PV op kva)",0.14599999999999999,"€ per kWh",null,null,null,"RVO"]
[null,null,null,null,"Correctiebedrag",3.4000000000000002E-2,"€ per kWh",null,null,null,"RVO"]
[null,null,null,null,"Subsidie per geproduceerde kWh",{"$f":"$F$38 - $F$39","v":0.11199999999999999},"€ per kWh",null,null,null,"RVO"]
[null,null,null,null,"Minimaal geïnstalleerd vermogen",15,"kWp",null,null,null,"RVO"]
[null,null,null,null,"Maximaal geïnstalleerd vermogen",300,"kWp",null,null,null,"RVO"]
[null,null,null,null,"Maximum kWp per lid",5,"kWp",null,null,null,"RVO"]
[]
[null,null,null,"Garantie van oorsprong (GVO)"]
[null,null,null,null,"GVO",6.0000000000000001E-3,"€ per kWh",null,0,null,"Fakton rapport"]
[]
[null,null,null,"Rendementseis"]
[null,null,null,null,"Rendementseis",0.04,null,null,null,null,"Fakton rapport"]
[]
[null,null,null,"Financiering"]
[null,null,null,null,"Looptijd lening",15,"jaar",null,null,null,"Fakton rapport"]
[null,null,null,null,"Rente lening",1.4999999999999999E-2,null,null,null,null,"Fakton rapport"]

{"sheet":"InComplex","index":2,"n_rows":60,"n_cols":21,"rows_kept":60,"cut":false,"hidden":false,"merged":[[3,3,4,4]]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - FIND(\"]\", CELL(\"filename\", A1)))","v":"InComplex"}]
[null,null,null,"Vrij invulbare cellen",null,{"$f":"Config!$E$12","v":""}]
[null,null,null,"Cellen met een dropdownmenu",null,{"$f":"Dashboard!$E$14","v":""}]
[null,null,null,"Houd de muis over de cellen met een rood driehoekje voor eventuele opmerkingen."]
[]
[null,null,null,"Naam complex \n(kan aangepast worden)","Aantal woningen","EGW/MGW","Aansluiting","Gem. verbruik","Welk verbruik opgeven?","Paneel-oriëntatie","Totaal netto dakoppervlak*","Paneelgrootte","Paneelklasse","Opwekking per jaar",{"$f":" Config!$E$82","v":"Jaar van investering"},"Investerings-periode","Beschouwings-termijn","Subsidie-regeling","Besparings-verdeling","Organisatie-vorm","Vreemd vermogen (VV)"]
[null,null,null,null,"in complex",null,"Indiv./Collect.","kWh per jaar",null,null,"m² oppervlakte","m²/paneel",null,"kWh",null,"jaren",null,null,"% verhuurder","Intern/Esco","% van VV"]
[null,null,null,"(Deel)complex 1",null,null,null,null,{"$f":"IF(G8 = Config!$E$29, Config!$F$29, IF(G8 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J8:M8) <> 0, (K8 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L8, Config!$E$111:$E$112, 0), MATCH(M8, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J8, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 2",null,null,null,null,{"$f":"IF(G9 = Config!$E$29, Config!$F$29, IF(G9 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J9:M9) <> 0, (K9 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L9, Config!$E$111:$E$112, 0), MATCH(M9, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J9, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 3",null,null,null,null,{"$f":"IF(G10 = Config!$E$29, Config!$F$29, IF(G10 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J10:M10) <> 0, (K10 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L10, Config!$E$111:$E$112, 0), MATCH(M10, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J10, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 4",null,null,null,null,{"$f":"IF(G11 = Config!$E$29, Config!$F$29, IF(G11 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J11:M11) <> 0, (K11 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L11, Config!$E$111:$E$112, 0), MATCH(M11, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J11, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 5",null,null,null,null,{"$f":"IF(G12 = Config!$E$29, Config!$F$29, IF(G12 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J12:M12) <> 0, (K12 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L12, Config!$E$111:$E$112, 0), MATCH(M12, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J12, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 6",null,null,null,null,{"$f":"IF(G13 = Config!$E$29, Config!$F$29, IF(G13 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J13:M13) <> 0, (K13 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L13, Config!$E$111:$E$112, 0), MATCH(M13, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J13, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 7",null,null,null,null,{"$f":"IF(G14 = Config!$E$29, Config!$F$29, IF(G14 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J14:M14) <> 0, (K14 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L14, Config!$E$111:$E$112, 0), MATCH(M14, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J14, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 8",null,null,null,null,{"$f":"IF(G15 = Config!$E$29, Config!$F$29, IF(G15 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J15:M15) <> 0, (K15 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L15, Config!$E$111:$E$112, 0), MATCH(M15, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J15, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 9",null,null,null,null,{"$f":"IF(G16 = Config!$E$29, Config!$F$29, IF(G16 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J16:M16) <> 0, (K16 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L16, Config!$E$111:$E$112, 0), MATCH(M16, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J16, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 10",null,null,null,null,{"$f":"IF(G17 = Config!$E$29, Config!$F$29, IF(G17 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J17:M17) <> 0, (K17 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L17, Config!$E$111:$E$112, 0), MATCH(M17, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J17, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 11",null,null,null,null,{"$f":"IF(G18 = Config!$E$29, Config!$F$29, IF(G18 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J18:M18) <> 0, (K18 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L18, Config!$E$111:$E$112, 0), MATCH(M18, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J18, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 12",null,null,null,null,{"$f":"IF(G19 = Config!$E$29, Config!$F$29, IF(G19 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J19:M19) <> 0, (K19 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L19, Config!$E$111:$E$112, 0), MATCH(M19, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J19, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 13",null,null,null,null,{"$f":"IF(G20 = Config!$E$29, Config!$F$29, IF(G20 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J20:M20) <> 0, (K20 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L20, Config!$E$111:$E$112, 0), MATCH(M20, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J20, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 14",null,null,null,null,{"$f":"IF(G21 = Config!$E$29, Config!$F$29, IF(G21 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J21:M21) <> 0, (K21 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L21, Config!$E$111:$E$112, 0), MATCH(M21, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J21, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 15",null,null,null,null,{"$f":"IF(G22 = Config!$E$29, Config!$F$29, IF(G22 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J22:M22) <> 0, (K22 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L22, Config!$E$111:$E$112, 0), MATCH(M22, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J22, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 16",null,null,null,null,{"$f":"IF(G23 = Config!$E$29, Config!$F$29, IF(G23 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J23:M23) <> 0, (K23 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L23, Config!$E$111:$E$112, 0), MATCH(M23, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J23, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 17",null,null,null,null,{"$f":"IF(G24 = Config!$E$29, Config!$F$29, IF(G24 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J24:M24) <> 0, (K24 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L24, Config!$E$111:$E$112, 0), MATCH(M24, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J24, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 18",null,null,null,null,{"$f":"IF(G25 = Config!$E$29, Config!$F$29, IF(G25 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J25:M25) <> 0, (K25 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L25, Config!$E$111:$E$112, 0), MATCH(M25, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J25, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 19",null,null,null,null,{"$f":"IF(G26 = Config!$E$29, Config!$F$29, IF(G26 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J26:M26) <> 0, (K26 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L26, Config!$E$111:$E$112, 0), MATCH(M26, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J26, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 20",null,null,null,null,{"$f":"IF(G27 = Config!$E$29, Config!$F$29, IF(G27 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J27:M27) <> 0, (K27 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L27, Config!$E$111:$E$112, 0), MATCH(M27, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J27, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 21",null,null,null,null,{"$f":"IF(G28 = Config!$E$29, Config!$F$29, IF(G28 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J28:M28) <> 0, (K28 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L28, Config!$E$111:$E$112, 0), MATCH(M28, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J28, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 22",null,null,null,null,{"$f":"IF(G29 = Config!$E$29, Config!$F$29, IF(G29 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J29:M29) <> 0, (K29 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L29, Config!$E$111:$E$112, 0), MATCH(M29, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J29, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 23",null,null,null,null,{"$f":"IF(G30 = Config!$E$29, Config!$F$29, IF(G30 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J30:M30) <> 0, (K30 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L30, Config!$E$111:$E$112, 0), MATCH(M30, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J30, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 24",null,null,null,null,{"$f":"IF(G31 = Config!$E$29, Config!$F$29, IF(G31 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J31:M31) <> 0, (K31 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L31, Config!$E$111:$E$112, 0), MATCH(M31, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J31, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 25",null,null,null,null,{"$f":"IF(G32 = Config!$E$29, Config!$F$29, IF(G32 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J32:M32) <> 0, (K32 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L32, Config!$E$111:$E$112, 0), MATCH(M32, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J32, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 26",null,null,null,null,{"$f":"IF(G33 = Config!$E$29, Config!$F$29, IF(G33 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J33:M33) <> 0, (K33 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L33, Config!$E$111:$E$112, 0), MATCH(M33, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J33, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 27",null,null,null,null,{"$f":"IF(G34 = Config!$E$29, Config!$F$29, IF(G34 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J34:M34) <> 0, (K34 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L34, Config!$E$111:$E$112, 0), MATCH(M34, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J34, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 28",null,null,null,null,{"$f":"IF(G35 = Config!$E$29, Config!$F$29, IF(G35 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J35:M35) <> 0, (K35 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L35, Config!$E$111:$E$112, 0), MATCH(M35, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J35, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 29",null,null,null,null,{"$f":"IF(G36 = Config!$E$29, Config!$F$29, IF(G36 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J36:M36) <> 0, (K36 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L36, Config!$E$111:$E$112, 0), MATCH(M36, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J36, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 30",null,null,null,null,{"$f":"IF(G37 = Config!$E$29, Config!$F$29, IF(G37 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J37:M37) <> 0, (K37 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L37, Config!$E$111:$E$112, 0), MATCH(M37, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J37, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 31",null,null,null,null,{"$f":"IF(G38 = Config!$E$29, Config!$F$29, IF(G38 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J38:M38) <> 0, (K38 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L38, Config!$E$111:$E$112, 0), MATCH(M38, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J38, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 32",null,null,null,null,{"$f":"IF(G39 = Config!$E$29, Config!$F$29, IF(G39 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J39:M39) <> 0, (K39 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L39, Config!$E$111:$E$112, 0), MATCH(M39, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J39, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 33",null,null,null,null,{"$f":"IF(G40 = Config!$E$29, Config!$F$29, IF(G40 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J40:M40) <> 0, (K40 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L40, Config!$E$111:$E$112, 0), MATCH(M40, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J40, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 34",null,null,null,null,{"$f":"IF(G41 = Config!$E$29, Config!$F$29, IF(G41 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J41:M41) <> 0, (K41 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L41, Config!$E$111:$E$112, 0), MATCH(M41, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J41, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 35",null,null,null,null,{"$f":"IF(G42 = Config!$E$29, Config!$F$29, IF(G42 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J42:M42) <> 0, (K42 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L42, Config!$E$111:$E$112, 0), MATCH(M42, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J42, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 36",null,null,null,null,{"$f":"IF(G43 = Config!$E$29, Config!$F$29, IF(G43 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J43:M43) <> 0, (K43 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L43, Config!$E$111:$E$112, 0), MATCH(M43, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J43, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 37",null,null,null,null,{"$f":"IF(G44 = Config!$E$29, Config!$F$29, IF(G44 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J44:M44) <> 0, (K44 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L44, Config!$E$111:$E$112, 0), MATCH(M44, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J44, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 38",null,null,null,null,{"$f":"IF(G45 = Config!$E$29, Config!$F$29, IF(G45 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J45:M45) <> 0, (K45 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L45, Config!$E$111:$E$112, 0), MATCH(M45, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J45, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 39",null,null,null,null,{"$f":"IF(G46 = Config!$E$29, Config!$F$29, IF(G46 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J46:M46) <> 0, (K46 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L46, Config!$E$111:$E$112, 0), MATCH(M46, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J46, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 40",null,null,null,null,{"$f":"IF(G47 = Config!$E$29, Config!$F$29, IF(G47 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J47:M47) <> 0, (K47 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L47, Config!$E$111:$E$112, 0), MATCH(M47, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J47, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 41",null,null,null,null,{"$f":"IF(G48 = Config!$E$29, Config!$F$29, IF(G48 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J48:M48) <> 0, (K48 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L48, Config!$E$111:$E$112, 0), MATCH(M48, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J48, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 42",null,null,null,null,{"$f":"IF(G49 = Config!$E$29, Config!$F$29, IF(G49 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J49:M49) <> 0, (K49 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L49, Config!$E$111:$E$112, 0), MATCH(M49, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J49, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 43",null,null,null,null,{"$f":"IF(G50 = Config!$E$29, Config!$F$29, IF(G50 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J50:M50) <> 0, (K50 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L50, Config!$E$111:$E$112, 0), MATCH(M50, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J50, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 44",null,null,null,null,{"$f":"IF(G51 = Config!$E$29, Config!$F$29, IF(G51 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J51:M51) <> 0, (K51 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L51, Config!$E$111:$E$112, 0), MATCH(M51, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J51, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 45",null,null,null,null,{"$f":"IF(G52 = Config!$E$29, Config!$F$29, IF(G52 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J52:M52) <> 0, (K52 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L52, Config!$E$111:$E$112, 0), MATCH(M52, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J52, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 46",null,null,null,null,{"$f":"IF(G53 = Config!$E$29, Config!$F$29, IF(G53 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J53:M53) <> 0, (K53 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L53, Config!$E$111:$E$112, 0), MATCH(M53, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J53, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 47",null,null,null,null,{"$f":"IF(G54 = Config!$E$29, Config!$F$29, IF(G54 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J54:M54) <> 0, (K54 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L54, Config!$E$111:$E$112, 0), MATCH(M54, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J54, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 48",null,null,null,null,{"$f":"IF(G55 = Config!$E$29, Config!$F$29, IF(G55 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J55:M55) <> 0, (K55 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L55, Config!$E$111:$E$112, 0), MATCH(M55, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J55, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 49",null,null,null,null,{"$f":"IF(G56 = Config!$E$29, Config!$F$29, IF(G56 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J56:M56) <> 0, (K56 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L56, Config!$E$111:$E$112, 0), MATCH(M56, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J56, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[null,null,null,"(Deel)complex 50",null,null,null,null,{"$f":"IF(G57 = Config!$E$29, Config!$F$29, IF(G57 = Config!$E$30, Config!$F$30, \"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(J57:M57) <> 0, (K57 * Config!$J$102) * INDEX(Config!$K$111:$L$112, MATCH(L57, Config!$E$111:$E$112, 0), MATCH(M57, Config!$F$110:$G$110, 0)) * INDEX(Config!$J$86:$J$89, MATCH(J57, Config!$E$86:$E$89, 0)) / 1000 * Config!$J$98, 0)","v":0}]
[]
[]
[null,null,null,null,"* Het netto dakoppervlak is gelijk aan het totale oppervlak van het dak minus benodigde ruimte voor o.a. installaties, veiligsheidsvoorzieningen en andere niet te gebruiken delen van het dak."]

{"sheet":"CalcProject","index":3,"n_rows":463,"n_cols":44,"rows_kept":463,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - FIND(\"]\", CELL(\"filename\", A1)))","v":"CalcProject"}]
[null,null,null,null,"Jaar",null,null,null,null,2021,{"$f":"J2 + 1","v":2022},{"$f":"K2 + 1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,{"$f":"W2 + 1","v":2035},{"$f":"X2 + 1","v":2036},{"$f":"Y2 + 1","v":2037},{"$f":"Z2 + 1","v":2038},{"$f":"AA2 + 1","v":2039},{"$f":"AB2 + 1","v":2040},{"$f":"AC2 + 1","v":2041},{"$f":"AD2 + 1","v":2042},{"$f":"AE2 + 1","v":2043},{"$f":"AF2 + 1","v":2044},{"$f":"AG2 + 1","v":2045},{"$f":"AH2 + 1","v":2046},{"$f":"AI2 + 1","v":2047},{"$f":"AJ2 + 1","v":2048},{"$f":"AK2 + 1","v":2049},{"$f":"AL2 + 1","v":2050},{"$f":"AM2 + 1","v":2051},{"$f":"AN2 + 1","v":2052},{"$f":"AO2 + 1","v":2053},{"$f":"AP2 + 1","v":2054},{"$f":"AQ2 + 1","v":2055}]
[null,null,null,null,"Tijdvak",null,null,null,null,{"$f":"J2-2021","v":0},{"$f":"K2-2021","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34]
[]
[null,null,null,null,"Key",{"$f":"OutProject!F2","v":1}]
[]
[null,null,null,null,{"$f":" Config!$E$81","v":"Naam complex"},{"$f":"INDEX(InComplex!D8:D57, CalcProject!F5)","v":"(Deel)complex 1"}]
[]
[]
[null,null,null,"Data Complex"]
[null,null,null,null,{"$f":"InComplex!$E$6","v":"Aantal woningen"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E11, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$F$6","v":"EGW/MGW"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E12, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$G$6","v":"Aansluiting"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E13, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$H$6","v":"Gem. verbruik"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E14, InComplex!$E$6:$U$6, 0))","v":0},"kWh per jaar"]
[null,null,null,null,{"$f":"InComplex!$I$6","v":"Welk verbruik opgeven?"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E15, InComplex!$E$6:$U$6, 0))","v":""}]
[null,null,null,null,{"$f":"InComplex!$J$6","v":"Paneel-oriëntatie"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E16, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$K$6","v":"Totaal netto dakoppervlak*"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E17, InComplex!$E$6:$U$6, 0))","v":0},"m2"]
[null,null,null,null,{"$f":"InComplex!$L$6","v":"Paneelgrootte"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E18, InComplex!$E$6:$U$6, 0))","v":0},"m2"]
[null,null,null,null,{"$f":"InComplex!$M$6","v":"Paneelklasse"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E19, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$N$6","v":"Opwekking per jaar"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E20, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$O$6","v":"Jaar van investering"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E21, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$P$6","v":"Investerings-periode"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E22, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$Q$6","v":"Beschouwings-termijn"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E23, InComplex!$E$6:$U$6, 0))","v":0},"jaren"]
[null,null,null,null,{"$f":"InComplex!$R$6","v":"Subsidie-regeling"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E24, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$S$6","v":"Besparings-verdeling"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E25, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$T$6","v":"Organisatie-vorm"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E26, InComplex!$E$6:$U$6, 0))","v":0}]
[null,null,null,null,{"$f":"InComplex!$U$6","v":"Vreemd vermogen (VV)"},{"$f":"INDEX(InComplex!$E$8:$U$57, $F$5, MATCH($E27, InComplex!$E$6:$U$6, 0))","v":0},"Als % van totale investering"]
[]
[]
[null,null,"Rekenmotor"]
[]
[null,null,null,null,{"$f":"$E$21","v":"Jaar van investering"},{"$f":"$F$21","v":0}]
[null,null,null,null,{"$f":"$E$22","v":"Investerings-periode"},{"$f":"$F$22","v":0},null,{"$f":"SUM(I33:AR33)","v":0},null,{"$f":"IF(AND(J2 >= $F$32, J2 < ($F$32 + $F$33)), 1 / $F$33, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Investeringsperiode cumulatief",{"$f":"F33","v":0},null,null,null,{"$f":"IF(J33 > 0, J33 + I34, 0)","v":0},{"$f":"IF(K33 > 0, K33 + J34, 0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(T33 > 0, T33 + S34, 0)","v":0},{"$f":"IF(U33 > 0, U33 + T34, 0)","v":0},{"$f":"IF(V33 > 0, V33 + U34, 0)","v":0},{"$f":"IF(W33 > 0, W33 + V34, 0)","v":0},{"$f":"IF(X33 > 0, X33 + W34, 0)","v":0},{"$f":"IF(Y33 > 0, Y33 + X34, 0)","v":0},{"$f":"IF(Z33 > 0, Z33 + Y34, 0)","v":0},{"$f":"IF(AA33 > 0, AA33 + Z34, 0)","v":0},0,{"$f":"IF(AC33 > 0, AC33 + AB34, 0)","v":0},{"$f":"IF(AD33 > 0, AD33 + AC34, 0)","v":0},{"$f":"IF(AE33 > 0, AE33 + AD34, 0)","v":0},{"$f":"IF(AF33 > 0, AF33 + AE34, 0)","v":0},{"$f":"IF(AG33 > 0, AG33 + AF34, 0)","v":0},{"$f":"IF(AH33 > 0, AH33 + AG34, 0)","v":0},{"$f":"IF(AI33 > 0, AI33 + AH34, 0)","v":0},{"$f":"IF(AJ33 > 0, AJ33 + AI34, 0)","v":0},0,{"$f":"IF(AL33 > 0, AL33 + AK34, 0)","v":0},{"$f":"IF(AM33 > 0, AM33 + AL34, 0)","v":0},{"$f":"IF(AN33 > 0, AN33 + AM34, 0)","v":0},{"$f":"IF(AO33 > 0, AO33 + AN34, 0)","v":0},{"$f":"IF(AP33 > 0, AP33 + AO34, 0)","v":0},{"$f":"IF(AQ33 > 0, AQ33 + AP34, 0)","v":0},{"$f":"IF(AR33 > 0, AR33 + AQ34, 0)","v":0}]
[null,null,null,null,{"$f":"$E$23","v":"Beschouwings-termijn"},{"$f":"IF(F23 <> 0, $F$23, Config!$E$61)","v":20},null,{"$f":"SUM(I35:AR35)","v":0},null,{"$f":"IF(AND(J2 >= $F$32, J2 <= ($F$32 + $F$35 - 1 + ($F$33 - 1)), (J2 + $F$33 - 1) >= $F$32, J2 <= ($F$32 + $F$35 - 1 + $F$33 -1)), J33 + I35 - OFFSET(J33, 0, -MIN($F35, COLUMN(J35) - COLUMN($I35))), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tijd"]
[null,null,null,null,{"$f":"Config!$E$105","v":"Technische levensduur panelen"},{"$f":"Config!$J$105","v":25},{"$f":"Config!$G$105","v":"jaar"}]
[null,null,null,null,{"$f":"Config!$E$107","v":"Technische levensduur omvormer"},{"$f":"Config!$J$107","v":15},{"$f":"Config!$G$107","v":"jaar"}]
[]
[null,null,null,"Panelen"]
[null,null,null,null,"Flag investering",null,null,null,null,{"$f":"J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag eind technische levensduur 1",null,null,null,null,{"$f":"IF(AND(J2 >= ($F$32 + $F$35 - 1), J2 < ($F$32 + $F$35 - 1 + $F$33)), 1 / $F$33, 0)","v":0},{"$f":"IF(AND(K2 >= ($F$32 + $F$35 - 1), K2 < ($F$32 + $F$35 - 1 + $F$33)), 1 / $F$33, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag jaren besparing",null,null,{"$f":"SUM(I44:AR44)","v":0},null,{"$f":"I44 + J42 - I43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Omvormer"]
[null,null,null,null,"Flag investering",null,null,null,null,{"$f":"J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag eind technische levensduur 1",null,null,null,null,{"$f":"IF(AND(J2 >= ($F$32 + $F$39), J2 < ($F$32 + $F$39 + $F$33)), 1 / $F$33, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag herinvestering 1",{"$f":"IF(F35 > F39, 1, 0)","v":1},null,null,null,{"$f":"IF(AND(J$2 >= $F32 + $F39, J$2 <= $F$32 + $F$39 + ($F$33 - $F$49)), 1 / $F$33, 0) * $F$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag eind technische levensduur 2",null,null,null,null,{"$f":"IF(AND(J2 >= ($F$32 + ($F$39 * 2)), J2 < ($F$32 + ($F$39 * 2) + $F$33)), 1 / $F$33, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag jaren besparing",null,null,null,null,{"$f":"IF((I51 + J47 - J48 + J49 - J50) >0, (I51 + J47 - I48 + J49 - I50), 0)","v":0},{"$f":"IF((J51 + K47 - K48 + K49 - K50) >0, (J51 + K47 - J48 + K49 - J50), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opgesteld vermogen"]
[null,null,null,null,{"$f":"E16","v":"Paneel-oriëntatie"},{"$f":"F16","v":0}]
[null,null,null,null,"Vermogen per m2 per jaar",{"$f":"INDEX(Config!$J$86:$J$89, MATCH(CalcProject!$F$54, Config!$E$86:$E$89, 0))","v":{"$error":"#N/A"}},"kWh per m2 per jaar"]
[null,null,null,null,{"$f":"Config!$E$100","v":"Jaarlijkse toename zonuren"},{"$f":"Config!$J$100","v":5.0000000000000001E-3},null,null,null,{"$f":"$F$55 * (1 + $F$56) ^J$3","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,{"$f":"Config!$E$98","v":"Performance ratio"},{"$f":"Config!$J$98","v":0.8}]
[null,null,null,null,{"$f":"$E$18","v":"Paneelgrootte"},{"$f":"$F$18","v":0}]
[null,null,null,null,{"$f":"$E$19","v":"Paneelklasse"},{"$f":"$F$19","v":0}]
[null,null,null,null,{"$f":"$E$17","v":"Totaal netto dakoppervlak*"},{"$f":"$F$17","v":0},{"$f":"$G$17","v":"m2"}]
[null,null,null,null,{"$f":"Config!$E$102","v":"Factor correctie oppervlakte gerbuik panelen"},{"$f":"Config!$J$102","v":0.9}]
[]
[null,null,null,null,"Beschikbaar dakoppervlak",{"$f":" $F$60 * $F$61","v":0},"m2"]
[null,null,null,null,"Vermogen per paneel",{"$f":"IF(AND(F58 = 0, F59 = 0), 0, INDEX(Config!$K$111:$L$112, MATCH(CalcProject!$F$58, Config!$E$111:$E$112, 0), MATCH(CalcProject!$F$59, Config!$F$110:$G$110, 0)))","v":0},"Wp per m2"]
[null,null,null,null,{"$f":"Config!$E$99","v":"Jaarlijkse degradatie"},{"$f":"Config!$J$99","v":7.0000000000000001E-3},null,null,null,{"$f":"IF(J2 < $F$32, 0, IF(J2 = $F$32, $F$64, I65 * (1 - $F$65)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Geïnstalleerd vermogen",{"$f":"$F$63 * $F$64 / 1000","v":0},"KWp",null,null,{"$f":"$F$63 * J$65 / 1000","v":0},{"$f":"$F$63 * K$65 / 1000","v":0},{"$f":"$F$63 * L$65 / 1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Opwekking elektriciteit",{"$f":"F66 * F55 * F57","v":{"$error":"#N/A"}},"kWh per jaar"]
[null,null,null,null,"Productie zon PV",null,"kWh",null,null,{"$f":"IF( J$44 > 0, J$56 * J$66 * $F$57 * J44, 0)","v":0},{"$f":"IF( K$44 > 0, K$56 * K$66 * $F$57 * K44, 0)","v":0},{"$f":"IF( L$44 > 0, L$56 * L$66 * $F$57 * L44, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Investering"]
[null,null,null,null,{"$f":"$E$19","v":"Paneelklasse"},{"$f":"$F$19","v":0}]
[null,null,null,null,{"$f":"$E$64","v":"Vermogen per paneel"},{"$f":"$F$64","v":0},{"$f":"$G$64","v":"Wp per m2"}]
[null,null,null,null,{"$f":"$E$66","v":"Geïnstalleerd vermogen"},{"$f":"$F$66","v":0},{"$f":"$G$66","v":"KWp"}]
[]
[null,null,null,null,{"$f":"Config!$E$116","v":5},{"$f":"IF(AND($F$74 >= 0, $F$74 <= Config!$E$116), 1, 0)","v":1}]
[null,null,null,null,{"$f":"Config!$E$117","v":10},{"$f":"IF(AND($F$74 >= Config!$E$116, $F$74 <= Config!$E$117), 1, 0)","v":0}]
[null,null,null,null,{"$f":"Config!$E$118","v":15},{"$f":"IF(AND($F$74 >= Config!$E$117, $F$74 <= Config!$E$118), 1, 0)","v":0}]
[null,null,null,null,{"$f":"Config!$E$119","v":40},{"$f":"IF(AND($F$74 >= Config!$E$118, $F$74 <= Config!$E$119), 1, 0)","v":0}]
[null,null,null,null,{"$f":"Config!$E$120","v":80},{"$f":"IF(AND($F$74 >= Config!$E$119, $F$74 <= Config!$E$120), 1, 0)","v":0}]
[null,null,null,null,{"$f":"Config!$E$121","v":200},{"$f":"IF(AND($F$74 >= Config!$E$120, $F$74 <= Config!$E$121), 1, 0)","v":0}]
[null,null,null,null,{"$f":"Config!$E$122","v":1000},{"$f":"IF($F$74 >= Config!$E$121, 1, 0)","v":0}]
[]
[null,null,null,null,"Investeringsklasse",{"$f":"INDEX($E$76:$E$82, MATCH(1, F76:F82, 0))","v":5},"KWp"]
[null,null,null,null,{"$f":"Config!$E$115","v":"KWp investeringsklasse"},{"$f":"INDEX(Config!$K$116:$L$122, MATCH(CalcProject!$F$84, Config!$E$116:$E$122, 0), MATCH(CalcProject!$F$72, Config!$F$115:$G$115, 0))","v":{"$error":"#N/A"}},"euro per KWp"]
[]
[null,null,null,null,"Investering zonnepanelen ex. BTW",{"$f":"F85*F74","v":{"$error":"#N/A"}},"€"]
[null,null,null,null,"BTW op investering",{"$f":"IF($F$26 = Config!$E$33, Config!$E$15, Config!$E$16)","v":"Nee"}]
[null,null,null,null,{"$f":"Config!$E$141","v":"Belasting toegevoegde waarde (BTW)"},{"$f":"Config!$F$141","v":0.21}]
[]
[null,null,null,null,{"$f":"Config!$E$146","v":"Indexering investeringen"},{"$f":"Config!$J$146","v":-3.5000000000000003E-2},"per jaar"]
[]
[null,null,null,"Initiële investering"]
[null,null,null,null,{"$f":"$E$87","v":"Investering zonnepanelen ex. BTW"},{"$f":"$F$87","v":{"$error":"#N/A"}},{"$f":"$G$87","v":"€"}]
[null,null,null,null,{"$f":"$E$22","v":"Investerings-periode"},{"$f":"$F$22","v":0},null,null,null,{"$f":"J$33","v":0},{"$f":"K$33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Initiële investering",null,"€",{"$f":"SUM(J$96:AR$96)","v":0},null,{"$f":"IF(J$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ J$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(K$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ K$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(L$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ L$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(M$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ M$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(N$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ N$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(O$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ O$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(P$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ P$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(Q$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ Q$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(R$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ R$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(S$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ S$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(T$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ T$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(U$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ U$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(V$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ V$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(W$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ W$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(X$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ X$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(Y$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ Y$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(Z$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ Z$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AA$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AA$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AB$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AB$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AC$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AC$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AD$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AD$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AE$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AE$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AF$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AF$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AG$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AG$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AH$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AH$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AI$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AI$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AJ$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AJ$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AK$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AK$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AL$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AL$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AM$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AM$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AN$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AN$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AO$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AO$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AP$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AP$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AQ$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AQ$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AR$95 > 0, ($F$94 / $F$95) * (1 + $F$91) ^ AR$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0}]
[]
[null,null,null,"Herinvestering omvormers"]
[null,null,null,null,{"$f":"Config!$E$106","v":"Investering omvormer"},{"$f":"Config!$J$106","v":0.11},{"$f":"Config!$G$106","v":"van initiële investering"}]
[null,null,null,null,"Omvormer initieel",{"$f":"F94*F99","v":{"$error":"#N/A"}},"€"]
[null,null,null,null,{"$f":"$E$49","v":"Flag herinvestering 1"},{"$f":"SUM(J101:AR101)","v":0},null,null,null,{"$f":"J$49","v":0},{"$f":"K$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Herinvestering omvormers",null,"€",{"$f":"SUM(J$102:AR$102)","v":0},null,{"$f":"IF(J$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ J$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(K$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ K$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(L$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ L$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(M$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ M$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(N$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ N$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(O$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ O$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(P$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ P$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(Q$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ Q$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(R$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ R$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(S$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ S$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(T$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ T$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(U$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ U$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(V$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ V$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(W$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ W$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(X$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ X$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(Y$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ Y$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(Z$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ Z$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AA$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AA$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AB$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AB$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AC$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AC$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AD$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AD$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AE$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AE$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AF$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AF$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AG$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AG$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AH$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AH$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AI$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AI$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AJ$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AJ$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AK$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AK$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AL$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AL$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AM$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AM$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AN$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AN$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AO$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AO$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AP$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AP$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AQ$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AQ$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0},{"$f":"IF(AR$101 > 0, ($F$100 / $F$95) * (1 + $F$91) ^ AR$3 * IF($F$88 = Config!$E$15, 1 + $F$89, 1), 0)","v":0}]
[]
[null,null,null,"Totale investering"]
[null,null,null,null,"Initiële investering + herinvestering",null,"€",{"$f":"SUM(J$105:AR$105)","v":0},null,{"$f":"SUM(J$96,J$102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Productie"]
[null,null,null,null,{"$f":"$E$11","v":"Aantal woningen"},{"$f":"$F$11","v":0},"woningen"]
[null,null,null,null,{"$f":"E23","v":"Beschouwings-termijn"},{"$f":"IF(F23 <> 0, F23, Config!$E$61)","v":20},"jaar"]
[null,null,null,null,"Woningen per jaar",null,null,null,null,{"$f":"IF(J95 > 0, $F$109 / $F$95, 0)","v":0},{"$f":"IF(K95 > 0, $F$109 / $F$95, 0)","v":0},{"$f":"IF(L95 > 0, $F$109 / $F$95, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Einde woningen per jaar",null,null,null,null,{"$f":"OFFSET(J111, 0, -MIN(COLUMN(J112) - COLUMN($I112), $F$110))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$12","v":"EGW/MGW"},{"$f":"$F$12","v":0}]
[null,null,null,null,{"$f":"$E$13","v":"Aansluiting"},{"$f":"$F$13","v":0}]
[null,null,null,null,{"$f":"$E$14","v":"Gem. verbruik"},{"$f":"$F$14","v":0},{"$f":"$G$14","v":"kWh per jaar"}]
[null,null,null,null,"Individueel of collectief salderen",{"$f":"IF($F$114 = Config!$E$29, TRUE, IF($F$114 = Config!$E$30, FALSE, 0))","v":0},"TRUE = woning, FALSE = complex"]
[]
[null,null,null,null,"Productie zon PV",null,"kWh",null,null,{"$f":"J$69","v":0},{"$f":"K$69","v":0},{"$f":"L$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Productie zon PV per woning of per complex",null,null,"A",null,{"$f":"IF($F$116 = FALSE(), J118, IF($F$116 = TRUE, J118 / $F$109, 0))","v":0},0,{"$f":"IF($F$116 = FALSE(), L118, IF($F$116 = TRUE, L118 / $F$109, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Totaalverbruik",{"$f":" IF($F$116 = FALSE(), $F$109 * $F$115, IF($F$116 = TRUE, $F$115, 0))","v":0}]
[null,null,null,null,{"$f":"Config!E101","v":"Jaarlijkse afname elektriciteitsverbruik"},{"$f":"Config!J101","v":0}]
[null,null,null,null,"Totaalverbruik per jaar",null,"kWh","B",null,{"$f":"$F$121 * (1 - $F$122) ^J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"$E$24","v":"Subsidie-regeling"},{"$f":"$F$24","v":0}]
[null,null,null,null,"Aandeel eigen gebruik",{"$f":"IF(OR(F54 = 0, F125 = Config!$E$39), 0, INDEX(Config!$J$92:$J$95, MATCH($F$54, Config!E92:E95,0)))","v":0},{"$f":"IF(F54 = 0, 0, INDEX(Config!$J$92:$J$95, MATCH($F$54, Config!E92:E95,0)))","v":0}]
[null,null,null,null,"Eigen gebruik van opwekking",null,"kWh","C",null,{"$f":"MIN($F$126 * J$119, $F$126 * J$123)","v":0},{"$f":"MIN($F$126 * K$119, $F$126 * K$123)","v":0},0,0,0,{"$f":"MIN($F$126 * O$119, $F$126 * O$123)","v":0},0,0,0,0,{"$f":"MIN($F$126 * T$119, $F$126 * T$123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"$E$24","v":"Subsidie-regeling"},{"$f":"$F$24","v":0}]
[null,null,null,null,{"$f":"Config!$E$125","v":"Afbouw Saldering"},{"$f":"Config!$F$125","v":0.09},{"$f":"Config!$G$125","v":"verlaging saldering"},null,null,{"$f":"IF($F$129 = Config!$E$37, Config!J$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!K$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!L$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!M$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!N$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!O$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!P$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!Q$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!R$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!S$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!T$127, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!U$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!V$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!W$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!X$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!Y$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!Z$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AA$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AB$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AC$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AD$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AE$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AF$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AG$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AH$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AI$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AJ$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AK$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AL$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AM$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AN$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AO$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AP$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AQ$125, 0)","v":0},{"$f":"IF($F$129 = Config!$E$37, Config!AR$125, 0)","v":0}]
[null,null,null,null,"Te salderen kWh",null,"kWh","D",null,{"$f":"MAX(IF(J119 < J123, J119 - J127, J123 - J127), 0) * J130","v":0},{"$f":"MAX(IF(K119 < K123, K119 - K127, K123 - K127), 0) * K130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Teruglevering",null,"kWh","E",null,{"$f":"MAX(J119 - J127 - J131, 0)","v":0},{"$f":"MAX(K119 - K127 - K131, 0)","v":0},{"$f":"MAX(L119 - L127 - L131, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aanvullend te leveren door derden",null,"kWh","F",null,{"$f":"J123 - J127 - J131","v":0},{"$f":"K123 - K127 - K131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Check (B)  = som van (C), (D) en (F)",null,null,null,null,{"$f":" J123 = J127 + J131 + J134","v":true},{"$f":" K123 = K127 + K131 + K134","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,"Check (A)  = som van (C), (D) en (E)",null,null,null,null,{"$f":"J119 = J127 + J131 + J133","v":true},{"$f":"K119 = K127 + K131 + K133","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Omzet"]
[null,null,null,"Omzet uit vermeden inkoop"]
[null,null,null,null,"Eigen gebruik + te salderen",null,"kWh",null,null,{"$f":"J131 + J127","v":0},{"$f":"K131 + K127","v":0},{"$f":"L131 + L127","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W131 + W127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ131 + AJ127","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"InAlgemeen!$E$26","v":"Leveringstarief"},{"$f":"InAlgemeen!$F$26","v":0.05},{"$f":"InAlgemeen!$G$26","v":"€ per kWh"}]
[null,null,null,null,{"$f":"InAlgemeen!$I$25","v":"Index"},{"$f":"InAlgemeen!$I$26","v":1.4999999999999999E-2}]
[null,null,null,null,{"$f":"InAlgemeen!$E$27","v":"Kosten en marge leverancier"},{"$f":"InAlgemeen!$F$27","v":0},{"$f":"InAlgemeen!$G$27","v":"€ per kWh"}]
[null,null,null,null,{"$f":"InAlgemeen!$I$25","v":"Index"},{"$f":"InAlgemeen!$I$27","v":0}]
[]
[null,null,null,null,{"$f":"Config!$E$141","v":"Belasting toegevoegde waarde (BTW)"},{"$f":"Config!$F$141","v":0.21}]
[null,null,null,null,"BTW op omzet",{"$f":"IF($F$26 = Config!$E$33, Config!$E$15, Config!$E$16)","v":"Nee"}]
[]
[null,null,null,null,"Omzet uit vermeden inkoop",null,"€",null,null,{"$f":"J141 * (($F142 * (1 + $F143) ^ J$3) + ($F144 * (1 + $F145) ^ J$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"K141 * (($F142 * (1 + $F143) ^ K$3) + ($F144 * (1 + $F145) ^ K$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"L141 * (($F142 * (1 + $F143) ^ L$3) + ($F144 * (1 + $F145) ^ L$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"M141 * (($F142 * (1 + $F143) ^ M$3) + ($F144 * (1 + $F145) ^ M$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"N141 * (($F142 * (1 + $F143) ^ N$3) + ($F144 * (1 + $F145) ^ N$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"O141 * (($F142 * (1 + $F143) ^ O$3) + ($F144 * (1 + $F145) ^ O$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"P141 * (($F142 * (1 + $F143) ^ P$3) + ($F144 * (1 + $F145) ^ P$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"Q141 * (($F142 * (1 + $F143) ^ Q$3) + ($F144 * (1 + $F145) ^ Q$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"R141 * (($F142 * (1 + $F143) ^ R$3) + ($F144 * (1 + $F145) ^ R$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"S141 * (($F142 * (1 + $F143) ^ S$3) + ($F144 * (1 + $F145) ^ S$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"T141 * (($F142 * (1 + $F143) ^ T$3) + ($F144 * (1 + $F145) ^ T$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"U141 * (($F142 * (1 + $F143) ^ U$3) + ($F144 * (1 + $F145) ^ U$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"V141 * (($F142 * (1 + $F143) ^ V$3) + ($F144 * (1 + $F145) ^ V$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"W141 * (($F142 * (1 + $F143) ^ W$3) + ($F144 * (1 + $F145) ^ W$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"X141 * (($F142 * (1 + $F143) ^ X$3) + ($F144 * (1 + $F145) ^ X$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"Y141 * (($F142 * (1 + $F143) ^ Y$3) + ($F144 * (1 + $F145) ^ Y$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"Z141 * (($F142 * (1 + $F143) ^ Z$3) + ($F144 * (1 + $F145) ^ Z$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AA141 * (($F142 * (1 + $F143) ^ AA$3) + ($F144 * (1 + $F145) ^ AA$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AB141 * (($F142 * (1 + $F143) ^ AB$3) + ($F144 * (1 + $F145) ^ AB$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AC141 * (($F142 * (1 + $F143) ^ AC$3) + ($F144 * (1 + $F145) ^ AC$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AD141 * (($F142 * (1 + $F143) ^ AD$3) + ($F144 * (1 + $F145) ^ AD$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AE141 * (($F142 * (1 + $F143) ^ AE$3) + ($F144 * (1 + $F145) ^ AE$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AF141 * (($F142 * (1 + $F143) ^ AF$3) + ($F144 * (1 + $F145) ^ AF$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AG141 * (($F142 * (1 + $F143) ^ AG$3) + ($F144 * (1 + $F145) ^ AG$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AH141 * (($F142 * (1 + $F143) ^ AH$3) + ($F144 * (1 + $F145) ^ AH$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AI141 * (($F142 * (1 + $F143) ^ AI$3) + ($F144 * (1 + $F145) ^ AI$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AJ141 * (($F142 * (1 + $F143) ^ AJ$3) + ($F144 * (1 + $F145) ^ AJ$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AK141 * (($F142 * (1 + $F143) ^ AK$3) + ($F144 * (1 + $F145) ^ AK$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AL141 * (($F142 * (1 + $F143) ^ AL$3) + ($F144 * (1 + $F145) ^ AL$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AM141 * (($F142 * (1 + $F143) ^ AM$3) + ($F144 * (1 + $F145) ^ AM$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AN141 * (($F142 * (1 + $F143) ^ AN$3) + ($F144 * (1 + $F145) ^ AN$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AO141 * (($F142 * (1 + $F143) ^ AO$3) + ($F144 * (1 + $F145) ^ AO$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AP141 * (($F142 * (1 + $F143) ^ AP$3) + ($F144 * (1 + $F145) ^ AP$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AQ141 * (($F142 * (1 + $F143) ^ AQ$3) + ($F144 * (1 + $F145) ^ AQ$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0},{"$f":"AR141 * (($F142 * (1 + $F143) ^ AR$3) + ($F144 * (1 + $F145) ^ AR$3)) * (1 + IF($F$148 = Config!$E$15, $F$147, 0))","v":0}]
[null,null,null,null,{"$f":"$E$116","v":"Individueel of collectief salderen"},{"$f":"$F$116","v":0},{"$f":"$G$116","v":"TRUE = woning, FALSE = complex"}]
[null,null,null,null,"Totaal omzet uit vermeden inkoop",null,"€",null,null,{"$f":"IF($F$151 = FALSE, J150, IF($F$151 = TRUE, J150 * $F$109, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Omzet uit vermeden EB + ODE"]
[null,null,null,null,{"$f":"Config!$E$139","v":"Indexeren van EB en ODE tot en met"},{"$f":"Config!$F$139","v":2035}]
[]
[null,null,null,null,"Staffels"]
[null,null,null,null,"Staffel 1",0,10000]
[null,null,null,null,"Staffel 2",{"$f":"G158 + 1","v":10001},50000]
[null,null,null,null,"Staffel 3",{"$f":"G159 + 1","v":50001},10000000]
[null,null,null,null,"Staffel 4",10000001,99999999]
[]
[null,null,null,null,"Energiebelasting (EB)","€ / kWh","index"]
[null,null,null,null,{"$f":"$E$158","v":"Staffel 1"},{"$f":"Config!$F$134","v":9.7699999999999995E-2},{"$f":"Config!$I$134","v":-2.75E-2}]
[null,null,null,null,{"$f":"$E$159","v":"Staffel 2"},{"$f":"Config!$F$135","v":5.083E-2},{"$f":"Config!$I$135","v":0}]
[null,null,null,null,{"$f":"$E$160","v":"Staffel 3"},{"$f":"Config!$F$136","v":1.353E-2},{"$f":"Config!$I$136","v":0}]
[null,null,null,null,{"$f":"$E$161","v":"Staffel 4"},{"$f":"Config!$F$137","v":5.5000000000000003E-4},{"$f":"Config!$I$137","v":0}]
[]
[null,null,null,null,"Energiebelasting (EB)"]
[null,null,null,null,{"$f":"$E$158","v":"Staffel 1"},null,"€",null,null,{"$f":"IF(J$2 <= $F$155, $F164 * (1 + $G164) ^ J$3, I170)","v":9.7699999999999995E-2},9.5013249999999994E-2,9.2400385624999998E-2,8.9859375020312507E-2,8.7388242207253913E-2,8.4985065546554439E-2,8.2647976244024202E-2,8.0375156897313532E-2,7.816484008263741E-2,7.6015306980364891E-2,7.3924886038404858E-2,7.1891951672348728E-2,6.9914923001359125E-2,6.7992262618821755E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2,6.6122475396804159E-2]
[null,null,null,null,{"$f":"$E$159","v":"Staffel 2"},null,"€",null,null,{"$f":"IF(J$2 <= $F$155, $F165 * (1 + $G165) ^ J$3, I171)","v":5.083E-2},5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2,5.083E-2]
[null,null,null,null,{"$f":"$E$160","v":"Staffel 3"},null,"€",null,null,{"$f":"IF(J$2 <= $F$155, $F166 * (1 + $G166) ^ J$3, I172)","v":1.353E-2},1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2,1.353E-2]
[null,null,null,null,{"$f":"$E$161","v":"Staffel 4"},null,"€",null,null,{"$f":"IF(J$2 <= $F$155, $F167 * (1 + $G167) ^ J$3, I173)","v":5.5000000000000003E-4},5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4]
[]
[null,null,null,null,"Opslag Duurzame Energie (ODE)","€ / kWh","index"]
[null,null,null,null,{"$f":"$E$158","v":"Staffel 1"},{"$f":"Config!$G$134","v":2.7300000000000001E-2},{"$f":"Config!$K$134","v":0.01}]
[null,null,null,null,{"$f":"$E$159","v":"Staffel 2"},{"$f":"Config!$G$135","v":3.7499999999999999E-2},{"$f":"Config!$K$135","v":1.4999999999999999E-2}]
[null,null,null,null,{"$f":"$E$160","v":"Staffel 3"},{"$f":"Config!$G$136","v":2.0500000000000001E-2},{"$f":"Config!$K$136","v":0.02}]
[null,null,null,null,{"$f":"$E$161","v":"Staffel 4"},{"$f":"Config!$G$137","v":4.0000000000000002E-4},{"$f":"Config!$K$137","v":0}]
[]
[null,null,null,null,"Opslag Duurzame Energie (ODE)"]
[null,null,null,null,{"$f":"$E$158","v":"Staffel 1"},null,"€",null,null,{"$f":"IF(J$2 <= $F$155, $F176 * (1 + $G176) ^ J$3, I176)","v":2.7300000000000001E-2},{"$f":"IF(K$2 <= $F$155, $F176 * (1 + $G176) ^ K$3, J182)","v":2.7573E-2},2.7848730000000002E-2,2.81272173E-2,2.8408489473000002E-2,2.8692574367729998E-2,2.8979500111407305E-2,2.9269295112521371E-2,2.9561988063646592E-2,2.9857607944283059E-2,3.0156184023725892E-2,3.0457745863963142E-2,3.0762323322602775E-2,3.1069946555828804E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2,3.1380646021387099E-2]
[null,null,null,null,{"$f":"$E$159","v":"Staffel 2"},null,"€",null,null,{"$f":"IF(J$2 <= $F$155, $F177 * (1 + $G177) ^ J$3, I177)","v":3.7499999999999999E-2},{"$f":"IF(K$2 <= $F$155, $F177 * (1 + $G177) ^ K$3, J183)","v":3.8062499999999992E-2},3.8633437499999985E-2,3.9212939062499987E-2,3.980113314843748E-2,4.0398150145664037E-2,4.1004122397848987E-2,4.1619184233816713E-2,4.2243471997323964E-2,4.2877124077283814E-2,4.3520280938443068E-2,4.4173085152519713E-2,4.4835681429807497E-2,4.5508216651254603E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2,4.6190839901023413E-2]
[null,null,null,null,{"$f":"$E$160","v":"Staffel 3"},null,"€",null,null,{"$f":"IF(J$2 <= $F$155, $F178 * (1 + $G178) ^ J$3, I178)","v":2.0500000000000001E-2},{"$f":"IF(K$2 <= $F$155, $F178 * (1 + $G178) ^ K$3, J184)","v":2.0910000000000002E-2},2.1328200000000002E-2,2.1754763999999999E-2,2.2189859280000002E-2,2.2633656465600002E-2,2.3086329594912001E-2,2.3548056186810239E-2,2.4019017310546443E-2,2.4499397656757373E-2,2.4989385609892521E-2,2.5489173322090369E-2,2.5998956788532181E-2,2.6518935924302822E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2,2.7049314642788879E-2]
[null,null,null,null,{"$f":"$E$161","v":"Staffel 4"},null,"€",null,null,{"$f":"IF(J$2 <= $F$155, $F179 * (1 + $G179) ^ J$3, I179)","v":4.0000000000000002E-4},{"$f":"IF(K$2 <= $F$155, $F179 * (1 + $G179) ^ K$3, J185)","v":4.0000000000000002E-4},4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4,4.0000000000000002E-4]
[]
[null,null,null,null,{"$f":"E123","v":"Totaalverbruik per jaar"},null,{"$f":"G123","v":"kWh"},null,null,{"$f":"J123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Staffels (oud)"]
[null,null,null,null,{"$f":"$E$158","v":"Staffel 1"},{"$f":"$F$158","v":0},{"$f":"$G$158","v":10000},null,null,{"$f":"IF(AND(J$187 <= $G158, J$187 > $G157), J$187 - SUM(J$188:J188), IF($G158 <= J$187, $G158 - SUM(J$188:J188), 0))","v":0},{"$f":"IF(AND(K$187 <= $G158, K$187 > $G157), K$187 - SUM(K$188:K188), IF($G158 <= K$187, $G158 - SUM(K$188:K188), 0))","v":0},{"$f":"IF(AND(L$187 <= $G158, L$187 > $G157), L$187 - SUM(L$188:L188), IF($G158 <= L$187, $G158 - SUM(L$188:L188), 0))","v":0},{"$f":"IF(AND(M$187 <= $G158, M$187 > $G157), M$187 - SUM(M$188:M188), IF($G158 <= M$187, $G158 - SUM(M$188:M188), 0))","v":0},{"$f":"IF(AND(N$187 <= $G158, N$187 > $G157), N$187 - SUM(N$188:N188), IF($G158 <= N$187, $G158 - SUM(N$188:N188), 0))","v":0},{"$f":"IF(AND(O$187 <= $G158, O$187 > $G157), O$187 - SUM(O$188:O188), IF($G158 <= O$187, $G158 - SUM(O$188:O188), 0))","v":0},{"$f":"IF(AND(P$187 <= $G158, P$187 > $G157), P$187 - SUM(P$188:P188), IF($G158 <= P$187, $G158 - SUM(P$188:P188), 0))","v":0},{"$f":"IF(AND(Q$187 <= $G158, Q$187 > $G157), Q$187 - SUM(Q$188:Q188), IF($G158 <= Q$187, $G158 - SUM(Q$188:Q188), 0))","v":0},{"$f":"IF(AND(R$187 <= $G158, R$187 > $G157), R$187 - SUM(R$188:R188), IF($G158 <= R$187, $G158 - SUM(R$188:R188), 0))","v":0},{"$f":"IF(AND(S$187 <= $G158, S$187 > $G157), S$187 - SUM(S$188:S188), IF($G158 <= S$187, $G158 - SUM(S$188:S188), 0))","v":0},{"$f":"IF(AND(T$187 <= $G158, T$187 > $G157), T$187 - SUM(T$188:T188), IF($G158 <= T$187, $G158 - SUM(T$188:T188), 0))","v":0},{"$f":"IF(AND(U$187 <= $G158, U$187 > $G157), U$187 - SUM(U$188:U188), IF($G158 <= U$187, $G158 - SUM(U$188:U188), 0))","v":0},{"$f":"IF(AND(V$187 <= $G158, V$187 > $G157), V$187 - SUM(V$188:V188), IF($G158 <= V$187, $G158 - SUM(V$188:V188), 0))","v":0},{"$f":"IF(AND(W$187 <= $G158, W$187 > $G157), W$187 - SUM(W$188:W188), IF($G158 <= W$187, $G158 - SUM(W$188:W188), 0))","v":0},{"$f":"IF(AND(X$187 <= $G158, X$187 > $G157), X$187 - SUM(X$188:X188), IF($G158 <= X$187, $G158 - SUM(X$188:X188), 0))","v":0},{"$f":"IF(AND(Y$187 <= $G158, Y$187 > $G157), Y$187 - SUM(Y$188:Y188), IF($G158 <= Y$187, $G158 - SUM(Y$188:Y188), 0))","v":0},{"$f":"IF(AND(Z$187 <= $G158, Z$187 > $G157), Z$187 - SUM(Z$188:Z188), IF($G158 <= Z$187, $G158 - SUM(Z$188:Z188), 0))","v":0},{"$f":"IF(AND(AA$187 <= $G158, AA$187 > $G157), AA$187 - SUM(AA$188:AA188), IF($G158 <= AA$187, $G158 - SUM(AA$188:AA188), 0))","v":0},{"$f":"IF(AND(AB$187 <= $G158, AB$187 > $G157), AB$187 - SUM(AB$188:AB188), IF($G158 <= AB$187, $G158 - SUM(AB$188:AB188), 0))","v":0},{"$f":"IF(AND(AC$187 <= $G158, AC$187 > $G157), AC$187 - SUM(AC$188:AC188), IF($G158 <= AC$187, $G158 - SUM(AC$188:AC188), 0))","v":0},{"$f":"IF(AND(AD$187 <= $G158, AD$187 > $G157), AD$187 - SUM(AD$188:AD188), IF($G158 <= AD$187, $G158 - SUM(AD$188:AD188), 0))","v":0},{"$f":"IF(AND(AE$187 <= $G158, AE$187 > $G157), AE$187 - SUM(AE$188:AE188), IF($G158 <= AE$187, $G158 - SUM(AE$188:AE188), 0))","v":0},{"$f":"IF(AND(AF$187 <= $G158, AF$187 > $G157), AF$187 - SUM(AF$188:AF188), IF($G158 <= AF$187, $G158 - SUM(AF$188:AF188), 0))","v":0},{"$f":"IF(AND(AG$187 <= $G158, AG$187 > $G157), AG$187 - SUM(AG$188:AG188), IF($G158 <= AG$187, $G158 - SUM(AG$188:AG188), 0))","v":0},{"$f":"IF(AND(AH$187 <= $G158, AH$187 > $G157), AH$187 - SUM(AH$188:AH188), IF($G158 <= AH$187, $G158 - SUM(AH$188:AH188), 0))","v":0},{"$f":"IF(AND(AI$187 <= $G158, AI$187 > $G157), AI$187 - SUM(AI$188:AI188), IF($G158 <= AI$187, $G158 - SUM(AI$188:AI188), 0))","v":0},{"$f":"IF(AND(AJ$187 <= $G158, AJ$187 > $G157), AJ$187 - SUM(AJ$188:AJ188), IF($G158 <= AJ$187, $G158 - SUM(AJ$188:AJ188), 0))","v":0},{"$f":"IF(AND(AK$187 <= $G158, AK$187 > $G157), AK$187 - SUM(AK$188:AK188), IF($G158 <= AK$187, $G158 - SUM(AK$188:AK188), 0))","v":0},{"$f":"IF(AND(AL$187 <= $G158, AL$187 > $G157), AL$187 - SUM(AL$188:AL188), IF($G158 <= AL$187, $G158 - SUM(AL$188:AL188), 0))","v":0},{"$f":"IF(AND(AM$187 <= $G158, AM$187 > $G157), AM$187 - SUM(AM$188:AM188), IF($G158 <= AM$187, $G158 - SUM(AM$188:AM188), 0))","v":0},{"$f":"IF(AND(AN$187 <= $G158, AN$187 > $G157), AN$187 - SUM(AN$188:AN188), IF($G158 <= AN$187, $G158 - SUM(AN$188:AN188), 0))","v":0},{"$f":"IF(AND(AO$187 <= $G158, AO$187 > $G157), AO$187 - SUM(AO$188:AO188), IF($G158 <= AO$187, $G158 - SUM(AO$188:AO188), 0))","v":0},{"$f":"IF(AND(AP$187 <= $G158, AP$187 > $G157), AP$187 - SUM(AP$188:AP188), IF($G158 <= AP$187, $G158 - SUM(AP$188:AP188), 0))","v":0},{"$f":"IF(AND(AQ$187 <= $G158, AQ$187 > $G157), AQ$187 - SUM(AQ$188:AQ188), IF($G158 <= AQ$187, $G158 - SUM(AQ$188:AQ188), 0))","v":0},{"$f":"IF(AND(AR$187 <= $G158, AR$187 > $G157), AR$187 - SUM(AR$188:AR188), IF($G158 <= AR$187, $G158 - SUM(AR$188:AR188), 0))","v":0}]
[null,null,null,null,{"$f":"$E$159","v":"Staffel 2"},{"$f":"$F$159","v":10001},{"$f":"$G$159","v":50000},null,null,{"$f":"IF(AND(J$187 <= $G159, J$187 > $G158), J$187 - SUM(J$188:J189), IF($G159 <= J$187, $G159 - SUM(J$188:J189), 0))","v":0},{"$f":"IF(AND(K$187 <= $G159, K$187 > $G158), K$187 - SUM(K$188:K189), IF($G159 <= K$187, $G159 - SUM(K$188:K189), 0))","v":0},{"$f":"IF(AND(L$187 <= $G159, L$187 > $G158), L$187 - SUM(L$188:L189), IF($G159 <= L$187, $G159 - SUM(L$188:L189), 0))","v":0},{"$f":"IF(AND(M$187 <= $G159, M$187 > $G158), M$187 - SUM(M$188:M189), IF($G159 <= M$187, $G159 - SUM(M$188:M189), 0))","v":0},{"$f":"IF(AND(N$187 <= $G159, N$187 > $G158), N$187 - SUM(N$188:N189), IF($G159 <= N$187, $G159 - SUM(N$188:N189), 0))","v":0},{"$f":"IF(AND(O$187 <= $G159, O$187 > $G158), O$187 - SUM(O$188:O189), IF($G159 <= O$187, $G159 - SUM(O$188:O189), 0))","v":0},{"$f":"IF(AND(P$187 <= $G159, P$187 > $G158), P$187 - SUM(P$188:P189), IF($G159 <= P$187, $G159 - SUM(P$188:P189), 0))","v":0},{"$f":"IF(AND(Q$187 <= $G159, Q$187 > $G158), Q$187 - SUM(Q$188:Q189), IF($G159 <= Q$187, $G159 - SUM(Q$188:Q189), 0))","v":0},{"$f":"IF(AND(R$187 <= $G159, R$187 > $G158), R$187 - SUM(R$188:R189), IF($G159 <= R$187, $G159 - SUM(R$188:R189), 0))","v":0},{"$f":"IF(AND(S$187 <= $G159, S$187 > $G158), S$187 - SUM(S$188:S189), IF($G159 <= S$187, $G159 - SUM(S$188:S189), 0))","v":0},{"$f":"IF(AND(T$187 <= $G159, T$187 > $G158), T$187 - SUM(T$188:T189), IF($G159 <= T$187, $G159 - SUM(T$188:T189), 0))","v":0},{"$f":"IF(AND(U$187 <= $G159, U$187 > $G158), U$187 - SUM(U$188:U189), IF($G159 <= U$187, $G159 - SUM(U$188:U189), 0))","v":0},{"$f":"IF(AND(V$187 <= $G159, V$187 > $G158), V$187 - SUM(V$188:V189), IF($G159 <= V$187, $G159 - SUM(V$188:V189), 0))","v":0},{"$f":"IF(AND(W$187 <= $G159, W$187 > $G158), W$187 - SUM(W$188:W189), IF($G159 <= W$187, $G159 - SUM(W$188:W189), 0))","v":0},{"$f":"IF(AND(X$187 <= $G159, X$187 > $G158), X$187 - SUM(X$188:X189), IF($G159 <= X$187, $G159 - SUM(X$188:X189), 0))","v":0},{"$f":"IF(AND(Y$187 <= $G159, Y$187 > $G158), Y$187 - SUM(Y$188:Y189), IF($G159 <= Y$187, $G159 - SUM(Y$188:Y189), 0))","v":0},{"$f":"IF(AND(Z$187 <= $G159, Z$187 > $G158), Z$187 - SUM(Z$188:Z189), IF($G159 <= Z$187, $G159 - SUM(Z$188:Z189), 0))","v":0},{"$f":"IF(AND(AA$187 <= $G159, AA$187 > $G158), AA$187 - SUM(AA$188:AA189), IF($G159 <= AA$187, $G159 - SUM(AA$188:AA189), 0))","v":0},{"$f":"IF(AND(AB$187 <= $G159, AB$187 > $G158), AB$187 - SUM(AB$188:AB189), IF($G159 <= AB$187, $G159 - SUM(AB$188:AB189), 0))","v":0},{"$f":"IF(AND(AC$187 <= $G159, AC$187 > $G158), AC$187 - SUM(AC$188:AC189), IF($G159 <= AC$187, $G159 - SUM(AC$188:AC189), 0))","v":0},{"$f":"IF(AND(AD$187 <= $G159, AD$187 > $G158), AD$187 - SUM(AD$188:AD189), IF($G159 <= AD$187, $G159 - SUM(AD$188:AD189), 0))","v":0},{"$f":"IF(AND(AE$187 <= $G159, AE$187 > $G158), AE$187 - SUM(AE$188:AE189), IF($G159 <= AE$187, $G159 - SUM(AE$188:AE189), 0))","v":0},{"$f":"IF(AND(AF$187 <= $G159, AF$187 > $G158), AF$187 - SUM(AF$188:AF189), IF($G159 <= AF$187, $G159 - SUM(AF$188:AF189), 0))","v":0},{"$f":"IF(AND(AG$187 <= $G159, AG$187 > $G158), AG$187 - SUM(AG$188:AG189), IF($G159 <= AG$187, $G159 - SUM(AG$188:AG189), 0))","v":0},{"$f":"IF(AND(AH$187 <= $G159, AH$187 > $G158), AH$187 - SUM(AH$188:AH189), IF($G159 <= AH$187, $G159 - SUM(AH$188:AH189), 0))","v":0},{"$f":"IF(AND(AI$187 <= $G159, AI$187 > $G158), AI$187 - SUM(AI$188:AI189), IF($G159 <= AI$187, $G159 - SUM(AI$188:AI189), 0))","v":0},{"$f":"IF(AND(AJ$187 <= $G159, AJ$187 > $G158), AJ$187 - SUM(AJ$188:AJ189), IF($G159 <= AJ$187, $G159 - SUM(AJ$188:AJ189), 0))","v":0},{"$f":"IF(AND(AK$187 <= $G159, AK$187 > $G158), AK$187 - SUM(AK$188:AK189), IF($G159 <= AK$187, $G159 - SUM(AK$188:AK189), 0))","v":0},{"$f":"IF(AND(AL$187 <= $G159, AL$187 > $G158), AL$187 - SUM(AL$188:AL189), IF($G159 <= AL$187, $G159 - SUM(AL$188:AL189), 0))","v":0},{"$f":"IF(AND(AM$187 <= $G159, AM$187 > $G158), AM$187 - SUM(AM$188:AM189), IF($G159 <= AM$187, $G159 - SUM(AM$188:AM189), 0))","v":0},{"$f":"IF(AND(AN$187 <= $G159, AN$187 > $G158), AN$187 - SUM(AN$188:AN189), IF($G159 <= AN$187, $G159 - SUM(AN$188:AN189), 0))","v":0},{"$f":"IF(AND(AO$187 <= $G159, AO$187 > $G158), AO$187 - SUM(AO$188:AO189), IF($G159 <= AO$187, $G159 - SUM(AO$188:AO189), 0))","v":0},{"$f":"IF(AND(AP$187 <= $G159, AP$187 > $G158), AP$187 - SUM(AP$188:AP189), IF($G159 <= AP$187, $G159 - SUM(AP$188:AP189), 0))","v":0},{"$f":"IF(AND(AQ$187 <= $G159, AQ$187 > $G158), AQ$187 - SUM(AQ$188:AQ189), IF($G159 <= AQ$187, $G159 - SUM(AQ$188:AQ189), 0))","v":0},{"$f":"IF(AND(AR$187 <= $G159, AR$187 > $G158), AR$187 - SUM(AR$188:AR189), IF($G159 <= AR$187, $G159 - SUM(AR$188:AR189), 0))","v":0}]
[null,null,null,null,{"$f":"$E$160","v":"Staffel 3"},{"$f":"$F$160","v":50001},{"$f":"$G$160","v":10000000},null,null,{"$f":"IF(AND(J$187 <= $G160, J$187 > $G159), J$187 - SUM(J$188:J190), IF($G160 <= J$187, $G160 - SUM(J$188:J190), 0))","v":0},{"$f":"IF(AND(K$187 <= $G160, K$187 > $G159), K$187 - SUM(K$188:K190), IF($G160 <= K$187, $G160 - SUM(K$188:K190), 0))","v":0},{"$f":"IF(AND(L$187 <= $G160, L$187 > $G159), L$187 - SUM(L$188:L190), IF($G160 <= L$187, $G160 - SUM(L$188:L190), 0))","v":0},{"$f":"IF(AND(M$187 <= $G160, M$187 > $G159), M$187 - SUM(M$188:M190), IF($G160 <= M$187, $G160 - SUM(M$188:M190), 0))","v":0},{"$f":"IF(AND(N$187 <= $G160, N$187 > $G159), N$187 - SUM(N$188:N190), IF($G160 <= N$187, $G160 - SUM(N$188:N190), 0))","v":0},{"$f":"IF(AND(O$187 <= $G160, O$187 > $G159), O$187 - SUM(O$188:O190), IF($G160 <= O$187, $G160 - SUM(O$188:O190), 0))","v":0},{"$f":"IF(AND(P$187 <= $G160, P$187 > $G159), P$187 - SUM(P$188:P190), IF($G160 <= P$187, $G160 - SUM(P$188:P190), 0))","v":0},{"$f":"IF(AND(Q$187 <= $G160, Q$187 > $G159), Q$187 - SUM(Q$188:Q190), IF($G160 <= Q$187, $G160 - SUM(Q$188:Q190), 0))","v":0},{"$f":"IF(AND(R$187 <= $G160, R$187 > $G159), R$187 - SUM(R$188:R190), IF($G160 <= R$187, $G160 - SUM(R$188:R190), 0))","v":0},{"$f":"IF(AND(S$187 <= $G160, S$187 > $G159), S$187 - SUM(S$188:S190), IF($G160 <= S$187, $G160 - SUM(S$188:S190), 0))","v":0},{"$f":"IF(AND(T$187 <= $G160, T$187 > $G159), T$187 - SUM(T$188:T190), IF($G160 <= T$187, $G160 - SUM(T$188:T190), 0))","v":0},{"$f":"IF(AND(U$187 <= $G160, U$187 > $G159), U$187 - SUM(U$188:U190), IF($G160 <= U$187, $G160 - SUM(U$188:U190), 0))","v":0},{"$f":"IF(AND(V$187 <= $G160, V$187 > $G159), V$187 - SUM(V$188:V190), IF($G160 <= V$187, $G160 - SUM(V$188:V190), 0))","v":0},{"$f":"IF(AND(W$187 <= $G160, W$187 > $G159), W$187 - SUM(W$188:W190), IF($G160 <= W$187, $G160 - SUM(W$188:W190), 0))","v":0},{"$f":"IF(AND(X$187 <= $G160, X$187 > $G159), X$187 - SUM(X$188:X190), IF($G160 <= X$187, $G160 - SUM(X$188:X190), 0))","v":0},{"$f":"IF(AND(Y$187 <= $G160, Y$187 > $G159), Y$187 - SUM(Y$188:Y190), IF($G160 <= Y$187, $G160 - SUM(Y$188:Y190), 0))","v":0},{"$f":"IF(AND(Z$187 <= $G160, Z$187 > $G159), Z$187 - SUM(Z$188:Z190), IF($G160 <= Z$187, $G160 - SUM(Z$188:Z190), 0))","v":0},{"$f":"IF(AND(AA$187 <= $G160, AA$187 > $G159), AA$187 - SUM(AA$188:AA190), IF($G160 <= AA$187, $G160 - SUM(AA$188:AA190), 0))","v":0},{"$f":"IF(AND(AB$187 <= $G160, AB$187 > $G159), AB$187 - SUM(AB$188:AB190), IF($G160 <= AB$187, $G160 - SUM(AB$188:AB190), 0))","v":0},{"$f":"IF(AND(AC$187 <= $G160, AC$187 > $G159), AC$187 - SUM(AC$188:AC190), IF($G160 <= AC$187, $G160 - SUM(AC$188:AC190), 0))","v":0},{"$f":"IF(AND(AD$187 <= $G160, AD$187 > $G159), AD$187 - SUM(AD$188:AD190), IF($G160 <= AD$187, $G160 - SUM(AD$188:AD190), 0))","v":0},{"$f":"IF(AND(AE$187 <= $G160, AE$187 > $G159), AE$187 - SUM(AE$188:AE190), IF($G160 <= AE$187, $G160 - SUM(AE$188:AE190), 0))","v":0},{"$f":"IF(AND(AF$187 <= $G160, AF$187 > $G159), AF$187 - SUM(AF$188:AF190), IF($G160 <= AF$187, $G160 - SUM(AF$188:AF190), 0))","v":0},{"$f":"IF(AND(AG$187 <= $G160, AG$187 > $G159), AG$187 - SUM(AG$188:AG190), IF($G160 <= AG$187, $G160 - SUM(AG$188:AG190), 0))","v":0},{"$f":"IF(AND(AH$187 <= $G160, AH$187 > $G159), AH$187 - SUM(AH$188:AH190), IF($G160 <= AH$187, $G160 - SUM(AH$188:AH190), 0))","v":0},{"$f":"IF(AND(AI$187 <= $G160, AI$187 > $G159), AI$187 - SUM(AI$188:AI190), IF($G160 <= AI$187, $G160 - SUM(AI$188:AI190), 0))","v":0},{"$f":"IF(AND(AJ$187 <= $G160, AJ$187 > $G159), AJ$187 - SUM(AJ$188:AJ190), IF($G160 <= AJ$187, $G160 - SUM(AJ$188:AJ190), 0))","v":0},{"$f":"IF(AND(AK$187 <= $G160, AK$187 > $G159), AK$187 - SUM(AK$188:AK190), IF($G160 <= AK$187, $G160 - SUM(AK$188:AK190), 0))","v":0},{"$f":"IF(AND(AL$187 <= $G160, AL$187 > $G159), AL$187 - SUM(AL$188:AL190), IF($G160 <= AL$187, $G160 - SUM(AL$188:AL190), 0))","v":0},{"$f":"IF(AND(AM$187 <= $G160, AM$187 > $G159), AM$187 - SUM(AM$188:AM190), IF($G160 <= AM$187, $G160 - SUM(AM$188:AM190), 0))","v":0},{"$f":"IF(AND(AN$187 <= $G160, AN$187 > $G159), AN$187 - SUM(AN$188:AN190), IF($G160 <= AN$187, $G160 - SUM(AN$188:AN190), 0))","v":0},{"$f":"IF(AND(AO$187 <= $G160, AO$187 > $G159), AO$187 - SUM(AO$188:AO190), IF($G160 <= AO$187, $G160 - SUM(AO$188:AO190), 0))","v":0},{"$f":"IF(AND(AP$187 <= $G160, AP$187 > $G159), AP$187 - SUM(AP$188:AP190), IF($G160 <= AP$187, $G160 - SUM(AP$188:AP190), 0))","v":0},{"$f":"IF(AND(AQ$187 <= $G160, AQ$187 > $G159), AQ$187 - SUM(AQ$188:AQ190), IF($G160 <= AQ$187, $G160 - SUM(AQ$188:AQ190), 0))","v":0},{"$f":"IF(AND(AR$187 <= $G160, AR$187 > $G159), AR$187 - SUM(AR$188:AR190), IF($G160 <= AR$187, $G160 - SUM(AR$188:AR190), 0))","v":0}]
[null,null,null,null,{"$f":"$E$161","v":"Staffel 4"},{"$f":"$F$161","v":10000001},{"$f":"$G$161","v":99999999},null,null,{"$f":"IF(AND(J$187 <= $G161, J$187 > $G160), J$187 - SUM(J$188:J191), IF($G161 <= J$187, $G161 - SUM(J$188:J191), 0))","v":0},{"$f":"IF(AND(K$187 <= $G161, K$187 > $G160), K$187 - SUM(K$188:K191), IF($G161 <= K$187, $G161 - SUM(K$188:K191), 0))","v":0},{"$f":"IF(AND(L$187 <= $G161, L$187 > $G160), L$187 - SUM(L$188:L191), IF($G161 <= L$187, $G161 - SUM(L$188:L191), 0))","v":0},{"$f":"IF(AND(M$187 <= $G161, M$187 > $G160), M$187 - SUM(M$188:M191), IF($G161 <= M$187, $G161 - SUM(M$188:M191), 0))","v":0},{"$f":"IF(AND(N$187 <= $G161, N$187 > $G160), N$187 - SUM(N$188:N191), IF($G161 <= N$187, $G161 - SUM(N$188:N191), 0))","v":0},{"$f":"IF(AND(O$187 <= $G161, O$187 > $G160), O$187 - SUM(O$188:O191), IF($G161 <= O$187, $G161 - SUM(O$188:O191), 0))","v":0},{"$f":"IF(AND(P$187 <= $G161, P$187 > $G160), P$187 - SUM(P$188:P191), IF($G161 <= P$187, $G161 - SUM(P$188:P191), 0))","v":0},{"$f":"IF(AND(Q$187 <= $G161, Q$187 > $G160), Q$187 - SUM(Q$188:Q191), IF($G161 <= Q$187, $G161 - SUM(Q$188:Q191), 0))","v":0},{"$f":"IF(AND(R$187 <= $G161, R$187 > $G160), R$187 - SUM(R$188:R191), IF($G161 <= R$187, $G161 - SUM(R$188:R191), 0))","v":0},{"$f":"IF(AND(S$187 <= $G161, S$187 > $G160), S$187 - SUM(S$188:S191), IF($G161 <= S$187, $G161 - SUM(S$188:S191), 0))","v":0},{"$f":"IF(AND(T$187 <= $G161, T$187 > $G160), T$187 - SUM(T$188:T191), IF($G161 <= T$187, $G161 - SUM(T$188:T191), 0))","v":0},{"$f":"IF(AND(U$187 <= $G161, U$187 > $G160), U$187 - SUM(U$188:U191), IF($G161 <= U$187, $G161 - SUM(U$188:U191), 0))","v":0},{"$f":"IF(AND(V$187 <= $G161, V$187 > $G160), V$187 - SUM(V$188:V191), IF($G161 <= V$187, $G161 - SUM(V$188:V191), 0))","v":0},{"$f":"IF(AND(W$187 <= $G161, W$187 > $G160), W$187 - SUM(W$188:W191), IF($G161 <= W$187, $G161 - SUM(W$188:W191), 0))","v":0},{"$f":"IF(AND(X$187 <= $G161, X$187 > $G160), X$187 - SUM(X$188:X191), IF($G161 <= X$187, $G161 - SUM(X$188:X191), 0))","v":0},{"$f":"IF(AND(Y$187 <= $G161, Y$187 > $G160), Y$187 - SUM(Y$188:Y191), IF($G161 <= Y$187, $G161 - SUM(Y$188:Y191), 0))","v":0},{"$f":"IF(AND(Z$187 <= $G161, Z$187 > $G160), Z$187 - SUM(Z$188:Z191), IF($G161 <= Z$187, $G161 - SUM(Z$188:Z191), 0))","v":0},{"$f":"IF(AND(AA$187 <= $G161, AA$187 > $G160), AA$187 - SUM(AA$188:AA191), IF($G161 <= AA$187, $G161 - SUM(AA$188:AA191), 0))","v":0},{"$f":"IF(AND(AB$187 <= $G161, AB$187 > $G160), AB$187 - SUM(AB$188:AB191), IF($G161 <= AB$187, $G161 - SUM(AB$188:AB191), 0))","v":0},{"$f":"IF(AND(AC$187 <= $G161, AC$187 > $G160), AC$187 - SUM(AC$188:AC191), IF($G161 <= AC$187, $G161 - SUM(AC$188:AC191), 0))","v":0},{"$f":"IF(AND(AD$187 <= $G161, AD$187 > $G160), AD$187 - SUM(AD$188:AD191), IF($G161 <= AD$187, $G161 - SUM(AD$188:AD191), 0))","v":0},{"$f":"IF(AND(AE$187 <= $G161, AE$187 > $G160), AE$187 - SUM(AE$188:AE191), IF($G161 <= AE$187, $G161 - SUM(AE$188:AE191), 0))","v":0},{"$f":"IF(AND(AF$187 <= $G161, AF$187 > $G160), AF$187 - SUM(AF$188:AF191), IF($G161 <= AF$187, $G161 - SUM(AF$188:AF191), 0))","v":0},{"$f":"IF(AND(AG$187 <= $G161, AG$187 > $G160), AG$187 - SUM(AG$188:AG191), IF($G161 <= AG$187, $G161 - SUM(AG$188:AG191), 0))","v":0},{"$f":"IF(AND(AH$187 <= $G161, AH$187 > $G160), AH$187 - SUM(AH$188:AH191), IF($G161 <= AH$187, $G161 - SUM(AH$188:AH191), 0))","v":0},{"$f":"IF(AND(AI$187 <= $G161, AI$187 > $G160), AI$187 - SUM(AI$188:AI191), IF($G161 <= AI$187, $G161 - SUM(AI$188:AI191), 0))","v":0},{"$f":"IF(AND(AJ$187 <= $G161, AJ$187 > $G160), AJ$187 - SUM(AJ$188:AJ191), IF($G161 <= AJ$187, $G161 - SUM(AJ$188:AJ191), 0))","v":0},{"$f":"IF(AND(AK$187 <= $G161, AK$187 > $G160), AK$187 - SUM(AK$188:AK191), IF($G161 <= AK$187, $G161 - SUM(AK$188:AK191), 0))","v":0},{"$f":"IF(AND(AL$187 <= $G161, AL$187 > $G160), AL$187 - SUM(AL$188:AL191), IF($G161 <= AL$187, $G161 - SUM(AL$188:AL191), 0))","v":0},{"$f":"IF(AND(AM$187 <= $G161, AM$187 > $G160), AM$187 - SUM(AM$188:AM191), IF($G161 <= AM$187, $G161 - SUM(AM$188:AM191), 0))","v":0},{"$f":"IF(AND(AN$187 <= $G161, AN$187 > $G160), AN$187 - SUM(AN$188:AN191), IF($G161 <= AN$187, $G161 - SUM(AN$188:AN191), 0))","v":0},{"$f":"IF(AND(AO$187 <= $G161, AO$187 > $G160), AO$187 - SUM(AO$188:AO191), IF($G161 <= AO$187, $G161 - SUM(AO$188:AO191), 0))","v":0},{"$f":"IF(AND(AP$187 <= $G161, AP$187 > $G160), AP$187 - SUM(AP$188:AP191), IF($G161 <= AP$187, $G161 - SUM(AP$188:AP191), 0))","v":0},{"$f":"IF(AND(AQ$187 <= $G161, AQ$187 > $G160), AQ$187 - SUM(AQ$188:AQ191), IF($G161 <= AQ$187, $G161 - SUM(AQ$188:AQ191), 0))","v":0},{"$f":"IF(AND(AR$187 <= $G161, AR$187 > $G160), AR$187 - SUM(AR$188:AR191), IF($G161 <= AR$187, $G161 - SUM(AR$188:AR191), 0))","v":0}]
[]
[null,null,null,null,{"$f":"E134","v":"Aanvullend te leveren door derden"},null,{"$f":"G134","v":"kWh"},null,null,{"$f":"J134","v":0},{"$f":"K134","v":0},0,0,0,0,0,{"$f":"Q134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Staffels (nieuw)"]
[null,null,null,null,{"$f":"$E$158","v":"Staffel 1"},{"$f":"$F$158","v":0},{"$f":"$G$158","v":10000},null,null,{"$f":"IF(AND(J$134 <= $G158, J$134 > $G157), J$134 - SUM(J$195:J195), IF($G158 <= J$134, $G158 - SUM(J$195:J195), 0))","v":0},{"$f":"IF(AND(K$134 <= $G158, K$134 > $G157), K$134 - SUM(K$195:K195), IF($G158 <= K$134, $G158 - SUM(K$195:K195), 0))","v":0},{"$f":"IF(AND(L$134 <= $G158, L$134 > $G157), L$134 - SUM(L$195:L195), IF($G158 <= L$134, $G158 - SUM(L$195:L195), 0))","v":0},{"$f":"IF(AND(M$134 <= $G158, M$134 > $G157), M$134 - SUM(M$195:M195), IF($G158 <= M$134, $G158 - SUM(M$195:M195), 0))","v":0},{"$f":"IF(AND(N$134 <= $G158, N$134 > $G157), N$134 - SUM(N$195:N195), IF($G158 <= N$134, $G158 - SUM(N$195:N195), 0))","v":0},{"$f":"IF(AND(O$134 <= $G158, O$134 > $G157), O$134 - SUM(O$195:O195), IF($G158 <= O$134, $G158 - SUM(O$195:O195), 0))","v":0},{"$f":"IF(AND(P$134 <= $G158, P$134 > $G157), P$134 - SUM(P$195:P195), IF($G158 <= P$134, $G158 - SUM(P$195:P195), 0))","v":0},{"$f":"IF(AND(Q$134 <= $G158, Q$134 > $G157), Q$134 - SUM(Q$195:Q195), IF($G158 <= Q$134, $G158 - SUM(Q$195:Q195), 0))","v":0},{"$f":"IF(AND(R$134 <= $G158, R$134 > $G157), R$134 - SUM(R$195:R195), IF($G158 <= R$134, $G158 - SUM(R$195:R195), 0))","v":0},{"$f":"IF(AND(S$134 <= $G158, S$134 > $G157), S$134 - SUM(S$195:S195), IF($G158 <= S$134, $G158 - SUM(S$195:S195), 0))","v":0},{"$f":"IF(AND(T$134 <= $G158, T$134 > $G157), T$134 - SUM(T$195:T195), IF($G158 <= T$134, $G158 - SUM(T$195:T195), 0))","v":0},{"$f":"IF(AND(U$134 <= $G158, U$134 > $G157), U$134 - SUM(U$195:U195), IF($G158 <= U$134, $G158 - SUM(U$195:U195), 0))","v":0},{"$f":"IF(AND(V$134 <= $G158, V$134 > $G157), V$134 - SUM(V$195:V195), IF($G158 <= V$134, $G158 - SUM(V$195:V195), 0))","v":0},{"$f":"IF(AND(W$134 <= $G158, W$134 > $G157), W$134 - SUM(W$195:W195), IF($G158 <= W$134, $G158 - SUM(W$195:W195), 0))","v":0},{"$f":"IF(AND(X$134 <= $G158, X$134 > $G157), X$134 - SUM(X$195:X195), IF($G158 <= X$134, $G158 - SUM(X$195:X195), 0))","v":0},{"$f":"IF(AND(Y$134 <= $G158, Y$134 > $G157), Y$134 - SUM(Y$195:Y195), IF($G158 <= Y$134, $G158 - SUM(Y$195:Y195), 0))","v":0},{"$f":"IF(AND(Z$134 <= $G158, Z$134 > $G157), Z$134 - SUM(Z$195:Z195), IF($G158 <= Z$134, $G158 - SUM(Z$195:Z195), 0))","v":0},{"$f":"IF(AND(AA$134 <= $G158, AA$134 > $G157), AA$134 - SUM(AA$195:AA195), IF($G158 <= AA$134, $G158 - SUM(AA$195:AA195), 0))","v":0},{"$f":"IF(AND(AB$134 <= $G158, AB$134 > $G157), AB$134 - SUM(AB$195:AB195), IF($G158 <= AB$134, $G158 - SUM(AB$195:AB195), 0))","v":0},{"$f":"IF(AND(AC$134 <= $G158, AC$134 > $G157), AC$134 - SUM(AC$195:AC195), IF($G158 <= AC$134, $G158 - SUM(AC$195:AC195), 0))","v":0},{"$f":"IF(AND(AD$134 <= $G158, AD$134 > $G157), AD$134 - SUM(AD$195:AD195), IF($G158 <= AD$134, $G158 - SUM(AD$195:AD195), 0))","v":0},{"$f":"IF(AND(AE$134 <= $G158, AE$134 > $G157), AE$134 - SUM(AE$195:AE195), IF($G158 <= AE$134, $G158 - SUM(AE$195:AE195), 0))","v":0},{"$f":"IF(AND(AF$134 <= $G158, AF$134 > $G157), AF$134 - SUM(AF$195:AF195), IF($G158 <= AF$134, $G158 - SUM(AF$195:AF195), 0))","v":0},{"$f":"IF(AND(AG$134 <= $G158, AG$134 > $G157), AG$134 - SUM(AG$195:AG195), IF($G158 <= AG$134, $G158 - SUM(AG$195:AG195), 0))","v":0},{"$f":"IF(AND(AH$134 <= $G158, AH$134 > $G157), AH$134 - SUM(AH$195:AH195), IF($G158 <= AH$134, $G158 - SUM(AH$195:AH195), 0))","v":0},{"$f":"IF(AND(AI$134 <= $G158, AI$134 > $G157), AI$134 - SUM(AI$195:AI195), IF($G158 <= AI$134, $G158 - SUM(AI$195:AI195), 0))","v":0},{"$f":"IF(AND(AJ$134 <= $G158, AJ$134 > $G157), AJ$134 - SUM(AJ$195:AJ195), IF($G158 <= AJ$134, $G158 - SUM(AJ$195:AJ195), 0))","v":0},{"$f":"IF(AND(AK$134 <= $G158, AK$134 > $G157), AK$134 - SUM(AK$195:AK195), IF($G158 <= AK$134, $G158 - SUM(AK$195:AK195), 0))","v":0},{"$f":"IF(AND(AL$134 <= $G158, AL$134 > $G157), AL$134 - SUM(AL$195:AL195), IF($G158 <= AL$134, $G158 - SUM(AL$195:AL195), 0))","v":0},{"$f":"IF(AND(AM$134 <= $G158, AM$134 > $G157), AM$134 - SUM(AM$195:AM195), IF($G158 <= AM$134, $G158 - SUM(AM$195:AM195), 0))","v":0},{"$f":"IF(AND(AN$134 <= $G158, AN$134 > $G157), AN$134 - SUM(AN$195:AN195), IF($G158 <= AN$134, $G158 - SUM(AN$195:AN195), 0))","v":0},{"$f":"IF(AND(AO$134 <= $G158, AO$134 > $G157), AO$134 - SUM(AO$195:AO195), IF($G158 <= AO$134, $G158 - SUM(AO$195:AO195), 0))","v":0},{"$f":"IF(AND(AP$134 <= $G158, AP$134 > $G157), AP$134 - SUM(AP$195:AP195), IF($G158 <= AP$134, $G158 - SUM(AP$195:AP195), 0))","v":0},{"$f":"IF(AND(AQ$134 <= $G158, AQ$134 > $G157), AQ$134 - SUM(AQ$195:AQ195), IF($G158 <= AQ$134, $G158 - SUM(AQ$195:AQ195), 0))","v":0},{"$f":"IF(AND(AR$134 <= $G158, AR$134 > $G157), AR$134 - SUM(AR$195:AR195), IF($G158 <= AR$134, $G158 - SUM(AR$195:AR195), 0))","v":0}]
[null,null,null,null,{"$f":"$E$159","v":"Staffel 2"},{"$f":"$F$159","v":10001},{"$f":"$G$159","v":50000},null,null,{"$f":"IF(AND(J$134 <= $G159, J$134 > $G158), J$134 - SUM(J$195:J196), IF($G159 <= J$134, $G159 - SUM(J$195:J196), 0))","v":0},{"$f":"IF(AND(K$134 <= $G159, K$134 > $G158), K$134 - SUM(K$195:K196), IF($G159 <= K$134, $G159 - SUM(K$195:K196), 0))","v":0},{"$f":"IF(AND(L$134 <= $G159, L$134 > $G158), L$134 - SUM(L$195:L196), IF($G159 <= L$134, $G159 - SUM(L$195:L196), 0))","v":0},{"$f":"IF(AND(M$134 <= $G159, M$134 > $G158), M$134 - SUM(M$195:M196), IF($G159 <= M$134, $G159 - SUM(M$195:M196), 0))","v":0},{"$f":"IF(AND(N$134 <= $G159, N$134 > $G158), N$134 - SUM(N$195:N196), IF($G159 <= N$134, $G159 - SUM(N$195:N196), 0))","v":0},{"$f":"IF(AND(O$134 <= $G159, O$134 > $G158), O$134 - SUM(O$195:O196), IF($G159 <= O$134, $G159 - SUM(O$195:O196), 0))","v":0},{"$f":"IF(AND(P$134 <= $G159, P$134 > $G158), P$134 - SUM(P$195:P196), IF($G159 <= P$134, $G159 - SUM(P$195:P196), 0))","v":0},{"$f":"IF(AND(Q$134 <= $G159, Q$134 > $G158), Q$134 - SUM(Q$195:Q196), IF($G159 <= Q$134, $G159 - SUM(Q$195:Q196), 0))","v":0},{"$f":"IF(AND(R$134 <= $G159, R$134 > $G158), R$134 - SUM(R$195:R196), IF($G159 <= R$134, $G159 - SUM(R$195:R196), 0))","v":0},{"$f":"IF(AND(S$134 <= $G159, S$134 > $G158), S$134 - SUM(S$195:S196), IF($G159 <= S$134, $G159 - SUM(S$195:S196), 0))","v":0},{"$f":"IF(AND(T$134 <= $G159, T$134 > $G158), T$134 - SUM(T$195:T196), IF($G159 <= T$134, $G159 - SUM(T$195:T196), 0))","v":0},{"$f":"IF(AND(U$134 <= $G159, U$134 > $G158), U$134 - SUM(U$195:U196), IF($G159 <= U$134, $G159 - SUM(U$195:U196), 0))","v":0},{"$f":"IF(AND(V$134 <= $G159, V$134 > $G158), V$134 - SUM(V$195:V196), IF($G159 <= V$134, $G159 - SUM(V$195:V196), 0))","v":0},{"$f":"IF(AND(W$134 <= $G159, W$134 > $G158), W$134 - SUM(W$195:W196), IF($G159 <= W$134, $G159 - SUM(W$195:W196), 0))","v":0},{"$f":"IF(AND(X$134 <= $G159, X$134 > $G158), X$134 - SUM(X$195:X196), IF($G159 <= X$134, $G159 - SUM(X$195:X196), 0))","v":0},{"$f":"IF(AND(Y$134 <= $G159, Y$134 > $G158), Y$134 - SUM(Y$195:Y196), IF($G159 <= Y$134, $G159 - SUM(Y$195:Y196), 0))","v":0},{"$f":"IF(AND(Z$134 <= $G159, Z$134 > $G158), Z$134 - SUM(Z$195:Z196), IF($G159 <= Z$134, $G159 - SUM(Z$195:Z196), 0))","v":0},{"$f":"IF(AND(AA$134 <= $G159, AA$134 > $G158), AA$134 - SUM(AA$195:AA196), IF($G159 <= AA$134, $G159 - SUM(AA$195:AA196), 0))","v":0},{"$f":"IF(AND(AB$134 <= $G159, AB$134 > $G158), AB$134 - SUM(AB$195:AB196), IF($G159 <= AB$134, $G159 - SUM(AB$195:AB196), 0))","v":0},{"$f":"IF(AND(AC$134 <= $G159, AC$134 > $G158), AC$134 - SUM(AC$195:AC196), IF($G159 <= AC$134, $G159 - SUM(AC$195:AC196), 0))","v":0},{"$f":"IF(AND(AD$134 <= $G159, AD$134 > $G158), AD$134 - SUM(AD$195:AD196), IF($G159 <= AD$134, $G159 - SUM(AD$195:AD196), 0))","v":0},{"$f":"IF(AND(AE$134 <= $G159, AE$134 > $G158), AE$134 - SUM(AE$195:AE196), IF($G159 <= AE$134, $G159 - SUM(AE$195:AE196), 0))","v":0},{"$f":"IF(AND(AF$134 <= $G159, AF$134 > $G158), AF$134 - SUM(AF$195:AF196), IF($G159 <= AF$134, $G159 - SUM(AF$195:AF196), 0))","v":0},{"$f":"IF(AND(AG$134 <= $G159, AG$134 > $G158), AG$134 - SUM(AG$195:AG196), IF($G159 <= AG$134, $G159 - SUM(AG$195:AG196), 0))","v":0},{"$f":"IF(AND(AH$134 <= $G159, AH$134 > $G158), AH$134 - SUM(AH$195:AH196), IF($G159 <= AH$134, $G159 - SUM(AH$195:AH196), 0))","v":0},{"$f":"IF(AND(AI$134 <= $G159, AI$134 > $G158), AI$134 - SUM(AI$195:AI196), IF($G159 <= AI$134, $G159 - SUM(AI$195:AI196), 0))","v":0},{"$f":"IF(AND(AJ$134 <= $G159, AJ$134 > $G158), AJ$134 - SUM(AJ$195:AJ196), IF($G159 <= AJ$134, $G159 - SUM(AJ$195:AJ196), 0))","v":0},{"$f":"IF(AND(AK$134 <= $G159, AK$134 > $G158), AK$134 - SUM(AK$195:AK196), IF($G159 <= AK$134, $G159 - SUM(AK$195:AK196), 0))","v":0},{"$f":"IF(AND(AL$134 <= $G159, AL$134 > $G158), AL$134 - SUM(AL$195:AL196), IF($G159 <= AL$134, $G159 - SUM(AL$195:AL196), 0))","v":0},{"$f":"IF(AND(AM$134 <= $G159, AM$134 > $G158), AM$134 - SUM(AM$195:AM196), IF($G159 <= AM$134, $G159 - SUM(AM$195:AM196), 0))","v":0},{"$f":"IF(AND(AN$134 <= $G159, AN$134 > $G158), AN$134 - SUM(AN$195:AN196), IF($G159 <= AN$134, $G159 - SUM(AN$195:AN196), 0))","v":0},{"$f":"IF(AND(AO$134 <= $G159, AO$134 > $G158), AO$134 - SUM(AO$195:AO196), IF($G159 <= AO$134, $G159 - SUM(AO$195:AO196), 0))","v":0},{"$f":"IF(AND(AP$134 <= $G159, AP$134 > $G158), AP$134 - SUM(AP$195:AP196), IF($G159 <= AP$134, $G159 - SUM(AP$195:AP196), 0))","v":0},{"$f":"IF(AND(AQ$134 <= $G159, AQ$134 > $G158), AQ$134 - SUM(AQ$195:AQ196), IF($G159 <= AQ$134, $G159 - SUM(AQ$195:AQ196), 0))","v":0},{"$f":"IF(AND(AR$134 <= $G159, AR$134 > $G158), AR$134 - SUM(AR$195:AR196), IF($G159 <= AR$134, $G159 - SUM(AR$195:AR196), 0))","v":0}]
[null,null,null,null,{"$f":"$E$160","v":"Staffel 3"},{"$f":"$F$160","v":50001},{"$f":"$G$160","v":10000000},null,null,{"$f":"IF(AND(J$134 <= $G160, J$134 > $G159), J$134 - SUM(J$195:J197), IF($G160 <= J$134, $G160 - SUM(J$195:J197), 0))","v":0},{"$f":"IF(AND(K$134 <= $G160, K$134 > $G159), K$134 - SUM(K$195:K197), IF($G160 <= K$134, $G160 - SUM(K$195:K197), 0))","v":0},{"$f":"IF(AND(L$134 <= $G160, L$134 > $G159), L$134 - SUM(L$195:L197), IF($G160 <= L$134, $G160 - SUM(L$195:L197), 0))","v":0},{"$f":"IF(AND(M$134 <= $G160, M$134 > $G159), M$134 - SUM(M$195:M197), IF($G160 <= M$134, $G160 - SUM(M$195:M197), 0))","v":0},{"$f":"IF(AND(N$134 <= $G160, N$134 > $G159), N$134 - SUM(N$195:N197), IF($G160 <= N$134, $G160 - SUM(N$195:N197), 0))","v":0},{"$f":"IF(AND(O$134 <= $G160, O$134 > $G159), O$134 - SUM(O$195:O197), IF($G160 <= O$134, $G160 - SUM(O$195:O197), 0))","v":0},{"$f":"IF(AND(P$134 <= $G160, P$134 > $G159), P$134 - SUM(P$195:P197), IF($G160 <= P$134, $G160 - SUM(P$195:P197), 0))","v":0},{"$f":"IF(AND(Q$134 <= $G160, Q$134 > $G159), Q$134 - SUM(Q$195:Q197), IF($G160 <= Q$134, $G160 - SUM(Q$195:Q197), 0))","v":0},{"$f":"IF(AND(R$134 <= $G160, R$134 > $G159), R$134 - SUM(R$195:R197), IF($G160 <= R$134, $G160 - SUM(R$195:R197), 0))","v":0},{"$f":"IF(AND(S$134 <= $G160, S$134 > $G159), S$134 - SUM(S$195:S197), IF($G160 <= S$134, $G160 - SUM(S$195:S197), 0))","v":0},{"$f":"IF(AND(T$134 <= $G160, T$134 > $G159), T$134 - SUM(T$195:T197), IF($G160 <= T$134, $G160 - SUM(T$195:T197), 0))","v":0},{"$f":"IF(AND(U$134 <= $G160, U$134 > $G159), U$134 - SUM(U$195:U197), IF($G160 <= U$134, $G160 - SUM(U$195:U197), 0))","v":0},{"$f":"IF(AND(V$134 <= $G160, V$134 > $G159), V$134 - SUM(V$195:V197), IF($G160 <= V$134, $G160 - SUM(V$195:V197), 0))","v":0},{"$f":"IF(AND(W$134 <= $G160, W$134 > $G159), W$134 - SUM(W$195:W197), IF($G160 <= W$134, $G160 - SUM(W$195:W197), 0))","v":0},{"$f":"IF(AND(X$134 <= $G160, X$134 > $G159), X$134 - SUM(X$195:X197), IF($G160 <= X$134, $G160 - SUM(X$195:X197), 0))","v":0},{"$f":"IF(AND(Y$134 <= $G160, Y$134 > $G159), Y$134 - SUM(Y$195:Y197), IF($G160 <= Y$134, $G160 - SUM(Y$195:Y197), 0))","v":0},{"$f":"IF(AND(Z$134 <= $G160, Z$134 > $G159), Z$134 - SUM(Z$195:Z197), IF($G160 <= Z$134, $G160 - SUM(Z$195:Z197), 0))","v":0},{"$f":"IF(AND(AA$134 <= $G160, AA$134 > $G159), AA$134 - SUM(AA$195:AA197), IF($G160 <= AA$134, $G160 - SUM(AA$195:AA197), 0))","v":0},{"$f":"IF(AND(AB$134 <= $G160, AB$134 > $G159), AB$134 - SUM(AB$195:AB197), IF($G160 <= AB$134, $G160 - SUM(AB$195:AB197), 0))","v":0},{"$f":"IF(AND(AC$134 <= $G160, AC$134 > $G159), AC$134 - SUM(AC$195:AC197), IF($G160 <= AC$134, $G160 - SUM(AC$195:AC197), 0))","v":0},{"$f":"IF(AND(AD$134 <= $G160, AD$134 > $G159), AD$134 - SUM(AD$195:AD197), IF($G160 <= AD$134, $G160 - SUM(AD$195:AD197), 0))","v":0},{"$f":"IF(AND(AE$134 <= $G160, AE$134 > $G159), AE$134 - SUM(AE$195:AE197), IF($G160 <= AE$134, $G160 - SUM(AE$195:AE197), 0))","v":0},{"$f":"IF(AND(AF$134 <= $G160, AF$134 > $G159), AF$134 - SUM(AF$195:AF197), IF($G160 <= AF$134, $G160 - SUM(AF$195:AF197), 0))","v":0},{"$f":"IF(AND(AG$134 <= $G160, AG$134 > $G159), AG$134 - SUM(AG$195:AG197), IF($G160 <= AG$134, $G160 - SUM(AG$195:AG197), 0))","v":0},{"$f":"IF(AND(AH$134 <= $G160, AH$134 > $G159), AH$134 - SUM(AH$195:AH197), IF($G160 <= AH$134, $G160 - SUM(AH$195:AH197), 0))","v":0},{"$f":"IF(AND(AI$134 <= $G160, AI$134 > $G159), AI$134 - SUM(AI$195:AI197), IF($G160 <= AI$134, $G160 - SUM(AI$195:AI197), 0))","v":0},{"$f":"IF(AND(AJ$134 <= $G160, AJ$134 > $G159), AJ$134 - SUM(AJ$195:AJ197), IF($G160 <= AJ$134, $G160 - SUM(AJ$195:AJ197), 0))","v":0},{"$f":"IF(AND(AK$134 <= $G160, AK$134 > $G159), AK$134 - SUM(AK$195:AK197), IF($G160 <= AK$134, $G160 - SUM(AK$195:AK197), 0))","v":0},{"$f":"IF(AND(AL$134 <= $G160, AL$134 > $G159), AL$134 - SUM(AL$195:AL197), IF($G160 <= AL$134, $G160 - SUM(AL$195:AL197), 0))","v":0},{"$f":"IF(AND(AM$134 <= $G160, AM$134 > $G159), AM$134 - SUM(AM$195:AM197), IF($G160 <= AM$134, $G160 - SUM(AM$195:AM197), 0))","v":0},{"$f":"IF(AND(AN$134 <= $G160, AN$134 > $G159), AN$134 - SUM(AN$195:AN197), IF($G160 <= AN$134, $G160 - SUM(AN$195:AN197), 0))","v":0},{"$f":"IF(AND(AO$134 <= $G160, AO$134 > $G159), AO$134 - SUM(AO$195:AO197), IF($G160 <= AO$134, $G160 - SUM(AO$195:AO197), 0))","v":0},{"$f":"IF(AND(AP$134 <= $G160, AP$134 > $G159), AP$134 - SUM(AP$195:AP197), IF($G160 <= AP$134, $G160 - SUM(AP$195:AP197), 0))","v":0},{"$f":"IF(AND(AQ$134 <= $G160, AQ$134 > $G159), AQ$134 - SUM(AQ$195:AQ197), IF($G160 <= AQ$134, $G160 - SUM(AQ$195:AQ197), 0))","v":0},{"$f":"IF(AND(AR$134 <= $G160, AR$134 > $G159), AR$134 - SUM(AR$195:AR197), IF($G160 <= AR$134, $G160 - SUM(AR$195:AR197), 0))","v":0}]
[null,null,null,null,{"$f":"$E$161","v":"Staffel 4"},{"$f":"$F$161","v":10000001},{"$f":"$G$161","v":99999999},null,null,{"$f":"IF(AND(J$134 <= $G161, J$134 > $G160), J$134 - SUM(J$195:J198), IF($G161 <= J$134, $G161 - SUM(J$195:J198), 0))","v":0},{"$f":"IF(AND(K$134 <= $G161, K$134 > $G160), K$134 - SUM(K$195:K198), IF($G161 <= K$134, $G161 - SUM(K$195:K198), 0))","v":0},{"$f":"IF(AND(L$134 <= $G161, L$134 > $G160), L$134 - SUM(L$195:L198), IF($G161 <= L$134, $G161 - SUM(L$195:L198), 0))","v":0},{"$f":"IF(AND(M$134 <= $G161, M$134 > $G160), M$134 - SUM(M$195:M198), IF($G161 <= M$134, $G161 - SUM(M$195:M198), 0))","v":0},{"$f":"IF(AND(N$134 <= $G161, N$134 > $G160), N$134 - SUM(N$195:N198), IF($G161 <= N$134, $G161 - SUM(N$195:N198), 0))","v":0},{"$f":"IF(AND(O$134 <= $G161, O$134 > $G160), O$134 - SUM(O$195:O198), IF($G161 <= O$134, $G161 - SUM(O$195:O198), 0))","v":0},{"$f":"IF(AND(P$134 <= $G161, P$134 > $G160), P$134 - SUM(P$195:P198), IF($G161 <= P$134, $G161 - SUM(P$195:P198), 0))","v":0},{"$f":"IF(AND(Q$134 <= $G161, Q$134 > $G160), Q$134 - SUM(Q$195:Q198), IF($G161 <= Q$134, $G161 - SUM(Q$195:Q198), 0))","v":0},{"$f":"IF(AND(R$134 <= $G161, R$134 > $G160), R$134 - SUM(R$195:R198), IF($G161 <= R$134, $G161 - SUM(R$195:R198), 0))","v":0},{"$f":"IF(AND(S$134 <= $G161, S$134 > $G160), S$134 - SUM(S$195:S198), IF($G161 <= S$134, $G161 - SUM(S$195:S198), 0))","v":0},{"$f":"IF(AND(T$134 <= $G161, T$134 > $G160), T$134 - SUM(T$195:T198), IF($G161 <= T$134, $G161 - SUM(T$195:T198), 0))","v":0},{"$f":"IF(AND(U$134 <= $G161, U$134 > $G160), U$134 - SUM(U$195:U198), IF($G161 <= U$134, $G161 - SUM(U$195:U198), 0))","v":0},{"$f":"IF(AND(V$134 <= $G161, V$134 > $G160), V$134 - SUM(V$195:V198), IF($G161 <= V$134, $G161 - SUM(V$195:V198), 0))","v":0},{"$f":"IF(AND(W$134 <= $G161, W$134 > $G160), W$134 - SUM(W$195:W198), IF($G161 <= W$134, $G161 - SUM(W$195:W198), 0))","v":0},{"$f":"IF(AND(X$134 <= $G161, X$134 > $G160), X$134 - SUM(X$195:X198), IF($G161 <= X$134, $G161 - SUM(X$195:X198), 0))","v":0},{"$f":"IF(AND(Y$134 <= $G161, Y$134 > $G160), Y$134 - SUM(Y$195:Y198), IF($G161 <= Y$134, $G161 - SUM(Y$195:Y198), 0))","v":0},{"$f":"IF(AND(Z$134 <= $G161, Z$134 > $G160), Z$134 - SUM(Z$195:Z198), IF($G161 <= Z$134, $G161 - SUM(Z$195:Z198), 0))","v":0},{"$f":"IF(AND(AA$134 <= $G161, AA$134 > $G160), AA$134 - SUM(AA$195:AA198), IF($G161 <= AA$134, $G161 - SUM(AA$195:AA198), 0))","v":0},{"$f":"IF(AND(AB$134 <= $G161, AB$134 > $G160), AB$134 - SUM(AB$195:AB198), IF($G161 <= AB$134, $G161 - SUM(AB$195:AB198), 0))","v":0},{"$f":"IF(AND(AC$134 <= $G161, AC$134 > $G160), AC$134 - SUM(AC$195:AC198), IF($G161 <= AC$134, $G161 - SUM(AC$195:AC198), 0))","v":0},{"$f":"IF(AND(AD$134 <= $G161, AD$134 > $G160), AD$134 - SUM(AD$195:AD198), IF($G161 <= AD$134, $G161 - SUM(AD$195:AD198), 0))","v":0},{"$f":"IF(AND(AE$134 <= $G161, AE$134 > $G160), AE$134 - SUM(AE$195:AE198), IF($G161 <= AE$134, $G161 - SUM(AE$195:AE198), 0))","v":0},{"$f":"IF(AND(AF$134 <= $G161, AF$134 > $G160), AF$134 - SUM(AF$195:AF198), IF($G161 <= AF$134, $G161 - SUM(AF$195:AF198), 0))","v":0},{"$f":"IF(AND(AG$134 <= $G161, AG$134 > $G160), AG$134 - SUM(AG$195:AG198), IF($G161 <= AG$134, $G161 - SUM(AG$195:AG198), 0))","v":0},{"$f":"IF(AND(AH$134 <= $G161, AH$134 > $G160), AH$134 - SUM(AH$195:AH198), IF($G161 <= AH$134, $G161 - SUM(AH$195:AH198), 0))","v":0},{"$f":"IF(AND(AI$134 <= $G161, AI$134 > $G160), AI$134 - SUM(AI$195:AI198), IF($G161 <= AI$134, $G161 - SUM(AI$195:AI198), 0))","v":0},{"$f":"IF(AND(AJ$134 <= $G161, AJ$134 > $G160), AJ$134 - SUM(AJ$195:AJ198), IF($G161 <= AJ$134, $G161 - SUM(AJ$195:AJ198), 0))","v":0},{"$f":"IF(AND(AK$134 <= $G161, AK$134 > $G160), AK$134 - SUM(AK$195:AK198), IF($G161 <= AK$134, $G161 - SUM(AK$195:AK198), 0))","v":0},{"$f":"IF(AND(AL$134 <= $G161, AL$134 > $G160), AL$134 - SUM(AL$195:AL198), IF($G161 <= AL$134, $G161 - SUM(AL$195:AL198), 0))","v":0},{"$f":"IF(AND(AM$134 <= $G161, AM$134 > $G160), AM$134 - SUM(AM$195:AM198), IF($G161 <= AM$134, $G161 - SUM(AM$195:AM198), 0))","v":0},{"$f":"IF(AND(AN$134 <= $G161, AN$134 > $G160), AN$134 - SUM(AN$195:AN198), IF($G161 <= AN$134, $G161 - SUM(AN$195:AN198), 0))","v":0},{"$f":"IF(AND(AO$134 <= $G161, AO$134 > $G160), AO$134 - SUM(AO$195:AO198), IF($G161 <= AO$134, $G161 - SUM(AO$195:AO198), 0))","v":0},{"$f":"IF(AND(AP$134 <= $G161, AP$134 > $G160), AP$134 - SUM(AP$195:AP198), IF($G161 <= AP$134, $G161 - SUM(AP$195:AP198), 0))","v":0},{"$f":"IF(AND(AQ$134 <= $G161, AQ$134 > $G160), AQ$134 - SUM(AQ$195:AQ198), IF($G161 <= AQ$134, $G161 - SUM(AQ$195:AQ198), 0))","v":0},{"$f":"IF(AND(AR$134 <= $G161, AR$134 > $G160), AR$134 - SUM(AR$195:AR198), IF($G161 <= AR$134, $G161 - SUM(AR$195:AR198), 0))","v":0}]
[]
[null,null,null,null,"EB + ODE (oud)",null,"€",null,null,{"$f":"SUMPRODUCT(J189:J192,J170:J173) + SUMPRODUCT(J189:J192,J182:J185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EB + ODE (nieuw)",null,"€",null,null,{"$f":"SUMPRODUCT(J196:J199,J170:J173) + SUMPRODUCT(J196:J199,J182:J185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Config!$E$141","v":"Belasting toegevoegde waarde (BTW)"},{"$f":"Config!$F$141","v":0.21}]
[null,null,null,null,"BTW op omzet",{"$f":"IF($F$26 = Config!$E$33, Config!$E$15, Config!$E$16)","v":"Nee"}]
[]
[null,null,null,null,"Omzet uit vermeden EB + ODE",null,"€",null,null,{"$f":"(J201 - J202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(K201 - K202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(L201 - L202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(M201 - M202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(N201 - N202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(O201 - O202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(P201 - P202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(Q201 - Q202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(R201 - R202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(S201 - S202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(T201 - T202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(U201 - U202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(V201 - V202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(W201 - W202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(X201 - X202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(Y201 - Y202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(Z201 - Z202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AA201 - AA202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AB201 - AB202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AC201 - AC202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AD201 - AD202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AE201 - AE202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AF201 - AF202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AG201 - AG202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AH201 - AH202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AI201 - AI202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AJ201 - AJ202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AK201 - AK202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AL201 - AL202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AM201 - AM202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AN201 - AN202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AO201 - AO202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AP201 - AP202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AQ201 - AQ202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0},{"$f":"(AR201 - AR202) * (1 + IF($F$205 = Config!$E$15, $F$204, 0))","v":0}]
[null,null,null,null,{"$f":"$E$116","v":"Individueel of collectief salderen"},{"$f":"$F$116","v":0},{"$f":"$G$116","v":"TRUE = woning, FALSE = complex"}]
[null,null,null,null,"Totaal omzet uit vermeden EB + ODE",null,"€",null,null,{"$f":"IF($F$208 = FALSE, J207, IF($F$208 = TRUE, J207 * $F$109, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Omzet uit vermeden transportkosten"]
[null,null,null,null,"Verbruik minus aanvullend te leveren",null,"kWh",null,null,{"$f":"J123 - J134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$24","v":"Subsidie-regeling"},{"$f":"$F$24","v":0}]
[null,null,null,null,{"$f":"InAlgemeen!$E$28","v":"Transportkosten "},{"$f":"IF($F$213 = Config!$E$38, InAlgemeen!$F$28, 0)","v":0},{"$f":"InAlgemeen!$G$28","v":"€ per kWh"}]
[null,null,null,null,{"$f":"InAlgemeen!$I$25","v":"Index"},{"$f":"InAlgemeen!$I$29","v":0}]
[]
[null,null,null,null,{"$f":"Config!$E$141","v":"Belasting toegevoegde waarde (BTW)"},{"$f":"Config!$F$141","v":0.21}]
[null,null,null,null,"BTW op omzet",{"$f":"IF($F$26 = Config!$E$33, Config!$E$15, Config!$E$16)","v":"Nee"}]
[]
[null,null,null,null,"Omzet uit vermeden transportkosten",null,"€",null,null,{"$f":"(J212 * $F214 * (1 + $F215) ^ J$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(K212 * $F214 * (1 + $F215) ^ K$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(L212 * $F214 * (1 + $F215) ^ L$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(M212 * $F214 * (1 + $F215) ^ M$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(N212 * $F214 * (1 + $F215) ^ N$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(O212 * $F214 * (1 + $F215) ^ O$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(P212 * $F214 * (1 + $F215) ^ P$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(Q212 * $F214 * (1 + $F215) ^ Q$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(R212 * $F214 * (1 + $F215) ^ R$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(S212 * $F214 * (1 + $F215) ^ S$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(T212 * $F214 * (1 + $F215) ^ T$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(U212 * $F214 * (1 + $F215) ^ U$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(V212 * $F214 * (1 + $F215) ^ V$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(W212 * $F214 * (1 + $F215) ^ W$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(X212 * $F214 * (1 + $F215) ^ X$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(Y212 * $F214 * (1 + $F215) ^ Y$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(Z212 * $F214 * (1 + $F215) ^ Z$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AA212 * $F214 * (1 + $F215) ^ AA$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AB212 * $F214 * (1 + $F215) ^ AB$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AC212 * $F214 * (1 + $F215) ^ AC$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AD212 * $F214 * (1 + $F215) ^ AD$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AE212 * $F214 * (1 + $F215) ^ AE$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AF212 * $F214 * (1 + $F215) ^ AF$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AG212 * $F214 * (1 + $F215) ^ AG$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AH212 * $F214 * (1 + $F215) ^ AH$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AI212 * $F214 * (1 + $F215) ^ AI$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AJ212 * $F214 * (1 + $F215) ^ AJ$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AK212 * $F214 * (1 + $F215) ^ AK$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AL212 * $F214 * (1 + $F215) ^ AL$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AM212 * $F214 * (1 + $F215) ^ AM$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AN212 * $F214 * (1 + $F215) ^ AN$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AO212 * $F214 * (1 + $F215) ^ AO$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AP212 * $F214 * (1 + $F215) ^ AP$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AQ212 * $F214 * (1 + $F215) ^ AQ$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0},{"$f":"(AR212 * $F214 * (1 + $F215) ^ AR$3)  * (1 + IF($F$218 = Config!$E$15, $F$217, 0))","v":0}]
[null,null,null,null,{"$f":"$E$116","v":"Individueel of collectief salderen"},{"$f":"$F$116","v":0},{"$f":"$G$116","v":"TRUE = woning, FALSE = complex"}]
[null,null,null,null,"Totaal omzet uit vermeden transportkosten",null,"€",null,null,{"$f":"IF($F$221 = FALSE, J220, IF($F$221 = TRUE, J220 * $F$109, 0))","v":0},0,{"$f":"IF($F$221 = FALSE, L220, IF($F$221 = TRUE, L220 * $F$109, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Omzet uit SDE++"]
[null,null,null,null,{"$f":"E133","v":"Teruglevering"},null,{"$f":"G133","v":"kWh"},null,null,{"$f":"J133","v":0},{"$f":"K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E127","v":"Eigen gebruik van opwekking"},null,{"$f":"G127","v":"kWh"},null,null,{"$f":"J127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$24","v":"Subsidie-regeling"},{"$f":"$F$24","v":0}]
[null,null,null,null,{"$f":"InAlgemeen!$E$35","v":"Looptijd subsidie"},{"$f":"InAlgemeen!$F$35","v":15},{"$f":"InAlgemeen!$G$35","v":"jaar"}]
[null,null,null,null,{"$f":"E33","v":"Investerings-periode"},{"$f":"F33","v":0},null,null,null,{"$f":"J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag eind subsidie",null,null,null,null,{"$f":"IF(AND(J2 >= ($F$32 + $F$228), J2 < ($F$32 + $F$228 + $F$229)), 1 / $F$33, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag looptijd subsidie",null,null,null,null,{"$f":"IF((I231 + J229 - J230) > 0, (I231 + J229 - I230), 0)","v":0},{"$f":"IF((J231 + K229 - K230) > 0, (J231 + K229 - J230), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SDE++ beschikbaar",{"$f":"IF($F$227 = Config!$E$38, 1, 0)","v":0}]
[null,null,null,null,"Flag SDE++ ",null,null,null,null,{"$f":"IF(J229 > 0, 1, IF(J231 > 0, J231, 0)) * $F$232","v":0},{"$f":"IF(K229 > 0, 1, IF(K231 > 0, K231, 0)) * $F$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InAlgemeen!E32","v":"Basisbedrag"},{"$f":"InAlgemeen!F32","v":8.5000000000000006E-2},{"$f":"InAlgemeen!G32","v":"€ per kWh"}]
[null,null,null,null,{"$f":"InAlgemeen!E33","v":"Correctiebedrag netlevering"},{"$f":"InAlgemeen!F33","v":0.05},{"$f":"InAlgemeen!G33","v":"€ per kWh"}]
[null,null,null,null,{"$f":"InAlgemeen!E34","v":"Correctiebedrag niet-netlevering"},{"$f":"InAlgemeen!F34","v":7.8E-2},{"$f":"InAlgemeen!G34","v":"€ per kWh"}]
[]
[null,null,null,null,"Omzet SDE++ uit netlevering",null,"€",null,null,{"$f":"IF(J$233 > 0, J$225 * ($F$235 - $F$236), 0)","v":0},{"$f":"IF(K$233 > 0, K$225 * ($F$235 - $F$236), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Omzet SDE++ uit niet-netlevering",null,"€",null,null,{"$f":"IF(J$233 > 0, J$226 * ($F$235 - $F$237), 0)","v":0},{"$f":"IF(K$233 > 0, K$226 * ($F$235 - $F$237), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Omzet uit SDE++",null,"€",null,null,{"$f":"SUM(J239:J240)","v":0},{"$f":"SUM(K239:K240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$116","v":"Individueel of collectief salderen"},{"$f":"$F$116","v":0},{"$f":"$G$116","v":"TRUE = woning, FALSE = complex"}]
[null,null,null,null,"Totaal omzet  uit SDE++",null,"€",null,null,{"$f":"IF($F$243 = FALSE, J242, IF($F$243 = TRUE, J242 * $F$109, 0))","v":0},0,{"$f":"IF($F$243 = FALSE, L242, IF($F$243 = TRUE, L242 * $F$109, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Omzet uit terugleveringsvergoeding"]
[null,null,null,null,{"$f":"E133","v":"Teruglevering"},null,{"$f":"G133","v":"kWh"},null,null,{"$f":"J133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"InAlgemeen!$E$26","v":"Leveringstarief"},{"$f":"InAlgemeen!$F$26","v":0.05},{"$f":"InAlgemeen!$G$26","v":"€ per kWh"}]
[null,null,null,null,{"$f":"InAlgemeen!$E$27","v":"Kosten en marge leverancier"},{"$f":"InAlgemeen!$F$27","v":0},{"$f":"InAlgemeen!$G$27","v":"€ per kWh"}]
[null,null,null,null,{"$f":"InAlgemeen!$E$29","v":"Terugleveringsvergoeding"},{"$f":"InAlgemeen!$F$29","v":0.8},{"$f":"InAlgemeen!$G$29","v":"van leveringstarief"}]
[null,null,null,null,{"$f":"InAlgemeen!$I$25","v":"Index"},{"$f":"InAlgemeen!$I$27","v":0}]
[]
[null,null,null,null,"Omzet uit terugleveringsvergoeding",null,"€",null,null,{"$f":"J247*(((($F248 + $F249)*(1+$F251)^J$3))*$F250)","v":0},{"$f":"K247*(((($F248 + $F249)*(1+$F251)^K$3))*$F250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$116","v":"Individueel of collectief salderen"},{"$f":"$F$116","v":0},{"$f":"$G$116","v":"TRUE = woning, FALSE = complex"}]
[null,null,null,null,"Totaal omzet uit terugleveringsvergoeding",null,"€",null,null,{"$f":"IF($F$254 = FALSE, J253, IF($F$254 = TRUE, J253 * $F$109, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Omzet uit SCE"]
[null,null,null,null,{"$f":"E133","v":"Teruglevering"},null,{"$f":"G133","v":"kWh"},null,null,{"$f":"J133","v":0},0,{"$f":"L133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$24","v":"Subsidie-regeling"},{"$f":"$F$24","v":0}]
[null,null,null,null,{"$f":"InAlgemeen!$E$35","v":"Looptijd subsidie"},{"$f":"InAlgemeen!$F$35","v":15},{"$f":"InAlgemeen!$G$35","v":"jaar"}]
[null,null,null,null,{"$f":"E229","v":"Investerings-periode"},{"$f":"F229","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E231","v":"Flag looptijd subsidie"},null,null,null,null,{"$f":"J231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"SCE beschikbaar",{"$f":"IF($F$259 = Config!$E$39, 1, 0)","v":0}]
[null,null,null,null,"Flag looptijd postcoderoos",null,null,null,null,{"$f":"IF(J261 > 0, 1, IF(J262 > 0, J262, 0)) * $F$264","v":0},{"$f":"IF(K261 > 0, 1, IF(K262 > 0, K262, 0)) * $F$264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"$E$66","v":"Geïnstalleerd vermogen"},{"$f":"$F$66","v":0},{"$f":"$G$66","v":"KWp"}]
[null,null,null,null,{"$f":"InAlgemeen!$E$41","v":"Minimaal geïnstalleerd vermogen"},{"$f":"InAlgemeen!$F$41","v":15},{"$f":"InAlgemeen!$G$41","v":"kWp"}]
[null,null,null,null,{"$f":"InAlgemeen!$E$42","v":"Maximaal geïnstalleerd vermogen"},{"$f":"InAlgemeen!$F$42","v":300},{"$f":"InAlgemeen!$G$42","v":"kWp"}]
[null,null,null,null,"Vermogen in aanmerking voor regeling",{"$f":"IF(AND($F$267 >= $F$268, $F$267 <= $F$269), $F$267, IF($F$267 >= $F$269, $F$269, 0))","v":0},"kWp"]
[]
[null,null,null,null,{"$f":"E11","v":"Aantal woningen"},{"$f":"F11","v":0}]
[null,null,null,null,"Geïnstalleerd vermogen per deelnemer",{"$f":"IF(F272 = 0, 0, $F$270 / $F$272)","v":0}]
[null,null,null,null,{"$f":"InAlgemeen!$E$43","v":"Maximum kWp per lid"},{"$f":"InAlgemeen!$F$43","v":5},{"$f":"InAlgemeen!$G$43","v":"kWp"}]
[null,null,null,null,"Vermogen per deelnemer in aanmerking voor regeling",{"$f":"IF($F$273 >= $F$274, $F$274, $F$273)","v":0},"kWp"]
[]
[null,null,null,null,{"$f":"$E$65","v":"Jaarlijkse degradatie"},{"$f":"F65","v":7.0000000000000001E-3},null,null,null,{"$f":"J65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM65","v":0},0,0,0,0,0]
[null,null,null,null,"Geïnstalleerd vermogen per deelnemer",null,"kWp",null,null,{"$f":" $F$275 * (1 - $F$277) ^ J3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Jaarlijkse productie per deelnemer",null,"kWp",null,null,{"$f":"IF(J$265 > 0, J$278 * J$56 * $F$57 * J262, 0)","v":0},0,{"$f":"IF(L$265 > 0, L$278 * L$56 * $F$57 * L262, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InAlgemeen!$E$40","v":"Subsidie per geproduceerde kWh"},{"$f":"InAlgemeen!$F$40","v":0.11199999999999999},{"$f":"InAlgemeen!$G$40","v":"€ per kWh"}]
[]
[null,null,null,null,"Subsidie per deelnemer",null,"€",null,null,{"$f":"J279 * $F$281","v":0},{"$f":"K279 * $F$281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Omzet uit SCE",null,"€",null,null,{"$f":"J283 * $F$272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Omzet uit GVO's"]
[null,null,null,null,{"$f":"E133","v":"Teruglevering"},null,{"$f":"G133","v":"kWh"},null,null,{"$f":"J133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E232","v":"SDE++ beschikbaar"},{"$f":"IF(OR(F24 = Config!$E$38:$E$39), 1, 0)","v":0}]
[null,null,null,null,{"$f":"InAlgemeen!E46","v":"GVO"},{"$f":"IF($F$289 >= 1, InAlgemeen!$F$46, 0)","v":0},{"$f":"InAlgemeen!G46","v":"€ per kWh"}]
[null,null,null,null,{"$f":"InAlgemeen!$I$25","v":"Index"},{"$f":"InAlgemeen!$I$46","v":0}]
[]
[null,null,null,null,"Omzet uit GVO's",null,"€",null,null,{"$f":"(J$288 * $F$290) * (1 + $F$291) ^J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"$E$116","v":"Individueel of collectief salderen"},{"$f":"$F$116","v":0},{"$f":"$G$116","v":"TRUE = woning, FALSE = complex"}]
[null,null,null,null,"Totaal omzet uit GVO's",null,"€",null,null,{"$f":"IF($F$294 = FALSE, J293, IF($F$294 = TRUE, J293 * $F$109, 0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Onderhoudslasten"]
[null,null,null,null,{"$f":"InAlgemeen!$E$22","v":"Onderhoudslasten EGW"},{"$f":"InAlgemeen!$F$22","v":15},{"$f":"InAlgemeen!$G$22","v":"€ per woning per jaar"}]
[null,null,null,null,{"$f":"InAlgemeen!$E$23","v":"Onderhoudslasten MGW"},{"$f":"InAlgemeen!$F$23","v":0.02},{"$f":"InAlgemeen!$G$23","v":"van investering per complex per jaar"}]
[null,null,null,null,{"$f":"$E$11","v":"Aantal woningen"},{"$f":"$F$11","v":0}]
[null,null,null,null,{"$f":"$E$12","v":"EGW/MGW"},{"$f":"$F$12","v":0}]
[null,null,null,null,{"$f":"$E$87","v":"Investering zonnepanelen ex. BTW"},{"$f":"$F$87","v":{"$error":"#N/A"}},{"$f":"$G$87","v":"€"}]
[null,null,null,null,{"$f":"E96","v":"Initiële investering"},null,null,null,null,{"$f":"J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Lasten EGW",{"$f":"IF($F$301 = Config!$E$25, $F$298 * $F$300, 0)","v":0}]
[null,null,null,null,"Lasten MGW",{"$f":"IF($F$301 = Config!$E$26, $F$299 * $F$302, 0)","v":0}]
[null,null,null,null,{"$f":"InAlgemeen!$I$21","v":"Index"},{"$f":"InAlgemeen!$I$22","v":0.02}]
[]
[null,null,null,null,{"$f":"E35","v":"Beschouwings-termijn"},{"$f":"SUM(J308:AR308)","v":0},null,{"$f":"H35","v":0},null,{"$f":"J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag MGW",null,null,null,null,{"$f":"IF($F$301 = Config!$E$26, CalcProject!J308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!K308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!L308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!M308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!N308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!O308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!P308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!Q308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!R308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!S308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!T308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!U308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!V308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!W308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!X308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!Y308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!Z308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AA308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AB308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AC308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AD308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AE308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AF308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AG308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AH308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AI308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AJ308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AK308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AL308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AM308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AN308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AO308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AP308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AQ308, 0)","v":0},{"$f":"IF($F$301 = Config!$E$26, CalcProject!AR308, 0)","v":0}]
[]
[null,null,null,null,"Jaarlijkse onderhoudslasten EGW",null,"€",null,null,{"$f":"J$308 * $F$304 * (1 + $F$306) ^ J$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Onderhoud MGW ex index",null,"€",null,null,{"$f":"((J303 * $F$299) + I313) * J309","v":0},{"$f":"((K303 * $F$299) + J313) * K309","v":0},{"$f":"((L303 * $F$299) + K313) * L309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Jaarlijkse onderhoudslasten MGW",null,"€",null,null,{"$f":"J313 * (1 + $F$306) ^ J3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Totaal vermeden kosten"]
[null,null,null,null,{"$f":"E150","v":"Omzet uit vermeden inkoop"},null,{"$f":"G150","v":"€"},{"$f":"SUM(J317:AR317)","v":0},null,{"$f":"J152","v":0},0,{"$f":"L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ152","v":0},0]
[null,null,null,null,{"$f":"E207","v":"Omzet uit vermeden EB + ODE"},null,{"$f":"G207","v":"€"},{"$f":"SUM(J318:AR318)","v":0},null,{"$f":"J209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E220","v":"Omzet uit vermeden transportkosten"},null,{"$f":"G220","v":"€"},0,null,{"$f":"J222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E242","v":"Omzet uit SDE++"},null,{"$f":"G242","v":"€"},0,null,{"$f":"J244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E253","v":"Omzet uit terugleveringsvergoeding"},null,{"$f":"G253","v":"€"},0,null,{"$f":"J255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E285","v":"Omzet uit SCE"},null,{"$f":"G285","v":"€"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E293","v":"Omzet uit GVO's"},null,{"$f":"G293","v":"€"},0,null,{"$f":"J295","v":0},{"$f":"K295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E311","v":"Jaarlijkse onderhoudslasten EGW"},null,{"$f":"G311","v":"€"},0,null,{"$f":"-J311","v":0},{"$f":"-K311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E314","v":"Jaarlijkse onderhoudslasten MGW"},null,{"$f":"G314","v":"€"},0,null,{"$f":"-J314","v":0},{"$f":"-K314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Totaal vermeden kosten",null,"€",{"$f":"SUM(J327:AR327)","v":0},null,{"$f":"SUM(J317:J325)","v":0},{"$f":"SUM(K317:K325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AA317:AA325)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AI317:AI325)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AQ317:AQ325)","v":0},0]
[]
[null,null,"Kapitaallasten"]
[null,null,null,"Afschrijving panelen"]
[null,null,null,null,{"$f":"$E$38","v":"Technische levensduur panelen"},{"$f":"$F$38","v":25},{"$f":"$G$38","v":"jaar"}]
[null,null,null,null,{"$f":"E35","v":"Beschouwings-termijn"},{"$f":"F35","v":20},null,{"$f":"H35","v":0},null,{"$f":"J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Afschrijvingsperiode",{"$f":"IF($F$331 >= $F$332, $F$332, $F$331)","v":20}]
[]
[null,null,null,null,{"$f":"E96","v":"Initiële investering"},{"$f":"H96","v":0},{"$f":"G96","v":"€"},null,null,{"$f":"J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag jaren afschrijving",null,null,{"$f":"SUM(J336:AR336)","v":0},null,{"$f":"IF(J332 > 0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Afschrijving per jaar",{"$f":"IF(F333 = 0, 0, F335 / F333)","v":0}]
[null,null,null,null,"Afschrijving per jaar",null,"€",{"$f":"SUM(J339:AR339)","v":0},null,{"$f":"J332 * $F$338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Boekwaarde",null,"€",null,null,{"$f":"MAX(SUM($J335:J335) - SUM($J339:J339), 0)","v":0},{"$f":"MAX(SUM($J335:K335) - SUM($J339:K339), 0)","v":0},{"$f":"MAX(SUM($J335:L335) - SUM($J339:L339), 0)","v":0},{"$f":"MAX(SUM($J335:M335) - SUM($J339:M339), 0)","v":0},{"$f":"MAX(SUM($J335:N335) - SUM($J339:N339), 0)","v":0},{"$f":"MAX(SUM($J335:O335) - SUM($J339:O339), 0)","v":0},{"$f":"MAX(SUM($J335:P335) - SUM($J339:P339), 0)","v":0},{"$f":"MAX(SUM($J335:Q335) - SUM($J339:Q339), 0)","v":0},{"$f":"MAX(SUM($J335:R335) - SUM($J339:R339), 0)","v":0},{"$f":"MAX(SUM($J335:S335) - SUM($J339:S339), 0)","v":0},{"$f":"MAX(SUM($J335:T335) - SUM($J339:T339), 0)","v":0},{"$f":"MAX(SUM($J335:U335) - SUM($J339:U339), 0)","v":0},{"$f":"MAX(SUM($J335:V335) - SUM($J339:V339), 0)","v":0},{"$f":"MAX(SUM($J335:W335) - SUM($J339:W339), 0)","v":0},{"$f":"MAX(SUM($J335:X335) - SUM($J339:X339), 0)","v":0},{"$f":"MAX(SUM($J335:Y335) - SUM($J339:Y339), 0)","v":0},{"$f":"MAX(SUM($J335:Z335) - SUM($J339:Z339), 0)","v":0},{"$f":"MAX(SUM($J335:AA335) - SUM($J339:AA339), 0)","v":0},{"$f":"MAX(SUM($J335:AB335) - SUM($J339:AB339), 0)","v":0},{"$f":"MAX(SUM($J335:AC335) - SUM($J339:AC339), 0)","v":0},{"$f":"MAX(SUM($J335:AD335) - SUM($J339:AD339), 0)","v":0},{"$f":"MAX(SUM($J335:AE335) - SUM($J339:AE339), 0)","v":0},{"$f":"MAX(SUM($J335:AF335) - SUM($J339:AF339), 0)","v":0},{"$f":"MAX(SUM($J335:AG335) - SUM($J339:AG339), 0)","v":0},{"$f":"MAX(SUM($J335:AH335) - SUM($J339:AH339), 0)","v":0},{"$f":"MAX(SUM($J335:AI335) - SUM($J339:AI339), 0)","v":0},{"$f":"MAX(SUM($J335:AJ335) - SUM($J339:AJ339), 0)","v":0},{"$f":"MAX(SUM($J335:AK335) - SUM($J339:AK339), 0)","v":0},{"$f":"MAX(SUM($J335:AL335) - SUM($J339:AL339), 0)","v":0},{"$f":"MAX(SUM($J335:AM335) - SUM($J339:AM339), 0)","v":0},{"$f":"MAX(SUM($J335:AN335) - SUM($J339:AN339), 0)","v":0},{"$f":"MAX(SUM($J335:AO335) - SUM($J339:AO339), 0)","v":0},{"$f":"MAX(SUM($J335:AP335) - SUM($J339:AP339), 0)","v":0},{"$f":"MAX(SUM($J335:AQ335) - SUM($J339:AQ339), 0)","v":0},{"$f":"MAX(SUM($J335:AR335) - SUM($J339:AR339), 0)","v":0}]
[]
[null,null,null,"Afschrijving omvormers"]
[null,null,null,null,{"$f":"$E$39","v":"Technische levensduur omvormer"},{"$f":"$F$39","v":15},{"$f":"$G$39","v":"jaar"}]
[null,null,null,null,"Afschrijvingsperiode",{"$f":"IF($F$343 >= $F$332, $F$332, $F$343)","v":15}]
[]
[null,null,null,null,{"$f":"E102","v":"Herinvestering omvormers"},null,{"$f":"G102","v":"€"},{"$f":"H102","v":0},null,{"$f":"J102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E35","v":"Beschouwings-termijn"},{"$f":"F35","v":20},null,{"$f":"H35","v":0},null,{"$f":"J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag jaren afschrijving",null,null,{"$f":"SUM(J348:AR348)","v":0},null,{"$f":"IF(AND(J2 >= $F$32 + $F$343, J347 > 0), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Afschrijving per jaar",null,"€",{"$f":"SUM(J350:AR350)","v":0},null,{"$f":"IF(J348 > 0, $H$346 / $F$344, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Boekwaarde",null,"€",null,null,{"$f":"SUM($J346:J346) - SUM($J350:J350)","v":0},{"$f":"SUM($J346:K346) - SUM($J350:K350)","v":0},{"$f":"SUM($J346:L346) - SUM($J350:L350)","v":0},{"$f":"SUM($J346:M346) - SUM($J350:M350)","v":0},{"$f":"SUM($J346:N346) - SUM($J350:N350)","v":0},{"$f":"SUM($J346:O346) - SUM($J350:O350)","v":0},{"$f":"SUM($J346:P346) - SUM($J350:P350)","v":0},{"$f":"SUM($J346:Q346) - SUM($J350:Q350)","v":0},{"$f":"SUM($J346:R346) - SUM($J350:R350)","v":0},{"$f":"SUM($J346:S346) - SUM($J350:S350)","v":0},{"$f":"SUM($J346:T346) - SUM($J350:T350)","v":0},{"$f":"SUM($J346:U346) - SUM($J350:U350)","v":0},{"$f":"SUM($J346:V346) - SUM($J350:V350)","v":0},{"$f":"SUM($J346:W346) - SUM($J350:W350)","v":0},{"$f":"SUM($J346:X346) - SUM($J350:X350)","v":0},{"$f":"SUM($J346:Y346) - SUM($J350:Y350)","v":0},{"$f":"SUM($J346:Z346) - SUM($J350:Z350)","v":0},{"$f":"SUM($J346:AA346) - SUM($J350:AA350)","v":0},{"$f":"SUM($J346:AB346) - SUM($J350:AB350)","v":0},{"$f":"SUM($J346:AC346) - SUM($J350:AC350)","v":0},{"$f":"SUM($J346:AD346) - SUM($J350:AD350)","v":0},{"$f":"SUM($J346:AE346) - SUM($J350:AE350)","v":0},{"$f":"SUM($J346:AF346) - SUM($J350:AF350)","v":0},{"$f":"SUM($J346:AG346) - SUM($J350:AG350)","v":0},{"$f":"SUM($J346:AH346) - SUM($J350:AH350)","v":0},{"$f":"SUM($J346:AI346) - SUM($J350:AI350)","v":0},{"$f":"SUM($J346:AJ346) - SUM($J350:AJ350)","v":0},{"$f":"SUM($J346:AK346) - SUM($J350:AK350)","v":0},{"$f":"SUM($J346:AL346) - SUM($J350:AL350)","v":0},{"$f":"SUM($J346:AM346) - SUM($J350:AM350)","v":0},{"$f":"SUM($J346:AN346) - SUM($J350:AN350)","v":0},{"$f":"SUM($J346:AO346) - SUM($J350:AO350)","v":0},{"$f":"SUM($J346:AP346) - SUM($J350:AP350)","v":0},{"$f":"SUM($J346:AQ346) - SUM($J350:AQ350)","v":0},{"$f":"SUM($J346:AR346) - SUM($J350:AR350)","v":0}]
[]
[null,null,null,"Rente"]
[null,null,null,null,{"$f":"$E$27","v":"Vreemd vermogen (VV)"},{"$f":"$F$27","v":0},{"$f":"$G$27","v":"Als % van totale investering"}]
[null,null,null,null,{"$f":"E96","v":"Initiële investering"},null,{"$f":"G96","v":"€"},{"$f":"H96","v":0},null,{"$f":"J96","v":0},0,{"$f":"L96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Hoogte lening",null,"€",null,null,{"$f":"J355 * $F$354","v":0},{"$f":"K355 * $F$354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E34","v":"Investeringsperiode cumulatief"},{"$f":"F34","v":0},null,null,null,{"$f":"J34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag investeringsperiode",null,null,null,null,{"$f":"IF(J358 > 0, 1, 0)","v":0},{"$f":"IF(K358 > 0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag investering cumulatief",null,null,null,null,{"$f":"IF(J359 > 0, J359 + I360, 0)","v":0},{"$f":"IF(K359 > 0, K359 + J360, 0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V359 > 0, V359 + U360, 0)","v":0},{"$f":"IF(W359 > 0, W359 + V360, 0)","v":0},{"$f":"IF(X359 > 0, X359 + W360, 0)","v":0},{"$f":"IF(Y359 > 0, Y359 + X360, 0)","v":0},{"$f":"IF(Z359 > 0, Z359 + Y360, 0)","v":0},{"$f":"IF(AA359 > 0, AA359 + Z360, 0)","v":0},{"$f":"IF(AB359 > 0, AB359 + AA360, 0)","v":0},{"$f":"IF(AC359 > 0, AC359 + AB360, 0)","v":0},{"$f":"IF(AD359 > 0, AD359 + AC360, 0)","v":0},{"$f":"IF(AE359 > 0, AE359 + AD360, 0)","v":0},0,{"$f":"IF(AG359 > 0, AG359 + AF360, 0)","v":0},{"$f":"IF(AH359 > 0, AH359 + AG360, 0)","v":0},{"$f":"IF(AI359 > 0, AI359 + AH360, 0)","v":0},{"$f":"IF(AJ359 > 0, AJ359 + AI360, 0)","v":0},{"$f":"IF(AK359 > 0, AK359 + AJ360, 0)","v":0},{"$f":"IF(AL359 > 0, AL359 + AK360, 0)","v":0},{"$f":"IF(AM359 > 0, AM359 + AL360, 0)","v":0},{"$f":"IF(AN359 > 0, AN359 + AM360, 0)","v":0},{"$f":"IF(AO359 > 0, AO359 + AN360, 0)","v":0},{"$f":"IF(AP359 > 0, AP359 + AO360, 0)","v":0},0,{"$f":"IF(AR359 > 0, AR359 + AQ360, 0)","v":0}]
[]
[null,null,null,null,"Start leningperiode",{"$f":"$F$32","v":0}]
[null,null,null,null,"Eind leningperiode",{"$f":"$F$362 + $F$358 - 1","v":-1}]
[]
[]
[null,null,null,null,{"$f":"InAlgemeen!$E$52","v":"Looptijd lening"},{"$f":"InAlgemeen!$F$52","v":15},{"$f":"InAlgemeen!$G$52","v":"jaar"}]
[null,null,null,null,{"$f":"InAlgemeen!$E$53","v":"Rente lening"},{"$f":"InAlgemeen!$F$53","v":1.4999999999999999E-2}]
[]
[null,null,null,null,"Start lening 1",{"$f":"IF(AND($F$362 >= $F$362, $F$362 <= $F$363), $F$362, 0)","v":0},null,null,null,{"$f":"IF(J360 = 1, 1, 0)","v":0},{"$f":"IF(K360 = 1, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eind lening 1",null,null,null,null,{"$f":"IF($F$369 + $F$366 = J2, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Looptijd lening 1",null,null,null,null,{"$f":"J369 - J370 + I371","v":0},{"$f":"K369 - K370 + J371","v":0},0,0,0,0,0,0,0,0,0,{"$f":"U369 - U370 + T371","v":0},{"$f":"V369 - V370 + U371","v":0},{"$f":"W369 - W370 + V371","v":0},{"$f":"X369 - X370 + W371","v":0},{"$f":"Y369 - Y370 + X371","v":0},{"$f":"Z369 - Z370 + Y371","v":0},{"$f":"AA369 - AA370 + Z371","v":0},{"$f":"AB369 - AB370 + AA371","v":0},{"$f":"AC369 - AC370 + AB371","v":0},0,{"$f":"AE369 - AE370 + AD371","v":0},{"$f":"AF369 - AF370 + AE371","v":0},{"$f":"AG369 - AG370 + AF371","v":0},{"$f":"AH369 - AH370 + AG371","v":0},{"$f":"AI369 - AI370 + AH371","v":0},{"$f":"AJ369 - AJ370 + AI371","v":0},{"$f":"AK369 - AK370 + AJ371","v":0},{"$f":"AL369 - AL370 + AK371","v":0},{"$f":"AM369 - AM370 + AL371","v":0},0,{"$f":"AO369 - AO370 + AN371","v":0},{"$f":"AP369 - AP370 + AO371","v":0},{"$f":"AQ369 - AQ370 + AP371","v":0},{"$f":"AR369 - AR370 + AQ371","v":0}]
[]
[null,null,null,null,"Start lening 2",{"$f":"IF(AND(($F$362 + 1) >= $F$362, ($F$362 + 1) <= $F$363), $F$362 + 1, 0)","v":0},null,null,null,{"$f":"IF(J360 = 2, 1, 0)","v":0},{"$f":"IF(K360 = 2, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eind lening 2",null,null,null,null,{"$f":"IF($F$373 + $F$366 = J2, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Looptijd lening 2",null,null,null,null,{"$f":"J373 - J374 + I375","v":0},{"$f":"K373 - K374 + J375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Start lening 3",{"$f":"IF(AND(($F$362 + 2) >= $F$362, ($F$362 + 2) <= $F$363), $F$362 + 2, 0)","v":0},null,null,null,{"$f":"IF(J360 = 3, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eind lening 3",null,null,null,null,{"$f":"IF($F$377 + $F$366 = J2, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Looptijd lening 3",null,null,null,null,{"$f":"J377 - J378 + I379","v":0},{"$f":"K377 - K378 + J379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Start lening 4",{"$f":"IF(AND(($F$362 + 3) >= $F$362, ($F$362 + 3) <= $F$363), $F$362 + 3, 0)","v":0},null,null,null,{"$f":"IF(J360 = 4, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eind lening 4",null,null,null,null,{"$f":"IF($F$381 + $F$366 = J2, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Looptijd lening 4",null,null,null,null,{"$f":"J381 - J382 + I383","v":0},{"$f":"K381 - K382 + J383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Start lening 5",{"$f":"IF(AND(($F$362 + 4) >= $F$362, ($F$362 + 4) <= $F$363), $F$362 + 4, 0)","v":0},null,null,null,{"$f":"IF(J360 = 5, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Eind lening 5",null,null,null,null,{"$f":"IF($F$385 + $F$366 = J2, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Looptijd lening 5",null,null,null,null,{"$f":"J385 - J386 + I387","v":0},{"$f":"K385 - K386 + J387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Saldo begin tijdvak",null,"€",null,null,{"$f":"(J356 * J369) + (J356 * J373) + (J356 * J377) + (J356 * J381) + (J356 * J385) + I395","v":0},{"$f":"(K356 * K369) + (K356 * K373) + (K356 * K377) + (K356 * K381) + (K356 * K385) + J395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aflossing lening 1",null,"€",null,null,{"$f":"(((J356 * J369) / $F$366) + I390) * J371","v":0},{"$f":"(((K356 * K369) / $F$366) + J390) * K371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aflossing lening 2",null,"€",null,null,{"$f":"(((J356 * J373) / $F$366) + I391) * J375","v":0},{"$f":"(((K356 * K373) / $F$366) + J391) * K375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aflossing lening 3",null,"€",null,null,{"$f":"(((J356 * J377) / $F$366) + I392) * J379","v":0},{"$f":"(((K356 * K377) / $F$366) + J392) * K379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aflossing lening 4",null,"€",null,null,{"$f":"(((J356 * J381) / $F$366) + I393) * J383","v":0},{"$f":"(((K356 * K381) / $F$366) + J393) * K383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Aflossing lening 5",null,"€",null,null,{"$f":"(((J356 * J385) / $F$366) + I394) * J387","v":0},{"$f":"(((K356 * K385) / $F$366) + J394) * K387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Saldo eind tijdvak",null,"€",null,null,{"$f":"J389 - SUM(J390:J394)","v":0},{"$f":"K389 - SUM(K390:K394)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"U389 - SUM(U390:U394)","v":0},{"$f":"V389 - SUM(V390:V394)","v":0},{"$f":"W389 - SUM(W390:W394)","v":0},{"$f":"X389 - SUM(X390:X394)","v":0},{"$f":"Y389 - SUM(Y390:Y394)","v":0},{"$f":"Z389 - SUM(Z390:Z394)","v":0},{"$f":"AA389 - SUM(AA390:AA394)","v":0},{"$f":"AB389 - SUM(AB390:AB394)","v":0},{"$f":"AC389 - SUM(AC390:AC394)","v":0},0,{"$f":"AE389 - SUM(AE390:AE394)","v":0},{"$f":"AF389 - SUM(AF390:AF394)","v":0},{"$f":"AG389 - SUM(AG390:AG394)","v":0},{"$f":"AH389 - SUM(AH390:AH394)","v":0},{"$f":"AI389 - SUM(AI390:AI394)","v":0},{"$f":"AJ389 - SUM(AJ390:AJ394)","v":0},{"$f":"AK389 - SUM(AK390:AK394)","v":0},{"$f":"AL389 - SUM(AL390:AL394)","v":0},{"$f":"AM389 - SUM(AM390:AM394)","v":0},0,{"$f":"AO389 - SUM(AO390:AO394)","v":0},{"$f":"AP389 - SUM(AP390:AP394)","v":0},{"$f":"AQ389 - SUM(AQ390:AQ394)","v":0},{"$f":"AR389 - SUM(AR390:AR394)","v":0}]
[]
[null,null,null,null,"Totaal aflossingen",null,"€",null,null,{"$f":"SUM(J390:J394)","v":0},{"$f":"SUM(K390:K394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rente",null,"€",null,null,{"$f":"J389 * $F$367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Resultaten"]
[null,null,null,null,{"$f":"CalcProject!$E$25","v":"Besparings-verdeling"},{"$f":"$F$25","v":0},"% voor verhuurder"]
[null,null,null,null,"Sensitiviteit",{"$f":"Dashboard!$F$39","v":0}]
[null,null,null,null,null,{"$f":"IF(F401 + F402 > 1, 1, IF(F401 + F402 < 0, 0, F401 + F402))","v":0}]
[null,null,null,null,{"$f":"E327","v":"Totaal vermeden kosten"},null,{"$f":"G327","v":"€"},{"$f":"H327","v":0},null,{"$f":"J327","v":0},0,{"$f":"L327","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,"€",null,null,{"$f":"J404 * $F$403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Afschrijving totaal",null,"€",null,null,{"$f":" J339 + J350","v":0},0,{"$f":" L339 + L350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBIT",null,"€",null,null,{"$f":" J405 - J407","v":0},{"$f":" K405 - K407","v":0},{"$f":" L405 - L407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E398","v":"Rente"},null,{"$f":"G398","v":"€"},null,null,{"$f":"J398 * J371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA398 * AA371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBT",null,"€",null,null,{"$f":"J408 - J409","v":0},{"$f":"K408 - K409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Vpb",{"$f":"IF($F$26 = Config!$E$33, Config!$E$16, Config!$E$15)","v":"Ja"}]
[null,null,null,null,{"$f":"Config!E142","v":"Vennootschapsbelasting (VpB) tot €200.000"},{"$f":"IF($F$412 = Config!$E$15, Config!J142, 0)","v":0.15}]
[null,null,null,null,{"$f":"Config!E143","v":"Vennootschapsbelasting (VpB) vanaf €200.000"},{"$f":"IF($F$412 = Config!$E$15, Config!J143, 0)","v":0.217}]
[null,null,null,null,"Vennootschapsbelasting",null,"€",null,null,{"$f":"IF(J410>200000,200000*$F413,J410*$F413)+IF(J410>200000,(J410-200000)*$F414,0)","v":0},0,{"$f":"IF(L410>200000,200000*$F413,L410*$F413)+IF(L410>200000,(L410-200000)*$F414,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EAT",null,"€",null,null,{"$f":"J410 - J415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E397","v":"Totaal aflossingen"},null,{"$f":"G397","v":"€"},null,null,{"$f":"J397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Besparing voor bewoners"]
[null,null,null,null,{"$f":"$E$11","v":"Aantal woningen"},{"$f":"$F$11","v":0}]
[null,null,null,null,"Besparing voor bewoners",null,"€",null,null,{"$f":"J404 - J405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ404 - AQ405","v":0},0]
[null,null,null,null,"Jaarlijkse besparing per bewoner",null,"€",null,null,{"$f":"J423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,{"$f":"E96","v":"Initiële investering"},{"$f":"F96","v":0},{"$f":"G96","v":"€"},{"$f":"H96","v":0},null,{"$f":"J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E105","v":"Initiële investering + herinvestering"},null,{"$f":"G105","v":"€"},{"$f":"H105","v":0},null,{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E35","v":"Beschouwings-termijn"},{"$f":"F35","v":20},null,{"$f":"H35","v":0},null,{"$f":"J35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cashflow voor belasting (exclusief rentelasten)",null,"€",null,null,{"$f":"J405 - J429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow voor belasting cum. (exclusief rentelasten)",null,"€",null,null,{"$f":"I433 + J432","v":0},{"$f":"J433 + K432","v":0},0,0,{"$f":"M433 + N432","v":0},{"$f":"N433 + O432","v":0},0,{"$f":"P433 + Q432","v":0},{"$f":"Q433 + R432","v":0},0,{"$f":"S433 + T432","v":0},{"$f":"T433 + U432","v":0},0,{"$f":"V433 + W432","v":0},{"$f":"W433 + X432","v":0},0,{"$f":"Y433 + Z432","v":0},{"$f":"Z433 + AA432","v":0},0,{"$f":"AB433 + AC432","v":0},{"$f":"AC433 + AD432","v":0},0,{"$f":"AE433 + AF432","v":0},{"$f":"AF433 + AG432","v":0},0,{"$f":"AH433 + AI432","v":0},{"$f":"AI433 + AJ432","v":0},0,{"$f":"AK433 + AL432","v":0},{"$f":"AL433 + AM432","v":0},0,{"$f":"AN433 + AO432","v":0},{"$f":"AO433 + AP432","v":0},0,{"$f":"AQ433 + AR432","v":0}]
[]
[null,null,null,null,"Cashflow voor belasting (inclusief rentelasten)",null,"€",null,null,{"$f":"J405 - J409 - J429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow voor belasting cum. (inclusief rentelasten)",null,"€",null,null,{"$f":"I436 + J435","v":0},{"$f":"J436 + K435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cashflow na belasting (exclusief rentelasten)",null,"€",null,null,{"$f":"J405 - J415 - J429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow na belasting cum. (exclusief rentelasten)",null,"€",null,null,{"$f":"I439 + J438","v":0},{"$f":"J439 + K438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cashflow na belasting (inclusief rentelasten)",null,"€",null,null,{"$f":"J405 - J409 - J415 - J429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow na belasting cum. (inclusief rentelasten)",null,"€",null,null,{"$f":"I442 + J441","v":0},{"$f":"J442 + K441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Flag cumm. Cashflow > 0",null,null,null,null,{"$f":"IFERROR(IF(J441 = 0, 0, IF(J441 = J442, 1, IF(I442 > 0, 0, IF(J441 < -I442, 1, -I442 / J441)))), 0)","v":0},{"$f":"IFERROR(IF(K441 = 0, 0, IF(K441 = K442, 1, IF(J442 > 0, 0, IF(K441 < -J442, 1, -J442 / K441)))), 0)","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(IF(S441 = 0, 0, IF(S441 = S442, 1, IF(R442 > 0, 0, IF(S441 < -R442, 1, -R442 / S441)))), 0)","v":0},{"$f":"IFERROR(IF(T441 = 0, 0, IF(T441 = T442, 1, IF(S442 > 0, 0, IF(T441 < -S442, 1, -S442 / T441)))), 0)","v":0},{"$f":"IFERROR(IF(U441 = 0, 0, IF(U441 = U442, 1, IF(T442 > 0, 0, IF(U441 < -T442, 1, -T442 / U441)))), 0)","v":0},{"$f":"IFERROR(IF(V441 = 0, 0, IF(V441 = V442, 1, IF(U442 > 0, 0, IF(V441 < -U442, 1, -U442 / V441)))), 0)","v":0},{"$f":"IFERROR(IF(W441 = 0, 0, IF(W441 = W442, 1, IF(V442 > 0, 0, IF(W441 < -V442, 1, -V442 / W441)))), 0)","v":0},{"$f":"IFERROR(IF(X441 = 0, 0, IF(X441 = X442, 1, IF(W442 > 0, 0, IF(X441 < -W442, 1, -W442 / X441)))), 0)","v":0},{"$f":"IFERROR(IF(Y441 = 0, 0, IF(Y441 = Y442, 1, IF(X442 > 0, 0, IF(Y441 < -X442, 1, -X442 / Y441)))), 0)","v":0},0,{"$f":"IFERROR(IF(AA441 = 0, 0, IF(AA441 = AA442, 1, IF(Z442 > 0, 0, IF(AA441 < -Z442, 1, -Z442 / AA441)))), 0)","v":0},{"$f":"IFERROR(IF(AB441 = 0, 0, IF(AB441 = AB442, 1, IF(AA442 > 0, 0, IF(AB441 < -AA442, 1, -AA442 / AB441)))), 0)","v":0},{"$f":"IFERROR(IF(AC441 = 0, 0, IF(AC441 = AC442, 1, IF(AB442 > 0, 0, IF(AC441 < -AB442, 1, -AB442 / AC441)))), 0)","v":0},{"$f":"IFERROR(IF(AD441 = 0, 0, IF(AD441 = AD442, 1, IF(AC442 > 0, 0, IF(AD441 < -AC442, 1, -AC442 / AD441)))), 0)","v":0},{"$f":"IFERROR(IF(AE441 = 0, 0, IF(AE441 = AE442, 1, IF(AD442 > 0, 0, IF(AE441 < -AD442, 1, -AD442 / AE441)))), 0)","v":0},{"$f":"IFERROR(IF(AF441 = 0, 0, IF(AF441 = AF442, 1, IF(AE442 > 0, 0, IF(AF441 < -AE442, 1, -AE442 / AF441)))), 0)","v":0},{"$f":"IFERROR(IF(AG441 = 0, 0, IF(AG441 = AG442, 1, IF(AF442 > 0, 0, IF(AG441 < -AF442, 1, -AF442 / AG441)))), 0)","v":0},0,{"$f":"IFERROR(IF(AI441 = 0, 0, IF(AI441 = AI442, 1, IF(AH442 > 0, 0, IF(AI441 < -AH442, 1, -AH442 / AI441)))), 0)","v":0},{"$f":"IFERROR(IF(AJ441 = 0, 0, IF(AJ441 = AJ442, 1, IF(AI442 > 0, 0, IF(AJ441 < -AI442, 1, -AI442 / AJ441)))), 0)","v":0},{"$f":"IFERROR(IF(AK441 = 0, 0, IF(AK441 = AK442, 1, IF(AJ442 > 0, 0, IF(AK441 < -AJ442, 1, -AJ442 / AK441)))), 0)","v":0},{"$f":"IFERROR(IF(AL441 = 0, 0, IF(AL441 = AL442, 1, IF(AK442 > 0, 0, IF(AL441 < -AK442, 1, -AK442 / AL441)))), 0)","v":0},{"$f":"IFERROR(IF(AM441 = 0, 0, IF(AM441 = AM442, 1, IF(AL442 > 0, 0, IF(AM441 < -AL442, 1, -AL442 / AM441)))), 0)","v":0},{"$f":"IFERROR(IF(AN441 = 0, 0, IF(AN441 = AN442, 1, IF(AM442 > 0, 0, IF(AN441 < -AM442, 1, -AM442 / AN441)))), 0)","v":0},{"$f":"IFERROR(IF(AO441 = 0, 0, IF(AO441 = AO442, 1, IF(AN442 > 0, 0, IF(AO441 < -AN442, 1, -AN442 / AO441)))), 0)","v":0},0,{"$f":"IFERROR(IF(AQ441 = 0, 0, IF(AQ441 = AQ442, 1, IF(AP442 > 0, 0, IF(AQ441 < -AP442, 1, -AP442 / AQ441)))), 0)","v":0},{"$f":"IFERROR(IF(AR441 = 0, 0, IF(AR441 = AR442, 1, IF(AQ442 > 0, 0, IF(AR441 < -AQ442, 1, -AQ442 / AR441)))), 0)","v":0}]
[]
[null,null,null,null,{"$f":"$E$27","v":"Vreemd vermogen (VV)"},{"$f":"$F$27","v":0},{"$f":"$G$27","v":"Als % van totale investering"}]
[null,null,null,null,"Eigen vermogen",{"$f":"100% - $F$445","v":1},"Als % van totale investering",{"$f":"SUM(J446:AR446)","v":0},null,{"$f":"J428 * $F$446","v":0},{"$f":"K428 * $F$446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Investering uit eigen vermogen"]
[]
[null,null,null,null,"Cashflow t.b.v. rendement eigen vermogen",null,null,{"$f":"H428 * F446 * -1","v":0},null,{"$f":"(J405 - J409 - J415 - J418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow t.b.v. rendement eigen vermogen (cum.)",null,"€",null,null,{"$f":"(J449 + H449)","v":0},{"$f":"(K449 + J450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"InAlgemeen!$E$49","v":"Rendementseis"},{"$f":"InAlgemeen!$F$49","v":0.04}]
[null,null,null,null,"Netto contante waarde cashflows",null,"€",null,null,{"$f":"(J441 / (1 + $F$452) ^J3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Netto contante waarde project",{"$f":"SUM(J453:AR453)","v":0}]
[]
[null,null,null,null,"IRR"]
[null,null,null,null,"IRR voor belasting (excl. rentelasten)",{"$f":"IRR(J432:AR432)","v":{"$error":"#NUM!"}}]
[null,null,null,null,"IRR voor belasting (incl. rentelasten)",{"$f":"IRR(J435:AR435)","v":{"$error":"#NUM!"}}]
[null,null,null,null,"Projectrentabiliteit (IRR: excl. rentelasten, incl. belastingen)",{"$f":"IRR(J438:AR438)","v":{"$error":"#NUM!"}}]
[null,null,null,null,"IRR na belasting (incl. rentelasten)",{"$f":"IRR(J441:AQ441)","v":{"$error":"#NUM!"}}]
[null,null,null,null,"Rendement op eigen vermogen (gedurende levensduur)",{"$f":"IRR(H449:AR449)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,null,"Terugverdientijd",{"$f":"SUM(J443:AR443)","v":0},"jaar"]

{"sheet":"OutProject","index":4,"n_rows":55,"n_cols":361,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - FIND(\"]\", CELL(\"filename\", A1)))","v":"OutProject"}]
[null,null,null,null,"Type",1]
[null,null,null,null,null,null,null,null,null,null,null,"EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","EBITDA","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Investering","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Rente","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Vpb","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Aflossingen","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Productie kWh","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Aantal woningen onttrokken","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Investering EV","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner","Besparing per bewoner"]
[null,null,null,null,"Key",{"$f":"CalcProject!$E$7","v":"Naam complex"},{"$f":"InComplex!$O$6","v":"Jaar van investering"},{"$f":"InComplex!$E$6","v":"Aantal woningen"},{"$f":"InComplex!$K$6","v":"Totaal netto dakoppervlak*"},{"$f":"CalcProject!$E$66","v":"Geïnstalleerd vermogen"},"Gekozen subsidieregeling",{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055},{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055},{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055},{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055},{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055},{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055},{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055},{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055},{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055},{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055}]
[null,null,null,null,null,{"$f":"CalcProject!$F$7","v":"(Deel)complex 1"},{"$f":"CalcProject!$F$21","v":0},{"$f":"CalcProject!$F$11","v":0},{"$f":"CalcProject!$F$17","v":0},{"$f":"CalcProject!$F$66","v":0},{"$f":"CalcProject!$F$24","v":0},{"$f":"CalcProject!J405","v":0},{"$f":"CalcProject!K405","v":0},{"$f":"CalcProject!L405","v":0},{"$f":"CalcProject!M405","v":0},{"$f":"CalcProject!N405","v":0},{"$f":"CalcProject!O405","v":0},{"$f":"CalcProject!P405","v":0},{"$f":"CalcProject!Q405","v":0},{"$f":"CalcProject!R405","v":0},{"$f":"CalcProject!S405","v":0},{"$f":"CalcProject!T405","v":0},{"$f":"CalcProject!U405","v":0},{"$f":"CalcProject!V405","v":0},{"$f":"CalcProject!W405","v":0},{"$f":"CalcProject!X405","v":0},{"$f":"CalcProject!Y405","v":0},{"$f":"CalcProject!Z405","v":0},{"$f":"CalcProject!AA405","v":0},{"$f":"CalcProject!AB405","v":0},{"$f":"CalcProject!AC405","v":0},{"$f":"CalcProject!AD405","v":0},{"$f":"CalcProject!AE405","v":0},{"$f":"CalcProject!AF405","v":0},{"$f":"CalcProject!AG405","v":0},{"$f":"CalcProject!AH405","v":0},{"$f":"CalcProject!AI405","v":0},{"$f":"CalcProject!AJ405","v":0},{"$f":"CalcProject!AK405","v":0},{"$f":"CalcProject!AL405","v":0},{"$f":"CalcProject!AM405","v":0},{"$f":"CalcProject!AN405","v":0},{"$f":"CalcProject!AO405","v":0},{"$f":"CalcProject!AP405","v":0},{"$f":"CalcProject!AQ405","v":0},{"$f":"CalcProject!AR405","v":0},{"$f":"CalcProject!J105","v":0},{"$f":"CalcProject!K105","v":0},{"$f":"CalcProject!L105","v":0},{"$f":"CalcProject!M105","v":0},{"$f":"CalcProject!N105","v":0},{"$f":"CalcProject!O105","v":0},{"$f":"CalcProject!P105","v":0},{"$f":"CalcProject!Q105","v":0},{"$f":"CalcProject!R105","v":0},{"$f":"CalcProject!S105","v":0},{"$f":"CalcProject!T105","v":0},{"$f":"CalcProject!U105","v":0},{"$f":"CalcProject!V105","v":0},{"$f":"CalcProject!W105","v":0},{"$f":"CalcProject!X105","v":0},{"$f":"CalcProject!Y105","v":0},{"$f":"CalcProject!Z105","v":0},{"$f":"CalcProject!AA105","v":0},{"$f":"CalcProject!AB105","v":0},{"$f":"CalcProject!AC105","v":0},{"$f":"CalcProject!AD105","v":0},{"$f":"CalcProject!AE105","v":0},{"$f":"CalcProject!AF105","v":0},{"$f":"CalcProject!AG105","v":0},{"$f":"CalcProject!AH105","v":0},{"$f":"CalcProject!AI105","v":0},{"$f":"CalcProject!AJ105","v":0},{"$f":"CalcProject!AK105","v":0},{"$f":"CalcProject!AL105","v":0},{"$f":"CalcProject!AM105","v":0},{"$f":"CalcProject!AN105","v":0},{"$f":"CalcProject!AO105","v":0},{"$f":"CalcProject!AP105","v":0},{"$f":"CalcProject!AQ105","v":0},{"$f":"CalcProject!AR105","v":0},{"$f":"CalcProject!J409","v":0},{"$f":"CalcProject!K409","v":0},{"$f":"CalcProject!L409","v":0},{"$f":"CalcProject!M409","v":0},{"$f":"CalcProject!N409","v":0},{"$f":"CalcProject!O409","v":0},{"$f":"CalcProject!P409","v":0},{"$f":"CalcProject!Q409","v":0},{"$f":"CalcProject!R409","v":0},{"$f":"CalcProject!S409","v":0},{"$f":"CalcProject!T409","v":0},{"$f":"CalcProject!U409","v":0},{"$f":"CalcProject!V409","v":0},{"$f":"CalcProject!W409","v":0},{"$f":"CalcProject!X409","v":0},{"$f":"CalcProject!Y409","v":0},{"$f":"CalcProject!Z409","v":0},{"$f":"CalcProject!AA409","v":0},{"$f":"CalcProject!AB409","v":0},{"$f":"CalcProject!AC409","v":0},{"$f":"CalcProject!AD409","v":0},{"$f":"CalcProject!AE409","v":0},{"$f":"CalcProject!AF409","v":0},{"$f":"CalcProject!AG409","v":0},{"$f":"CalcProject!AH409","v":0},{"$f":"CalcProject!AI409","v":0},{"$f":"CalcProject!AJ409","v":0},{"$f":"CalcProject!AK409","v":0},{"$f":"CalcProject!AL409","v":0},{"$f":"CalcProject!AM409","v":0},{"$f":"CalcProject!AN409","v":0},{"$f":"CalcProject!AO409","v":0},{"$f":"CalcProject!AP409","v":0},{"$f":"CalcProject!AQ409","v":0},{"$f":"CalcProject!AR409","v":0},{"$f":"CalcProject!J415","v":0},{"$f":"CalcProject!K415","v":0},{"$f":"CalcProject!L415","v":0},{"$f":"CalcProject!M415","v":0},{"$f":"CalcProject!N415","v":0},{"$f":"CalcProject!O415","v":0},{"$f":"CalcProject!P415","v":0},{"$f":"CalcProject!Q415","v":0},{"$f":"CalcProject!R415","v":0},{"$f":"CalcProject!S415","v":0},{"$f":"CalcProject!T415","v":0},{"$f":"CalcProject!U415","v":0},{"$f":"CalcProject!V415","v":0},{"$f":"CalcProject!W415","v":0},{"$f":"CalcProject!X415","v":0},{"$f":"CalcProject!Y415","v":0},{"$f":"CalcProject!Z415","v":0},{"$f":"CalcProject!AA415","v":0},{"$f":"CalcProject!AB415","v":0},{"$f":"CalcProject!AC415","v":0},{"$f":"CalcProject!AD415","v":0},{"$f":"CalcProject!AE415","v":0},{"$f":"CalcProject!AF415","v":0},{"$f":"CalcProject!AG415","v":0},{"$f":"CalcProject!AH415","v":0},{"$f":"CalcProject!AI415","v":0},{"$f":"CalcProject!AJ415","v":0},{"$f":"CalcProject!AK415","v":0},{"$f":"CalcProject!AL415","v":0},{"$f":"CalcProject!AM415","v":0},{"$f":"CalcProject!AN415","v":0},{"$f":"CalcProject!AO415","v":0},{"$f":"CalcProject!AP415","v":0},{"$f":"CalcProject!AQ415","v":0},{"$f":"CalcProject!AR415","v":0},{"$f":"CalcProject!J418","v":0},{"$f":"CalcProject!K418","v":0},{"$f":"CalcProject!L418","v":0},{"$f":"CalcProject!M418","v":0},{"$f":"CalcProject!N418","v":0},{"$f":"CalcProject!O418","v":0},{"$f":"CalcProject!P418","v":0},{"$f":"CalcProject!Q418","v":0},{"$f":"CalcProject!R418","v":0},{"$f":"CalcProject!S418","v":0},{"$f":"CalcProject!T418","v":0},{"$f":"CalcProject!U418","v":0},{"$f":"CalcProject!V418","v":0},{"$f":"CalcProject!W418","v":0},{"$f":"CalcProject!X418","v":0},{"$f":"CalcProject!Y418","v":0},{"$f":"CalcProject!Z418","v":0},{"$f":"CalcProject!AA418","v":0},{"$f":"CalcProject!AB418","v":0},{"$f":"CalcProject!AC418","v":0},{"$f":"CalcProject!AD418","v":0},{"$f":"CalcProject!AE418","v":0},{"$f":"CalcProject!AF418","v":0},{"$f":"CalcProject!AG418","v":0},{"$f":"CalcProject!AH418","v":0},{"$f":"CalcProject!AI418","v":0},{"$f":"CalcProject!AJ418","v":0},{"$f":"CalcProject!AK418","v":0},{"$f":"CalcProject!AL418","v":0},{"$f":"CalcProject!AM418","v":0},{"$f":"CalcProject!AN418","v":0},{"$f":"CalcProject!AO418","v":0},{"$f":"CalcProject!AP418","v":0},{"$f":"CalcProject!AQ418","v":0},{"$f":"CalcProject!AR418","v":0},{"$f":"CalcProject!J69","v":0},{"$f":"CalcProject!K69","v":0},{"$f":"CalcProject!L69","v":0},{"$f":"CalcProject!M69","v":0},{"$f":"CalcProject!N69","v":0},{"$f":"CalcProject!O69","v":0},{"$f":"CalcProject!P69","v":0},{"$f":"CalcProject!Q69","v":0},{"$f":"CalcProject!R69","v":0},{"$f":"CalcProject!S69","v":0},{"$f":"CalcProject!T69","v":0},{"$f":"CalcProject!U69","v":0},{"$f":"CalcProject!V69","v":0},{"$f":"CalcProject!W69","v":0},{"$f":"CalcProject!X69","v":0},{"$f":"CalcProject!Y69","v":0},{"$f":"CalcProject!Z69","v":0},{"$f":"CalcProject!AA69","v":0},{"$f":"CalcProject!AB69","v":0},{"$f":"CalcProject!AC69","v":0},{"$f":"CalcProject!AD69","v":0},{"$f":"CalcProject!AE69","v":0},{"$f":"CalcProject!AF69","v":0},{"$f":"CalcProject!AG69","v":0},{"$f":"CalcProject!AH69","v":0},{"$f":"CalcProject!AI69","v":0},{"$f":"CalcProject!AJ69","v":0},{"$f":"CalcProject!AK69","v":0},{"$f":"CalcProject!AL69","v":0},{"$f":"CalcProject!AM69","v":0},{"$f":"CalcProject!AN69","v":0},{"$f":"CalcProject!AO69","v":0},{"$f":"CalcProject!AP69","v":0},{"$f":"CalcProject!AQ69","v":0},{"$f":"CalcProject!AR69","v":0},{"$f":"CalcProject!J111","v":0},{"$f":"CalcProject!K111","v":0},{"$f":"CalcProject!L111","v":0},{"$f":"CalcProject!M111","v":0},{"$f":"CalcProject!N111","v":0},{"$f":"CalcProject!O111","v":0},{"$f":"CalcProject!P111","v":0},{"$f":"CalcProject!Q111","v":0},{"$f":"CalcProject!R111","v":0},{"$f":"CalcProject!S111","v":0},{"$f":"CalcProject!T111","v":0},{"$f":"CalcProject!U111","v":0},{"$f":"CalcProject!V111","v":0},{"$f":"CalcProject!W111","v":0},{"$f":"CalcProject!X111","v":0},{"$f":"CalcProject!Y111","v":0},{"$f":"CalcProject!Z111","v":0},{"$f":"CalcProject!AA111","v":0},{"$f":"CalcProject!AB111","v":0},{"$f":"CalcProject!AC111","v":0},{"$f":"CalcProject!AD111","v":0},{"$f":"CalcProject!AE111","v":0},{"$f":"CalcProject!AF111","v":0},{"$f":"CalcProject!AG111","v":0},{"$f":"CalcProject!AH111","v":0},{"$f":"CalcProject!AI111","v":0},{"$f":"CalcProject!AJ111","v":0},{"$f":"CalcProject!AK111","v":0},{"$f":"CalcProject!AL111","v":0},{"$f":"CalcProject!AM111","v":0},{"$f":"CalcProject!AN111","v":0},{"$f":"CalcProject!AO111","v":0},{"$f":"CalcProject!AP111","v":0},{"$f":"CalcProject!AQ111","v":0},{"$f":"CalcProject!AR111","v":0},{"$f":"CalcProject!J112","v":0},{"$f":"CalcProject!K112","v":0},{"$f":"CalcProject!L112","v":0},{"$f":"CalcProject!M112","v":0},{"$f":"CalcProject!N112","v":0},{"$f":"CalcProject!O112","v":0},{"$f":"CalcProject!P112","v":0},{"$f":"CalcProject!Q112","v":0},{"$f":"CalcProject!R112","v":0},{"$f":"CalcProject!S112","v":0},{"$f":"CalcProject!T112","v":0},{"$f":"CalcProject!U112","v":0},{"$f":"CalcProject!V112","v":0},{"$f":"CalcProject!W112","v":0},{"$f":"CalcProject!X112","v":0},{"$f":"CalcProject!Y112","v":0},{"$f":"CalcProject!Z112","v":0},{"$f":"CalcProject!AA112","v":0},{"$f":"CalcProject!AB112","v":0},{"$f":"CalcProject!AC112","v":0},{"$f":"CalcProject!AD112","v":0},{"$f":"CalcProject!AE112","v":0},{"$f":"CalcProject!AF112","v":0},{"$f":"CalcProject!AG112","v":0},{"$f":"CalcProject!AH112","v":0},{"$f":"CalcProject!AI112","v":0},{"$f":"CalcProject!AJ112","v":0},{"$f":"CalcProject!AK112","v":0},{"$f":"CalcProject!AL112","v":0},{"$f":"CalcProject!AM112","v":0},{"$f":"CalcProject!AN112","v":0},{"$f":"CalcProject!AO112","v":0},{"$f":"CalcProject!AP112","v":0},{"$f":"CalcProject!AQ112","v":0},{"$f":"CalcProject!AR112","v":0},{"$f":"CalcProject!J446","v":0},{"$f":"CalcProject!K446","v":0},{"$f":"CalcProject!L446","v":0},{"$f":"CalcProject!M446","v":0},{"$f":"CalcProject!N446","v":0},{"$f":"CalcProject!O446","v":0},{"$f":"CalcProject!P446","v":0},{"$f":"CalcProject!Q446","v":0},{"$f":"CalcProject!R446","v":0},{"$f":"CalcProject!S446","v":0},{"$f":"CalcProject!T446","v":0},{"$f":"CalcProject!U446","v":0},{"$f":"CalcProject!V446","v":0},{"$f":"CalcProject!W446","v":0},{"$f":"CalcProject!X446","v":0},{"$f":"CalcProject!Y446","v":0},{"$f":"CalcProject!Z446","v":0},{"$f":"CalcProject!AA446","v":0},{"$f":"CalcProject!AB446","v":0},{"$f":"CalcProject!AC446","v":0},{"$f":"CalcProject!AD446","v":0},{"$f":"CalcProject!AE446","v":0},{"$f":"CalcProject!AF446","v":0},{"$f":"CalcProject!AG446","v":0},{"$f":"CalcProject!AH446","v":0},{"$f":"CalcProject!AI446","v":0},{"$f":"CalcProject!AJ446","v":0},{"$f":"CalcProject!AK446","v":0},{"$f":"CalcProject!AL446","v":0},{"$f":"CalcProject!AM446","v":0},{"$f":"CalcProject!AN446","v":0},{"$f":"CalcProject!AO446","v":0},{"$f":"CalcProject!AP446","v":0},{"$f":"CalcProject!AQ446","v":0},{"$f":"CalcProject!AR446","v":0},{"$f":"CalcProject!J424","v":0},{"$f":"CalcProject!K424","v":0},{"$f":"CalcProject!L424","v":0},{"$f":"CalcProject!M424","v":0},{"$f":"CalcProject!N424","v":0},{"$f":"CalcProject!O424","v":0},{"$f":"CalcProject!P424","v":0},{"$f":"CalcProject!Q424","v":0},{"$f":"CalcProject!R424","v":0},{"$f":"CalcProject!S424","v":0},{"$f":"CalcProject!T424","v":0},{"$f":"CalcProject!U424","v":0},{"$f":"CalcProject!V424","v":0},{"$f":"CalcProject!W424","v":0},{"$f":"CalcProject!X424","v":0},{"$f":"CalcProject!Y424","v":0},{"$f":"CalcProject!Z424","v":0},{"$f":"CalcProject!AA424","v":0},{"$f":"CalcProject!AB424","v":0},{"$f":"CalcProject!AC424","v":0},{"$f":"CalcProject!AD424","v":0},{"$f":"CalcProject!AE424","v":0},{"$f":"CalcProject!AF424","v":0},{"$f":"CalcProject!AG424","v":0},{"$f":"CalcProject!AH424","v":0},{"$f":"CalcProject!AI424","v":0},{"$f":"CalcProject!AJ424","v":0},{"$f":"CalcProject!AK424","v":0},{"$f":"CalcProject!AL424","v":0},{"$f":"CalcProject!AM424","v":0},{"$f":"CalcProject!AN424","v":0},{"$f":"CalcProject!AO424","v":0},{"$f":"CalcProject!AP424","v":0},{"$f":"CalcProject!AQ424","v":0},{"$f":"CalcProject!AR424","v":0}]
[null,null,null,null,1,"(Deel)complex 1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E6 + 1","v":2},"(Deel)complex 2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,"(Deel)complex 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,"(Deel)complex 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,5,"(Deel)complex 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,6,"(Deel)complex 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,7,"(Deel)complex 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,8,"(Deel)complex 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,9,"(Deel)complex 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,10,"(Deel)complex 10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E15 + 1","v":11},"(Deel)complex 11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,12,"(Deel)complex 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,13,"(Deel)complex 13",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,14,"(Deel)complex 14",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,15,"(Deel)complex 15",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,16,"(Deel)complex 16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,17,"(Deel)complex 17",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,18,"(Deel)complex 18",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,19,"(Deel)complex 19",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,"(Deel)complex 20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,21,"(Deel)complex 21",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,22,"(Deel)complex 22",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,23,"(Deel)complex 23",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,24,"(Deel)complex 24",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,25,"(Deel)complex 25",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,26,"(Deel)complex 26",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,27,"(Deel)complex 27",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,28,"(Deel)complex 28",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,29,"(Deel)complex 29",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,30,"(Deel)complex 30",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,31,"(Deel)complex 31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,32,"(Deel)complex 32",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,33,"(Deel)complex 33",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,34,"(Deel)complex 34",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,35,"(Deel)complex 35",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,36,"(Deel)complex 36",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,37,"(Deel)complex 37",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,38,"(Deel)complex 38",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,39,"(Deel)complex 39",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,40,"(Deel)complex 40",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,41,"(Deel)complex 41",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,42,"(Deel)complex 42",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,43,"(Deel)complex 43",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,44,"(Deel)complex 44",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,45,"(Deel)complex 45",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,46,"(Deel)complex 46",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,47,"(Deel)complex 47",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,48,"(Deel)complex 48",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,49,"(Deel)complex 49",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,50,"(Deel)complex 50",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"CalcAggr","index":5,"n_rows":76,"n_cols":44,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - FIND(\"]\", CELL(\"filename\", A1)))","v":"CalcAggr"}]
[]
[null,null,null,"Selectie dashboard"]
[null,null,null,null,"Beschouwingswijze",{"$f":"Dashboard!$F$7","v":"Alle complexen"}]
[null,null,null,null,"Selectie",{"$f":" Dashboard!$F$8","v":"(Deel)complex 1"}]
[]
[null,null,null,null,"Flag",{"$f":"MATCH(F4, OutProject!F4:G4, 0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Basisgegevens"]
[null,null,null,null,"Startjaar investering",{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!G$6:G$55), SUMIFS(OutProject!G$6:G$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Totaal aantal woningen",{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!H$6:H$55), SUMIFS(OutProject!H$6:H$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Totaal dakoppervlak beschikbaar voor PV",{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!I$6:I$55), SUMIFS(OutProject!I$6:I$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},"m2"]
[null,null,null,null,"Geïnstalleerd vermogen",{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!J$6:J$55), SUMIFS(OutProject!J$6:J$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},"kW"]
[null,null,null,null,"Gekozen subsidieregeling(en)",{"$f":"IF(SUM($F$15:$F$17) = 1, INDEX($E$15:$E$17, MATCH(1, $F$15:$F$17, 0)), _xlfn.CONCAT(F15, \" x \", E15, \", \", F16, \" x \", E16, F16, \", \", F17, \" x \", E17))","v":"0 x Salderen, 0 x SDE++0, 0 x SCE"}]
[null,null,null,null,{"$f":"Config!E37","v":"Salderen"},{"$f":"IF($F$4 = Config!$E$80, COUNTIF(OutProject!$K$6:$K$55, E15), COUNTIFS(OutProject!$K$6:$K$55, E15, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},"#"]
[null,null,null,null,{"$f":"Config!E38","v":"SDE++"},{"$f":"IF($F$4 = Config!$E$80, COUNTIF(OutProject!$K$6:$K$55, E16), COUNTIFS(OutProject!$K$6:$K$55, E16, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},"#"]
[null,null,null,null,{"$f":"Config!E39","v":"SCE"},{"$f":"IF($F$4 = Config!$E$80, COUNTIF(OutProject!$K$6:$K$55, E17), COUNTIFS(OutProject!$K$6:$K$55, E17, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},"#"]
[]
[]
[null,null,null,null,{"$f":"CalcProject!E2","v":"Jaar"},null,null,null,null,{"$f":"CalcProject!J2","v":2021},{"$f":"CalcProject!K2","v":2022},{"$f":"CalcProject!L2","v":2023},{"$f":"CalcProject!M2","v":2024},{"$f":"CalcProject!N2","v":2025},{"$f":"CalcProject!O2","v":2026},{"$f":"CalcProject!P2","v":2027},{"$f":"CalcProject!Q2","v":2028},{"$f":"CalcProject!R2","v":2029},{"$f":"CalcProject!S2","v":2030},{"$f":"CalcProject!T2","v":2031},{"$f":"CalcProject!U2","v":2032},{"$f":"CalcProject!V2","v":2033},{"$f":"CalcProject!W2","v":2034},{"$f":"CalcProject!X2","v":2035},{"$f":"CalcProject!Y2","v":2036},{"$f":"CalcProject!Z2","v":2037},{"$f":"CalcProject!AA2","v":2038},{"$f":"CalcProject!AB2","v":2039},{"$f":"CalcProject!AC2","v":2040},{"$f":"CalcProject!AD2","v":2041},{"$f":"CalcProject!AE2","v":2042},{"$f":"CalcProject!AF2","v":2043},{"$f":"CalcProject!AG2","v":2044},{"$f":"CalcProject!AH2","v":2045},{"$f":"CalcProject!AI2","v":2046},{"$f":"CalcProject!AJ2","v":2047},{"$f":"CalcProject!AK2","v":2048},{"$f":"CalcProject!AL2","v":2049},{"$f":"CalcProject!AM2","v":2050},{"$f":"CalcProject!AN2","v":2051},{"$f":"CalcProject!AO2","v":2052},{"$f":"CalcProject!AP2","v":2053},{"$f":"CalcProject!AQ2","v":2054},{"$f":"CalcProject!AR2","v":2055}]
[null,null,null,null,{"$f":"CalcProject!E3","v":"Tijdvak"},null,null,null,null,{"$f":"CalcProject!J3","v":0},{"$f":"CalcProject!K3","v":1},{"$f":"CalcProject!L3","v":2},{"$f":"CalcProject!M3","v":3},{"$f":"CalcProject!N3","v":4},{"$f":"CalcProject!O3","v":5},{"$f":"CalcProject!P3","v":6},{"$f":"CalcProject!Q3","v":7},{"$f":"CalcProject!R3","v":8},{"$f":"CalcProject!S3","v":9},{"$f":"CalcProject!T3","v":10},{"$f":"CalcProject!U3","v":11},{"$f":"CalcProject!V3","v":12},{"$f":"CalcProject!W3","v":13},{"$f":"CalcProject!X3","v":14},{"$f":"CalcProject!Y3","v":15},{"$f":"CalcProject!Z3","v":16},{"$f":"CalcProject!AA3","v":17},{"$f":"CalcProject!AB3","v":18},{"$f":"CalcProject!AC3","v":19},{"$f":"CalcProject!AD3","v":20},{"$f":"CalcProject!AE3","v":21},{"$f":"CalcProject!AF3","v":22},{"$f":"CalcProject!AG3","v":23},{"$f":"CalcProject!AH3","v":24},{"$f":"CalcProject!AI3","v":25},{"$f":"CalcProject!AJ3","v":26},{"$f":"CalcProject!AK3","v":27},{"$f":"CalcProject!AL3","v":28},{"$f":"CalcProject!AM3","v":29},{"$f":"CalcProject!AN3","v":30},{"$f":"CalcProject!AO3","v":31},{"$f":"CalcProject!AP3","v":32},{"$f":"CalcProject!AQ3","v":33},{"$f":"CalcProject!AR3","v":34}]
[]
[null,null,null,"Resultaten"]
[null,null,null,null,"Aantal woningen per jaar",null,null,null,null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HN$6:HN$55), SUMIFS(OutProject!HN$6:HN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HO$6:HO$55), SUMIFS(OutProject!HO$6:HO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HP$6:HP$55), SUMIFS(OutProject!HP$6:HP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HQ$6:HQ$55), SUMIFS(OutProject!HQ$6:HQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HR$6:HR$55), SUMIFS(OutProject!HR$6:HR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HS$6:HS$55), SUMIFS(OutProject!HS$6:HS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HT$6:HT$55), SUMIFS(OutProject!HT$6:HT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HU$6:HU$55), SUMIFS(OutProject!HU$6:HU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HV$6:HV$55), SUMIFS(OutProject!HV$6:HV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HW$6:HW$55), SUMIFS(OutProject!HW$6:HW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HX$6:HX$55), SUMIFS(OutProject!HX$6:HX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HY$6:HY$55), SUMIFS(OutProject!HY$6:HY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HZ$6:HZ$55), SUMIFS(OutProject!HZ$6:HZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IA$6:IA$55), SUMIFS(OutProject!IA$6:IA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IB$6:IB$55), SUMIFS(OutProject!IB$6:IB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IC$6:IC$55), SUMIFS(OutProject!IC$6:IC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!ID$6:ID$55), SUMIFS(OutProject!ID$6:ID$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IE$6:IE$55), SUMIFS(OutProject!IE$6:IE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IF$6:IF$55), SUMIFS(OutProject!IF$6:IF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IG$6:IG$55), SUMIFS(OutProject!IG$6:IG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IH$6:IH$55), SUMIFS(OutProject!IH$6:IH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!II$6:II$55), SUMIFS(OutProject!II$6:II$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IJ$6:IJ$55), SUMIFS(OutProject!IJ$6:IJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IK$6:IK$55), SUMIFS(OutProject!IK$6:IK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IL$6:IL$55), SUMIFS(OutProject!IL$6:IL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IM$6:IM$55), SUMIFS(OutProject!IM$6:IM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IN$6:IN$55), SUMIFS(OutProject!IN$6:IN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IO$6:IO$55), SUMIFS(OutProject!IO$6:IO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IP$6:IP$55), SUMIFS(OutProject!IP$6:IP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IQ$6:IQ$55), SUMIFS(OutProject!IQ$6:IQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IR$6:IR$55), SUMIFS(OutProject!IR$6:IR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IS$6:IS$55), SUMIFS(OutProject!IS$6:IS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IT$6:IT$55), SUMIFS(OutProject!IT$6:IT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IU$6:IU$55), SUMIFS(OutProject!IU$6:IU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IV$6:IV$55), SUMIFS(OutProject!IV$6:IV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Aantal woningen onttrokken",null,null,null,null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IW$6:IW$55), SUMIFS(OutProject!IW$6:IW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IX$6:IX$55), SUMIFS(OutProject!IX$6:IX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IY$6:IY$55), SUMIFS(OutProject!IY$6:IY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!IZ$6:IZ$55), SUMIFS(OutProject!IZ$6:IZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JA$6:JA$55), SUMIFS(OutProject!JA$6:JA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JB$6:JB$55), SUMIFS(OutProject!JB$6:JB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JC$6:JC$55), SUMIFS(OutProject!JC$6:JC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JD$6:JD$55), SUMIFS(OutProject!JD$6:JD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JE$6:JE$55), SUMIFS(OutProject!JE$6:JE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JF$6:JF$55), SUMIFS(OutProject!JF$6:JF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JG$6:JG$55), SUMIFS(OutProject!JG$6:JG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JH$6:JH$55), SUMIFS(OutProject!JH$6:JH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JI$6:JI$55), SUMIFS(OutProject!JI$6:JI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JJ$6:JJ$55), SUMIFS(OutProject!JJ$6:JJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JK$6:JK$55), SUMIFS(OutProject!JK$6:JK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JL$6:JL$55), SUMIFS(OutProject!JL$6:JL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JM$6:JM$55), SUMIFS(OutProject!JM$6:JM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JN$6:JN$55), SUMIFS(OutProject!JN$6:JN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JO$6:JO$55), SUMIFS(OutProject!JO$6:JO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JP$6:JP$55), SUMIFS(OutProject!JP$6:JP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JQ$6:JQ$55), SUMIFS(OutProject!JQ$6:JQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JR$6:JR$55), SUMIFS(OutProject!JR$6:JR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JS$6:JS$55), SUMIFS(OutProject!JS$6:JS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JT$6:JT$55), SUMIFS(OutProject!JT$6:JT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JU$6:JU$55), SUMIFS(OutProject!JU$6:JU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JV$6:JV$55), SUMIFS(OutProject!JV$6:JV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JW$6:JW$55), SUMIFS(OutProject!JW$6:JW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JX$6:JX$55), SUMIFS(OutProject!JX$6:JX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JY$6:JY$55), SUMIFS(OutProject!JY$6:JY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!JZ$6:JZ$55), SUMIFS(OutProject!JZ$6:JZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KA$6:KA$55), SUMIFS(OutProject!KA$6:KA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KB$6:KB$55), SUMIFS(OutProject!KB$6:KB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KC$6:KC$55), SUMIFS(OutProject!KC$6:KC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KD$6:KD$55), SUMIFS(OutProject!KD$6:KD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KE$6:KE$55), SUMIFS(OutProject!KE$6:KE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Aantal woningen cumulatief",null,null,null,null,{"$f":"J24 + I26","v":0},{"$f":"K24 + J26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Stroomproductie per jaar",null,"kWh",null,null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GE$6:GE$55), SUMIFS(OutProject!GE$6:GE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GF$6:GF$55), SUMIFS(OutProject!GF$6:GF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GG$6:GG$55), SUMIFS(OutProject!GG$6:GG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GH$6:GH$55), SUMIFS(OutProject!GH$6:GH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GI$6:GI$55), SUMIFS(OutProject!GI$6:GI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GJ$6:GJ$55), SUMIFS(OutProject!GJ$6:GJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GK$6:GK$55), SUMIFS(OutProject!GK$6:GK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GL$6:GL$55), SUMIFS(OutProject!GL$6:GL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GM$6:GM$55), SUMIFS(OutProject!GM$6:GM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GN$6:GN$55), SUMIFS(OutProject!GN$6:GN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GO$6:GO$55), SUMIFS(OutProject!GO$6:GO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GP$6:GP$55), SUMIFS(OutProject!GP$6:GP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GQ$6:GQ$55), SUMIFS(OutProject!GQ$6:GQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GR$6:GR$55), SUMIFS(OutProject!GR$6:GR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GS$6:GS$55), SUMIFS(OutProject!GS$6:GS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GT$6:GT$55), SUMIFS(OutProject!GT$6:GT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GU$6:GU$55), SUMIFS(OutProject!GU$6:GU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GV$6:GV$55), SUMIFS(OutProject!GV$6:GV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GW$6:GW$55), SUMIFS(OutProject!GW$6:GW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GX$6:GX$55), SUMIFS(OutProject!GX$6:GX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GY$6:GY$55), SUMIFS(OutProject!GY$6:GY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GZ$6:GZ$55), SUMIFS(OutProject!GZ$6:GZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HA$6:HA$55), SUMIFS(OutProject!HA$6:HA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HB$6:HB$55), SUMIFS(OutProject!HB$6:HB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HC$6:HC$55), SUMIFS(OutProject!HC$6:HC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HD$6:HD$55), SUMIFS(OutProject!HD$6:HD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HE$6:HE$55), SUMIFS(OutProject!HE$6:HE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HF$6:HF$55), SUMIFS(OutProject!HF$6:HF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HG$6:HG$55), SUMIFS(OutProject!HG$6:HG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HH$6:HH$55), SUMIFS(OutProject!HH$6:HH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HI$6:HI$55), SUMIFS(OutProject!HI$6:HI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HJ$6:HJ$55), SUMIFS(OutProject!HJ$6:HJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HK$6:HK$55), SUMIFS(OutProject!HK$6:HK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HL$6:HL$55), SUMIFS(OutProject!HL$6:HL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!HM$6:HM$55), SUMIFS(OutProject!HM$6:HM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[]
[null,null,null,"Businesscase input"]
[null,null,null,null,"Jaarlijkse investeringen",null,"€",{"$f":"SUM(J30:AR30)","v":0},null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AU$6:AU$55), SUMIFS(OutProject!AU$6:AU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AV$6:AV$55), SUMIFS(OutProject!AV$6:AV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AW$6:AW$55), SUMIFS(OutProject!AW$6:AW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AX$6:AX$55), SUMIFS(OutProject!AX$6:AX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AY$6:AY$55), SUMIFS(OutProject!AY$6:AY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AZ$6:AZ$55), SUMIFS(OutProject!AZ$6:AZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BA$6:BA$55), SUMIFS(OutProject!BA$6:BA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BB$6:BB$55), SUMIFS(OutProject!BB$6:BB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BC$6:BC$55), SUMIFS(OutProject!BC$6:BC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BD$6:BD$55), SUMIFS(OutProject!BD$6:BD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BE$6:BE$55), SUMIFS(OutProject!BE$6:BE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BF$6:BF$55), SUMIFS(OutProject!BF$6:BF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BG$6:BG$55), SUMIFS(OutProject!BG$6:BG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BH$6:BH$55), SUMIFS(OutProject!BH$6:BH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BI$6:BI$55), SUMIFS(OutProject!BI$6:BI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BJ$6:BJ$55), SUMIFS(OutProject!BJ$6:BJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BK$6:BK$55), SUMIFS(OutProject!BK$6:BK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BL$6:BL$55), SUMIFS(OutProject!BL$6:BL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BM$6:BM$55), SUMIFS(OutProject!BM$6:BM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BN$6:BN$55), SUMIFS(OutProject!BN$6:BN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BO$6:BO$55), SUMIFS(OutProject!BO$6:BO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BP$6:BP$55), SUMIFS(OutProject!BP$6:BP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BQ$6:BQ$55), SUMIFS(OutProject!BQ$6:BQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BR$6:BR$55), SUMIFS(OutProject!BR$6:BR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BS$6:BS$55), SUMIFS(OutProject!BS$6:BS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BT$6:BT$55), SUMIFS(OutProject!BT$6:BT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BU$6:BU$55), SUMIFS(OutProject!BU$6:BU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BV$6:BV$55), SUMIFS(OutProject!BV$6:BV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BW$6:BW$55), SUMIFS(OutProject!BW$6:BW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BX$6:BX$55), SUMIFS(OutProject!BX$6:BX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BY$6:BY$55), SUMIFS(OutProject!BY$6:BY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!BZ$6:BZ$55), SUMIFS(OutProject!BZ$6:BZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CA$6:CA$55), SUMIFS(OutProject!CA$6:CA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CB$6:CB$55), SUMIFS(OutProject!CB$6:CB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CC$6:CC$55), SUMIFS(OutProject!CC$6:CC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Jaarlijkse investeringen eigen vermogen",null,"€",{"$f":"SUM(J31:AR31)","v":0},null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KF$6:KF$55), SUMIFS(OutProject!KF$6:KF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KG$6:KG$55), SUMIFS(OutProject!KG$6:KG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KH$6:KH$55), SUMIFS(OutProject!KH$6:KH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KI$6:KI$55), SUMIFS(OutProject!KI$6:KI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KJ$6:KJ$55), SUMIFS(OutProject!KJ$6:KJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KK$6:KK$55), SUMIFS(OutProject!KK$6:KK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KL$6:KL$55), SUMIFS(OutProject!KL$6:KL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KM$6:KM$55), SUMIFS(OutProject!KM$6:KM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KN$6:KN$55), SUMIFS(OutProject!KN$6:KN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KO$6:KO$55), SUMIFS(OutProject!KO$6:KO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KP$6:KP$55), SUMIFS(OutProject!KP$6:KP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KQ$6:KQ$55), SUMIFS(OutProject!KQ$6:KQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KR$6:KR$55), SUMIFS(OutProject!KR$6:KR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KS$6:KS$55), SUMIFS(OutProject!KS$6:KS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KT$6:KT$55), SUMIFS(OutProject!KT$6:KT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KU$6:KU$55), SUMIFS(OutProject!KU$6:KU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KV$6:KV$55), SUMIFS(OutProject!KV$6:KV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KW$6:KW$55), SUMIFS(OutProject!KW$6:KW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KX$6:KX$55), SUMIFS(OutProject!KX$6:KX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KY$6:KY$55), SUMIFS(OutProject!KY$6:KY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!KZ$6:KZ$55), SUMIFS(OutProject!KZ$6:KZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LA$6:LA$55), SUMIFS(OutProject!LA$6:LA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LB$6:LB$55), SUMIFS(OutProject!LB$6:LB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LC$6:LC$55), SUMIFS(OutProject!LC$6:LC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LD$6:LD$55), SUMIFS(OutProject!LD$6:LD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LE$6:LE$55), SUMIFS(OutProject!LE$6:LE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LF$6:LF$55), SUMIFS(OutProject!LF$6:LF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LG$6:LG$55), SUMIFS(OutProject!LG$6:LG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LH$6:LH$55), SUMIFS(OutProject!LH$6:LH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LI$6:LI$55), SUMIFS(OutProject!LI$6:LI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LJ$6:LJ$55), SUMIFS(OutProject!LJ$6:LJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LK$6:LK$55), SUMIFS(OutProject!LK$6:LK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LL$6:LL$55), SUMIFS(OutProject!LL$6:LL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LM$6:LM$55), SUMIFS(OutProject!LM$6:LM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LN$6:LN$55), SUMIFS(OutProject!LN$6:LN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Cumulatieve investeringen",null,null,null,null,{"$f":"SUM($J30:J30)","v":0},{"$f":"SUM($J30:K30)","v":0},{"$f":"SUM($J30:L30)","v":0},{"$f":"SUM($J30:M30)","v":0},{"$f":"SUM($J30:N30)","v":0},{"$f":"SUM($J30:O30)","v":0},{"$f":"SUM($J30:P30)","v":0},{"$f":"SUM($J30:Q30)","v":0},{"$f":"SUM($J30:R30)","v":0},{"$f":"SUM($J30:S30)","v":0},{"$f":"SUM($J30:T30)","v":0},{"$f":"SUM($J30:U30)","v":0},{"$f":"SUM($J30:V30)","v":0},{"$f":"SUM($J30:W30)","v":0},{"$f":"SUM($J30:X30)","v":0},{"$f":"SUM($J30:Y30)","v":0},{"$f":"SUM($J30:Z30)","v":0},{"$f":"SUM($J30:AA30)","v":0},{"$f":"SUM($J30:AB30)","v":0},{"$f":"SUM($J30:AC30)","v":0},{"$f":"SUM($J30:AD30)","v":0},{"$f":"SUM($J30:AE30)","v":0},{"$f":"SUM($J30:AF30)","v":0},{"$f":"SUM($J30:AG30)","v":0},{"$f":"SUM($J30:AH30)","v":0},{"$f":"SUM($J30:AI30)","v":0},{"$f":"SUM($J30:AJ30)","v":0},{"$f":"SUM($J30:AK30)","v":0},{"$f":"SUM($J30:AL30)","v":0},{"$f":"SUM($J30:AM30)","v":0},{"$f":"SUM($J30:AN30)","v":0},{"$f":"SUM($J30:AO30)","v":0},{"$f":"SUM($J30:AP30)","v":0},{"$f":"SUM($J30:AQ30)","v":0},{"$f":"SUM($J30:AR30)","v":0}]
[]
[null,null,null,null,"EBITDA",null,"€",null,null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!L$6:L$55), SUMIFS(OutProject!L$6:L$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!M$6:M$55), SUMIFS(OutProject!M$6:M$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!N$6:N$55), SUMIFS(OutProject!N$6:N$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!O$6:O$55), SUMIFS(OutProject!O$6:O$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!P$6:P$55), SUMIFS(OutProject!P$6:P$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!Q$6:Q$55), SUMIFS(OutProject!Q$6:Q$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!R$6:R$55), SUMIFS(OutProject!R$6:R$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!S$6:S$55), SUMIFS(OutProject!S$6:S$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!T$6:T$55), SUMIFS(OutProject!T$6:T$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!U$6:U$55), SUMIFS(OutProject!U$6:U$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!V$6:V$55), SUMIFS(OutProject!V$6:V$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!W$6:W$55), SUMIFS(OutProject!W$6:W$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!X$6:X$55), SUMIFS(OutProject!X$6:X$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!Y$6:Y$55), SUMIFS(OutProject!Y$6:Y$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!Z$6:Z$55), SUMIFS(OutProject!Z$6:Z$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AA$6:AA$55), SUMIFS(OutProject!AA$6:AA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AB$6:AB$55), SUMIFS(OutProject!AB$6:AB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AC$6:AC$55), SUMIFS(OutProject!AC$6:AC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AD$6:AD$55), SUMIFS(OutProject!AD$6:AD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AE$6:AE$55), SUMIFS(OutProject!AE$6:AE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AF$6:AF$55), SUMIFS(OutProject!AF$6:AF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AG$6:AG$55), SUMIFS(OutProject!AG$6:AG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AH$6:AH$55), SUMIFS(OutProject!AH$6:AH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AI$6:AI$55), SUMIFS(OutProject!AI$6:AI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AJ$6:AJ$55), SUMIFS(OutProject!AJ$6:AJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AK$6:AK$55), SUMIFS(OutProject!AK$6:AK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AL$6:AL$55), SUMIFS(OutProject!AL$6:AL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AM$6:AM$55), SUMIFS(OutProject!AM$6:AM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AN$6:AN$55), SUMIFS(OutProject!AN$6:AN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AO$6:AO$55), SUMIFS(OutProject!AO$6:AO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AP$6:AP$55), SUMIFS(OutProject!AP$6:AP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AQ$6:AQ$55), SUMIFS(OutProject!AQ$6:AQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AR$6:AR$55), SUMIFS(OutProject!AR$6:AR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AS$6:AS$55), SUMIFS(OutProject!AS$6:AS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!AT$6:AT$55), SUMIFS(OutProject!AT$6:AT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Rente",null,"€",null,null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CD$6:CD$55), SUMIFS(OutProject!CD$6:CD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CE$6:CE$55), SUMIFS(OutProject!CE$6:CE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CF$6:CF$55), SUMIFS(OutProject!CF$6:CF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CG$6:CG$55), SUMIFS(OutProject!CG$6:CG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CH$6:CH$55), SUMIFS(OutProject!CH$6:CH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CI$6:CI$55), SUMIFS(OutProject!CI$6:CI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CJ$6:CJ$55), SUMIFS(OutProject!CJ$6:CJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CK$6:CK$55), SUMIFS(OutProject!CK$6:CK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CL$6:CL$55), SUMIFS(OutProject!CL$6:CL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CM$6:CM$55), SUMIFS(OutProject!CM$6:CM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CN$6:CN$55), SUMIFS(OutProject!CN$6:CN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CO$6:CO$55), SUMIFS(OutProject!CO$6:CO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CP$6:CP$55), SUMIFS(OutProject!CP$6:CP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CQ$6:CQ$55), SUMIFS(OutProject!CQ$6:CQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CR$6:CR$55), SUMIFS(OutProject!CR$6:CR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CS$6:CS$55), SUMIFS(OutProject!CS$6:CS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CT$6:CT$55), SUMIFS(OutProject!CT$6:CT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CU$6:CU$55), SUMIFS(OutProject!CU$6:CU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CV$6:CV$55), SUMIFS(OutProject!CV$6:CV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CW$6:CW$55), SUMIFS(OutProject!CW$6:CW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CX$6:CX$55), SUMIFS(OutProject!CX$6:CX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CY$6:CY$55), SUMIFS(OutProject!CY$6:CY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!CZ$6:CZ$55), SUMIFS(OutProject!CZ$6:CZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DA$6:DA$55), SUMIFS(OutProject!DA$6:DA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DB$6:DB$55), SUMIFS(OutProject!DB$6:DB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DC$6:DC$55), SUMIFS(OutProject!DC$6:DC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DD$6:DD$55), SUMIFS(OutProject!DD$6:DD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DE$6:DE$55), SUMIFS(OutProject!DE$6:DE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DF$6:DF$55), SUMIFS(OutProject!DF$6:DF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DG$6:DG$55), SUMIFS(OutProject!DG$6:DG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DH$6:DH$55), SUMIFS(OutProject!DH$6:DH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DI$6:DI$55), SUMIFS(OutProject!DI$6:DI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DJ$6:DJ$55), SUMIFS(OutProject!DJ$6:DJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DK$6:DK$55), SUMIFS(OutProject!DK$6:DK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DL$6:DL$55), SUMIFS(OutProject!DL$6:DL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Vpb",null,"€",null,null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DM$6:DM$55), SUMIFS(OutProject!DM$6:DM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DN$6:DN$55), SUMIFS(OutProject!DN$6:DN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DO$6:DO$55), SUMIFS(OutProject!DO$6:DO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DP$6:DP$55), SUMIFS(OutProject!DP$6:DP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DQ$6:DQ$55), SUMIFS(OutProject!DQ$6:DQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DR$6:DR$55), SUMIFS(OutProject!DR$6:DR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DS$6:DS$55), SUMIFS(OutProject!DS$6:DS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DT$6:DT$55), SUMIFS(OutProject!DT$6:DT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DU$6:DU$55), SUMIFS(OutProject!DU$6:DU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DV$6:DV$55), SUMIFS(OutProject!DV$6:DV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DW$6:DW$55), SUMIFS(OutProject!DW$6:DW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DX$6:DX$55), SUMIFS(OutProject!DX$6:DX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DY$6:DY$55), SUMIFS(OutProject!DY$6:DY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!DZ$6:DZ$55), SUMIFS(OutProject!DZ$6:DZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EA$6:EA$55), SUMIFS(OutProject!EA$6:EA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EB$6:EB$55), SUMIFS(OutProject!EB$6:EB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EC$6:EC$55), SUMIFS(OutProject!EC$6:EC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!ED$6:ED$55), SUMIFS(OutProject!ED$6:ED$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EE$6:EE$55), SUMIFS(OutProject!EE$6:EE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EF$6:EF$55), SUMIFS(OutProject!EF$6:EF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EG$6:EG$55), SUMIFS(OutProject!EG$6:EG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EH$6:EH$55), SUMIFS(OutProject!EH$6:EH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EI$6:EI$55), SUMIFS(OutProject!EI$6:EI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EJ$6:EJ$55), SUMIFS(OutProject!EJ$6:EJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EK$6:EK$55), SUMIFS(OutProject!EK$6:EK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EL$6:EL$55), SUMIFS(OutProject!EL$6:EL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EM$6:EM$55), SUMIFS(OutProject!EM$6:EM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EN$6:EN$55), SUMIFS(OutProject!EN$6:EN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EO$6:EO$55), SUMIFS(OutProject!EO$6:EO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EP$6:EP$55), SUMIFS(OutProject!EP$6:EP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EQ$6:EQ$55), SUMIFS(OutProject!EQ$6:EQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!ER$6:ER$55), SUMIFS(OutProject!ER$6:ER$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!ES$6:ES$55), SUMIFS(OutProject!ES$6:ES$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!ET$6:ET$55), SUMIFS(OutProject!ET$6:ET$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EU$6:EU$55), SUMIFS(OutProject!EU$6:EU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Aflossingen",null,"€",null,null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EV$6:EV$55), SUMIFS(OutProject!EV$6:EV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EW$6:EW$55), SUMIFS(OutProject!EW$6:EW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EX$6:EX$55), SUMIFS(OutProject!EX$6:EX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EY$6:EY$55), SUMIFS(OutProject!EY$6:EY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!EZ$6:EZ$55), SUMIFS(OutProject!EZ$6:EZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FA$6:FA$55), SUMIFS(OutProject!FA$6:FA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FB$6:FB$55), SUMIFS(OutProject!FB$6:FB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FC$6:FC$55), SUMIFS(OutProject!FC$6:FC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FD$6:FD$55), SUMIFS(OutProject!FD$6:FD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FE$6:FE$55), SUMIFS(OutProject!FE$6:FE$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FF$6:FF$55), SUMIFS(OutProject!FF$6:FF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FG$6:FG$55), SUMIFS(OutProject!FG$6:FG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FH$6:FH$55), SUMIFS(OutProject!FH$6:FH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FI$6:FI$55), SUMIFS(OutProject!FI$6:FI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FJ$6:FJ$55), SUMIFS(OutProject!FJ$6:FJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FK$6:FK$55), SUMIFS(OutProject!FK$6:FK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FL$6:FL$55), SUMIFS(OutProject!FL$6:FL$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FM$6:FM$55), SUMIFS(OutProject!FM$6:FM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FN$6:FN$55), SUMIFS(OutProject!FN$6:FN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FO$6:FO$55), SUMIFS(OutProject!FO$6:FO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FP$6:FP$55), SUMIFS(OutProject!FP$6:FP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FQ$6:FQ$55), SUMIFS(OutProject!FQ$6:FQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FR$6:FR$55), SUMIFS(OutProject!FR$6:FR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FS$6:FS$55), SUMIFS(OutProject!FS$6:FS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FT$6:FT$55), SUMIFS(OutProject!FT$6:FT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FU$6:FU$55), SUMIFS(OutProject!FU$6:FU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FV$6:FV$55), SUMIFS(OutProject!FV$6:FV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FW$6:FW$55), SUMIFS(OutProject!FW$6:FW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FX$6:FX$55), SUMIFS(OutProject!FX$6:FX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FY$6:FY$55), SUMIFS(OutProject!FY$6:FY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!FZ$6:FZ$55), SUMIFS(OutProject!FZ$6:FZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GA$6:GA$55), SUMIFS(OutProject!GA$6:GA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GB$6:GB$55), SUMIFS(OutProject!GB$6:GB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GC$6:GC$55), SUMIFS(OutProject!GC$6:GC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!GD$6:GD$55), SUMIFS(OutProject!GD$6:GD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[]
[null,null,null,"Businesscase output"]
[null,null,null,null,"Cashflow voor belasting (exclusief rentelasten)",null,"€",null,null,{"$f":"J34 - J30","v":0},{"$f":"K34 - K30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow voor belasting cum. (exclusief rentelasten)",null,"€",null,null,{"$f":"IF(J40 <> 0, IFERROR(J40 + I41, J40), NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,"Cashflow voor belasting (inclusief rentelasten)",null,"€",null,null,{"$f":"J34 - J30 - J35","v":0},{"$f":"K34 - K30 - K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow voor belasting cum. (inclusief rentelasten)",null,"€",null,null,{"$f":"IF(J43 <> 0, IFERROR(J43 + I44, J43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(K43 <> 0, IFERROR(K43 + J44, K43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(L43 <> 0, IFERROR(L43 + K44, L43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(M43 <> 0, IFERROR(M43 + L44, M43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(N43 <> 0, IFERROR(N43 + M44, N43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(O43 <> 0, IFERROR(O43 + N44, O43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(P43 <> 0, IFERROR(P43 + O44, P43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Q43 <> 0, IFERROR(Q43 + P44, Q43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(R43 <> 0, IFERROR(R43 + Q44, R43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(S43 <> 0, IFERROR(S43 + R44, S43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(T43 <> 0, IFERROR(T43 + S44, T43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(U43 <> 0, IFERROR(U43 + T44, U43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(V43 <> 0, IFERROR(V43 + U44, V43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(W43 <> 0, IFERROR(W43 + V44, W43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(X43 <> 0, IFERROR(X43 + W44, X43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Y43 <> 0, IFERROR(Y43 + X44, Y43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Z43 <> 0, IFERROR(Z43 + Y44, Z43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AA43 <> 0, IFERROR(AA43 + Z44, AA43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AB43 <> 0, IFERROR(AB43 + AA44, AB43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AC43 <> 0, IFERROR(AC43 + AB44, AC43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AD43 <> 0, IFERROR(AD43 + AC44, AD43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AE43 <> 0, IFERROR(AE43 + AD44, AE43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AF43 <> 0, IFERROR(AF43 + AE44, AF43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AG43 <> 0, IFERROR(AG43 + AF44, AG43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AH43 <> 0, IFERROR(AH43 + AG44, AH43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AI43 <> 0, IFERROR(AI43 + AH44, AI43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AJ43 <> 0, IFERROR(AJ43 + AI44, AJ43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AK43 <> 0, IFERROR(AK43 + AJ44, AK43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AL43 <> 0, IFERROR(AL43 + AK44, AL43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AM43 <> 0, IFERROR(AM43 + AL44, AM43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AN43 <> 0, IFERROR(AN43 + AM44, AN43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AO43 <> 0, IFERROR(AO43 + AN44, AO43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AP43 <> 0, IFERROR(AP43 + AO44, AP43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AQ43 <> 0, IFERROR(AQ43 + AP44, AQ43), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AR43 <> 0, IFERROR(AR43 + AQ44, AR43), NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,"Cashflow na belasting (exclusief rentelasten)",null,"€",null,null,{"$f":"J34 - J30 - J36","v":0},{"$f":"K34 - K30 - K36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow na belasting cum. (exclusief rentelasten)",null,"€",null,null,{"$f":"IF(J46 <> 0, IFERROR(J46 + I47, J46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(K46 <> 0, IFERROR(K46 + J47, K46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(L46 <> 0, IFERROR(L46 + K47, L46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(M46 <> 0, IFERROR(M46 + L47, M46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(N46 <> 0, IFERROR(N46 + M47, N46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(O46 <> 0, IFERROR(O46 + N47, O46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(P46 <> 0, IFERROR(P46 + O47, P46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Q46 <> 0, IFERROR(Q46 + P47, Q46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(R46 <> 0, IFERROR(R46 + Q47, R46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(S46 <> 0, IFERROR(S46 + R47, S46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(T46 <> 0, IFERROR(T46 + S47, T46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(U46 <> 0, IFERROR(U46 + T47, U46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(V46 <> 0, IFERROR(V46 + U47, V46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(W46 <> 0, IFERROR(W46 + V47, W46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(X46 <> 0, IFERROR(X46 + W47, X46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Y46 <> 0, IFERROR(Y46 + X47, Y46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Z46 <> 0, IFERROR(Z46 + Y47, Z46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AA46 <> 0, IFERROR(AA46 + Z47, AA46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AB46 <> 0, IFERROR(AB46 + AA47, AB46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AC46 <> 0, IFERROR(AC46 + AB47, AC46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AD46 <> 0, IFERROR(AD46 + AC47, AD46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AE46 <> 0, IFERROR(AE46 + AD47, AE46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AF46 <> 0, IFERROR(AF46 + AE47, AF46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AG46 <> 0, IFERROR(AG46 + AF47, AG46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AH46 <> 0, IFERROR(AH46 + AG47, AH46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AI46 <> 0, IFERROR(AI46 + AH47, AI46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AJ46 <> 0, IFERROR(AJ46 + AI47, AJ46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AK46 <> 0, IFERROR(AK46 + AJ47, AK46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AL46 <> 0, IFERROR(AL46 + AK47, AL46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AM46 <> 0, IFERROR(AM46 + AL47, AM46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AN46 <> 0, IFERROR(AN46 + AM47, AN46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AO46 <> 0, IFERROR(AO46 + AN47, AO46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AP46 <> 0, IFERROR(AP46 + AO47, AP46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AQ46 <> 0, IFERROR(AQ46 + AP47, AQ46), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AR46 <> 0, IFERROR(AR46 + AQ47, AR46), NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,"Cashflow na belasting (inclusief rentelasten)",{"$f":"SUM(J49:AR49)","v":0},"€",null,null,{"$f":"J34 - J30 - J35 - J36","v":0},{"$f":"K34 - K30 - K35 - K36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow na belasting cum. (inclusief rentelasten)",null,"€",null,null,{"$f":"IF(J49 <> 0, IFERROR(J49 + I50, J49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(K49 <> 0, IFERROR(K49 + J50, K49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(L49 <> 0, IFERROR(L49 + K50, L49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(M49 <> 0, IFERROR(M49 + L50, M49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(N49 <> 0, IFERROR(N49 + M50, N49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(O49 <> 0, IFERROR(O49 + N50, O49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(P49 <> 0, IFERROR(P49 + O50, P49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Q49 <> 0, IFERROR(Q49 + P50, Q49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(R49 <> 0, IFERROR(R49 + Q50, R49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(S49 <> 0, IFERROR(S49 + R50, S49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(T49 <> 0, IFERROR(T49 + S50, T49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(U49 <> 0, IFERROR(U49 + T50, U49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(V49 <> 0, IFERROR(V49 + U50, V49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(W49 <> 0, IFERROR(W49 + V50, W49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(X49 <> 0, IFERROR(X49 + W50, X49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Y49 <> 0, IFERROR(Y49 + X50, Y49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Z49 <> 0, IFERROR(Z49 + Y50, Z49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AA49 <> 0, IFERROR(AA49 + Z50, AA49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AB49 <> 0, IFERROR(AB49 + AA50, AB49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AC49 <> 0, IFERROR(AC49 + AB50, AC49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AD49 <> 0, IFERROR(AD49 + AC50, AD49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AE49 <> 0, IFERROR(AE49 + AD50, AE49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AF49 <> 0, IFERROR(AF49 + AE50, AF49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AG49 <> 0, IFERROR(AG49 + AF50, AG49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AH49 <> 0, IFERROR(AH49 + AG50, AH49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AI49 <> 0, IFERROR(AI49 + AH50, AI49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AJ49 <> 0, IFERROR(AJ49 + AI50, AJ49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AK49 <> 0, IFERROR(AK49 + AJ50, AK49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AL49 <> 0, IFERROR(AL49 + AK50, AL49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AM49 <> 0, IFERROR(AM49 + AL50, AM49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AN49 <> 0, IFERROR(AN49 + AM50, AN49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AO49 <> 0, IFERROR(AO49 + AN50, AO49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AP49 <> 0, IFERROR(AP49 + AO50, AP49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AQ49 <> 0, IFERROR(AQ49 + AP50, AQ49), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AR49 <> 0, IFERROR(AR49 + AQ50, AR49), NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,"Flag cumm. Cashflow > 0",null,null,null,null,{"$f":"IFERROR(IF(J49 = 0, 0, IF(J49 = J50, 1, IF(I50 > 0, 0, IF(J49 < -I50, 1, -I50 / J49)))), 0)","v":0},{"$f":"IFERROR(IF(K49 = 0, 0, IF(K49 = K50, 1, IF(J50 > 0, 0, IF(K49 < -J50, 1, -J50 / K49)))), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cashflow t.b.v. rendement eigen vermogen",null,"€",null,null,{"$f":"J34 - J31 - J35 - J36 - J37","v":0},{"$f":"K34 - K31 - K35 - K36 - K37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cashflow t.b.v. rendement eigen vermogen (cum.)",null,"€",null,null,{"$f":"IF(J53 <> 0, IFERROR(J53 + I54, J53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(K53 <> 0, IFERROR(K53 + J54, K53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(L53 <> 0, IFERROR(L53 + K54, L53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(M53 <> 0, IFERROR(M53 + L54, M53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(N53 <> 0, IFERROR(N53 + M54, N53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(O53 <> 0, IFERROR(O53 + N54, O53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(P53 <> 0, IFERROR(P53 + O54, P53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Q53 <> 0, IFERROR(Q53 + P54, Q53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(R53 <> 0, IFERROR(R53 + Q54, R53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(S53 <> 0, IFERROR(S53 + R54, S53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(T53 <> 0, IFERROR(T53 + S54, T53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(U53 <> 0, IFERROR(U53 + T54, U53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(V53 <> 0, IFERROR(V53 + U54, V53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(W53 <> 0, IFERROR(W53 + V54, W53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(X53 <> 0, IFERROR(X53 + W54, X53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Y53 <> 0, IFERROR(Y53 + X54, Y53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Z53 <> 0, IFERROR(Z53 + Y54, Z53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AA53 <> 0, IFERROR(AA53 + Z54, AA53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AB53 <> 0, IFERROR(AB53 + AA54, AB53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AC53 <> 0, IFERROR(AC53 + AB54, AC53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AD53 <> 0, IFERROR(AD53 + AC54, AD53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AE53 <> 0, IFERROR(AE53 + AD54, AE53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AF53 <> 0, IFERROR(AF53 + AE54, AF53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AG53 <> 0, IFERROR(AG53 + AF54, AG53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AH53 <> 0, IFERROR(AH53 + AG54, AH53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AI53 <> 0, IFERROR(AI53 + AH54, AI53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AJ53 <> 0, IFERROR(AJ53 + AI54, AJ53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AK53 <> 0, IFERROR(AK53 + AJ54, AK53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AL53 <> 0, IFERROR(AL53 + AK54, AL53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AM53 <> 0, IFERROR(AM53 + AL54, AM53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AN53 <> 0, IFERROR(AN53 + AM54, AN53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AO53 <> 0, IFERROR(AO53 + AN54, AO53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AP53 <> 0, IFERROR(AP53 + AO54, AP53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AQ53 <> 0, IFERROR(AQ53 + AP54, AQ53), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AR53 <> 0, IFERROR(AR53 + AQ54, AR53), NA())","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Resultaten businesscase"]
[null,null,null,null,{"$f":"InAlgemeen!$E$49","v":"Rendementseis"},{"$f":"InAlgemeen!$F$49","v":0.04}]
[null,null,null,null,"Netto contante waarde cashflows",null,"€",null,null,{"$f":"J49 / (1 + $F$57) ^ J21","v":0},{"$f":"K49 / (1 + $F$57) ^ K21","v":0},0,{"$f":"M49 / (1 + $F$57) ^ M21","v":0},0,0,0,0,{"$f":"R49 / (1 + $F$57) ^ R21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Netto contante waarde cumulatief",null,null,null,null,{"$f":"IF(J58 <> 0, IFERROR(J58 + I59, J58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(K58 <> 0, IFERROR(K58 + J59, K58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(L58 <> 0, IFERROR(L58 + K59, L58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(M58 <> 0, IFERROR(M58 + L59, M58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(N58 <> 0, IFERROR(N58 + M59, N58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(O58 <> 0, IFERROR(O58 + N59, O58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(P58 <> 0, IFERROR(P58 + O59, P58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Q58 <> 0, IFERROR(Q58 + P59, Q58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(R58 <> 0, IFERROR(R58 + Q59, R58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(S58 <> 0, IFERROR(S58 + R59, S58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(T58 <> 0, IFERROR(T58 + S59, T58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(U58 <> 0, IFERROR(U58 + T59, U58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(V58 <> 0, IFERROR(V58 + U59, V58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(W58 <> 0, IFERROR(W58 + V59, W58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(X58 <> 0, IFERROR(X58 + W59, X58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Y58 <> 0, IFERROR(Y58 + X59, Y58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(Z58 <> 0, IFERROR(Z58 + Y59, Z58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AA58 <> 0, IFERROR(AA58 + Z59, AA58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AB58 <> 0, IFERROR(AB58 + AA59, AB58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AC58 <> 0, IFERROR(AC58 + AB59, AC58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AD58 <> 0, IFERROR(AD58 + AC59, AD58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AE58 <> 0, IFERROR(AE58 + AD59, AE58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AF58 <> 0, IFERROR(AF58 + AE59, AF58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AG58 <> 0, IFERROR(AG58 + AF59, AG58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AH58 <> 0, IFERROR(AH58 + AG59, AH58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AI58 <> 0, IFERROR(AI58 + AH59, AI58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AJ58 <> 0, IFERROR(AJ58 + AI59, AJ58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AK58 <> 0, IFERROR(AK58 + AJ59, AK58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AL58 <> 0, IFERROR(AL58 + AK59, AL58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AM58 <> 0, IFERROR(AM58 + AL59, AM58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AN58 <> 0, IFERROR(AN58 + AM59, AN58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AO58 <> 0, IFERROR(AO58 + AN59, AO58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AP58 <> 0, IFERROR(AP58 + AO59, AP58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AQ58 <> 0, IFERROR(AQ58 + AP59, AQ58), NA())","v":{"$error":"#N/A"}},{"$f":"IF(AR58 <> 0, IFERROR(AR58 + AQ59, AR58), NA())","v":{"$error":"#N/A"}}]
[null,null,null,null,"Netto contante waarde project",{"$f":"SUM(J58:AR58)","v":0}]
[]
[null,null,null,null,"IRR voor belasting (excl. rentelasten)",{"$f":"IRR(J40:AR40)","v":{"$error":"#NUM!"}}]
[null,null,null,null,"IRR voor belasting (incl. rentelasten)",{"$f":"IRR(J43:AR43)","v":{"$error":"#NUM!"}}]
[null,null,null,null,"Projectrentabiliteit (IRR: excl. rentelasten, incl. belastingen)",{"$f":"IRR(J46:AR46)","v":{"$error":"#NUM!"}}]
[null,null,null,null,"IRR na belasting (incl. rentelasten)",{"$f":"IRR(J49:AR49)","v":{"$error":"#NUM!"}}]
[null,null,null,null,"IRR op eigen vermogen",{"$f":"IRR(J53:AR53)","v":{"$error":"#NUM!"}}]
[]
[]
[null,null,null,null,"Terugverdientijd",{"$f":"IF(SUM(J49:AR49) < 0, \"Langer dan doorlooptijd\", SUM(J51:AR51))","v":0}]
[]
[null,null,null,"Besparing bewoners"]
[null,null,null,null,"Jaarlijkse besparing per bewoner",null,null,{"$f":"SUM(J72:AR72)","v":0},null,{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LO$6:LO$55), SUMIFS(OutProject!LO$6:LO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LP$6:LP$55), SUMIFS(OutProject!LP$6:LP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LQ$6:LQ$55), SUMIFS(OutProject!LQ$6:LQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LR$6:LR$55), SUMIFS(OutProject!LR$6:LR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LS$6:LS$55), SUMIFS(OutProject!LS$6:LS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LT$6:LT$55), SUMIFS(OutProject!LT$6:LT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LU$6:LU$55), SUMIFS(OutProject!LU$6:LU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LV$6:LV$55), SUMIFS(OutProject!LV$6:LV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LW$6:LW$55), SUMIFS(OutProject!LW$6:LW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LX$6:LX$55), SUMIFS(OutProject!LX$6:LX$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LY$6:LY$55), SUMIFS(OutProject!LY$6:LY$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!LZ$6:LZ$55), SUMIFS(OutProject!LZ$6:LZ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MA$6:MA$55), SUMIFS(OutProject!MA$6:MA$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MB$6:MB$55), SUMIFS(OutProject!MB$6:MB$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MC$6:MC$55), SUMIFS(OutProject!MC$6:MC$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MD$6:MD$55), SUMIFS(OutProject!MD$6:MD$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!ME$6:ME$55), SUMIFS(OutProject!ME$6:ME$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MF$6:MF$55), SUMIFS(OutProject!MF$6:MF$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MG$6:MG$55), SUMIFS(OutProject!MG$6:MG$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MH$6:MH$55), SUMIFS(OutProject!MH$6:MH$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MI$6:MI$55), SUMIFS(OutProject!MI$6:MI$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MJ$6:MJ$55), SUMIFS(OutProject!MJ$6:MJ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MK$6:MK$55), SUMIFS(OutProject!MK$6:MK$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!ML$6:ML$55), SUMIFS(OutProject!ML$6:ML$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MM$6:MM$55), SUMIFS(OutProject!MM$6:MM$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MN$6:MN$55), SUMIFS(OutProject!MN$6:MN$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MO$6:MO$55), SUMIFS(OutProject!MO$6:MO$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MP$6:MP$55), SUMIFS(OutProject!MP$6:MP$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MQ$6:MQ$55), SUMIFS(OutProject!MQ$6:MQ$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MR$6:MR$55), SUMIFS(OutProject!MR$6:MR$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MS$6:MS$55), SUMIFS(OutProject!MS$6:MS$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MT$6:MT$55), SUMIFS(OutProject!MT$6:MT$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MU$6:MU$55), SUMIFS(OutProject!MU$6:MU$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MV$6:MV$55), SUMIFS(OutProject!MV$6:MV$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0},{"$f":"IF($F$4 = Config!$E$80, SUM(OutProject!MW$6:MW$55), SUMIFS(OutProject!MW$6:MW$55, INDEX(OutProject!$F$6:$G$55, , CalcAggr!$F$7), CalcAggr!$F$5))","v":0}]
[null,null,null,null,"Flag besparing",null,null,{"$f":"SUM(J73:AR73)","v":0},null,{"$f":"IF(J72 > 0, 1, 0)","v":0},{"$f":"IF(K72 > 0, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J74:AR74)","v":0},null,{"$f":"I74 + J24 - J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J74 = 0, \"n.v.t.\", J72 / J74)","v":"n.v.t."},"n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t.","n.v.t."]
[null,null,null,null,"Gemiddelde besparing per bewoner per jaar",{"$f":"AVERAGE(J75:AR75)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Dashboard","index":6,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[9,4,11,5],[37,4,37,5],[18,17,19,25],[18,7,19,15],[5,4,5,5],[15,4,15,5],[23,4,23,5],[37,17,39,25],[37,7,39,15],[39,4,40,4],[33,4,33,5],[20,4,21,4],[20,5,21,5]]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - FIND(\"]\", CELL(\"filename\", A1)))","v":"Dashboard"}]
[]
[]
[]
[]
[null,null,null,null,"Selectie dashboard"]
[null,null,null,null,{"$f":"CalcAggr!$E$4","v":"Beschouwingswijze"},"Alle complexen"]
[null,null,null,null,{"$f":"F7","v":"Alle complexen"},"(Deel)complex 1"]
[]
[null,null,null,null,"Reken na het wijzigen van input op de tabbladen 'InAlgemeen' en \n'InComplex', altijd het model door, door op de rekenmachine te klikken."]
[]
[]
[null,null,null,null,{"$f":"Config!$E$12","v":""}]
[null,null,null,null,{"$f":"IF(F39 <> 0, \"Let op: Er wordt een aangepaste verdeling van de besparing gehanteerd op 'Dashboard'\", \"\")","v":""}]
[]
[null,null,null,null,"Kenmerken selectie"]
[null,null,null,null,{"$f":"CalcAggr!$E$10","v":"Startjaar investering"},{"$f":"IF($F$7 = Config!$E$80, \"Verschillende startjaren\", IF($F$7 = Config!$E$82, $F$8, CalcAggr!$F$10))","v":"Verschillende startjaren"}]
[null,null,null,null,{"$f":"CalcAggr!$E$11","v":"Totaal aantal woningen"},{"$f":"CalcAggr!$F$11","v":0}]
[null,null,null,null,{"$f":"CalcAggr!$E$12","v":"Totaal dakoppervlak beschikbaar voor PV"},{"$f":"CalcAggr!$F$12","v":0},null,"Grafiek 1: Overzicht van de reële kasstromen gedurende de looptijd van de beschouwingstermijn.",null,null,null,null,null,null,null,null,null,"Grafiek 2: Aantal geïnstalleerde PV-systemen van woningen per jaar en het cumulatief aantal geïnstalleerde PV-systemen."]
[null,null,null,null,{"$f":"CalcAggr!$E$13","v":"Geïnstalleerd vermogen"},{"$f":"CalcAggr!$F$13","v":0}]
[null,null,null,null,{"$f":"CalcAggr!$E$14","v":"Gekozen subsidieregeling(en)"},{"$f":"CalcAggr!$F$14","v":"0 x Salderen, 0 x SDE++0, 0 x SCE"}]
[]
[]
[null,null,null,null,"Businesscase selectie"]
[null,null,null,null,"Totaal investeringen (incl. herinvestering)",{"$f":"CalcAggr!$H$30","v":0}]
[null,null,null,null,"Initiële investeringen eigen vermogen",{"$f":"CalcAggr!$H$31","v":0}]
[]
[null,null,null,null,"Rendementseis",{"$f":"CalcAggr!$F$57","v":0.04}]
[null,null,null,null,"Projectrentabiliteit",{"$f":"CalcAggr!$F$64","v":{"$error":"#NUM!"}}]
[null,null,null,null,"Rendement op eigen vermogen",{"$f":"CalcAggr!$F$66","v":{"$error":"#NUM!"}}]
[]
[null,null,null,null,"Terugverdientijd",{"$f":"CalcAggr!$F$69","v":0}]
[]
[null,null,null,null,"Besparing bewoners"]
[null,null,null,null,"Besparing per huishouden per jaar",{"$f":"CalcAggr!$F$76","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,"Break-evenpunt",null,null,"Grafiek 3: Overzicht van de jaarlijkse investeringen en herinvesteringen. Weergegeven zijn zowel de incidentele investeringen als de cumulatieve investering over de gehele looptijd.",null,null,null,null,null,null,null,null,null,"Grafiek 4: Stroomproductie van geïnstalleerde PV-systemen per jaar gedurende de beschouwingsperiode. Hoewel de grafiek weergeeft dat de productie stopt na de beschouwingstermijn, zal deze in werkelijkheid uiteraard niet stoppen van de ene op de andere dag."]
[null,null,null,null,"Aanpassing % voor verhuurder"]
[null,null,null,null,"Kies een break-even doel en pas het % aan tot (bijna) €0,- resulteert. Denk aan doorrekenen."]
[null,null,null,null,null,{"$f":"IF(F40 = Config!E21, CalcAggr!F60, IF(F40 = Config!E22, CalcAggr!F49, 0))","v":0}]

{"sheet":"(DB)-Planning","index":7,"n_rows":54,"n_cols":20,"rows_kept":54,"cut":false,"hidden":false,"merged":[[2,4,3,4]]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - FIND(\"]\", CELL(\"filename\", A1)))","v":"(DB)-Planning"}]
[]
[null,null,null,null,"Complex    Jaargang","Aantal woningen","Startjaar","Inv. Periode",null,2021,{"$f":"J3 + 1","v":2022},{"$f":"K3 + 1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031]
[null,null,null,null,null,null,null,null,null,"# woningen"]
[null,null,null,null,{"$f":"InComplex!D8","v":"(Deel)complex 1"},{"$f":"InComplex!E8","v":0},{"$f":"IF(InComplex!O8 = 0, \"\", InComplex!O8)","v":""},{"$f":"InComplex!P8","v":0},null,{"$f":"IF($G5 <> \"\", IF( AND( J$3 >= $G5, J$3 <= ($G5 + $H5 - 1)), $F5 / $H5, 0), \"\")","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D9","v":"(Deel)complex 2"},{"$f":"InComplex!E9","v":0},{"$f":"IF(InComplex!O9 = 0, \"\", InComplex!O9)","v":""},{"$f":"InComplex!P9","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D10","v":"(Deel)complex 3"},{"$f":"InComplex!E10","v":0},{"$f":"IF(InComplex!O10 = 0, \"\", InComplex!O10)","v":""},{"$f":"InComplex!P10","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D11","v":"(Deel)complex 4"},{"$f":"InComplex!E11","v":0},{"$f":"IF(InComplex!O11 = 0, \"\", InComplex!O11)","v":""},{"$f":"InComplex!P11","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D12","v":"(Deel)complex 5"},{"$f":"InComplex!E12","v":0},{"$f":"IF(InComplex!O12 = 0, \"\", InComplex!O12)","v":""},{"$f":"InComplex!P12","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D13","v":"(Deel)complex 6"},{"$f":"InComplex!E13","v":0},{"$f":"IF(InComplex!O13 = 0, \"\", InComplex!O13)","v":""},{"$f":"InComplex!P13","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D14","v":"(Deel)complex 7"},{"$f":"InComplex!E14","v":0},{"$f":"IF(InComplex!O14 = 0, \"\", InComplex!O14)","v":""},{"$f":"InComplex!P14","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D15","v":"(Deel)complex 8"},{"$f":"InComplex!E15","v":0},{"$f":"IF(InComplex!O15 = 0, \"\", InComplex!O15)","v":""},{"$f":"InComplex!P15","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D16","v":"(Deel)complex 9"},{"$f":"InComplex!E16","v":0},{"$f":"IF(InComplex!O16 = 0, \"\", InComplex!O16)","v":""},{"$f":"InComplex!P16","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D17","v":"(Deel)complex 10"},{"$f":"InComplex!E17","v":0},{"$f":"IF(InComplex!O17 = 0, \"\", InComplex!O17)","v":""},{"$f":"InComplex!P17","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D18","v":"(Deel)complex 11"},{"$f":"InComplex!E18","v":0},{"$f":"IF(InComplex!O18 = 0, \"\", InComplex!O18)","v":""},{"$f":"InComplex!P18","v":0},null,{"$f":"IF($G15 <> \"\", IF( AND( J$3 >= $G15, J$3 <= ($G15 + $H15 - 1)), $F15 / $H15, 0), \"\")","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D19","v":"(Deel)complex 12"},{"$f":"InComplex!E19","v":0},{"$f":"IF(InComplex!O19 = 0, \"\", InComplex!O19)","v":""},{"$f":"InComplex!P19","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D20","v":"(Deel)complex 13"},{"$f":"InComplex!E20","v":0},{"$f":"IF(InComplex!O20 = 0, \"\", InComplex!O20)","v":""},{"$f":"InComplex!P20","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D21","v":"(Deel)complex 14"},{"$f":"InComplex!E21","v":0},{"$f":"IF(InComplex!O21 = 0, \"\", InComplex!O21)","v":""},{"$f":"InComplex!P21","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D22","v":"(Deel)complex 15"},{"$f":"InComplex!E22","v":0},{"$f":"IF(InComplex!O22 = 0, \"\", InComplex!O22)","v":""},{"$f":"InComplex!P22","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D23","v":"(Deel)complex 16"},{"$f":"InComplex!E23","v":0},{"$f":"IF(InComplex!O23 = 0, \"\", InComplex!O23)","v":""},{"$f":"InComplex!P23","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D24","v":"(Deel)complex 17"},{"$f":"InComplex!E24","v":0},{"$f":"IF(InComplex!O24 = 0, \"\", InComplex!O24)","v":""},{"$f":"InComplex!P24","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D25","v":"(Deel)complex 18"},{"$f":"InComplex!E25","v":0},{"$f":"IF(InComplex!O25 = 0, \"\", InComplex!O25)","v":""},{"$f":"InComplex!P25","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D26","v":"(Deel)complex 19"},{"$f":"InComplex!E26","v":0},{"$f":"IF(InComplex!O26 = 0, \"\", InComplex!O26)","v":""},{"$f":"InComplex!P26","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D27","v":"(Deel)complex 20"},{"$f":"InComplex!E27","v":0},{"$f":"IF(InComplex!O27 = 0, \"\", InComplex!O27)","v":""},{"$f":"InComplex!P27","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D28","v":"(Deel)complex 21"},{"$f":"InComplex!E28","v":0},{"$f":"IF(InComplex!O28 = 0, \"\", InComplex!O28)","v":""},{"$f":"InComplex!P28","v":0},null,{"$f":"IF($G25 <> \"\", IF( AND( J$3 >= $G25, J$3 <= ($G25 + $H25 - 1)), $F25 / $H25, 0), \"\")","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D29","v":"(Deel)complex 22"},{"$f":"InComplex!E29","v":0},{"$f":"IF(InComplex!O29 = 0, \"\", InComplex!O29)","v":""},{"$f":"InComplex!P29","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D30","v":"(Deel)complex 23"},{"$f":"InComplex!E30","v":0},{"$f":"IF(InComplex!O30 = 0, \"\", InComplex!O30)","v":""},{"$f":"InComplex!P30","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D31","v":"(Deel)complex 24"},{"$f":"InComplex!E31","v":0},{"$f":"IF(InComplex!O31 = 0, \"\", InComplex!O31)","v":""},{"$f":"InComplex!P31","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D32","v":"(Deel)complex 25"},{"$f":"InComplex!E32","v":0},{"$f":"IF(InComplex!O32 = 0, \"\", InComplex!O32)","v":""},{"$f":"InComplex!P32","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D33","v":"(Deel)complex 26"},{"$f":"InComplex!E33","v":0},{"$f":"IF(InComplex!O33 = 0, \"\", InComplex!O33)","v":""},{"$f":"InComplex!P33","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D34","v":"(Deel)complex 27"},{"$f":"InComplex!E34","v":0},{"$f":"IF(InComplex!O34 = 0, \"\", InComplex!O34)","v":""},{"$f":"InComplex!P34","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D35","v":"(Deel)complex 28"},{"$f":"InComplex!E35","v":0},{"$f":"IF(InComplex!O35 = 0, \"\", InComplex!O35)","v":""},{"$f":"InComplex!P35","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D36","v":"(Deel)complex 29"},{"$f":"InComplex!E36","v":0},{"$f":"IF(InComplex!O36 = 0, \"\", InComplex!O36)","v":""},{"$f":"InComplex!P36","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D37","v":"(Deel)complex 30"},{"$f":"InComplex!E37","v":0},{"$f":"IF(InComplex!O37 = 0, \"\", InComplex!O37)","v":""},{"$f":"InComplex!P37","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D38","v":"(Deel)complex 31"},{"$f":"InComplex!E38","v":0},{"$f":"IF(InComplex!O38 = 0, \"\", InComplex!O38)","v":""},{"$f":"InComplex!P38","v":0},null,{"$f":"IF($G35 <> \"\", IF( AND( J$3 >= $G35, J$3 <= ($G35 + $H35 - 1)), $F35 / $H35, 0), \"\")","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D39","v":"(Deel)complex 32"},{"$f":"InComplex!E39","v":0},{"$f":"IF(InComplex!O39 = 0, \"\", InComplex!O39)","v":""},{"$f":"InComplex!P39","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D40","v":"(Deel)complex 33"},{"$f":"InComplex!E40","v":0},{"$f":"IF(InComplex!O40 = 0, \"\", InComplex!O40)","v":""},{"$f":"InComplex!P40","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D41","v":"(Deel)complex 34"},{"$f":"InComplex!E41","v":0},{"$f":"IF(InComplex!O41 = 0, \"\", InComplex!O41)","v":""},{"$f":"InComplex!P41","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D42","v":"(Deel)complex 35"},{"$f":"InComplex!E42","v":0},{"$f":"IF(InComplex!O42 = 0, \"\", InComplex!O42)","v":""},{"$f":"InComplex!P42","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D43","v":"(Deel)complex 36"},{"$f":"InComplex!E43","v":0},{"$f":"IF(InComplex!O43 = 0, \"\", InComplex!O43)","v":""},{"$f":"InComplex!P43","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D44","v":"(Deel)complex 37"},{"$f":"InComplex!E44","v":0},{"$f":"IF(InComplex!O44 = 0, \"\", InComplex!O44)","v":""},{"$f":"InComplex!P44","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D45","v":"(Deel)complex 38"},{"$f":"InComplex!E45","v":0},{"$f":"IF(InComplex!O45 = 0, \"\", InComplex!O45)","v":""},{"$f":"InComplex!P45","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D46","v":"(Deel)complex 39"},{"$f":"InComplex!E46","v":0},{"$f":"IF(InComplex!O46 = 0, \"\", InComplex!O46)","v":""},{"$f":"InComplex!P46","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D47","v":"(Deel)complex 40"},{"$f":"InComplex!E47","v":0},{"$f":"IF(InComplex!O47 = 0, \"\", InComplex!O47)","v":""},{"$f":"InComplex!P47","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D48","v":"(Deel)complex 41"},{"$f":"InComplex!E48","v":0},{"$f":"IF(InComplex!O48 = 0, \"\", InComplex!O48)","v":""},{"$f":"InComplex!P48","v":0},null,{"$f":"IF($G45 <> \"\", IF( AND( J$3 >= $G45, J$3 <= ($G45 + $H45 - 1)), $F45 / $H45, 0), \"\")","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D49","v":"(Deel)complex 42"},{"$f":"InComplex!E49","v":0},{"$f":"IF(InComplex!O49 = 0, \"\", InComplex!O49)","v":""},{"$f":"InComplex!P49","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D50","v":"(Deel)complex 43"},{"$f":"InComplex!E50","v":0},{"$f":"IF(InComplex!O50 = 0, \"\", InComplex!O50)","v":""},{"$f":"InComplex!P50","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D51","v":"(Deel)complex 44"},{"$f":"InComplex!E51","v":0},{"$f":"IF(InComplex!O51 = 0, \"\", InComplex!O51)","v":""},{"$f":"InComplex!P51","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D52","v":"(Deel)complex 45"},{"$f":"InComplex!E52","v":0},{"$f":"IF(InComplex!O52 = 0, \"\", InComplex!O52)","v":""},{"$f":"InComplex!P52","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D53","v":"(Deel)complex 46"},{"$f":"InComplex!E53","v":0},{"$f":"IF(InComplex!O53 = 0, \"\", InComplex!O53)","v":""},{"$f":"InComplex!P53","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D54","v":"(Deel)complex 47"},{"$f":"InComplex!E54","v":0},{"$f":"IF(InComplex!O54 = 0, \"\", InComplex!O54)","v":""},{"$f":"InComplex!P54","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D55","v":"(Deel)complex 48"},{"$f":"InComplex!E55","v":0},{"$f":"IF(InComplex!O55 = 0, \"\", InComplex!O55)","v":""},{"$f":"InComplex!P55","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D56","v":"(Deel)complex 49"},{"$f":"InComplex!E56","v":0},{"$f":"IF(InComplex!O56 = 0, \"\", InComplex!O56)","v":""},{"$f":"InComplex!P56","v":0},null,"","","","","","","","","","",""]
[null,null,null,null,{"$f":"InComplex!D57","v":"(Deel)complex 50"},{"$f":"InComplex!E57","v":0},{"$f":"IF(InComplex!O57 = 0, \"\", InComplex!O57)","v":""},{"$f":"InComplex!P57","v":0},null,"","","","","","","","","","",""]

{"sheet":"Config","index":8,"n_rows":146,"n_cols":20,"rows_kept":146,"cut":false,"hidden":false,"merged":[[6,4,7,4]]}
[{"$f":"RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - FIND(\"]\", CELL(\"filename\", A1)))","v":"Config"}]
[null,null,null,null,"Aedes blauw | R = 0, G = 153, B = 217",null,"Blauw"]
[]
[null,null,null,null,"Versienr. ","1.0"]
[null,null,null,null,"Versiedatum","2021-07-13"]
[]
[null,null,null,null,"Fakton Energy ontwikkelde dit model in opdracht van Aedes."]
[]
[]
[null,null,null,null,"Kenmerk",{"$f":"\"Versienr. \"&F4&\" d.d. \"&TEXT(F5, \"dd/mm/jjjj\")","v":"Versienr. 1.0 d.d. 13/07/2021"}]
[]
[null,null,null,null,{"$f":"IF(H12 = 1, \"Let op: Er worden aangepaste uitgangspunten gehanteerd in 'Config'.\", \"\")","v":""},null,null,{"$f":"IF(AND(I86:I89 = 0, I92:I95 = 0, I98:I102 = 0, I105:I107 = 0,I111:J112 = 0, I116:J122 = 0, J126:T126 = 0, I130 = 0, I142:I143 = 0, I146 = 0), 0, 1)","v":0}]
[]
[null,null,null,"Ja/Nee"]
[null,null,null,null,"Ja"]
[null,null,null,null,"Nee"]
[]
[null,null,null,null,"n.v.t."]
[]
[null,null,null,"Keuze break-even"]
[null,null,null,null,"Netto contante waarde"]
[null,null,null,null,"Cumulatieve cashflows"]
[]
[null,null,null,"EGW/MGW"]
[null,null,null,null,"EGW"]
[null,null,null,null,"MGW"]
[]
[null,null,null,"Aansluiting"]
[null,null,null,null,"Individueel","Gemiddeld verbruik per huishouden"]
[null,null,null,null,"Collectief","Verbruik centrale voorzieningen"]
[]
[null,null,null,"Organisatie/financiering"]
[null,null,null,null,"Intern"]
[null,null,null,null,"ESCO"]
[]
[null,null,null,"Subsidieregeling"]
[null,null,null,null,"Salderen"]
[null,null,null,null,"SDE++"]
[null,null,null,null,"SCE"]
[]
[null,null,null,"Dakoriëntatie"]
[null,null,null,null,"Zuid"]
[null,null,null,null,"Oost-West"]
[null,null,null,null,"Zuidwest"]
[null,null,null,null,"Zuidoost"]
[]
[null,null,null,"Startjaar investering"]
[null,null,null,null,2021]
[null,null,null,null,2022]
[null,null,null,null,2023]
[null,null,null,null,2024]
[null,null,null,null,2025]
[null,null,null,null,2026]
[null,null,null,null,2027]
[null,null,null,null,2028]
[null,null,null,null,2029]
[null,null,null,null,2030]
[]
[null,null,null,"Doorlooptijd BuCa (jaren)"]
[null,null,null,null,15]
[null,null,null,null,20]
[null,null,null,null,25]
[]
[null,null,null,"Paneelgrootte"]
[null,null,null,null,1.6]
[null,null,null,null,2]
[]
[null,null,null,"Paneelklasse"]
[null,null,null,null,"A-klasse"]
[null,null,null,null,"B-klasse"]
[]
[null,null,null,"Investeringsperiode"]
[null,null,null,null,1]
[null,null,null,null,2]
[null,null,null,null,3]
[null,null,null,null,4]
[null,null,null,null,5]
[]
[null,null,null,"Beschouwingswijze"]
[null,null,null,null,"Alle complexen"]
[null,null,null,null,"Naam complex"]
[null,null,null,null,"Jaar van investering"]
[]
[null,null,"Instellingen rekenmodel"]
[null,null,null,{"$f":"Config!D41","v":"Dakoriëntatie"},null,null,null,null,"Overrule","Gehanteerd",null,null,null,"Bron:"]
[null,null,null,null,{"$f":"Config!E42","v":"Zuid"},1150,"kWh per m² per jaar",null,null,{"$f":"IF(I86 = 0, F86, I86)","v":1150},null,{"$f":"J86 * Config!J$98","v":920},"kWh per kWp per jaar","Fakton rapport"]
[null,null,null,null,{"$f":"Config!E43","v":"Oost-West"},1050,"kWh per m² per jaar",null,null,1050,null,{"$f":"J87 * Config!J$98","v":840},"kWh per kWp per jaar","Fakton rapport"]
[null,null,null,null,{"$f":"Config!E44","v":"Zuidwest"},1100,"kWh per m² per jaar",null,null,1100,null,{"$f":"J88 * Config!J$98","v":880},"kWh per kWp per jaar","Fakton rapport"]
[null,null,null,null,{"$f":"Config!E45","v":"Zuidoost"},1100,"kWh per m² per jaar",null,null,1100,null,{"$f":"J89 * Config!J$98","v":880},"kWh per kWp per jaar","Fakton rapport"]
[]
[null,null,null,"Aandeel opwekking voor eigen gebruik",null,null,null,null,"Overrule","Gehanteerd"]
[null,null,null,null,"Zuid",0.3,"van opwekking voor eigen verbruik",null,null,{"$f":"IF(I92 = 0, F92, I92)","v":0.3},null,null,null,"TNO-rapport"]
[null,null,null,null,"Oost-West",0.4,"van opwekking voor eigen verbruik",null,null,0.4,null,null,null,"TNO-rapport"]
[null,null,null,null,"Zuidwest",0.35,"van opwekking voor eigen verbruik",null,null,0.35,null,null,null,"TNO-rapport"]
[null,null,null,null,"Zuidoost",0.35,"van opwekking voor eigen verbruik",null,null,0.35,null,null,null,"TNO-rapport"]
[]
[null,null,null,"Performance panelen",null,null,null,null,"Overrule","Gehanteerd"]
[null,null,null,null,"Performance ratio",0.8,null,null,null,{"$f":"IF(I98 = 0, F98, I98)","v":0.8},null,null,null,"Fakton rapport"]
[null,null,null,null,"Jaarlijkse degradatie",7.0000000000000001E-3,null,null,null,7.0000000000000001E-3,null,null,null,"Fakton rapport"]
[null,null,null,null,"Jaarlijkse toename zonuren",5.0000000000000001E-3,null,null,null,5.0000000000000001E-3,null,null,null,"Fakton rapport"]
[null,null,null,null,"Jaarlijkse afname elektriciteitsverbruik",0,null,null,null,0,null,null,null,"Fakton rapport"]
[null,null,null,null,"Factor correctie oppervlakte gerbuik panelen",0.9,null,null,null,{"$f":"IF(I102 = 0, F102, I102)","v":0.9}]
[]
[null,null,null,"Levensduur en onderhoud",null,null,null,null,"Overrule","Gehanteerd"]
[null,null,null,null,"Technische levensduur panelen",25,"jaar",null,null,{"$f":"IF(I105 = 0, F105, I105)","v":25},null,null,null,"Fakton rapport"]
[null,null,null,null,"Investering omvormer",0.11,"van initiële investering",null,null,{"$f":"IF(I106 = 0, F106, I106)","v":0.11},null,null,null,"TNO-rapport"]
[null,null,null,null,"Technische levensduur omvormer",15,"jaar",null,null,15,null,null,null,"Fakton rapport"]
[]
[null,null,null,"Paneeltype"]
[null,null,null,null,"Opwek per m² paneel",{"$f":"Config!$E$69","v":"A-klasse"},{"$f":"Config!$E$70","v":"B-klasse"},null,"Overrule",null,"Gehanteerd"]
[null,null,null,null,1.6,{"$f":"360 / 1.6","v":225},200,null,null,null,{"$f":"IF(I111 = 0, F111, I111)","v":225},200]
[null,null,null,null,2,180,160,null,null,null,180,160]
[]
[null,null,null,"Investeringen"]
[null,null,null,null,"KWp investeringsklasse",{"$f":"Config!$E$69","v":"A-klasse"},{"$f":"Config!$E$70","v":"B-klasse"},null,"Overrule",null,"Gehanteerd"]
[null,null,null,null,5,1500,1250,null,null,null,{"$f":"IF(I116 = 0, F116, I116)","v":1500},1250,null,"Fakton rapport"]
[null,null,null,null,10,1150,980,null,null,null,1150,980,null,"Fakton rapport"]
[null,null,null,null,15,1000,900,null,null,null,1000,900,null,"Fakton rapport"]
[null,null,null,null,40,950,850,null,null,null,950,850,null,"Fakton rapport"]
[null,null,null,null,80,900,800,null,null,null,900,800,null,"Fakton rapport"]
[null,null,null,null,200,850,750,null,null,null,850,750,null,"Fakton rapport"]
[null,null,null,null,1000,800,700,null,null,null,800,700,null,"Fakton rapport"]
[]
[null,null,null,"Salderingsregeling"]
[null,null,null,null,"Afbouw Saldering",0.09,"verlaging saldering",null,null,1,1,0.91,0.82000000000000006,0.73000000000000009,0.64000000000000012,0.55000000000000016,0.46000000000000019,0.37000000000000022,0.28000000000000025,0]
[null,null,null,null,null,null,null,null,"Overrule"]
[null,null,null,null,null,null,null,null,"Gehanteerd",{"$f":"IF(J126 = 0, J125, J126)","v":1},1,0.91,0.82000000000000006,0.73000000000000009,0.64000000000000012,0.55000000000000016,0.46000000000000019,0.37000000000000022,0.28000000000000025,0]
[]
[null,null,null,"SDE++",null,null,null,null,"Overrule"]
[null,null,null,null,"SDE tot",2099,null,null,null,{"$f":"IF(I130 = 0, F130, I130)","v":2099}]
[]
[null,null,null,"Belastingen"]
[null,null,null,null,null,"Energiebelasting (EB)","Opslag Duurzame Energie (ODE)",null,"Index EB",null,"Index ODE"]
[null,null,null,null,"0 tot 10.000",9.7699999999999995E-2,2.7300000000000001E-2,null,-2.75E-2,null,0.01,null,null,"TNO-rapport"]
[null,null,null,null,"10.001 tot 50.000",5.083E-2,3.7499999999999999E-2,null,0,null,1.4999999999999999E-2,null,null,"TNO-rapport"]
[null,null,null,null,"50.001 tot 10.000.000",1.353E-2,2.0500000000000001E-2,null,0,null,0.02,null,null,"TNO-rapport"]
[null,null,null,null,"> 10.000.001 (zakelijk)",5.5000000000000003E-4,4.0000000000000002E-4,null,0,null,0,null,null,"TNO-rapport"]
[]
[null,null,null,null,"Indexeren van EB en ODE tot en met",2035,null,null,null,null,null,null,null,"TNO-rapport"]
[]
[null,null,null,null,"Belasting toegevoegde waarde (BTW)",0.21,null,null,"Overrule"]
[null,null,null,null,"Vennootschapsbelasting (VpB) tot €200.000",0.15,null,null,null,{"$f":"IF(I142 = 0, F142, I142)","v":0.15}]
[null,null,null,null,"Vennootschapsbelasting (VpB) vanaf €200.000",0.217,null,null,null,0.217]
[]
[null,null,null,"Indexeringen",null,null,null,null,"Overrule"]
[null,null,null,null,"Indexering investeringen",-3.5000000000000003E-2,null,null,null,{"$f":"IF(I146 = 0, F146, I146)","v":-3.5000000000000003E-2},null,null,null,"TNO-rapport"]