{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Flowchart","Samenvatting","Colofoon - Disclaimer","Datatabellen","Variabelen","Totaal","Achtergrond"],"not_rendered":{"charts":1,"images":3,"macros":1,"external_links":1,"defined_names":157,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Flowchart","index":0,"n_rows":78,"n_cols":18,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Indicatie financieel rendement per businesscase; voor verschillende projectperiodes"]
["Case","10 jaar","15 jaar","20 jaar","Complexiteit","Snelheid uitvoer","Bruikbaar","ID#"]
["PCR Algemeen",{"$f":"Totaal!A147","v":-2.9977102267419564E-2},{"$f":"Totaal!A148","v":5.3635849229179522E-2},{"$f":"Totaal!A149","v":3.3957549130331666E-2},{"$f":"IF($G$44>=1,1,0)","v":1},1,1,"M"]
["SDE Algemeen - Fase 4",{"$f":"Totaal!A88","v":-1.2565585751259101E-2},{"$f":"Totaal!A89","v":6.5740320566624044E-2},{"$f":"Totaal!A90","v":5.6128969674710039E-2},{"$f":"IF($G$44>=0,1,0)","v":1},{"$f":"IF(DAYS360(TODAY(),DATE(2016,9,19))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$33<15000,0,1)","v":1},"D"]
["SDE Algemeen - Fase 3",{"$f":"Totaal!A82","v":-1.2565585751259101E-2},{"$f":"Totaal!A83","v":6.5740320566624044E-2},{"$f":"Totaal!A84","v":5.6128969674710039E-2},{"$f":"IF($G$44>=0,1,0)","v":1},{"$f":"IF(DAYS360(TODAY(),DATE(2016,9,12))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$33<15000,0,1)","v":1},"C"]
["SDE met verkoop systeem - Fase 4",{"$f":"Totaal!A138","v":5.5564252250481561E-2},{"$f":"Totaal!A139","v":5.5564252250481561E-2},{"$f":"Totaal!A140","v":5.5564252250481561E-2},{"$f":"IF($G$44>=1,1,0)","v":1},{"$f":"IF(DAYS360(TODAY(),DATE(2016,9,19))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$33<15000,0,1)","v":1},"L"]
["SDE met verkoop systeem - Fase 3",{"$f":"Totaal!A132","v":5.5564252250481561E-2},{"$f":"Totaal!A133","v":5.5564252250481561E-2},{"$f":"Totaal!A134","v":5.5564252250481561E-2},{"$f":"IF($G$44>=1,1,0)","v":1},{"$f":"IF(DAYS360(TODAY(),DATE(2016,9,12))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$33<15000,0,1)","v":1},"K"]
["PCR met verkoop systeem",{"$f":"Totaal!A165","v":3.3489567321222102E-2},{"$f":"Totaal!A166","v":3.3489567321222102E-2},{"$f":"Totaal!A167","v":3.3489567321222102E-2},{"$f":"IF($G$44>=1,1,0)","v":1},1,1,"O"]
["SDE Algemeen - Fase 2",{"$f":"Totaal!A76","v":-4.9304586721560795E-2},{"$f":"Totaal!A77","v":4.2398160707474375E-2},{"$f":"Totaal!A78","v":3.0372019776658821E-2},{"$f":"IF($G$44>=0,1,0)","v":1},{"$f":"IF(DAYS360(TODAY(),DATE(2016,9,5))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$33<15000,0,1)","v":1},"B"]
["SDE met verkoop systeem - Fase 2",{"$f":"Totaal!A126","v":3.2887518523707193E-2},{"$f":"Totaal!A127","v":3.2887518523707193E-2},{"$f":"Totaal!A128","v":3.2887518523707193E-2},{"$f":"IF($G$44>=1,1,0)","v":1},{"$f":"IF(DAYS360(TODAY(),DATE(2016,9,5))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$33<15000,0,1)","v":1},"J"]
["SDE Algemeen - Fase 1",{"$f":"Totaal!A70","v":-0.11399291476654638},{"$f":"Totaal!A71","v":6.934043174137372E-3},{"$f":"Totaal!A72","v":-9.7701854240453967E-3},{"$f":"IF($G$44>=0,1,0)","v":1},{"$f":"IF(DAYS360(TODAY(),DATE(2016,8,30))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$33<15000,0,1)","v":1},"A"]
["SDE met verkoop systeem - Fase 1",{"$f":"Totaal!A120","v":-1.1152718516705962E-3},{"$f":"Totaal!A121","v":-1.1152718516705962E-3},{"$f":"Totaal!A122","v":-1.1152718516705962E-3},{"$f":"IF($G$44>=1,1,0)","v":1},{"$f":"IF(DAYS360(TODAY(),DATE(2016,8,30))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$33<15000,0,1)","v":1},"I"]
["PCR met saldering",{"$f":"Totaal!A156","v":2.1726453058257045E-2},{"$f":"Totaal!A157","v":8.9603329608110904E-2},{"$f":"Totaal!A158","v":7.7138364842694873E-2},{"$f":"IF($G$44>=2,1,0)","v":0},1,1,"N"]
["Salderen",{"$f":"Totaal!A172","v":0},{"$f":"Totaal!A173","v":0},{"$f":"Totaal!A174","v":0},{"$f":"IF($G$44>=0,1,0)","v":1},1,{"$f":"IF($G$33>Datatabellen!$B$10,0,1)*IF($G$35=\"nee\",0,1)","v":0},"P"]
["salderen met verkoop systeem",{"$f":"Totaal!A179","v":-0.16475237979780566},{"$f":"Totaal!A180","v":-0.16475237979780566},{"$f":"Totaal!A181","v":-0.16475237979780566},{"$f":"IF($G$44>=1,1,0)","v":1},1,{"$f":"IF($G$33>Datatabellen!$B$10,0,1)*IF($G$35=\"nee\",0,1)","v":0},"Q"]
["SDE met zelflevering - Fase 4",{"$f":"Totaal!A113","v":-1.5460658893234225E-2},{"$f":"Totaal!A114","v":6.3614821795371368E-2},{"$f":"Totaal!A115","v":5.3924160167623691E-2},{"$f":"IF($G$44>=2,1,0)","v":0},{"$f":"IF(DAYS360(TODAY(),DATE(2016,9,19))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$35=\"nee\",0,1)*IF($G$33<15000,0,1)*IF($G$28=\"Veld\",0,1)","v":0},"H"]
["SDE met zelflevering - Fase 3",{"$f":"Totaal!A107","v":-1.5460658893234225E-2},{"$f":"Totaal!A108","v":6.3614821795371368E-2},{"$f":"Totaal!A109","v":5.3924160167623691E-2},{"$f":"IF($G$44>=2,1,0)","v":0},{"$f":"IF(DAYS360(TODAY(),DATE(2016,9,12))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$35=\"nee\",0,1)*IF($G$33<15000,0,1)*IF($G$28=\"Veld\",0,1)","v":0},"G"]
["SDE met zelflevering - Fase 2",{"$f":"Totaal!A101","v":-5.2060855746198342E-2},{"$f":"Totaal!A102","v":4.0435339290255001E-2},{"$f":"Totaal!A103","v":2.8332699146912832E-2},{"$f":"IF($G$44>=2,1,0)","v":0},{"$f":"IF(DAYS360(TODAY(),DATE(2016,9,5))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$35=\"nee\",0,1)*IF($G$33<15000,0,1)*IF($G$28=\"Veld\",0,1)","v":0},"F"]
["SDE met zelflevering - Fase 1",{"$f":"Totaal!A95","v":-0.11651842237941723},{"$f":"Totaal!A96","v":5.2210083116890349E-3},{"$f":"Totaal!A97","v":-1.1538187133006472E-2},{"$f":"IF($G$44>=2,1,0)","v":0},{"$f":"IF(DAYS360(TODAY(),DATE(2016,8,30))+90<$G$45*365,1,0)","v":1},{"$f":"IF($G$35=\"nee\",0,1)*IF($G$33<15000,0,1)*IF($G$28=\"Veld\",0,1)","v":0},"E"]
[]
[]
[]
[]
[]
["Input","Handmatig",null,null,"Vanuit",null,"in Berekening"]
[null,"Aanpassen",null,null,"Flowchart",null,"Gebruikt"]
["Provincie",null,null,null,"Friesland",null,{"$f":"IF(B27>0,B27,E27)","v":"Friesland"}]
["Wat voor Locatie",null,null,null,"Plat",null,{"$f":"IF(B28>0,B28,E28)","v":"Plat"}]
["Welke Hellingshoek bij schuin",null,"graden",null,"30 graden",null,{"$f":"IF(B29>0,B29,VALUE(LEFT(E29,2)))","v":30}]
["Orientatie",null,null,null,"Zuid",null,"Zuid"]
["Lengte",null,"meter",null,null,null,0]
["Breedte",null,"meter",null,null,null,0]
["Vermogen",null,"watt",null,174000,null,174000]
["is de locatie eigendom",null,null,null,"nee",null,"nee"]
["locatieigenaar actief betrokken",null,null,null,"nee",null,"nee"]
["verbruik op locatie",null,"kWh",null,50000,null,{"$f":"IF(OR(G35=\"nee\",G28=\"Veld\"),0,1)*IF(B36>0,B36,E36)","v":0}]
["Netaansluting"]
["Is er al een Netaansluiting",null,null,null,"nee",null,"nee"]
["Is deze voldoende",null,null,null,"nee",null,"nee"]
["Wat is de afstand tot de weg",null,"meter",null,50,null,50]
[]
["Uitvoering"]
["Aandeel financiering leden",null,"procent",null,0.6,null,0.6]
["Hoe Complex",null,null,null,"Gemiddeld",null,{"$f":"IF(IF(B44>0,B44,E44)=\"Eenvoudig\",0,IF(IF(B44>0,B44,E44)=\"Gemiddeld\",1,2))","v":1}]
["Hoe Snel",null,"jaar",null,1,null,1]
["Hoeveelheid investeringssubsidie",null,"euro",null,null,null,0]
["Welk scenario Salderen",null,null,null,4,null,4]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"FEEDBaCK",null,null,null,null,"actie:"]
[null,null,null,null,null,null,null,null,null,"y","schaduw",null,null,null,"in tekst"]
[null,null,null,null,null,null,null,null,null,null,"orientatie dak/panelen",null,null,null,"toevoegen als pop-up"]
[null,null,null,null,null,null,null,null,null,"y","aansluiting voor enkel terugleveren",null,null,null,"icm netbeheer"]
[null,null,null,null,null,null,null,null,null,"y","rente van lening",null,null,null,"niks mee doen",null,"x","verwerken"]
[null,null,null,null,null,null,null,null,null,null,"verduidelijking vraag eigenaar en constructie",null,null,null,null,null,"y","makkelijk te verwerken"]
[null,null,null,null,null,null,null,null,null,"t","rechtspersoon",null,null,null,"niet",null,"t","moeilijker te verwerken"]
[null,null,null,null,null,null,null,null,null,null,"looptijd 25 jaar",null,null,null,null,null,"?","onbekend"]
[null,null,null,null,null,null,null,null,null,"?","model martijn messing?",null,null,null,"niet"]
[null,null,null,null,null,null,null,null,null,"t","doel berekening toevoegen?",null,null,null,"niet"]
[null,null,null,null,null,null,null,null,null,"x","ontwikkelkosten afhankelijk van complexiteit"]
[null,null,null,null,null,null,null,null,null,"t","meer informatie over aansluitingen",null,null,null,"icm netbeheer"]
[null,null,null,null,null,null,null,null,null,"t","peak shaving",null,null,null,"niet"]
[null,null,null,null,null,null,null,null,null,"x","salderen situatie kiezen (3 keuzes)",null,null,null,"doen we niet"]
[null,null,null,null,null,null,null,null,null,"t","VOF",null,null,null,"niet"]
[null,null,null,null,null,null,null,null,null,"t","KOR",null,null,null,"niet"]
[null,null,null,null,null,null,null,null,null,"t","mkb winstvrijstelling",null,null,null,"niet"]
[null,null,null,null,null,null,null,null,null,"?","IVEE????",null,null,null,"niet"]
[null,null,null,null,null,null,null,null,null,"?","Salderen - verhuizing combiapxprijs",null,null,null,"niet"]
[null,null,null,null,null,null,null,null,null,null,"eia en kia totaal naar jaar 1"]
[null,null,null,null,null,null,null,null,null,null,"omvormer vervangen naar 1 bedrag"]

{"sheet":"Samenvatting","index":1,"n_rows":45,"n_cols":28,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,3,1,6]]}
[null,null,null,null,null,null,null,null,"ID"]
["Selecteer Businescase",null,null,"Salderen",null,null,null,null,{"$f":"IF(D2>0,VLOOKUP(D2,Tabel_BuCas[],8,FALSE),Flowchart!H3)","v":"P"}]
[]
["Categorie","Sub"]
["Jaar",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Productie",null,{"$f":"ROUND(Totaal!C3,0)","v":0},{"$f":"ROUND(Totaal!D3,0)","v":152408},{"$f":"ROUND(Totaal!E3,0)","v":151341},{"$f":"ROUND(Totaal!F3,0)","v":150282},{"$f":"ROUND(Totaal!G3,0)","v":149230},{"$f":"ROUND(Totaal!H3,0)","v":148186},{"$f":"ROUND(Totaal!I3,0)","v":147148},{"$f":"ROUND(Totaal!J3,0)","v":146118},{"$f":"ROUND(Totaal!K3,0)","v":145095},{"$f":"ROUND(Totaal!L3,0)","v":144080},{"$f":"ROUND(Totaal!M3,0)","v":143071},{"$f":"ROUND(Totaal!N3,0)","v":142070},{"$f":"ROUND(Totaal!O3,0)","v":141075},{"$f":"ROUND(Totaal!P3,0)","v":140088},{"$f":"ROUND(Totaal!Q3,0)","v":139107},{"$f":"ROUND(Totaal!R3,0)","v":138133},{"$f":"ROUND(Totaal!S3,0)","v":137166},{"$f":"ROUND(Totaal!T3,0)","v":136206},{"$f":"ROUND(Totaal!U3,0)","v":135253},{"$f":"ROUND(Totaal!V3,0)","v":134306},{"$f":"ROUND(Totaal!W3,0)","v":133366},{"$f":"ROUND(Totaal!X3,0)","v":132432},{"$f":"ROUND(Totaal!Y3,0)","v":131505},{"$f":"ROUND(Totaal!Z3,0)","v":130585},{"$f":"ROUND(Totaal!AA3,0)","v":129671},{"$f":"ROUND(Totaal!AB3,0)","v":128763}]
[]
["Investering",null,{"$f":"ROUND(Totaal!C5,0)","v":191367},{"$f":"ROUND(Totaal!D5,0)","v":0},{"$f":"ROUND(Totaal!E5,0)","v":0},{"$f":"ROUND(Totaal!F5,0)","v":0},{"$f":"ROUND(Totaal!G5,0)","v":0},{"$f":"ROUND(Totaal!H5,0)","v":0},{"$f":"ROUND(Totaal!I5,0)","v":0},{"$f":"ROUND(Totaal!J5,0)","v":0},{"$f":"ROUND(Totaal!K5,0)","v":0},{"$f":"ROUND(Totaal!L5,0)","v":0},{"$f":"ROUND(Totaal!M5,0)","v":0},{"$f":"ROUND(Totaal!N5,0)","v":0},{"$f":"ROUND(Totaal!O5,0)","v":0},{"$f":"ROUND(Totaal!P5,0)","v":0},{"$f":"ROUND(Totaal!Q5,0)","v":0},{"$f":"ROUND(Totaal!R5,0)","v":0},{"$f":"ROUND(Totaal!S5,0)","v":40806},{"$f":"ROUND(Totaal!T5,0)","v":0},{"$f":"ROUND(Totaal!U5,0)","v":0},{"$f":"ROUND(Totaal!V5,0)","v":0},{"$f":"ROUND(Totaal!W5,0)","v":0},{"$f":"ROUND(Totaal!X5,0)","v":0},{"$f":"ROUND(Totaal!Y5,0)","v":0},{"$f":"ROUND(Totaal!Z5,0)","v":0},{"$f":"ROUND(Totaal!AA5,0)","v":0},{"$f":"ROUND(Totaal!AB5,0)","v":0}]
[null,"Systeemkosten",{"$f":"ROUND(Totaal!C6,0)","v":163560},{"$f":"ROUND(Totaal!D6,0)","v":0},{"$f":"ROUND(Totaal!E6,0)","v":0},{"$f":"ROUND(Totaal!F6,0)","v":0},{"$f":"ROUND(Totaal!G6,0)","v":0},{"$f":"ROUND(Totaal!H6,0)","v":0},{"$f":"ROUND(Totaal!I6,0)","v":0},{"$f":"ROUND(Totaal!J6,0)","v":0},{"$f":"ROUND(Totaal!K6,0)","v":0},{"$f":"ROUND(Totaal!L6,0)","v":0},{"$f":"ROUND(Totaal!M6,0)","v":0},{"$f":"ROUND(Totaal!N6,0)","v":0},{"$f":"ROUND(Totaal!O6,0)","v":0},{"$f":"ROUND(Totaal!P6,0)","v":0},{"$f":"ROUND(Totaal!Q6,0)","v":0},{"$f":"ROUND(Totaal!R6,0)","v":0},{"$f":"ROUND(Totaal!S6,0)","v":40806},{"$f":"ROUND(Totaal!T6,0)","v":0},{"$f":"ROUND(Totaal!U6,0)","v":0},{"$f":"ROUND(Totaal!V6,0)","v":0},{"$f":"ROUND(Totaal!W6,0)","v":0},{"$f":"ROUND(Totaal!X6,0)","v":0},{"$f":"ROUND(Totaal!Y6,0)","v":0},{"$f":"ROUND(Totaal!Z6,0)","v":0},{"$f":"ROUND(Totaal!AA6,0)","v":0},{"$f":"ROUND(Totaal!AB6,0)","v":0}]
[null,"Projectkosten",{"$f":"ROUND(Totaal!C7,0)","v":27807},{"$f":"ROUND(Totaal!D7,0)","v":0},{"$f":"ROUND(Totaal!E7,0)","v":0},{"$f":"ROUND(Totaal!F7,0)","v":0},{"$f":"ROUND(Totaal!G7,0)","v":0},{"$f":"ROUND(Totaal!H7,0)","v":0},{"$f":"ROUND(Totaal!I7,0)","v":0},{"$f":"ROUND(Totaal!J7,0)","v":0},{"$f":"ROUND(Totaal!K7,0)","v":0},{"$f":"ROUND(Totaal!L7,0)","v":0},{"$f":"ROUND(Totaal!M7,0)","v":0},{"$f":"ROUND(Totaal!N7,0)","v":0},{"$f":"ROUND(Totaal!O7,0)","v":0},{"$f":"ROUND(Totaal!P7,0)","v":0},{"$f":"ROUND(Totaal!Q7,0)","v":0},{"$f":"ROUND(Totaal!R7,0)","v":0},{"$f":"ROUND(Totaal!S7,0)","v":0},{"$f":"ROUND(Totaal!T7,0)","v":0},{"$f":"ROUND(Totaal!U7,0)","v":0},{"$f":"ROUND(Totaal!V7,0)","v":0},{"$f":"ROUND(Totaal!W7,0)","v":0},{"$f":"ROUND(Totaal!X7,0)","v":0},{"$f":"ROUND(Totaal!Y7,0)","v":0},{"$f":"ROUND(Totaal!Z7,0)","v":0},{"$f":"ROUND(Totaal!AA7,0)","v":0},{"$f":"ROUND(Totaal!AB7,0)","v":0}]
[]
["Restwaarde",null,{"$f":"ROUND(Totaal!C10,0)","v":163560},{"$f":"ROUND(Totaal!D10,0)","v":153746},{"$f":"ROUND(Totaal!E10,0)","v":143933},{"$f":"ROUND(Totaal!F10,0)","v":134119},{"$f":"ROUND(Totaal!G10,0)","v":124306},{"$f":"ROUND(Totaal!H10,0)","v":114492},{"$f":"ROUND(Totaal!I10,0)","v":104678},{"$f":"ROUND(Totaal!J10,0)","v":94865},{"$f":"ROUND(Totaal!K10,0)","v":85051},{"$f":"ROUND(Totaal!L10,0)","v":75238},{"$f":"ROUND(Totaal!M10,0)","v":65424},{"$f":"ROUND(Totaal!N10,0)","v":55610},{"$f":"ROUND(Totaal!O10,0)","v":45797},{"$f":"ROUND(Totaal!P10,0)","v":35983},{"$f":"ROUND(Totaal!Q10,0)","v":26170},{"$f":"ROUND(Totaal!R10,0)","v":16356},{"$f":"ROUND(Totaal!S10,0)","v":57162},{"$f":"ROUND(Totaal!T10,0)","v":57162},{"$f":"ROUND(Totaal!U10,0)","v":57162},{"$f":"ROUND(Totaal!V10,0)","v":57162},{"$f":"ROUND(Totaal!W10,0)","v":57162},{"$f":"ROUND(Totaal!X10,0)","v":57162},{"$f":"ROUND(Totaal!Y10,0)","v":57162},{"$f":"ROUND(Totaal!Z10,0)","v":57162},{"$f":"ROUND(Totaal!AA10,0)","v":57162},{"$f":"ROUND(Totaal!AB10,0)","v":57162}]
[null,"Afschrijving",{"$f":"ROUND(Totaal!C11,0)","v":0},{"$f":"ROUND(Totaal!D11,0)","v":9814},{"$f":"ROUND(Totaal!E11,0)","v":9814},{"$f":"ROUND(Totaal!F11,0)","v":9814},{"$f":"ROUND(Totaal!G11,0)","v":9814},{"$f":"ROUND(Totaal!H11,0)","v":9814},{"$f":"ROUND(Totaal!I11,0)","v":9814},{"$f":"ROUND(Totaal!J11,0)","v":9814},{"$f":"ROUND(Totaal!K11,0)","v":9814},{"$f":"ROUND(Totaal!L11,0)","v":9814},{"$f":"ROUND(Totaal!M11,0)","v":9814},{"$f":"ROUND(Totaal!N11,0)","v":9814},{"$f":"ROUND(Totaal!O11,0)","v":9814},{"$f":"ROUND(Totaal!P11,0)","v":9814},{"$f":"ROUND(Totaal!Q11,0)","v":9814},{"$f":"ROUND(Totaal!R11,0)","v":9814},{"$f":"ROUND(Totaal!S11,0)","v":0},{"$f":"ROUND(Totaal!T11,0)","v":0},{"$f":"ROUND(Totaal!U11,0)","v":0},{"$f":"ROUND(Totaal!V11,0)","v":0},{"$f":"ROUND(Totaal!W11,0)","v":0},{"$f":"ROUND(Totaal!X11,0)","v":0},{"$f":"ROUND(Totaal!Y11,0)","v":0},{"$f":"ROUND(Totaal!Z11,0)","v":0},{"$f":"ROUND(Totaal!AA11,0)","v":0},{"$f":"ROUND(Totaal!AB11,0)","v":0}]
[]
["Financiering","Principal",{"$f":"ROUND(Totaal!C61,0)","v":76547},{"$f":"ROUND(Totaal!D61,0)","v":69870},{"$f":"ROUND(Totaal!E61,0)","v":62992},{"$f":"ROUND(Totaal!F61,0)","v":55908},{"$f":"ROUND(Totaal!G61,0)","v":48612},{"$f":"ROUND(Totaal!H61,0)","v":41097},{"$f":"ROUND(Totaal!I61,0)","v":33356},{"$f":"ROUND(Totaal!J61,0)","v":25383},{"$f":"ROUND(Totaal!K61,0)","v":17171},{"$f":"ROUND(Totaal!L61,0)","v":8712},{"$f":"ROUND(Totaal!M61,0)","v":0},{"$f":"ROUND(Totaal!N61,0)","v":0},{"$f":"ROUND(Totaal!O61,0)","v":0},{"$f":"ROUND(Totaal!P61,0)","v":0},{"$f":"ROUND(Totaal!Q61,0)","v":0},{"$f":"ROUND(Totaal!R61,0)","v":0},{"$f":"ROUND(Totaal!S61,0)","v":0},{"$f":"ROUND(Totaal!T61,0)","v":0},{"$f":"ROUND(Totaal!U61,0)","v":0},{"$f":"ROUND(Totaal!V61,0)","v":0},{"$f":"ROUND(Totaal!W61,0)","v":0},{"$f":"ROUND(Totaal!X61,0)","v":0},{"$f":"ROUND(Totaal!Y61,0)","v":0},{"$f":"ROUND(Totaal!Z61,0)","v":0},{"$f":"ROUND(Totaal!AA61,0)","v":0},{"$f":"ROUND(Totaal!AB61,0)","v":0}]
[null,"Aflossing",{"$f":"ROUND(Totaal!C62,0)","v":-76547},{"$f":"ROUND(Totaal!D62,0)","v":6677},{"$f":"ROUND(Totaal!E62,0)","v":6878},{"$f":"ROUND(Totaal!F62,0)","v":7084},{"$f":"ROUND(Totaal!G62,0)","v":7296},{"$f":"ROUND(Totaal!H62,0)","v":7515},{"$f":"ROUND(Totaal!I62,0)","v":7741},{"$f":"ROUND(Totaal!J62,0)","v":7973},{"$f":"ROUND(Totaal!K62,0)","v":8212},{"$f":"ROUND(Totaal!L62,0)","v":8459},{"$f":"ROUND(Totaal!M62,0)","v":8712},{"$f":"ROUND(Totaal!N62,0)","v":0},{"$f":"ROUND(Totaal!O62,0)","v":0},{"$f":"ROUND(Totaal!P62,0)","v":0},{"$f":"ROUND(Totaal!Q62,0)","v":0},{"$f":"ROUND(Totaal!R62,0)","v":0},{"$f":"ROUND(Totaal!S62,0)","v":0},{"$f":"ROUND(Totaal!T62,0)","v":0},{"$f":"ROUND(Totaal!U62,0)","v":0},{"$f":"ROUND(Totaal!V62,0)","v":0},{"$f":"ROUND(Totaal!W62,0)","v":0},{"$f":"ROUND(Totaal!X62,0)","v":0},{"$f":"ROUND(Totaal!Y62,0)","v":0},{"$f":"ROUND(Totaal!Z62,0)","v":0},{"$f":"ROUND(Totaal!AA62,0)","v":0},{"$f":"ROUND(Totaal!AB62,0)","v":0}]
[null,"Rente",{"$f":"ROUND(Totaal!C63,0)","v":0},{"$f":"ROUND(Totaal!D63,0)","v":2296},{"$f":"ROUND(Totaal!E63,0)","v":2096},{"$f":"ROUND(Totaal!F63,0)","v":1890},{"$f":"ROUND(Totaal!G63,0)","v":1677},{"$f":"ROUND(Totaal!H63,0)","v":1458},{"$f":"ROUND(Totaal!I63,0)","v":1233},{"$f":"ROUND(Totaal!J63,0)","v":1001},{"$f":"ROUND(Totaal!K63,0)","v":761},{"$f":"ROUND(Totaal!L63,0)","v":515},{"$f":"ROUND(Totaal!M63,0)","v":261},{"$f":"ROUND(Totaal!N63,0)","v":0},{"$f":"ROUND(Totaal!O63,0)","v":0},{"$f":"ROUND(Totaal!P63,0)","v":0},{"$f":"ROUND(Totaal!Q63,0)","v":0},{"$f":"ROUND(Totaal!R63,0)","v":0},{"$f":"ROUND(Totaal!S63,0)","v":0},{"$f":"ROUND(Totaal!T63,0)","v":0},{"$f":"ROUND(Totaal!U63,0)","v":0},{"$f":"ROUND(Totaal!V63,0)","v":0},{"$f":"ROUND(Totaal!W63,0)","v":0},{"$f":"ROUND(Totaal!X63,0)","v":0},{"$f":"ROUND(Totaal!Y63,0)","v":0},{"$f":"ROUND(Totaal!Z63,0)","v":0},{"$f":"ROUND(Totaal!AA63,0)","v":0},{"$f":"ROUND(Totaal!AB63,0)","v":0}]
[]
["kosten","netwerkkosten",{"$f":"-ROUND(Totaal!C53,0)","v":0},{"$f":"-ROUND(Totaal!D53,0)","v":-68},{"$f":"-ROUND(Totaal!E53,0)","v":-68},{"$f":"-ROUND(Totaal!F53,0)","v":-69},{"$f":"-ROUND(Totaal!G53,0)","v":-70},{"$f":"-ROUND(Totaal!H53,0)","v":-70},{"$f":"-ROUND(Totaal!I53,0)","v":-71},{"$f":"-ROUND(Totaal!J53,0)","v":-72},{"$f":"-ROUND(Totaal!K53,0)","v":-73},{"$f":"-ROUND(Totaal!L53,0)","v":-73},{"$f":"-ROUND(Totaal!M53,0)","v":-74},{"$f":"-ROUND(Totaal!N53,0)","v":-75},{"$f":"-ROUND(Totaal!O53,0)","v":-75},{"$f":"-ROUND(Totaal!P53,0)","v":-76},{"$f":"-ROUND(Totaal!Q53,0)","v":-77},{"$f":"-ROUND(Totaal!R53,0)","v":-78},{"$f":"-ROUND(Totaal!S53,0)","v":-79},{"$f":"-ROUND(Totaal!T53,0)","v":-79},{"$f":"-ROUND(Totaal!U53,0)","v":-80},{"$f":"-ROUND(Totaal!V53,0)","v":-81},{"$f":"-ROUND(Totaal!W53,0)","v":-82},{"$f":"-ROUND(Totaal!X53,0)","v":-83},{"$f":"-ROUND(Totaal!Y53,0)","v":-83},{"$f":"-ROUND(Totaal!Z53,0)","v":-84},{"$f":"-ROUND(Totaal!AA53,0)","v":-85},{"$f":"-ROUND(Totaal!AB53,0)","v":-86}]
[null,"onderhoud",{"$f":"-ROUND(Totaal!C54,0)","v":0},{"$f":"-ROUND(Totaal!D54,0)","v":-870},{"$f":"-ROUND(Totaal!E54,0)","v":-879},{"$f":"-ROUND(Totaal!F54,0)","v":-887},{"$f":"-ROUND(Totaal!G54,0)","v":-896},{"$f":"-ROUND(Totaal!H54,0)","v":-905},{"$f":"-ROUND(Totaal!I54,0)","v":-914},{"$f":"-ROUND(Totaal!J54,0)","v":-924},{"$f":"-ROUND(Totaal!K54,0)","v":-933},{"$f":"-ROUND(Totaal!L54,0)","v":-942},{"$f":"-ROUND(Totaal!M54,0)","v":-952},{"$f":"-ROUND(Totaal!N54,0)","v":-961},{"$f":"-ROUND(Totaal!O54,0)","v":-971},{"$f":"-ROUND(Totaal!P54,0)","v":-980},{"$f":"-ROUND(Totaal!Q54,0)","v":-990},{"$f":"-ROUND(Totaal!R54,0)","v":-1000},{"$f":"-ROUND(Totaal!S54,0)","v":-1010},{"$f":"-ROUND(Totaal!T54,0)","v":-1020},{"$f":"-ROUND(Totaal!U54,0)","v":-1030},{"$f":"-ROUND(Totaal!V54,0)","v":-1041},{"$f":"-ROUND(Totaal!W54,0)","v":-1051},{"$f":"-ROUND(Totaal!X54,0)","v":-1062},{"$f":"-ROUND(Totaal!Y54,0)","v":-1072},{"$f":"-ROUND(Totaal!Z54,0)","v":-1083},{"$f":"-ROUND(Totaal!AA54,0)","v":-1094},{"$f":"-ROUND(Totaal!AB54,0)","v":-1105}]
[null,"vervanging",{"$f":"-ROUND(Totaal!C55,0)","v":0},{"$f":"-ROUND(Totaal!D55,0)","v":-870},{"$f":"-ROUND(Totaal!E55,0)","v":-879},{"$f":"-ROUND(Totaal!F55,0)","v":-887},{"$f":"-ROUND(Totaal!G55,0)","v":-896},{"$f":"-ROUND(Totaal!H55,0)","v":-905},{"$f":"-ROUND(Totaal!I55,0)","v":-914},{"$f":"-ROUND(Totaal!J55,0)","v":-924},{"$f":"-ROUND(Totaal!K55,0)","v":-933},{"$f":"-ROUND(Totaal!L55,0)","v":-942},{"$f":"-ROUND(Totaal!M55,0)","v":-952},{"$f":"-ROUND(Totaal!N55,0)","v":-961},{"$f":"-ROUND(Totaal!O55,0)","v":-971},{"$f":"-ROUND(Totaal!P55,0)","v":-980},{"$f":"-ROUND(Totaal!Q55,0)","v":-990},{"$f":"-ROUND(Totaal!R55,0)","v":-1000},{"$f":"-ROUND(Totaal!S55,0)","v":-1010},{"$f":"-ROUND(Totaal!T55,0)","v":-1020},{"$f":"-ROUND(Totaal!U55,0)","v":-1030},{"$f":"-ROUND(Totaal!V55,0)","v":-1041},{"$f":"-ROUND(Totaal!W55,0)","v":-1051},{"$f":"-ROUND(Totaal!X55,0)","v":-1062},{"$f":"-ROUND(Totaal!Y55,0)","v":-1072},{"$f":"-ROUND(Totaal!Z55,0)","v":-1083},{"$f":"-ROUND(Totaal!AA55,0)","v":-1094},{"$f":"-ROUND(Totaal!AB55,0)","v":-1105}]
[null,"huur locatie",{"$f":"-ROUND(Totaal!C56,0)","v":0},{"$f":"-ROUND(Totaal!D56,0)","v":-522},{"$f":"-ROUND(Totaal!E56,0)","v":-527},{"$f":"-ROUND(Totaal!F56,0)","v":-532},{"$f":"-ROUND(Totaal!G56,0)","v":-538},{"$f":"-ROUND(Totaal!H56,0)","v":-543},{"$f":"-ROUND(Totaal!I56,0)","v":-549},{"$f":"-ROUND(Totaal!J56,0)","v":-554},{"$f":"-ROUND(Totaal!K56,0)","v":-560},{"$f":"-ROUND(Totaal!L56,0)","v":-565},{"$f":"-ROUND(Totaal!M56,0)","v":-571},{"$f":"-ROUND(Totaal!N56,0)","v":-577},{"$f":"-ROUND(Totaal!O56,0)","v":-582},{"$f":"-ROUND(Totaal!P56,0)","v":-588},{"$f":"-ROUND(Totaal!Q56,0)","v":-594},{"$f":"-ROUND(Totaal!R56,0)","v":-600},{"$f":"-ROUND(Totaal!S56,0)","v":-606},{"$f":"-ROUND(Totaal!T56,0)","v":-612},{"$f":"-ROUND(Totaal!U56,0)","v":-618},{"$f":"-ROUND(Totaal!V56,0)","v":-624},{"$f":"-ROUND(Totaal!W56,0)","v":-631},{"$f":"-ROUND(Totaal!X56,0)","v":-637},{"$f":"-ROUND(Totaal!Y56,0)","v":-643},{"$f":"-ROUND(Totaal!Z56,0)","v":-650},{"$f":"-ROUND(Totaal!AA56,0)","v":-656},{"$f":"-ROUND(Totaal!AB56,0)","v":-663}]
[null,"verzekering",{"$f":"-ROUND(Totaal!C57,0)","v":0},{"$f":"-ROUND(Totaal!D57,0)","v":-435},{"$f":"-ROUND(Totaal!E57,0)","v":-439},{"$f":"-ROUND(Totaal!F57,0)","v":-444},{"$f":"-ROUND(Totaal!G57,0)","v":-448},{"$f":"-ROUND(Totaal!H57,0)","v":-453},{"$f":"-ROUND(Totaal!I57,0)","v":-457},{"$f":"-ROUND(Totaal!J57,0)","v":-462},{"$f":"-ROUND(Totaal!K57,0)","v":-466},{"$f":"-ROUND(Totaal!L57,0)","v":-471},{"$f":"-ROUND(Totaal!M57,0)","v":-476},{"$f":"-ROUND(Totaal!N57,0)","v":-481},{"$f":"-ROUND(Totaal!O57,0)","v":-485},{"$f":"-ROUND(Totaal!P57,0)","v":-490},{"$f":"-ROUND(Totaal!Q57,0)","v":-495},{"$f":"-ROUND(Totaal!R57,0)","v":-500},{"$f":"-ROUND(Totaal!S57,0)","v":-505},{"$f":"-ROUND(Totaal!T57,0)","v":-510},{"$f":"-ROUND(Totaal!U57,0)","v":-515},{"$f":"-ROUND(Totaal!V57,0)","v":-520},{"$f":"-ROUND(Totaal!W57,0)","v":-526},{"$f":"-ROUND(Totaal!X57,0)","v":-531},{"$f":"-ROUND(Totaal!Y57,0)","v":-536},{"$f":"-ROUND(Totaal!Z57,0)","v":-541},{"$f":"-ROUND(Totaal!AA57,0)","v":-547},{"$f":"-ROUND(Totaal!AB57,0)","v":-552}]
[null,"Administratie",{"$f":"-ROUND(Totaal!C58,0)","v":0},{"$f":"-ROUND(Totaal!D58,0)","v":-522},{"$f":"-ROUND(Totaal!E58,0)","v":-527},{"$f":"-ROUND(Totaal!F58,0)","v":-532},{"$f":"-ROUND(Totaal!G58,0)","v":-538},{"$f":"-ROUND(Totaal!H58,0)","v":-543},{"$f":"-ROUND(Totaal!I58,0)","v":-549},{"$f":"-ROUND(Totaal!J58,0)","v":-554},{"$f":"-ROUND(Totaal!K58,0)","v":-560},{"$f":"-ROUND(Totaal!L58,0)","v":-565},{"$f":"-ROUND(Totaal!M58,0)","v":-571},{"$f":"-ROUND(Totaal!N58,0)","v":-577},{"$f":"-ROUND(Totaal!O58,0)","v":-582},{"$f":"-ROUND(Totaal!P58,0)","v":-588},{"$f":"-ROUND(Totaal!Q58,0)","v":-594},{"$f":"-ROUND(Totaal!R58,0)","v":-600},{"$f":"-ROUND(Totaal!S58,0)","v":-606},{"$f":"-ROUND(Totaal!T58,0)","v":-612},{"$f":"-ROUND(Totaal!U58,0)","v":-618},{"$f":"-ROUND(Totaal!V58,0)","v":-624},{"$f":"-ROUND(Totaal!W58,0)","v":-631},{"$f":"-ROUND(Totaal!X58,0)","v":-637},{"$f":"-ROUND(Totaal!Y58,0)","v":-643},{"$f":"-ROUND(Totaal!Z58,0)","v":-650},{"$f":"-ROUND(Totaal!AA58,0)","v":-656},{"$f":"-ROUND(Totaal!AB58,0)","v":-663}]
[null,"Vervangen omvormer",{"$f":"-ROUND(Totaal!C59,0)","v":0},{"$f":"-ROUND(Totaal!D59,0)","v":0},{"$f":"-ROUND(Totaal!E59,0)","v":0},{"$f":"-ROUND(Totaal!F59,0)","v":0},{"$f":"-ROUND(Totaal!G59,0)","v":0},{"$f":"-ROUND(Totaal!H59,0)","v":0},{"$f":"-ROUND(Totaal!I59,0)","v":0},{"$f":"-ROUND(Totaal!J59,0)","v":0},{"$f":"-ROUND(Totaal!K59,0)","v":0},{"$f":"-ROUND(Totaal!L59,0)","v":0},{"$f":"-ROUND(Totaal!M59,0)","v":0},{"$f":"-ROUND(Totaal!N59,0)","v":0},{"$f":"-ROUND(Totaal!O59,0)","v":0},{"$f":"-ROUND(Totaal!P59,0)","v":0},{"$f":"-ROUND(Totaal!Q59,0)","v":0},{"$f":"-ROUND(Totaal!R59,0)","v":0},{"$f":"-ROUND(Totaal!S59,0)","v":0},{"$f":"-ROUND(Totaal!T59,0)","v":0},{"$f":"-ROUND(Totaal!U59,0)","v":0},{"$f":"-ROUND(Totaal!V59,0)","v":0},{"$f":"-ROUND(Totaal!W59,0)","v":0},{"$f":"-ROUND(Totaal!X59,0)","v":0},{"$f":"-ROUND(Totaal!Y59,0)","v":0},{"$f":"-ROUND(Totaal!Z59,0)","v":0},{"$f":"-ROUND(Totaal!AA59,0)","v":0},{"$f":"-ROUND(Totaal!AB59,0)","v":0}]
[]
["inkomsten",{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A27)-25,FALSE),COLUMN(B26)-2),\"\")","v":"Besparing levering saldering"},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B27)-25,FALSE),COLUMN(C26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C27)-25,FALSE),COLUMN(D26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D27)-25,FALSE),COLUMN(E26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E27)-25,FALSE),COLUMN(F26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F27)-25,FALSE),COLUMN(G26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G27)-25,FALSE),COLUMN(H26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H27)-25,FALSE),COLUMN(I26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I27)-25,FALSE),COLUMN(J26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J27)-25,FALSE),COLUMN(K26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K27)-25,FALSE),COLUMN(L26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L27)-25,FALSE),COLUMN(M26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M27)-25,FALSE),COLUMN(N26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N27)-25,FALSE),COLUMN(O26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O27)-25,FALSE),COLUMN(P26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P27)-25,FALSE),COLUMN(Q26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q27)-25,FALSE),COLUMN(R26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R27)-25,FALSE),COLUMN(S26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S27)-25,FALSE),COLUMN(T26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T27)-25,FALSE),COLUMN(U26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U27)-25,FALSE),COLUMN(V26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V27)-25,FALSE),COLUMN(W26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W27)-25,FALSE),COLUMN(X26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X27)-25,FALSE),COLUMN(Y26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y27)-25,FALSE),COLUMN(Z26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z27)-25,FALSE),COLUMN(AA26)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA27)-25,FALSE),COLUMN(AB26)-2),0),0)","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A28)-25,FALSE),COLUMN(B27)-2),\"\")","v":"Besparing EB saldering"},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B28)-25,FALSE),COLUMN(C27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C28)-25,FALSE),COLUMN(D27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D28)-25,FALSE),COLUMN(E27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E28)-25,FALSE),COLUMN(F27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F28)-25,FALSE),COLUMN(G27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G28)-25,FALSE),COLUMN(H27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H28)-25,FALSE),COLUMN(I27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I28)-25,FALSE),COLUMN(J27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J28)-25,FALSE),COLUMN(K27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K28)-25,FALSE),COLUMN(L27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L28)-25,FALSE),COLUMN(M27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M28)-25,FALSE),COLUMN(N27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N28)-25,FALSE),COLUMN(O27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O28)-25,FALSE),COLUMN(P27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P28)-25,FALSE),COLUMN(Q27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q28)-25,FALSE),COLUMN(R27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R28)-25,FALSE),COLUMN(S27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S28)-25,FALSE),COLUMN(T27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T28)-25,FALSE),COLUMN(U27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U28)-25,FALSE),COLUMN(V27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V28)-25,FALSE),COLUMN(W27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W28)-25,FALSE),COLUMN(X27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X28)-25,FALSE),COLUMN(Y27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y28)-25,FALSE),COLUMN(Z27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z28)-25,FALSE),COLUMN(AA27)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA28)-25,FALSE),COLUMN(AB27)-2),0),0)","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A29)-25,FALSE),COLUMN(B28)-2),\"\")","v":"Verkoop reststroom saldering"},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B29)-25,FALSE),COLUMN(C28)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C29)-25,FALSE),COLUMN(D28)-2),0),0)","v":5334},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D29)-25,FALSE),COLUMN(E28)-2),0),0)","v":5297},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E29)-25,FALSE),COLUMN(F28)-2),0),0)","v":5260},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F29)-25,FALSE),COLUMN(G28)-2),0),0)","v":5223},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G29)-25,FALSE),COLUMN(H28)-2),0),0)","v":5186},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H29)-25,FALSE),COLUMN(I28)-2),0),0)","v":5150},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I29)-25,FALSE),COLUMN(J28)-2),0),0)","v":5114},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J29)-25,FALSE),COLUMN(K28)-2),0),0)","v":5078},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K29)-25,FALSE),COLUMN(L28)-2),0),0)","v":5043},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L29)-25,FALSE),COLUMN(M28)-2),0),0)","v":5007},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M29)-25,FALSE),COLUMN(N28)-2),0),0)","v":4972},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N29)-25,FALSE),COLUMN(O28)-2),0),0)","v":4938},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O29)-25,FALSE),COLUMN(P28)-2),0),0)","v":4903},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P29)-25,FALSE),COLUMN(Q28)-2),0),0)","v":4869},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q29)-25,FALSE),COLUMN(R28)-2),0),0)","v":4835},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R29)-25,FALSE),COLUMN(S28)-2),0),0)","v":4801},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S29)-25,FALSE),COLUMN(T28)-2),0),0)","v":4767},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T29)-25,FALSE),COLUMN(U28)-2),0),0)","v":4734},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U29)-25,FALSE),COLUMN(V28)-2),0),0)","v":4701},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V29)-25,FALSE),COLUMN(W28)-2),0),0)","v":4668},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W29)-25,FALSE),COLUMN(X28)-2),0),0)","v":4635},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X29)-25,FALSE),COLUMN(Y28)-2),0),0)","v":4603},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y29)-25,FALSE),COLUMN(Z28)-2),0),0)","v":4570},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z29)-25,FALSE),COLUMN(AA28)-2),0),0)","v":4538},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA29)-25,FALSE),COLUMN(AB28)-2),0),0)","v":4507}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A30)-25,FALSE),COLUMN(B29)-2),\"\")","v":"Zelflevering"},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B30)-25,FALSE),COLUMN(C29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C30)-25,FALSE),COLUMN(D29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D30)-25,FALSE),COLUMN(E29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E30)-25,FALSE),COLUMN(F29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F30)-25,FALSE),COLUMN(G29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G30)-25,FALSE),COLUMN(H29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H30)-25,FALSE),COLUMN(I29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I30)-25,FALSE),COLUMN(J29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J30)-25,FALSE),COLUMN(K29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K30)-25,FALSE),COLUMN(L29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L30)-25,FALSE),COLUMN(M29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M30)-25,FALSE),COLUMN(N29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N30)-25,FALSE),COLUMN(O29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O30)-25,FALSE),COLUMN(P29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P30)-25,FALSE),COLUMN(Q29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q30)-25,FALSE),COLUMN(R29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R30)-25,FALSE),COLUMN(S29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S30)-25,FALSE),COLUMN(T29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T30)-25,FALSE),COLUMN(U29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U30)-25,FALSE),COLUMN(V29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V30)-25,FALSE),COLUMN(W29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W30)-25,FALSE),COLUMN(X29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X30)-25,FALSE),COLUMN(Y29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y30)-25,FALSE),COLUMN(Z29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z30)-25,FALSE),COLUMN(AA29)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA30)-25,FALSE),COLUMN(AB29)-2),0),0)","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A31)-25,FALSE),COLUMN(B30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B31)-25,FALSE),COLUMN(C30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C31)-25,FALSE),COLUMN(D30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D31)-25,FALSE),COLUMN(E30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E31)-25,FALSE),COLUMN(F30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F31)-25,FALSE),COLUMN(G30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G31)-25,FALSE),COLUMN(H30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H31)-25,FALSE),COLUMN(I30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I31)-25,FALSE),COLUMN(J30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J31)-25,FALSE),COLUMN(K30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K31)-25,FALSE),COLUMN(L30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L31)-25,FALSE),COLUMN(M30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M31)-25,FALSE),COLUMN(N30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N31)-25,FALSE),COLUMN(O30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O31)-25,FALSE),COLUMN(P30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P31)-25,FALSE),COLUMN(Q30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q31)-25,FALSE),COLUMN(R30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R31)-25,FALSE),COLUMN(S30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S31)-25,FALSE),COLUMN(T30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T31)-25,FALSE),COLUMN(U30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U31)-25,FALSE),COLUMN(V30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V31)-25,FALSE),COLUMN(W30)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W31)-25,FALSE),COLUMN(X30)-2),\"\")","v":0},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X31)-25,FALSE),COLUMN(Y30)-2),\"\")","v":0},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y31)-25,FALSE),COLUMN(Z30)-2),\"\")","v":0},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z31)-25,FALSE),COLUMN(AA30)-2),\"\")","v":0},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA31)-25,FALSE),COLUMN(AB30)-2),\"\")","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A32)-25,FALSE),COLUMN(B31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B32)-25,FALSE),COLUMN(C31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C32)-25,FALSE),COLUMN(D31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D32)-25,FALSE),COLUMN(E31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E32)-25,FALSE),COLUMN(F31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F32)-25,FALSE),COLUMN(G31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G32)-25,FALSE),COLUMN(H31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H32)-25,FALSE),COLUMN(I31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I32)-25,FALSE),COLUMN(J31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J32)-25,FALSE),COLUMN(K31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K32)-25,FALSE),COLUMN(L31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L32)-25,FALSE),COLUMN(M31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M32)-25,FALSE),COLUMN(N31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N32)-25,FALSE),COLUMN(O31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O32)-25,FALSE),COLUMN(P31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P32)-25,FALSE),COLUMN(Q31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q32)-25,FALSE),COLUMN(R31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R32)-25,FALSE),COLUMN(S31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S32)-25,FALSE),COLUMN(T31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T32)-25,FALSE),COLUMN(U31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U32)-25,FALSE),COLUMN(V31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V32)-25,FALSE),COLUMN(W31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W32)-25,FALSE),COLUMN(X31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X32)-25,FALSE),COLUMN(Y31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y32)-25,FALSE),COLUMN(Z31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z32)-25,FALSE),COLUMN(AA31)-2),\"\")","v":""},{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA32)-25,FALSE),COLUMN(AB31)-2),\"\")","v":""}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A33)-25,FALSE),COLUMN(B32)-2),\"\")","v":"Saldo"},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B33)-25,FALSE),COLUMN(C32)-2),0),0)","v":-114820},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C33)-25,FALSE),COLUMN(D32)-2),0),0)","v":-6926},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D33)-25,FALSE),COLUMN(E32)-2),0),0)","v":-6996},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E33)-25,FALSE),COLUMN(F32)-2),0),0)","v":-7066},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F33)-25,FALSE),COLUMN(G32)-2),0),0)","v":-7137},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G33)-25,FALSE),COLUMN(H32)-2),0),0)","v":-7207},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H33)-25,FALSE),COLUMN(I32)-2),0),0)","v":-7278},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I33)-25,FALSE),COLUMN(J32)-2),0),0)","v":-7348},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J33)-25,FALSE),COLUMN(K32)-2),0),0)","v":-7419},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K33)-25,FALSE),COLUMN(L32)-2),0),0)","v":-7490},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L33)-25,FALSE),COLUMN(M32)-2),0),0)","v":-7561},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M33)-25,FALSE),COLUMN(N32)-2),0),0)","v":1342},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N33)-25,FALSE),COLUMN(O32)-2),0),0)","v":1271},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O33)-25,FALSE),COLUMN(P32)-2),0),0)","v":1200},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P33)-25,FALSE),COLUMN(Q32)-2),0),0)","v":1128},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q33)-25,FALSE),COLUMN(R32)-2),0),0)","v":1057},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R33)-25,FALSE),COLUMN(S32)-2),0),0)","v":-39821},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S33)-25,FALSE),COLUMN(T32)-2),0),0)","v":913},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T33)-25,FALSE),COLUMN(U32)-2),0),0)","v":841},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U33)-25,FALSE),COLUMN(V32)-2),0),0)","v":769},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V33)-25,FALSE),COLUMN(W32)-2),0),0)","v":697},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W33)-25,FALSE),COLUMN(X32)-2),0),0)","v":625},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X33)-25,FALSE),COLUMN(Y32)-2),0),0)","v":552},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y33)-25,FALSE),COLUMN(Z32)-2),0),0)","v":480},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z33)-25,FALSE),COLUMN(AA32)-2),0),0)","v":407},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA33)-25,FALSE),COLUMN(AB32)-2),0),0)","v":334}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A34)-25,FALSE),COLUMN(B33)-2),\"\")","v":"KIA"},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B34)-25,FALSE),COLUMN(C33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C34)-25,FALSE),COLUMN(D33)-2),0),0)","v":1827},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D34)-25,FALSE),COLUMN(E33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E34)-25,FALSE),COLUMN(F33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F34)-25,FALSE),COLUMN(G33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G34)-25,FALSE),COLUMN(H33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H34)-25,FALSE),COLUMN(I33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I34)-25,FALSE),COLUMN(J33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J34)-25,FALSE),COLUMN(K33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K34)-25,FALSE),COLUMN(L33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L34)-25,FALSE),COLUMN(M33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M34)-25,FALSE),COLUMN(N33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N34)-25,FALSE),COLUMN(O33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O34)-25,FALSE),COLUMN(P33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P34)-25,FALSE),COLUMN(Q33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q34)-25,FALSE),COLUMN(R33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R34)-25,FALSE),COLUMN(S33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S34)-25,FALSE),COLUMN(T33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T34)-25,FALSE),COLUMN(U33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U34)-25,FALSE),COLUMN(V33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V34)-25,FALSE),COLUMN(W33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W34)-25,FALSE),COLUMN(X33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X34)-25,FALSE),COLUMN(Y33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y34)-25,FALSE),COLUMN(Z33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z34)-25,FALSE),COLUMN(AA33)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA34)-25,FALSE),COLUMN(AB33)-2),0),0)","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A35)-25,FALSE),COLUMN(B34)-2),\"\")","v":"EIA"},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B35)-25,FALSE),COLUMN(C34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C35)-25,FALSE),COLUMN(D34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D35)-25,FALSE),COLUMN(E34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E35)-25,FALSE),COLUMN(F34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F35)-25,FALSE),COLUMN(G34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G35)-25,FALSE),COLUMN(H34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H35)-25,FALSE),COLUMN(I34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I35)-25,FALSE),COLUMN(J34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J35)-25,FALSE),COLUMN(K34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K35)-25,FALSE),COLUMN(L34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L35)-25,FALSE),COLUMN(M34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M35)-25,FALSE),COLUMN(N34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N35)-25,FALSE),COLUMN(O34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O35)-25,FALSE),COLUMN(P34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P35)-25,FALSE),COLUMN(Q34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q35)-25,FALSE),COLUMN(R34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R35)-25,FALSE),COLUMN(S34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S35)-25,FALSE),COLUMN(T34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T35)-25,FALSE),COLUMN(U34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U35)-25,FALSE),COLUMN(V34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V35)-25,FALSE),COLUMN(W34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W35)-25,FALSE),COLUMN(X34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X35)-25,FALSE),COLUMN(Y34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y35)-25,FALSE),COLUMN(Z34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z35)-25,FALSE),COLUMN(AA34)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA35)-25,FALSE),COLUMN(AB34)-2),0),0)","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A36)-25,FALSE),COLUMN(B35)-2),\"\")","v":"VPB"},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B36)-25,FALSE),COLUMN(C35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C36)-25,FALSE),COLUMN(D35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D36)-25,FALSE),COLUMN(E35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E36)-25,FALSE),COLUMN(F35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F36)-25,FALSE),COLUMN(G35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G36)-25,FALSE),COLUMN(H35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H36)-25,FALSE),COLUMN(I35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I36)-25,FALSE),COLUMN(J35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J36)-25,FALSE),COLUMN(K35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K36)-25,FALSE),COLUMN(L35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L36)-25,FALSE),COLUMN(M35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M36)-25,FALSE),COLUMN(N35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N36)-25,FALSE),COLUMN(O35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O36)-25,FALSE),COLUMN(P35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P36)-25,FALSE),COLUMN(Q35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q36)-25,FALSE),COLUMN(R35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R36)-25,FALSE),COLUMN(S35)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S36)-25,FALSE),COLUMN(T35)-2),0),0)","v":183},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T36)-25,FALSE),COLUMN(U35)-2),0),0)","v":168},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U36)-25,FALSE),COLUMN(V35)-2),0),0)","v":154},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V36)-25,FALSE),COLUMN(W35)-2),0),0)","v":139},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W36)-25,FALSE),COLUMN(X35)-2),0),0)","v":125},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X36)-25,FALSE),COLUMN(Y35)-2),0),0)","v":110},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y36)-25,FALSE),COLUMN(Z35)-2),0),0)","v":96},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z36)-25,FALSE),COLUMN(AA35)-2),0),0)","v":81},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA36)-25,FALSE),COLUMN(AB35)-2),0),0)","v":67}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A37)-25,FALSE),COLUMN(B36)-2),\"\")","v":"Balans"},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B37)-25,FALSE),COLUMN(C36)-2),0),0)","v":-114820},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C37)-25,FALSE),COLUMN(D36)-2),0),0)","v":-5099},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D37)-25,FALSE),COLUMN(E36)-2),0),0)","v":-6996},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E37)-25,FALSE),COLUMN(F36)-2),0),0)","v":-7066},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F37)-25,FALSE),COLUMN(G36)-2),0),0)","v":-7137},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G37)-25,FALSE),COLUMN(H36)-2),0),0)","v":-7207},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H37)-25,FALSE),COLUMN(I36)-2),0),0)","v":-7278},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I37)-25,FALSE),COLUMN(J36)-2),0),0)","v":-7348},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J37)-25,FALSE),COLUMN(K36)-2),0),0)","v":-7419},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K37)-25,FALSE),COLUMN(L36)-2),0),0)","v":-7490},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L37)-25,FALSE),COLUMN(M36)-2),0),0)","v":-7561},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M37)-25,FALSE),COLUMN(N36)-2),0),0)","v":1342},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N37)-25,FALSE),COLUMN(O36)-2),0),0)","v":1271},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O37)-25,FALSE),COLUMN(P36)-2),0),0)","v":1200},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P37)-25,FALSE),COLUMN(Q36)-2),0),0)","v":1128},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q37)-25,FALSE),COLUMN(R36)-2),0),0)","v":1057},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R37)-25,FALSE),COLUMN(S36)-2),0),0)","v":-39821},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S37)-25,FALSE),COLUMN(T36)-2),0),0)","v":731},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T37)-25,FALSE),COLUMN(U36)-2),0),0)","v":673},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U37)-25,FALSE),COLUMN(V36)-2),0),0)","v":616},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V37)-25,FALSE),COLUMN(W36)-2),0),0)","v":558},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W37)-25,FALSE),COLUMN(X36)-2),0),0)","v":500},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X37)-25,FALSE),COLUMN(Y36)-2),0),0)","v":442},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y37)-25,FALSE),COLUMN(Z36)-2),0),0)","v":384},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z37)-25,FALSE),COLUMN(AA36)-2),0),0)","v":325},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA37)-25,FALSE),COLUMN(AB36)-2),0),0)","v":267}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A38)-25,FALSE),COLUMN(B37)-2),\"\")","v":""},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B38)-25,FALSE),COLUMN(C37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C38)-25,FALSE),COLUMN(D37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D38)-25,FALSE),COLUMN(E37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E38)-25,FALSE),COLUMN(F37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F38)-25,FALSE),COLUMN(G37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G38)-25,FALSE),COLUMN(H37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H38)-25,FALSE),COLUMN(I37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I38)-25,FALSE),COLUMN(J37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J38)-25,FALSE),COLUMN(K37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K38)-25,FALSE),COLUMN(L37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L38)-25,FALSE),COLUMN(M37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M38)-25,FALSE),COLUMN(N37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N38)-25,FALSE),COLUMN(O37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O38)-25,FALSE),COLUMN(P37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P38)-25,FALSE),COLUMN(Q37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q38)-25,FALSE),COLUMN(R37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R38)-25,FALSE),COLUMN(S37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S38)-25,FALSE),COLUMN(T37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T38)-25,FALSE),COLUMN(U37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U38)-25,FALSE),COLUMN(V37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V38)-25,FALSE),COLUMN(W37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W38)-25,FALSE),COLUMN(X37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X38)-25,FALSE),COLUMN(Y37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y38)-25,FALSE),COLUMN(Z37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z38)-25,FALSE),COLUMN(AA37)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA38)-25,FALSE),COLUMN(AB37)-2),0),0)","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A39)-25,FALSE),COLUMN(B38)-2),\"\")","v":""},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B39)-25,FALSE),COLUMN(C38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C39)-25,FALSE),COLUMN(D38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D39)-25,FALSE),COLUMN(E38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E39)-25,FALSE),COLUMN(F38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F39)-25,FALSE),COLUMN(G38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G39)-25,FALSE),COLUMN(H38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H39)-25,FALSE),COLUMN(I38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I39)-25,FALSE),COLUMN(J38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J39)-25,FALSE),COLUMN(K38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K39)-25,FALSE),COLUMN(L38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L39)-25,FALSE),COLUMN(M38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M39)-25,FALSE),COLUMN(N38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N39)-25,FALSE),COLUMN(O38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O39)-25,FALSE),COLUMN(P38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P39)-25,FALSE),COLUMN(Q38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q39)-25,FALSE),COLUMN(R38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R39)-25,FALSE),COLUMN(S38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S39)-25,FALSE),COLUMN(T38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T39)-25,FALSE),COLUMN(U38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U39)-25,FALSE),COLUMN(V38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V39)-25,FALSE),COLUMN(W38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W39)-25,FALSE),COLUMN(X38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X39)-25,FALSE),COLUMN(Y38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y39)-25,FALSE),COLUMN(Z38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z39)-25,FALSE),COLUMN(AA38)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA39)-25,FALSE),COLUMN(AB38)-2),0),0)","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A40)-25,FALSE),COLUMN(B39)-2),\"\")","v":""},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B40)-25,FALSE),COLUMN(C39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C40)-25,FALSE),COLUMN(D39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D40)-25,FALSE),COLUMN(E39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E40)-25,FALSE),COLUMN(F39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F40)-25,FALSE),COLUMN(G39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G40)-25,FALSE),COLUMN(H39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H40)-25,FALSE),COLUMN(I39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I40)-25,FALSE),COLUMN(J39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J40)-25,FALSE),COLUMN(K39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K40)-25,FALSE),COLUMN(L39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L40)-25,FALSE),COLUMN(M39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M40)-25,FALSE),COLUMN(N39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N40)-25,FALSE),COLUMN(O39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O40)-25,FALSE),COLUMN(P39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P40)-25,FALSE),COLUMN(Q39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q40)-25,FALSE),COLUMN(R39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R40)-25,FALSE),COLUMN(S39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S40)-25,FALSE),COLUMN(T39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T40)-25,FALSE),COLUMN(U39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U40)-25,FALSE),COLUMN(V39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V40)-25,FALSE),COLUMN(W39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W40)-25,FALSE),COLUMN(X39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X40)-25,FALSE),COLUMN(Y39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y40)-25,FALSE),COLUMN(Z39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z40)-25,FALSE),COLUMN(AA39)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA40)-25,FALSE),COLUMN(AB39)-2),0),0)","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A41)-25,FALSE),COLUMN(B40)-2),\"\")","v":""},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B41)-25,FALSE),COLUMN(C40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C41)-25,FALSE),COLUMN(D40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D41)-25,FALSE),COLUMN(E40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E41)-25,FALSE),COLUMN(F40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F41)-25,FALSE),COLUMN(G40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G41)-25,FALSE),COLUMN(H40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H41)-25,FALSE),COLUMN(I40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I41)-25,FALSE),COLUMN(J40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J41)-25,FALSE),COLUMN(K40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K41)-25,FALSE),COLUMN(L40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L41)-25,FALSE),COLUMN(M40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M41)-25,FALSE),COLUMN(N40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N41)-25,FALSE),COLUMN(O40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O41)-25,FALSE),COLUMN(P40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P41)-25,FALSE),COLUMN(Q40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q41)-25,FALSE),COLUMN(R40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R41)-25,FALSE),COLUMN(S40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S41)-25,FALSE),COLUMN(T40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T41)-25,FALSE),COLUMN(U40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U41)-25,FALSE),COLUMN(V40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V41)-25,FALSE),COLUMN(W40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W41)-25,FALSE),COLUMN(X40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X41)-25,FALSE),COLUMN(Y40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y41)-25,FALSE),COLUMN(Z40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z41)-25,FALSE),COLUMN(AA40)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA41)-25,FALSE),COLUMN(AB40)-2),0),0)","v":0}]
[null,{"$f":"IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(A42)-25,FALSE),COLUMN(B41)-2),\"\")","v":""},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(B42)-25,FALSE),COLUMN(C41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(C42)-25,FALSE),COLUMN(D41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(D42)-25,FALSE),COLUMN(E41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(E42)-25,FALSE),COLUMN(F41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(F42)-25,FALSE),COLUMN(G41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(G42)-25,FALSE),COLUMN(H41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(H42)-25,FALSE),COLUMN(I41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(I42)-25,FALSE),COLUMN(J41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(J42)-25,FALSE),COLUMN(K41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(K42)-25,FALSE),COLUMN(L41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(L42)-25,FALSE),COLUMN(M41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(M42)-25,FALSE),COLUMN(N41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(N42)-25,FALSE),COLUMN(O41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(O42)-25,FALSE),COLUMN(P41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(P42)-25,FALSE),COLUMN(Q41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Q42)-25,FALSE),COLUMN(R41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(R42)-25,FALSE),COLUMN(S41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(S42)-25,FALSE),COLUMN(T41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(T42)-25,FALSE),COLUMN(U41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(U42)-25,FALSE),COLUMN(V41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(V42)-25,FALSE),COLUMN(W41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(W42)-25,FALSE),COLUMN(X41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(X42)-25,FALSE),COLUMN(Y41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Y42)-25,FALSE),COLUMN(Z41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(Z42)-25,FALSE),COLUMN(AA41)-2),0),0)","v":0},{"$f":"ROUND(IFERROR(OFFSET(Totaal!$B$13,HLOOKUP($I$2,Totaal!$BR$10:$CH$30,ROW(AA42)-25,FALSE),COLUMN(AB41)-2),0),0)","v":0}]
[]
[]
[null,"Cumulatieve Balans",{"$f":"C37","v":-114820},{"$f":"D37+C45","v":-119919},{"$f":"E37+D45","v":-126915},-133981,-141118,-148325,-155603,-162951,-170370,-177860,-185421,-184079,-182808,-181608,-180480,-179423,-219244,-218513,-217840,-217224,-216666,{"$f":"X37+W45","v":-216166},{"$f":"Y37+X45","v":-215724},{"$f":"Z37+Y45","v":-215340},{"$f":"AA37+Z45","v":-215015},{"$f":"AB37+AA45","v":-214748}]

{"sheet":"Colofoon - Disclaimer","index":2,"n_rows":25,"n_cols":3,"rows_kept":25,"cut":false,"hidden":false,"merged":[[15,2,22,10]]}
[]
[null,"Flowchartmodel Zonneparken"]
[]
[null,"Op basis van modellen door:"]
[null,null,"Hans Rikze - Morgen Groene Energie"]
[null,null,"Floris Bruning - Soft Energy"]
[]
[null,"Rekenmodel:"]
[null,null,"Floris Bruning - Soft Energy"]
[]
[null,"Vragen en opmerkingen naar:"]
[null,null,"via HIER Opgewekt:"]
[null,null,"URL"]
[]
[null,"Disclaimer"]
[null,null,"Dit model is in opdracht van HIER Opgewekt samengesteld om energiecoöperaties te helpen bij het ontwikkelen van een geschikte businesscase voor hun Zonnepark. De Flowchart geeft inzicht voor (startende) projecten in de voor hen meest van toepassing zijnde businesscase gebaseerd op de verschillende beschikbare regelingen voor zonne-energie. Het model en de berekeningen gaan uit van gemiddeldes en standaardberekeningen en dient enkel om een richting te geven aan projecten. Voor een uiteindelijke businesscase zal altijd een eigen berekening opgesteld moeten worden, waar ook rekening gehouden wordt met eventuele unieke geldstromen en fiscale optimalisatie. "]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Aan dit model of de berekeningen kunnen geen rechten worden ontleend."]

{"sheet":"Datatabellen","index":3,"n_rows":58,"n_cols":11,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
["data tabel netaansluitingen (Stedin 2015)",null,null,null,null,null,null,null,null,"*schatting GV"]
["Max Cap.","Max vermogen","Euro/Aansluiting","Euro/Meter","Jaarkosten",null,"periodiek","vast trans","capaciteit","meterhuur"]
["10000 kVA",10000000,258814.87,140.30000000000001,7000.0036,null,7484,2760,null,800]
["3000 kVA",3000000,189449.99,123.44,1352.271,null,1448,2760,null,800]
["1750 kVA",1750000,43891.839999999997,92,1352.271,null,634,441,null,800]
["1000 kVA",1000000,36432.699999999997,86.63,619.29100000000005,null,634,441,null,800]
["630 kVA",630000,34391.08,76.44,619.29100000000005,null,634,441,null,400]
["175 kVA",175000,3844.76,46.79,67.637900000000002,null,69,441,null,400]
["3 x 125 A",{"$f":"125*3*230","v":86250},3059.93,45.14,67.637900000000002,null,69,441,null,400]
["3 x 80 A",{"$f":"3*80*230","v":55200},1166.08,34.4,28.510400000000001,null,30,18,1650,28]
["3 x 63 A",{"$f":"3*63*230","v":43470},873.02,31.98,28.510400000000001,null,30,18,1320,28]
["3 x 35 A",{"$f":"3*35*230","v":24150},873.02,31.98,28.510400000000001,null,30,18,660,28]
["3 x 25 A",{"$f":"3*25*230","v":17250},555.62,25.85,17.3842,null,18,18,132,28]
[]
["data tabel orientatie/prestatie"]
["Orientatie/Helling",0,10,20,30,40,50,60,70,80,90]
["NoordOost",0.87,0.81,0.74,0.68,0.61,0.54,0.48,0.42,0.35,0.29000000000000004]
["Oost",0.87,0.86,0.85,0.82,0.79,0.75,0.7,0.7,0.56000000000000005,0.48]
["ZuidOost",0.87,0.92,0.94,0.95,0.95,0.92,0.87,0.81,0.74,0.64]
["Zuid",0.87,0.93,0.97,1,1,0.98,0.94,0.88,0.8,0.69]
["ZuidWest",0.87,0.92,0.94,0.95,0.95,0.92,0.87,0.81,0.74,0.64]
["West",0.87,0.86,0.85,0.82,0.79,0.75,0.7,0.7,0.56000000000000005,0.48]
["NoordWest",0.87,0.81,0.74,0.68,0.61,0.54,0.48,0.42,0.35,0.29000000000000004]
["Noord",0.87,0.79,0.7,0.61,0.52,0.43,0.35,0.28000000000000003,0.23,0.18]
[]
["data tabel productie per provincie"]
["Provincie","Zonlicht"]
["Drenthe",0.875]
["Flevoland",0.875]
["Friesland",0.90300000000000002]
["Gelderland",0.86599999999999999]
["Groningen",0.88400000000000001]
["Limburg",0.85599999999999998]
["Noord-Holland",0.91200000000000003]
["Noord-Brabant",0.86599999999999999]
["Overijssel",0.86599999999999999]
["Utrecht",0.875]
["Zeeland",0.88400000000000001]
["Zuid-Holland",0.88400000000000001]
[]
["data tabel ruimtebezetting zonnepanelen"]
["Locatie","Ruimte per paneel","Typische Helling"]
["Veld",{"$f":"1.7*1.5","v":2.5499999999999998},30]
["Plat",{"$f":"1.7*1.5","v":2.5499999999999998},15]
["Schuin",{"$f":"1.7*1","v":1.7},"?"]
[]
["data tabel kostprijs"]
["Max vermogen",15,55,175,1750,3000]
["Zonnepanelen",0.54,0.54,0.54,0.54,0.54]
["Omvormer",0.35,0.25,0.2,0.18,0.15]
["Montage",0.2,0.18,0.16,0.14000000000000001,0.12]
["Elektrawerk",7.0000000000000007E-2,0.05,0.04,0.03,2.5000000000000001E-2]
["Ontwikkelingskosten",0.05,0.04,0.02,0.01,0.01]
["Communicatie en Marketing",0.05,0.05,0.05,0.05,0.05]
["Beveiliging indien van toepassing",0,0,0.03,0.05,7.0000000000000007E-2]
["Vergunning",0.03,0.03,0.03,0.03,0.03,"van investering"]
["Notaris",1500,1500,1500,1500,1500,"euro"]
["Totaal",{"$f":"(SUM(B49:B55)*B48*1000*(1+B56)+B57)/(B48*1000)","v":1.3978000000000002},{"$f":"(SUM(C49:C55)*C48*1000*(1+C56)+C57)/(C48*1000)","v":1.1705727272727273},{"$f":"(SUM(D49:D55)*D48*1000*(1+D56)+D57)/(D48*1000)","v":1.0797714285714286},{"$f":"(SUM(E49:E55)*E48*1000*(1+E56)+E57)/(E48*1000)","v":1.0308571428571429},{"$f":"(SUM(F49:F55)*F48*1000*(1+F56)+F57)/(F48*1000)","v":0.99445000000000017}]

{"sheet":"Variabelen","index":4,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["Installatie",null,null,"Inkomsten",null,null,"Uitgaven",null,null,"Ledendelen"]
["Wp per paneel",270,"Wp","Tarieven",null,null,"netwerkkosten",{"$f":"IF(AND(Flowchart!G38=\"ja\",Flowchart!G39=\"ja\"),0,INDEX(Datatabellen!E3:E13,MATCH(Variabelen!B3,Datatabellen!B3:B13,-1)))","v":67.637900000000002},"euro","Zonnedeel euro",null,"euro"]
["Vermogen",{"$f":"IF(Flowchart!G33>0,Flowchart!G33,ROUND((Flowchart!G31*Flowchart!G32)*0.8/VLOOKUP(B8,Tabel_Oppervlak,2,FALSE),0)*B2)","v":174000},"Wp","kWh  prijs markt",3.5000000000000003E-2,"euro/kWh","onderhoud",5.0000000000000001E-3,"euro/Wp","Zonnedeel Wp",250,"?"]
["Productiefactor",{"$f":"VLOOKUP(Flowchart!G27,Tabel_Provincie,2,FALSE)*(VLOOKUP(Flowchart!G30,Tabel_Orientatie,ROUND(IF(Flowchart!G28=\"Schuin\",Flowchart!G29,VLOOKUP(Flowchart!G28,Tabel_Oppervlak,3,FALSE))/10,0)+2,FALSE))","v":0.87590999999999997},"kWh/Wp","kWh prijs levering",0.05,"euro/kWh","vervanging",5.0000000000000001E-3,"euro/Wp","Aantal zonnedelen",{"$f":"ROUNDUP(IF(K2>0,B24*B3/(K2),B3/K3),0)","v":696}]
["degradatie panelen",0.7,"%/y","GVO bedrag",5.0000000000000001E-3,"euro/kWh","huur locatie",3.0000000000000001E-3,"euro/Wp","euro per zonnedeel",{"$f":"ROUNDUP(IF(K2>0,K2,B3*B24*Aandeel_leden/K4),0)","v":165}]
["Zelfconsumptie",0.5,"%",null,null,null,"verzekering",2.5000000000000001E-3,"euro/Wp"]
["CO2 reductie",0.35499999999999998,"kg/kWh","Energiebelasting",null,null,"Administratie",3.0000000000000001E-3,"euro/Wp","Overige factoren"]
["Locatie",{"$f":"Flowchart!G28","v":"Plat"},null,"Energiebelasting 1",0.1087,"euro/kWh","Vervangen omvormer",16,"jaar","BTW",0.21]
["Verbruik locatie",{"$f":"Flowchart!G36","v":0},"kWh/yr","Energiebelasting 2",6.13E-2,"euro/kWh",null,null,null,"VPB",0.2]
["Netaansluiting nodig",{"$f":"INDEX(Datatabellen!A3:A13,MATCH(Variabelen!B3,Datatabellen!B3:B13,-1))","v":"175 kVA"},null,"Energiebelasting 3",1.6400000000000001E-2,"euro/kWh","Financieel",null,null,"Stijging energiebelasting",0]
["Capex",null,null,null,null,null,"Restwaarde",0.1,"procent","Stijging stroomtarieven",0]
["Zonnepanelen",{"$f":"OFFSET(Datatabellen!B49,0,IF(B3<=15000,0,IF(B3<=55000,1,IF(B3<=175000,2,IF(B3<=1750000,3,4)))))","v":0.54},null,"Postcoderoos",null,null,"Afschrijfperiode",15,"jaar","Stijging netbeheerkosten",0.01]
["Omvormer",{"$f":"OFFSET(Datatabellen!B49,1,IF(B3<=15000,0,IF(B3<=55000,1,IF(B3<=175000,2,IF(B3<=1750000,3,4)))))","v":0.2},null,"Verlaagd Tarief",0.1013,"euro/kWh",null,null,null,"Inflatie",0.01]
["Montage",{"$f":"OFFSET(Datatabellen!B49,2,IF(B3<=15000,0,IF(B3<=55000,1,IF(B3<=175000,2,IF(B3<=1750000,3,4)))))","v":0.16},null,"Looptijd tarief",15,"jaar","Aandeel leden",{"$f":"Flowchart!G43","v":0.6},"procent"]
["Elektrawerk",{"$f":"OFFSET(Datatabellen!B49,3,IF(B3<=15000,0,IF(B3<=55000,1,IF(B3<=175000,2,IF(B3<=1750000,3,4)))))","v":0.04},null,null,null,null,null,null,null,"EIA","alleen kleinverbruikers, geen PCR"]
["Ontwikkelingskosten",{"$f":"OFFSET(Datatabellen!B49,4,IF(B3<=15000,0,IF(B3<=55000,1,IF(B3<=175000,2,IF(B3<=1750000,3,4)))))","v":0.02},null,"SDE + 2015",null,null,null,null,null,"percentage",0.55500000000000005]
["Communicatie/Marketing",{"$f":"IF(Aandeel_leden>0,OFFSET(Datatabellen!B49,5,IF(B3<=15000,0,IF(B3<=55000,1,IF(B3<=175000,2,IF(B3<=1750000,3,4))))),0)","v":0.05},null,"SDE bedrag fase 1",0.09,"euro/kWh",null,null,null,"maximum investering",0.75,"euro/Wp"]
["Netaansluiting",{"$f":"IF(OR(Flowchart!G38=\"Nee\",Flowchart!G39=\"Nee\"),INDEX(Datatabellen!C3:C13,MATCH(Variabelen!B3,Datatabellen!B3:B13,-1))+(MAX(0,Flowchart!G40-25)*INDEX(Datatabellen!D3:D13,MATCH(Variabelen!B3,Datatabellen!B3:B13,-1))),0)","v":5014.51},null,"SDE bedrag fase 2",0.11,"euro/kWh","Aandeel financiers",{"$f":"1-Aandeel_leden","v":0.4},"procent","grensvermogen",25000,"Wp"]
["Beveiliging",{"$f":"IF(B8=\"Veld\",OFFSET(Datatabellen!B49,6,IF(B3<=15000,0,IF(B3<=55000,1,IF(B3<=175000,2,IF(B3<=1750000,3,4))))),0)","v":0},null,"SDE bedrag fase 3",0.125,"euro/kWh","Rente financiers",0.03,"procent","aantal jaar",9,"jaar"]
["Vergunning",{"$f":"IF(B8=\"Veld\",OFFSET(Datatabellen!B49,7,IF(B3<=15000,0,IF(B3<=55000,1,IF(B3<=175000,2,IF(B3<=1750000,3,4))))),0)","v":0},null,"SDE bedrag fase 4",0.125,"euro/kWh","looptijd financieers",10,"jaar","totaal fisc voordeel",{"$f":"IF(Flowchart!G33<Datatabellen!B10,1,0)*MAX(0,MIN(K17*B3,B25)*((B3-K18)/B3))*K16","v":0},"euro"]
["Notaris",{"$f":"OFFSET(Datatabellen!B49,8,IF(B3<=15000,0,IF(B3<=55000,1,IF(B3<=175000,2,IF(B3<=1750000,3,4)))))","v":1500},null,"SDE correctiebedrag",3.3000000000000002E-2,"euro/kWh"]
["Startvermogen",{"$f":"((SUM(B12:B17,B19)*B3*(1+B20)+B18+B21))*0.05","v":9112.7255000000005},null,null,null,null,"Overig",null,null,"KIA","alleen eigen gebruik"]
["Subsidie",{"$f":"-Flowchart!G46","v":0},null,"Overig",null,null,"Scenario Salderen",1,"jaar","grens 1",56192,0.28000000000000003]
["Totaal",{"$f":"SUM(B18:B23)/Vermogen+SUM(B12:B17)","v":1.0998116982758621},null,"Abonnement leden",5,"euro/jaar",null,null,null,"grens 2",104060,15734]
["Systeem",{"$f":"SUM(B18:B23)+SUM(B12:B17)*Vermogen","v":191367.23550000001},null,"Verkoop systeem",10,"jaar",null,null,null,"grens 3",312176,7.5600000000000001E-2]
[null,null,null,null,null,null,null,null,null,"totaal fisc voordeel",{"$f":"IF(B25<K23,B25*L23,IF(B25<K24,L24,IF(B25<K25,L24-(B25-K24)*L25,0)))","v":9133.5729962000005},"euro"]

{"sheet":"Totaal","index":5,"n_rows":192,"n_cols":86,"rows_kept":192,"cut":false,"hidden":true,"merged":[]}
["Categorie","Sub"]
["Jaar",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Productie",null,0,{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^C2)","v":152408.34},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^D2)","v":151341.48162000001},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^E2)","v":150282.09124866},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^F2)","v":149230.11660991935},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^G2)","v":148185.50579364994},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^H2)","v":147148.20725309438},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^I2)","v":146118.16980232272},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^J2)","v":145095.34261370645},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^K2)","v":144079.67521541051},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^L2)","v":143071.11748890262},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^M2)","v":142069.61966648031},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^N2)","v":141075.13232881494},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^O2)","v":140087.60640251322},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^P2)","v":139106.99315769563},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^Q2)","v":138133.24420559176},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^R2)","v":137166.3114961526},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^S2)","v":136206.14731567953},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^T2)","v":135252.70428446977},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^U2)","v":134305.93535447848},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^V2)","v":133365.79380699713},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^W2)","v":132432.23325034816},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^X2)","v":131505.2076175957},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^Y2)","v":130584.67116427253},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^Z2)","v":129670.57846612262},{"$f":"Variabelen!$B$3*Variabelen!$B$4*((1-(Variabelen!$B$5/100))^AA2)","v":128762.88441685976}]
[]
["Investering",null,{"$f":"IF(C2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(C2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^C2)","v":191367.23550000001},{"$f":"IF(D2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(D2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^D2)","v":0},{"$f":"IF(E2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(E2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^E2)","v":0},{"$f":"IF(F2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(F2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^F2)","v":0},{"$f":"IF(G2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(G2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^G2)","v":0},{"$f":"IF(H2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(H2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^H2)","v":0},{"$f":"IF(I2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(I2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^I2)","v":0},{"$f":"IF(J2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(J2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^J2)","v":0},{"$f":"IF(K2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(K2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^K2)","v":0},{"$f":"IF(L2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(L2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^L2)","v":0},{"$f":"IF(M2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(M2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^M2)","v":0},{"$f":"IF(N2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(N2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^N2)","v":0},{"$f":"IF(O2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(O2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^O2)","v":0},{"$f":"IF(P2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(P2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^P2)","v":0},{"$f":"IF(Q2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(Q2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^Q2)","v":0},{"$f":"IF(R2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(R2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^R2)","v":0},{"$f":"IF(S2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(S2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^S2)","v":40805.736843344719},{"$f":"IF(T2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(T2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^T2)","v":0},{"$f":"IF(U2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(U2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^U2)","v":0},{"$f":"IF(V2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(V2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^V2)","v":0},{"$f":"IF(W2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(W2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^W2)","v":0},{"$f":"IF(X2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(X2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^X2)","v":0},{"$f":"IF(Y2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(Y2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^Y2)","v":0},{"$f":"IF(Z2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(Z2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^Z2)","v":0},{"$f":"IF(AA2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(AA2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^AA2)","v":0},{"$f":"IF(AB2=0,Variabelen!$B$24*Variabelen!$B$3,0)+IF(AB2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^AB2)","v":0}]
[null,"Systeemkosten",{"$f":"IF(C2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(C2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^C2)","v":163560},{"$f":"IF(D2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(D2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^D2)","v":0},{"$f":"IF(E2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(E2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^E2)","v":0},{"$f":"IF(F2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(F2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^F2)","v":0},{"$f":"IF(G2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(G2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^G2)","v":0},{"$f":"IF(H2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(H2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^H2)","v":0},{"$f":"IF(I2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(I2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^I2)","v":0},{"$f":"IF(J2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(J2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^J2)","v":0},{"$f":"IF(K2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(K2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^K2)","v":0},{"$f":"IF(L2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(L2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^L2)","v":0},{"$f":"IF(M2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(M2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^M2)","v":0},{"$f":"IF(N2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(N2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^N2)","v":0},{"$f":"IF(O2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(O2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^O2)","v":0},{"$f":"IF(P2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(P2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^P2)","v":0},{"$f":"IF(Q2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(Q2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^Q2)","v":0},{"$f":"IF(R2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(R2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^R2)","v":0},{"$f":"IF(S2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(S2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^S2)","v":40805.736843344719},{"$f":"IF(T2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(T2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^T2)","v":0},{"$f":"IF(U2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(U2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^U2)","v":0},{"$f":"IF(V2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(V2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^V2)","v":0},{"$f":"IF(W2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(W2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^W2)","v":0},{"$f":"IF(X2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(X2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^X2)","v":0},{"$f":"IF(Y2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(Y2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^Y2)","v":0},{"$f":"IF(Z2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(Z2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^Z2)","v":0},{"$f":"IF(AA2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(AA2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^AA2)","v":0},{"$f":"IF(AB2=0,SUM(Variabelen!$B$12:$B$15)*Variabelen!$B$3,0)+IF(AB2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^AB2)","v":0}]
[null,"Projectkosten",{"$f":"C5-C6","v":27807.23550000001},{"$f":"D5-D6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X5-X6","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CasesPlace"]
["Restwaarde",null,{"$f":"SUM($C$6:C6)-SUM($C$11:C11)","v":163560},{"$f":"SUM($C$6:D6)-SUM($C$11:D11)","v":153746.4},{"$f":"SUM($C$6:E6)-SUM($C$11:E11)","v":143932.79999999999},{"$f":"SUM($C$6:F6)-SUM($C$11:F11)","v":134119.20000000001},{"$f":"SUM($C$6:G6)-SUM($C$11:G11)","v":124305.60000000001},{"$f":"SUM($C$6:H6)-SUM($C$11:H11)","v":114492},{"$f":"SUM($C$6:I6)-SUM($C$11:I11)","v":104678.39999999999},{"$f":"SUM($C$6:J6)-SUM($C$11:J11)","v":94864.8},{"$f":"SUM($C$6:K6)-SUM($C$11:K11)","v":85051.199999999997},{"$f":"SUM($C$6:L6)-SUM($C$11:L11)","v":75237.599999999991},{"$f":"SUM($C$6:M6)-SUM($C$11:M11)","v":65423.999999999985},{"$f":"SUM($C$6:N6)-SUM($C$11:N11)","v":55610.39999999998},{"$f":"SUM($C$6:O6)-SUM($C$11:O11)","v":45796.799999999974},{"$f":"SUM($C$6:P6)-SUM($C$11:P11)","v":35983.199999999968},{"$f":"SUM($C$6:Q6)-SUM($C$11:Q11)","v":26169.599999999977},{"$f":"SUM($C$6:R6)-SUM($C$11:R11)","v":16355.999999999971},{"$f":"SUM($C$6:S6)-SUM($C$11:S11)","v":57161.736843344697},{"$f":"SUM($C$6:T6)-SUM($C$11:T11)","v":57161.736843344697},{"$f":"SUM($C$6:U6)-SUM($C$11:U11)","v":57161.736843344697},{"$f":"SUM($C$6:V6)-SUM($C$11:V11)","v":57161.736843344697},{"$f":"SUM($C$6:W6)-SUM($C$11:W11)","v":57161.736843344697},{"$f":"SUM($C$6:X6)-SUM($C$11:X11)","v":57161.736843344697},{"$f":"SUM($C$6:Y6)-SUM($C$11:Y11)","v":57161.736843344697},{"$f":"SUM($C$6:Z6)-SUM($C$11:Z11)","v":57161.736843344697},{"$f":"SUM($C$6:AA6)-SUM($C$11:AA11)","v":57161.736843344697},{"$f":"SUM($C$6:AB6)-SUM($C$11:AB11)","v":57161.736843344697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"k","A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q"]
[null,"Afschrijving",0,{"$f":"IF(D2<=Variabelen!$H$12,SUM($C$6:C6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(E2<=Variabelen!$H$12,SUM($C$6:D6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(F2<=Variabelen!$H$12,SUM($C$6:E6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(G2<=Variabelen!$H$12,SUM($C$6:F6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(H2<=Variabelen!$H$12,SUM($C$6:G6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(I2<=Variabelen!$H$12,SUM($C$6:H6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(J2<=Variabelen!$H$12,SUM($C$6:I6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(K2<=Variabelen!$H$12,SUM($C$6:J6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(L2<=Variabelen!$H$12,SUM($C$6:K6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(M2<=Variabelen!$H$12,SUM($C$6:L6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(N2<=Variabelen!$H$12,SUM($C$6:M6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(O2<=Variabelen!$H$12,SUM($C$6:N6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(P2<=Variabelen!$H$12,SUM($C$6:O6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(Q2<=Variabelen!$H$12,SUM($C$6:P6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(R2<=Variabelen!$H$12,SUM($C$6:Q6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":9813.6},{"$f":"IF(S2<=Variabelen!$H$12,SUM($C$6:R6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},{"$f":"IF(T2<=Variabelen!$H$12,SUM($C$6:S6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},{"$f":"IF(U2<=Variabelen!$H$12,SUM($C$6:T6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},{"$f":"IF(V2<=Variabelen!$H$12,SUM($C$6:U6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},{"$f":"IF(W2<=Variabelen!$H$12,SUM($C$6:V6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},{"$f":"IF(X2<=Variabelen!$H$12,SUM($C$6:W6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},{"$f":"IF(Y2<=Variabelen!$H$12,SUM($C$6:X6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},{"$f":"IF(Z2<=Variabelen!$H$12,SUM($C$6:Y6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},{"$f":"IF(AA2<=Variabelen!$H$12,SUM($C$6:Z6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},{"$f":"IF(AB2<=Variabelen!$H$12,SUM($C$6:AA6)*(1-Variabelen!$H$11)/Variabelen!$H$12,0)","v":0},null,null,null,"Cases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CasesCount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SMALL(AX$13:AX$181,$BQ11)","v":0},{"$f":"SMALL(AY$13:AY$181,$BQ11)","v":0},{"$f":"SMALL(AZ$13:AZ$181,$BQ11)","v":0},{"$f":"SMALL(BA$13:BA$181,$BQ11)","v":0},{"$f":"SMALL(BB$13:BB$181,$BQ11)","v":1},{"$f":"SMALL(BC$13:BC$181,$BQ11)","v":2},{"$f":"SMALL(BD$13:BD$181,$BQ11)","v":3},{"$f":"SMALL(BE$13:BE$181,$BQ11)","v":4},{"$f":"SMALL(BF$13:BF$181,$BQ11)","v":0},{"$f":"SMALL(BG$13:BG$181,$BQ11)","v":0},{"$f":"SMALL(BH$13:BH$181,$BQ11)","v":0},{"$f":"SMALL(BI$13:BI$181,$BQ11)","v":0},{"$f":"SMALL(BJ$13:BJ$181,$BQ11)","v":0},{"$f":"SMALL(BK$13:BK$181,$BQ11)","v":0},{"$f":"SMALL(BL$13:BL$181,$BQ11)","v":0},{"$f":"SMALL(BM$13:BM$181,$BQ11)","v":15},{"$f":"SMALL(BN$13:BN$181,$BQ11)","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q",null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q",null,null,2,1,2,3,4,5,5,5,5,1,2,3,4,5,5,5,16,15]
["Inkomsten","verkoop stroom",0,{"$f":"D3*Variabelen!$E$3*(1+Variabelen!$K$11)^C2","v":5334.2919000000002},{"$f":"E3*Variabelen!$E$3*(1+Variabelen!$K$11)^D2","v":5296.9518567000005},{"$f":"F3*Variabelen!$E$3*(1+Variabelen!$K$11)^E2","v":5259.8731937031007},{"$f":"G3*Variabelen!$E$3*(1+Variabelen!$K$11)^F2","v":5223.054081347178},{"$f":"H3*Variabelen!$E$3*(1+Variabelen!$K$11)^G2","v":5186.4927027777485},{"$f":"I3*Variabelen!$E$3*(1+Variabelen!$K$11)^H2","v":5150.1872538583038},{"$f":"J3*Variabelen!$E$3*(1+Variabelen!$K$11)^I2","v":5114.1359430812954},{"$f":"K3*Variabelen!$E$3*(1+Variabelen!$K$11)^J2","v":5078.3369914797267},{"$f":"L3*Variabelen!$E$3*(1+Variabelen!$K$11)^K2","v":5042.7886325393683},{"$f":"M3*Variabelen!$E$3*(1+Variabelen!$K$11)^L2","v":5007.4891121115916},{"$f":"N3*Variabelen!$E$3*(1+Variabelen!$K$11)^M2","v":4972.4366883268112},{"$f":"O3*Variabelen!$E$3*(1+Variabelen!$K$11)^N2","v":4937.6296315085237},{"$f":"P3*Variabelen!$E$3*(1+Variabelen!$K$11)^O2","v":4903.0662240879628},{"$f":"Q3*Variabelen!$E$3*(1+Variabelen!$K$11)^P2","v":4868.7447605193474},{"$f":"R3*Variabelen!$E$3*(1+Variabelen!$K$11)^Q2","v":4834.6635471957125},{"$f":"S3*Variabelen!$E$3*(1+Variabelen!$K$11)^R2","v":4800.8209023653417},{"$f":"T3*Variabelen!$E$3*(1+Variabelen!$K$11)^S2","v":4767.2151560487837},{"$f":"U3*Variabelen!$E$3*(1+Variabelen!$K$11)^T2","v":4733.8446499564425},{"$f":"V3*Variabelen!$E$3*(1+Variabelen!$K$11)^U2","v":4700.7077374067476},{"$f":"W3*Variabelen!$E$3*(1+Variabelen!$K$11)^V2","v":4667.8027832448997},{"$f":"X3*Variabelen!$E$3*(1+Variabelen!$K$11)^W2","v":4635.128163762186},{"$f":"Y3*Variabelen!$E$3*(1+Variabelen!$K$11)^X2","v":4602.6822666158505},{"$f":"Z3*Variabelen!$E$3*(1+Variabelen!$K$11)^Y2","v":4570.4634907495392},{"$f":"AA3*Variabelen!$E$3*(1+Variabelen!$K$11)^Z2","v":4538.4702463142921},{"$f":"AB3*Variabelen!$E$3*(1+Variabelen!$K$11)^AA2","v":4506.7009545900919},null,null,null,"A","B","C","D",null,null,null,null,"I","J","K","L","M","N","O",null,null,null,{"$f":"IF(AF13=AX$12,ROW(AF13)-13,\"x\")","v":0},0,0,0,"x","x","x","x",0,0,0,0,0,0,0,"x","x",null,null,3,5,5,5,5,6,6,6,6,5,5,5,5,11,11,10,17,16]
[null,"SDE fase 1",0,{"$f":"IF(D2<=15,D3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^C2)),0)","v":8687.2753799999991},{"$f":"IF(E2<=15,E3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^D2)),0)","v":8626.4644523400002},{"$f":"IF(F2<=15,F3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^E2)),0)","v":8566.0792011736194},{"$f":"IF(G2<=15,G3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^F2)),0)","v":8506.116646765402},{"$f":"IF(H2<=15,H3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^G2)),0)","v":8446.573830238045},{"$f":"IF(I2<=15,I3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^H2)),0)","v":8387.4478134263791},{"$f":"IF(J2<=15,J3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^I2)),0)","v":8328.7356787323952},{"$f":"IF(K2<=15,K3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^J2)),0)","v":8270.4345289812663},{"$f":"IF(L2<=15,L3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^K2)),0)","v":8212.5414872783986},{"$f":"IF(M2<=15,M3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^L2)),0)","v":8155.0536968674487},{"$f":"IF(N2<=15,N3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^M2)),0)","v":8097.9683209893774},{"$f":"IF(O2<=15,O3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^N2)),0)","v":8041.2825427424514},{"$f":"IF(P2<=15,P3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^O2)),0)","v":7984.9935649432527},{"$f":"IF(Q2<=15,Q3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^P2)),0)","v":7929.0986099886504},{"$f":"IF(R2<=15,R3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^Q2)),0)","v":7873.5949197187301},{"$f":"IF(S2<=15,S3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^R2)),0)","v":0},{"$f":"IF(T2<=15,T3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^S2)),0)","v":0},{"$f":"IF(U2<=15,U3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^T2)),0)","v":0},{"$f":"IF(V2<=15,V3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^U2)),0)","v":0},{"$f":"IF(W2<=15,W3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^V2)),0)","v":0},{"$f":"IF(X2<=15,X3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^W2)),0)","v":0},{"$f":"IF(Y2<=15,Y3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^X2)),0)","v":0},{"$f":"IF(Z2<=15,Z3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^Y2)),0)","v":0},{"$f":"IF(AA2<=15,AA3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^Z2)),0)","v":0},{"$f":"IF(AB2<=15,AB3*(Variabelen!$E$17-(Variabelen!$E$21*(1+Variabelen!$K$11)^AA2)),0)","v":0},null,null,null,"A",null,null,null,"E",null,null,null,"I",null,null,null,null,null,null,null,null,null,{"$f":"IF(AF14=AX$12,ROW(AF14)-13,\"x\")","v":1},{"$f":"IF(AG14=AY$12,ROW(AG14)-13,\"x\")","v":"x"},{"$f":"IF(AH14=AZ$12,ROW(AH14)-13,\"x\")","v":"x"},{"$f":"IF(AI14=BA$12,ROW(AI14)-13,\"x\")","v":"x"},{"$f":"IF(AJ14=BB$12,ROW(AJ14)-13,\"x\")","v":1},{"$f":"IF(AK14=BC$12,ROW(AK14)-13,\"x\")","v":"x"},{"$f":"IF(AL14=BD$12,ROW(AL14)-13,\"x\")","v":"x"},{"$f":"IF(AM14=BE$12,ROW(AM14)-13,\"x\")","v":"x"},{"$f":"IF(AN14=BF$12,ROW(AN14)-13,\"x\")","v":1},{"$f":"IF(AO14=BG$12,ROW(AO14)-13,\"x\")","v":"x"},{"$f":"IF(AP14=BH$12,ROW(AP14)-13,\"x\")","v":"x"},{"$f":"IF(AQ14=BI$12,ROW(AQ14)-13,\"x\")","v":"x"},{"$f":"IF(AR14=BJ$12,ROW(AR14)-13,\"x\")","v":"x"},{"$f":"IF(AS14=BK$12,ROW(AS14)-13,\"x\")","v":"x"},{"$f":"IF(AT14=BL$12,ROW(AT14)-13,\"x\")","v":"x"},{"$f":"IF(AU14=BM$12,ROW(AU14)-13,\"x\")","v":"x"},{"$f":"IF(AV14=BN$12,ROW(AV14)-13,\"x\")","v":"x"},null,null,4,9,9,9,9,7,7,7,7,9,9,9,9,13,12,11,18,17]
[null,"SDE fase 2",0,{"$f":"IF(D2<=15,D3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^C2)),0)","v":11735.44218},{"$f":"IF(E2<=15,E3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^D2)),0)","v":11653.29408474},{"$f":"IF(F2<=15,F3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^E2)),0)","v":11571.721026146819},{"$f":"IF(G2<=15,G3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^F2)),0)","v":11490.718978963791},{"$f":"IF(H2<=15,H3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^G2)),0)","v":11410.283946111045},{"$f":"IF(I2<=15,I3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^H2)),0)","v":11330.411958488268},{"$f":"IF(J2<=15,J3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^I2)),0)","v":11251.099074778849},{"$f":"IF(K2<=15,K3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^J2)),0)","v":11172.341381255397},{"$f":"IF(L2<=15,L3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^K2)),0)","v":11094.134991586609},{"$f":"IF(M2<=15,M3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^L2)),0)","v":11016.476046645501},{"$f":"IF(N2<=15,N3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^M2)),0)","v":10939.360714318984},{"$f":"IF(O2<=15,O3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^N2)),0)","v":10862.785189318751},{"$f":"IF(P2<=15,P3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^O2)),0)","v":10786.745692993518},{"$f":"IF(Q2<=15,Q3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^P2)),0)","v":10711.238473142563},{"$f":"IF(R2<=15,R3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^Q2)),0)","v":10636.259803830566},{"$f":"IF(S2<=15,S3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^R2)),0)","v":0},{"$f":"IF(T2<=15,T3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^S2)),0)","v":0},{"$f":"IF(U2<=15,U3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^T2)),0)","v":0},{"$f":"IF(V2<=15,V3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^U2)),0)","v":0},{"$f":"IF(W2<=15,W3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^V2)),0)","v":0},{"$f":"IF(X2<=15,X3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^W2)),0)","v":0},{"$f":"IF(Y2<=15,Y3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^X2)),0)","v":0},{"$f":"IF(Z2<=15,Z3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^Y2)),0)","v":0},{"$f":"IF(AA2<=15,AA3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^Z2)),0)","v":0},{"$f":"IF(AB2<=15,AB3*(Variabelen!$E$18-(Variabelen!$E$21*(1+Variabelen!$K$11)^AA2)),0)","v":0},null,null,null,null,"B",null,null,null,"F",null,null,null,"J",null,null,null,null,null,null,null,null,"x",2,"x","x","x",2,"x","x","x",2,"x","x","x","x","x","x","x",null,null,5,53,53,53,53,8,8,8,8,10,10,10,10,53,13,13,53,18]
[null,"SDE fase 3",0,{"$f":"IF(D2<=15,D3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^C2)),0)","v":14021.567279999999},{"$f":"IF(E2<=15,E3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^D2)),0)","v":13923.41630904},{"$f":"IF(F2<=15,F3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^E2)),0)","v":13825.95239487672},{"$f":"IF(G2<=15,G3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^F2)),0)","v":13729.17072811258},{"$f":"IF(H2<=15,H3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^G2)),0)","v":13633.066533015794},{"$f":"IF(I2<=15,I3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^H2)),0)","v":13537.635067284684},{"$f":"IF(J2<=15,J3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^I2)),0)","v":13442.871621813691},{"$f":"IF(K2<=15,K3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^J2)),0)","v":13348.771520460994},{"$f":"IF(L2<=15,L3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^K2)),0)","v":13255.330119817767},{"$f":"IF(M2<=15,M3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^L2)),0)","v":13162.54280897904},{"$f":"IF(N2<=15,N3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^M2)),0)","v":13070.40500931619},{"$f":"IF(O2<=15,O3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^N2)),0)","v":12978.912174250974},{"$f":"IF(P2<=15,P3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^O2)),0)","v":12888.059789031216},{"$f":"IF(Q2<=15,Q3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^P2)),0)","v":12797.843370507997},{"$f":"IF(R2<=15,R3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^Q2)),0)","v":12708.258466914442},{"$f":"IF(S2<=15,S3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^R2)),0)","v":0},{"$f":"IF(T2<=15,T3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^S2)),0)","v":0},{"$f":"IF(U2<=15,U3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^T2)),0)","v":0},{"$f":"IF(V2<=15,V3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^U2)),0)","v":0},{"$f":"IF(W2<=15,W3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^V2)),0)","v":0},{"$f":"IF(X2<=15,X3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^W2)),0)","v":0},{"$f":"IF(Y2<=15,Y3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^X2)),0)","v":0},{"$f":"IF(Z2<=15,Z3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^Y2)),0)","v":0},{"$f":"IF(AA2<=15,AA3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^Z2)),0)","v":0},{"$f":"IF(AB2<=15,AB3*(Variabelen!$E$19-(Variabelen!$E$21*(1+Variabelen!$K$11)^AA2)),0)","v":0},null,null,null,null,null,"C",null,null,null,"G",null,null,null,"K",null,null,null,null,null,null,null,"x","x",3,"x","x","x",3,"x","x","x",3,"x","x","x","x","x","x",null,null,6,54,54,54,54,9,9,9,9,53,53,53,53,54,14,53,54,53]
[null,"SDE fase 4",0,{"$f":"IF(D2<=15,D3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^C2)),0)","v":14021.567279999999},{"$f":"IF(E2<=15,E3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^D2)),0)","v":13923.41630904},{"$f":"IF(F2<=15,F3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^E2)),0)","v":13825.95239487672},{"$f":"IF(G2<=15,G3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^F2)),0)","v":13729.17072811258},{"$f":"IF(H2<=15,H3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^G2)),0)","v":13633.066533015794},{"$f":"IF(I2<=15,I3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^H2)),0)","v":13537.635067284684},{"$f":"IF(J2<=15,J3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^I2)),0)","v":13442.871621813691},{"$f":"IF(K2<=15,K3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^J2)),0)","v":13348.771520460994},{"$f":"IF(L2<=15,L3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^K2)),0)","v":13255.330119817767},{"$f":"IF(M2<=15,M3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^L2)),0)","v":13162.54280897904},{"$f":"IF(N2<=15,N3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^M2)),0)","v":13070.40500931619},{"$f":"IF(O2<=15,O3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^N2)),0)","v":12978.912174250974},{"$f":"IF(P2<=15,P3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^O2)),0)","v":12888.059789031216},{"$f":"IF(Q2<=15,Q3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^P2)),0)","v":12797.843370507997},{"$f":"IF(R2<=15,R3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^Q2)),0)","v":12708.258466914442},{"$f":"IF(S2<=15,S3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^R2)),0)","v":0},{"$f":"IF(T2<=15,T3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^S2)),0)","v":0},{"$f":"IF(U2<=15,U3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^T2)),0)","v":0},{"$f":"IF(V2<=15,V3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^U2)),0)","v":0},{"$f":"IF(W2<=15,W3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^V2)),0)","v":0},{"$f":"IF(X2<=15,X3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^W2)),0)","v":0},{"$f":"IF(Y2<=15,Y3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^X2)),0)","v":0},{"$f":"IF(Z2<=15,Z3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^Y2)),0)","v":0},{"$f":"IF(AA2<=15,AA3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^Z2)),0)","v":0},{"$f":"IF(AB2<=15,AB3*(Variabelen!$E$20-(Variabelen!$E$21*(1+Variabelen!$K$11)^AA2)),0)","v":0},null,null,null,null,null,null,"D",null,null,null,"H",null,null,null,"L",null,null,null,null,null,null,"x","x","x",4,"x","x","x",4,"x","x","x",4,"x","x","x","x","x",null,null,7,55,61,67,73,53,53,53,53,54,54,54,54,130,53,54,157,54]
[null,"GVO",0,{"$f":"D3*Variabelen!$E$5*(1+Variabelen!$K$11)^C2","v":762.04169999999999},{"$f":"E3*Variabelen!$E$5*(1+Variabelen!$K$11)^D2","v":756.70740810000007},{"$f":"F3*Variabelen!$E$5*(1+Variabelen!$K$11)^E2","v":751.41045624330002},{"$f":"G3*Variabelen!$E$5*(1+Variabelen!$K$11)^F2","v":746.15058304959678},{"$f":"H3*Variabelen!$E$5*(1+Variabelen!$K$11)^G2","v":740.9275289682497},{"$f":"I3*Variabelen!$E$5*(1+Variabelen!$K$11)^H2","v":735.74103626547196},{"$f":"J3*Variabelen!$E$5*(1+Variabelen!$K$11)^I2","v":730.59084901161361},{"$f":"K3*Variabelen!$E$5*(1+Variabelen!$K$11)^J2","v":725.47671306853226},{"$f":"L3*Variabelen!$E$5*(1+Variabelen!$K$11)^K2","v":720.39837607705249},{"$f":"M3*Variabelen!$E$5*(1+Variabelen!$K$11)^L2","v":715.35558744451305},{"$f":"N3*Variabelen!$E$5*(1+Variabelen!$K$11)^M2","v":710.34809833240161},{"$f":"O3*Variabelen!$E$5*(1+Variabelen!$K$11)^N2","v":705.37566164407474},{"$f":"P3*Variabelen!$E$5*(1+Variabelen!$K$11)^O2","v":700.43803201256617},{"$f":"Q3*Variabelen!$E$5*(1+Variabelen!$K$11)^P2","v":695.53496578847819},{"$f":"R3*Variabelen!$E$5*(1+Variabelen!$K$11)^Q2","v":690.66622102795884},{"$f":"S3*Variabelen!$E$5*(1+Variabelen!$K$11)^R2","v":685.83155748076297},{"$f":"T3*Variabelen!$E$5*(1+Variabelen!$K$11)^S2","v":681.03073657839764},{"$f":"U3*Variabelen!$E$5*(1+Variabelen!$K$11)^T2","v":676.26352142234884},{"$f":"V3*Variabelen!$E$5*(1+Variabelen!$K$11)^U2","v":671.52967677239246},{"$f":"W3*Variabelen!$E$5*(1+Variabelen!$K$11)^V2","v":666.82896903498568},{"$f":"X3*Variabelen!$E$5*(1+Variabelen!$K$11)^W2","v":662.16116625174084},{"$f":"Y3*Variabelen!$E$5*(1+Variabelen!$K$11)^X2","v":657.52603808797858},{"$f":"Z3*Variabelen!$E$5*(1+Variabelen!$K$11)^Y2","v":652.92335582136263},{"$f":"AA3*Variabelen!$E$5*(1+Variabelen!$K$11)^Z2","v":648.35289233061314},{"$f":"AB3*Variabelen!$E$5*(1+Variabelen!$K$11)^AA2","v":643.81442208429883},null,null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,"x","x",null,null,8,56,62,68,74,54,54,54,54,105,111,117,123,131,54,148,158,164]
[null,"Besparing levering zelflevering",0,{"$f":"MIN(Variabelen!$B$9,D3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^C2","v":0},{"$f":"MIN(Variabelen!$B$9,E3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^D2","v":0},{"$f":"MIN(Variabelen!$B$9,F3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^E2","v":0},{"$f":"MIN(Variabelen!$B$9,G3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^F2","v":0},{"$f":"MIN(Variabelen!$B$9,H3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^G2","v":0},{"$f":"MIN(Variabelen!$B$9,I3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^H2","v":0},{"$f":"MIN(Variabelen!$B$9,J3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^I2","v":0},{"$f":"MIN(Variabelen!$B$9,K3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^J2","v":0},{"$f":"MIN(Variabelen!$B$9,L3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^K2","v":0},{"$f":"MIN(Variabelen!$B$9,M3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^L2","v":0},{"$f":"MIN(Variabelen!$B$9,N3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^M2","v":0},{"$f":"MIN(Variabelen!$B$9,O3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^N2","v":0},{"$f":"MIN(Variabelen!$B$9,P3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^O2","v":0},{"$f":"MIN(Variabelen!$B$9,Q3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^P2","v":0},{"$f":"MIN(Variabelen!$B$9,R3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^Q2","v":0},{"$f":"MIN(Variabelen!$B$9,S3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^R2","v":0},{"$f":"MIN(Variabelen!$B$9,T3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^S2","v":0},{"$f":"MIN(Variabelen!$B$9,U3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^T2","v":0},{"$f":"MIN(Variabelen!$B$9,V3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^U2","v":0},{"$f":"MIN(Variabelen!$B$9,W3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^V2","v":0},{"$f":"MIN(Variabelen!$B$9,X3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^W2","v":0},{"$f":"MIN(Variabelen!$B$9,Y3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^X2","v":0},{"$f":"MIN(Variabelen!$B$9,Z3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^Y2","v":0},{"$f":"MIN(Variabelen!$B$9,AA3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^Z2","v":0},{"$f":"MIN(Variabelen!$B$9,AB3)*Variabelen!$B$6*Variabelen!$E$4*(1+Variabelen!$K$11)^AA2","v":0},null,null,null,null,null,null,null,"E","F","G","H",null,null,null,null,null,null,null,null,null,null,"x","x","x","x",6,6,6,6,"x","x","x","x","x","x","x","x","x",null,null,9,57,63,69,75,80,86,92,98,106,112,118,124,132,139,149,159,165]
[null,"Besparing EB zelflevering",0,{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-D3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-D3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-D3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-D3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-D3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^C2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-E3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-E3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-E3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-E3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-E3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^D2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-F3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-F3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-F3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-F3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-F3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^E2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-G3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-G3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-G3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-G3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-G3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^F2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-H3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-H3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-H3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-H3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-H3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^G2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-I3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-I3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-I3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-I3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-I3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^H2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-J3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-J3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-J3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-J3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-J3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^I2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-K3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-K3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-K3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-K3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-K3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^J2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-L3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-L3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-L3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-L3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-L3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^K2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-M3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-M3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-M3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-M3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-M3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^L2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-N3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-N3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-N3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-N3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-N3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^M2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-O3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-O3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-O3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-O3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-O3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^N2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-P3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-P3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-P3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-P3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-P3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^O2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-Q3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-Q3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-Q3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-Q3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-Q3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^P2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-R3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-R3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-R3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-R3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-R3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^Q2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-S3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-S3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-S3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-S3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-S3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^R2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-T3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-T3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-T3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-T3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-T3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^S2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-U3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-U3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-U3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-U3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-U3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^T2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-V3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-V3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-V3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-V3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-V3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^U2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-W3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-W3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-W3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-W3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-W3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^V2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-X3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-X3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-X3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-X3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-X3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^W2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-Y3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-Y3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-Y3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-Y3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-Y3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^X2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-Z3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-Z3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-Z3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-Z3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-Z3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^Y2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-AA3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-AA3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-AA3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-AA3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-AA3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^Z2","v":0},{"$f":"(IF(Variabelen!$B$9>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+(Variabelen!$B$9-50000)*Variabelen!$E$10,IF(Variabelen!$B$9>10000,10000*Variabelen!$E$8+(Variabelen!$B$9-10000)*Variabelen!$E$9,Variabelen!$B$9*Variabelen!$E$8))-MAX(0,IF((Variabelen!$B$9-AB3*Variabelen!$B$6)>50000,10000*Variabelen!$E$8+40000*Variabelen!$E$9+((Variabelen!$B$9-AB3*Variabelen!$B$6)-50000)*Variabelen!$E$10,IF((Variabelen!$B$9-AB3*Variabelen!$B$6)>10000,10000*Variabelen!$E$8+((Variabelen!$B$9-AB3*Variabelen!$B$6)-10000)*Variabelen!$E$9,(Variabelen!$B$9-AB3*Variabelen!$B$6)*Variabelen!$E$8))))*(1+Variabelen!$K$10)^AA2","v":0},null,null,null,null,null,null,null,"E","F","G","H",null,null,null,null,null,null,null,null,null,null,"x","x","x","x",7,7,7,7,"x","x","x","x","x","x","x","x","x",null,null,10,58,64,70,76,81,87,93,99,107,113,119,125,133,140,150,160,166]
[null,"Verkoop reststroom zelflevering",0,{"$f":"((D3*(1-Variabelen!$B$6))+(MAX(0,D3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^C2","v":5334.2919000000002},{"$f":"((E3*(1-Variabelen!$B$6))+(MAX(0,E3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^D2","v":5296.9518567000005},{"$f":"((F3*(1-Variabelen!$B$6))+(MAX(0,F3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^E2","v":5259.8731937031007},{"$f":"((G3*(1-Variabelen!$B$6))+(MAX(0,G3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^F2","v":5223.054081347178},{"$f":"((H3*(1-Variabelen!$B$6))+(MAX(0,H3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^G2","v":5186.4927027777485},{"$f":"((I3*(1-Variabelen!$B$6))+(MAX(0,I3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^H2","v":5150.1872538583038},{"$f":"((J3*(1-Variabelen!$B$6))+(MAX(0,J3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^I2","v":5114.1359430812954},{"$f":"((K3*(1-Variabelen!$B$6))+(MAX(0,K3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^J2","v":5078.3369914797267},{"$f":"((L3*(1-Variabelen!$B$6))+(MAX(0,L3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^K2","v":5042.7886325393683},{"$f":"((M3*(1-Variabelen!$B$6))+(MAX(0,M3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^L2","v":5007.4891121115916},{"$f":"((N3*(1-Variabelen!$B$6))+(MAX(0,N3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^M2","v":4972.4366883268112},{"$f":"((O3*(1-Variabelen!$B$6))+(MAX(0,O3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^N2","v":4937.6296315085237},{"$f":"((P3*(1-Variabelen!$B$6))+(MAX(0,P3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^O2","v":4903.0662240879628},{"$f":"((Q3*(1-Variabelen!$B$6))+(MAX(0,Q3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^P2","v":4868.7447605193474},{"$f":"((R3*(1-Variabelen!$B$6))+(MAX(0,R3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^Q2","v":4834.6635471957125},{"$f":"((S3*(1-Variabelen!$B$6))+(MAX(0,S3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^R2","v":4800.8209023653417},{"$f":"((T3*(1-Variabelen!$B$6))+(MAX(0,T3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^S2","v":4767.2151560487837},{"$f":"((U3*(1-Variabelen!$B$6))+(MAX(0,U3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^T2","v":4733.8446499564425},{"$f":"((V3*(1-Variabelen!$B$6))+(MAX(0,V3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^U2","v":4700.7077374067476},{"$f":"((W3*(1-Variabelen!$B$6))+(MAX(0,W3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^V2","v":4667.8027832448997},{"$f":"((X3*(1-Variabelen!$B$6))+(MAX(0,X3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^W2","v":4635.128163762186},{"$f":"((Y3*(1-Variabelen!$B$6))+(MAX(0,Y3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^X2","v":4602.6822666158505},{"$f":"((Z3*(1-Variabelen!$B$6))+(MAX(0,Z3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^Y2","v":4570.4634907495392},{"$f":"((AA3*(1-Variabelen!$B$6))+(MAX(0,AA3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^Z2","v":4538.4702463142921},{"$f":"((AB3*(1-Variabelen!$B$6))+(MAX(0,AB3*Variabelen!$B$6-Variabelen!$B$9)))*Variabelen!$E$3*(1+Variabelen!$K$11)^AA2","v":4506.7009545900919},null,null,null,null,null,null,null,"E","F","G","H",null,null,null,null,null,null,null,null,null,null,"x","x","x","x",8,8,8,8,"x","x","x","x","x","x","x","x","x",null,null,11,59,65,71,77,82,88,94,100,108,114,120,126,134,141,151,161,167]
[null,"Abo Leden",0,{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^C2","v":3480},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^D2","v":3514.8},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^E2","v":3549.9479999999999},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^F2","v":3585.4474799999998},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^G2","v":3621.3019548000002},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^H2","v":3657.5149743479997},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^I2","v":3694.0901240914804},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^J2","v":3731.0310253323942},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^K2","v":3768.3413355857192},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^L2","v":3806.0247489415765},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^M2","v":3844.0849964309923},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^N2","v":3882.5258463953014},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^O2","v":3921.351104859255},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^P2","v":3960.5646159078474},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^Q2","v":4000.1702620669266},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^R2","v":4040.1719646875945},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^S2","v":4080.5736843344716},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^T2","v":4121.3794211778168},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^U2","v":4162.5932153895947},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^V2","v":4204.2191475434902},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^W2","v":4246.2613390189254},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^X2","v":4288.7239524091137},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^Y2","v":4331.6111919332061},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^Z2","v":4374.927303852538},{"$f":"Abonnement_leden*Variabelen!$K$4*(1+Variabelen!$K$13)^AA2","v":4418.6765768910645},null,null,null,"A","B","C","D","E","F","G","H","I","J","K","L",null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9,9,9,"x","x","x","x","x",null,null,12,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},83,89,95,101,109,115,{"$error":"#NUM!"},127,135,142,152,{"$error":"#NUM!"},168]
[null,"Verkoop systeem",0,{"$f":"IF(D2=Variabelen!$E$25,Totaal!D10,0)","v":0},{"$f":"IF(E2=Variabelen!$E$25,Totaal!E10,0)","v":0},{"$f":"IF(F2=Variabelen!$E$25,Totaal!F10,0)","v":0},{"$f":"IF(G2=Variabelen!$E$25,Totaal!G10,0)","v":0},{"$f":"IF(H2=Variabelen!$E$25,Totaal!H10,0)","v":0},{"$f":"IF(I2=Variabelen!$E$25,Totaal!I10,0)","v":0},{"$f":"IF(J2=Variabelen!$E$25,Totaal!J10,0)","v":0},{"$f":"IF(K2=Variabelen!$E$25,Totaal!K10,0)","v":0},{"$f":"IF(L2=Variabelen!$E$25,Totaal!L10,0)","v":0},{"$f":"IF(M2=Variabelen!$E$25,Totaal!M10,0)","v":65423.999999999985},{"$f":"IF(N2=Variabelen!$E$25,Totaal!N10,0)","v":0},{"$f":"IF(O2=Variabelen!$E$25,Totaal!O10,0)","v":0},{"$f":"IF(P2=Variabelen!$E$25,Totaal!P10,0)","v":0},{"$f":"IF(Q2=Variabelen!$E$25,Totaal!Q10,0)","v":0},{"$f":"IF(R2=Variabelen!$E$25,Totaal!R10,0)","v":0},{"$f":"IF(S2=Variabelen!$E$25,Totaal!S10,0)","v":0},{"$f":"IF(T2=Variabelen!$E$25,Totaal!T10,0)","v":0},{"$f":"IF(U2=Variabelen!$E$25,Totaal!U10,0)","v":0},{"$f":"IF(V2=Variabelen!$E$25,Totaal!V10,0)","v":0},{"$f":"IF(W2=Variabelen!$E$25,Totaal!W10,0)","v":0},{"$f":"IF(X2=Variabelen!$E$25,Totaal!X10,0)","v":0},{"$f":"IF(Y2=Variabelen!$E$25,Totaal!Y10,0)","v":0},{"$f":"IF(Z2=Variabelen!$E$25,Totaal!Z10,0)","v":0},{"$f":"IF(AA2=Variabelen!$E$25,Totaal!AA10,0)","v":0},{"$f":"IF(AB2=Variabelen!$E$25,Totaal!AB10,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"I","J","K","L",null,null,"O",null,"Q",null,"x","x","x","x","x","x","x","x",10,10,10,10,"x","x",10,"x",10,null,null,13,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},84,90,96,102,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},136,143,153,{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Besparing levering PCR",0,{"$f":"IF(D2<=Variabelen!$E$14,D3*Variabelen!$E$4*(1+Variabelen!$K$11)^D2,0)","v":7620.4170000000004},{"$f":"IF(E2<=Variabelen!$E$14,E3*Variabelen!$E$4*(1+Variabelen!$K$11)^E2,0)","v":7567.0740810000007},{"$f":"IF(F2<=Variabelen!$E$14,F3*Variabelen!$E$4*(1+Variabelen!$K$11)^F2,0)","v":7514.104562433},{"$f":"IF(G2<=Variabelen!$E$14,G3*Variabelen!$E$4*(1+Variabelen!$K$11)^G2,0)","v":7461.5058304959675},{"$f":"IF(H2<=Variabelen!$E$14,H3*Variabelen!$E$4*(1+Variabelen!$K$11)^H2,0)","v":7409.2752896824968},{"$f":"IF(I2<=Variabelen!$E$14,I3*Variabelen!$E$4*(1+Variabelen!$K$11)^I2,0)","v":7357.4103626547194},{"$f":"IF(J2<=Variabelen!$E$14,J3*Variabelen!$E$4*(1+Variabelen!$K$11)^J2,0)","v":7305.9084901161368},{"$f":"IF(K2<=Variabelen!$E$14,K3*Variabelen!$E$4*(1+Variabelen!$K$11)^K2,0)","v":7254.7671306853226},{"$f":"IF(L2<=Variabelen!$E$14,L3*Variabelen!$E$4*(1+Variabelen!$K$11)^L2,0)","v":7203.9837607705258},{"$f":"IF(M2<=Variabelen!$E$14,M3*Variabelen!$E$4*(1+Variabelen!$K$11)^M2,0)","v":7153.5558744451309},{"$f":"IF(N2<=Variabelen!$E$14,N3*Variabelen!$E$4*(1+Variabelen!$K$11)^N2,0)","v":7103.4809833240161},{"$f":"IF(O2<=Variabelen!$E$14,O3*Variabelen!$E$4*(1+Variabelen!$K$11)^O2,0)","v":7053.7566164407472},{"$f":"IF(P2<=Variabelen!$E$14,P3*Variabelen!$E$4*(1+Variabelen!$K$11)^P2,0)","v":7004.3803201256615},{"$f":"IF(Q2<=Variabelen!$E$14,Q3*Variabelen!$E$4*(1+Variabelen!$K$11)^Q2,0)","v":6955.3496578847817},{"$f":"IF(R2<=Variabelen!$E$14,R3*Variabelen!$E$4*(1+Variabelen!$K$11)^R2,0)","v":6906.6622102795882},{"$f":"IF(S2<=Variabelen!$E$14,S3*Variabelen!$E$4*(1+Variabelen!$K$11)^S2,0)","v":0},{"$f":"IF(T2<=Variabelen!$E$14,T3*Variabelen!$E$4*(1+Variabelen!$K$11)^T2,0)","v":0},{"$f":"IF(U2<=Variabelen!$E$14,U3*Variabelen!$E$4*(1+Variabelen!$K$11)^U2,0)","v":0},{"$f":"IF(V2<=Variabelen!$E$14,V3*Variabelen!$E$4*(1+Variabelen!$K$11)^V2,0)","v":0},{"$f":"IF(W2<=Variabelen!$E$14,W3*Variabelen!$E$4*(1+Variabelen!$K$11)^W2,0)","v":0},{"$f":"IF(X2<=Variabelen!$E$14,X3*Variabelen!$E$4*(1+Variabelen!$K$11)^X2,0)","v":0},{"$f":"IF(Y2<=Variabelen!$E$14,Y3*Variabelen!$E$4*(1+Variabelen!$K$11)^Y2,0)","v":0},{"$f":"IF(Z2<=Variabelen!$E$14,Z3*Variabelen!$E$4*(1+Variabelen!$K$11)^Z2,0)","v":0},{"$f":"IF(AA2<=Variabelen!$E$14,AA3*Variabelen!$E$4*(1+Variabelen!$K$11)^AA2,0)","v":0},{"$f":"IF(AB2<=Variabelen!$E$14,AB3*Variabelen!$E$4*(1+Variabelen!$K$11)^AB2,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M","N","O",null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x",11,11,11,"x","x",null,null,14,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},144,154,{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Besparing EB PCR",0,{"$f":"IF(D2<=Variabelen!$E$14,D3*Variabelen!$E$13,0)","v":15438.964841999999},{"$f":"IF(E2<=Variabelen!$E$14,E3*Variabelen!$E$13,0)","v":15330.892088106},{"$f":"IF(F2<=Variabelen!$E$14,F3*Variabelen!$E$13,0)","v":15223.575843489258},{"$f":"IF(G2<=Variabelen!$E$14,G3*Variabelen!$E$13,0)","v":15117.010812584831},{"$f":"IF(H2<=Variabelen!$E$14,H3*Variabelen!$E$13,0)","v":15011.191736896739},{"$f":"IF(I2<=Variabelen!$E$14,I3*Variabelen!$E$13,0)","v":14906.113394738461},{"$f":"IF(J2<=Variabelen!$E$14,J3*Variabelen!$E$13,0)","v":14801.770600975291},{"$f":"IF(K2<=Variabelen!$E$14,K3*Variabelen!$E$13,0)","v":14698.158206768463},{"$f":"IF(L2<=Variabelen!$E$14,L3*Variabelen!$E$13,0)","v":14595.271099321084},{"$f":"IF(M2<=Variabelen!$E$14,M3*Variabelen!$E$13,0)","v":14493.104201625834},{"$f":"IF(N2<=Variabelen!$E$14,N3*Variabelen!$E$13,0)","v":14391.652472214457},{"$f":"IF(O2<=Variabelen!$E$14,O3*Variabelen!$E$13,0)","v":14290.910904908955},{"$f":"IF(P2<=Variabelen!$E$14,P3*Variabelen!$E$13,0)","v":14190.87452857459},{"$f":"IF(Q2<=Variabelen!$E$14,Q3*Variabelen!$E$13,0)","v":14091.538406874568},{"$f":"IF(R2<=Variabelen!$E$14,R3*Variabelen!$E$13,0)","v":13992.897638026447},{"$f":"IF(S2<=Variabelen!$E$14,S3*Variabelen!$E$13,0)","v":0},{"$f":"IF(T2<=Variabelen!$E$14,T3*Variabelen!$E$13,0)","v":0},{"$f":"IF(U2<=Variabelen!$E$14,U3*Variabelen!$E$13,0)","v":0},{"$f":"IF(V2<=Variabelen!$E$14,V3*Variabelen!$E$13,0)","v":0},{"$f":"IF(W2<=Variabelen!$E$14,W3*Variabelen!$E$13,0)","v":0},{"$f":"IF(X2<=Variabelen!$E$14,X3*Variabelen!$E$13,0)","v":0},{"$f":"IF(Y2<=Variabelen!$E$14,Y3*Variabelen!$E$13,0)","v":0},{"$f":"IF(Z2<=Variabelen!$E$14,Z3*Variabelen!$E$13,0)","v":0},{"$f":"IF(AA2<=Variabelen!$E$14,AA3*Variabelen!$E$13,0)","v":0},{"$f":"IF(AB2<=Variabelen!$E$14,AB3*Variabelen!$E$13,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x",12,"x","x","x",null,null,15,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},145,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Besparing btw levering PCR",0,{"$f":"(D24)*Variabelen!$K$8","v":1600.28757},{"$f":"(E24)*Variabelen!$K$8","v":1589.08555701},{"$f":"(F24)*Variabelen!$K$8","v":1577.96195811093},{"$f":"(G24)*Variabelen!$K$8","v":1566.9162244041531},{"$f":"(H24)*Variabelen!$K$8","v":1555.9478108333242},{"$f":"(I24)*Variabelen!$K$8","v":1545.0561761574911},{"$f":"(J24)*Variabelen!$K$8","v":1534.2407829243887},{"$f":"(K24)*Variabelen!$K$8","v":1523.5010974439176},{"$f":"(L24)*Variabelen!$K$8","v":1512.8365897618103},{"$f":"(M24)*Variabelen!$K$8","v":1502.2467336334773},{"$f":"(N24)*Variabelen!$K$8","v":1491.7310064980434},{"$f":"(O24)*Variabelen!$K$8","v":1481.2888894525568},{"$f":"(P24)*Variabelen!$K$8","v":1470.9198672263888},{"$f":"(Q24)*Variabelen!$K$8","v":1460.623428155804},{"$f":"(R24)*Variabelen!$K$8","v":1450.3990641587134},{"$f":"(S24)*Variabelen!$K$8","v":0},{"$f":"(T24)*Variabelen!$K$8","v":0},{"$f":"(U24)*Variabelen!$K$8","v":0},{"$f":"(V24)*Variabelen!$K$8","v":0},{"$f":"(W24)*Variabelen!$K$8","v":0},{"$f":"(X24)*Variabelen!$K$8","v":0},{"$f":"(Y24)*Variabelen!$K$8","v":0},{"$f":"(Z24)*Variabelen!$K$8","v":0},{"$f":"(AA24)*Variabelen!$K$8","v":0},{"$f":"(AB24)*Variabelen!$K$8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M","N","O",null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x",13,13,13,"x","x",null,null,16,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Besparing btw EB PCR",0,{"$f":"(D25)*Variabelen!$K$8","v":3242.1826168199996},{"$f":"(E25)*Variabelen!$K$8","v":3219.4873385022597},{"$f":"(F25)*Variabelen!$K$8","v":3196.9509271327438},{"$f":"(G25)*Variabelen!$K$8","v":3174.5722706428146},{"$f":"(H25)*Variabelen!$K$8","v":3152.3502647483151},{"$f":"(I25)*Variabelen!$K$8","v":3130.2838128950766},{"$f":"(J25)*Variabelen!$K$8","v":3108.371826204811},{"$f":"(K25)*Variabelen!$K$8","v":3086.6132234213769},{"$f":"(L25)*Variabelen!$K$8","v":3065.0069308574275},{"$f":"(M25)*Variabelen!$K$8","v":3043.551882341425},{"$f":"(N25)*Variabelen!$K$8","v":3022.2470191650359},{"$f":"(O25)*Variabelen!$K$8","v":3001.0912900308804},{"$f":"(P25)*Variabelen!$K$8","v":2980.0836510006638},{"$f":"(Q25)*Variabelen!$K$8","v":2959.2230654436594},{"$f":"(R25)*Variabelen!$K$8","v":2938.5085039855535},{"$f":"(S25)*Variabelen!$K$8","v":0},{"$f":"(T25)*Variabelen!$K$8","v":0},{"$f":"(U25)*Variabelen!$K$8","v":0},{"$f":"(V25)*Variabelen!$K$8","v":0},{"$f":"(W25)*Variabelen!$K$8","v":0},{"$f":"(X25)*Variabelen!$K$8","v":0},{"$f":"(Y25)*Variabelen!$K$8","v":0},{"$f":"(Z25)*Variabelen!$K$8","v":0},{"$f":"(AA25)*Variabelen!$K$8","v":0},{"$f":"(AB25)*Variabelen!$K$8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x",14,"x","x","x",null,null,17,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Besparing levering saldering",0,{"$f":"IF(Scenario_Salderen=4,D48,IF(Scenario_Salderen=3,D44,IF(Scenario_Salderen=2,D40,D36)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","Q",null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",15,15,null,null,18,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Besparing EB saldering",0,{"$f":"IF(Scenario_Salderen=4,D49,IF(Scenario_Salderen=3,D45,IF(Scenario_Salderen=2,D41,D37)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","Q",null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",16,16,null,null,19,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Verkoop reststroom saldering",0,{"$f":"IF(Scenario_Salderen=4,D50,IF(Scenario_Salderen=3,D46,IF(Scenario_Salderen=2,D42,D38)))","v":5334.2919000000002},5296.9518567000005,5259.8731937031007,5223.054081347178,5186.4927027777485,5150.1872538583038,5114.1359430812954,5078.3369914797267,5042.7886325393683,5007.4891121115916,4972.4366883268112,4937.6296315085237,4903.0662240879628,4868.7447605193474,4834.6635471957125,4800.8209023653417,4767.2151560487837,4733.8446499564425,4700.7077374067476,4667.8027832448997,4635.128163762186,4602.6822666158505,4570.4634907495392,4538.4702463142921,4506.7009545900919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","Q",null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",17,17,null,null,20,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,"Zelflevering",0,{"$f":"IF(Scenario_Salderen=4,D51,IF(Scenario_Salderen=3,D47,IF(Scenario_Salderen=2,D43,D39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P","Q",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18]
[]
["versie 2016","Zelflevering",null,{"$f":"MIN(D3*(Zelfconsumptie),Verbruik_locatie)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reststroom binnen verbruik (salderen)",null,{"$f":"MIN(D3*(1-Zelfconsumptie),Verbruik_locatie-D33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overproductie",null,{"$f":"D3-D33-D34","v":152408.34},{"$f":"E3-E33-E34","v":151341.48162000001},150282.09124866,149230.11660991935,148185.50579364994,147148.20725309438,146118.16980232272,145095.34261370645,144079.67521541051,143071.11748890262,142069.61966648031,141075.13232881494,140087.60640251322,139106.99315769563,138133.24420559176,137166.3114961526,136206.14731567953,135252.70428446977,134305.93535447848,133365.79380699713,132432.23325034816,131505.2076175957,130584.67116427253,129670.57846612262,128762.88441685976]
[1,"Besparing levering saldering",0,{"$f":"D34*kWh_prijs_levering*(1+Stijging_stroomtarieven)^C2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Besparing EB saldering",0,{"$f":"(IF((Verbruik_locatie-D33)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33)-10000)*Energiebelasting_2,(Verbruik_locatie-D33)*Energiebelasting_1))-IF((Verbruik_locatie-D33-D34)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33-D34)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33-D34)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33-D34)-10000)*Energiebelasting_2,(Verbruik_locatie-D33-D34)*Energiebelasting_1)))*(1+Stijging_energiebelasting)^C2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Verkoop reststroom saldering",0,{"$f":"D35*kWh__prijs_markt*(1+Stijging_stroomtarieven)^C2","v":5334.2919000000002},5296.9518567000005,5259.8731937031007,5223.054081347178,5186.4927027777485,5150.1872538583038,5114.1359430812954,5078.3369914797267,5042.7886325393683,5007.4891121115916,4972.4366883268112,4937.6296315085237,4903.0662240879628,4868.7447605193474,4834.6635471957125,4800.8209023653417,4767.2151560487837,4733.8446499564425,4700.7077374067476,4667.8027832448997,4635.128163762186,4602.6822666158505,4570.4634907495392,4538.4702463142921,4506.7009545900919]
[1,"Zelflevering",0,{"$f":"((D33*kWh_prijs_levering)*(1+Stijging_stroomtarieven)^C2)+((IF((Verbruik_locatie)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie)-50000)*Energiebelasting_3,IF((Verbruik_locatie)>10000,10000*Energiebelasting_1+((Verbruik_locatie)-10000)*Energiebelasting_2,(Verbruik_locatie)*Energiebelasting_1))-IF((Verbruik_locatie-D33)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33)-10000)*Energiebelasting_2,(Verbruik_locatie-D33)*Energiebelasting_1)))*(1+Stijging_energiebelasting)^C2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Besparing levering saldering",0,{"$f":"MAX(0,MIN(1,1-0.1*(D2-5)))*D34*kWh_prijs_levering*(1+Stijging_stroomtarieven)^C2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Besparing EB saldering",0,{"$f":"(IF((Verbruik_locatie-D33)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33)-10000)*Energiebelasting_2,(Verbruik_locatie-D33)*Energiebelasting_1))-IF((Verbruik_locatie-D33-MAX(0,MIN(1,1-0.1*(D2-5)))*D34)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33-MAX(0,MIN(1,1-0.1*(D2-5)))*D34)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33-MAX(0,MIN(1,1-0.1*(D2-5)))*D34)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33-MAX(0,MIN(1,1-0.1*(D2-5)))*D34)-10000)*Energiebelasting_2,(Verbruik_locatie-D33-MAX(0,MIN(1,1-0.1*(D2-5)))*D34)*Energiebelasting_1)))*(1+Stijging_energiebelasting)^C2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"Verkoop reststroom saldering",0,{"$f":"IF(D2>5,(D35+MAX(0,MIN(1,0.1*(D2-5)))*D34)*kWh__prijs_markt*(1+Stijging_stroomtarieven)^C2,D35*kWh__prijs_markt*(1+Stijging_stroomtarieven)^C2)","v":5334.2919000000002},5296.9518567000005,5259.8731937031007,5223.054081347178,5186.4927027777485,5150.1872538583038,5114.1359430812954,5078.3369914797267,5042.7886325393683,5007.4891121115916,4972.4366883268112,4937.6296315085237,4903.0662240879628,4868.7447605193474,4834.6635471957125,4800.8209023653417,4767.2151560487837,4733.8446499564425,4700.7077374067476,4667.8027832448997,4635.128163762186,4602.6822666158505,4570.4634907495392,4538.4702463142921,4506.7009545900919]
[2,"Zelflevering",0,{"$f":"((D33*kWh_prijs_levering)*(1+Stijging_stroomtarieven)^C2)+((IF((Verbruik_locatie)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie)-50000)*Energiebelasting_3,IF((Verbruik_locatie)>10000,10000*Energiebelasting_1+((Verbruik_locatie)-10000)*Energiebelasting_2,(Verbruik_locatie)*Energiebelasting_1))-IF((Verbruik_locatie-D33)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33)-10000)*Energiebelasting_2,(Verbruik_locatie-D33)*Energiebelasting_1)))*(1+Stijging_energiebelasting)^C2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Besparing levering saldering",0,{"$f":"IF(D2>5,0,D34*kWh_prijs_levering*(1+Stijging_stroomtarieven)^C2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Besparing EB saldering",0,{"$f":"IF(D2>5,MIN(D34,10000)*Energiebelasting_1*(1+Stijging_energiebelasting)^C2,(IF((Verbruik_locatie-D33)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33)-10000)*Energiebelasting_2,(Verbruik_locatie-D33)*Energiebelasting_1))-IF((Verbruik_locatie-D33-D34)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33-D34)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33-D34)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33-D34)-10000)*Energiebelasting_2,(Verbruik_locatie-D33-D34)*Energiebelasting_1)))*(1+Stijging_energiebelasting)^C2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"Verkoop reststroom saldering",0,{"$f":"IF(D2>5,(D35+D34)*kWh__prijs_markt*(1+Stijging_stroomtarieven)^C2,D35*kWh__prijs_markt*(1+Stijging_stroomtarieven)^C2)","v":5334.2919000000002},5296.9518567000005,5259.8731937031007,5223.054081347178,5186.4927027777485,5150.1872538583038,5114.1359430812954,5078.3369914797267,5042.7886325393683,5007.4891121115916,4972.4366883268112,4937.6296315085237,4903.0662240879628,4868.7447605193474,4834.6635471957125,4800.8209023653417,4767.2151560487837,4733.8446499564425,4700.7077374067476,4667.8027832448997,4635.128163762186,4602.6822666158505,4570.4634907495392,4538.4702463142921,4506.7009545900919]
[3,"Zelflevering",0,{"$f":"((D33*kWh_prijs_levering)*(1+Stijging_stroomtarieven)^C2)+((IF((Verbruik_locatie)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie)-50000)*Energiebelasting_3,IF((Verbruik_locatie)>10000,10000*Energiebelasting_1+((Verbruik_locatie)-10000)*Energiebelasting_2,(Verbruik_locatie)*Energiebelasting_1))-IF((Verbruik_locatie-D33)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33)-10000)*Energiebelasting_2,(Verbruik_locatie-D33)*Energiebelasting_1)))*(1+Stijging_energiebelasting)^C2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Besparing levering saldering",0,{"$f":"IF(D2>5,0,D34*kWh_prijs_levering*(1+Stijging_stroomtarieven)^C2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Besparing EB saldering",0,{"$f":"IF(D2>5,0,(IF((Verbruik_locatie-D33)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33)-10000)*Energiebelasting_2,(Verbruik_locatie-D33)*Energiebelasting_1))-IF((Verbruik_locatie-D33-D34)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33-D34)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33-D34)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33-D34)-10000)*Energiebelasting_2,(Verbruik_locatie-D33-D34)*Energiebelasting_1)))*(1+Stijging_energiebelasting)^C2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Verkoop reststroom ",0,{"$f":"IF(D2>5,(D35+D34)*kWh__prijs_markt*(1+Stijging_stroomtarieven)^C2,D35*kWh__prijs_markt*(1+Stijging_stroomtarieven)^C2)","v":5334.2919000000002},5296.9518567000005,5259.8731937031007,5223.054081347178,5186.4927027777485,5150.1872538583038,5114.1359430812954,5078.3369914797267,5042.7886325393683,5007.4891121115916,4972.4366883268112,4937.6296315085237,4903.0662240879628,4868.7447605193474,4834.6635471957125,4800.8209023653417,4767.2151560487837,4733.8446499564425,4700.7077374067476,4667.8027832448997,4635.128163762186,4602.6822666158505,4570.4634907495392,4538.4702463142921,4506.7009545900919]
[4,"Zelflevering",0,{"$f":"((D33*kWh_prijs_levering)*(1+Stijging_stroomtarieven)^C2)+((IF((Verbruik_locatie)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie)-50000)*Energiebelasting_3,IF((Verbruik_locatie)>10000,10000*Energiebelasting_1+((Verbruik_locatie)-10000)*Energiebelasting_2,(Verbruik_locatie)*Energiebelasting_1))-IF((Verbruik_locatie-D33)>50000,10000*Energiebelasting_1+40000*Energiebelasting_2+((Verbruik_locatie-D33)-50000)*Energiebelasting_3,IF((Verbruik_locatie-D33)>10000,10000*Energiebelasting_1+((Verbruik_locatie-D33)-10000)*Energiebelasting_2,(Verbruik_locatie-D33)*Energiebelasting_1)))*(1+Stijging_energiebelasting)^C2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Kosten","netwerkkosten",0,{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^C2","v":67.637900000000002},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^D2","v":68.314278999999999},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^E2","v":68.997421790000004},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^F2","v":69.687396007899991},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^G2","v":70.384269967979009},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^H2","v":71.088112667658791},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^I2","v":71.798993794335388},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^J2","v":72.516983732278717},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^K2","v":73.242153569601527},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^L2","v":73.974575105297546},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^M2","v":74.714320856350525},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^N2","v":75.461464064914011},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^O2","v":76.216078705563163},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^P2","v":76.978239492618798},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^Q2","v":77.748021887544994},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^R2","v":78.525502106420419},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^S2","v":79.310757127484649},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^T2","v":80.103864698759494},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^U2","v":80.904903345747101},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^V2","v":81.713952379204542},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^W2","v":82.531091902996607},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^X2","v":83.356402822026567},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^Y2","v":84.189966850246847},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^Z2","v":85.031866518749297},{"$f":"Variabelen!$H$2*(1+Variabelen!$K$12)^AA2","v":85.882185183936812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"onderhoud",0,{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^C2","v":870},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^D2","v":878.7},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^E2","v":887.48699999999997},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^F2","v":896.36186999999995},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^G2","v":905.32548870000005},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^H2","v":914.37874358699992},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^I2","v":923.52253102287011},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^J2","v":932.75775633309854},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^K2","v":942.0853338964298},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^L2","v":951.50618723539412},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^M2","v":961.02124910774808},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^N2","v":970.63146159882535},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^O2","v":980.33777621481374},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^P2","v":990.14115397696185},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^Q2","v":1000.0425655167317},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^R2","v":1010.0429911718986},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^S2","v":1020.1434210836179},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^T2","v":1030.3448552944542},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^U2","v":1040.6483038473987},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^V2","v":1051.0547868858725},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^W2","v":1061.5653347547313},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^X2","v":1072.1809881022784},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^Y2","v":1082.9027979833015},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^Z2","v":1093.7318259631345},{"$f":"Variabelen!$H$3*Variabelen!$B$3*(1+Variabelen!$K$13)^AA2","v":1104.6691442227661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"vervanging",0,{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^C2","v":870},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^D2","v":878.7},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^E2","v":887.48699999999997},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^F2","v":896.36186999999995},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^G2","v":905.32548870000005},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^H2","v":914.37874358699992},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^I2","v":923.52253102287011},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^J2","v":932.75775633309854},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^K2","v":942.0853338964298},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^L2","v":951.50618723539412},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^M2","v":961.02124910774808},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^N2","v":970.63146159882535},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^O2","v":980.33777621481374},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^P2","v":990.14115397696185},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^Q2","v":1000.0425655167317},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^R2","v":1010.0429911718986},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^S2","v":1020.1434210836179},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^T2","v":1030.3448552944542},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^U2","v":1040.6483038473987},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^V2","v":1051.0547868858725},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^W2","v":1061.5653347547313},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^X2","v":1072.1809881022784},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^Y2","v":1082.9027979833015},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^Z2","v":1093.7318259631345},{"$f":"Variabelen!$H$4*Variabelen!$B$3*(1+Variabelen!$K$13)^AA2","v":1104.6691442227661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"huur locatie",0,{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^C2,0)","v":522},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^D2,0)","v":527.22},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^E2,0)","v":532.49220000000003},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^F2,0)","v":537.81712199999993},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^G2,0)","v":543.19529322000005},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^H2,0)","v":548.62724615219997},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^I2,0)","v":554.11351861372202},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^J2,0)","v":559.65465379985915},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^K2,0)","v":565.25120033785788},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^L2,0)","v":570.90371234123654},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^M2,0)","v":576.61274946464891},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^N2,0)","v":582.37887695929521},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^O2,0)","v":588.20266572888818},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^P2,0)","v":594.08469238617715},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^Q2,0)","v":600.02553931003899},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^R2,0)","v":606.02579470313924},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^S2,0)","v":612.08605265017081},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^T2,0)","v":618.20691317667251},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^U2,0)","v":624.38898230843927},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^V2,0)","v":630.63287213152353},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^W2,0)","v":636.93920085283878},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^X2,0)","v":643.30859286136717},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^Y2,0)","v":649.74167878998094},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^Z2,0)","v":656.23909557788068},{"$f":"IF(Flowchart!$G$34=\"nee\",Variabelen!$H$5*Variabelen!$B$3*(1+Variabelen!$K$13)^AA2,0)","v":662.80148653365961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"verzekering",0,{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^C2","v":435},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^D2","v":439.35},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^E2","v":443.74349999999998},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^F2","v":448.18093499999998},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^G2","v":452.66274435000003},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^H2","v":457.18937179349996},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^I2","v":461.76126551143506},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^J2","v":466.37887816654927},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^K2","v":471.0426669482149},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^L2","v":475.75309361769706},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^M2","v":480.51062455387404},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^N2","v":485.31573079941268},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^O2","v":490.16888810740687},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^P2","v":495.07057698848092},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^Q2","v":500.02128275836583},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^R2","v":505.02149558594931},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^S2","v":510.07171054180895},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^T2","v":515.1724276472271},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^U2","v":520.32415192369933},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^V2","v":525.52739344293627},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^W2","v":530.78266737736567},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^X2","v":536.09049405113922},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^Y2","v":541.45139899165076},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^Z2","v":546.86591298156725},{"$f":"Variabelen!$H$6*Variabelen!$B$3*(1+Variabelen!$K$13)^AA2","v":552.33457211138307},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Administratie",0,{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^C2","v":522},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^D2","v":527.22},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^E2","v":532.49220000000003},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^F2","v":537.81712199999993},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^G2","v":543.19529322000005},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^H2","v":548.62724615219997},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^I2","v":554.11351861372202},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^J2","v":559.65465379985915},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^K2","v":565.25120033785788},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^L2","v":570.90371234123654},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^M2","v":576.61274946464891},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^N2","v":582.37887695929521},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^O2","v":588.20266572888818},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^P2","v":594.08469238617715},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^Q2","v":600.02553931003899},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^R2","v":606.02579470313924},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^S2","v":612.08605265017081},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^T2","v":618.20691317667251},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^U2","v":624.38898230843927},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^V2","v":630.63287213152353},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^W2","v":636.93920085283878},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^X2","v":643.30859286136717},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^Y2","v":649.74167878998094},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^Z2","v":656.23909557788068},{"$f":"Variabelen!$H$7*Variabelen!$B$3*(1+Variabelen!$K$13)^AA2","v":662.80148653365961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Vervangen omvormer",{"$f":"IF(C2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^B2,0)*0","v":0},{"$f":"IF(D2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^C2,0)*0","v":0},{"$f":"IF(E2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^D2,0)*0","v":0},{"$f":"IF(F2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^E2,0)*0","v":0},{"$f":"IF(G2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^F2,0)*0","v":0},{"$f":"IF(H2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^G2,0)*0","v":0},{"$f":"IF(I2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^H2,0)*0","v":0},{"$f":"IF(J2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^I2,0)*0","v":0},{"$f":"IF(K2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^J2,0)*0","v":0},{"$f":"IF(L2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^K2,0)*0","v":0},{"$f":"IF(M2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^L2,0)*0","v":0},{"$f":"IF(N2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^M2,0)*0","v":0},{"$f":"IF(O2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^N2,0)*0","v":0},{"$f":"IF(P2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^O2,0)*0","v":0},{"$f":"IF(Q2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^P2,0)*0","v":0},{"$f":"IF(R2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^Q2,0)*0","v":0},{"$f":"IF(S2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^R2,0)*0","v":0},{"$f":"IF(T2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^S2,0)*0","v":0},{"$f":"IF(U2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^T2,0)*0","v":0},{"$f":"IF(V2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^U2,0)*0","v":0},{"$f":"IF(W2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^V2,0)*0","v":0},{"$f":"IF(X2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^W2,0)*0","v":0},{"$f":"IF(Y2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^X2,0)*0","v":0},{"$f":"IF(Z2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^Y2,0)*0","v":0},{"$f":"IF(AA2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^Z2,0)*0","v":0},{"$f":"IF(AB2=Variabelen!$H$8,Variabelen!$B$13*Variabelen!$B$3*(1+Variabelen!$K$13)^AA2,0)*0","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Financiering","Principal",{"$f":"C5*Variabelen!H18","v":76546.89420000001},{"$f":"C61-D62","v":69869.669839882452},{"$f":"D61-E62","v":62992.128748961375},55908.261425312659,48611.878081954485,41096.603238295567,33355.870149326882,25382.915067689133,17170.771333602253,8712.2632874927658,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W61-X62","v":0},{"$f":"X61-Y62","v":0},{"$f":"Y61-Z62","v":0},{"$f":"Z61-AA62","v":0},{"$f":"AA61-AB62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Aflossing",{"$f":"-C61","v":-76546.89420000001},{"$f":"IF(D2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-D63,0)","v":6677.2243601175542},{"$f":"IF(E2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-E63,0)","v":6877.5410909210805},{"$f":"IF(F2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-F63,0)","v":7083.8673236487139},{"$f":"IF(G2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-G63,0)","v":7296.3833433581749},{"$f":"IF(H2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-H63,0)","v":7515.27484365892},{"$f":"IF(I2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-I63,0)","v":7740.7330889686873},{"$f":"IF(J2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-J63,0)","v":7972.9550816377478},{"$f":"IF(K2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-K63,0)","v":8212.1437340868797},{"$f":"IF(L2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-L63,0)","v":8458.5080461094876},{"$f":"IF(M2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-M63,0)","v":8712.2632874927713},{"$f":"IF(N2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-N63,0)","v":0},{"$f":"IF(O2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-O63,0)","v":0},{"$f":"IF(P2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-P63,0)","v":0},{"$f":"IF(Q2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-Q63,0)","v":0},{"$f":"IF(R2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-R63,0)","v":0},{"$f":"IF(S2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-S63,0)","v":0},{"$f":"IF(T2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-T63,0)","v":0},{"$f":"IF(U2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-U63,0)","v":0},{"$f":"IF(V2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-V63,0)","v":0},{"$f":"IF(W2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-W63,0)","v":0},{"$f":"IF(X2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-X63,0)","v":0},{"$f":"IF(Y2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-Y63,0)","v":0},{"$f":"IF(Z2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-Z63,0)","v":0},{"$f":"IF(AA2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-AA63,0)","v":0},{"$f":"IF(AB2<=Variabelen!$H$20,-PMT(Variabelen!$H$19,Variabelen!$H$20,$C$61)-AB63,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Rente",0,{"$f":"C61*Variabelen!$H$19","v":2296.4068260000004},{"$f":"D61*Variabelen!$H$19","v":2096.0900951964736},{"$f":"E61*Variabelen!$H$19","v":1889.7638624688411},{"$f":"F61*Variabelen!$H$19","v":1677.2478427593796},{"$f":"G61*Variabelen!$H$19","v":1458.3563424586346},{"$f":"H61*Variabelen!$H$19","v":1232.898097148867},{"$f":"I61*Variabelen!$H$19","v":1000.6761044798064},{"$f":"J61*Variabelen!$H$19","v":761.48745203067392},{"$f":"K61*Variabelen!$H$19","v":515.12314000806759},{"$f":"L61*Variabelen!$H$19","v":261.36789862478298},{"$f":"M61*Variabelen!$H$19","v":0},{"$f":"N61*Variabelen!$H$19","v":0},{"$f":"O61*Variabelen!$H$19","v":0},{"$f":"P61*Variabelen!$H$19","v":0},{"$f":"Q61*Variabelen!$H$19","v":0},{"$f":"R61*Variabelen!$H$19","v":0},{"$f":"S61*Variabelen!$H$19","v":0},{"$f":"T61*Variabelen!$H$19","v":0},{"$f":"U61*Variabelen!$H$19","v":0},{"$f":"V61*Variabelen!$H$19","v":0},{"$f":"W61*Variabelen!$H$19","v":0},{"$f":"X61*Variabelen!$H$19","v":0},{"$f":"Y61*Variabelen!$H$19","v":0},{"$f":"Z61*Variabelen!$H$19","v":0},{"$f":"AA61*Variabelen!$H$19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Eindrekening Cooperatie","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,null,null,null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q",null,53,53,53,53,53,53,53,53,53,53,53,53,53,53,53,53,53]
["SDE algemeen","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,"A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q",null,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54]
["Fase 5","Saldo",{"$f":"-C5+SUM(C13,C14,C18,C22)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"-D5+SUM(D13,D14,D18,D22)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":6003.339893882443},{"$f":"-E5+SUM(E13,E14,E18,E22)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":5901.788252022443},5800.9803432124645,5700.9112900367218,5601.5762525085083,5502.9704278410391,5405.0890502202765,5307.9273905796235,5211.4807563765917,5115.7444913713207,13994.345161524565,13900.015810309784,13806.383075202662,13713.442442996948,{"$f":"-R5+SUM(R13,R14,R18,R22)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":13621.189435709875},-35094.59698825347,5674.9781618247807,5639.1077632683682,5603.5270019876116,5568.2342359664417,5533.2278385373484,5498.5061983124842,5464.0677191156465,5429.910819915096,5396.0339347572844,null,null,null,"A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C72:M72),0)","v":-0.11399291476654638},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C72:R72),0)","v":6.934043174137372E-3},"VPB",0,{"$f":"MAX(0,(D68-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E68-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F68-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G68-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H68-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I68-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J68-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K68-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L68-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M68-M$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(N68-N$11)*Variabelen!$K$9)","v":836.14903230491291},{"$f":"MAX(0,(O68-O$11)*Variabelen!$K$9)","v":817.28316206195677},{"$f":"MAX(0,(P68-P$11)*Variabelen!$K$9)","v":798.55661504053251},{"$f":"MAX(0,(Q68-Q$11)*Variabelen!$K$9)","v":779.9684885993895},{"$f":"MAX(0,(R68-R$11)*Variabelen!$K$9)","v":761.51788714197505},{"$f":"MAX(0,(S68-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T68-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U68-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V68-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W68-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X68-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y68-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z68-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA68-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB68-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,"A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C72:W72),0)","v":-9.7701854240453967E-3},"Balans",{"$f":"C68-C71+C69+C70","v":-114820.3413},{"$f":"D68-D71+D69+D70","v":7830.0544931224431},5901.788252022443,5800.9803432124645,5700.9112900367218,5601.5762525085083,5502.9704278410391,5405.0890502202765,5307.9273905796235,5211.4807563765917,5115.7444913713207,13158.196129219652,13082.732648247827,13007.82646016213,12933.473954397557,12859.6715485679,-35094.59698825347,4539.9825294598249,4511.2862106146949,4482.8216015900889,4454.5873887731532,4426.5822708298783,4398.8049586499874,4371.2541752925172,4343.9286559320772,4316.8271478058277,null,null,null,"A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 6","Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C13,C15,C18,C22)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D13,D15,D18,D22)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":9051.5066938824475},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E13,E15,E18,E22)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":8928.6178844224432},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F13,F15,F18,F22)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":8806.6221681856605},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G13,G15,G18,G22)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":8685.5136222351084},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H13,H15,H18,H22)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":8565.2863683815103},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I13,I15,I18,I22)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":8445.9345729029319},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J13,J15,J18,J22)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":8327.4524462667268},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K13,K15,K18,K22)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":8209.8342428537544},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L13,L15,L18,L22)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":8093.0742606848016},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M13,M15,M18,M22)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":7977.166841149372},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N13,N15,N18,N22)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":16835.737554854171},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O13,O15,O18,O22)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":16721.518456886079},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P13,P15,P18,P22)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":16608.135203252928},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q13,Q15,Q18,Q22)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":16495.58230615086},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R13,R15,R18,R22)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":16383.854319821712},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S13,S15,S18,S22)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-35094.59698825347},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T13,T15,T18,T22)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":5674.9781618247807},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U13,U15,U18,U22)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":5639.1077632683682},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V13,V15,V18,V22)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":5603.5270019876116},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W13,W15,W18,W22)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":5568.2342359664417},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X13,X15,X18,X22)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":5533.2278385373484},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y13,Y15,Y18,Y22)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":5498.5061983124842},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z13,Z15,Z18,Z22)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":5464.0677191156465},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA13,AA15,AA18,AA22)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":5429.910819915096},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB13,AB15,AB18,AB22)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":5396.0339347572844},null,null,null,null,"B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",61,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",62,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C78:M78),0)","v":-4.9304586721560795E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",63,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C78:R78),0)","v":4.2398160707474375E-2},"VPB",0,{"$f":"MAX(0,(D74-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E74-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F74-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G74-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H74-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I74-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J74-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K74-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L74-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M74-M$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(N74-N$11)*Variabelen!$K$9)","v":1404.4275109708342},{"$f":"MAX(0,(O74-O$11)*Variabelen!$K$9)","v":1381.5836913772157},{"$f":"MAX(0,(P74-P$11)*Variabelen!$K$9)","v":1358.9070406505857},{"$f":"MAX(0,(Q74-Q$11)*Variabelen!$K$9)","v":1336.396461230172},{"$f":"MAX(0,(R74-R$11)*Variabelen!$K$9)","v":1314.0508639643424},{"$f":"MAX(0,(S74-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T74-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U74-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V74-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W74-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X74-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y74-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z74-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA74-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB74-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,null,"B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",64,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C78:W78),0)","v":3.0372019776658821E-2},"Balans",{"$f":"C74-C77+C75+C76","v":-114820.3413},{"$f":"D74-D77+D75+D76","v":10878.221293122448},{"$f":"E74-E77+E75+E76","v":8928.6178844224432},8806.6221681856605,8685.5136222351084,8565.2863683815103,8445.9345729029319,8327.4524462667268,8209.8342428537544,8093.0742606848016,7977.166841149372,15431.310043883337,15339.934765508862,15249.228162602343,15159.185844920688,15069.803455857369,-35094.59698825347,4539.9825294598249,4511.2862106146949,4482.8216015900889,4454.5873887731532,4426.5822708298783,4398.8049586499874,4371.2541752925172,4343.9286559320772,4316.8271478058277,null,null,null,null,"B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",65,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 7","Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C13,C16,C18,C22)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D13,D16,D18,D22)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":11337.631793882445},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E13,E16,E18,E22)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":11198.740108722444},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F13,F16,F18,F22)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":11060.853536915563},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G13,G16,G18,G22)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":10923.965371383902},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H13,H16,H18,H22)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":10788.068955286259},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I13,I16,I18,I22)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":10653.157681699346},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J13,J16,J18,J22)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":10519.224993301568},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K13,K16,K18,K22)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":10386.264382059351},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L13,L16,L18,L22)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":10254.269388915962},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M13,M16,M18,M22)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":10123.233603482911},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N13,N16,N18,N22)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":18966.781849851377},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O13,O16,O18,O22)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":18837.645441818306},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P13,P16,P18,P22)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":18709.449299290631},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q13,Q16,Q18,Q22)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":18582.187203516292},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R13,R16,R18,R22)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":18455.852982905588},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S13,S16,S18,S22)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-35094.59698825347},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T13,T16,T18,T22)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":5674.9781618247807},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U13,U16,U18,U22)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":5639.1077632683682},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V13,V16,V18,V22)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":5603.5270019876116},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W13,W16,W18,W22)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":5568.2342359664417},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X13,X16,X18,X22)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":5533.2278385373484},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y13,Y16,Y18,Y22)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":5498.5061983124842},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z13,Z16,Z18,Z22)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":5464.0677191156465},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA13,AA16,AA18,AA22)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":5429.910819915096},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB13,AB16,AB18,AB22)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":5396.0339347572844},null,null,null,null,null,"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x",67,"x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x",68,"x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C84:M84),0)","v":-1.2565585751259101E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x",69,"x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C84:R84),0)","v":6.5740320566624044E-2},"VPB",0,{"$f":"MAX(0,(D80-D$11)*Variabelen!$K$9)","v":304.80635877648893},{"$f":"MAX(0,(E80-E$11)*Variabelen!$K$9)","v":277.0280217444888},{"$f":"MAX(0,(F80-F$11)*Variabelen!$K$9)","v":249.45070738311261},{"$f":"MAX(0,(G80-G$11)*Variabelen!$K$9)","v":222.07307427678026},{"$f":"MAX(0,(H80-H$11)*Variabelen!$K$9)","v":194.89379105725166},{"$f":"MAX(0,(I80-I$11)*Variabelen!$K$9)","v":167.91153633986906},{"$f":"MAX(0,(J80-J$11)*Variabelen!$K$9)","v":141.12499866031359},{"$f":"MAX(0,(K80-K$11)*Variabelen!$K$9)","v":114.53287641187018},{"$f":"MAX(0,(L80-L$11)*Variabelen!$K$9)","v":88.133877783192304},{"$f":"MAX(0,(M80-M$11)*Variabelen!$K$9)","v":61.926720696582201},{"$f":"MAX(0,(N80-N$11)*Variabelen!$K$9)","v":1830.6363699702754},{"$f":"MAX(0,(O80-O$11)*Variabelen!$K$9)","v":1804.8090883636612},{"$f":"MAX(0,(P80-P$11)*Variabelen!$K$9)","v":1779.1698598581261},{"$f":"MAX(0,(Q80-Q$11)*Variabelen!$K$9)","v":1753.7174407032585},{"$f":"MAX(0,(R80-R$11)*Variabelen!$K$9)","v":1728.4505965811177},{"$f":"MAX(0,(S80-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T80-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U80-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V80-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W80-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X80-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y80-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z80-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA80-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB80-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,null,null,"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x",70,"x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C84:W84),0)","v":5.6128969674710039E-2},"Balans",{"$f":"C80-C83+C81+C82","v":-114820.3413},{"$f":"D80-D83+D81+D82","v":12859.540034345957},{"$f":"E80-E83+E81+E82","v":10921.712086977956},10811.402829532452,10701.892297107121,10593.175164229007,10485.246145359477,10378.099994641254,10271.731505647482,10166.13551113277,10061.30688278633,17136.145479881103,17032.836353454644,16930.279439432503,16828.469762813034,16727.402386324469,-35094.59698825347,4539.9825294598249,4511.2862106146949,4482.8216015900889,4454.5873887731532,4426.5822708298783,4398.8049586499874,4371.2541752925172,4343.9286559320772,4316.8271478058277,null,null,null,null,null,"C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x",71,"x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 8","Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C13,C17,C18,C22)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D13,D17,D18,D22)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":11337.631793882445},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E13,E17,E18,E22)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":11198.740108722444},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F13,F17,F18,F22)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":11060.853536915563},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G13,G17,G18,G22)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":10923.965371383902},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H13,H17,H18,H22)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":10788.068955286259},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I13,I17,I18,I22)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":10653.157681699346},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J13,J17,J18,J22)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":10519.224993301568},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K13,K17,K18,K22)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":10386.264382059351},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L13,L17,L18,L22)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":10254.269388915962},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M13,M17,M18,M22)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":10123.233603482911},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N13,N17,N18,N22)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":18966.781849851377},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O13,O17,O18,O22)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":18837.645441818306},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P13,P17,P18,P22)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":18709.449299290631},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q13,Q17,Q18,Q22)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":18582.187203516292},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R13,R17,R18,R22)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":18455.852982905588},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S13,S17,S18,S22)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-35094.59698825347},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T13,T17,T18,T22)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":5674.9781618247807},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U13,U17,U18,U22)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":5639.1077632683682},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V13,V17,V18,V22)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":5603.5270019876116},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W13,W17,W18,W22)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":5568.2342359664417},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X13,X17,X18,X22)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":5533.2278385373484},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y13,Y17,Y18,Y22)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":5498.5061983124842},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z13,Z17,Z18,Z22)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":5464.0677191156465},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA13,AA17,AA18,AA22)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":5429.910819915096},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB13,AB17,AB18,AB22)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":5396.0339347572844},null,null,null,null,null,null,"D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x",73,"x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x",74,"x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C90:M90),0)","v":-1.2565585751259101E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x",75,"x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C90:R90),0)","v":6.5740320566624044E-2},"VPB",0,{"$f":"MAX(0,(D86-D$11)*Variabelen!$K$9)","v":304.80635877648893},{"$f":"MAX(0,(E86-E$11)*Variabelen!$K$9)","v":277.0280217444888},{"$f":"MAX(0,(F86-F$11)*Variabelen!$K$9)","v":249.45070738311261},{"$f":"MAX(0,(G86-G$11)*Variabelen!$K$9)","v":222.07307427678026},{"$f":"MAX(0,(H86-H$11)*Variabelen!$K$9)","v":194.89379105725166},{"$f":"MAX(0,(I86-I$11)*Variabelen!$K$9)","v":167.91153633986906},{"$f":"MAX(0,(J86-J$11)*Variabelen!$K$9)","v":141.12499866031359},{"$f":"MAX(0,(K86-K$11)*Variabelen!$K$9)","v":114.53287641187018},{"$f":"MAX(0,(L86-L$11)*Variabelen!$K$9)","v":88.133877783192304},{"$f":"MAX(0,(M86-M$11)*Variabelen!$K$9)","v":61.926720696582201},{"$f":"MAX(0,(N86-N$11)*Variabelen!$K$9)","v":1830.6363699702754},{"$f":"MAX(0,(O86-O$11)*Variabelen!$K$9)","v":1804.8090883636612},{"$f":"MAX(0,(P86-P$11)*Variabelen!$K$9)","v":1779.1698598581261},{"$f":"MAX(0,(Q86-Q$11)*Variabelen!$K$9)","v":1753.7174407032585},{"$f":"MAX(0,(R86-R$11)*Variabelen!$K$9)","v":1728.4505965811177},{"$f":"MAX(0,(S86-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T86-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U86-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V86-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W86-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X86-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y86-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z86-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA86-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB86-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,null,null,null,"D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x",76,"x","x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C90:W90),0)","v":5.6128969674710039E-2},"Balans",{"$f":"C86-C89+C87+C88","v":-114820.3413},{"$f":"D86-D89+D87+D88","v":12859.540034345957},{"$f":"E86-E89+E87+E88","v":10921.712086977956},10811.402829532452,10701.892297107121,10593.175164229007,10485.246145359477,10378.099994641254,10271.731505647482,10166.13551113277,10061.30688278633,17136.145479881103,17032.836353454644,16930.279439432503,16828.469762813034,16727.402386324469,-35094.59698825347,4539.9825294598249,4511.2862106146949,4482.8216015900889,4454.5873887731532,4426.5822708298783,4398.8049586499874,4371.2541752925172,4343.9286559320772,4316.8271478058277,null,null,null,null,null,null,"D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x",77,"x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["SDE Alg+zelfconsumptie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 5","Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C14,C18,C19,C20,C21,C22)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D14,D18,D19,D20,D21,D22)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":6003.339893882443},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E14,E18,E19,E20,E21,E22)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":5901.7882520224466},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F14,F18,F19,F20,F21,F22)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":5800.9803432124645},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G14,G18,G19,G20,G21,G22)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":5700.9112900367218},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H14,H18,H19,H20,H21,H22)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":5601.5762525085083},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I14,I18,I19,I20,I21,I22)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":5502.9704278410427},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J14,J18,J19,J20,J21,J22)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":5405.0890502202765},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K14,K18,K19,K20,K21,K22)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":5307.9273905796235},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L14,L18,L19,L20,L21,L22)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":5211.4807563765953},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M14,M18,M19,M20,M21,M22)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":5115.7444913713207},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N14,N18,N19,N20,N21,N22)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":13994.345161524565},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O14,O18,O19,O20,O21,O22)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":13900.015810309784},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P14,P18,P19,P20,P21,P22)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":13806.383075202662},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q14,Q18,Q19,Q20,Q21,Q22)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":13713.442442996944},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R14,R18,R19,R20,R21,R22)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":13621.189435709875},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S14,S18,S19,S20,S21,S22)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-35094.59698825347},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T14,T18,T19,T20,T21,T22)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":5674.9781618247807},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U14,U18,U19,U20,U21,U22)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":5639.1077632683682},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V14,V18,V19,V20,V21,V22)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":5603.5270019876116},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W14,W18,W19,W20,W21,W22)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":5568.2342359664417},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X14,X18,X19,X20,X21,X22)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":5533.2278385373484},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y14,Y18,Y19,Y20,Y21,Y22)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":5498.5061983124842},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z14,Z18,Z19,Z20,Z21,Z22)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":5464.0677191156465},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA14,AA18,AA19,AA20,AA21,AA22)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":5429.910819915096},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB14,AB18,AB19,AB20,AB21,AB22)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":5396.0339347572844},null,null,null,null,null,null,null,"E",null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x",80,"x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"E",null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x",81,"x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C97:M97),0)","v":-0.11651842237941723},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"E",null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x",82,"x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C97:R97),0)","v":5.2210083116890349E-3},"VPB",0,{"$f":"MAX(0,(D93-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E93-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F93-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G93-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H93-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I93-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J93-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K93-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L93-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M93-M$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(N93-N$11)*Variabelen!$K$9)","v":836.14903230491291},{"$f":"MAX(0,(O93-O$11)*Variabelen!$K$9)","v":817.28316206195677},{"$f":"MAX(0,(P93-P$11)*Variabelen!$K$9)","v":798.55661504053251},{"$f":"MAX(0,(Q93-Q$11)*Variabelen!$K$9)","v":779.96848859938882},{"$f":"MAX(0,(R93-R$11)*Variabelen!$K$9)","v":761.51788714197505},{"$f":"MAX(0,(S93-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T93-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U93-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V93-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W93-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X93-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y93-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z93-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA93-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB93-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,null,null,null,null,"E",null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x",83,"x","x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C97:W97),0)","v":-1.1538187133006472E-2},"Balans",{"$f":"C93-C96+C94+C95","v":-114820.3413},{"$f":"D93-D96+D94+D95","v":6003.339893882443},{"$f":"E93-E96+E94+E95","v":5901.7882520224466},5800.9803432124645,5700.9112900367218,5601.5762525085083,5502.9704278410427,5405.0890502202765,5307.9273905796235,5211.4807563765953,5115.7444913713207,13158.196129219652,13082.732648247827,13007.82646016213,12933.473954397556,12859.6715485679,-35094.59698825347,4539.9825294598249,4511.2862106146949,4482.8216015900889,4454.5873887731532,4426.5822708298783,4398.8049586499874,4371.2541752925172,4343.9286559320772,4316.8271478058277,null,null,null,null,null,null,null,"E",null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x",84,"x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 6","Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C15,C18,C19,C20,C21,C22)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D15,D18,D19,D20,D21,D22)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":9051.5066938824475},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E15,E18,E19,E20,E21,E22)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":8928.6178844224469},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F15,F18,F19,F20,F21,F22)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":8806.6221681856641},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G15,G18,G19,G20,G21,G22)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":8685.5136222351084},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H15,H18,H19,H20,H21,H22)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":8565.2863683815103},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I15,I18,I19,I20,I21,I22)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":8445.9345729029283},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J15,J18,J19,J20,J21,J22)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":8327.4524462667305},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K15,K18,K19,K20,K21,K22)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":8209.8342428537544},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L15,L18,L19,L20,L21,L22)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":8093.0742606848016},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M15,M18,M19,M20,M21,M22)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":7977.1668411493756},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N15,N18,N19,N20,N21,N22)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":16835.737554854171},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O15,O18,O19,O20,O21,O22)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":16721.518456886079},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P15,P18,P19,P20,P21,P22)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":16608.135203252928},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q15,Q18,Q19,Q20,Q21,Q22)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":16495.582306150856},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R15,R18,R19,R20,R21,R22)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":16383.854319821712},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S15,S18,S19,S20,S21,S22)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-35094.59698825347},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T15,T18,T19,T20,T21,T22)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":5674.9781618247807},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U15,U18,U19,U20,U21,U22)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":5639.1077632683682},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V15,V18,V19,V20,V21,V22)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":5603.5270019876116},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W15,W18,W19,W20,W21,W22)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":5568.2342359664417},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X15,X18,X19,X20,X21,X22)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":5533.2278385373484},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y15,Y18,Y19,Y20,Y21,Y22)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":5498.5061983124842},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z15,Z18,Z19,Z20,Z21,Z22)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":5464.0677191156465},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA15,AA18,AA19,AA20,AA21,AA22)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":5429.910819915096},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB15,AB18,AB19,AB20,AB21,AB22)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":5396.0339347572844},null,null,null,null,null,null,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AF99=AX$12,ROW(AF99)-13,\"x\")","v":"x"},{"$f":"IF(AG99=AY$12,ROW(AG99)-13,\"x\")","v":"x"},{"$f":"IF(AH99=AZ$12,ROW(AH99)-13,\"x\")","v":"x"},{"$f":"IF(AI99=BA$12,ROW(AI99)-13,\"x\")","v":"x"},{"$f":"IF(AJ99=BB$12,ROW(AJ99)-13,\"x\")","v":"x"},{"$f":"IF(AK99=BC$12,ROW(AK99)-13,\"x\")","v":86},{"$f":"IF(AL99=BD$12,ROW(AL99)-13,\"x\")","v":"x"},{"$f":"IF(AM99=BE$12,ROW(AM99)-13,\"x\")","v":"x"},{"$f":"IF(AN99=BF$12,ROW(AN99)-13,\"x\")","v":"x"},{"$f":"IF(AO99=BG$12,ROW(AO99)-13,\"x\")","v":"x"},{"$f":"IF(AP99=BH$12,ROW(AP99)-13,\"x\")","v":"x"},{"$f":"IF(AQ99=BI$12,ROW(AQ99)-13,\"x\")","v":"x"},{"$f":"IF(AR99=BJ$12,ROW(AR99)-13,\"x\")","v":"x"},{"$f":"IF(AS99=BK$12,ROW(AS99)-13,\"x\")","v":"x"},{"$f":"IF(AT99=BL$12,ROW(AT99)-13,\"x\")","v":"x"},{"$f":"IF(AU99=BM$12,ROW(AU99)-13,\"x\")","v":"x"},{"$f":"IF(AV99=BN$12,ROW(AV99)-13,\"x\")","v":"x"}]
[null,"KIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x",87,"x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C103:M103),0)","v":-5.2060855746198342E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x",88,"x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C103:R103),0)","v":4.0435339290255001E-2},"VPB",0,{"$f":"MAX(0,(D99-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E99-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F99-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G99-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H99-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I99-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J99-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K99-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L99-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M99-M$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(N99-N$11)*Variabelen!$K$9)","v":1404.4275109708342},{"$f":"MAX(0,(O99-O$11)*Variabelen!$K$9)","v":1381.5836913772157},{"$f":"MAX(0,(P99-P$11)*Variabelen!$K$9)","v":1358.9070406505857},{"$f":"MAX(0,(Q99-Q$11)*Variabelen!$K$9)","v":1336.3964612301713},{"$f":"MAX(0,(R99-R$11)*Variabelen!$K$9)","v":1314.0508639643424},{"$f":"MAX(0,(S99-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T99-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U99-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V99-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W99-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X99-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y99-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z99-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA99-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB99-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,null,null,null,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x",89,"x","x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C103:W103),0)","v":2.8332699146912832E-2},"Balans",{"$f":"C99-C102+C100+C101","v":-114820.3413},{"$f":"D99-D102+D100+D101","v":9051.5066938824475},{"$f":"E99-E102+E100+E101","v":8928.6178844224469},8806.6221681856641,8685.5136222351084,8565.2863683815103,8445.9345729029283,8327.4524462667305,8209.8342428537544,8093.0742606848016,7977.1668411493756,15431.310043883337,15339.934765508862,15249.228162602343,15159.185844920685,15069.803455857369,-35094.59698825347,4539.9825294598249,4511.2862106146949,4482.8216015900889,4454.5873887731532,4426.5822708298783,4398.8049586499874,4371.2541752925172,4343.9286559320772,4316.8271478058277,null,null,null,null,null,null,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x",90,"x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 7","Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C16,C18,C19,C20,C21,C22)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D16,D18,D19,D20,D21,D22)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":11337.631793882445},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E16,E18,E19,E20,E21,E22)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":11198.740108722444},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F16,F18,F19,F20,F21,F22)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":11060.853536915563},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G16,G18,G19,G20,G21,G22)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":10923.965371383902},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H16,H18,H19,H20,H21,H22)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":10788.068955286262},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I16,I18,I19,I20,I21,I22)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":10653.157681699346},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J16,J18,J19,J20,J21,J22)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":10519.224993301568},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K16,K18,K19,K20,K21,K22)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":10386.264382059351},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L16,L18,L19,L20,L21,L22)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":10254.269388915958},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M16,M18,M19,M20,M21,M22)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":10123.233603482915},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N16,N18,N19,N20,N21,N22)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":18966.781849851377},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O16,O18,O19,O20,O21,O22)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":18837.645441818306},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P16,P18,P19,P20,P21,P22)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":18709.449299290627},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q16,Q18,Q19,Q20,Q21,Q22)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":18582.187203516292},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R16,R18,R19,R20,R21,R22)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":18455.852982905591},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S16,S18,S19,S20,S21,S22)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-35094.59698825347},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T16,T18,T19,T20,T21,T22)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":5674.9781618247807},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U16,U18,U19,U20,U21,U22)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":5639.1077632683682},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V16,V18,V19,V20,V21,V22)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":5603.5270019876116},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W16,W18,W19,W20,W21,W22)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":5568.2342359664417},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X16,X18,X19,X20,X21,X22)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":5533.2278385373484},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y16,Y18,Y19,Y20,Y21,Y22)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":5498.5061983124842},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z16,Z18,Z19,Z20,Z21,Z22)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":5464.0677191156465},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA16,AA18,AA19,AA20,AA21,AA22)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":5429.910819915096},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB16,AB18,AB19,AB20,AB21,AB22)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":5396.0339347572844},null,null,null,null,null,null,null,null,null,"G",null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x",92,"x","x","x","x","x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"G",null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x",93,"x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C109:M109),0)","v":-1.5460658893234225E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"G",null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x",94,"x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C109:R109),0)","v":6.3614821795371368E-2},"VPB",0,{"$f":"MAX(0,(D105-D$11)*Variabelen!$K$9)","v":304.80635877648893},{"$f":"MAX(0,(E105-E$11)*Variabelen!$K$9)","v":277.0280217444888},{"$f":"MAX(0,(F105-F$11)*Variabelen!$K$9)","v":249.45070738311261},{"$f":"MAX(0,(G105-G$11)*Variabelen!$K$9)","v":222.07307427678026},{"$f":"MAX(0,(H105-H$11)*Variabelen!$K$9)","v":194.8937910572524},{"$f":"MAX(0,(I105-I$11)*Variabelen!$K$9)","v":167.91153633986906},{"$f":"MAX(0,(J105-J$11)*Variabelen!$K$9)","v":141.12499866031359},{"$f":"MAX(0,(K105-K$11)*Variabelen!$K$9)","v":114.53287641187018},{"$f":"MAX(0,(L105-L$11)*Variabelen!$K$9)","v":88.133877783191565},{"$f":"MAX(0,(M105-M$11)*Variabelen!$K$9)","v":61.926720696582926},{"$f":"MAX(0,(N105-N$11)*Variabelen!$K$9)","v":1830.6363699702754},{"$f":"MAX(0,(O105-O$11)*Variabelen!$K$9)","v":1804.8090883636612},{"$f":"MAX(0,(P105-P$11)*Variabelen!$K$9)","v":1779.1698598581254},{"$f":"MAX(0,(Q105-Q$11)*Variabelen!$K$9)","v":1753.7174407032585},{"$f":"MAX(0,(R105-R$11)*Variabelen!$K$9)","v":1728.4505965811184},{"$f":"MAX(0,(S105-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T105-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U105-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V105-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W105-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X105-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y105-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z105-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA105-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB105-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,null,null,null,null,null,null,"G",null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x",95,"x","x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C109:W109),0)","v":5.3924160167623691E-2},"Balans",{"$f":"C105-C108+C106+C107","v":-114820.3413},{"$f":"D105-D108+D106+D107","v":11032.825435105957},{"$f":"E105-E108+E106+E107","v":10921.712086977956},10811.402829532452,10701.892297107121,10593.175164229009,10485.246145359477,10378.099994641254,10271.731505647482,10166.135511132767,10061.306882786332,{"$f":"N105-N108+N106+N107","v":17136.145479881103},17032.836353454644,16930.279439432503,16828.469762813034,16727.402386324473,-35094.59698825347,4539.9825294598249,4511.2862106146949,4482.8216015900889,4454.5873887731532,4426.5822708298783,4398.8049586499874,4371.2541752925172,4343.9286559320772,4316.8271478058277,null,null,null,null,null,null,null,null,null,"G",null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x",96,"x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 8","Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C17,C18,C19,C20,C21,C22)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D17,D18,D19,D20,D21,D22)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":11337.631793882445},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E17,E18,E19,E20,E21,E22)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":11198.740108722444},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F17,F18,F19,F20,F21,F22)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":11060.853536915563},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G17,G18,G19,G20,G21,G22)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":10923.965371383902},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H17,H18,H19,H20,H21,H22)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":10788.068955286262},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I17,I18,I19,I20,I21,I22)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":10653.157681699346},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J17,J18,J19,J20,J21,J22)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":10519.224993301568},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K17,K18,K19,K20,K21,K22)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":10386.264382059351},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L17,L18,L19,L20,L21,L22)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":10254.269388915958},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M17,M18,M19,M20,M21,M22)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":10123.233603482915},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N17,N18,N19,N20,N21,N22)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":18966.781849851377},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O17,O18,O19,O20,O21,O22)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":18837.645441818306},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P17,P18,P19,P20,P21,P22)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":18709.449299290627},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q17,Q18,Q19,Q20,Q21,Q22)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":18582.187203516292},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R17,R18,R19,R20,R21,R22)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":18455.852982905591},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S17,S18,S19,S20,S21,S22)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-35094.59698825347},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T17,T18,T19,T20,T21,T22)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":5674.9781618247807},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U17,U18,U19,U20,U21,U22)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":5639.1077632683682},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V17,V18,V19,V20,V21,V22)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":5603.5270019876116},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W17,W18,W19,W20,W21,W22)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":5568.2342359664417},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X17,X18,X19,X20,X21,X22)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":5533.2278385373484},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y17,Y18,Y19,Y20,Y21,Y22)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":5498.5061983124842},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z17,Z18,Z19,Z20,Z21,Z22)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":5464.0677191156465},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA17,AA18,AA19,AA20,AA21,AA22)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":5429.910819915096},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB17,AB18,AB19,AB20,AB21,AB22)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":5396.0339347572844},null,null,null,null,null,null,null,null,null,null,"H",null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x",98,"x","x","x","x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"H",null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x",99,"x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C115:M115),0)","v":-1.5460658893234225E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"H",null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x",100,"x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C115:R115),0)","v":6.3614821795371368E-2},"VPB",0,{"$f":"MAX(0,(D111-D$11)*Variabelen!$K$9)","v":304.80635877648893},{"$f":"MAX(0,(E111-E$11)*Variabelen!$K$9)","v":277.0280217444888},{"$f":"MAX(0,(F111-F$11)*Variabelen!$K$9)","v":249.45070738311261},{"$f":"MAX(0,(G111-G$11)*Variabelen!$K$9)","v":222.07307427678026},{"$f":"MAX(0,(H111-H$11)*Variabelen!$K$9)","v":194.8937910572524},{"$f":"MAX(0,(I111-I$11)*Variabelen!$K$9)","v":167.91153633986906},{"$f":"MAX(0,(J111-J$11)*Variabelen!$K$9)","v":141.12499866031359},{"$f":"MAX(0,(K111-K$11)*Variabelen!$K$9)","v":114.53287641187018},{"$f":"MAX(0,(L111-L$11)*Variabelen!$K$9)","v":88.133877783191565},{"$f":"MAX(0,(M111-M$11)*Variabelen!$K$9)","v":61.926720696582926},{"$f":"MAX(0,(N111-N$11)*Variabelen!$K$9)","v":1830.6363699702754},{"$f":"MAX(0,(O111-O$11)*Variabelen!$K$9)","v":1804.8090883636612},{"$f":"MAX(0,(P111-P$11)*Variabelen!$K$9)","v":1779.1698598581254},{"$f":"MAX(0,(Q111-Q$11)*Variabelen!$K$9)","v":1753.7174407032585},{"$f":"MAX(0,(R111-R$11)*Variabelen!$K$9)","v":1728.4505965811184},{"$f":"MAX(0,(S111-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T111-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U111-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V111-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W111-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X111-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y111-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z111-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA111-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB111-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,null,null,null,null,null,null,null,"H",null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x",101,"x","x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C115:W115),0)","v":5.3924160167623691E-2},"Balans",{"$f":"C111-C114+C112+C113","v":-114820.3413},{"$f":"D111-D114+D112+D113","v":11032.825435105957},{"$f":"E111-E114+E112+E113","v":10921.712086977956},10811.402829532452,10701.892297107121,10593.175164229009,10485.246145359477,10378.099994641254,10271.731505647482,10166.135511132767,10061.306882786332,17136.145479881103,17032.836353454644,16930.279439432503,16828.469762813034,16727.402386324473,-35094.59698825347,4539.9825294598249,4511.2862106146949,4482.8216015900889,4454.5873887731532,4426.5822708298783,4398.8049586499874,4371.2541752925172,4343.9286559320772,4316.8271478058277,null,null,null,null,null,null,null,null,null,null,"H",null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x",102,"x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["SDE Verkoop systeem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 5","Saldo",{"$f":"IF(C2<=Variabelen!$E$25,-C5+SUM(C13,C14,C18,C22,C23,IF(C2=Variabelen!$E$25,SUM(D14:$AB$14)*0.1,0))-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63),-SUM(C62:C63))","v":-114820.3413},{"$f":"IF(D2<=Variabelen!$E$25,-D5+SUM(D13,D14,D18,D22,D23,IF(D2=Variabelen!$E$25,SUM(E14:$AB$14)*0.1,0))-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63),-SUM(D62:D63))","v":6003.339893882443},{"$f":"IF(E2<=Variabelen!$E$25,-E5+SUM(E13,E14,E18,E22,E23,IF(E2=Variabelen!$E$25,SUM(F14:$AB$14)*0.1,0))-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63),-SUM(E62:E63))","v":5901.788252022443},{"$f":"IF(F2<=Variabelen!$E$25,-F5+SUM(F13,F14,F18,F22,F23,IF(F2=Variabelen!$E$25,SUM(G14:$AB$14)*0.1,0))-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63),-SUM(F62:F63))","v":5800.9803432124645},{"$f":"IF(G2<=Variabelen!$E$25,-G5+SUM(G13,G14,G18,G22,G23,IF(G2=Variabelen!$E$25,SUM(H14:$AB$14)*0.1,0))-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63),-SUM(G62:G63))","v":5700.9112900367218},{"$f":"IF(H2<=Variabelen!$E$25,-H5+SUM(H13,H14,H18,H22,H23,IF(H2=Variabelen!$E$25,SUM(I14:$AB$14)*0.1,0))-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63),-SUM(H62:H63))","v":5601.5762525085083},{"$f":"IF(I2<=Variabelen!$E$25,-I5+SUM(I13,I14,I18,I22,I23,IF(I2=Variabelen!$E$25,SUM(J14:$AB$14)*0.1,0))-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63),-SUM(I62:I63))","v":5502.9704278410391},{"$f":"IF(J2<=Variabelen!$E$25,-J5+SUM(J13,J14,J18,J22,J23,IF(J2=Variabelen!$E$25,SUM(K14:$AB$14)*0.1,0))-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63),-SUM(J62:J63))","v":5405.0890502202765},{"$f":"IF(K2<=Variabelen!$E$25,-K5+SUM(K13,K14,K18,K22,K23,IF(K2=Variabelen!$E$25,SUM(L14:$AB$14)*0.1,0))-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63),-SUM(K62:K63))","v":5307.9273905796235},{"$f":"IF(L2<=Variabelen!$E$25,-L5+SUM(L13,L14,L18,L22,L23,IF(L2=Variabelen!$E$25,SUM(M14:$AB$14)*0.1,0))-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63),-SUM(L62:L63))","v":5211.4807563765917},{"$f":"IF(M2<=Variabelen!$E$25,-M5+SUM(M13,M14,M18,M22,M23,IF(M2=Variabelen!$E$25,SUM(N14:$AB$14)*0.1,0))-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63),-SUM(M62:M63))","v":74532.438287209559},{"$f":"IF(N2<=Variabelen!$E$25,-N5+SUM(N13,N14,N18,N22,N23,IF(N2=Variabelen!$E$25,SUM(O14:$AB$14)*0.1,0))-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63),-SUM(N62:N63))","v":0},{"$f":"IF(O2<=Variabelen!$E$25,-O5+SUM(O13,O14,O18,O22,O23,IF(O2=Variabelen!$E$25,SUM(P14:$AB$14)*0.1,0))-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63),-SUM(O62:O63))","v":0},{"$f":"IF(P2<=Variabelen!$E$25,-P5+SUM(P13,P14,P18,P22,P23,IF(P2=Variabelen!$E$25,SUM(Q14:$AB$14)*0.1,0))-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63),-SUM(P62:P63))","v":0},{"$f":"IF(Q2<=Variabelen!$E$25,-Q5+SUM(Q13,Q14,Q18,Q22,Q23,IF(Q2=Variabelen!$E$25,SUM(R14:$AB$14)*0.1,0))-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63),-SUM(Q62:Q63))","v":0},{"$f":"IF(R2<=Variabelen!$E$25,-R5+SUM(R13,R14,R18,R22,R23,IF(R2=Variabelen!$E$25,SUM(S14:$AB$14)*0.1,0))-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63),-SUM(R62:R63))","v":0},{"$f":"IF(S2<=Variabelen!$E$25,-S5+SUM(S13,S14,S18,S22,S23,IF(S2=Variabelen!$E$25,SUM(T14:$AB$14)*0.1,0))-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63),-SUM(S62:S63))","v":0},{"$f":"IF(T2<=Variabelen!$E$25,-T5+SUM(T13,T14,T18,T22,T23,IF(T2=Variabelen!$E$25,SUM(U14:$AB$14)*0.1,0))-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63),-SUM(T62:T63))","v":0},{"$f":"IF(U2<=Variabelen!$E$25,-U5+SUM(U13,U14,U18,U22,U23,IF(U2=Variabelen!$E$25,SUM(V14:$AB$14)*0.1,0))-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63),-SUM(U62:U63))","v":0},{"$f":"IF(V2<=Variabelen!$E$25,-V5+SUM(V13,V14,V18,V22,V23,IF(V2=Variabelen!$E$25,SUM(W14:$AB$14)*0.1,0))-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63),-SUM(V62:V63))","v":0},{"$f":"IF(W2<=Variabelen!$E$25,-W5+SUM(W13,W14,W18,W22,W23,IF(W2=Variabelen!$E$25,SUM(X14:$AB$14)*0.1,0))-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63),-SUM(W62:W63))","v":0},{"$f":"IF(X2<=Variabelen!$E$25,-X5+SUM(X13,X14,X18,X22,X23,IF(X2=Variabelen!$E$25,SUM(Y14:$AB$14)*0.1,0))-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63),-SUM(X62:X63))","v":0},{"$f":"IF(Y2<=Variabelen!$E$25,-Y5+SUM(Y13,Y14,Y18,Y22,Y23,IF(Y2=Variabelen!$E$25,SUM(Z14:$AB$14)*0.1,0))-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63),-SUM(Y62:Y63))","v":0},{"$f":"IF(Z2<=Variabelen!$E$25,-Z5+SUM(Z13,Z14,Z18,Z22,Z23,IF(Z2=Variabelen!$E$25,SUM(AA14:$AB$14)*0.1,0))-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63),-SUM(Z62:Z63))","v":0},{"$f":"IF(AA2<=Variabelen!$E$25,-AA5+SUM(AA13,AA14,AA18,AA22,AA23,IF(AA2=Variabelen!$E$25,SUM(AB14:$AB$14)*0.1,0))-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63),-SUM(AA62:AA63))","v":0},{"$f":"IF(AB2<=Variabelen!$E$25,-AB5+SUM(AB13,AB14,AB18,AB22,AB23,IF(AB2=Variabelen!$E$25,SUM($AB14:AC$14)*0.1,0))-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63),-SUM(AB62:AB63))","v":0},null,null,null,null,null,null,null,null,null,null,null,"I",null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x",105,"x","x","x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"I",null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x",106,"x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C122:M122),0)","v":-1.1152718516705962E-3},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"I",null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x",107,"x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C122:R122),0)","v":-1.1152718516705962E-3},"VPB",0,{"$f":"MAX(0,(D118-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E118-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F118-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G118-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H118-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I118-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J118-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K118-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L118-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M118-M$11)*Variabelen!$K$9)","v":12943.767657441913},{"$f":"MAX(0,(N118-N$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(O118-O$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(P118-P$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Q118-Q$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(R118-R$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(S118-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T118-T$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(U118-U$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(V118-V$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(W118-W$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(X118-X$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Y118-Y$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Z118-Z$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AA118-AA$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AB118-AB$11)*Variabelen!$K$9)","v":0},null,null,null,null,null,null,null,null,null,null,null,"I",null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x",108,"x","x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C122:W122),0)","v":-1.1152718516705962E-3},"Balans",{"$f":"C118-C121+C119+C120","v":-114820.3413},{"$f":"D118-D121+D119+D120","v":7830.0544931224431},{"$f":"E118-E121+E119+E120","v":5901.788252022443},5800.9803432124645,5700.9112900367218,5601.5762525085083,5502.9704278410391,5405.0890502202765,5307.9273905796235,5211.4807563765917,61588.670629767643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"I",null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x",109,"x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 6","Saldo",{"$f":"IF(C2<=Variabelen!$E$25,-C5+SUM(C13,C15,C18,C22,C23,IF(C2=Variabelen!$E$25,SUM(D15:$AB$15)*0.1,0))-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63),-SUM(C62:C63))","v":-114820.3413},{"$f":"IF(D2<=Variabelen!$E$25,-D5+SUM(D13,D15,D18,D22,D23,IF(D2=Variabelen!$E$25,SUM(E15:$AB$15)*0.1,0))-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63),-SUM(D62:D63))","v":9051.5066938824475},{"$f":"IF(E2<=Variabelen!$E$25,-E5+SUM(E13,E15,E18,E22,E23,IF(E2=Variabelen!$E$25,SUM(F15:$AB$15)*0.1,0))-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63),-SUM(E62:E63))","v":8928.6178844224432},{"$f":"IF(F2<=Variabelen!$E$25,-F5+SUM(F13,F15,F18,F22,F23,IF(F2=Variabelen!$E$25,SUM(G15:$AB$15)*0.1,0))-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63),-SUM(F62:F63))","v":8806.6221681856605},{"$f":"IF(G2<=Variabelen!$E$25,-G5+SUM(G13,G15,G18,G22,G23,IF(G2=Variabelen!$E$25,SUM(H15:$AB$15)*0.1,0))-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63),-SUM(G62:G63))","v":8685.5136222351084},{"$f":"IF(H2<=Variabelen!$E$25,-H5+SUM(H13,H15,H18,H22,H23,IF(H2=Variabelen!$E$25,SUM(I15:$AB$15)*0.1,0))-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63),-SUM(H62:H63))","v":8565.2863683815103},{"$f":"IF(I2<=Variabelen!$E$25,-I5+SUM(I13,I15,I18,I22,I23,IF(I2=Variabelen!$E$25,SUM(J15:$AB$15)*0.1,0))-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63),-SUM(I62:I63))","v":8445.9345729029319},{"$f":"IF(J2<=Variabelen!$E$25,-J5+SUM(J13,J15,J18,J22,J23,IF(J2=Variabelen!$E$25,SUM(K15:$AB$15)*0.1,0))-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63),-SUM(J62:J63))","v":8327.4524462667268},{"$f":"IF(K2<=Variabelen!$E$25,-K5+SUM(K13,K15,K18,K22,K23,IF(K2=Variabelen!$E$25,SUM(L15:$AB$15)*0.1,0))-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63),-SUM(K62:K63))","v":8209.8342428537544},{"$f":"IF(L2<=Variabelen!$E$25,-L5+SUM(L13,L15,L18,L22,L23,IF(L2=Variabelen!$E$25,SUM(M15:$AB$15)*0.1,0))-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63),-SUM(L62:L63))","v":8093.0742606848016},{"$f":"IF(M2<=Variabelen!$E$25,-M5+SUM(M13,M15,M18,M22,M23,IF(M2=Variabelen!$E$25,SUM(N15:$AB$15)*0.1,0))-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63),-SUM(M62:M63))","v":78794.805828509794},{"$f":"IF(N2<=Variabelen!$E$25,-N5+SUM(N13,N15,N18,N22,N23,IF(N2=Variabelen!$E$25,SUM(O15:$AB$15)*0.1,0))-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63),-SUM(N62:N63))","v":0},{"$f":"IF(O2<=Variabelen!$E$25,-O5+SUM(O13,O15,O18,O22,O23,IF(O2=Variabelen!$E$25,SUM(P15:$AB$15)*0.1,0))-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63),-SUM(O62:O63))","v":0},{"$f":"IF(P2<=Variabelen!$E$25,-P5+SUM(P13,P15,P18,P22,P23,IF(P2=Variabelen!$E$25,SUM(Q15:$AB$15)*0.1,0))-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63),-SUM(P62:P63))","v":0},{"$f":"IF(Q2<=Variabelen!$E$25,-Q5+SUM(Q13,Q15,Q18,Q22,Q23,IF(Q2=Variabelen!$E$25,SUM(R15:$AB$15)*0.1,0))-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63),-SUM(Q62:Q63))","v":0},{"$f":"IF(R2<=Variabelen!$E$25,-R5+SUM(R13,R15,R18,R22,R23,IF(R2=Variabelen!$E$25,SUM(S15:$AB$15)*0.1,0))-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63),-SUM(R62:R63))","v":0},{"$f":"IF(S2<=Variabelen!$E$25,-S5+SUM(S13,S15,S18,S22,S23,IF(S2=Variabelen!$E$25,SUM(T15:$AB$15)*0.1,0))-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63),-SUM(S62:S63))","v":0},{"$f":"IF(T2<=Variabelen!$E$25,-T5+SUM(T13,T15,T18,T22,T23,IF(T2=Variabelen!$E$25,SUM(U15:$AB$15)*0.1,0))-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63),-SUM(T62:T63))","v":0},{"$f":"IF(U2<=Variabelen!$E$25,-U5+SUM(U13,U15,U18,U22,U23,IF(U2=Variabelen!$E$25,SUM(V15:$AB$15)*0.1,0))-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63),-SUM(U62:U63))","v":0},{"$f":"IF(V2<=Variabelen!$E$25,-V5+SUM(V13,V15,V18,V22,V23,IF(V2=Variabelen!$E$25,SUM(W15:$AB$15)*0.1,0))-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63),-SUM(V62:V63))","v":0},{"$f":"IF(W2<=Variabelen!$E$25,-W5+SUM(W13,W15,W18,W22,W23,IF(W2=Variabelen!$E$25,SUM(X15:$AB$15)*0.1,0))-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63),-SUM(W62:W63))","v":0},{"$f":"IF(X2<=Variabelen!$E$25,-X5+SUM(X13,X15,X18,X22,X23,IF(X2=Variabelen!$E$25,SUM(Y15:$AB$15)*0.1,0))-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63),-SUM(X62:X63))","v":0},{"$f":"IF(Y2<=Variabelen!$E$25,-Y5+SUM(Y13,Y15,Y18,Y22,Y23,IF(Y2=Variabelen!$E$25,SUM(Z15:$AB$15)*0.1,0))-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63),-SUM(Y62:Y63))","v":0},{"$f":"IF(Z2<=Variabelen!$E$25,-Z5+SUM(Z13,Z15,Z18,Z22,Z23,IF(Z2=Variabelen!$E$25,SUM(AA15:$AB$15)*0.1,0))-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63),-SUM(Z62:Z63))","v":0},{"$f":"IF(AA2<=Variabelen!$E$25,-AA5+SUM(AA13,AA15,AA18,AA22,AA23,IF(AA2=Variabelen!$E$25,SUM(AB15:$AB$15)*0.1,0))-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63),-SUM(AA62:AA63))","v":0},{"$f":"IF(AB2<=Variabelen!$E$25,-AB5+SUM(AB13,AB15,AB18,AB22,AB23,IF(AB2=Variabelen!$E$25,SUM($AB15:AC$15)*0.1,0))-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63),-SUM(AB62:AB63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"J",null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x",111,"x","x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"J",null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x",112,"x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C128:M128),0)","v":3.2887518523707193E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"J",null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x",113,"x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C128:R128),0)","v":3.2887518523707193E-2},"VPB",0,{"$f":"MAX(0,(D124-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E124-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F124-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G124-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H124-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I124-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J124-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K124-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L124-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M124-M$11)*Variabelen!$K$9)","v":13796.241165701958},{"$f":"MAX(0,(N124-N$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(O124-O$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(P124-P$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Q124-Q$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(R124-R$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(S124-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T124-T$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(U124-U$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(V124-V$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(W124-W$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(X124-X$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Y124-Y$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Z124-Z$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AA124-AA$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AB124-AB$11)*Variabelen!$K$9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"J",null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x",114,"x","x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C128:W128),0)","v":3.2887518523707193E-2},"Balans",{"$f":"C124-C127+C125+C126","v":-114820.3413},{"$f":"D124-D127+D125+D126","v":10878.221293122448},{"$f":"E124-E127+E125+E126","v":8928.6178844224432},8806.6221681856605,8685.5136222351084,8565.2863683815103,8445.9345729029319,8327.4524462667268,8209.8342428537544,8093.0742606848016,64998.564662807839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"J",null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x",115,"x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 7","Saldo",{"$f":"IF(C2<=Variabelen!$E$25,-C5+SUM(C13,C16,C18,C22,C23,IF(C2=Variabelen!$E$25,SUM(D16:$AB$16)*0.1,0))-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63),-SUM(C62:C63))","v":-114820.3413},{"$f":"IF(D2<=Variabelen!$E$25,-D5+SUM(D13,D16,D18,D22,D23,IF(D2=Variabelen!$E$25,SUM(E16:$AB$16)*0.1,0))-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63),-SUM(D62:D63))","v":11337.631793882445},{"$f":"IF(E2<=Variabelen!$E$25,-E5+SUM(E13,E16,E18,E22,E23,IF(E2=Variabelen!$E$25,SUM(F16:$AB$16)*0.1,0))-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63),-SUM(E62:E63))","v":11198.740108722444},{"$f":"IF(F2<=Variabelen!$E$25,-F5+SUM(F13,F16,F18,F22,F23,IF(F2=Variabelen!$E$25,SUM(G16:$AB$16)*0.1,0))-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63),-SUM(F62:F63))","v":11060.853536915563},{"$f":"IF(G2<=Variabelen!$E$25,-G5+SUM(G13,G16,G18,G22,G23,IF(G2=Variabelen!$E$25,SUM(H16:$AB$16)*0.1,0))-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63),-SUM(G62:G63))","v":10923.965371383902},{"$f":"IF(H2<=Variabelen!$E$25,-H5+SUM(H13,H16,H18,H22,H23,IF(H2=Variabelen!$E$25,SUM(I16:$AB$16)*0.1,0))-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63),-SUM(H62:H63))","v":10788.068955286259},{"$f":"IF(I2<=Variabelen!$E$25,-I5+SUM(I13,I16,I18,I22,I23,IF(I2=Variabelen!$E$25,SUM(J16:$AB$16)*0.1,0))-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63),-SUM(I62:I63))","v":10653.157681699346},{"$f":"IF(J2<=Variabelen!$E$25,-J5+SUM(J13,J16,J18,J22,J23,IF(J2=Variabelen!$E$25,SUM(K16:$AB$16)*0.1,0))-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63),-SUM(J62:J63))","v":10519.224993301568},{"$f":"IF(K2<=Variabelen!$E$25,-K5+SUM(K13,K16,K18,K22,K23,IF(K2=Variabelen!$E$25,SUM(L16:$AB$16)*0.1,0))-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63),-SUM(K62:K63))","v":10386.264382059351},{"$f":"IF(L2<=Variabelen!$E$25,-L5+SUM(L13,L16,L18,L22,L23,IF(L2=Variabelen!$E$25,SUM(M16:$AB$16)*0.1,0))-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63),-SUM(L62:L63))","v":10254.269388915962},{"$f":"IF(M2<=Variabelen!$E$25,-M5+SUM(M13,M16,M18,M22,M23,IF(M2=Variabelen!$E$25,SUM(N16:$AB$16)*0.1,0))-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63),-SUM(M62:M63))","v":81991.581484484996},{"$f":"IF(N2<=Variabelen!$E$25,-N5+SUM(N13,N16,N18,N22,N23,IF(N2=Variabelen!$E$25,SUM(O16:$AB$16)*0.1,0))-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63),-SUM(N62:N63))","v":0},{"$f":"IF(O2<=Variabelen!$E$25,-O5+SUM(O13,O16,O18,O22,O23,IF(O2=Variabelen!$E$25,SUM(P16:$AB$16)*0.1,0))-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63),-SUM(O62:O63))","v":0},{"$f":"IF(P2<=Variabelen!$E$25,-P5+SUM(P13,P16,P18,P22,P23,IF(P2=Variabelen!$E$25,SUM(Q16:$AB$16)*0.1,0))-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63),-SUM(P62:P63))","v":0},{"$f":"IF(Q2<=Variabelen!$E$25,-Q5+SUM(Q13,Q16,Q18,Q22,Q23,IF(Q2=Variabelen!$E$25,SUM(R16:$AB$16)*0.1,0))-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63),-SUM(Q62:Q63))","v":0},{"$f":"IF(R2<=Variabelen!$E$25,-R5+SUM(R13,R16,R18,R22,R23,IF(R2=Variabelen!$E$25,SUM(S16:$AB$16)*0.1,0))-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63),-SUM(R62:R63))","v":0},{"$f":"IF(S2<=Variabelen!$E$25,-S5+SUM(S13,S16,S18,S22,S23,IF(S2=Variabelen!$E$25,SUM(T16:$AB$16)*0.1,0))-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63),-SUM(S62:S63))","v":0},{"$f":"IF(T2<=Variabelen!$E$25,-T5+SUM(T13,T16,T18,T22,T23,IF(T2=Variabelen!$E$25,SUM(U16:$AB$16)*0.1,0))-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63),-SUM(T62:T63))","v":0},{"$f":"IF(U2<=Variabelen!$E$25,-U5+SUM(U13,U16,U18,U22,U23,IF(U2=Variabelen!$E$25,SUM(V16:$AB$16)*0.1,0))-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63),-SUM(U62:U63))","v":0},{"$f":"IF(V2<=Variabelen!$E$25,-V5+SUM(V13,V16,V18,V22,V23,IF(V2=Variabelen!$E$25,SUM(W16:$AB$16)*0.1,0))-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63),-SUM(V62:V63))","v":0},{"$f":"IF(W2<=Variabelen!$E$25,-W5+SUM(W13,W16,W18,W22,W23,IF(W2=Variabelen!$E$25,SUM(X16:$AB$16)*0.1,0))-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63),-SUM(W62:W63))","v":0},{"$f":"IF(X2<=Variabelen!$E$25,-X5+SUM(X13,X16,X18,X22,X23,IF(X2=Variabelen!$E$25,SUM(Y16:$AB$16)*0.1,0))-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63),-SUM(X62:X63))","v":0},{"$f":"IF(Y2<=Variabelen!$E$25,-Y5+SUM(Y13,Y16,Y18,Y22,Y23,IF(Y2=Variabelen!$E$25,SUM(Z16:$AB$16)*0.1,0))-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63),-SUM(Y62:Y63))","v":0},{"$f":"IF(Z2<=Variabelen!$E$25,-Z5+SUM(Z13,Z16,Z18,Z22,Z23,IF(Z2=Variabelen!$E$25,SUM(AA16:$AB$16)*0.1,0))-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63),-SUM(Z62:Z63))","v":0},{"$f":"IF(AA2<=Variabelen!$E$25,-AA5+SUM(AA13,AA16,AA18,AA22,AA23,IF(AA2=Variabelen!$E$25,SUM(AB16:$AB$16)*0.1,0))-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63),-SUM(AA62:AA63))","v":0},{"$f":"IF(AB2<=Variabelen!$E$25,-AB5+SUM(AB13,AB16,AB18,AB22,AB23,IF(AB2=Variabelen!$E$25,SUM($AB16:AC$16)*0.1,0))-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63),-SUM(AB62:AB63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"K",null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x",117,"x","x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x",118,"x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C134:M134),0)","v":5.5564252250481561E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"K",null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x",119,"x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C134:R134),0)","v":5.5564252250481561E-2},"VPB",0,{"$f":"MAX(0,(D130-D$11)*Variabelen!$K$9)","v":304.80635877648893},{"$f":"MAX(0,(E130-E$11)*Variabelen!$K$9)","v":277.0280217444888},{"$f":"MAX(0,(F130-F$11)*Variabelen!$K$9)","v":249.45070738311261},{"$f":"MAX(0,(G130-G$11)*Variabelen!$K$9)","v":222.07307427678026},{"$f":"MAX(0,(H130-H$11)*Variabelen!$K$9)","v":194.89379105725166},{"$f":"MAX(0,(I130-I$11)*Variabelen!$K$9)","v":167.91153633986906},{"$f":"MAX(0,(J130-J$11)*Variabelen!$K$9)","v":141.12499866031359},{"$f":"MAX(0,(K130-K$11)*Variabelen!$K$9)","v":114.53287641187018},{"$f":"MAX(0,(L130-L$11)*Variabelen!$K$9)","v":88.133877783192304},{"$f":"MAX(0,(M130-M$11)*Variabelen!$K$9)","v":14435.596296896998},{"$f":"MAX(0,(N130-N$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(O130-O$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(P130-P$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Q130-Q$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(R130-R$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(S130-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T130-T$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(U130-U$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(V130-V$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(W130-W$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(X130-X$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Y130-Y$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Z130-Z$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AA130-AA$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AB130-AB$11)*Variabelen!$K$9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"K",null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x",120,"x","x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C134:W134),0)","v":5.5564252250481561E-2},"Balans",{"$f":"C130-C133+C131+C132","v":-114820.3413},{"$f":"D130-D133+D131+D132","v":12859.540034345957},{"$f":"E130-E133+E131+E132","v":10921.712086977956},10811.402829532452,10701.892297107121,10593.175164229007,10485.246145359477,10378.099994641254,10271.731505647482,10166.13551113277,67555.985187587998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Fase 8","Saldo",{"$f":"IF(C2<=Variabelen!$E$25,-C5+SUM(C13,C17,C18,C22,C23,IF(C2=Variabelen!$E$25,SUM(D17:$AB$17)*0.1,0))-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63),-SUM(C62:C63))","v":-114820.3413},{"$f":"IF(D2<=Variabelen!$E$25,-D5+SUM(D13,D17,D18,D22,D23,IF(D2=Variabelen!$E$25,SUM(E17:$AB$17)*0.1,0))-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63),-SUM(D62:D63))","v":11337.631793882445},{"$f":"IF(E2<=Variabelen!$E$25,-E5+SUM(E13,E17,E18,E22,E23,IF(E2=Variabelen!$E$25,SUM(F17:$AB$17)*0.1,0))-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63),-SUM(E62:E63))","v":11198.740108722444},{"$f":"IF(F2<=Variabelen!$E$25,-F5+SUM(F13,F17,F18,F22,F23,IF(F2=Variabelen!$E$25,SUM(G17:$AB$17)*0.1,0))-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63),-SUM(F62:F63))","v":11060.853536915563},{"$f":"IF(G2<=Variabelen!$E$25,-G5+SUM(G13,G17,G18,G22,G23,IF(G2=Variabelen!$E$25,SUM(H17:$AB$17)*0.1,0))-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63),-SUM(G62:G63))","v":10923.965371383902},{"$f":"IF(H2<=Variabelen!$E$25,-H5+SUM(H13,H17,H18,H22,H23,IF(H2=Variabelen!$E$25,SUM(I17:$AB$17)*0.1,0))-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63),-SUM(H62:H63))","v":10788.068955286259},{"$f":"IF(I2<=Variabelen!$E$25,-I5+SUM(I13,I17,I18,I22,I23,IF(I2=Variabelen!$E$25,SUM(J17:$AB$17)*0.1,0))-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63),-SUM(I62:I63))","v":10653.157681699346},{"$f":"IF(J2<=Variabelen!$E$25,-J5+SUM(J13,J17,J18,J22,J23,IF(J2=Variabelen!$E$25,SUM(K17:$AB$17)*0.1,0))-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63),-SUM(J62:J63))","v":10519.224993301568},{"$f":"IF(K2<=Variabelen!$E$25,-K5+SUM(K13,K17,K18,K22,K23,IF(K2=Variabelen!$E$25,SUM(L17:$AB$17)*0.1,0))-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63),-SUM(K62:K63))","v":10386.264382059351},{"$f":"IF(L2<=Variabelen!$E$25,-L5+SUM(L13,L17,L18,L22,L23,IF(L2=Variabelen!$E$25,SUM(M17:$AB$17)*0.1,0))-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63),-SUM(L62:L63))","v":10254.269388915962},{"$f":"IF(M2<=Variabelen!$E$25,-M5+SUM(M13,M17,M18,M22,M23,IF(M2=Variabelen!$E$25,SUM(N17:$AB$17)*0.1,0))-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63),-SUM(M62:M63))","v":81991.581484484996},{"$f":"IF(N2<=Variabelen!$E$25,-N5+SUM(N13,N17,N18,N22,N23,IF(N2=Variabelen!$E$25,SUM(O17:$AB$17)*0.1,0))-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63),-SUM(N62:N63))","v":0},{"$f":"IF(O2<=Variabelen!$E$25,-O5+SUM(O13,O17,O18,O22,O23,IF(O2=Variabelen!$E$25,SUM(P17:$AB$17)*0.1,0))-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63),-SUM(O62:O63))","v":0},{"$f":"IF(P2<=Variabelen!$E$25,-P5+SUM(P13,P17,P18,P22,P23,IF(P2=Variabelen!$E$25,SUM(Q17:$AB$17)*0.1,0))-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63),-SUM(P62:P63))","v":0},{"$f":"IF(Q2<=Variabelen!$E$25,-Q5+SUM(Q13,Q17,Q18,Q22,Q23,IF(Q2=Variabelen!$E$25,SUM(R17:$AB$17)*0.1,0))-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63),-SUM(Q62:Q63))","v":0},{"$f":"IF(R2<=Variabelen!$E$25,-R5+SUM(R13,R17,R18,R22,R23,IF(R2=Variabelen!$E$25,SUM(S17:$AB$17)*0.1,0))-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63),-SUM(R62:R63))","v":0},{"$f":"IF(S2<=Variabelen!$E$25,-S5+SUM(S13,S17,S18,S22,S23,IF(S2=Variabelen!$E$25,SUM(T17:$AB$17)*0.1,0))-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63),-SUM(S62:S63))","v":0},{"$f":"IF(T2<=Variabelen!$E$25,-T5+SUM(T13,T17,T18,T22,T23,IF(T2=Variabelen!$E$25,SUM(U17:$AB$17)*0.1,0))-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63),-SUM(T62:T63))","v":0},{"$f":"IF(U2<=Variabelen!$E$25,-U5+SUM(U13,U17,U18,U22,U23,IF(U2=Variabelen!$E$25,SUM(V17:$AB$17)*0.1,0))-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63),-SUM(U62:U63))","v":0},{"$f":"IF(V2<=Variabelen!$E$25,-V5+SUM(V13,V17,V18,V22,V23,IF(V2=Variabelen!$E$25,SUM(W17:$AB$17)*0.1,0))-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63),-SUM(V62:V63))","v":0},{"$f":"IF(W2<=Variabelen!$E$25,-W5+SUM(W13,W17,W18,W22,W23,IF(W2=Variabelen!$E$25,SUM(X17:$AB$17)*0.1,0))-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63),-SUM(W62:W63))","v":0},{"$f":"IF(X2<=Variabelen!$E$25,-X5+SUM(X13,X17,X18,X22,X23,IF(X2=Variabelen!$E$25,SUM(Y17:$AB$17)*0.1,0))-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63),-SUM(X62:X63))","v":0},{"$f":"IF(Y2<=Variabelen!$E$25,-Y5+SUM(Y13,Y17,Y18,Y22,Y23,IF(Y2=Variabelen!$E$25,SUM(Z17:$AB$17)*0.1,0))-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63),-SUM(Y62:Y63))","v":0},{"$f":"IF(Z2<=Variabelen!$E$25,-Z5+SUM(Z13,Z17,Z18,Z22,Z23,IF(Z2=Variabelen!$E$25,SUM(AA17:$AB$17)*0.1,0))-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63),-SUM(Z62:Z63))","v":0},{"$f":"IF(AA2<=Variabelen!$E$25,-AA5+SUM(AA13,AA17,AA18,AA22,AA23,IF(AA2=Variabelen!$E$25,SUM(AB17:$AB$17)*0.1,0))-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63),-SUM(AA62:AA63))","v":0},{"$f":"IF(AB2<=Variabelen!$E$25,-AB5+SUM(AB13,AB17,AB18,AB22,AB23,IF(AB2=Variabelen!$E$25,SUM($AB17:AC$17)*0.1,0))-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63),-SUM(AB62:AB63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x",123,"x","x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x",124,"x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C140:M140),0)","v":5.5564252250481561E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x",125,"x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C140:R140),0)","v":5.5564252250481561E-2},"VPB",0,{"$f":"MAX(0,(D136-D$11)*Variabelen!$K$9)","v":304.80635877648893},{"$f":"MAX(0,(E136-E$11)*Variabelen!$K$9)","v":277.0280217444888},{"$f":"MAX(0,(F136-F$11)*Variabelen!$K$9)","v":249.45070738311261},{"$f":"MAX(0,(G136-G$11)*Variabelen!$K$9)","v":222.07307427678026},{"$f":"MAX(0,(H136-H$11)*Variabelen!$K$9)","v":194.89379105725166},{"$f":"MAX(0,(I136-I$11)*Variabelen!$K$9)","v":167.91153633986906},{"$f":"MAX(0,(J136-J$11)*Variabelen!$K$9)","v":141.12499866031359},{"$f":"MAX(0,(K136-K$11)*Variabelen!$K$9)","v":114.53287641187018},{"$f":"MAX(0,(L136-L$11)*Variabelen!$K$9)","v":88.133877783192304},{"$f":"MAX(0,(M136-M$11)*Variabelen!$K$9)","v":14435.596296896998},{"$f":"MAX(0,(N136-N$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(O136-O$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(P136-P$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Q136-Q$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(R136-R$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(S136-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T136-T$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(U136-U$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(V136-V$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(W136-W$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(X136-X$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Y136-Y$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Z136-Z$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AA136-AA$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AB136-AB$11)*Variabelen!$K$9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x",126,"x","x","x","x","x"]
[{"$f":"IFERROR(IRR(C140:W140),0)","v":5.5564252250481561E-2},"Balans",{"$f":"C136-C139+C137+C138","v":-114820.3413},{"$f":"D136-D139+D137+D138","v":12859.540034345957},{"$f":"E136-E139+E137+E138","v":10921.712086977956},10811.402829532452,10701.892297107121,10593.175164229007,10485.246145359477,10378.099994641254,10271.731505647482,10166.13551113277,67555.985187587998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L",null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x",127,"x","x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["PCR Normaal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C13,C18,C25,C27)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D13,D18,D25,D27)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":12517.211972702442},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E13,E18,E25,E27)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":12310.903226290704},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F13,F18,F25,F27)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":12105.479912660847},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G13,G18,G25,G27)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":11900.930246498961},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H13,H18,H25,H27)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":11697.242469115519},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I13,I18,I25,I27)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":11494.404847700198},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J13,J18,J25,J27)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":11292.405674576499},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K13,K18,K25,K27)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":11091.233266455802},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L13,L18,L25,L27)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":10890.875963690987},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M13,M18,M25,M27)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":10691.322129529553},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N13,N18,N25,N27)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":19466.191335483687},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O13,O18,O25,O27)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":19268.209616111864},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P13,P18,P25,P27)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":19070.996584975408},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q13,Q18,Q25,Q27)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":18874.540689418678},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R13,R18,R25,R27)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":18678.83039593622},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S13,S18,S25,S27)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-39134.768952941064},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T13,T18,T25,T27)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":1594.4044774903095},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U13,U18,U25,U27)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":1517.7283420905519},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V13,V18,V25,V27)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":1440.9337865980174},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W13,W18,W25,W27)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":1364.015088422952},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X13,X18,X25,X27)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":1286.9664995184239},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y13,Y18,Y25,Y27)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":1209.7822459033714},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z13,Z18,Z25,Z27)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":1132.456527182439},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA13,AA18,AA25,AA27)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":1054.983516062558},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB13,AB18,AB25,AB27)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":977.35735786621899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x",130,"x","x","x","x"]
[null,"Correctie BTW PCR",{"$f":"C143*Variabelen!K8","v":-24112.271672999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,null,null,null,null,{"$f":"IF(AF144=AX$12,ROW(AF144)-13,\"x\")","v":"x"},{"$f":"IF(AG144=AY$12,ROW(AG144)-13,\"x\")","v":"x"},{"$f":"IF(AH144=AZ$12,ROW(AH144)-13,\"x\")","v":"x"},{"$f":"IF(AI144=BA$12,ROW(AI144)-13,\"x\")","v":"x"},{"$f":"IF(AJ144=BB$12,ROW(AJ144)-13,\"x\")","v":"x"},{"$f":"IF(AK144=BC$12,ROW(AK144)-13,\"x\")","v":"x"},{"$f":"IF(AL144=BD$12,ROW(AL144)-13,\"x\")","v":"x"},{"$f":"IF(AM144=BE$12,ROW(AM144)-13,\"x\")","v":"x"},{"$f":"IF(AN144=BF$12,ROW(AN144)-13,\"x\")","v":"x"},{"$f":"IF(AO144=BG$12,ROW(AO144)-13,\"x\")","v":"x"},{"$f":"IF(AP144=BH$12,ROW(AP144)-13,\"x\")","v":"x"},{"$f":"IF(AQ144=BI$12,ROW(AQ144)-13,\"x\")","v":"x"},{"$f":"IF(AR144=BJ$12,ROW(AR144)-13,\"x\")","v":131},{"$f":"IF(AS144=BK$12,ROW(AS144)-13,\"x\")","v":"x"},{"$f":"IF(AT144=BL$12,ROW(AT144)-13,\"x\")","v":"x"},{"$f":"IF(AU144=BM$12,ROW(AU144)-13,\"x\")","v":"x"},{"$f":"IF(AV144=BN$12,ROW(AV144)-13,\"x\")","v":"x"}]
[null,"Saldo Coop",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C13,C18,C22)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D13,D18,D22)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":-2683.9354861175543},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E13,E18,E22)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":-2724.6762003175545},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F13,F18,F22)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":-2765.098857961153},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G13,G18,G22)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":-2805.2053567286785},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H13,H18,H22)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":-2844.9975777295367},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I13,I18,I22)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":-2884.4773855853382},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J13,J18,J22)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":-2923.6466285121205},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K13,K18,K22)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":-2962.5071384016428},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L13,L18,L22)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":-3001.0607309018069},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M13,M18,M22)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":-3039.3092054961298},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N13,N18,N22)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":5896.3768405351875},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O13,O18,O22)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":5858.7332675673333},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P13,P18,P22)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":5821.3895102594106},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q13,Q18,Q22)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":5784.3438330082945},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R13,R18,R22)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":5747.5945159911453},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S13,S18,S22)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-35094.59698825347},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T13,T18,T22)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":5674.9781618247807},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U13,U18,U22)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":5639.1077632683682},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V13,V18,V22)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":5603.5270019876116},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W13,W18,W22)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":5568.2342359664417},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X13,X18,X22)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":5533.2278385373484},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y13,Y18,Y22)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":5498.5061983124842},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z13,Z18,Z22)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":5464.0677191156465},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA13,AA18,AA22)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":5429.910819915096},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB13,AB18,AB22)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":5396.0339347572844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x",132,"x","x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},{"$f":"IF(D$2=1,Totaal_KIA*VPB,0)","v":1826.7145992400001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x",133,"x","x","x","x"]
[{"$f":"IFERROR(IRR(C149:M149),0)","v":-2.9977102267419564E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x",134,"x","x","x","x"]
[{"$f":"IFERROR(IRR(C149:R149),0)","v":5.3635849229179522E-2},"VPB",0,{"$f":"MAX(0,(D145-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E145-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F145-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G145-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H145-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I145-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J145-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K145-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L145-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M145-M$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(N145-N$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(O145-O$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(P145-P$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Q145-Q$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(R145-R$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(S145-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T145-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U145-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V145-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W145-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X145-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y145-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z145-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA145-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB145-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x",135,"x","x","x","x"]
[{"$f":"IFERROR(IRR(C149:W149),0)","v":3.3957549130331666E-2},"Balans",{"$f":"C143-C148+C146+C147+C144","v":-138932.61297300001},{"$f":"D143-D148+D146+D147+D144","v":14343.926571942442},12310.903226290704,12105.479912660847,11900.930246498961,11697.242469115519,11494.404847700198,11292.405674576499,11091.233266455802,10890.875963690987,10691.322129529553,19466.191335483687,19268.209616111864,19070.996584975408,18874.540689418678,18678.83039593622,-39134.768952941064,459.40884512535331,389.90678943687817,320.22838620049492,250.36824122966368,180.32093181095411,110.08100624087456,39.64298335930971,-30.998647920461281,-101.84942908523794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x",136,"x","x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["PCR Saldering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+IF(C2<=Variabelen!$E$14,SUM(C18,C24,C25,C26,C27),SUM(C13,C18))-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+IF(D2<=Variabelen!$E$14,SUM(D18,D24,D25,D26,D27),SUM(D13,D18))-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":16403.624642702445},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+IF(E2<=Variabelen!$E$14,SUM(E18,E24,E25,E26,E27),SUM(E13,E18))-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":16170.111007600704},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+IF(F2<=Variabelen!$E$14,SUM(F18,F24,F25,F26,F27),SUM(F13,F18))-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":15937.673239501675},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+IF(G2<=Variabelen!$E$14,SUM(G18,G24,G25,G26,G27),SUM(G13,G18))-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":15706.298220051913},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+IF(H2<=Variabelen!$E$14,SUM(H18,H24,H25,H26,H27),SUM(H13,H18))-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":15475.972866853592},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+IF(I2<=Variabelen!$E$14,SUM(I18,I24,I25,I26,I27),SUM(I13,I18))-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":15246.684132654102},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+IF(J2<=Variabelen!$E$14,SUM(J18,J24,J25,J26,J27),SUM(J13,J18))-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":15018.41900453573},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+IF(K2<=Variabelen!$E$14,SUM(K18,K24,K25,K26,K27),SUM(K13,K18))-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":14791.164503105312},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+IF(L2<=Variabelen!$E$14,SUM(L18,L24,L25,L26,L27),SUM(L13,L18))-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":14564.907681683953},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+IF(M2<=Variabelen!$E$14,SUM(M18,M24,M25,M26,M27),SUM(M13,M18))-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":14339.63562549657},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+IF(N2<=Variabelen!$E$14,SUM(N18,N24,N25,N26,N27),SUM(N13,N18))-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":23088.966636978937},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+IF(O2<=Variabelen!$E$14,SUM(O18,O24,O25,O26,O27),SUM(O13,O18))-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":22865.625490496644},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+IF(P2<=Variabelen!$E$14,SUM(P18,P24,P25,P26,P27),SUM(P13,P18))-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":22643.230548239495},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+IF(Q2<=Variabelen!$E$14,SUM(Q18,Q24,Q25,Q26,Q27),SUM(Q13,Q18))-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":22421.769014939913},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+IF(R2<=Variabelen!$E$14,SUM(R18,R24,R25,R26,R27),SUM(R13,R18))-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":22201.228123178811},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+IF(S2<=Variabelen!$E$14,SUM(S18,S24,S25,S26,S27),SUM(S13,S18))-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-39134.768952941064},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+IF(T2<=Variabelen!$E$14,SUM(T18,T24,T25,T26,T27),SUM(T13,T18))-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":1594.4044774903095},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+IF(U2<=Variabelen!$E$14,SUM(U18,U24,U25,U26,U27),SUM(U13,U18))-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":1517.7283420905519},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+IF(V2<=Variabelen!$E$14,SUM(V18,V24,V25,V26,V27),SUM(V13,V18))-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":1440.9337865980174},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+IF(W2<=Variabelen!$E$14,SUM(W18,W24,W25,W26,W27),SUM(W13,W18))-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":1364.015088422952},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+IF(X2<=Variabelen!$E$14,SUM(X18,X24,X25,X26,X27),SUM(X13,X18))-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":1286.9664995184239},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+IF(Y2<=Variabelen!$E$14,SUM(Y18,Y24,Y25,Y26,Y27),SUM(Y13,Y18))-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":1209.7822459033714},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+IF(Z2<=Variabelen!$E$14,SUM(Z18,Z24,Z25,Z26,Z27),SUM(Z13,Z18))-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":1132.456527182439},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+IF(AA2<=Variabelen!$E$14,SUM(AA18,AA24,AA25,AA26,AA27),SUM(AA13,AA18))-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":1054.983516062558},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+IF(AB2<=Variabelen!$E$14,SUM(AB18,AB24,AB25,AB26,AB27),SUM(AB13,AB18))-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":977.35735786621899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x",139,"x","x","x"]
[null,"Correctie BTW PCR",{"$f":"C152*Variabelen!K8","v":-24112.271672999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x",140,"x","x","x"]
[null,"Saldo Coop",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+IF(C2<=Variabelen!$E$14,SUM(C18,C22),SUM(C13,C18,C22))-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+IF(D2<=Variabelen!$E$14,SUM(D18,D22),SUM(D13,D18,D22))-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":-8018.2273861175545},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+IF(E2<=Variabelen!$E$14,SUM(E18,E22),SUM(E13,E18,E22))-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":-8021.6280570175541},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+IF(F2<=Variabelen!$E$14,SUM(F18,F22),SUM(F13,F18,F22))-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":-8024.9720516642556},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+IF(G2<=Variabelen!$E$14,SUM(G18,G22),SUM(G13,G18,G22))-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":-8028.2594380758574},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+IF(H2<=Variabelen!$E$14,SUM(H18,H22),SUM(H13,H18,H22))-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":-8031.4902805072834},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+IF(I2<=Variabelen!$E$14,SUM(I18,I22),SUM(I13,I18,I22))-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":-8034.6646394436411},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+IF(J2<=Variabelen!$E$14,SUM(J18,J22),SUM(J13,J18,J22))-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":-8037.782571593415},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+IF(K2<=Variabelen!$E$14,SUM(K18,K22),SUM(K13,K18,K22))-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":-8040.8441298813705},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+IF(L2<=Variabelen!$E$14,SUM(L18,L22),SUM(L13,L18,L22))-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":-8043.8493634411752},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+IF(M2<=Variabelen!$E$14,SUM(M18,M22),SUM(M13,M18,M22))-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":-8046.7983176077205},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+IF(N2<=Variabelen!$E$14,SUM(N18,N22),SUM(N13,N18,N22))-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":923.94015220837491},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+IF(O2<=Variabelen!$E$14,SUM(O18,O22),SUM(O13,O18,O22))-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":921.10363605880912},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+IF(P2<=Variabelen!$E$14,SUM(P18,P22),SUM(P13,P18,P22))-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":918.32328617144776},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+IF(Q2<=Variabelen!$E$14,SUM(Q18,Q22),SUM(Q13,Q18,Q22))-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":915.59907248894797},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+IF(R2<=Variabelen!$E$14,SUM(R18,R22),SUM(R13,R18,R22))-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":912.93096879543373},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+IF(S2<=Variabelen!$E$14,SUM(S18,S22),SUM(S13,S18,S22))-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-35094.59698825347},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+IF(T2<=Variabelen!$E$14,SUM(T18,T22),SUM(T13,T18,T22))-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":5674.9781618247807},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+IF(U2<=Variabelen!$E$14,SUM(U18,U22),SUM(U13,U18,U22))-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":5639.1077632683682},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+IF(V2<=Variabelen!$E$14,SUM(V18,V22),SUM(V13,V18,V22))-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":5603.5270019876116},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+IF(W2<=Variabelen!$E$14,SUM(W18,W22),SUM(W13,W18,W22))-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":5568.2342359664417},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+IF(X2<=Variabelen!$E$14,SUM(X18,X22),SUM(X13,X18,X22))-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":5533.2278385373484},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+IF(Y2<=Variabelen!$E$14,SUM(Y18,Y22),SUM(Y13,Y18,Y22))-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":5498.5061983124842},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+IF(Z2<=Variabelen!$E$14,SUM(Z18,Z22),SUM(Z13,Z18,Z22))-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":5464.0677191156465},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+IF(AA2<=Variabelen!$E$14,SUM(AA18,AA22),SUM(AA13,AA18,AA22))-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":5429.910819915096},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+IF(AB2<=Variabelen!$E$14,SUM(AB18,AB22),SUM(AB13,AB18,AB22))-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":5396.0339347572844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x",141,"x","x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x",142,"x","x","x"]
[{"$f":"IFERROR(IRR(C158:M158),0)","v":2.1726453058257045E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x",143,"x","x","x"]
[{"$f":"IFERROR(IRR(C158:R158),0)","v":8.9603329608110904E-2},"VPB",0,{"$f":"MAX(0,(D154-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E154-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F154-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G154-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H154-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I154-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J154-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K154-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L154-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M154-M$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(N154-N$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(O154-O$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(P154-P$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Q154-Q$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(R154-R$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(S154-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T154-T$11)*Variabelen!$K$9)","v":1134.9956323649562},{"$f":"MAX(0,(U154-U$11)*Variabelen!$K$9)","v":1127.8215526536737},{"$f":"MAX(0,(V154-V$11)*Variabelen!$K$9)","v":1120.7054003975225},{"$f":"MAX(0,(W154-W$11)*Variabelen!$K$9)","v":1113.6468471932883},{"$f":"MAX(0,(X154-X$11)*Variabelen!$K$9)","v":1106.6455677074698},{"$f":"MAX(0,(Y154-Y$11)*Variabelen!$K$9)","v":1099.7012396624968},{"$f":"MAX(0,(Z154-Z$11)*Variabelen!$K$9)","v":1092.8135438231293},{"$f":"MAX(0,(AA154-AA$11)*Variabelen!$K$9)","v":1085.9821639830193},{"$f":"MAX(0,(AB154-AB$11)*Variabelen!$K$9)","v":1079.2067869514569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x",144,"x","x","x"]
[{"$f":"IFERROR(IRR(C158:W158),0)","v":7.7138364842694873E-2},"Balans",{"$f":"C152-C157+C155+C156+C153","v":-138932.61297300001},{"$f":"D152-D157+D155+D156+D153","v":18230.339241942445},16170.111007600704,15937.673239501675,15706.298220051913,15475.972866853592,15246.684132654102,15018.41900453573,14791.164503105312,14564.907681683953,14339.63562549657,23088.966636978937,22865.625490496644,22643.230548239495,22421.769014939913,22201.228123178811,-39134.768952941064,459.40884512535331,389.90678943687817,320.22838620049492,250.36824122966368,180.32093181095411,110.08100624087456,39.64298335930971,-30.998647920461281,-101.84942908523794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N",null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x",145,"x","x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["PCR verkoop systeem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Saldo",{"$f":"IF(C2<=Variabelen!$E$25,MIN((-C5+SUM($C$59:C59)),0)+SUM(C13,C18,C23,C25,C27)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63),-SUM(C62:C63))","v":-114820.3413},{"$f":"IF(D2<=Variabelen!$E$25,MIN((-D5+SUM($C$59:D59)),0)+SUM(D13,D18,D23,D25,D27)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63),-SUM(D62:D63))","v":12517.211972702442},{"$f":"IF(E2<=Variabelen!$E$25,MIN((-E5+SUM($C$59:E59)),0)+SUM(E13,E18,E23,E25,E27)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63),-SUM(E62:E63))","v":12310.903226290704},{"$f":"IF(F2<=Variabelen!$E$25,MIN((-F5+SUM($C$59:F59)),0)+SUM(F13,F18,F23,F25,F27)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63),-SUM(F62:F63))","v":12105.479912660847},{"$f":"IF(G2<=Variabelen!$E$25,MIN((-G5+SUM($C$59:G59)),0)+SUM(G13,G18,G23,G25,G27)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63),-SUM(G62:G63))","v":11900.930246498961},{"$f":"IF(H2<=Variabelen!$E$25,MIN((-H5+SUM($C$59:H59)),0)+SUM(H13,H18,H23,H25,H27)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63),-SUM(H62:H63))","v":11697.242469115519},{"$f":"IF(I2<=Variabelen!$E$25,MIN((-I5+SUM($C$59:I59)),0)+SUM(I13,I18,I23,I25,I27)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63),-SUM(I62:I63))","v":11494.404847700198},{"$f":"IF(J2<=Variabelen!$E$25,MIN((-J5+SUM($C$59:J59)),0)+SUM(J13,J18,J23,J25,J27)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63),-SUM(J62:J63))","v":11292.405674576499},{"$f":"IF(K2<=Variabelen!$E$25,MIN((-K5+SUM($C$59:K59)),0)+SUM(K13,K18,K23,K25,K27)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63),-SUM(K62:K63))","v":11091.233266455802},{"$f":"IF(L2<=Variabelen!$E$25,MIN((-L5+SUM($C$59:L59)),0)+SUM(L13,L18,L23,L25,L27)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63),-SUM(L62:L63))","v":10890.875963690987},{"$f":"IF(M2<=Variabelen!$E$25,MIN((-M5+SUM($C$59:M59)),0)+SUM(M13,M18,M23,M25,M27)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63),-SUM(M62:M63))","v":76115.322129529552},{"$f":"IF(N2<=Variabelen!$E$25,MIN((-N5+SUM($C$59:N59)),0)+SUM(N13,N18,N23,N25,N27)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63),-SUM(N62:N63))","v":0},{"$f":"IF(O2<=Variabelen!$E$25,MIN((-O5+SUM($C$59:O59)),0)+SUM(O13,O18,O23,O25,O27)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63),-SUM(O62:O63))","v":0},{"$f":"IF(P2<=Variabelen!$E$25,MIN((-P5+SUM($C$59:P59)),0)+SUM(P13,P18,P23,P25,P27)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63),-SUM(P62:P63))","v":0},{"$f":"IF(Q2<=Variabelen!$E$25,MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q13,Q18,Q23,Q25,Q27)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63),-SUM(Q62:Q63))","v":0},{"$f":"IF(R2<=Variabelen!$E$25,MIN((-R5+SUM($C$59:R59)),0)+SUM(R13,R18,R23,R25,R27)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63),-SUM(R62:R63))","v":0},{"$f":"IF(S2<=Variabelen!$E$25,MIN((-S5+SUM($C$59:S59)),0)+SUM(S13,S18,S23,S25,S27)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63),-SUM(S62:S63))","v":0},{"$f":"IF(T2<=Variabelen!$E$25,MIN((-T5+SUM($C$59:T59)),0)+SUM(T13,T18,T23,T25,T27)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63),-SUM(T62:T63))","v":0},{"$f":"IF(U2<=Variabelen!$E$25,MIN((-U5+SUM($C$59:U59)),0)+SUM(U13,U18,U23,U25,U27)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63),-SUM(U62:U63))","v":0},{"$f":"IF(V2<=Variabelen!$E$25,MIN((-V5+SUM($C$59:V59)),0)+SUM(V13,V18,V23,V25,V27)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63),-SUM(V62:V63))","v":0},{"$f":"IF(W2<=Variabelen!$E$25,MIN((-W5+SUM($C$59:W59)),0)+SUM(W13,W18,W23,W25,W27)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63),-SUM(W62:W63))","v":0},{"$f":"IF(X2<=Variabelen!$E$25,MIN((-X5+SUM($C$59:X59)),0)+SUM(X13,X18,X23,X25,X27)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63),-SUM(X62:X63))","v":0},{"$f":"IF(Y2<=Variabelen!$E$25,MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y13,Y18,Y23,Y25,Y27)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63),-SUM(Y62:Y63))","v":0},{"$f":"IF(Z2<=Variabelen!$E$25,MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z13,Z18,Z23,Z25,Z27)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63),-SUM(Z62:Z63))","v":0},{"$f":"IF(AA2<=Variabelen!$E$25,MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA13,AA18,AA23,AA25,AA27)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63),-SUM(AA62:AA63))","v":0},{"$f":"IF(AB2<=Variabelen!$E$25,MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB13,AB18,AB23,AB25,AB27)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63),-SUM(AB62:AB63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x",148,"x","x"]
[null,"Correctie BTW PCR",{"$f":"C161*Variabelen!K8","v":-24112.271672999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x",149,"x","x"]
[null,"Saldo Coop",{"$f":"IF(C2<=Variabelen!$E$25,MIN((-C5+SUM($C$59:C59)),0)+SUM(C13,C18,C22,C23)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63),-SUM(C62:C63))","v":-114820.3413},{"$f":"IF(D2<=Variabelen!$E$25,MIN((-D5+SUM($C$59:D59)),0)+SUM(D13,D18,D22,D23)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63),-SUM(D62:D63))","v":-2683.9354861175543},{"$f":"IF(E2<=Variabelen!$E$25,MIN((-E5+SUM($C$59:E59)),0)+SUM(E13,E18,E22,E23)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63),-SUM(E62:E63))","v":-2724.6762003175545},{"$f":"IF(F2<=Variabelen!$E$25,MIN((-F5+SUM($C$59:F59)),0)+SUM(F13,F18,F22,F23)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63),-SUM(F62:F63))","v":-2765.098857961153},{"$f":"IF(G2<=Variabelen!$E$25,MIN((-G5+SUM($C$59:G59)),0)+SUM(G13,G18,G22,G23)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63),-SUM(G62:G63))","v":-2805.2053567286785},{"$f":"IF(H2<=Variabelen!$E$25,MIN((-H5+SUM($C$59:H59)),0)+SUM(H13,H18,H22,H23)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63),-SUM(H62:H63))","v":-2844.9975777295367},{"$f":"IF(I2<=Variabelen!$E$25,MIN((-I5+SUM($C$59:I59)),0)+SUM(I13,I18,I22,I23)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63),-SUM(I62:I63))","v":-2884.4773855853382},{"$f":"IF(J2<=Variabelen!$E$25,MIN((-J5+SUM($C$59:J59)),0)+SUM(J13,J18,J22,J23)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63),-SUM(J62:J63))","v":-2923.6466285121205},{"$f":"IF(K2<=Variabelen!$E$25,MIN((-K5+SUM($C$59:K59)),0)+SUM(K13,K18,K22,K23)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63),-SUM(K62:K63))","v":-2962.5071384016428},{"$f":"IF(L2<=Variabelen!$E$25,MIN((-L5+SUM($C$59:L59)),0)+SUM(L13,L18,L22,L23)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63),-SUM(L62:L63))","v":-3001.0607309018069},{"$f":"IF(M2<=Variabelen!$E$25,MIN((-M5+SUM($C$59:M59)),0)+SUM(M13,M18,M22,M23)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63),-SUM(M62:M63))","v":62384.690794503847},{"$f":"IF(N2<=Variabelen!$E$25,MIN((-N5+SUM($C$59:N59)),0)+SUM(N13,N18,N22,N23)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63),-SUM(N62:N63))","v":0},{"$f":"IF(O2<=Variabelen!$E$25,MIN((-O5+SUM($C$59:O59)),0)+SUM(O13,O18,O22,O23)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63),-SUM(O62:O63))","v":0},{"$f":"IF(P2<=Variabelen!$E$25,MIN((-P5+SUM($C$59:P59)),0)+SUM(P13,P18,P22,P23)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63),-SUM(P62:P63))","v":0},{"$f":"IF(Q2<=Variabelen!$E$25,MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q13,Q18,Q22,Q23)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63),-SUM(Q62:Q63))","v":0},{"$f":"IF(R2<=Variabelen!$E$25,MIN((-R5+SUM($C$59:R59)),0)+SUM(R13,R18,R22,R23)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63),-SUM(R62:R63))","v":0},{"$f":"IF(S2<=Variabelen!$E$25,MIN((-S5+SUM($C$59:S59)),0)+SUM(S13,S18,S22,S23)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63),-SUM(S62:S63))","v":0},{"$f":"IF(T2<=Variabelen!$E$25,MIN((-T5+SUM($C$59:T59)),0)+SUM(T13,T18,T22,T23)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63),-SUM(T62:T63))","v":0},{"$f":"IF(U2<=Variabelen!$E$25,MIN((-U5+SUM($C$59:U59)),0)+SUM(U13,U18,U22,U23)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63),-SUM(U62:U63))","v":0},{"$f":"IF(V2<=Variabelen!$E$25,MIN((-V5+SUM($C$59:V59)),0)+SUM(V13,V18,V22,V23)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63),-SUM(V62:V63))","v":0},{"$f":"IF(W2<=Variabelen!$E$25,MIN((-W5+SUM($C$59:W59)),0)+SUM(W13,W18,W22,W23)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63),-SUM(W62:W63))","v":0},{"$f":"IF(X2<=Variabelen!$E$25,MIN((-X5+SUM($C$59:X59)),0)+SUM(X13,X18,X22,X23)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63),-SUM(X62:X63))","v":0},{"$f":"IF(Y2<=Variabelen!$E$25,MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y13,Y18,Y22,Y23)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63),-SUM(Y62:Y63))","v":0},{"$f":"IF(Z2<=Variabelen!$E$25,MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z13,Z18,Z22,Z23)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63),-SUM(Z62:Z63))","v":0},{"$f":"IF(AA2<=Variabelen!$E$25,MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA13,AA18,AA22,AA23)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63),-SUM(AA62:AA63))","v":0},{"$f":"IF(AB2<=Variabelen!$E$25,MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB13,AB18,AB22,AB23)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63),-SUM(AB62:AB63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x",150,"x","x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x",151,"x","x"]
[{"$f":"IFERROR(IRR(C167:M167),0)","v":3.3489567321222102E-2},"EIA",{"$f":"IF(C$2=1,0,0)","v":0},{"$f":"IF(D$2=1,0,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x",152,"x","x"]
[{"$f":"IFERROR(IRR(C167:R167),0)","v":3.3489567321222102E-2},"VPB",0,{"$f":"MAX(0,(D163-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E163-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F163-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G163-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H163-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I163-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J163-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K163-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L163-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M163-M$11)*Variabelen!$K$9)","v":10514.218158900771},{"$f":"MAX(0,(N163-N$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(O163-O$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(P163-P$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Q163-Q$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(R163-R$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(S163-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T163-T$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(U163-U$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(V163-V$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(W163-W$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(X163-X$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Y163-Y$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Z163-Z$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AA163-AA$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AB163-AB$11)*Variabelen!$K$9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",null,null,null,{"$f":"IF(AF166=AX$12,ROW(AF166)-13,\"x\")","v":"x"},{"$f":"IF(AG166=AY$12,ROW(AG166)-13,\"x\")","v":"x"},{"$f":"IF(AH166=AZ$12,ROW(AH166)-13,\"x\")","v":"x"},{"$f":"IF(AI166=BA$12,ROW(AI166)-13,\"x\")","v":"x"},{"$f":"IF(AJ166=BB$12,ROW(AJ166)-13,\"x\")","v":"x"},{"$f":"IF(AK166=BC$12,ROW(AK166)-13,\"x\")","v":"x"},{"$f":"IF(AL166=BD$12,ROW(AL166)-13,\"x\")","v":"x"},{"$f":"IF(AM166=BE$12,ROW(AM166)-13,\"x\")","v":"x"},{"$f":"IF(AN166=BF$12,ROW(AN166)-13,\"x\")","v":"x"},{"$f":"IF(AO166=BG$12,ROW(AO166)-13,\"x\")","v":"x"},{"$f":"IF(AP166=BH$12,ROW(AP166)-13,\"x\")","v":"x"},{"$f":"IF(AQ166=BI$12,ROW(AQ166)-13,\"x\")","v":"x"},{"$f":"IF(AR166=BJ$12,ROW(AR166)-13,\"x\")","v":"x"},{"$f":"IF(AS166=BK$12,ROW(AS166)-13,\"x\")","v":"x"},{"$f":"IF(AT166=BL$12,ROW(AT166)-13,\"x\")","v":153},{"$f":"IF(AU166=BM$12,ROW(AU166)-13,\"x\")","v":"x"},{"$f":"IF(AV166=BN$12,ROW(AV166)-13,\"x\")","v":"x"}]
[{"$f":"IFERROR(IRR(C167:W167),0)","v":3.3489567321222102E-2},"Balans",{"$f":"C161-C166+C164+C165+C162","v":-138932.61297300001},{"$f":"D161-D166+D164+D165+D162","v":14343.926571942442},12310.903226290704,12105.479912660847,11900.930246498961,11697.242469115519,11494.404847700198,11292.405674576499,11091.233266455802,10890.875963690987,65601.103970628785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x",154,"x","x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Salderen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Saldo",{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C28:C31)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D28:D31)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":-6925.9771861175541},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E28:E31)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":-6996.1836084175538},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F28:F31)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":-7066.4573142044537},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G28:G31)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":-7136.8034197782763},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H28:H31)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":-7207.2270614977861},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I28:I31)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":-7277.7333961988097},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J28:J31)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":-7348.327601615214},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K28:K31)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":-7419.0148768025701},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L28:L31)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":-7489.8004425645777},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M28:M31)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":-7560.6895418822187},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N28:N31)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":1341.9437457717927},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O28:O31)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":1270.8317595279564},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P28:P31)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":1199.6003733875896},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q28:Q31)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":1128.2442513119695},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R28:R31)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":1056.7580328962604},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S28:S31)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-39820.600510421827},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T28:T31)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":913.37374091191214},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U28:U31)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":841.46482066820272},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V28:V31)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":769.40410982562526},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W28:W31)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":697.1861193879663},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X28:X31)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":624.80533326668319},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y28:Y31)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":552.25620781539328},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z28:Z31)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":479.53317136107626},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA28:AA31)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":406.63062373194498},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB28:AB31)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":333.54293578192028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",157,"x"]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",158,"x"]
[{"$f":"IFERROR(IRR(C174:M174),0)","v":0},"EIA",{"$f":"IF(C$2=1,Totaal_EIA*VPB,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",159,"x"]
[{"$f":"IFERROR(IRR(C174:R174),0)","v":0},"VPB",0,{"$f":"MAX(0,(D170-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E170-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F170-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G170-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H170-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I170-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J170-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K170-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L170-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M170-M$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(N170-N$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(O170-O$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(P170-P$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Q170-Q$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(R170-R$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(S170-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T170-T$11)*Variabelen!$K$9)","v":182.67474818238244},{"$f":"MAX(0,(U170-U$11)*Variabelen!$K$9)","v":168.29296413364057},{"$f":"MAX(0,(V170-V$11)*Variabelen!$K$9)","v":153.88082196512505},{"$f":"MAX(0,(W170-W$11)*Variabelen!$K$9)","v":139.43722387759325},{"$f":"MAX(0,(X170-X$11)*Variabelen!$K$9)","v":124.96106665333664},{"$f":"MAX(0,(Y170-Y$11)*Variabelen!$K$9)","v":110.45124156307867},{"$f":"MAX(0,(Z170-Z$11)*Variabelen!$K$9)","v":95.906634272215257},{"$f":"MAX(0,(AA170-AA$11)*Variabelen!$K$9)","v":81.326124746388999},{"$f":"MAX(0,(AB170-AB$11)*Variabelen!$K$9)","v":66.708587156384056},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",160,"x"]
[{"$f":"IFERROR(IRR(C174:W174),0)","v":0},"Balans",{"$f":"C170-C173+C171+C172","v":-114820.3413},{"$f":"D170-D173+D171+D172","v":-5099.262586877554},{"$f":"E170-E173+E171+E172","v":-6996.1836084175538},-7066.4573142044537,-7136.8034197782763,-7207.2270614977861,-7277.7333961988097,-7348.327601615214,-7419.0148768025701,-7489.8004425645777,-7560.6895418822187,1341.9437457717927,1270.8317595279564,1199.6003733875896,1128.2442513119695,1056.7580328962604,-39820.600510421827,730.69899272952966,673.17185653456215,615.5232878605002,557.74889551037302,499.84426661334658,441.80496625231461,383.62653708886103,325.30449898555599,266.83434862553622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",161,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
["Salderen verkoop systeem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x"]
[null,"Saldo",{"$f":"IF(C2<=Variabelen!$E$25,MIN((-C5+SUM($C$59:C59)),0)+SUM(C28:C31,C23)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63),-SUM(C62:C63))","v":-114820.3413},{"$f":"IF(D2<=Variabelen!$E$25,MIN((-D5+SUM($C$59:D59)),0)+SUM(D28:D31,D23)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63),-SUM(D62:D63))","v":-6925.9771861175541},{"$f":"IF(E2<=Variabelen!$E$25,MIN((-E5+SUM($C$59:E59)),0)+SUM(E28:E31,E23)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63),-SUM(E62:E63))","v":-6996.1836084175538},{"$f":"IF(F2<=Variabelen!$E$25,MIN((-F5+SUM($C$59:F59)),0)+SUM(F28:F31,F23)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63),-SUM(F62:F63))","v":-7066.4573142044537},{"$f":"IF(G2<=Variabelen!$E$25,MIN((-G5+SUM($C$59:G59)),0)+SUM(G28:G31,G23)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63),-SUM(G62:G63))","v":-7136.8034197782763},{"$f":"IF(H2<=Variabelen!$E$25,MIN((-H5+SUM($C$59:H59)),0)+SUM(H28:H31,H23)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63),-SUM(H62:H63))","v":-7207.2270614977861},{"$f":"IF(I2<=Variabelen!$E$25,MIN((-I5+SUM($C$59:I59)),0)+SUM(I28:I31,I23)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63),-SUM(I62:I63))","v":-7277.7333961988097},{"$f":"IF(J2<=Variabelen!$E$25,MIN((-J5+SUM($C$59:J59)),0)+SUM(J28:J31,J23)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63),-SUM(J62:J63))","v":-7348.327601615214},{"$f":"IF(K2<=Variabelen!$E$25,MIN((-K5+SUM($C$59:K59)),0)+SUM(K28:K31,K23)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63),-SUM(K62:K63))","v":-7419.0148768025701},{"$f":"IF(L2<=Variabelen!$E$25,MIN((-L5+SUM($C$59:L59)),0)+SUM(L28:L31,L23)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63),-SUM(L62:L63))","v":-7489.8004425645777},{"$f":"IF(M2<=Variabelen!$E$25,MIN((-M5+SUM($C$59:M59)),0)+SUM(M28:M31,M23)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63),-SUM(M62:M63))","v":57863.310458117769},{"$f":"IF(N2<=Variabelen!$E$25,MIN((-N5+SUM($C$59:N59)),0)+SUM(N28:N31,N23)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63),-SUM(N62:N63))","v":0},{"$f":"IF(O2<=Variabelen!$E$25,MIN((-O5+SUM($C$59:O59)),0)+SUM(O28:O31,O23)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63),-SUM(O62:O63))","v":0},{"$f":"IF(P2<=Variabelen!$E$25,MIN((-P5+SUM($C$59:P59)),0)+SUM(P28:P31,P23)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63),-SUM(P62:P63))","v":0},{"$f":"IF(Q2<=Variabelen!$E$25,MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q28:Q31,Q23)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63),-SUM(Q62:Q63))","v":0},{"$f":"IF(R2<=Variabelen!$E$25,MIN((-R5+SUM($C$59:R59)),0)+SUM(R28:R31,R23)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63),-SUM(R62:R63))","v":0},{"$f":"IF(S2<=Variabelen!$E$25,MIN((-S5+SUM($C$59:S59)),0)+SUM(S28:S31,S23)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63),-SUM(S62:S63))","v":0},{"$f":"IF(T2<=Variabelen!$E$25,MIN((-T5+SUM($C$59:T59)),0)+SUM(T28:T31,T23)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63),-SUM(T62:T63))","v":0},{"$f":"IF(U2<=Variabelen!$E$25,MIN((-U5+SUM($C$59:U59)),0)+SUM(U28:U31,U23)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63),-SUM(U62:U63))","v":0},{"$f":"IF(V2<=Variabelen!$E$25,MIN((-V5+SUM($C$59:V59)),0)+SUM(V28:V31,V23)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63),-SUM(V62:V63))","v":0},{"$f":"IF(W2<=Variabelen!$E$25,MIN((-W5+SUM($C$59:W59)),0)+SUM(W28:W31,W23)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63),-SUM(W62:W63))","v":0},{"$f":"IF(X2<=Variabelen!$E$25,MIN((-X5+SUM($C$59:X59)),0)+SUM(X28:X31,X23)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63),-SUM(X62:X63))","v":0},{"$f":"IF(Y2<=Variabelen!$E$25,MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y28:Y31,Y23)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63),-SUM(Y62:Y63))","v":0},{"$f":"IF(Z2<=Variabelen!$E$25,MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z28:Z31,Z23)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63),-SUM(Z62:Z63))","v":0},{"$f":"IF(AA2<=Variabelen!$E$25,MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA28:AA31,AA23)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63),-SUM(AA62:AA63))","v":0},{"$f":"IF(AB2<=Variabelen!$E$25,MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB28:AB31,AB23)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63),-SUM(AB62:AB63))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q",null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",164]
[null,"KIA",{"$f":"IF(C$2=1,Totaal_KIA*VPB,0)","v":0},1826.7145992400001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q",null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",165]
[{"$f":"IFERROR(IRR(C181:M181),0)","v":-0.16475237979780566},"EIA",{"$f":"IF(C$2=1,Totaal_EIA*VPB,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q",null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",166]
[{"$f":"IFERROR(IRR(C181:R181),0)","v":-0.16475237979780566},"VPB",0,{"$f":"MAX(0,(D177-D$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(E177-E$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(F177-F$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(G177-G$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(H177-H$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(I177-I$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(J177-J$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(K177-K$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(L177-L$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(M177-M$11)*Variabelen!$K$9)","v":9609.942091623554},{"$f":"MAX(0,(N177-N$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(O177-O$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(P177-P$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Q177-Q$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(R177-R$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(S177-S$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(T177-T$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(U177-U$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(V177-V$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(W177-W$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(X177-X$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Y177-Y$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(Z177-Z$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AA177-AA$11)*Variabelen!$K$9)","v":0},{"$f":"MAX(0,(AB177-AB$11)*Variabelen!$K$9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q",null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",167]
[{"$f":"IFERROR(IRR(C181:W181),0)","v":-0.16475237979780566},"Balans",{"$f":"C177-C180+C178+C179","v":-114820.3413},{"$f":"D177-D180+D178+D179","v":-5099.262586877554},{"$f":"E177-E180+E178+E179","v":-6996.1836084175538},-7066.4573142044537,-7136.8034197782763,-7207.2270614977861,-7277.7333961988097,-7348.327601615214,-7419.0148768025701,-7489.8004425645777,48253.368366494215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q",null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","x","x",168]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IRR(C189:R189)","v":{"$error":"#NUM!"}},1,{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C36:C39)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D36:D39)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":-6925.9771861175541},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E36:E39)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":-6996.1836084175538},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F36:F39)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":-7066.4573142044537},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G36:G39)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":-7136.8034197782763},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H36:H39)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":-7207.2270614977861},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I36:I39)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":-7277.7333961988097},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J36:J39)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":-7348.327601615214},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K36:K39)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":-7419.0148768025701},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L36:L39)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":-7489.8004425645777},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M36:M39)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":-7560.6895418822187},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N36:N39)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":1341.9437457717927},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O36:O39)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":1270.8317595279564},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P36:P39)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":1199.6003733875896},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q36:Q39)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":1128.2442513119695},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R36:R39)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":1056.7580328962604},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S36:S39)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-39820.600510421827},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T36:T39)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":913.37374091191214},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U36:U39)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":841.46482066820272},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V36:V39)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":769.40410982562526},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W36:W39)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":697.1861193879663},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X36:X39)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":624.80533326668319},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y36:Y39)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":552.25620781539328},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z36:Z39)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":479.53317136107626},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA36:AA39)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":406.63062373194498},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB36:AB39)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":333.54293578192028}]
[{"$f":"IRR(C190:R190)","v":{"$error":"#NUM!"}},2,{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C40:C43)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D40:D43)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":-6925.9771861175541},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E40:E43)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":-6996.1836084175538},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F40:F43)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":-7066.4573142044537},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G40:G43)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":-7136.8034197782763},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H40:H43)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":-7207.2270614977861},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I40:I43)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":-7277.7333961988097},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J40:J43)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":-7348.327601615214},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K40:K43)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":-7419.0148768025701},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L40:L43)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":-7489.8004425645777},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M40:M43)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":-7560.6895418822187},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N40:N43)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":1341.9437457717927},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O40:O43)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":1270.8317595279564},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P40:P43)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":1199.6003733875896},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q40:Q43)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":1128.2442513119695},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R40:R43)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":1056.7580328962604},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S40:S43)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-39820.600510421827},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T40:T43)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":913.37374091191214},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U40:U43)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":841.46482066820272},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V40:V43)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":769.40410982562526},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W40:W43)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":697.1861193879663},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X40:X43)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":624.80533326668319},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y40:Y43)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":552.25620781539328},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z40:Z43)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":479.53317136107626},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA40:AA43)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":406.63062373194498},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB40:AB43)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":333.54293578192028}]
[{"$error":"#NUM!"},3,{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C44:C47)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D44:D47)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":-6925.9771861175541},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E44:E47)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":-6996.1836084175538},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F44:F47)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":-7066.4573142044537},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G44:G47)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":-7136.8034197782763},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H44:H47)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":-7207.2270614977861},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I44:I47)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":-7277.7333961988097},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J44:J47)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":-7348.327601615214},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K44:K47)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":-7419.0148768025701},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L44:L47)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":-7489.8004425645777},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M44:M47)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":-7560.6895418822187},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N44:N47)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":1341.9437457717927},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O44:O47)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":1270.8317595279564},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P44:P47)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":1199.6003733875896},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q44:Q47)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":1128.2442513119695},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R44:R47)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":1056.7580328962604},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S44:S47)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-39820.600510421827},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T44:T47)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":913.37374091191214},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U44:U47)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":841.46482066820272},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V44:V47)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":769.40410982562526},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W44:W47)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":697.1861193879663},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X44:X47)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":624.80533326668319},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y44:Y47)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":552.25620781539328},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z44:Z47)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":479.53317136107626},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA44:AA47)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":406.63062373194498},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB44:AB47)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":333.54293578192028}]
[{"$error":"#NUM!"},4,{"$f":"MIN((-C5+SUM($C$59:C59)),0)+SUM(C48:C51)-SUM(C53,C54,C55,C56,C57,C58,C59)-SUM(C62:C63)","v":-114820.3413},{"$f":"MIN((-D5+SUM($C$59:D59)),0)+SUM(D48:D51)-SUM(D53,D54,D55,D56,D57,D58,D59)-SUM(D62:D63)","v":-6925.9771861175541},{"$f":"MIN((-E5+SUM($C$59:E59)),0)+SUM(E48:E51)-SUM(E53,E54,E55,E56,E57,E58,E59)-SUM(E62:E63)","v":-6996.1836084175538},{"$f":"MIN((-F5+SUM($C$59:F59)),0)+SUM(F48:F51)-SUM(F53,F54,F55,F56,F57,F58,F59)-SUM(F62:F63)","v":-7066.4573142044537},{"$f":"MIN((-G5+SUM($C$59:G59)),0)+SUM(G48:G51)-SUM(G53,G54,G55,G56,G57,G58,G59)-SUM(G62:G63)","v":-7136.8034197782763},{"$f":"MIN((-H5+SUM($C$59:H59)),0)+SUM(H48:H51)-SUM(H53,H54,H55,H56,H57,H58,H59)-SUM(H62:H63)","v":-7207.2270614977861},{"$f":"MIN((-I5+SUM($C$59:I59)),0)+SUM(I48:I51)-SUM(I53,I54,I55,I56,I57,I58,I59)-SUM(I62:I63)","v":-7277.7333961988097},{"$f":"MIN((-J5+SUM($C$59:J59)),0)+SUM(J48:J51)-SUM(J53,J54,J55,J56,J57,J58,J59)-SUM(J62:J63)","v":-7348.327601615214},{"$f":"MIN((-K5+SUM($C$59:K59)),0)+SUM(K48:K51)-SUM(K53,K54,K55,K56,K57,K58,K59)-SUM(K62:K63)","v":-7419.0148768025701},{"$f":"MIN((-L5+SUM($C$59:L59)),0)+SUM(L48:L51)-SUM(L53,L54,L55,L56,L57,L58,L59)-SUM(L62:L63)","v":-7489.8004425645777},{"$f":"MIN((-M5+SUM($C$59:M59)),0)+SUM(M48:M51)-SUM(M53,M54,M55,M56,M57,M58,M59)-SUM(M62:M63)","v":-7560.6895418822187},{"$f":"MIN((-N5+SUM($C$59:N59)),0)+SUM(N48:N51)-SUM(N53,N54,N55,N56,N57,N58,N59)-SUM(N62:N63)","v":1341.9437457717927},{"$f":"MIN((-O5+SUM($C$59:O59)),0)+SUM(O48:O51)-SUM(O53,O54,O55,O56,O57,O58,O59)-SUM(O62:O63)","v":1270.8317595279564},{"$f":"MIN((-P5+SUM($C$59:P59)),0)+SUM(P48:P51)-SUM(P53,P54,P55,P56,P57,P58,P59)-SUM(P62:P63)","v":1199.6003733875896},{"$f":"MIN((-Q5+SUM($C$59:Q59)),0)+SUM(Q48:Q51)-SUM(Q53,Q54,Q55,Q56,Q57,Q58,Q59)-SUM(Q62:Q63)","v":1128.2442513119695},{"$f":"MIN((-R5+SUM($C$59:R59)),0)+SUM(R48:R51)-SUM(R53,R54,R55,R56,R57,R58,R59)-SUM(R62:R63)","v":1056.7580328962604},{"$f":"MIN((-S5+SUM($C$59:S59)),0)+SUM(S48:S51)-SUM(S53,S54,S55,S56,S57,S58,S59)-SUM(S62:S63)","v":-39820.600510421827},{"$f":"MIN((-T5+SUM($C$59:T59)),0)+SUM(T48:T51)-SUM(T53,T54,T55,T56,T57,T58,T59)-SUM(T62:T63)","v":913.37374091191214},{"$f":"MIN((-U5+SUM($C$59:U59)),0)+SUM(U48:U51)-SUM(U53,U54,U55,U56,U57,U58,U59)-SUM(U62:U63)","v":841.46482066820272},{"$f":"MIN((-V5+SUM($C$59:V59)),0)+SUM(V48:V51)-SUM(V53,V54,V55,V56,V57,V58,V59)-SUM(V62:V63)","v":769.40410982562526},{"$f":"MIN((-W5+SUM($C$59:W59)),0)+SUM(W48:W51)-SUM(W53,W54,W55,W56,W57,W58,W59)-SUM(W62:W63)","v":697.1861193879663},{"$f":"MIN((-X5+SUM($C$59:X59)),0)+SUM(X48:X51)-SUM(X53,X54,X55,X56,X57,X58,X59)-SUM(X62:X63)","v":624.80533326668319},{"$f":"MIN((-Y5+SUM($C$59:Y59)),0)+SUM(Y48:Y51)-SUM(Y53,Y54,Y55,Y56,Y57,Y58,Y59)-SUM(Y62:Y63)","v":552.25620781539328},{"$f":"MIN((-Z5+SUM($C$59:Z59)),0)+SUM(Z48:Z51)-SUM(Z53,Z54,Z55,Z56,Z57,Z58,Z59)-SUM(Z62:Z63)","v":479.53317136107626},{"$f":"MIN((-AA5+SUM($C$59:AA59)),0)+SUM(AA48:AA51)-SUM(AA53,AA54,AA55,AA56,AA57,AA58,AA59)-SUM(AA62:AA63)","v":406.63062373194498},{"$f":"MIN((-AB5+SUM($C$59:AB59)),0)+SUM(AB48:AB51)-SUM(AB53,AB54,AB55,AB56,AB57,AB58,AB59)-SUM(AB62:AB63)","v":333.54293578192028}]

{"sheet":"Achtergrond","index":6,"n_rows":33,"n_cols":20,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[null,null,"aan/uit","in keuze",null,"aan/uit","in keuze",null,"aan/uit","in keuze",null,"aan/uit","in keuze",null,"aan/uit","in keuze",null,"aan/uit","in keuze"]
[null,null,"L_provincie",null,null,"L_locatie",null,null,"Label19",null,null,"Label23","Label42",null,"Label38","Label82",null,"Label35","Label43"]
[null,null,"CB_Provincie",null,null,"TB_locatie_1","Label16","Label20","CB_Panelenhulp",null,null,"Label24",null,null,"L_netafstand","Label83",null,"L_eigenaar"]
[null,null,null,null,null,"Tb_locatie_2","Label17","Label21","L_panelen",null,null,"Label25",null,null,"TB_netafstand_1","Label81",null,"TB_eigenaar_1","Label45","Label50"]
[null,null,null,null,null,"Tb_locatie_3","Label18","Label22","TB_panelen_1","Label27","Label33","L_netaansluiting",null,null,"TB_netafstand_2","Label81",null,"TB_eigenaar_2","Label48"]
[null,null,null,null,null,"Label14",null,null,"TB_panelen_2","Label26","Label34","TB_netaansluiting_1","Label36","Label39","TB_netafstand_3","Label78","Label80","TB_eigenaar_3","Label47","Label49"]
[null,null,null,null,null,"Label15",null,null,"TB_panelen_3","Label30",null,"TB_netaansluiting_2","Label40",null,"TB_netafstand_4","Label78","Label80","CB_eigenaarhulp"]
[null,null,null,null,null,null,null,null,"TB_panelen_4","Label29","Label31","TB_netaansluiting_3","Label37","Label41","TB_netafstand_5","Label77","Label79"]
[null,null,null,null,null,null,null,null,"TB_panelen_5","Label28","Label32","CB_netaansluitinghulp",null,null,"TB_netafstand_6","Label77","Label79"]
[null,null,null,null,null,null,null,null,"TB_panelen_6","Label 84","Label 85"]
[]
[null,null,"aan/uit","in keuze",null,"aan/uit","in keuze",null,"aan/uit","in keuze",null,"aan/uit","in keuze"]
[null,null,"Label44","Label57",null,"L_leden",null,null,"Label74",null,null,"Label63"]
[null,null,"L_verbruik",null,null,"TB_leden_1","Label67","Label72","Label75",null,null,"Label76"]
[null,null,"TB_verbruik_3","Label52","Label54","TB_leden_2","Label66","Label73","L_constructie",null,null,"L_uitvoering"]
[null,null,"TB_verbruik_2","Label55",null,"TB_leden_3","Label69",null,"TB_constructie_3","Label60","Label58","TB_uitvoering_3"]
[null,null,"TB_verbruik_1","Label53","Label56","TB_leden_4","Label68","Label70","TB_constructie_2","Label61",null,"TB_uitvoering_2"]
[null,null,"TB_verbruik_4","Label86","Label87","TB_leden_5","Label64","Label71","TB_constructie_1","Label59","Label62","TB_uitvoering_1"]
[null,null,"Label46",null,null,"Label46",null,null,"CB_constructiehulp"]
[null,null,"Label51",null,null,"Label51"]
[]
[]
[]
["A","B","C","D","E","F","G","H","I","J","K","L","M","N","O","P"]
["SDE Algemeen - Fase 5","SDE Algemeen - Fase 6","SDE Algemeen - Fase 7","SDE Algemeen - Fase 8","SDE met zelflevering - Fase 5","SDE met zelflevering - Fase 6","SDE met zelflevering - Fase 7","SDE met zelflevering - Fase 8","SDE met verkoop systeem - Fase 5","SDE met verkoop systeem - Fase 6","SDE met verkoop systeem - Fase 7","SDE met verkoop systeem - Fase 8","PCR Algemeen","PCR met saldering","PCR met verkoop systeem","Salderen"]
["verkoop stroom","verkoop stroom","verkoop stroom","verkoop stroom","SDE fase 5","SDE fase 6","SDE fase 7","SDE fase 8","verkoop stroom","verkoop stroom","verkoop stroom","verkoop stroom","Besparing EB PCR","Besparing EB PCR","Besparing EB PCR","GVO"]
["SDE fase 5","SDE fase 6","SDE fase 7","SDE fase 8","GVO","GVO","GVO","GVO","SDE fase 5","SDE fase 6","SDE fase 7","SDE fase 8","Besparing btw EB PCR","Besparing btw EB PCR","Besparing btw EB PCR","Besparing levering zelflevering"]
["GVO","GVO","GVO","GVO","Besparing levering zelflevering","Besparing levering zelflevering","Besparing levering zelflevering","Besparing levering zelflevering","GVO","GVO","GVO","GVO","verkoop stroom","Besparing levering PCR","verkoop stroom","Besparing EB zelflevering"]
["Abo Leden","Abo Leden","Abo Leden","Abo Leden","Besparing EB zelflevering","Besparing EB zelflevering","Besparing EB zelflevering","Besparing EB zelflevering","Abo Leden","Abo Leden","Abo Leden","Abo Leden","GVO","Besparing btw levering PCR","GVO","Verkoop reststroom zelflevering"]
["","","","","Verkoop reststroom zelflevering","Verkoop reststroom zelflevering","Verkoop reststroom zelflevering","Verkoop reststroom zelflevering","Verkoop systeem","Verkoop systeem","Verkoop systeem","Verkoop systeem","","verkoop stroom","Verkoop systeem","Abo Leden"]
["","","","","Abo Leden","Abo Leden","Abo Leden","Abo Leden","","","","","","GVO","","Besparing levering saldering"]
["","","","","","","","","","","","","","","","Besparing EB saldering"]
["","","","","","","","","","","","","","","","Verkoop reststroom saldering"]