{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Toelichting PV NE6R (sep2013)","Aanpassing gegevens (sep2013)","Toel. Herstel NE5R (aug2012)","Aanpassing gegevens (aug2012)","Berek. x-factor WEIN (aug2012)","x-factor","Eindinkomsten","Productiviteit","HS Enexis ","HS Liander","Kosten","SO","Wegingsfactoren","Rekenvolumes","Volumes","EAV (incl RV)","PAV (incl RV)","ORV Lokale Heffingen","ORV Waterkruisingen","Omzetting capaciteitstarief","CPI en WACC"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":84,"comments":12,"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":"Toelichting PV NE6R (sep2013)","index":0,"n_rows":75,"n_cols":4,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Toelichting bij berekening Gewijzigde x-factoren, q-factoren en rekenvolumina NE5R (september 2013)"]
[]
[]
[null,"Dit Excel-bestand bevat het model waarmee de x-factoren voor regionale netbeheerders elektriciteit voor de periode 2011-2013 worden berekend. "]
[null,"De oorspronkelijke versie van dit bestand maakt onderdeel uit van het x/q/rv-besluit (herstel) voor de vijfde periode elektriciteit (NE5R) zoals dat gepubliceerd is op 27 augustus 2012 met kenmerk 104163."]
[]
[null,"Op bovengenoemd bestand zijn aanpassingen gemaakt bij de berekening van de productiviteitsveranderingen 2006-2007, 2007-2008 en 2008-2009 ten behoeve van het methodebesluit regionale netbeheerders elektriciteit zesde reguleringsperiode: besluit van 26 september 2013 met kenmerk 103999/536."]
[null,"Deze aanpassingen hebben geen ander doel dan hierboven uiteengezet. De x-factoren in NE5R wijzigen hierdoor niet."]
[null,"Dit bestand is gepubliceerd op 2 oktober 2013 (kenmerk 103999/536) en is te vinden op de website van ACM."]
[]
[]
[null,"Legenda celkleuren"]
[]
[null,"Data en input"]
[]
[null,"Berekende waarde"]
[]
[null,"Waarde die zonder berekening wordt overgenomen uit een andere cel"]
[]
[null,"Berekende of overgenomen waarde en tevens resultaat"]
[]
[null,"Waarde of berekening die speciale aandacht vraagt (toelichting in opmerking)"]
[]
[]
[]
[null,"Toelichting bij aanpassingen (in september 2013) t.o.v. de versie van dit bestand van 27 augustus 2012"]
[]
[null,"In september 2013 zijn er diverse wijzigingen aangebracht aan de x-factorberekening voor NE5R, in verband met diverse datafouten."]
[null,"Eerder, in augustus 2012, is deze x-factorberekening al eens gewijzigd vastgesteld, nadat door de vernietiging van het methodbesluit NE5R een nieuw x-factorbesluit moest worden genomen."]
[null,"Ook toen zijn diverse datafouten hersteld in de berekening (zie hiervoor het blad \"Aanpassing gegevens (aug2012)\")."]
[]
[null,"Op het blad \"Aanpassing gegevens (sep2013)\" is een overzicht opgenomen van de datafouten die in deze versie hersteld zijn."]
[null,"De bladen waarin wijzigingen zijn aangebracht naar aanleiding van deze datafouten zijn weergegeven met een donkeroranje kleur."]
[]
[null,"Naast het aanpassen van foutieve gegevens in de berekening, zijn diverse wijzigingen aangebracht in de berekening zelf."]
[null,"Deze wijzigingen dienen er toe de berekening van de jaarlijkse productiviteitsverandering zo goed als mogelijk representatief te maken voor toepassing in het x-factorbesluit voor de zesde periode (NE6R)."]
[null,"Al deze wijzigingen in de berekeningen zijn uitgebreid toegelicht en gemotiveerd in het methodebesluit voor de zesde periode elektriciteit (kenmerk 103999)."]
[null,"Voor de volledigheid worden onderstaand de belangrijkste aanpassing nog kort aangehaald."]
[]
[null,"Aanpassing:  Productiviteitsverandering exclusief inkoopkosten transport"]
[null,"De inkoopkosten voor transport maakten onderdeel uit van de OPEX in NE5R. In NE6R is dat niet het geval. De OPEX is hiervoor geschoond. "]
[null,"De aanpassingen zijn te vinden in de regels 23, 50, 81 en 111 van tabblad Kosten."]
[]
[null,"Aanpassing: de Productiviteitsverandering wordt berekend met de geldende WACC"]
[null,"De productiviteitsverandering wordt gemeten voor de ontwikkeling tussen 2006-2007, 2007-2008 en 2008-2009. "]
[null,"Voor de ontwikkeling 2008-2009 worden de kapitaalkosten berekend met de voor dat jaar geldende WACC. Voor de jaren 2008 en 2009 is dit gelijk aan 5,5%. "]
[null,"Voor de ontwikkeling 2006-2007 worden de kapitaalkosten berekend met de gemiddelde WACC die berekend is met de geldende WACC voor de jaren 2006 (6,6%) en 2007 (5,8%)."]
[null,"Voor de ontwikkeling 2007-2008 worden de kapitaalkosten berekend met de gemiddelde WACC die berekend is met de geldende WACC voor de jaren 2007 (5,8%) en 2008 (5,5%)."]
[null,"De gemaakte wijzigingen zijn als volgt:"]
[null,"- Tabblad Kosten: aanpassing van formules en/of tekst in regels 28, 30 55, 58, 86, 89, 116 en 118. De regels 56, 59, 87 en 90 zijn toegevoegd."]
[null,"- Tabblad ORV Lokale Heffingen: de formules en/of tekst in regels 14, 16, 28, 31, 44, 47, 60 en 62 zijn aangepast. De regels 29, 32, 45 en 48 zijn toegevoegd."]
[null,"- Tabblad Productiviteit: de formule en/of tekst in regels 32 en 45 zijn aangepast. De regels 14, 15, 16, 18, 19 en 21 zijn toegevoegd."]
[]
[null,"Productiviteitsverandering tussen 2007-2008 wordt berekend alsof er geen HS-overdracht was"]
[null,"De productiviteitsverandering tussen 2007 en 2008 wordt berekend alsof de overdracht van de HS-netten niet heeft plaatsgevonden."]
[null,"Hiertoe worden veelal feitelijke gegevens gebruikt daar de feitelijke overdracht niet altijd per 1 januari 2008 heeft plaatsgevonden."]
[null,"Er moeten een aantal schattingen gemaakt worden omdat niet alle data voor handen zijn. "]
[null,"DNWB is niet meegenomen bij deze productiviteitsverandering omdat er te veel schattingen gemaakt zouden moeten worden om de situatie zonder de overdracht na te bootsen. DNWB heeft immers als enige feitelijk per 1 januari 2008 de HS-netten overgedragen"]
[null,"Hiertoe wijzigen de gestandaardiseerde economische kosten en de samengestelde output."]
[null,"De wijzigingen zijn te vinden in:"]
[null,"- de nieuwe tabbladen \"HS Enexis\" en \"HS Liander\"."]
[null,"- Tabblad Productiviteit: de formule en/of tekst in regel 45 is aangepast. De regels 19, 39 en 40 zijn toegevoegd."]
[]
[null,"Overzicht X-factorbesluiten behorende bij methodebesluit regionale netbeheerders elektriciteit zesde reguleringsperiode: besluit van 26 september 2013 met kenmerk 103999/536"]
[]
[null,"X-factorbesluiten Elektriciteit","Zaaknummer","Kenmerk"]
[null,"Cogas Infra & Beheer B.V.","13.0789.52","ACM/DE/2013/204370"]
[null,"DELTA Netwerkbedrijf B.V.","13.0791.52","ACM/DE/2013/204372"]
[null,"Endinet B.V.","13.0797.52","ACM/DE/2013/204377"]
[null,"Enexis B.V.","13.0793.52","ACM/DE/2013/204374"]
[null,"Liander N.V.","13.0795.52","ACM/DE/2013/204368"]
[null,"N.V. RENDO","13.0799.52","ACM/DE/2013/204379"]
[null,"Stedin Netbeheer B.V.","13.0801.52","ACM/DE/2013/204383"]
[null,"Westland Infra Netbeheer B.V.","13.0803.52","ACM/DE/2013/204385"]

{"sheet":"Aanpassing gegevens (sep2013)","index":1,"n_rows":214,"n_cols":11,"rows_kept":214,"cut":false,"hidden":false,"merged":[[23,4,23,12]]}
[]
[null,"Aanpassing van gegevens in berekening x-factor (september 2013)"]
[]
[null,"Zoals aangegeven in de toelichting worden in dit bestand enkele gegevens gewijzigd."]
[null,"Dit betreft het herstellen van enkele foutieve gegevens die sinds de publicatie van het herstelbesluit (in augusts 2012) aan het licht zijn gekomen."]
[null,"Deze wijziging zijn additioneel op de reeds aangebrachte wijzigingen in het betreffende herstelbesluit van augustus 2012 waarin ook reeds diverse foutieve gegevens zijn aangepast (zie hiervoor blad \"Aanpassing gegevens (aug2012)\")."]
[]
[null,"Onderstaande aanpassingen van gegevens zijn nog niet eerder in het besluit voor de regionale netbeheerders elektriciteit voor de vijfde periode opgenomen."]
[null,"Het eventueel doorvoeren van deze aangepaste gegevens in het x-factorbesluit voor de vijfde periode is in dit bestand niet aan de orde,"]
[null,"aangezien dit bestand op dit moment uitsluitend gebruikt wordt voor de berekening van de productiviteitsverandering t.b.v. het x-factorbesluit voor de zesde periode (NE6R)."]
[null,"De beschrijvingen die hieronder zijn opgenomen dienen ter verduidelijking van de doorgevoerde wijzigingen."]
[]
[null,"In onderstaande overzichten is steeds per reeks van foutieve gegevens een gedetailleerde uitweking gegeven van de aangepaste gegevens."]
[null,"De oorspronkelijke gegevens zijn steeds gebaseerd op de x-factorberekening die gepubliceerd is op 27 augustus 2012 (kenmerk 104163) "]
[null,"In alle gevallen (m.u.v. volumes) betreft het gegevens in duizenden euro's, weergegeven in het prijspeil van het jaar waarop het bedrag ziet."]
[]
[null,"De gemaakte wijzigingen in tabbladen en regels zijn weergegeven in de kleur donkeroranje. De doorwerking van deze wijzigingen zijn niet verder weergegeven."]
[null,"Kleur wijzigingen:"]
[]
[]
[null,"Aanpassing gegevens: volumes kleinverbruik Enexis 2008 a.g.v. foutieve opgave"]
[]
[null,"Netbeheerder:",null,null,"NXIS"]
[null,"Bron gegevens: ",null,null,"Enexis heeft in 2013 n.a.v. vragen van ACM een hernieuwde opgave gedaan over de volumes van 2008 (Bron: e-mail Gerben de Jaeger 27 juni 2013 aan ACM). Het format van deze opgave is het 'nieuwe' format dus niet 1-op-1 vertaalbaar naar correcties op de oorspronkelijke set. Daarom is in de cel \"gecorr. waarde\" een berekening opgenomen (ter benadering van de waarde volgens de oude indeling). Voor de volledigheid zijn hieronder in een opmerking ook de gegevens opgenomen conform de nieuwe indeling."]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"t/m 3*25A + alle 1-fase aansluitingen",2008,null,2439693,null,-50700,null,{"$f":"E28+G28","v":2388993},null,"Bron: e-mail Gerben de Jaeger 27 juni 2013 aan ACM"]
[null,"> 3*25A t/m 3*35A",2008,null,34237,null,24871,null,{"$f":"E29+G29","v":59108},null,"Bron: e-mail Gerben de Jaeger 27 juni 2013 aan ACM"]
[null,"> 3*35A t/m 3*50A",2008,null,13408,null,9448,null,{"$f":"E30+G30","v":22856},null,"Bron: e-mail Gerben de Jaeger 27 juni 2013 aan ACM"]
[null,"> 3*50A t/m 3*63A",2008,null,12225,null,9033,null,{"$f":"E31+G31","v":21258},null,"Bron: e-mail Gerben de Jaeger 27 juni 2013 aan ACM"]
[null,"> 3*63A t/m 3*80A",2008,null,7895,null,7348,null,{"$f":"E32+G32","v":15243},null,"Bron: e-mail Gerben de Jaeger 27 juni 2013 aan ACM"]
[]
[]
[]
[null,"Aanpassing gegevens: volumes en PAV en EAV Stedin"]
[]
[null,"Netbeheerder:",null,null,"STED"]
[null,"Bron gegevens: ",null,null,"Correctie volumes op basis van PRD 2009 STED NE-PRD(i)-10-01 DEFINITIEF JULI 2013 zonder koppelingen.xls. "]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"Transportdienst"]
[null,"Afnemers HS (110-150 kV)"]
[null,"Volumes huidig boekjaar - kW gecontracteerd per jaar",2009,null,268263.87918015104,null,-6623.8791801510379,null,{"$f":"E45+G45","v":261640}]
[null,"Volumes huidig boekjaar - kW max per maand",2009,null,2714118.6236559139,null,51617.376344086137,null,{"$f":"E46+G46","v":2765736}]
[]
[null,"Afnemers HS (110-150 kV) max 600 u/j"]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst",2009,null,5.9921666666666669,null,7.8333333333331367E-3,null,6]
[null,"Volumes huidig boekjaar - kW gecontracteerd per jaar",2009,null,26234.713362068967,null,-1952.7133620689638,null,24282.000000000004]
[null,"Volumes huidig boekjaar - kW max per week",2009,null,118160.5,null,11024.125,null,129184.625]
[null,"Volumes huidig boekjaar - kVArh blindvermogen",2009,null,4504166.666666667,null,-537513.33333333349,null,3966653.3333333335]
[]
[null,"Afnemers TS (25-50 kV)"]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst",2009,null,65.510858695652175,null,-3.0563115942029029,null,62.454547101449272]
[null,"Volumes huidig boekjaar - kW gecontracteerd per jaar",2009,null,669129.58595800528,null,-112850.76771653548,null,556278.81824146979]
[null,"Volumes huidig boekjaar - kW max per maand",2009,null,5991881.8588235294,null,-743433.1352941161,null,5248448.7235294133]
[null,"Volumes huidig boekjaar - kVArh blindvermogen",2009,null,4085476.666666666,null,15961906.666666666,null,20047383.333333332]
[]
[null,"Afnemers TS (25-50 kV) max 600 u/j"]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst",2009,null,8.1575760869565208,null,2.8424239130434792,null,11]
[null,"Volumes huidig boekjaar - kW gecontracteerd per jaar",2009,null,186411.87401574804,null,110485.94356955384,null,296897.81758530188]
[null,"Volumes huidig boekjaar - kW max per week",2009,null,803503.05084745761,null,1308763.1355932206,null,2112266.1864406783]
[null,"Volumes huidig boekjaar - kVArh blindvermogen",2009,null,-25968.333333333332,null,254328.33333333331,null,228359.99999999997]
[]
[null,"Afnemers Trafo HS+TS/MS"]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst",2009,null,107.25830072463766,null,-0.25830434782606915,null,106.99999637681159]
[null,"Volumes huidig boekjaar - kW gecontracteerd per jaar",2009,null,411324.42055555555,null,-18345.875555555511,null,392978.54500000004]
[null,"Volumes huidig boekjaar - kW max per maand",2009,null,3717480.7754010702,null,-76710.229946524836,null,3640770.5454545454]
[null,"Volumes huidig boekjaar - kVArh blindvermogen",2009,null,12443976.666666666,null,-110784.99999999814,null,12333191.666666668]
[]
[null,"Afnemers Trafo HS+TS/MS max 600 u/j"]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst",2009,null,1,null,1,null,2]
[null,"Volumes huidig boekjaar - kW gecontracteerd per jaar",2009,null,4688.3855555555556,null,5376.7055555555571,null,10065.091111111113]
[null,"Volumes huidig boekjaar - kW max per week",2009,null,113099.44615384615,null,116438.73846153847,null,229538.18461538461]
[]
[null,"Afnemers MS (1-20kV) - Distributie"]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst",2009,null,3039.519954648526,null,8.2982312925169026,null,3047.8181859410429]
[null,"Volumes huidig boekjaar - kW gecontracteerd",2009,null,1804684.0074906361,null,59441.539325843798,null,1864125.5468164799]
[null,"Volumes huidig boekjaar - kW max per maand",2009,null,13928738.944827583,null,271416.42068965733,null,14200155.36551724]
[null,"Volumes huidig boekjaar - kWh tarief normaal",2009,null,4764709396.6292133,null,-41862531.460674286,null,4722846865.168539]
[null,"Volumes huidig boekjaar - kVArh blindvermogen",2009,null,35145930,null,22810034.999999993,null,57955964.999999993]
[]
[null,"Afnemers Trafo MS/LS"]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst",2009,null,8848.4991836734698,null,26.228095238095193,null,8874.727278911565]
[null,"Volumes huidig boekjaar - kW gecontracteerd",2009,null,1144311.281609196,null,7852.718390804017,null,1152164]
[null,"Volumes huidig boekjaar - kW max per maand",2009,null,7943134.7172413794,null,969.73793103545904,null,7944104.4551724149]
[null,"Volumes huidig boekjaar - kWh tarief normaal",2009,null,2301030968.5393262,null,-8297611.2359552383,null,2292733357.303371]
[null,"Volumes huidig boekjaar - kVArh blindvermogen",2009,null,14223686.666666666,null,600671.66666666605,null,14824358.333333332]
[]
[null,"Afnemers LS"]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst",2009,null,7000.5461111111108,null,131.90833333333285,null,7132.4544444444437]
[null,"Volumes huidig boekjaar - kW gecontracteerd",2009,null,587392.22747747751,null,10126.229729729705,null,597518.45720720722]
[null,"Volumes huidig boekjaar - kWh tarief laag",2009,null,363643496.87499994,null,240203.7500000596,null,363883700.625]
[null,"Volumes huidig boekjaar - kWh tarief normaal",2009,null,581694761.25,null,4771364.0625,null,586466125.3125]
[null,"Volumes huidig boekjaar - kVArh blindvermogen",2009,null,9205931.666666666,null,-42076.666666666046,null,9163855]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst t/m 1*6A LS geschakeld",2009,null,569744.64814814809,null,229.8518518517958,null,569974.49999999988]
[null,"Volumes huidig boekjaar - Vastrecht transportdienst t/m 3*80A op LS",2009,null,1914290.9144444442,null,15874.267222222174,null,1930165.1816666664]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) cap. Tar. Per afnemerscategorie"]
[null,"Volumes huidig boekjaar - > 3*63A t/m 3*80A",2009,null,7636.4667329093936,null,-183.93890781001846,null,7452.5278250993751]
[null,"Volumes huidig boekjaar - > 3*50A t/m 3*63A",2009,null,13272.429500235234,null,-319.6918511722015,null,12952.737649063032]
[null,"Volumes huidig boekjaar - > 3*35A t/m 3*50A",2009,null,11512.241837568548,null,-277.29436454185816,null,11234.94747302669]
[null,"Volumes huidig boekjaar - > 3*25A t/m 3*35A",2009,null,34080.313515531292,null,-820.88953767779458,null,33259.423977853497]
[null,"Volumes huidig boekjaar - t/m 3*25A + alle 1-fase aansluitingen1",2009,null,1862844.8691262063,null,-6949.687411271967,null,1855895.1817149343]
[null,"Volumes huidig boekjaar - t/m 1*6A op het geschakeld net",2009,null,565931.5445769449,null,4042.9656445202418,null,569974.51022146514]
[]
[null,"Periodieke aansluitvergoeding"]
[null,"Volumes huidig boekjaar - t/m 1*6 A",2009,null,562227.88596491236,null,7746.6242565527791,null,569974.51022146514]
[null,"Volumes huidig boekjaar - > 1*6A t/m 3*25A (voorheen < 3*25A)",2009,null,1837320.6435810814,null,18574.538288288051,null,1855895.1818693695]
[null,"Volumes huidig boekjaar - > 3*25A t/m 3*80A (voorheen > 3*25A)",2009,null,74156.316501103749,null,113.68349889623642,null,74269.999999999985]
[null,"Volumes huidig boekjaar - > 3*25A t/m 3*80A (voorheen LS)",2009,null,6045.1305187637963,null,107.50579470198682,null,6152.6363134657831]
[null,"Volumes huidig boekjaar - > 3*80A t/m 175 kVA",2009,null,14040.836240310078,null,-4381.1695736434121,null,9659.6666666666661]
[null,"Volumes huidig boekjaar - > 175kVA t/m 1750kVA",2009,null,4662.8268235902742,null,-834.07682359027422,null,3828.75]
[null,"Volumes huidig boekjaar - > 1.750kVA t/m 3.000kVA",2009,null,36.313233430545431,null,-0.64767088787048266,null,35.665562542674948]
[null,"Volumes huidig boekjaar - > 3.000kVA t/m 10.000kVA",2009,null,155.4660306245226,null,-2.7728409886954637,null,152.69318963582714]
[null,"Volumes huidig boekjaar - >3,0 MVA en t/m 10 MVA",2009,null,105135.99291762552,null,-105135.99291762551,null,0]
[]
[null,"EAV t/m 25 meter"]
[null,"Volumes huidig boekjaar - t/m 1*6 A",2009,null,16870.134756444942,null,-449.25348117902467,null,16420.881275265918]
[null,"Volumes huidig boekjaar - > 1*6A t/m 3*25A",2009,null,33085.455561738017,null,-1063.2455770267334,null,32022.209984711284]
[null,"Volumes huidig boekjaar - > 3*25A t/m 3*35A",2009,null,1196.971072030577,null,-40.651705420385497,null,1156.3193666101915]
[null,"Volumes huidig boekjaar - > 3*35A t/m 3*63A",2009,null,1204.8155621241067,null,-42.708746015674478,null,1162.1068161084322]
[null,"Volumes huidig boekjaar - > 3*63A t/m 3*80A",2009,null,505.95874375964092,null,-18.008296475295879,null,487.95044728434505]
[null,"Volumes huidig boekjaar - > 3*80A t/m 3*125A",2009,null,214.90232171740746,null,-7.406683904195603,null,207.49563781321186]
[null,"Volumes huidig boekjaar - > 3*125A t/m 175kVA",2009,null,540.51299229100505,null,-19.32782833048293,null,521.18516396052212]
[null,"Volumes huidig boekjaar - > 175kVA t/m 630kVA",2009,null,146.91823119806622,null,-4.9358509262166308,null,141.98238027184959]
[null,"Volumes huidig boekjaar - > 630kVA t/m 1.000kVA",2009,null,24.438653178609485,null,-0.78290036333710944,null,23.655752815272375]
[null,"Volumes huidig boekjaar - > 1.000kVA t/m 1.750kVA",2009,null,67.496462484230378,null,-1.7126304091903393,null,65.783832075040038]
[null,"Volumes huidig boekjaar - > 1.750kVA t/m 3.000kVA",2009,null,10.260462157208451,null,-0.38771183497517114,null,9.87275032223328]
[null,"Volumes huidig boekjaar - > 3.000kVA t/m 10.000kVA",2009,null,17.96882107982351,null,-0.49987747422430573,null,17.468943605599204]
[]
[null,"EAV meerlengte"]
[null,"Volumes huidig boekjaar - t/m 1*6 A",2009,null,9172.688645745211,null,-289.8965421054836,null,{"$f":"E136+G136","v":8882.7921036397274}]
[null,"Volumes huidig boekjaar - > 1*6A t/m 3*25A",2009,null,32266.73986069841,null,-1185.1481605645422,null,31081.591700133868]
[null,"Volumes huidig boekjaar - > 3*25A t/m 3*35A",2009,null,7784.042171266582,null,-246.2729141628497,null,7537.7692571037323]
[null,"Volumes huidig boekjaar - > 3*35A t/m 3*63A",2009,null,9151.1713034553995,null,-310.35754104526677,null,8840.8137624101328]
[null,"Volumes huidig boekjaar - > 3*63A t/m 3*80A",2009,null,7496.316917832678,null,-259.35442504560251,null,7236.9624927870755]
[null,"Volumes huidig boekjaar - > 3*80A t/m 3*125A",2009,null,19641.156095032522,null,-651.19478489946414,null,18989.961310133058]
[null,"Volumes huidig boekjaar - > 3*125A t/m 175kVA",2009,null,54371.926029715418,null,-1944.8847782207959,null,52427.041251494622]
[null,"Volumes huidig boekjaar - > 175kVA t/m 630kVA",2009,null,8897.0048696453578,null,-321.96005751161101,null,8575.0448121337467]
[null,"Volumes huidig boekjaar - > 630kVA t/m 1.000kVA",2009,null,833.30884682421072,null,-29.48696557004132,null,803.8218812541694]
[null,"Volumes huidig boekjaar - > 1.000kVA t/m 1.750kVA",2009,null,2116.3176612666725,null,-67.062938316297277,null,2049.2547229503753]
[null,"Volumes huidig boekjaar - > 1.750kVA t/m 3.000kVA",2009,null,10973.974274301996,null,-423.33325038369549,null,10550.641023918301]
[null,"Volumes huidig boekjaar - > 3.000kVA t/m 10.000kVA",2009,null,4433.5792512121889,null,-81.081314404831573,null,4352.4979368073573]
[]
[]
[null,"Aanpassing gegevens operationele kosten i.v.m. correctie E-Laad en andere correcties a.g.v \"Correctievraag 9\""]
[]
[null,"Netbeheerder:",null,null,"Cogas"]
[null,"Bron gegevens: ",null,null,"Opgegeven correcties in PRD-uitvraag CORR2009-2011 -> tabel 9 (toelichting) vraag 9 \"correctie PRD 2009-2011\" / Correctie E-laad\n"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"OPEX - Kosten uitbesteed werk en andere externe kosten",2009,null,2687,null,-10,null,{"$f":"E156+G156","v":2677}]
[]
[]
[null,"Netbeheerder:",null,null,"Enexis"]
[null,"Bron gegevens: ",null,null,"Opgegeven correcties in PRD-uitvraag CORR2009-2011 -> tabel 9 (toelichting) vraag 9 \"correctie PRD 2009-2011\" / Correctie E-laad\n"]
[null,null,null,null,"(Let op: in de Correctiefile is deze post in mindering gebracht op de regel  \"Kosten uitbesteed werk en andere externe kosten\"."]
[null,null,null,null,"Echter: omdat deze regel oorspronkelijk niet gevuld was, wordt de E-laad correctie in mindering gebracht op de Overige kosten; bedrag komt overeen)."]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"OPEX - Overige kosten",2009,null,227402,null,-3000,null,{"$f":"E165+G165","v":224402}]
[]
[]
[null,"Aanpassing gegevens operationele kosten Liander i.v.m. E-Laad en mutatie kostenallocatie"]
[null,"Netbeheerder:",null,null,"Liander"]
[null,"Bron gegevens: ",null,null,"Opgegeven correcties in PRD-uitvraag CORR2009-2011 -> tabel 9 (toelichting) vraag 9 \"correctie PRD 2009-2011\" / Correctie E-laad en mutatie kostenallocatie\n"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"OPEX - Kosten uitbesteed werk en andere externe kosten",2009,null,{"$f":"'Aanpassing gegevens (aug2012)'!I38","v":248981.427504019},null,-919.34500000000003,null,{"$f":"E173+G173","v":248062.082504019}]
[]
[]
[null,"Aanpassing gegevens operationele kosten RENDO i.v.m. correctie meteropname en E-Laad"]
[null,"Eerder (zie blad \"Aanpassing gegevens (aug2012)\") hebben we een correctie opgenomen bij RENDO voor de meteropname. Daar komt nu een extra correctie bovenop voor E-Laad."]
[]
[null,"Netbeheerder:",null,null,"Rendo"]
[null,"Bron gegevens: ",null,null,"Opgegeven correcties in PRD-uitvraag CORR2009-2011 -> tabel 9 (toelichting) vraag 9 \"correctie PRD 2009-2011\" / Correctie E-laad en meteropname\n"]
[null,null,null,null,"Ook: brief RENDO van 4 april 2012"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Het totaalbedrag aan correctie voor meteropname en E-Laad ",2009,null,null,null,{"$f":"-27861/1000","v":-27.861000000000001}]
[null,"Eerder al verrekend i.v.m. meteropname",2009,null,null,null,{"$f":"'Aanpassing gegevens (aug2012)'!G137","v":-19.291600000000003}]
[null,"OPEX - Overige kosten",2009,null,{"$f":"567135.34/1000","v":567.13533999999993},null,{"$f":"G184-G185","v":-8.5693999999999981},null,{"$f":"E186+G186","v":558.56593999999996}]
[]
[]
[null,"Aanpassing gegevens i.v.m. verbeterde inschatting inkoopkosten transport bij landelijke netbeheerder o.b.v. gerealiseerde volumes"]
[]
[null,"Netbeheerder:",null,null,"Liander"]
[null,"Bron gegevens: ",null,null,"Berekening van de \"nacalculatie Inkoopkosten Transport 2008-2010\", zoals opgenomen in het nog te nemen tarievenbesluit voor 2014."]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,null,null,"Nieuw"]
[]
[null,"Inkoop transport bij landelijk netbeheerder",2008,null,63030.673999999999,null,null,null,{"$f":"57030.134+15871.3144","v":72901.448399999994}]
[null,"Inkoop transport bij landelijk netbeheerder",2009,null,{"$f":"75713.411*7/12+39423.478","v":83589.634416666668},null,null,null,{"$f":"75713.411+12926.2708583333-4318","v":84321.681858333293}]
[]
[]
[null,"Netbeheerder:",null,null,"Enexis"]
[null,"Bron gegevens: ",null,null,"Berekening van de \"nacalculatie Inkoopkosten Transport 2008-2010\", zoals opgenomen in het nog te nemen tarievenbesluit voor 2014."]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,null,null,"Nieuw"]
[]
[null,"Inkoop transport bij landelijk netbeheerder",2008,null,96125.589000000007,null,null,null,{"$f":"64584+21745.5552593467","v":86329.5552593467}]
[]
[]
[null,"Netbeheerder:",null,null,"Stedin"]
[null,"Bron gegevens: ",null,null,"E-mail Stedin aan ACM, 29 augustus 2013"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"Inkoop transport bij landelijk netbeheerder",2008,null,62812.682080000006,null,{"$f":"-8556.335","v":-8556.3349999999991},null,{"$f":"E213+G213","v":54256.347080000007}]
[null,"Inkoop transport bij landelijk netbeheerder",2009,null,50878.99972,null,{"$f":"-(477.793 + 655.993)","v":-1133.7860000000001},null,{"$f":"E214+G214","v":49745.21372}]

{"sheet":"Toel. Herstel NE5R (aug2012)","index":2,"n_rows":55,"n_cols":2,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Toelichting bij berekening Gewijzigde x-factoren, q-factoren en rekenvolumina NE5R (augustus 2012)"]
[]
[null,"Dit Excel-bestand bevat het model waarmee de x-factoren voor regionale netbeheerders elektriciteit voor de periode 2011 tot en met 2013 worden berekend. "]
[null,"Dit bestand maakt onderdeel uit van het (gewijzigde) x/q/rv-besluit voor de vijfde periode voor regionale netbeheerders elektriciteit (besluiten van 27 augustus 2012 met kenmerk 104163)."]
[null,"Dit bestand zoals dat nu tot stand is gekomen is volledig gebaseerd op de berekening voor de vaststelling van de gewijzigde X-factoren NE5R van 26 november 2010 (kenmerk 103637) behoudens de aanpassingen die onderstaand worden toegelicht."]
[]
[]
[null,"Legenda celkleuren"]
[]
[null,"Data en input"]
[]
[null,"Berekende waarde"]
[]
[null,"Waarde die zonder berekening wordt overgenomen uit een andere cel"]
[]
[null,"Berekende of overgenomen waarde en tevens resultaat"]
[]
[null,"Waarde of berekening die speciale aandacht vraagt (toelichting in opmerking)"]
[]
[]
[null,"Toelichting bij aanpassingen t.o.v. oorspronkelijke versie bestand "]
[]
[null,"In het gewijzigde methodebesluit voor NE5R (besluit van 5 juni 2012, met kenmerk 104007) worden diverse aanpassingen beschreven, welke in dit bestand zijn opgenomen."]
[null,"Daarnaast herstelt de Raad in deze berekening enkele foutieve gegevens die sinds de publicatie van het oorspronkelijke besluit aan het licht zijn gekomen."]
[null,"De uitgebreide toelichting op deze aanpassingen is opgenomen in gewijzigde x/q/rv-besluit, de beschrijvingen hieronder zijn uitsluitend bedoeld ter verduidelijking van de doorgevoerde wijzigingen."]
[]
[null,"De bladen waarin wijzigingen zijn aangebracht zijn weergegeven met een pastel-blauwe kleur."]
[null,"De bladen die geheel nieuw zijn, zijn weergegeven met een lavendel-kleur"]
[null,"De bladen waarop geen wijziging is aangebracht hebben een grijze kleur"]
[null,"Aangepast gegevens en berekeningen zijn aangegeven met een roze kleur (plus toelichting in opmerking)"]
[]
[null,"De aanpassingen gericht op de methode en het x/q/rv-besluit worden hieronder toegelicht:"]
[]
[null,"Eerste aanpassing: SO berekening bevat niet langer de output van invoeding"]
[null,"Op het blad SO is de input op de regels 36 en 45 verwijderd."]
[null,"Deze aanpassing vloeit voort uit het gewijzigde methodebesluit NE5R."]
[]
[null,"Tweede aanpassing: voor DNWB worden de kosten gerelateerd aan de AI (OPEX en CAPEX) voor zover deze in 2009 aanwezig waren buiten de maatstaf gehouden"]
[null,"Op het blad Kosten zijn voor DNWB de kosten van 2009 aangepast (deze aanpassing wordt tevens inzichtlijk gemaakt op het blad Aanpassing gegevens) zodat deze geen onderdeel vormen van de maatstaf en uiteindelijk via de x-factor worden vergoed."]
[null,"Deze aanpassing vloeit voort uit het gewijzigde methodebesluit NE5R."]
[]
[null,"Derde aanpassing: correctie voor enkele gegevens die onderliggend zijn aan de berekening van de x-factor "]
[null,"Met onderhavig besluit corrigeert de Raad ten opzichte van de voorgaande x/q/rv-besluiten enkele foutieve gegevens. Dit betreffen:"]
[null,"1. Het verwijderen van uitgekeerde bedragen tegemoetkomingsregeling (Liander in het jaar 2009) die in de OPEX waren verwerkt, aangezien deze kosten via een correctie van de tarieven worden vergoed."]
[null,"2. Het verwijderen van operationele kosten en kapitaalkosten die toerekenbaar zijn aan de meetdienst (Enexis en RENDO  in de jaren 2006 t/m 2009)."]
[null,"3. Het salderen van inkomsten uit gefactureerd verbruik met de kosten voor inkoopkosten energie en vermogen (diverse netbeheerders in de jaren 2006 t/m 2009) voor zover dit niet reeds was gesaldeerd."]
[null,"De herstelde gegevens worden tevens inzichtlijk gemaakt op het blad Aanpassing gegevens in deze berekening."]
[]
[null,"Vierde aanpassing: voor Westland wordt een alternatieve x-factor berekend als gevolg van het continueren van de financeability maatregel uit NE4R"]
[null,"De berekening van de alternatieve x-factor voor Westland en de gegevens die hierbij betrokken zijn, zijn voor de duidelijkheid opgenomen op een afzonderlijk blad (\"Berekening x-factor Westland\")."]
[]
[null,"Aanpassing van de kapitaalkostenberekening"]
[null,"Omdat enkele van de bovenstaande wijzigingen betrekking hebben op de bepaling van de hoogte van de GAW en afschrijvingen, zijn tevens aanpassingen doorgevoerd op de kapitaalkostenberekening. "]
[null,"De gewijzigde kapitaalkostenberekening maakt eveneens onderdeel uit van het onderhavige gewijzigde x/q/rv-besluit voor de vijfde periode voor regionale netbeheerders elektriciteit."]

{"sheet":"Aanpassing gegevens (aug2012)","index":3,"n_rows":137,"n_cols":11,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Aanpassing van gegevens in berekening x-factor (augustus 2012)"]
[]
[null,"In onderstaande overzichten is steeds een gedetailleerde uitweking gegeven van de aangepaste gegevens."]
[null,"De oorspronkelijke gegevens zijn steeds gebaseerd op de x-factorberekening die gepubliceerd is op 26 november 2010 (kenmerk 103637) "]
[]
[null,"In alle gevallen betreft het gegevens in duizenden euro's, weergegeven in het prijspeil van het jaar waarop het bedrag ziet."]
[]
[]
[null,"Aanpassing gegevens: voor DNWB worden de kosten gerelateerd aan de AI (OPEX en CAPEX) voor zover deze in 2009 aanwezig waren buiten de maatstaf gehouden"]
[]
[null,"Netbeheerder:",null,null,"DNWB"]
[null,"Bron gegevens: ",null,null,"Vernieuwde Kapitaalkostensheet NE5R (eveneens tegelijkertijd met dit bestand gepubliceerd), productiviteitsdata 2009 en de beoordeling van het AI-voorstel van DNWB (kenmerk: 103377)"]
[]
[null,"Berekening waaruit aanpassing volgt"]
[]
[null,"Investeringsbedrag (totaal)",null,null,9962.9225000000006,null,null,null,null,null,"Bron: PRD 2009 DNWB"]
[null,"Toegewezen OPEX percentage voor Inkoop E&V",null,null,0.05,null,null,null,null,null,"Bron: onderzoek AI DNWB (kenmerk: 103377)"]
[null,"Toegewezen OPEX percentage voor Overige OPEX",null,null,0.02,null,null,null,null,null,"Bron: onderzoek AI DNWB (kenmerk: 103377)"]
[null,"Toepassing op tweede helft 2009",null,null,0.5]
[]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"OPEX: Inkoop Energie en Vermogen",2009,null,9030.3466398865166,null,{"$f":"-1*$E$17*E18*$E$20","v":-249.07306250000002},null,{"$f":"E25+G25","v":8781.273577386517}]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2009,null,18579.882267704899,null,{"$f":"-1*$E$17*E19*$E$20","v":-99.629225000000005},null,{"$f":"E26+G26","v":18480.253042704899}]
[null,"CAPEX: Eindstand GAW",2009,null,239509.87943694548,null,null,null,229660.57792119548,null,"Bron: Vernieuwde Kapitaalkostensheet NE5R"]
[null,"CAPEX: Afschrijvingen",2009,null,11931.652865949683,null,null,null,11818.031881699684,null,"Bron: Vernieuwde Kapitaalkostensheet NE5R"]
[]
[]
[null,"Aanpassing: verwijderen van uitgekeerde bedragen tegemoetkomingsregeling"]
[]
[null,"Netbeheerder:",null,null,"Liander"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2009"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2009,null,258289.427504019,null,-9308,null,{"$f":"E38+G38","v":248981.427504019}]
[]
[]
[null,"Aanpassing: saldering van inkomsten uit alsnog gefactureerd niet-gecontracteerd verbruik met kosten voor Inkoop Energie en Vermogen"]
[]
[null,"Netbeheerder:",null,null,"Cogas"]
[null,"Bron gegevens: ",null,null,"Reactie op dataverzoek NMa aan Cogas (kenmerk 103791) van 3 april 2012 en daarop volgende e-mailwisseling"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"OPEX: Inkoop energie en vermogen",2006,null,1004,null,-44.168999999999997,null,{"$f":"E48+G48","v":959.83100000000002}]
[null,"OPEX: Inkoop energie en vermogen",2007,null,1486,null,-22.414999999999999,null,{"$f":"E49+G49","v":1463.585}]
[null,"OPEX: Inkoop energie en vermogen",2008,null,1170,null,-19.331,null,{"$f":"E50+G50","v":1150.6690000000001}]
[null,"OPEX: Inkoop energie en vermogen",2009,null,1248,null,-40.475000000000001,null,{"$f":"E51+G51","v":1207.5250000000001}]
[]
[]
[null,"Netbeheerder:",null,null,"DNWB"]
[null,"Bron gegevens: ",null,null,"Reactie (25 april 2012) op dataverzoek NMa aan DNWB (kenmerk 103791) van 3 april 2012 en daarop volgende e-mailwisseling"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"OPEX: Inkoop energie en vermogen",2006,null,5305.6486999999997,null,-106.941,null,{"$f":"E59+G59","v":5198.7076999999999}]
[null,"OPEX: Inkoop energie en vermogen",2007,null,5525.8973800000003,null,-148.446,null,{"$f":"E60+G60","v":5377.4513800000004}]
[null,"OPEX: Inkoop energie en vermogen",2008,null,7143.1926830199982,null,-57.576999999999998,null,{"$f":"E61+G61","v":7085.615683019998}]
[null,"OPEX: Inkoop energie en vermogen",2009,null,{"$f":"I25","v":8781.273577386517},null,-92.066999999999993,null,{"$f":"E62+G62","v":8689.2065773865179}]
[]
[]
[null,"Netbeheerder:",null,null,"Enexis"]
[null,"Bron gegevens: ",null,null,"Reactie op dataverzoek NMa aan Enexis (kenmerk 103791) van 21 maart 2012 en e-mail van Enexis op 4 juli 2012"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"OPEX: Inkoop energie en vermogen",2009,null,119329.00225000001,null,-6150.3630000000003,null,{"$f":"E70+G70","v":113178.63925000001}]
[]
[]
[null,"Netbeheerder:",null,null,"Liander"]
[null,"Bron gegevens: ",null,null,"Reacties op dataverzoek NMa van 3 april 2012 aan Liander (kenmerk 103791): brieven van Liander van 9 mei 2012 en 26 juni 2012"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"OPEX: Inkoop energie en vermogen",2006,null,98632.866999999998,null,-2776.6579999999999,null,{"$f":"E78+G78","v":95856.209000000003}]
[null,"OPEX: Inkoop energie en vermogen",2007,null,115901.04300000001,null,-890.76700000000005,null,{"$f":"E79+G79","v":115010.276}]
[null,"OPEX: Inkoop energie en vermogen",2008,null,118643.512,null,-1441.9280000000001,null,{"$f":"E80+G80","v":117201.584}]
[null,"OPEX: Inkoop energie en vermogen",2009,null,113788.47455,null,-1199.942,null,{"$f":"E81+G81","v":112588.53255}]
[]
[]
[null,"Netbeheerder:",null,null,"Stedin"]
[null,"Bron gegevens: ",null,null,"Reacties op dataverzoek NMa van 3 april 2012 aan Stedin (kenmerk 103791): brieven van Stedin van 4 mei 2012 en 26 juni 2012"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"OPEX: Inkoop energie en vermogen",2006,null,64204.529799999997,null,-1021.825,null,{"$f":"E89+G89","v":63182.7048}]
[null,"OPEX: Inkoop energie en vermogen",2007,null,72814.661999999997,null,-1399.8710000000001,null,{"$f":"E90+G90","v":71414.790999999997}]
[null,"OPEX: Inkoop energie en vermogen",2008,null,80260.437000000005,null,-1966.3219999999999,null,{"$f":"E91+G91","v":78294.115000000005}]
[null,"OPEX: Inkoop energie en vermogen",2009,null,93964.29800000001,null,-3072.2539999999999,null,{"$f":"E92+G92","v":90892.044000000009}]
[]
[]
[null,"Aanpassing: voor Enexis worden investeringen in software voor de meetdienst in 2007-2009 uit de kapitaalkostenberekening gehaald"]
[]
[null,"Netbeheerder:",null,null,"Enexis"]
[null,"Bron gegevens: ",null,null,"Brief Enexis aan Energiekamer NMa 21 mei 2012 (kenmerken: 103779/203.B495; 12-SRA-uit-18)"]
[null,null,null,null,"en de vernieuwde Kapitaalkostensheet NE5R (eveneens tegelijkertijd met dit bestand gepubliceerd)"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,null,null,"Nieuw"]
[]
[null,"CAPEX: Eindstand GAW",2007,null,3340332.4799054628,null,null,null,3339750.0544994627]
[null,"CAPEX: Afschrijvingen",2007,null,159709.15334113946,null,null,null,159644.43940713946]
[null,"CAPEX: Eindstand GAW",2008,null,3055264.3802418034,null,null,null,3056069.5799078858]
[null,"CAPEX: Afschrijvingen",2008,null,150055.05836703689,null,null,null,150064.56014548888]
[null,"CAPEX: Eindstand GAW",2009,null,3190094.016252642,null,null,null,3186788.2189473803]
[null,"CAPEX: Afschrijvingen",2009,null,157578.31993798379,null,null,null,157290.51344864225]
[]
[]
[null,"Aanpassing: voor RENDO worden operationele kosten voor fysieke meteropname in 2006-2009 uit de OPEX gehaald"]
[]
[null,"Netbeheerder:",null,null,"RENDO"]
[null,"Bron gegevens: ",null,null,"Brief RENDO aan Energiekamer NMa 4 april 2012 (kenmerken: 103780_7/1.B1522; C&R/IS/APM/12-0878)"]
[null,null,null,null,"en telefoonnotitie (18 juli 2012) over toewijzing aandeel kosten aan controle op zichtbare aspecten van fraude."]
[]
[null,"Opgave verkeerd opgegeven kosten","Jaar",null,null,null,"Bedrag"]
[]
[null,"Fysieke meteropname",2006,null,null,null,41.347000000000001]
[null,"Fysieke meteropname",2007,null,null,null,41.905999999999999]
[null,"Fysieke meteropname",2008,null,null,null,17.568000000000001]
[null,"Fysieke meteropname",2009,null,null,null,22.696000000000002]
[]
[null,"Toe te wijzen aan kosten voor controle op zichtbare aspecten van fraude (transportdomein):",null,null,null,null,0.15]
[null,"Kosten 2006 toe te wijzen aan personeelskosten",null,null,null,null,0.46]
[null,"Kosten 2006 toe te wijzen aan uitbesteed werk en andere externe kosten",null,null,null,null,0.4]
[null,"Kosten 2006 toe te wijzen aan overige kosten",null,null,null,null,0.14000000000000001]
[]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"OPEX: Personeelskosten",2006,null,1541.1489999999999,null,{"$f":"-G119*(1-$G$124)*G125","v":-16.166677},null,{"$f":"E132+G132","v":1524.982323}]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2006,null,563.23,null,{"$f":"-G119*(1-$G$124)*G126","v":-14.057980000000001},null,549.17201999999997]
[null,"OPEX: Overige kosten",2006,null,523.78600000000006,null,{"$f":"-G119*(1-$G$124)*G127","v":-4.9202930000000009},null,518.86570700000004]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2007,null,854.73046105264098,null,{"$f":"-G120*(1-$G$124)","v":-35.620100000000001},null,819.110361052641]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2008,null,763.29,null,{"$f":"-G121*(1-$G$124)","v":-14.9328},null,748.35719999999992]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2009,null,1030.161699,null,{"$f":"-G122*(1-$G$124)","v":-19.291600000000003},null,1010.870099]

{"sheet":"Berek. x-factor WEIN (aug2012)","index":4,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Berekening alternatieve x-factor Westland als gevolg van continueren financeability maatregel (augustus 2012)"]
[]
[null,"Inschatting ophoging inkomsten niveau voor 2010"]
[]
[null,"Berekening ophoging TI 2010"]
[null,"TI-bedrag 2010 conform gecorrigeerde x-factor NE4R (= 0,3):","€, prijspeil 2007",null,34720276.054284394,null,"Bron: Analyse in x-factorbesluit NE4R na herstel (kenmerk 103838)"]
[null,"TI-bedrag 2010 conform niet-gecorrigeerde x-factor NE4R (= 5,9):","€, prijspeil 2007",null,29192182.461349815,null,"Bron: Analyse in x-factorbesluit NE4R na herstel (kenmerk 103838)"]
[null,"Ophoging van TI in 2010 op basis van financeability-maatregel voor Westland in NE4R","€, prijspeil 2007",null,{"$f":"E7-E8","v":5528093.5929345787}]
[]
[null,"Correctie voor inflatie"]
[null,"CPI van 2007 naar 2010","%",null,{"$f":"CPIv2007n2010","v":4.6482055999999661E-2}]
[null,"Ophoging van TI in 2010 in NE4R (in prijspeil 2010)","€, prijspeil 2010",null,{"$f":"E9*(1+E12)","v":5785050.748894603}]
[]
[]
[null,"Berekening alternatieve x-factor voor Westland als gevolg van continueren financeability maatregel"]
[]
[null,"Begininkomsten 2010","€, prijspeil 2010",null,{"$f":"'x-factor'!L8","v":39819577.280147642}]
[null,"Eindinkomsten 2013","€, prijspeil 2010",null,{"$f":"Eindinkomsten!L23","v":34515697.753526978}]
[null,"Eindinkomsten 2013 na ophoging","€, prijspeil 2010",null,{"$f":"E19+E13","v":40300748.50242158}]
[null,"Alternatieve X-factor NE5R (onafgerond)",null,null,{"$f":"100*(1-(E20/E18)^(1/3))","v":-0.40118122701080505}]
[]
[null,"Alternatieve X-factor na afronding",null,null,{"$f":"ROUNDUP(E21, 1)","v":-0.5}]

{"sheet":"x-factor","index":5,"n_rows":17,"n_cols":13,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,"x-factor",null,null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND","TOTAAL"]
[]
[null,"Begininkomsten 2010"]
[]
[null,"Begininkomsten 2010 Transportdienst, PAV","€, prijspeil 2010",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E154:E267, Rekenvolumes!E132:E245)","v":15467552.757994173},{"$f":"SUMPRODUCT(Wegingsfactoren!F154:F267, Rekenvolumes!F132:F245)","v":56119586.137258135},{"$f":"SUMPRODUCT(Wegingsfactoren!G154:G267, Rekenvolumes!G132:G245)","v":28037498.967200883},{"$f":"SUMPRODUCT(Wegingsfactoren!H154:H267, Rekenvolumes!H132:H245)","v":743227758.64021695},{"$f":"SUMPRODUCT(Wegingsfactoren!I154:I267, Rekenvolumes!I132:I245)","v":754070214.70109868},{"$f":"SUMPRODUCT(Wegingsfactoren!J154:J267, Rekenvolumes!J132:J245)","v":9124201.4918656405},{"$f":"SUMPRODUCT(Wegingsfactoren!K154:K267, Rekenvolumes!K132:K245)","v":514524723.47713},{"$f":"SUMPRODUCT(Wegingsfactoren!L154:L267, Rekenvolumes!L132:L245)","v":36777973.799084164},{"$f":"SUM(E6:L6)","v":2157349509.9718485}]
[null,"Begininkomsten 2010 EAV","€, prijspeil 2010",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E272:E283, Rekenvolumes!E250:E261)","v":949039.15308951959},{"$f":"SUMPRODUCT(Wegingsfactoren!F272:F283, Rekenvolumes!F250:F261)","v":5204295.0199999996},{"$f":"SUMPRODUCT(Wegingsfactoren!G272:G283, Rekenvolumes!G250:G261)","v":1849675.6996557245},{"$f":"SUMPRODUCT(Wegingsfactoren!H272:H283, Rekenvolumes!H250:H261)","v":53353706.509093188},{"$f":"SUMPRODUCT(Wegingsfactoren!I272:I283, Rekenvolumes!I250:I261)","v":49205376.826666661},{"$f":"SUMPRODUCT(Wegingsfactoren!J272:J283, Rekenvolumes!J250:J261)","v":486627.40999999992},{"$f":"SUMPRODUCT(Wegingsfactoren!K272:K283, Rekenvolumes!K250:K261)","v":46117294.170990609},{"$f":"SUMPRODUCT(Wegingsfactoren!L272:L283, Rekenvolumes!L250:L261)","v":3041603.4810634744},{"$f":"SUM(E7:L7)","v":160207618.27055919}]
[null,"Begininkomsten 2010 Totaal","€, prijspeil 2010",null,{"$f":"SUM(E6:E7)","v":16416591.911083693},{"$f":"SUM(F6:F7)","v":61323881.157258138},29887174.666856606,796581465.14931011,803275591.52776539,9610828.9018656407,560642017.64812064,39819577.280147642,2317557128.2424078]
[]
[null,"Eindinkomsten 2013"]
[]
[null,"Eindinkomsten 2013","€, prijspeil 2010",null,{"$f":"Eindinkomsten!E23","v":16060719.915451262},{"$f":"Eindinkomsten!F23","v":61260412.867464617},{"$f":"Eindinkomsten!G23","v":30632783.034259226},{"$f":"Eindinkomsten!H23","v":815865781.40156758},{"$f":"Eindinkomsten!I23","v":831734939.99755466},{"$f":"Eindinkomsten!J23","v":10083987.356000775},{"$f":"Eindinkomsten!K23","v":602377005.26144457},{"$f":"Eindinkomsten!L23","v":34515697.753526978},{"$f":"SUM(E12:L12)","v":2402531327.5872698}]
[]
[null,"x-factor vijfde reguleringsperiode"]
[]
[null,"x-factor onafgerond",null,null,{"$f":"100*(1-(E12/E8)^(1/3))","v":0.727871132381952},{"$f":"100*(1-(F12/F8)^(1/3))","v":3.4510861070191634E-2},-0.82476019439507997,-0.8005357831374571,-1.1672919909789137,-1.614842630192892,-2.4222347130382182,4.6530795355182786,-1.2075403488231107]
[null,"x-factor",null,null,{"$f":"IF(E16>0,ROUNDDOWN(E16,1),ROUNDUP(E16,1))","v":0.7},{"$f":"IF(F16>0,ROUNDDOWN(F16,1),ROUNDUP(F16,1))","v":0},-0.9,-0.9,-1.2000000000000002,-1.7000000000000002,-2.5,{"$f":"'Berek. x-factor WEIN (aug2012)'!E23","v":-0.5},{"$f":"IF(M16>0,ROUNDDOWN(M16,1),ROUNDUP(M16,1))","v":-1.3}]

{"sheet":"Eindinkomsten","index":6,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Eindinkomsten",null,null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND","TOTAAL"]
[]
[]
[null,"Efficiënte kosten 2010"]
[]
[null,"PV2010-2013","%",{"$f":"Productiviteit!C49","v":-8.3941585079518165E-3}]
[]
[null,"Kosten 2009 inclusief EAV","€, prijspeil 2009",null,{"$f":"1000*Kosten!E128","v":12876863.49697382},{"$f":"1000*Kosten!F128","v":62120662.800764568},{"$f":"1000*Kosten!G128","v":22844056.616616588},{"$f":"1000*Kosten!H128","v":748286809.25074816},{"$f":"1000*Kosten!I128","v":811881802.4833318},{"$f":"1000*Kosten!J128","v":9636682.8592803907},{"$f":"1000*Kosten!K128","v":614060067.87116861},{"$f":"1000*Kosten!L128","v":35978456.886277951}]
[null,"ORV 2009","€, prijspeil 2009",null,{"$f":"1000*'ORV Lokale Heffingen'!E62","v":1018978.0591335655},{"$f":"1000*'ORV Lokale Heffingen'!F62","v":494009.98},{"$f":"1000*'ORV Lokale Heffingen'!G62","v":0},{"$f":"1000*'ORV Lokale Heffingen'!H62","v":1738000},{"$f":"1000*'ORV Lokale Heffingen'!I62","v":13649306.745956944},{"$f":"1000*'ORV Lokale Heffingen'!J62","v":943315.40082639805},{"$f":"1000*'ORV Lokale Heffingen'!K62","v":15458974},{"$f":"1000*'ORV Lokale Heffingen'!L62","v":24340}]
[null,"Kosten 2009 exclusief ORV","€, prijspeil 2009",null,{"$f":"E9-E10","v":11857885.437840255},{"$f":"F9-F10","v":61626652.820764571},22844056.616616588,746548809.25074816,798232495.7373749,8693367.4584539924,598601093.87116861,35954116.886277951,{"$f":"SUM(E11:L11)","v":2284358478.0792451}]
[null,"Efficiënte kosten 2010","€, prijspeil 2010",{"$f":"M11*(1-D7+_CPI2010)","v":2310386820.6674633}]
[]
[]
[null,"Eindinkomsten 2013"]
[]
[null,"Efficiënte kosten per output 2010",null,{"$f":"D12/SO!M47","v":0.99690609241620598}]
[null,"Efficiënte kosten per output 2013",null,{"$f":"D17*(1-$D$7)^3","v":1.0222219770098209}]
[]
[null,"Efficiente kosten 2013","€, prijspeil 2010",null,{"$f":"$D$18*SO!E47","v":15031956.887113588},{"$f":"$D$18*SO!F47","v":60764920.857524619},{"$f":"$D$18*SO!G47","v":30632783.034259226},{"$f":"$D$18*SO!H47","v":814122567.40156758},{"$f":"$D$18*SO!I47","v":818044685.33135986},{"$f":"$D$18*SO!J47","v":9097976.8803612497},{"$f":"$D$18*SO!K47","v":586871654.33944452},{"$f":"$D$18*SO!L47","v":34491284.733526975},{"$f":"SUM(E20:L20)","v":2369057829.465158}]
[null,"ORV 2013","€, prijspeil 2010",null,{"$f":"1000*'ORV Lokale Heffingen'!E68","v":1028763.0283376739},{"$f":"1000*'ORV Lokale Heffingen'!F68","v":495492.00993999996},{"$f":"1000*'ORV Lokale Heffingen'!G68","v":0},{"$f":"1000*'ORV Lokale Heffingen'!H68","v":1743213.9999999998},{"$f":"1000*'ORV Lokale Heffingen'!I68","v":13690254.666194815},{"$f":"1000*'ORV Lokale Heffingen'!J68","v":986010.47563952568},{"$f":"1000*'ORV Lokale Heffingen'!K68","v":15505350.921999998},{"$f":"1000*'ORV Lokale Heffingen'!L68","v":24413.019999999997},{"$f":"SUM(E21:L21)","v":33473498.122112013}]
[]
[null,"Eindinkomsten 2013","€, prijspeil 2010",null,{"$f":"E20+E21","v":16060719.915451262},{"$f":"F20+F21","v":61260412.867464617},{"$f":"G20+G21","v":30632783.034259226},{"$f":"H20+H21","v":815865781.40156758},831734939.99755466,10083987.356000775,602377005.26144457,34515697.753526978,2402531327.5872698]

{"sheet":"Productiviteit","index":7,"n_rows":53,"n_cols":12,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Productiviteitsmeting",null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND","TOTAAL"]
[]
[]
[null,"Kostendata"]
[null,"Gestandaardiseerde Economische Kosten 2006","€, prijspeil 2006",{"$f":"Kosten!E30*1000","v":10961975.651815215},{"$f":"Kosten!F30*1000","v":46918851.16030556},{"$f":"Kosten!G30*1000","v":21497668.843891893},{"$f":"Kosten!H30*1000","v":751593717.86423278},{"$f":"Kosten!I30*1000","v":703845386.21244049},{"$f":"Kosten!J30*1000","v":8635624.223903317},{"$f":"Kosten!K30*1000","v":494769890.5264734},{"$f":"Kosten!L30*1000","v":27015271.972948097},{"$f":"SUM(D6:K6)","v":2065238386.4560108}]
[null,"ORV kosten lokale heffingen 2006","€, prijspeil 2006",{"$f":"1000*'ORV Lokale Heffingen'!E16","v":1131407.5466030654},{"$f":"1000*'ORV Lokale Heffingen'!F16","v":460239},{"$f":"1000*'ORV Lokale Heffingen'!G16","v":0},{"$f":"1000*'ORV Lokale Heffingen'!H16","v":1772800},{"$f":"1000*'ORV Lokale Heffingen'!I16","v":12580818},{"$f":"1000*'ORV Lokale Heffingen'!J16","v":1039990.4703148433},{"$f":"1000*'ORV Lokale Heffingen'!K16","v":14260108},{"$f":"1000*'ORV Lokale Heffingen'!L16","v":0},{"$f":"SUM(D7:K7)","v":31245363.016917907}]
[null,"Gestandaardiseerde Economische Kosten 2006 excl ORV","€, prijspeil 2006",{"$f":"D6-D7","v":9830568.1052121501},{"$f":"E6-E7","v":46458612.16030556},21497668.843891893,749820917.86423278,691264568.21244049,7595633.7535884734,480509782.5264734,27015271.972948097,{"$f":"SUM(D8:K8)","v":2033993023.4390926}]
[]
[null,"Gestandaardiseerde Economische Kosten 2007","€, prijspeil 2007",{"$f":"Kosten!E58*1000","v":11324524.867202278},{"$f":"Kosten!F58*1000","v":57377739.651408054},{"$f":"Kosten!G58*1000","v":22990204.140112557},{"$f":"Kosten!H58*1000","v":751866942.78610611},{"$f":"Kosten!I58*1000","v":715718034.72925436},{"$f":"Kosten!J58*1000","v":9316919.0703962445},{"$f":"Kosten!K58*1000","v":523389265.78422606},{"$f":"Kosten!L58*1000","v":31366679.967875086},{"$f":"SUM(D10:K10)","v":2123350310.9965806}]
[null,"ORV kosten lokale heffingen 2007","€, prijspeil 2007",{"$f":"1000*'ORV Lokale Heffingen'!E31","v":1089288.9720953787},{"$f":"1000*'ORV Lokale Heffingen'!F31","v":451936},{"$f":"1000*'ORV Lokale Heffingen'!G31","v":0},{"$f":"1000*'ORV Lokale Heffingen'!H31","v":1673000},{"$f":"1000*'ORV Lokale Heffingen'!I31","v":14310348.460006179},{"$f":"1000*'ORV Lokale Heffingen'!J31","v":1017192.3386837961},{"$f":"1000*'ORV Lokale Heffingen'!K31","v":14323928},{"$f":"1000*'ORV Lokale Heffingen'!L31","v":25000},{"$f":"SUM(D11:K11)","v":32890693.770785354}]
[null,"Gestandaardiseerde Economische Kosten 2007 excl ORV","€, prijspeil 2007",{"$f":"D10-D11","v":10235235.8951069},{"$f":"E10-E11","v":56925803.651408054},22990204.140112557,750193942.78610611,701407686.26924813,8299726.7317124484,509065337.78422606,31341679.967875086,{"$f":"SUM(D12:K12)","v":2090459617.2257953}]
[]
[null,"Gestandaardiseerde Economische Kosten 2007 voor PV 2007-2008","€, prijspeil 2007",{"$f":"Kosten!E59*1000","v":11052528.066043315},{"$f":"Kosten!F59*1000","v":56025010.063900091},{"$f":"Kosten!G59*1000","v":22417896.87385847},{"$f":"Kosten!H59*1000","v":733498317.48635912},{"$f":"Kosten!I59*1000","v":696440052.24454808},{"$f":"Kosten!J59*1000","v":9110244.379941022},{"$f":"Kosten!K59*1000","v":509891221.71916664},{"$f":"Kosten!L59*1000","v":30266133.52390036},{"$f":"SUM(D14:K14)","v":2068701404.3577168}]
[null,"ORV kosten lokale heffingen 2007 voor PV 2007-2008","€, prijspeil 2007",{"$f":"'ORV Lokale Heffingen'!E32*1000","v":1074134.4459237314},{"$f":"'ORV Lokale Heffingen'!F32*1000","v":451936},{"$f":"'ORV Lokale Heffingen'!G32*1000","v":0},{"$f":"'ORV Lokale Heffingen'!H32*1000","v":1673000},{"$f":"'ORV Lokale Heffingen'!I32*1000","v":14310348.460006179},{"$f":"'ORV Lokale Heffingen'!J32*1000","v":980609.60050581186},{"$f":"'ORV Lokale Heffingen'!K32*1000","v":14323928},{"$f":"'ORV Lokale Heffingen'!L32*1000","v":25000},{"$f":"SUM(D15:K15)","v":32838956.506435722}]
[null,"Gestandaardiseerde Economische Kosten 2007 excl ORV voor PV 2007-2008","€, prijspeil 2007",{"$f":"D14-D15","v":9978393.6201195847},{"$f":"E14-E15","v":55573074.063900091},22417896.87385847,731825317.48635912,682129703.78454185,8129634.7794352099,495567293.71916664,30241133.52390036,{"$f":"SUM(D16:K16)","v":2035862447.8512814}]
[]
[null,"Gestandaardiseerde Economische Kosten 2008 voor PV 2007-2008","€, prijspeil 2008",{"$f":"Kosten!E90*1000","v":11054289.378098153},{"$f":"Kosten!F90*1000","v":54079197.552988775},{"$f":"Kosten!G90*1000","v":20586019.115817513},{"$f":"Kosten!H90*1000","v":685553491.4102844},{"$f":"Kosten!I90*1000","v":659287286.5314523},{"$f":"Kosten!J90*1000","v":8656653.4278488401},{"$f":"Kosten!K90*1000","v":539714200.7324574},{"$f":"Kosten!L90*1000","v":30183508.904878471},{"$f":"SUM(D18:K18)","v":2009114647.0538259}]
[null,"Wijziging: geen overdracht HS-netten bij Enexis en Liander in 2008","€, prijspeil 2008",null,null,null,{"$f":"'HS Enexis '!C13","v":80622909.958382994},{"$f":"'HS Liander'!C13","v":52445159.481769927}]
[null,"ORV kosten lokale heffingen 2008 voor PV 2007-2008","€, prijspeil 2008",{"$f":"'ORV Lokale Heffingen'!E48*1000","v":1033486.3329068467},{"$f":"'ORV Lokale Heffingen'!F48*1000","v":482726},{"$f":"'ORV Lokale Heffingen'!G48*1000","v":0},{"$f":"'ORV Lokale Heffingen'!H48*1000","v":1677000},{"$f":"'ORV Lokale Heffingen'!I48*1000","v":14012000},{"$f":"'ORV Lokale Heffingen'!J48*1000","v":956873.15762445424},{"$f":"'ORV Lokale Heffingen'!K48*1000","v":14761361},{"$f":"'ORV Lokale Heffingen'!L48*1000","v":13000},{"$f":"SUM(D20:K20)","v":32936446.490531299}]
[null,"Gestandaardiseerde Economische Kosten 2008 excl ORV voor PV 2007-2008","€, prijspeil 2008",{"$f":"D18+D19-D20","v":10020803.045191307},{"$f":"E18+E19-E20","v":53596471.552988775},20586019.115817513,764499401.36866736,697720446.01322222,7699780.2702243859,524952839.7324574,30170508.904878471,{"$f":"SUM(D21:K21)","v":2109246270.0034473}]
[]
[null,"Gestandaardiseerde Economische Kosten 2008","€, prijspeil 2008",{"$f":"Kosten!E89*1000","v":10980870.718207367},{"$f":"Kosten!F89*1000","v":53770983.032199688},{"$f":"Kosten!G89*1000","v":20431517.712692704},{"$f":"Kosten!H89*1000","v":680969387.04042256},{"$f":"Kosten!I89*1000","v":654591156.18528819},{"$f":"Kosten!J89*1000","v":8598785.0103827696},{"$f":"Kosten!K89*1000","v":535954431.89818776},{"$f":"Kosten!L89*1000","v":29878827.389086705},{"$f":"SUM(D23:K23)","v":1995175958.9864674}]
[null,"ORV kosten lokale heffingen 2008","€, prijspeil 2008",{"$f":"1000*'ORV Lokale Heffingen'!E47","v":1030700.6554596582},{"$f":"1000*'ORV Lokale Heffingen'!F47","v":482726},{"$f":"1000*'ORV Lokale Heffingen'!G47","v":0},{"$f":"1000*'ORV Lokale Heffingen'!H47","v":1677000},{"$f":"1000*'ORV Lokale Heffingen'!I47","v":14012000},{"$f":"1000*'ORV Lokale Heffingen'!J47","v":947703.28614562564},{"$f":"1000*'ORV Lokale Heffingen'!K47","v":14761361},{"$f":"1000*'ORV Lokale Heffingen'!L47","v":13000},{"$f":"SUM(D24:K24)","v":32924490.941605285}]
[null,"Gestandaardiseerde Economische Kosten 2008 excl ORV","€, prijspeil 2008",{"$f":"D23-D24","v":9950170.0627477095},{"$f":"E23-E24","v":53288257.032199688},20431517.712692704,679292387.04042256,640579156.18528819,7651081.724237144,521193070.89818776,29865827.389086705,{"$f":"SUM(D25:K25)","v":1962251468.0448627}]
[]
[null,"Gestandaardiseerde Economische Kosten 2009","€, prijspeil 2009",{"$f":"Kosten!E118*1000","v":11879469.917229254},{"$f":"Kosten!F118*1000","v":56624922.360764571},{"$f":"Kosten!G118*1000","v":21094313.306616589},{"$f":"Kosten!H118*1000","v":692228504.74074817},{"$f":"Kosten!I118*1000","v":760943300.03666508},{"$f":"Kosten!J118*1000","v":9145578.6692803912},{"$f":"Kosten!K118*1000","v":564998782.96116853},{"$f":"Kosten!L118*1000","v":32939906.906277947},{"$f":"SUM(D27:K27)","v":2149854778.8987508}]
[null,"ORV kosten lokale heffingen 2009","€, prijspeil 2009",{"$f":"1000*'ORV Lokale Heffingen'!E62","v":1018978.0591335655},{"$f":"1000*'ORV Lokale Heffingen'!F62","v":494009.98},{"$f":"1000*'ORV Lokale Heffingen'!G62","v":0},{"$f":"1000*'ORV Lokale Heffingen'!H62","v":1738000},{"$f":"1000*'ORV Lokale Heffingen'!I62","v":13649306.745956944},{"$f":"1000*'ORV Lokale Heffingen'!J62","v":943315.40082639805},{"$f":"1000*'ORV Lokale Heffingen'!K62","v":15458974},{"$f":"1000*'ORV Lokale Heffingen'!L62","v":24340},{"$f":"SUM(D28:K28)","v":33326924.185916908}]
[null,"Gestandaardiseerde Economische Kosten 2009 excl ORV","€, prijspeil 2009",{"$f":"D27-D28","v":10860491.858095689},{"$f":"E27-E28","v":56130912.380764574},21094313.306616589,690490504.74074817,747293993.29070818,8202263.2684539929,549539808.96116853,32915566.906277947,{"$f":"SUM(D29:K29)","v":2116527854.7128339}]
[]
[null,"Gestandaardiseerde Economische Kosten 2007 excl ORV","€, prijspeil 2006",{"$f":"D12/(1+_CPI2007)","v":10093921.001091618},56139845.810067117,22672785.148039997,739836235.4892565,691723556.47854841,8185134.8438978782,502036822.2724123,30908954.603427105,{"$f":"SUM(D31:K31)","v":2061597255.6467409}]
[null,"Gestandaardiseerde Economische Kosten 2008 excl ORV voor PV 2007-2008","€, prijspeil 2007",{"$f":"D21/(1+_CPI2008)","v":9911773.5362920947},53013324.978228271,20362036.711985674,756181405.90372646,690129026.71930993,7616004.2237629937,519241186.67898858,29842244.218475245,{"$f":"SUM(D32:K32)","v":2086297002.9707694}]
[null,"Gestandaardiseerde Economische Kosten 2009 excl ORV","€, prijspeil 2008",{"$f":"D29/(1+_CPI2009)","v":10523732.420635357},54390418.973609082,20440226.072302897,669079946.45421338,724122086.52200401,7947929.5236957297,532499814.88485318,31894929.172749948,{"$f":"SUM(D33:K33)","v":2050899084.0240636}]
[]
[null,"Outputdata"]
[null,"Samengestelde Output 2006  (transportdienst en PAV)",null,{"$f":"SO!E6+SO!E7","v":13447416.494498776},{"$f":"SO!F6+SO!F7","v":64786131.405470669},{"$f":"SO!G6+SO!G7","v":27927517.465806279},{"$f":"SO!H6+SO!H7","v":727260932.54527879},{"$f":"SO!I6+SO!I7","v":750805571.30962372},{"$f":"SO!J6+SO!J7","v":8289173.5423591482},{"$f":"SO!K6+SO!K7","v":529723856.35833496},{"$f":"SO!L6+SO!L7","v":30938435.827692278},{"$f":"SUM(D36:K36)","v":2153179034.9490647}]
[null,"Samengestelde Output 2007  (transportdienst en PAV)",null,{"$f":"SO!E15+SO!E16","v":13621265.740131419},{"$f":"SO!F15+SO!F16","v":64829048.56313663},{"$f":"SO!G15+SO!G16","v":27570646.538754907},{"$f":"SO!H15+SO!H16","v":742892765.34674871},{"$f":"SO!I15+SO!I16","v":753258807.16973329},{"$f":"SO!J15+SO!J16","v":8206043.3002351038},{"$f":"SO!K15+SO!K16","v":536225500.1218949},{"$f":"SO!L15+SO!L16","v":31831391.116380844},{"$f":"SUM(D37:K37)","v":2178435467.8970156}]
[null,"Samengestelde Output 2008  (transportdienst en PAV)",null,{"$f":"SO!E24+SO!E25","v":13873389.298130341},{"$f":"SO!F24+SO!F25","v":52663386.790273078},{"$f":"SO!G24+SO!G25","v":28090143.344841696},{"$f":"SO!H24+SO!H25","v":733417500.5536474},{"$f":"SO!I24+SO!I25","v":751819999.7799381},{"$f":"SO!J24+SO!J25","v":8340859.2891250178},{"$f":"SO!K24+SO!K25","v":534382129.95346832},{"$f":"SO!L24+SO!L25","v":31671850.611518376},{"$f":"SUM(D38:K38)","v":2154259259.6209421}]
[null,"Wijziging: geen overdracht HS-netten bij Enexis en Liander in 2008",null,null,null,null,{"$f":"'HS Enexis '!C15","v":17979251.481352493},{"$f":"'HS Liander'!C15","v":14288258.807307217},null,null,null,{"$f":"SUM(D39:K39)","v":32267510.28865971}]
[null,"Samengestelde Output 2008  (transportdienst en PAV) incl. overgedragen HS-netten voor PV 2007-2008",null,{"$f":"D38+D39","v":13873389.298130341},{"$f":"E38+E39","v":52663386.790273078},28090143.344841696,751396752.03499985,766108258.58724535,8340859.2891250178,534382129.95346832,31671850.611518376,2186526769.9096022]
[null,"Samengestelde Output 2009  (transportdienst en PAV)",null,{"$f":"SO!E33+SO!E34","v":13844262.872946721},{"$f":"SO!F33+SO!F34","v":54258486.215721689},{"$f":"SO!G33+SO!G34","v":28183387.181467474},{"$f":"SO!H33+SO!H34","v":739251147.43468916},{"$f":"SO!I33+SO!I34","v":754401492.14535975},{"$f":"SO!J33+SO!J34","v":8459529.3341637533},{"$f":"SO!K33+SO!K34","v":527982340.83085334},{"$f":"SO!L33+SO!L34","v":30968863.956647217},{"$f":"SUM(D41:K41)","v":2157349509.9718494}]
[]
[null,"Productiviteitsverandering gestandaardiseerde kosten"]
[null,"PV 2006-2007",null,{"$f":"(D8/D36-D31/D37)/(D8/D36)","v":-1.3684195734731208E-2},-0.2075840912969851,-6.8313915785589291E-2,3.4077737159411953E-2,2.595008955593738E-3,-8.8527112270179814E-2,-3.2132390426634717E-2,-0.11203308060283175,-1.820263291157238E-3]
[null,"PV 2007-2008",null,{"$f":"(D16/D37-D32/D40)/(D16/D37)","v":2.4728278633538932E-2},null,{"$f":"(F16/F37-F32/F40)/(F16/F37)","v":0.10850411221476809},-2.158705183868341E-2,5.2420773490125484E-3,7.832215056338683E-2,-5.1385622555229708E-2,8.2194362985137312E-3,{"$f":"((L16-E16)/(L37-E37)-(L32-E32)/(L40-E40))/((L16-E16)/(L37-E37))","v":-1.7013752319074114E-2}]
[null,"PV 2008-2009",null,{"$f":"(D25/D38-D33/D41)/(D25/D38)","v":-5.986860926913385E-2},9.3231809683027664E-3,2.8836563462834226E-3,2.2806594487808904E-2,-0.12654962391991209,-2.4225915914031587E-2,-3.4078139924389787E-2,-9.218261014502932E-2,-4.3679339635371683E-2]
[]
[]
[null,"PV gestandaardiseerde kosten 2006-2009",-8.3941585079518165E-3]
[]
[null,"(linkerdeel formule)",{"$f":"(1-C49)+(1-C49)^2+(1-C49)^3","v":3.0506473901042708}]
[null,"(rechterdeel formule)",{"$f":"(1-L44)+(1-L44)*(1-L45)+(1-L44)*(1-L45)*(1-L46)","v":3.0840535832568041}]
[null,"(verschil)",{"$f":"C52-C51","v":3.3406193152533348E-2}]

{"sheet":"HS Enexis ","index":8,"n_rows":71,"n_cols":7,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Wijzigingen in Gestandaardiseerde Economische Kosten 2008 en Samengestelde output ten behoeve van Productiviteitsverandering 2007-2008"]
[]
[null,"In deze sheet worden de wijzigingen in de gestandaardiseerde economische kosten voor het jaar 2008 en Samengestelde output berekend. De wijzigingen worden per onderdeel uitgewerkt."]
[null,"De wijzigingen betreffen het scenario dat de HS-netten van Enexis niet zouden worden overgedragen aan TenneT en zijn alleen relevant voor de productiviteitsverandering 2007-2008."]
[null,"Het neerwaartse effect op de inkoopkosten transport wordt niet meegenomen, omdat deze kosten niet worden meegenomen in de berekening van de productiviteitsverandering."]
[]
[null,"De wijzigingen zijn als volgt:"]
[]
[null,"CAPEX HS-netten 2008 voor PV 2007-2008",{"$f":"C26","v":31216509.958383001}]
[null,"OPEX HS-netten excl. inkoopkosten transport 2008",{"$f":"C43","v":49406400}]
[]
[null,"Wijziging Gestandaardiseerde Economische Kosten 2008 voor PV 2007-2008 excl. inkoop transport",{"$f":"C10+C11","v":80622909.958382994}]
[]
[null,"Wijziging Samengestelde output 2008",{"$f":"C55","v":17979251.481352493}]
[]
[null,"CAPEX HS-netten 2008 Enexis"]
[]
[null,"De CAPEX voor HS-netten voor het jaar 2008 is berekend op basis van de data ten behoeve van de GAW en afschrijvingen tot en met het jaar 2007 uit NE5R en de mutatie in het jaar 2008 bij TenneT."]
[]
[null,"Bron: verschillende codataverzoeken."]
[]
[null,"Eindstand GAW 2008 (prijspeil 2008):",309316575.18270802]
[null,"Afschrijvingen 2008 (prijspeil 2008):",13740123.46056]
[null,"Gemiddelde WACC 2007-2008 voor PV 2007-2008",{"$f":"AVERAGE(WACC2007,WACC2008)","v":5.6500000000000002E-2}]
[null,"CAPEX HS-netten 2008 voor PV 2007-2008",{"$f":"C23*C25+C24","v":31216509.958383001}]
[]
[null,"OPEX HS-netten excl. inkoopkosten transport 2008 Enexis"]
[]
[null,"De OPEX voor HS-netten (excl. inkoopkosten transport bij TenneT) voor het jaar 2008 is berekend op basis van de opgave van Enexis."]
[null,"De opgave van Enexis betreft de opgave januari t/m oktober 2008. Deze bedragen worden herschaald voor het hele jaar 2008."]
[]
[null,"Bron: specifiek dataverzoek HS-netten"]
[]
[null,"Door netbeheerder gerapporteerde HS-kosten:"]
[null,"Onderhouds- en exploitatiekosten transportnetten"]
[null,"Overige kosten"]
[null,"Inkoop E&V transporttaak: netverliezen",19259000]
[null,"Inkoop E&V transporttaak: blindvermogen",1025000]
[null,"Overige personeelskosten"]
[null,"Overige bedrijfskosten",20888000]
[null,"Totale OPEX (excl. inkoopkosten transport) t/m oktober 2008",{"$f":"SUM(C36:C41)","v":41172000}]
[null,"Totale OPEX (excl. inkoopkosten transport) 2008",{"$f":"C42*12/10","v":49406400}]
[]
[null,"Samengestelde output HS-net zonder overdracht"]
[]
[null,"De Samengestelde output op de HS-netten wordt op de normale wijze berekend: vermenigvuldiging van wegingsfactoren en volumes."]
[]
[null,"Enexis heeft geen volumes opgegeven in de PRD 2008. Wel is het totaalbedrag opgegeven."]
[null,"Op basis van de verhoudingen in de volumes 2007 (Bron: PRD 2007) en gehanteerde tarieven 2008 (Bron: PRD 2008) worden de volumes 2008 geschat."]
[null,"De wegingsfactor 2010 uit NE5R wordt gebruikt. Deze worden niet aangepast."]
[]
[null,"Overgedragen omzet HS januari t/m oktober 2008",16394000]
[null,"Schatting overgedragen omzet HS 2008",{"$f":"C53*12/10","v":19672800}]
[null,"Samengestelde output overgedragen HS/netten 2008",{"$f":"SUMPRODUCT(F60:F71,G60:G71)","v":17979251.481352493}]
[]
[null,"Bron: PRD 2007 en PRD 2008."]
[]
[null,"Afnemers HS (110-150 kV)",null,"Tarieven 2008","Volumes 2007","Volumes 2008","Wegingsfactor 2010 NE5R"]
[null,null,"Vastrecht transportdienst",2760,{"$f":"Volumes!H141","v":20},{"$f":"($C$54/SUMPRODUCT($D$60:$D$71,$E$60:$E$71))*E60","v":22.960099557161548},{"$f":"Wegingsfactoren!D291","v":2760}]
[null,null,"kW gecontracteerd per jaar",8.7200000000000006,{"$f":"Volumes!H142","v":887205},{"$f":"($C$54/SUMPRODUCT($D$60:$D$71,$E$60:$E$71))*E61","v":1018515.7563805756},{"$f":"Wegingsfactoren!D292","v":8.4565323356060844}]
[null,null,"kW max per maand",0.94,{"$f":"Volumes!H143","v":7488084},8596357.7066194247,{"$f":"Wegingsfactoren!D293","v":0.84447065133994226}]
[null,null,"kVArh blindvermogen",6.0000000000000001E-3,{"$f":"Volumes!H144","v":68527627},78670056.916801587,{"$f":"Wegingsfactoren!D294","v":0}]
[]
[]
[]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur p/jr",null,null,"Volumes 2007","Volumes 2008"]
[null,null,"Vastrecht transportdienst",2760,{"$f":"Volumes!H147","v":23},{"$f":"($C$54/SUMPRODUCT($D$60:$D$71,$E$60:$E$71))*E68","v":26.404114490735779},{"$f":"Wegingsfactoren!D297","v":2760}]
[null,null,"kW gecontracteerd per jaar",4.3600000000000003,{"$f":"Volumes!H148","v":217408},249585.46622616891,{"$f":"Wegingsfactoren!D298","v":4.2534671765330376}]
[null,null,"kW max per week",0.33,{"$f":"Volumes!H149","v":2264640},2599817.9930565166,{"$f":"Wegingsfactoren!D299","v":0.28955527727572322}]
[null,null,"kVArh blindvermogen",6.0000000000000001E-3,{"$f":"Volumes!H150","v":22701443},26061369.568561405,{"$f":"Wegingsfactoren!D300","v":5.9907988401873774E-3}]

{"sheet":"HS Liander","index":9,"n_rows":66,"n_cols":7,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Wijzigingen in Gestandaardiseerde Economische Kosten 2008 en Samengestelde output ten behoeve van Productiviteitsverandering 2007-2008"]
[]
[null,"In deze sheet worden de wijzigingen in de gestandaardiseerde economische kosten voor het jaar 2008 en Samengestelde output berekend. De wijzigingen worden per onderdeel uitgewerkt."]
[null,"De wijzigingen betreffen het scenario dat de HS-netten van Liander niet zouden worden overgedragen aan TenneT en zijn alleen relevant voor de productiviteitsverandering 2007-2008."]
[null,"Het neerwaartse effect op de inkoopkosten transport wordt niet meegenomen, omdat deze kosten niet worden meegenomen in de berekening van de productiviteitsverandering."]
[]
[null,"De wijzigingen zijn als volgt:"]
[]
[null,"CAPEX HS-netten 2008 voor PV 2007-2008",{"$f":"C26","v":35126159.481769927}]
[null,"OPEX HS-netten excl. inkoopkosten transport 2008",{"$f":"C41","v":17319000}]
[]
[null,"Wijziging Gestandaardiseerde Economische Kosten 2008 voor PV 2007-2008 excl. inkoop transport",{"$f":"C10+C11","v":52445159.481769927}]
[]
[null,"Wijziging Samengestelde output 2008",{"$f":"C52","v":14288258.807307217}]
[]
[null,"CAPEX HS-netten 2008 Liander"]
[]
[null,"De CAPEX voor HS-netten voor het jaar 2008 is berekend op basis van de data ten behoeve van de GAW en afschrijvingen tot en met het jaar 2007 uit NE5R en de mutatie in het jaar 2008 bij TenneT."]
[]
[null,"Bron: verschillende codataverzoeken."]
[]
[null,"Eindstand GAW 2008 (prijspeil 2008):",364373939.26625001]
[null,"Afschrijvingen 2008 (prijspeil 2008):",14539031.9132268]
[null,"Gemiddelde WACC 2007-2008 voor PV 2007-2008",{"$f":"AVERAGE(WACC2007,WACC2008)","v":5.6500000000000002E-2}]
[null,"CAPEX HS-netten 2008 voor PV 2007-2008",{"$f":"C23*C25+C24","v":35126159.481769927}]
[]
[null,"OPEX HS-netten excl. inkoopkosten transport 2008 Liander"]
[]
[null,"De OPEX voor HS-netten (excl. inkoopkosten transport bij de TenneT) voor het jaar 2008 is berekend op basis van de opgave van Liander."]
[]
[null,"Bron: specifiek dataverzoek HS-netten"]
[]
[null,"Door netbeheerder gerapporteerde HS-kosten:"]
[null,"Onderhouds- en exploitatiekosten transportnetten",7061000]
[null,"Overige kosten",2269000]
[null,"Inkoop E&V transporttaak: netverliezen",5621000]
[null,"Inkoop E&V transporttaak: blindvermogen",1200000]
[null,"Overige personeelskosten",1168000]
[null,"Overige bedrijfskosten"]
[null,"Totaal",{"$f":"SUM(C35:C40)","v":17319000}]
[]
[null,"Samengestelde output HS-net zonder overdracht"]
[]
[null,"De Samengestelde output op de HS-netten wordt op de normale wijze berekend: vermenigvuldiging van wegingsfactoren en volumes."]
[]
[null,"Liander heeft geen volumes opgegeven in de PRD 2008. Wel is het totaalbedrag opgegeven."]
[null,"Op basis van de verhoudingen in de volumes 2007 (Bron: PRD 2007) en gehanteerde tarieven 2008 (Bron: PRD 2008) worden de volumes 2008 geschat."]
[null,"De wegingsfactor 2010 uit NE5R wordt gebruikt. Deze worden niet aangepast."]
[]
[null,"Overgedragen omzet HS het hele jaar 2008",12046000,"Bron: PRD 2008"]
[null,"Samengestelde output overgedragen HS/netten 2008",{"$f":"SUMPRODUCT(F55:F66,G55:G66)","v":14288258.807307217}]
[]
[null,"Afnemers HS (110-150 kV)",null,"Tarieven 2008","Volumes 2007","Volumes 2008","Wegingsfactor 2010 NE5R"]
[null,null,"Vastrecht transportdienst",2760,{"$f":"Volumes!I141","v":20.237628461147285},{"$f":"($C$51/SUMPRODUCT($D$55:$D$66,$E$55:$E$66))*E55","v":20.920084868186805},{"$f":"Wegingsfactoren!D291","v":2760}]
[null,null,"kW gecontracteerd per jaar",7.44,{"$f":"Volumes!I142","v":752748.90591349441},{"$f":"($C$51/SUMPRODUCT($D$55:$D$66,$E$55:$E$66))*E56","v":778133.21982749389},{"$f":"Wegingsfactoren!D292","v":8.4565323356060844}]
[null,null,"kW max per maand",0.68,{"$f":"Volumes!I143","v":7904807.5855848482},{"$f":"($C$51/SUMPRODUCT($D$55:$D$66,$E$55:$E$66))*E57","v":8171374.7178727956},{"$f":"Wegingsfactoren!D293","v":0.84447065133994226}]
[null,null,"kVArh blindvermogen",0,{"$f":"Volumes!I144","v":0},{"$f":"($C$51/SUMPRODUCT($D$55:$D$66,$E$55:$E$66))*E58","v":0},{"$f":"Wegingsfactoren!D294","v":0}]
[]
[]
[]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur p/jr",null,null,"Volumes 2007","Volumes 2008"]
[null,null,"Vastrecht transportdienst",2760,{"$f":"Volumes!I147","v":12},{"$f":"($C$51/SUMPRODUCT($D$55:$D$66,$E$55:$E$66))*E63","v":12.404665838203158},{"$f":"Wegingsfactoren!D297","v":2760}]
[null,null,"kW gecontracteerd per jaar",3.72,{"$f":"Volumes!I148","v":75310.916666666657},{"$f":"($C$51/SUMPRODUCT($D$55:$D$66,$E$55:$E$66))*E64","v":77850.562934897054},{"$f":"Wegingsfactoren!D298","v":4.2534671765330376}]
[null,null,"kW max per week",0.24,{"$f":"Volumes!I149","v":1284087.9166666667},{"$f":"($C$51/SUMPRODUCT($D$55:$D$66,$E$55:$E$66))*E65","v":1327390.1260937054},{"$f":"Wegingsfactoren!D299","v":0.28955527727572322}]
[null,null,"kVArh blindvermogen",0,{"$f":"Volumes!I150","v":0},{"$f":"($C$51/SUMPRODUCT($D$55:$D$66,$E$55:$E$66))*E66","v":0},{"$f":"Wegingsfactoren!D300","v":5.9907988401873774E-3}]

{"sheet":"Kosten","index":10,"n_rows":135,"n_cols":13,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Gestandaardiseerde Economische Kosten",null,null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND","TOTAAL"]
[]
[]
[]
[null,"Kosten 2006 t.b.v. productiviteit (exclusief EAV)"]
[]
[null,"OPEX"]
[null,"Inkoop transport bij hoger en/of naastgelegen netbeheerder","€ '000",null,3085,4967.8253999999997,6895.1064800000004,48162,43166.398999999998,2018.972,65280.029000000002,8483.2061799999992,{"$f":"SUM(E9:L9)","v":182058.53805999999}]
[null,"Inkoop energie en vermogen ","€ '000",null,{"$f":"'Aanpassing gegevens (aug2012)'!I48","v":959.83100000000002},{"$f":"'Aanpassing gegevens (aug2012)'!I59","v":5198.7076999999999},4575.3613500000001,126599,{"$f":"'Aanpassing gegevens (aug2012)'!I78","v":95856.209000000003},549.84100000000001,{"$f":"'Aanpassing gegevens (aug2012)'!I89","v":63182.7048},3150.6128199999998,300072.26766999997]
[null,"Overige inkoopkosten voor de gereguleerde activiteiten ex artikel 16","€ '000",null,0,12.039,0,0,0,0,302.37,432,746.40899999999999]
[null,"totaal van inkopen","€ '000",null,{"$f":"SUM(E9:E11)","v":4044.8310000000001},{"$f":"SUM(F9:F11)","v":10178.572100000001},11470.467830000001,174761,139022.60800000001,2568.8130000000001,128765.1038,12065.819,482877.21473000001]
[null,"Personeelskosten","€ '000",null,54,1799.0607321212121,2206.64005,0,8510.1893214642732,{"$f":"'Aanpassing gegevens (aug2012)'!I132","v":1524.982323},70086.911989011875,0,84181.784415597358]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,3475,12549.985333715918,396.12009,0,227554.29724857718,{"$f":"'Aanpassing gegevens (aug2012)'!I133","v":549.17201999999997},46356.275832337633,0,290880.85052463075]
[null,"Bijzondere waardeverminderingen","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake art 16 O&O-kosten","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Gedoogbelasting","€ '000",null,1,0,0,1772.8,0,0,20.167000000000002,0,{"$f":"SUM(E17:L17)","v":1793.9669999999999}]
[null,"Precario","€ '000",null,0,460.23899999999998,0,0,12580.817999999999,0,14239.941000000001,0,27280.998]
[null,"Overige kosten","€ '000",null,101,543.44158435839927,2059.3531905131745,265024,6947.5088500000002,{"$f":"'Aanpassing gegevens (aug2012)'!I134","v":518.86570700000004},46027.122230809786,7212.3717314243568,328433.66329410567]
[null,"Buitengewone lasten artikel 16","€ '000",null,0,0,0,0,0,256.49299999999999,0,0,{"$f":"SUM(E20:L20)","v":256.49299999999999}]
[null,"totaal bedrijfslasten ex afschrijvingen","€ '000",null,{"$f":"SUM(E13:E20)","v":3631},{"$f":"SUM(F13:F20)","v":15352.726650195529},4662.1133305131743,266796.79999999999,255592.81342004146,2849.51305,176730.41805215931,7212.3717314243568,732827.75623433373]
[]
[null,"Totaal OPEX excl. inkoopkosten transport","€ '000",null,{"$f":"E21+E12-E9","v":4590.8310000000001},{"$f":"F21+F12-F9","v":20563.473350195527},9237.4746805131745,393395.8,351449.0224200415,3399.3540499999999,240215.49285215928,10794.984551424359,{"$f":"SUM(E23:L23)","v":1033646.4329043338}]
[]
[null,"CAPEX (o.b.v. WACC NE5R t.b.v. productiviteit)"]
[null,"Eindstand GAW","€ '000",null,49900.155774918247,234726.79203468657,105249.50294962261,3319423.1508937948,3507762.077528432,38737.124289836909,2444164.0625302065,175227.61785397286,{"$f":"SUM(E26:L26)","v":9875190.483855471}]
[null,"Afschrijvingen","€ '000",null,3277.3349937702842,11802.316703959463,5734.7249805021165,152393.68250881758,134915.11498563612,2834.5684679334277,103016.22579744135,5356.1751145774178,{"$f":"SUM(E27:L27)","v":419330.14355263778}]
[null,"Totaal CAPEX met gemiddelde WACC voor PV 2006-2007","€ '000",null,{"$f":"AVERAGE(WACC2006,WACC2007)*E26+E27","v":6371.1446518152152},26355.377810110032,12260.194163378717,358197.91786423285,352396.36379239889,5236.2701739033164,254554.39767431415,16220.287421523735,{"$f":"SUM(E28:L28)","v":1031591.9535516769}]
[]
[null,"Gestandaardiseerde Economische Kosten 2006 met gemiddelde WACC voor PV 2006-2007 (incl. ORV)","€ '000",null,{"$f":"E23+E28","v":10961.975651815215},46918.851160305559,21497.668843891894,751593.71786423284,703845.38621244044,8635.6242239033163,494769.89052647341,27015.271972948096,{"$f":"SUM(E30:L30)","v":2065238.3864560106}]
[]
[]
[null,"Kosten 2007 t.b.v. productiviteit (exclusief EAV)"]
[]
[null,"OPEX"]
[null,"Inkoop transport bij hoger en/of naastgelegen netbeheerder","€ '000",null,3193,4974.5052000000005,7144.5713900000001,60743,54864.384999999995,2011.9235100000001,64403.313000000002,6584,{"$f":"SUM(E36:L36)","v":203918.69809999998}]
[null,"Inkoop energie en vermogen ","€ '000",null,{"$f":"'Aanpassing gegevens (aug2012)'!I49","v":1463.585},{"$f":"'Aanpassing gegevens (aug2012)'!I60","v":5377.4513800000004},4189.1497499999996,134400,{"$f":"'Aanpassing gegevens (aug2012)'!I79","v":115010.276},890.15829080000003,{"$f":"'Aanpassing gegevens (aug2012)'!I90","v":71414.790999999997},5032,337777.41142080002]
[null,"Overige inkoopkosten voor de gereguleerde activiteiten ex artikel 16","€ '000",null,0,13,0,0,0,0,0,264,277]
[null,"totaal van inkopen","€ '000",null,{"$f":"SUM(E36:E38)","v":4656.585},10364.956580000002,11333.72114,195143,169874.66099999999,2902.0818008000001,135818.10399999999,11880,541973.10952079995]
[null,"Personeelskosten","€ '000",null,41.142462532886086,1906.1221381818184,2192.6542999999997,0,11891.721824754924,1362.5756140953099,82990.357997697371,0,100384.57433726231]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,3303.8575374671141,21472.298252377615,724.83798999999999,0,212107.3871719483,{"$f":"'Aanpassing gegevens (aug2012)'!I135","v":819.110361052641},44486.930210325212,0,282914.42152317089]
[null,"Bijzondere waardeverminderingen","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake art 16 O&O-kosten","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,451.93599999999998,0,1673,14310.34846000618,0.13175000000000001,14323.928,25,30784.34421000618]
[null,"Overige kosten","€ '000",null,100,567.83230630757487,3535.3487671652633,249085,6109.4166525000001,176.98260999999997,51722.13622072096,7492,318788.71655669378]
[null,"Buitengewone lasten artikel 16","€ '000",null,0,0,0,0,0,810.43600000000004,0,0,810.43600000000004]
[null,"totaal bedrijfslasten ex afschrijvingen","€ '000",null,{"$f":"SUM(E40:E47)","v":3445},{"$f":"SUM(F40:F47)","v":24398.188696867008},6452.841057165263,250758,244418.8741092094,3169.2363351479512,193523.35242874356,7517,733682.49262713315]
[]
[null,"Totaal OPEX excl. inkoopkosten transport","€ '000",null,{"$f":"E48+E39-E36","v":4908.585},{"$f":"F48+F39-F36","v":29788.640076867014},10641.990807165261,385158,359429.15010920935,4059.3946259479512,264938.14342874353,12813,{"$f":"SUM(E50:L50)","v":1071736.9040479329}]
[]
[null,"CAPEX (o.b.v. WACC NE5R t.b.v. productiviteit)"]
[null,"Eindstand GAW","€ '000",null,49453.963847084036,245950.83409235725,104055.86659165245,{"$f":"'Aanpassing gegevens (aug2012)'!I103","v":3339750.0544994627},3505087.724492047,37577.216446404287,2454189.8300108174,200099.35344995031,{"$f":"SUM(E53:L53)","v":9936164.8434297759}]
[null,"Afschrijvingen","€ '000",null,3349.7941086830683,12340.147860814892,5896.7496042648454,{"$f":"'Aanpassing gegevens (aug2012)'!I104","v":159644.43940713946},138973.44570153806,2927.7370247712288,106291.35289481188,6147.5200539781681,{"$f":"SUM(E54:L54)","v":435571.18665600166}]
[null,"Totaal CAPEX met gemiddelde WACC voor PV 2006-2007","€ '000",null,{"$f":"AVERAGE(WACC2006,WACC2007)*E53+E54","v":6415.939867202278},27589.09957454104,12348.213332947296,366708.94278610614,356288.88462004496,5257.5244444482942,258451.12235548254,18553.679967875087,{"$f":"SUM(E55:L55)","v":1051613.4069486477}]
[null,"Totaal CAPEX met gemiddelde WACC voor PV 2007-2008","€ '000",null,{"$f":"AVERAGE(WACC2007,WACC2008)*E53+E54","v":6143.9430660433163},26236.369987033075,11775.906066693209,348340.31748635916,337010.90213533875,5050.8497539930704,244953.07829042309,17453.13352390036,{"$f":"SUM(E56:L56)","v":996964.50030978408}]
[]
[null,"Gestandaardiseerde Economische Kosten 2007 met gemiddelde WACC voor PV 2006-2007 (incl. ORV)","€ '000",null,{"$f":"E50+E55","v":11324.524867202279},57377.739651408054,22990.204140112557,751866.94278610614,715718.03472925432,9316.9190703962449,523389.26578422607,31366.679967875087,{"$f":"SUM(E58:L58)","v":2123350.3109965809}]
[null,"Gestandaardiseerde Economische Kosten 2007 met gemiddelde WACC voor PV 2007-2008 (incl. ORV)","€ '000",null,{"$f":"E50+E56","v":11052.528066043316},{"$f":"F50+F56","v":56025.010063900088},22417.89687385847,733498.31748635916,696440.0522445481,9110.2443799410212,509891.22171916661,30266.13352390036,{"$f":"SUM(E59:L59)","v":2068701.4043577171}]
[]
[]
[null,"Kosten 2008 t.b.v. productiviteit (exclusief EAV)"]
[]
[null,"OPEX"]
[null,"Inkoop transport bij landelijk netbeheerder","€ '000",null,0,3396.5827999999997,0,{"$f":"'Aanpassing gegevens (sep2013)'!I205","v":86329.5552593467},{"$f":"'Aanpassing gegevens (sep2013)'!I196","v":72901.448399999994},0,{"$f":"'Aanpassing gegevens (sep2013)'!I213","v":54256.347080000007},6115.9629999999997,{"$f":"SUM(E65:L65)","v":222999.89653934669}]
[null,"Inkoop transport bij regionale netbeheerder","€ '000",null,3224,0,7078.593960000002,1659,787.68899999999996,2030.96,4679.1376700000001,756.45503000000008,20215.835660000004]
[null,"Inkoop energie en vermogen ","€ '000",null,{"$f":"'Aanpassing gegevens (aug2012)'!I50","v":1150.6690000000001},{"$f":"'Aanpassing gegevens (aug2012)'!I61","v":7085.615683019998},2505.7657200000003,119186,{"$f":"'Aanpassing gegevens (aug2012)'!I80","v":117201.584},890.49800000000005,{"$f":"'Aanpassing gegevens (aug2012)'!I91","v":78294.115000000005},4601.415,330915.66240301996]
[null,"Overige inkoopkosten voor de gereguleerde activiteiten ex artikel 16","€ '000",null,0,0,0,0,0,0,0,350,350]
[null,"totaal van inkopen","€ '000",null,{"$f":"SUM(E65:E68)","v":4374.6689999999999},10482.198483019998,9584.3596800000014,207174.5552593467,190890.72139999998,2921.4580000000001,137229.59974999999,11823.83303,574481.39460236661]
[null,"Personeelskosten","€ '000",null,20,3267.3916649151315,1914.9507799999999,0,{"$f":"58066.7173833519-1168","v":56898.717383351897},1391.731,97961.107940205795,0,161453.89876847283]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,3511,20658,784.29282000000012,0,{"$f":"185942.943093848-7061","v":178881.94309384801},{"$f":"'Aanpassing gegevens (aug2012)'!I136","v":748.35719999999992},42089.437782369903,0,246673.03089621791]
[null,"Bijzondere waardeverminderingen","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake art 16 O&O-kosten","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,482.726,0,1677,14012,0.14990000000000001,14761.361000000001,13,30946.236900000004]
[null,"Dotaties aan dan wel vrijval van voorzieningen","€ '000",null,0,1.4666091773348915,228.18833782499999,14584,0,19.881,404.60355242642061,0,15238.139499428755]
[null,"Overige kosten","€ '000",null,172,420.40943151862973,3256.0639968372088,227374,-12609.762189495181,365.87299999999999,54602.844697235698,7106.5910000000003,280688.01993609639]
[null,"Buitengewone lasten artikel 16","€ '000",null,0,0,0,0,0,0,0,0,{"$f":"SUM(E78:L78)","v":0}]
[null,"totaal bedrijfslasten ex afschrijvingen","€ '000",null,{"$f":"SUM(E70:E78)","v":3703},{"$f":"SUM(F70:F78)","v":24829.993705611098},6183.495934662209,243635,237182.89828770474,2525.9920999999999,209819.35497223781,7119.5910000000003,734999.32600021583]
[]
[null,"Totaal OPEX excl. inkoopkosten transport","€ '000",null,{"$f":"E79+E69-E65-E66","v":4853.6689999999999},{"$f":"F79+F69-F65-F66","v":31915.609388631095},8689.2616546622085,362821,354384.48228770471,3416.4901,288113.46997223777,12071.006000000001,{"$f":"SUM(E81:L81)","v":1066264.9884032358}]
[]
[null,"CAPEX (o.b.v. WACC NE5R t.b.v. productiviteit)"]
[null,"Eindstand GAW","€ '000",null,48945.773260523361,205476.34719272784,103000.9354165398,{"$f":"'Aanpassing gegevens (aug2012)'!I105","v":3056069.5799078858},3130753.5641093277,38578.94497738027,2506512.5561798788,203121.01052784445,{"$f":"SUM(E84:L84)","v":9292458.7115721069}]
[null,"Afschrijvingen","€ '000",null,3435.1841888785821,10554.17454796856,6077.204610120808,{"$f":"'Aanpassing gegevens (aug2012)'!I106","v":150064.56014548888},128015.22787157053,3060.4529366268544,109982.77133605658,6636.1658100552613,{"$f":"SUM(E85:L85)","v":417825.74144676607}]
[null,"Totaal CAPEX voor PV 2008-2009","€ '000",null,{"$f":"WACC2008*E84+E85","v":6127.2017182073669},21855.373643568593,11742.256058030496,318148.38704042259,300206.67389758356,5182.2949103827686,247840.96192594993,17807.821389086705,{"$f":"SUM(E86:L86)","v":928910.97058323189}]
[null,"Totaal CAPEX met gemiddelde WACC voor PV 2007-2008","€ '000",null,{"$f":"AVERAGE(WACC2007,WACC2008)*E84+E85","v":6200.6203780981523},22163.588164357683,11896.757461155306,322732.49141028442,304902.80424374755,5240.1633278488398,251600.73076021974,18112.502904878471,{"$f":"SUM(E87:L87)","v":942849.65865059022}]
[]
[null,"Gestandaardiseerde Economische Kosten 2008 voor PV 2008-2009 (incl. ORV)","€ '000",null,{"$f":"E81+E86","v":10980.870718207367},53770.983032199685,20431.517712692705,680969.38704042253,654591.15618528822,8598.7850103827695,535954.43189818773,29878.827389086706,{"$f":"SUM(E89:L89)","v":1995175.9589864677}]
[null,"Gestandaardiseerde Economische Kosten 2008 met gemiddelde WACC voor PV 2007-2008 (incl. ORV)","€ '000",null,{"$f":"E81+E87","v":11054.289378098152},{"$f":"F81+F87","v":54079.197552988779},20586.019115817515,685553.49141028442,659287.28653145232,8656.6534278488398,539714.20073245745,30183.508904878472,{"$f":"SUM(E90:L90)","v":2009114.6470538259}]
[]
[null,"Kosten 2009 t.b.v. productiviteit (exclusief EAV)"]
[]
[null,"OPEX"]
[null,"Inkoop transport bij landelijk netbeheerder","€ '000",null,0,6923.1231099999986,0,103693.22223999999,{"$f":"'Aanpassing gegevens (sep2013)'!I197","v":84321.681858333293},0,{"$f":"'Aanpassing gegevens (sep2013)'!I214","v":49745.21372},5401.2815099999998,{"$f":"SUM(E95:L95)","v":250084.52243833328}]
[null,"Inkoop transport bij regionale netbeheerder","€ '000",null,3138,0,6938.6078400000006,367.79361999999986,695.85163000000011,2044.4649999999999,5781.25756,926.71849000000009,19892.69414]
[null,"Inkoop energie en vermogen ","€ '000",null,{"$f":"'Aanpassing gegevens (aug2012)'!I51","v":1207.5250000000001},{"$f":"'Aanpassing gegevens (aug2012)'!I62","v":8689.2065773865179},3506.0026899999998,{"$f":"'Aanpassing gegevens (aug2012)'!I70","v":113178.63925000001},{"$f":"'Aanpassing gegevens (aug2012)'!I81","v":112588.53255},807.928,{"$f":"'Aanpassing gegevens (aug2012)'!I92","v":90892.044000000009},6198,337067.87806738657]
[null,"Overige inkoopkosten voor de gereguleerde activiteiten ex artikel 16","€ '000",null,7,0,0,0,0,0,0,0,7]
[null,"totaal van inkopen","€ '000",null,{"$f":"SUM(E95:E98)","v":4352.5249999999996},{"$f":"SUM(F95:F98)","v":15612.329687386517},10444.61053,217239.65510999999,197606.06603833329,2852.393,146418.51527999999,12526,607052.09464571974]
[null,"Personeelskosten","€ '000",null,1480,4090.9912872618656,2175.4840300000001,0,69746.791719739995,1367.92257,99083.996723816294,0,177945.18633081816]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,{"$f":"'Aanpassing gegevens (sep2013)'!I156","v":2677},{"$f":"'Aanpassing gegevens (aug2012)'!I26","v":18480.253042704899},836.66921000000013,0,{"$f":" 'Aanpassing gegevens (sep2013)'!I173","v":248062.082504019},{"$f":"'Aanpassing gegevens (aug2012)'!I137","v":1010.870099},44849.30867905097,0,315916.18353477481]
[null,"Bijzondere waardeverminderingen","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake art 16 O&O-kosten","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"Gedoogbelasting","€ '000",null,8,0,0,0,0,0,0,0,8]
[null,"Precario","€ '000",null,null,494.00997999999998,0,1738,13649.306745956945,0.1391,15458.974,24.34,31364.769825956948]
[null,"Dotaties aan dan wel vrijval van voorzieningen","€ '000",null,0,0,222.29251799999997,20346,0,-40.270949999999999,634.67823916927432,0,21162.699807169276]
[null,"Overige kosten","€ '000",null,133,421.09780604585177,2275.735082160616,{"$f":"'Aanpassing gegevens (sep2013)'!I165","v":224402},6191.9261086844144,{"$f":"'Aanpassing gegevens (sep2013)'!I186","v":558.56593999999996},55563.439544823297,7386.7656331634216,296932.53011487762]
[null,"Buitengewone lasten artikel 16","€ '000",null,0,0,0,0,0,0,0,0,0]
[null,"totaal bedrijfslasten ex afschrijvingen","€ '000",null,{"$f":"SUM(E100:E108)","v":4298},{"$f":"SUM(F100:F108)","v":23486.352116012615},5510.1808401606158,246486,337650.10707840032,2897.2267589999997,215590.3971868598,7411.1056331634218,843329.36961359682]
[]
[null,"Totaal OPEX excl. inkoopkosten transport","€ '000",null,{"$f":"E109+E99-E95-E96","v":5512.5249999999996},{"$f":"F109+F99-F95-F96","v":32175.558693399129},9016.1835301606152,359664.63925000001,450238.63962840027,3705.1547589999991,306482.4411868598,13609.105633163421,{"$f":"SUM(E111:L111)","v":1180404.2476809833}]
[]
[null,"CAPEX (o.b.v. WACC NE5R t.b.v. productiviteit)"]
[null,"Eindstand GAW","€ '000",null,50203.273108604088,{"$f":"'Aanpassing gegevens (aug2012)'!I27","v":229660.57792119548},102832.33865969641,{"$f":"'Aanpassing gegevens (aug2012)'!I107","v":3186788.2189473803},3206721.3844584576,39223.837313763142,2587566.6843273053,222574.33123156155,{"$f":"SUM(E114:L114)","v":9625570.6459679641}]
[null,"Afschrijvingen","€ '000",null,3605.7648962560288,{"$f":"'Aanpassing gegevens (aug2012)'!I28","v":11818.031881699684},6422.3511501726744,{"$f":"'Aanpassing gegevens (aug2012)'!I108","v":157290.51344864225},134334.9842630497,3283.112858023419,116200.17413630703,7089.2130553786428,{"$f":"SUM(E115:L115)","v":440044.14568952948}]
[null,"Totaal CAPEX voor PV 2008-2009","€ '000",null,{"$f":"WACC2009*E114+E115","v":6366.9449172292534},24449.363667365436,12078.129776455977,332563.8654907482,310704.66040826484,5440.4239102803913,258516.34177430882,19330.801273114528,{"$f":"SUM(E116:L116)","v":969450.53121776739}]
[]
[null,"Gestandaardiseerde Economische Kosten 2009 voor PV 2008-2009 (incl. ORV)","€ '000",null,{"$f":"E111+E116","v":11879.469917229253},56624.922360764569,21094.31330661659,692228.50474074821,760943.30003666505,9145.5786692803904,564998.78296116856,32939.906906277945,{"$f":"SUM(E118:L118)","v":2149854.7788987504}]
[]
[]
[null,"Kosten 2009 t.b.v. eindinkomsten (inclusief EAV)"]
[]
[null,"Gestandaardiseerde economische kosten 2009 (excl. EAV)","€ '000",null,{"$f":"E118","v":11879.469917229253},{"$f":"F118","v":56624.922360764569},21094.31330661659,692228.50474074821,760943.30003666505,9145.5786692803904,564998.78296116856,32939.906906277945,2149854.7788987504]
[]
[null,"Inkomsten uit EAV t/m 25 meter","€ '000",null,{"$f":"('EAV (incl RV)'!D160)/1000","v":804.19704614048362},{"$f":"('EAV (incl RV)'!I160)/1000","v":2812.8736699999999},{"$f":"('EAV (incl RV)'!S160)/1000","v":1366.3960300000001},{"$f":"('EAV (incl RV)'!N160)/1000","v":43085.814909999994},{"$f":"('EAV (incl RV)'!X160)/1000","v":40136.85325},{"$f":"('EAV (incl RV)'!AC160)/1000","v":408.65039999999999},{"$f":"('EAV (incl RV)'!AH160)/1000","v":40567.000919999999},{"$f":"('EAV (incl RV)'!AM160)/1000","v":2518.4980500000001},{"$f":"SUM(E125:L125)","v":131700.28427614048}]
[null,"Inkomsten uit EAV > 25 meter","€ '000",null,{"$f":"('EAV (incl RV)'!D194)/1000","v":193.19653360408276},{"$f":"('EAV (incl RV)'!I194)/1000","v":2682.8667700000005},{"$f":"('EAV (incl RV)'!S194)/1000","v":383.34727999999996},{"$f":"('EAV (incl RV)'!N194)/1000","v":12972.489599999999},{"$f":"('EAV (incl RV)'!X194)/1000","v":10801.649196666667},{"$f":"('EAV (incl RV)'!AC194)/1000","v":82.453789999999998},{"$f":"('EAV (incl RV)'!AH194)/1000","v":8494.2839899999999},{"$f":"('EAV (incl RV)'!AM194)/1000","v":520.05192999999997},{"$f":"SUM(E126:L126)","v":36130.339090270747}]
[]
[null,"Gestandaardiseerde Economische Kosten 2009 (incl. EAV)","€ '000",null,{"$f":"SUM(E123,E125:E126)","v":12876.86349697382},{"$f":"SUM(F123,F125:F126)","v":62120.66280076457},22844.056616616588,748286.80925074813,811881.80248333176,9636.6828592803904,614060.06787116861,35978.456886277949,{"$f":"SUM(E128:L128)","v":2317685.4022651617}]
[]
[]
[null,"Sectorkosten 2009 incl. EAV (t.b.v. significantietoets ORV)"]
[]
[null,"OPEX 2009 (incl. ORV)","€ '000",{"$f":"M111+M125+M126","v":1348234.8710473944}]
[null,"CAPEX 2009 (incl. ORV; o.b.v. WACC 2009 t.b.v. significantietoets ORV)","€ '000",{"$f":"WACC2009*M114+M115","v":969450.53121776751}]
[null,"Totale Sectorkosten (incl. ORV) t.b.v. significantietoets ORV","€ '000",{"$f":"D133+D134","v":2317685.4022651617}]

{"sheet":"SO","index":11,"n_rows":50,"n_cols":13,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Samengestelde Output",null,null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND","TOTAAL"]
[]
[null,2006]
[]
[null,"Transportdienst",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!E20:E122)","v":12218184.943038421},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!F20:F122)","v":59757727.367575698},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!G20:G122)","v":25256493.632368788},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!H20:H122)","v":661417757.96986353},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!I20:I122)","v":680782837.73035014},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!J20:J122)","v":7532803.2609424833},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!K20:K122)","v":483187024.73083144},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!L20:L122)","v":29408448.684123907},{"$f":"SUM(E6:L6)","v":1959561278.3190944}]
[null,"Periodieke aansluitvergoeding",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!E126:E133)","v":1229231.5514603562},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!F126:F133)","v":5028404.0378949707},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!G126:G133)","v":2671023.8334374917},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!H126:H133)","v":65843174.575415216},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!I126:I133)","v":70022733.579273552},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!J126:J133)","v":756370.28141666448},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!K126:K133)","v":46536831.627503507},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!L126:L133)","v":1529987.1435683689},{"$f":"SUM(E7:L7)","v":193617756.6299701}]
[null,"Eenmalige aansluitvergoeding"]
[null,"Invoeding"]
[]
[null,"SO2006",null,null,{"$f":"SUM(E6:E9)","v":13447416.494498776},64786131.405470669,27927517.465806279,727260932.54527879,750805571.30962372,8289173.5423591482,529723856.35833496,30938435.827692278,{"$f":"SUM(E11:L11)","v":2153179034.9490647}]
[]
[null,2007]
[]
[null,"Transportdienst",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!E141:E243)","v":12382353.666778561},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!F141:F243)","v":59747091.455897212},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!G141:G243)","v":24832946.54582518},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!H141:H243)","v":675679693.19624019},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!I141:I243)","v":687192487.70941174},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!J141:J243)","v":7442948.9349704469},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!K141:K243)","v":488543145.85068053},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!L141:L243)","v":30311782.583509568},{"$f":"SUM(E15:L15)","v":1986132449.9433136}]
[null,"Periodieke aansluitvergoeding",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!E247:E254)","v":1238912.0733528594},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!F247:F254)","v":5081957.1072394205},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!G247:G254)","v":2737699.9929297259},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!H247:H254)","v":67213072.150508568},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!I247:I254)","v":66066319.460321583},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!J247:J254)","v":763094.36526465719},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!K247:K254)","v":47682354.271214344},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!L247:L254)","v":1519608.5328712761},{"$f":"SUM(E16:L16)","v":192303017.95370242}]
[null,"Eenmalige aansluitvergoeding"]
[null,"Invoeding"]
[]
[null,"SO2007",null,null,{"$f":"SUM(E15:E18)","v":13621265.740131419},64829048.56313663,27570646.538754907,742892765.34674871,753258807.16973329,8206043.3002351038,536225500.1218949,31831391.116380844,{"$f":"SUM(E20:L20)","v":2178435467.8970156}]
[]
[null,2008]
[]
[null,"Transportdienst",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!E262:E364)","v":12620971.698920324},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!F262:F364)","v":47417885.982769616},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!G262:G364)","v":25319290.529705107},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!H262:H364)","v":665126266.44331276},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!I262:I364)","v":684724755.09085238},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!J262:J364)","v":7573047.0576883182},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!K262:K364)","v":486192941.16013789},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!L262:L364)","v":30049664.026815213},{"$f":"SUM(E24:L24)","v":1959024821.9902015}]
[null,"Periodieke aansluitvergoeding",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!E368:E375)","v":1252417.5992100164},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!F368:F375)","v":5245500.80750346},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!G368:G375)","v":2770852.8151365886},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!H368:H375)","v":68291234.11033465},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!I368:I375)","v":67095244.689085707},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!J368:J375)","v":767812.2314366994},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!K368:K375)","v":48189188.793330438},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!L368:L375)","v":1622186.5847031628},{"$f":"SUM(E25:L25)","v":195234437.63074073}]
[null,"Eenmalige aansluitvergoeding"]
[null,"Invoeding"]
[]
[null,"SO2008",null,null,{"$f":"SUM(E24:E27)","v":13873389.298130341},52663386.790273078,28090143.344841696,733417500.5536474,751819999.7799381,8340859.2891250178,534382129.95346832,31671850.611518376,{"$f":"SUM(E29:L29)","v":2154259259.6209421}]
[]
[null,2009]
[]
[null,"Transportdienst",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!E383:E485)","v":12579994.951627795},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!F383:F485)","v":48921959.572237521},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!G383:G485)","v":25390736.132630937},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!H383:H485)","v":668793310.02533948},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!I383:I485)","v":686372372.01517832},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!J383:J485)","v":7680496.7406973541},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!K383:K485)","v":481620332.68576247},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Volumes!L383:L485)","v":29280889.761713643},{"$f":"SUM(E33:L33)","v":1960640091.8851876}]
[null,"Periodieke aansluitvergoeding",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!E489:E496)","v":1264267.921318925},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!F489:F496)","v":5336526.6434841696},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!G489:G496)","v":2792651.0488365362},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!H489:H496)","v":70457837.40934971},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!I489:I496)","v":68029120.130181476},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!J489:J496)","v":779032.59346639959},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!K489:K496)","v":46362008.145090878},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Volumes!L489:L496)","v":1687974.1949335749},{"$f":"SUM(E34:L34)","v":196709418.08666167}]
[null,"Eenmalige aansluitvergoeding",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!E409:E420,Volumes!E501:E512)","v":860915.87021110684},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!F409:F420,Volumes!F501:F512)","v":5185472.3609396173},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!G409:G420,Volumes!G501:G512)","v":1783472.9753308634},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!H409:H420,Volumes!H501:H512)","v":57173294.331882231},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!I409:I420,Volumes!I501:I512)","v":45859805.038139008},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!J409:J420,Volumes!J501:J512)","v":440667.57509702508},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!K409:K420,Volumes!K501:K512)","v":46131371.785800919},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!L409:L420,Volumes!L501:L512)","v":2772618.3331584148},{"$f":"SUM(E35:L35)","v":160207618.27055916}]
[null,"Invoeding"]
[]
[null,"SO2009",null,null,{"$f":"SUM(E33:E36)","v":14705178.743157828},59443958.576661304,29966860.156798337,796424441.7665714,800261297.18349874,8900196.9092607778,574113712.61665428,33741482.289805636,{"$f":"SUM(E38:L38)","v":2317557128.2424083}]
[]
[null,"2010 op basis van Rekenvolumes"]
[]
[null,"Transportdienst",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Rekenvolumes!E132:E234)","v":12579994.951627795},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Rekenvolumes!F132:F234)","v":48921959.572237521},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Rekenvolumes!G132:G234)","v":25390736.132630937},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Rekenvolumes!H132:H234)","v":668793310.02533948},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Rekenvolumes!I132:I234)","v":686372372.01517832},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Rekenvolumes!J132:J234)","v":7680496.7406973541},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Rekenvolumes!K132:K234)","v":481620332.68576247},{"$f":"SUMPRODUCT(Wegingsfactoren!$D291:$D393,Rekenvolumes!L132:L234)","v":29280889.761713643},{"$f":"SUM(E42:L42)","v":1960640091.8851876}]
[null,"Periodieke aansluitvergoeding",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Rekenvolumes!E238:E245)","v":1264267.921318925},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Rekenvolumes!F238:F245)","v":5336526.6434841696},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Rekenvolumes!G238:G245)","v":2792651.0488365362},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Rekenvolumes!H238:H245)","v":70457837.40934971},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Rekenvolumes!I238:I245)","v":68029120.130181476},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Rekenvolumes!J238:J245)","v":779032.59346639959},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Rekenvolumes!K238:K245)","v":46362008.145090878},{"$f":"SUMPRODUCT(Wegingsfactoren!$D397:$D404,Rekenvolumes!L238:L245)","v":1687974.1949335749},{"$f":"SUM(E43:L43)","v":196709418.08666167}]
[null,"Eenmalige aansluitvergoeding",null,null,{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!E409:E420,Volumes!E501:E512)","v":860915.87021110684},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!F409:F420,Volumes!F501:F512)","v":5185472.3609396173},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!G409:G420,Volumes!G501:G512)","v":1783472.9753308634},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!H409:H420,Volumes!H501:H512)","v":57173294.331882231},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!I409:I420,Volumes!I501:I512)","v":45859805.038139008},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!J409:J420,Volumes!J501:J512)","v":440667.57509702508},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!K409:K420,Volumes!K501:K512)","v":46131371.785800919},{"$f":"SUMPRODUCT(Wegingsfactoren!$D409:$D420+Wegingsfactoren!L409:L420,Volumes!L501:L512)","v":2772618.3331584148},{"$f":"SUM(E44:L44)","v":160207618.27055916}]
[null,"Invoeding"]
[]
[null,"SO2010",null,null,{"$f":"SUM(E42:E45)","v":14705178.743157828},59443958.576661304,29966860.156798337,796424441.7665714,800261297.18349874,8900196.9092607778,574113712.61665428,33741482.289805636,{"$f":"SUM(E47:L47)","v":2317557128.2424083}]
[]
[]
[null,null,null,null,{"$f":"E47/$M$47","v":6.3451202837489316E-3},{"$f":"F47/$M$47","v":2.5649403784813056E-2},1.2930365250380965E-2,0.34364824584521231,0.34530380607722144,3.8403354984437943E-3,0.24772365074428665,1.4559072515892862E-2]

{"sheet":"Wegingsfactoren","index":12,"n_rows":527,"n_cols":12,"rows_kept":527,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Wegingsfactoren",null,null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND"]
[]
[null,"Tarieven 2010"]
[]
[null,"Transportdienst Verbruik > 3*80A"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst","€",null,0,0,0,0,2760,0,2760,0]
[null,"kW gecontracteerd per jaar","€",null,0,0,0,0,6.84,0,8.52,0]
[null,"kW max per maand","€",null,0,0,0,0,0.63,0,0.85,0]
[null,"kVArh blindvermogen","€",null,0,0,0,0,0,0,0,0]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst","€",null,0,0,0,0,0,0,2760,0]
[null,"kW gecontracteerd per jaar","€",null,0,0,0,0,0,0,4.26,0]
[null,"kW max per week","€",null,0,0,0,0,0,0,0.28999999999999998,0]
[null,"kVArh blindvermogen","€",null,0,0,0,0,0,0,6.0000000000000001E-3,0]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst","€",null,0,2760,0,2760,2760,0,2760,0]
[null,"kW gecontracteerd per jaar","€",null,0,6,0,11.07,17.28,0,14.16,0]
[null,"kW max per maand","€",null,0,0.56999999999999995,0,0.91,1.64,0,1.58,0]
[null,"kVArh blindvermogen","€",null,0,0,0,6.0000000000000001E-3,0,0,6.0000000000000001E-3,0]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst","€",null,0,0,0,2760,2760,0,2760,0]
[null,"kW gecontracteerd per jaar","€",null,0,0,0,5.54,8.64,0,7.08,0]
[null,"kW max per week","€",null,0,0,0,0.32,0.56000000000000005,0,0.55000000000000004,0]
[null,"kVArh blindvermogen","€",null,0,0,0,6.0000000000000001E-3,0,0,6.0000000000000001E-3,0]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst","€",null,0,2760,2760,2760,2760,0,2760,2760]
[null,"kW gecontracteerd per jaar","€",null,0,15.84,14.39,14.18,20.88,0,16.559999999999999,22.87]
[null,"kW max per maand","€",null,0,1.55,1.41,1.4,1.73,0,1.74,2.52]
[null,"kVArh blindvermogen","€",null,0,0,6.4000000000000003E-3,6.0000000000000001E-3,0,0,6.0000000000000001E-3,0]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst","€",null,0,2760,0,2760,2760,0,2760,0]
[null,"kW gecontracteerd per jaar","€",null,0,7.92,0,7.09,10.44,0,8.2799999999999994,0]
[null,"kW max per week","€",null,0,0.53,0,0.48,0.59,0,0.6,0]
[null,"kVArh blindvermogen","€",null,0,0,0,6.0000000000000001E-3,0,0,0,0]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst","€",null,0,0,441,441,0,441,0,0]
[null,"kW gecontracteerd","€",null,0,0,12.73,10.52,0,16.670000000000002,0,0]
[null,"kW max per maand","€",null,0,0,1.08,1.02,0,1.63,0,0]
[null,"kWh tarief normaal","€",null,0,0,5.7000000000000002E-3,4.0000000000000001E-3,0,2.3999999999999998E-3,0,0]
[null,"kVArh blindvermogen","€",null,0,0,6.1999999999999998E-3,6.0000000000000001E-3,0,8.3999999999999995E-3,0,0]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst","€",null,441,441,441,441,441,441,441,441]
[null,"kW gecontracteerd","€",null,13.83,10.56,13.52,13.26,13.2,13.05,9.9600000000000009,11.4]
[null,"kW max per maand","€",null,1.3,1.03,1.36,1.33,1.2,1.39,1.35,1.47]
[null,"kWh tarief normaal","€",null,6.7999999999999996E-3,7.7999999999999996E-3,8.6999999999999994E-3,7.7000000000000002E-3,7.4000000000000003E-3,8.6E-3,8.3000000000000001E-3,9.7999999999999997E-3]
[null,"kVArh blindvermogen","€",null,1.26E-2,0,6.1999999999999998E-3,6.0000000000000001E-3,0,8.3999999999999995E-3,6.0000000000000001E-3,0]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst","€",null,441,441,441,441,441,441,441,441]
[null,"kW gecontracteerd","€",null,15.47,18.96,21.7,20.2,20.399999999999999,18.260000000000002,16.2,22.81]
[null,"kW max per maand","€",null,1.3,1.03,1.36,1.33,1.2,1.39,1.35,1.47]
[null,"kWh tarief normaal","€",null,6.7999999999999996E-3,7.7999999999999996E-3,8.6999999999999994E-3,7.7000000000000002E-3,7.4000000000000003E-3,8.6E-3,8.3000000000000001E-3,9.7999999999999997E-3]
[null,"kVArh blindvermogen","€",null,1.26E-2,0,6.1999999999999998E-3,6.0000000000000001E-3,0,8.3999999999999995E-3,6.0000000000000001E-3,0]
[null,""]
[null,"Afnemers LS "]
[null,"Vastrecht transportdienst","€",null,18,18,0,18,18,18,18,18]
[null,"kW gecontracteerd","€",null,6.59,5.46,0,4.51,3.84,5.88,4.08,6.47]
[null,"kWh tarief laag","€",null,1.6299999999999999E-2,2.01E-2,0,1.43E-2,1.11E-2,1.6799999999999999E-2,1.4999999999999999E-2,1.7600000000000001E-2]
[null,"kWh tarief normaal","€",null,3.49E-2,3.04E-2,0,2.7300000000000001E-2,3.09E-2,3.2300000000000002E-2,0.03,3.5000000000000003E-2]
[null,"kVArh blindvermogen","€",null,1.8800000000000001E-2,0,0,0,0,1.26E-2,6.0000000000000001E-3,0]
[null,""]
[null,"Transportdienst Kleinverbruik t/m 3*80A (oude categorisering)"]
[]
[null,"Afnemers > 3 * 25 A  (DT)"]
[null,"Vastrecht transportdienst"]
[null,"kW gecontracteerd"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[null,""]
[null,"Afnemers > 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst"]
[null,"kW gecontracteerd"]
[null,"kWh tarief enkel"]
[null,""]
[null,"Afnemers < 3* 25 A  (DT)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[null,""]
[null,"Afnemers < 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief enkel"]
[null,""]
[null,"Afnemers LS geschakeld (1 * 6 A)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[]
[null,"Transportdienst Kleinverbruik t/m 3*80A (nieuwe categorisering)"]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Vastrecht transportdienst t/m 1*6A LS geschakeld","€",null,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54]
[null,"Vastrecht transportdienst t/m 3*80A op LS","€",null,18,18,18,18,18,18,18,18]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) capaciteitstarieven per afnemerscategorie"]
[null,"t/m 1*6A op het geschakeld net","€",null,1.7255,1.5375000000000001,1.36,1.3255000000000001,1.3485,1.3905000000000001,1.3140000000000001,1.8049999999999999]
[null,"t/m 3*25A + alle 1-fase aansluitingen2","€",null,138.04,123,108.8,106.04,107.88,111.24,105.12,144.4]
[null,"> 3*25A t/m 3*35A","€",null,690.2,615,544,530.20000000000005,539.4,556.20000000000005,525.6,722]
[null,"> 3*35A t/m 3*50A","€",null,1035.3,922.5,816,795.3,809.1,834.3,788.4,1083]
[null,"> 3*50A t/m 3*63A","€",null,1380.4,1230,1088,1060.4000000000001,1078.8,1112.4000000000001,1051.2,1444]
[null,"> 3*63A t/m 3*80A","€",null,1725.5,1537.5,1360,1325.5,1348.5,1390.5,1314,1805]
[null,""]
[null,"Periodieke aansluitvergoeding"]
[null,""]
[null,"t/m 1 x 6A geschakeld net","€",null,{"$f":"'PAV (incl RV)'!D79","v":5.16},{"$f":"'PAV (incl RV)'!I79","v":1.92},{"$f":"'PAV (incl RV)'!S79","v":6.23},{"$f":"'PAV (incl RV)'!N79","v":3.26},{"$f":"'PAV (incl RV)'!X79","v":7.8},{"$f":"'PAV (incl RV)'!AC79","v":10.6},{"$f":"'PAV (incl RV)'!AH79","v":6.24},{"$f":"'PAV (incl RV)'!AM79","v":2.54}]
[null,"t/m 3*25 A","€",null,{"$f":"'PAV (incl RV)'!D80","v":14.75},{"$f":"'PAV (incl RV)'!I80","v":19.2},{"$f":"'PAV (incl RV)'!S80","v":13.47},{"$f":"'PAV (incl RV)'!N80","v":26.4},{"$f":"'PAV (incl RV)'!X80","v":15.96},{"$f":"'PAV (incl RV)'!AC80","v":21.460000000000004},{"$f":"'PAV (incl RV)'!AH80","v":16.559999999999999},{"$f":"'PAV (incl RV)'!AM80","v":13.5}]
[null,">3*25A t/m 3*80A","€",null,{"$f":"'PAV (incl RV)'!D81","v":14.75},{"$f":"'PAV (incl RV)'!I81","v":31.56},{"$f":"'PAV (incl RV)'!S81","v":13.470000000000002},{"$f":"'PAV (incl RV)'!N81","v":30.1},{"$f":"'PAV (incl RV)'!X81","v":26.393284754465824},{"$f":"'PAV (incl RV)'!AC81","v":34.799999999999997},{"$f":"'PAV (incl RV)'!AH81","v":32.880000000000003},{"$f":"'PAV (incl RV)'!AM81","v":35.713557790616754}]
[null,"LS & Trafo MS/LS","€",null,{"$f":"'PAV (incl RV)'!D82","v":154.3185019455253},{"$f":"'PAV (incl RV)'!I82","v":112.69185645400592},{"$f":"'PAV (incl RV)'!S82","v":202.36999999999998},{"$f":"'PAV (incl RV)'!N82","v":143},{"$f":"'PAV (incl RV)'!X82","v":277.5956620392418},{"$f":"'PAV (incl RV)'!AC82","v":96.894858682073703},{"$f":"'PAV (incl RV)'!AH82","v":46.8},{"$f":"'PAV (incl RV)'!AM82","v":170.89106637829892}]
[null,"MS","€",null,{"$f":"'PAV (incl RV)'!D83","v":404.55},{"$f":"'PAV (incl RV)'!I83","v":915.36},{"$f":"'PAV (incl RV)'!S83","v":581.83000000000004},{"$f":"'PAV (incl RV)'!N83","v":569},{"$f":"'PAV (incl RV)'!X83","v":1403.3600222038906},{"$f":"'PAV (incl RV)'!AC83","v":499.97002135611319},{"$f":"'PAV (incl RV)'!AH83","v":429.4089347184339},{"$f":"'PAV (incl RV)'!AM83","v":1295.4573442494971}]
[null,">MS","€",null,{"$f":"'PAV (incl RV)'!D84","v":0},{"$f":"'PAV (incl RV)'!I84","v":6097.2},{"$f":"'PAV (incl RV)'!S84","v":2464.3525264178775},{"$f":"'PAV (incl RV)'!N84","v":1573.597636833636},{"$f":"'PAV (incl RV)'!X84","v":7386.6364382095908},{"$f":"'PAV (incl RV)'!AC84","v":0},{"$f":"'PAV (incl RV)'!AH84","v":5766},{"$f":"'PAV (incl RV)'!AM84","v":5073.28}]
[]
[null,"Meerlengte","€",null,{"$f":"'PAV (incl RV)'!D88","v":0},{"$f":"'PAV (incl RV)'!I88","v":1.47},{"$f":"'PAV (incl RV)'!S88","v":2.86},{"$f":"'PAV (incl RV)'!N88","v":2.1898937929045679},{"$f":"'PAV (incl RV)'!X88","v":1.44},{"$f":"'PAV (incl RV)'!AC88","v":11.45},{"$f":"'PAV (incl RV)'!AH88","v":5.28},{"$f":"'PAV (incl RV)'!AM88","v":3.76}]
[null,""]
[null,"Eenmalige aansluitvergoeding"]
[]
[null,"Aansluitingen t/m 25 meter"]
[null,"t/m 1 x 6A geschakeld net","€",null,{"$f":"'EAV (incl RV)'!D86","v":350},{"$f":"'EAV (incl RV)'!I86","v":284.07},{"$f":"'EAV (incl RV)'!S86","v":345.18},{"$f":"'EAV (incl RV)'!N86","v":296},{"$f":"'EAV (incl RV)'!X86","v":329.4},{"$f":"'EAV (incl RV)'!AC86","v":363},{"$f":"'EAV (incl RV)'!AH86","v":327.86},{"$f":"'EAV (incl RV)'!AM86","v":356.53}]
[null,"t/m 3*25 A","€",null,{"$f":"'EAV (incl RV)'!D87","v":585},{"$f":"'EAV (incl RV)'!I87","v":539.30999999999995},{"$f":"'EAV (incl RV)'!S87","v":542.6},{"$f":"'EAV (incl RV)'!N87","v":568},{"$f":"'EAV (incl RV)'!X87","v":546.70000000000005},{"$f":"'EAV (incl RV)'!AC87","v":615},{"$f":"'EAV (incl RV)'!AH87","v":479.57},{"$f":"'EAV (incl RV)'!AM87","v":678.65}]
[null,">3*25A t/m 3*80A","€",null,{"$f":"'EAV (incl RV)'!D88","v":990.79999999999984},{"$f":"'EAV (incl RV)'!I88","v":863.28009803921566},{"$f":"'EAV (incl RV)'!S88","v":771.99723502304141},{"$f":"'EAV (incl RV)'!N88","v":790.91050995083538},{"$f":"'EAV (incl RV)'!X88","v":916.99346449957227},{"$f":"'EAV (incl RV)'!AC88","v":945.64705882352939},{"$f":"'EAV (incl RV)'!AH88","v":800.47958172501524},{"$f":"'EAV (incl RV)'!AM88","v":920.24991150442474}]
[null,"LS & Trafo MS/LS","€",null,{"$f":"'EAV (incl RV)'!D89","v":7788.4070232219547},{"$f":"'EAV (incl RV)'!I89","v":5461.8722448979588},{"$f":"'EAV (incl RV)'!S89","v":5772.2534545454546},{"$f":"'EAV (incl RV)'!N89","v":4842.5563819007648},{"$f":"'EAV (incl RV)'!X89","v":7412.1666082802549},{"$f":"'EAV (incl RV)'!AC89","v":5607.7777777777774},{"$f":"'EAV (incl RV)'!AH89","v":7184.2565425863113},{"$f":"'EAV (incl RV)'!AM89","v":5435.89}]
[null,"MS en >MS","€",null,{"$f":"'EAV (incl RV)'!D90","v":0},{"$f":"'EAV (incl RV)'!I90","v":75115.320909090908},{"$f":"'EAV (incl RV)'!S90","v":22321.52},{"$f":"'EAV (incl RV)'!N90","v":34364.062218528459},{"$f":"'EAV (incl RV)'!X90","v":89048.887764705869},{"$f":"'EAV (incl RV)'!AC90","v":0},{"$f":"'EAV (incl RV)'!AH90","v":76132.090786957458},{"$f":"'EAV (incl RV)'!AM90","v":50208.40185185185}]
[]
[null,"Aansluitingen > 25 meter (per meter)"]
[null,"t/m 1 x 6A geschakeld net","€",null,{"$f":"'EAV (incl RV)'!D120","v":17.36},{"$f":"'EAV (incl RV)'!I120","v":14.07},{"$f":"'EAV (incl RV)'!S120","v":23.04},{"$f":"'EAV (incl RV)'!N120","v":14},{"$f":"'EAV (incl RV)'!X120","v":16.350000000000001},{"$f":"'EAV (incl RV)'!AC120","v":18.09},{"$f":"'EAV (incl RV)'!AH120","v":15.23},{"$f":"'EAV (incl RV)'!AM120","v":17.670000000000002}]
[null,"t/m 3*25 A","€",null,{"$f":"'EAV (incl RV)'!D121","v":17.66},{"$f":"'EAV (incl RV)'!I121","v":22.89},{"$f":"'EAV (incl RV)'!S121","v":23.92},{"$f":"'EAV (incl RV)'!N121","v":16},{"$f":"'EAV (incl RV)'!X121","v":21.6},{"$f":"'EAV (incl RV)'!AC121","v":21.2},{"$f":"'EAV (incl RV)'!AH121","v":21.06},{"$f":"'EAV (incl RV)'!AM121","v":25.53}]
[null,">3*25A t/m 3*80A","€",null,{"$f":"'EAV (incl RV)'!D122","v":24.73},{"$f":"'EAV (incl RV)'!I122","v":29.270787878787878},{"$f":"'EAV (incl RV)'!S122","v":39.834405219551897},{"$f":"'EAV (incl RV)'!N122","v":21},{"$f":"'EAV (incl RV)'!X122","v":28.695361297897318},{"$f":"'EAV (incl RV)'!AC122","v":27.190370370370371},{"$f":"'EAV (incl RV)'!AH122","v":29.022083844883429},{"$f":"'EAV (incl RV)'!AM122","v":29.956037116111023}]
[null,"LS & Trafo MS/LS","€",null,{"$f":"'EAV (incl RV)'!D123","v":43.605229828743212},{"$f":"'EAV (incl RV)'!I123","v":48.500547747274403},{"$f":"'EAV (incl RV)'!S123","v":55.628131889383098},{"$f":"'EAV (incl RV)'!N123","v":30.752076997041588},{"$f":"'EAV (incl RV)'!X123","v":60.519909833197246},{"$f":"'EAV (incl RV)'!AC123","v":45.276984126984125},{"$f":"'EAV (incl RV)'!AH123","v":50.586615896548416},{"$f":"'EAV (incl RV)'!AM123","v":77.933684997011355}]
[null,"MS en >MS","€",null,{"$f":"'EAV (incl RV)'!D124","v":0},{"$f":"'EAV (incl RV)'!I124","v":113.88165415791055},{"$f":"'EAV (incl RV)'!S124","v":0},{"$f":"'EAV (incl RV)'!N124","v":102.20407298093771},{"$f":"'EAV (incl RV)'!X124","v":130.4542727184614},{"$f":"'EAV (incl RV)'!AC124","v":0},{"$f":"'EAV (incl RV)'!AH124","v":138.68791175925887},{"$f":"'EAV (incl RV)'!AM124","v":149.74433047192775}]
[]
[]
[null,"Nacalculatiebedragen 2010 in prijzen 2010"]
[]
[null,"Nacalculaties 2010 die geen betrekking hebben op kosten 2010","€",null,-29310.648737196556,466787.37681000185,683275.06391499867,2073582.4040943021,2685292.1826735782,-27768.922611225895,723191.98319998884,301579.90154999413]
[]
[null,"Inkomsten vastrecht 2010","€",null,{"$f":"Wegingsfactoren!E9*Rekenvolumes!E10+Wegingsfactoren!E15*Rekenvolumes!E16+Wegingsfactoren!E21*Rekenvolumes!E22+Wegingsfactoren!E27*Rekenvolumes!E28+Wegingsfactoren!E33*Rekenvolumes!E34+Wegingsfactoren!E39*Rekenvolumes!E40+Wegingsfactoren!E45*Rekenvolumes!E46+Wegingsfactoren!E52*Rekenvolumes!E53+Wegingsfactoren!E59*Rekenvolumes!E60+Wegingsfactoren!E66*Rekenvolumes!E67+Wegingsfactoren!E102*Rekenvolumes!E103+Wegingsfactoren!E103*Rekenvolumes!E104","v":1025355.6},{"$f":"Wegingsfactoren!F9*Rekenvolumes!F10+Wegingsfactoren!F15*Rekenvolumes!F16+Wegingsfactoren!F21*Rekenvolumes!F22+Wegingsfactoren!F27*Rekenvolumes!F28+Wegingsfactoren!F33*Rekenvolumes!F34+Wegingsfactoren!F39*Rekenvolumes!F40+Wegingsfactoren!F45*Rekenvolumes!F46+Wegingsfactoren!F52*Rekenvolumes!F53+Wegingsfactoren!F59*Rekenvolumes!F60+Wegingsfactoren!F66*Rekenvolumes!F67+Wegingsfactoren!F102*Rekenvolumes!F103+Wegingsfactoren!F103*Rekenvolumes!F104","v":4315456.8100000005},{"$f":"Wegingsfactoren!G9*Rekenvolumes!G10+Wegingsfactoren!G15*Rekenvolumes!G16+Wegingsfactoren!G21*Rekenvolumes!G22+Wegingsfactoren!G27*Rekenvolumes!G28+Wegingsfactoren!G33*Rekenvolumes!G34+Wegingsfactoren!G39*Rekenvolumes!G40+Wegingsfactoren!G45*Rekenvolumes!G46+Wegingsfactoren!G52*Rekenvolumes!G53+Wegingsfactoren!G59*Rekenvolumes!G60+Wegingsfactoren!G66*Rekenvolumes!G67+Wegingsfactoren!G102*Rekenvolumes!G103+Wegingsfactoren!G103*Rekenvolumes!G104","v":2407462.6652658591},{"$f":"Wegingsfactoren!H9*Rekenvolumes!H10+Wegingsfactoren!H15*Rekenvolumes!H16+Wegingsfactoren!H21*Rekenvolumes!H22+Wegingsfactoren!H27*Rekenvolumes!H28+Wegingsfactoren!H33*Rekenvolumes!H34+Wegingsfactoren!H39*Rekenvolumes!H40+Wegingsfactoren!H45*Rekenvolumes!H46+Wegingsfactoren!H52*Rekenvolumes!H53+Wegingsfactoren!H59*Rekenvolumes!H60+Wegingsfactoren!H66*Rekenvolumes!H67+Wegingsfactoren!H102*Rekenvolumes!H103+Wegingsfactoren!H103*Rekenvolumes!H104","v":55313773.731688157},{"$f":"Wegingsfactoren!I9*Rekenvolumes!I10+Wegingsfactoren!I15*Rekenvolumes!I16+Wegingsfactoren!I21*Rekenvolumes!I22+Wegingsfactoren!I27*Rekenvolumes!I28+Wegingsfactoren!I33*Rekenvolumes!I34+Wegingsfactoren!I39*Rekenvolumes!I40+Wegingsfactoren!I45*Rekenvolumes!I46+Wegingsfactoren!I52*Rekenvolumes!I53+Wegingsfactoren!I59*Rekenvolumes!I60+Wegingsfactoren!I66*Rekenvolumes!I67+Wegingsfactoren!I102*Rekenvolumes!I103+Wegingsfactoren!I103*Rekenvolumes!I104","v":59786451.397064134},{"$f":"Wegingsfactoren!J9*Rekenvolumes!J10+Wegingsfactoren!J15*Rekenvolumes!J16+Wegingsfactoren!J21*Rekenvolumes!J22+Wegingsfactoren!J27*Rekenvolumes!J28+Wegingsfactoren!J33*Rekenvolumes!J34+Wegingsfactoren!J39*Rekenvolumes!J40+Wegingsfactoren!J45*Rekenvolumes!J46+Wegingsfactoren!J52*Rekenvolumes!J53+Wegingsfactoren!J59*Rekenvolumes!J60+Wegingsfactoren!J66*Rekenvolumes!J67+Wegingsfactoren!J102*Rekenvolumes!J103+Wegingsfactoren!J103*Rekenvolumes!J104","v":622035.53999999992},{"$f":"Wegingsfactoren!K9*Rekenvolumes!K10+Wegingsfactoren!K15*Rekenvolumes!K16+Wegingsfactoren!K21*Rekenvolumes!K22+Wegingsfactoren!K27*Rekenvolumes!K28+Wegingsfactoren!K33*Rekenvolumes!K34+Wegingsfactoren!K39*Rekenvolumes!K40+Wegingsfactoren!K45*Rekenvolumes!K46+Wegingsfactoren!K52*Rekenvolumes!K53+Wegingsfactoren!K59*Rekenvolumes!K60+Wegingsfactoren!K66*Rekenvolumes!K67+Wegingsfactoren!K102*Rekenvolumes!K103+Wegingsfactoren!K103*Rekenvolumes!K104","v":41843074.197890013},{"$f":"Wegingsfactoren!L9*Rekenvolumes!L10+Wegingsfactoren!L15*Rekenvolumes!L16+Wegingsfactoren!L21*Rekenvolumes!L22+Wegingsfactoren!L27*Rekenvolumes!L28+Wegingsfactoren!L33*Rekenvolumes!L34+Wegingsfactoren!L39*Rekenvolumes!L40+Wegingsfactoren!L45*Rekenvolumes!L46+Wegingsfactoren!L52*Rekenvolumes!L53+Wegingsfactoren!L59*Rekenvolumes!L60+Wegingsfactoren!L66*Rekenvolumes!L67+Wegingsfactoren!L102*Rekenvolumes!L103+Wegingsfactoren!L103*Rekenvolumes!L104","v":1511099.9202194777}]
[null,"Inkomsten niet vastrecht 2010 + PAV","€",null,{"$f":"SUMPRODUCT(E9:E122, Rekenvolumes!E10:E123)-E145","v":14023209.40386498},{"$f":"SUMPRODUCT(F9:F122, Rekenvolumes!F10:F123)-F145","v":49515824.389729023},{"$f":"SUMPRODUCT(G9:G122, Rekenvolumes!G10:G123)-G145","v":25494540.761710104},{"$f":"SUMPRODUCT(H9:H122, Rekenvolumes!H10:H123)-H145","v":664570640.71734011},{"$f":"SUMPRODUCT(I9:I122, Rekenvolumes!I10:I123)-I145","v":687133926.48564517},{"$f":"SUMPRODUCT(J9:J122, Rekenvolumes!J10:J123)-J145","v":8139942.297134704},{"$f":"SUMPRODUCT(K9:K122, Rekenvolumes!K10:K123)-K145","v":471587494.13823795},{"$f":"SUMPRODUCT(L9:L122, Rekenvolumes!L10:L123)-L145","v":35724752.187823258}]
[null,"Inkomsten niet vastrecht 2010 + PAV - Nacalculatie 2010","€",null,{"$f":"E146-E143","v":14052520.052602176},{"$f":"F146-F143","v":49049037.012919024},{"$f":"G146-G143","v":24811265.697795104},{"$f":"H146-H143","v":662497058.31324577},684448634.3029716,8167711.2197459303,{"$f":"K146-K143","v":470864302.15503794},35423172.286273263]
[]
[null,"Tarieven 2010 gecorrigeerd voor nacalculaties"]
[]
[null,"Transportdienst Verbruik > 3*80A"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst","€",null,{"$f":"E9","v":0},{"$f":"F9","v":0},{"$f":"G9","v":0},{"$f":"H9","v":0},2760,0,{"$f":"K9","v":2760},0]
[null,"kW gecontracteerd per jaar","€",null,{"$f":"E10*(E$147/E$146)","v":0},{"$f":"F10*(F$147/F$146)","v":0},0,0,6.8132695507796752,0,8.5069343530660753,0]
[null,"kW max per maand","€",null,0,0,0,0,0.62753798494023327,0,0.84869650235987848,0]
[null,"kVArh blindvermogen","€",null,0,0,0,0,0,0,0,0]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst","€",null,{"$f":"E15","v":0},0,{"$f":"G15","v":0},{"$f":"H15","v":0},0,0,{"$f":"K15","v":2760},0]
[null,"kW gecontracteerd per jaar","€",null,{"$f":"E16*(E$147/E$146)","v":0},0,0,0,0,0,4.2534671765330376,0]
[null,"kW max per week","€",null,0,0,0,0,0,0,0.28955527727572322,0]
[null,"kVArh blindvermogen","€",null,0,0,0,0,0,0,5.9907988401873774E-3,0]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst","€",null,{"$f":"E21","v":0},2760,{"$f":"G21","v":0},{"$f":"H21","v":2760},2760,0,{"$f":"K21","v":2760},0]
[null,"kW gecontracteerd per jaar","€",null,{"$f":"E22*(E$147/E$146)","v":0},5.9434377939703467,0,11.035459567716464,17.21247044407497,0,14.138285262842212,0]
[null,"kW max per maand","€",null,0,0.56462659042718288,0,0.90716063293784832,1.6335909449237815,0,1.5775770279160095,0]
[null,"kVArh blindvermogen","€",null,0,0,0,5.9812788984913079E-3,0,0,5.9907988401873774E-3,0]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst","€",null,{"$f":"E27","v":0},0,{"$f":"G27","v":0},{"$f":"H27","v":2760},2760,0,{"$f":"K27","v":2760},0]
[null,"kW gecontracteerd per jaar","€",null,{"$f":"E28*(E$147/E$146)","v":0},0,0,5.522714182940307,8.6062352220374851,0,7.0691426314211059,0]
[null,"kW max per week","€",null,0,0,0,0.31900154125286972,0.55781154216909623,0,0.54915656035050964,0]
[null,"kVArh blindvermogen","€",null,0,0,0,5.9812788984913079E-3,0,0,5.9907988401873774E-3,0]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst","€",null,{"$f":"E33","v":0},2760,{"$f":"G33","v":2760},{"$f":"H33","v":2760},2760,0,{"$f":"K33","v":2760},2760]
[null,"kW gecontracteerd per jaar","€",null,{"$f":"E34*(E$147/E$146)","v":0},15.690675776081713,14.004335937186056,14.135755796767791,20.798401786590585,0,16.534604798917162,22.676936873566355]
[null,"kW max per maand","€",null,0,1.5353880967756728,1.3722108180286545,1.395631742981305,1.7232392284866722,0,1.7373316636543394,2.4987267565101536]
[null,"kVArh blindvermogen","€",null,0,0,6.2284746350236807E-3,5.9812788984913079E-3,0,0,5.9907988401873774E-3,0]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst","€",null,{"$f":"E39","v":0},2760,{"$f":"G39","v":0},{"$f":"H39","v":2760},2760,0,{"$f":"K39","v":2760},0]
[null,"kW gecontracteerd per jaar","€",null,{"$f":"E40*(E$147/E$146)","v":0},7.8453378880408566,0,7.0678778983838955,10.399200893295292,0,8.2673023994585808,0]
[null,"kW max per week","€",null,0,0.52500367180071394,0,0.47850231187930459,0.58769430335672634,0,0.5990798840187378,0]
[null,"kVArh blindvermogen","€",null,0,0,0,5.9812788984913079E-3,0,0,0,0]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst","€",null,{"$f":"E45","v":0},0,{"$f":"G45","v":441},{"$f":"H45","v":441},0,441,{"$f":"K45","v":0},0]
[null,"kW gecontracteerd","€",null,{"$f":"E46*(E$147/E$146)","v":0},0,12.388825328726789,10.487175668688092,0,16.726868700419672,0,0]
[null,"kW max per maand","€",null,0,0,1.0510550946602462,1.0168174127435223,0,1.6355606467716892,0,0]
[null,"kWh tarief normaal","€",null,0,0,5.5472352218179652E-3,3.9875192656608719E-3,0,2.4081874553693581E-3,0,0]
[null,"kVArh blindvermogen","€",null,0,0,6.0338348026791897E-3,5.9812788984913079E-3,0,8.4286560937927545E-3,0,0]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst","€",null,{"$f":"E52","v":441},441,{"$f":"G52","v":441},{"$f":"H52","v":441},441,441,{"$f":"K52","v":441},441]
[null,"kW gecontracteerd","€",null,{"$f":"E53*(E$147/E$146)","v":13.858906811583637},10.460450517387811,13.157652666487524,13.21862636566579,13.148414922557267,13.094519288570886,9.9447260747110473,11.303763898498314]
[null,"kW max per maand","€",null,1.3027171984858084,1.0202901546315761,1.3235508599425321,1.32585015583224,1.1953104475052061,1.3947419012347533,1.3479297390421601,1.4575906079642562]
[null,"kWh tarief normaal","€",null,6.8142130382334585E-3,7.7264691321614499E-3,8.4668327069853146E-3,7.6759745863971785E-3,7.3710810929487718E-3,8.6293383817402005E-3,8.2872717289258734E-3,9.7172707197617086E-3]
[null,"kVArh blindvermogen","€",null,1.2626335923785526E-2,0,6.0338348026791897E-3,5.9812788984913079E-3,0,8.4286560937927545E-3,5.9907988401873774E-3,0]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst","€",null,{"$f":"E59","v":441},441,{"$f":"G59","v":441},{"$f":"H59","v":441},441,441,{"$f":"K59","v":441},441]
[null,"kW gecontracteerd","€",null,{"$f":"E60*(E$147/E$146)","v":15.50233466198112},18.781263428946296,21.118421809377164,20.136972291587401,20.320277607588505,18.322292889601869,16.175156868505919,22.617443379363731]
[null,"kW max per maand","€",null,1.3027171984858084,1.0202901546315761,1.3235508599425321,1.32585015583224,1.1953104475052061,1.3947419012347533,1.3479297390421601,1.4575906079642562]
[null,"kWh tarief normaal","€",null,6.8142130382334585E-3,7.7264691321614499E-3,8.4668327069853146E-3,7.6759745863971785E-3,7.3710810929487718E-3,8.6293383817402005E-3,8.2872717289258734E-3,9.7172707197617086E-3]
[null,"kVArh blindvermogen","€",null,1.2626335923785526E-2,0,6.0338348026791897E-3,5.9812788984913079E-3,0,8.4286560937927545E-3,5.9907988401873774E-3,0]
[null,""]
[null,"Afnemers LS "]
[null,"Vastrecht transportdienst","€",null,{"$f":"E66","v":18},18,{"$f":"G66","v":0},{"$f":"H66","v":18},18,18,{"$f":"K66","v":18},18]
[null,"kW gecontracteerd","€",null,{"$f":"E67*(E$147/E$146)","v":6.6037741061703663},5.4085283925130154,0,4.4959279720326331,3.8249934320166594,5.900059265654928,4.0737432113274172,6.4153817915161486]
[null,"kWh tarief laag","€",null,1.6334069488706672E-2,1.9910516609800661E-2,0,1.4255381374737617E-2,1.1056621639423158E-2,1.6857312187585509E-2,1.4976997100468443E-2,1.7451424966102663E-2]
[null,"kWh tarief normaal","€",null,3.4972946328580549E-2,3.0113418156116421E-2,0,2.721481898813545E-2,3.0779244023259059E-2,3.2410189503512619E-2,2.9953994200936886E-2,3.4704538284863251E-2]
[null,"kVArh blindvermogen","€",null,1.8839294870410153E-2,0,0,0,0,1.2642984140689132E-2,5.9907988401873774E-3,0]
[null,""]
[null,"Transportdienst Kleinverbruik t/m 3*80A (oude categorisering)"]
[]
[null,"Afnemers > 3 * 25 A  (DT)"]
[null,"Vastrecht transportdienst"]
[null,"kW gecontracteerd"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[null,""]
[null,"Afnemers > 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst"]
[null,"kW gecontracteerd"]
[null,"kWh tarief enkel"]
[null,""]
[null,"Afnemers < 3* 25 A  (DT)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[null,""]
[null,"Afnemers < 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief enkel"]
[null,""]
[null,"Afnemers LS geschakeld (1 * 6 A)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[]
[null,"Transportdienst Kleinverbruik t/m 3*80A (nieuwe categorisering)"]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Vastrecht transportdienst t/m 1*6A LS geschakeld","€",null,{"$f":"E102","v":0.54},0.54,{"$f":"G102","v":0.54},{"$f":"H102","v":0.54},0.54,0.54,{"$f":"K102","v":0.54},0.54]
[null,"Vastrecht transportdienst t/m 3*80A op LS","€",null,18,18,{"$f":"G103","v":18},{"$f":"H103","v":18},18,18,{"$f":"K103","v":18},18]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) capaciteitstarieven per afnemerscategorie"]
[null,"t/m 1*6A op het geschakeld net","€",null,{"$f":"E106*(E$147/E$146)","v":1.7291065584517402},1.5230059347049012,1.3235508599425321,1.3213641966583716,1.3432301153839754,1.3952436069546221,1.3119849460010358,1.789762617262233]
[null,"t/m 3*25A + alle 1-fase aansluitingen2","€",null,138.32852467613921,121.8404747763921,105.88406879540256,105.70913573266972,107.45840923071803,111.61948855636976,104.95879568008286,143.18100938097865]
[null,"> 3*25A t/m 3*35A","€",null,691.64262338069614,609.20237388196051,529.42034397701286,528.54567866334855,537.29204615359015,558.09744278184883,524.79397840041429,715.9050469048932]
[null,"> 3*35A t/m 3*50A","€",null,1037.463935071044,913.80356082294077,794.13051596551918,792.81851799502283,805.93806923038528,837.14616417277318,787.19096760062143,1073.8575703573399]
[null,"> 3*50A t/m 3*63A","€",null,1383.2852467613923,1218.404747763921,1058.8406879540257,1057.0913573266971,1074.5840923071803,1116.1948855636977,1049.5879568008286,1431.8100938097864]
[null,"> 3*63A t/m 3*80A","€",null,1729.1065584517403,1523.0059347049012,1323.550859942532,1321.3641966583714,1343.2301153839753,1395.243606954622,1311.9849460010357,1789.7626172622331]
[null,""]
[null,"Periodieke aansluitvergoeding"]
[null,""]
[null,"t/m 1 x 6A geschakeld net","€",null,{"$f":"E115*(E$147/E$146)","v":5.1707851878359774},1.9019000940705106,6.0630307775308641,3.2498282015136102,7.7695179087838397,10.636161261214665,6.2304307937948726,2.5185579212443612]
[null,"t/m 3*25 A","€",null,14.780829752050517,19.019000940705109,13.108992708401402,26.317627153361752,15.897628951819243,21.533209496761017,16.534604798917162,13.386036195590108]
[null,">3*25A t/m 3*80A","€",null,14.780829752050517,31.262482796284019,13.108992708401404,30.006082474098061,26.290140842494065,34.918718102855692,32.829577644226831,35.412072389518151]
[null,"LS & Trafo MS/LS","€",null,154.64105117615497,111.62950645356997,196.9463143577722,142.55381374737615,276.51082918135842,97.225409653315268,46.728230953461541,169.44844444762231]
[null,"MS","€",null,405.39557126725674,906.73086984811607,566.23646826497315,567.22461554025904,1397.8757467928738,501.67563895439253,428.75042467954853,1284.521399997541]
[null,">MS","€",null,0,6039.7214862326655,2398.3058128984803,1568.6877233181358,7357.769755428807,0,5757.1576854200703,5030.4525711380284]
[]
[null,"Meerlengte","€",null,{"$f":"E122*(E$147/E$146)","v":0},1.4561422595227349,2.783349602526207,2.1830609222395307,1.4343725370062472,11.489060984991314,5.271902979364893,3.7282589700310229]
[null,""]
[null,"Eenmalige aansluitvergoeding"]
[]
[null,"Aansluitingen t/m 25 meter"]
[null,"t/m 1 x 6A geschakeld net","€",null,{"$f":"E127","v":350},{"$f":"F127","v":284.07},345.18,296,329.4,363,327.86,356.53]
[null,"t/m 3*25 A","€",null,{"$f":"E128","v":585},{"$f":"F128","v":539.30999999999995},542.6,568,546.70000000000005,615,479.57,678.65]
[null,">3*25A t/m 3*80A","€",null,{"$f":"E129","v":990.79999999999984},863.28009803921566,771.99723502304141,790.91050995083538,916.99346449957227,945.64705882352939,800.47958172501524,920.24991150442474]
[null,"LS & Trafo MS/LS","€",null,{"$f":"E130","v":7788.4070232219547},5461.8722448979588,5772.2534545454546,4842.5563819007648,7412.1666082802549,5607.7777777777774,7184.2565425863113,5435.89]
[null,"MS en >MS","€",null,{"$f":"E131","v":0},75115.320909090908,22321.52,34364.062218528459,89048.887764705869,0,76132.090786957458,50208.40185185185]
[]
[null,"Aansluitingen > 25 meter (per meter)"]
[null,"t/m 1 x 6A geschakeld net","€",null,{"$f":"E134","v":17.36},{"$f":"F134","v":14.07},23.04,14,16.350000000000001,18.09,15.23,17.670000000000002]
[null,"t/m 3*25 A","€",null,{"$f":"E135","v":17.66},22.89,23.92,16,21.6,21.2,21.06,25.53]
[null,">3*25A t/m 3*80A","€",null,{"$f":"E136","v":24.73},29.270787878787878,39.834405219551897,21,28.695361297897318,27.190370370370371,29.022083844883429,29.956037116111023]
[null,"LS & Trafo MS/LS","€",null,{"$f":"E137","v":43.605229828743212},48.500547747274403,55.628131889383098,30.752076997041588,60.519909833197246,45.276984126984125,50.586615896548416,77.933684997011355]
[null,"MS en >MS","€",null,{"$f":"E138","v":0},113.88165415791055,0,102.20407298093771,130.4542727184614,0,138.68791175925887,149.74433047192775]
[]
[]
[null,"Wegingsfactor 2010"]
[]
[null,"Transportdienst Verbruik > 3*80A"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E154:L154,Rekenvolumes!E132:L132)/SUM(Rekenvolumes!E132:L132)","v":2760}]
[null,"kW gecontracteerd per jaar",null,{"$f":"SUMPRODUCT(E155:L155,Rekenvolumes!E133:L133)/SUM(Rekenvolumes!E133:L133)","v":8.4565323356060844}]
[null,"kW max per maand",null,{"$f":"SUMPRODUCT(E156:L156,Rekenvolumes!E134:L134)/SUM(Rekenvolumes!E134:L134)","v":0.84447065133994226}]
[null,"kVArh blindvermogen",null,0]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E160:L160,Rekenvolumes!E138:L138)/SUM(Rekenvolumes!E138:L138)","v":2760}]
[null,"kW gecontracteerd per jaar",null,{"$f":"SUMPRODUCT(E161:L161,Rekenvolumes!E139:L139)/SUM(Rekenvolumes!E139:L139)","v":4.2534671765330376}]
[null,"kW max per week",null,{"$f":"SUMPRODUCT(E162:L162,Rekenvolumes!E140:L140)/SUM(Rekenvolumes!E140:L140)","v":0.28955527727572322}]
[null,"kVArh blindvermogen",null,{"$f":"SUMPRODUCT(E163:L163,Rekenvolumes!E141:L141)/SUM(Rekenvolumes!E141:L141)","v":5.9907988401873774E-3}]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E166:L166,Rekenvolumes!E144:L144)/SUM(Rekenvolumes!E144:L144)","v":2760}]
[null,"kW gecontracteerd per jaar",null,{"$f":"SUMPRODUCT(E167:L167,Rekenvolumes!E145:L145)/SUM(Rekenvolumes!E145:L145)","v":14.148038259471198}]
[null,"kW max per maand",null,{"$f":"SUMPRODUCT(E168:L168,Rekenvolumes!E146:L146)/SUM(Rekenvolumes!E146:L146)","v":1.5244673888781253}]
[null,"kVArh blindvermogen",null,{"$f":"SUMPRODUCT(E169:L169,Rekenvolumes!E147:L147)/SUM(Rekenvolumes!E147:L147)","v":5.9885299386977456E-3}]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E172:L172,Rekenvolumes!E150:L150)/SUM(Rekenvolumes!E150:L150)","v":2760}]
[null,"kW gecontracteerd per jaar",null,{"$f":"SUMPRODUCT(E173:L173,Rekenvolumes!E151:L151)/SUM(Rekenvolumes!E151:L151)","v":7.3344027530976552}]
[null,"kW max per week",null,{"$f":"SUMPRODUCT(E174:L174,Rekenvolumes!E152:L152)/SUM(Rekenvolumes!E152:L152)","v":0.54938771141558829}]
[null,"kVArh blindvermogen",null,{"$f":"SUMPRODUCT(E175:L175,Rekenvolumes!E153:L153)/SUM(Rekenvolumes!E153:L153)","v":5.9826289641347818E-3}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E178:L178,Rekenvolumes!E156:L156)/SUM(Rekenvolumes!E156:L156)","v":2760}]
[null,"kW gecontracteerd per jaar",null,{"$f":"SUMPRODUCT(E179:L179,Rekenvolumes!E157:L157)/SUM(Rekenvolumes!E157:L157)","v":16.962895374806042}]
[null,"kW max per maand",null,{"$f":"SUMPRODUCT(E180:L180,Rekenvolumes!E158:L158)/SUM(Rekenvolumes!E158:L158)","v":1.5668329083044445}]
[null,"kVArh blindvermogen",null,{"$f":"SUMPRODUCT(E181:L181,Rekenvolumes!E159:L159)/SUM(Rekenvolumes!E159:L159)","v":5.983277203181832E-3}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E184:L184,Rekenvolumes!E162:L162)/SUM(Rekenvolumes!E162:L162)","v":2760}]
[null,"kW gecontracteerd per jaar",null,{"$f":"SUMPRODUCT(E185:L185,Rekenvolumes!E163:L163)/SUM(Rekenvolumes!E163:L163)","v":7.9306195255702274}]
[null,"kW max per week",null,{"$f":"SUMPRODUCT(E186:L186,Rekenvolumes!E164:L164)/SUM(Rekenvolumes!E164:L164)","v":0.51797789164757857}]
[null,"kVArh blindvermogen",null,{"$f":"SUMPRODUCT(E187:L187,Rekenvolumes!E165:L165)/SUM(Rekenvolumes!E165:L165)","v":5.9812788984913079E-3}]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E190:L190,Rekenvolumes!E168:L168)/SUM(Rekenvolumes!E168:L168)","v":441}]
[null,"kW gecontracteerd",null,{"$f":"SUMPRODUCT(E191:L191,Rekenvolumes!E169:L169)/SUM(Rekenvolumes!E169:L169)","v":10.607786945050361}]
[null,"kW max per maand",null,{"$f":"SUMPRODUCT(E192:L192,Rekenvolumes!E170:L170)/SUM(Rekenvolumes!E170:L170)","v":1.0246342649378233}]
[null,"kWh tarief normaal",null,{"$f":"SUMPRODUCT(E193:L193,Rekenvolumes!E171:L171)/SUM(Rekenvolumes!E171:L171)","v":4.0388113933480518E-3}]
[null,"kVArh blindvermogen",null,{"$f":"SUMPRODUCT(E194:L194,Rekenvolumes!E172:L172)/SUM(Rekenvolumes!E172:L172)","v":5.9812788984913079E-3}]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E197:L197,Rekenvolumes!E175:L175)/SUM(Rekenvolumes!E175:L175)","v":441.00000000000006}]
[null,"kW gecontracteerd",null,{"$f":"SUMPRODUCT(E198:L198,Rekenvolumes!E176:L176)/SUM(Rekenvolumes!E176:L176)","v":12.373857450824003}]
[null,"kW max per maand",null,{"$f":"SUMPRODUCT(E199:L199,Rekenvolumes!E177:L177)/SUM(Rekenvolumes!E177:L177)","v":1.2789207019547506}]
[null,"kWh tarief normaal",null,{"$f":"SUMPRODUCT(E200:L200,Rekenvolumes!E178:L178)/SUM(Rekenvolumes!E178:L178)","v":7.7427536377211821E-3}]
[null,"kVArh blindvermogen",null,{"$f":"SUMPRODUCT(E201:L201,Rekenvolumes!E179:L179)/SUM(Rekenvolumes!E179:L179)","v":6.0242057591396369E-3}]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E204:L204,Rekenvolumes!E182:L182)/SUM(Rekenvolumes!E182:L182)","v":441.00000000000011}]
[null,"kW gecontracteerd",null,{"$f":"SUMPRODUCT(E205:L205,Rekenvolumes!E183:L183)/SUM(Rekenvolumes!E183:L183)","v":19.046701024440541}]
[null,"kW max per maand",null,{"$f":"SUMPRODUCT(E206:L206,Rekenvolumes!E184:L184)/SUM(Rekenvolumes!E184:L184)","v":1.2868331389336785}]
[null,"kWh tarief normaal",null,{"$f":"SUMPRODUCT(E207:L207,Rekenvolumes!E185:L185)/SUM(Rekenvolumes!E185:L185)","v":7.8681700594764106E-3}]
[null,"kVArh blindvermogen",null,{"$f":"SUMPRODUCT(E208:L208,Rekenvolumes!E186:L186)/SUM(Rekenvolumes!E186:L186)","v":6.3047185811429401E-3}]
[null,""]
[null,"Afnemers LS "]
[null,"Vastrecht transportdienst",null,{"$f":"SUMPRODUCT(E211:L211,Rekenvolumes!E189:L189)/SUM(Rekenvolumes!E189:L189)","v":17.999999999999996}]
[null,"kW gecontracteerd",null,{"$f":"SUMPRODUCT(E212:L212,Rekenvolumes!E190:L190)/SUM(Rekenvolumes!E190:L190)","v":4.1746741148404141}]
[null,"kWh tarief laag",null,{"$f":"SUMPRODUCT(E213:L213,Rekenvolumes!E191:L191)/SUM(Rekenvolumes!E191:L191)","v":1.4029355031123193E-2}]
[null,"kWh tarief normaal",null,{"$f":"SUMPRODUCT(E214:L214,Rekenvolumes!E192:L192)/SUM(Rekenvolumes!E192:L192)","v":3.0077996971825241E-2}]
[null,"kVArh blindvermogen",null,{"$f":"SUMPRODUCT(E215:L215,Rekenvolumes!E193:L193)/SUM(Rekenvolumes!E193:L193)","v":7.0315669181875758E-3}]
[null,""]
[null,"Transportdienst Kleinverbruik t/m 3*80A (oude categorisering)"]
[]
[null,"Afnemers > 3 * 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,0]
[null,"kW gecontracteerd",null,0]
[null,"kWh tarief laag",null,0]
[null,"kWh tarief normaal",null,0]
[null,""]
[null,"Afnemers > 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,0]
[null,"kW gecontracteerd",null,0]
[null,"kWh tarief enkel",null,0]
[null,""]
[null,"Afnemers < 3* 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,0]
[null,"kWh tarief laag",null,0]
[null,"kWh tarief normaal",null,0]
[null,""]
[null,"Afnemers < 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,0]
[null,"kWh tarief enkel",null,0]
[null,""]
[null,"Afnemers LS geschakeld (1 * 6 A)"]
[null,"Vastrecht transportdienst",null,0]
[null,"kWh tarief laag",null,0]
[null,"kWh tarief normaal",null,0]
[]
[null,"Transportdienst Kleinverbruik t/m 3*80A (nieuwe categorisering)"]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Vastrecht transportdienst t/m 1*6A LS geschakeld",null,{"$f":"SUMPRODUCT(E247:L247,Rekenvolumes!E225:L225)/SUM(Rekenvolumes!E225:L225)","v":0.54}]
[null,"Vastrecht transportdienst t/m 3*80A op LS",null,{"$f":"SUMPRODUCT(E248:L248,Rekenvolumes!E226:L226)/SUM(Rekenvolumes!E226:L226)","v":18}]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) capaciteitstarieven per afnemerscategorie"]
[null,"t/m 1*6A op het geschakeld net",null,{"$f":"SUMPRODUCT(E251:L251,Rekenvolumes!E229:L229)/SUM(Rekenvolumes!E229:L229)","v":1.3408969154631258}]
[null,"t/m 3*25A + alle 1-fase aansluitingen2",null,{"$f":"SUMPRODUCT(E252:L252,Rekenvolumes!E230:L230)/SUM(Rekenvolumes!E230:L230)","v":107.07865849989804}]
[null,"> 3*25A t/m 3*35A",null,{"$f":"SUMPRODUCT(E253:L253,Rekenvolumes!E231:L231)/SUM(Rekenvolumes!E231:L231)","v":535.47671866650319}]
[null,"> 3*35A t/m 3*50A",null,{"$f":"SUMPRODUCT(E254:L254,Rekenvolumes!E232:L232)/SUM(Rekenvolumes!E232:L232)","v":805.33757240205864}]
[null,"> 3*50A t/m 3*63A",null,{"$f":"SUMPRODUCT(E255:L255,Rekenvolumes!E233:L233)/SUM(Rekenvolumes!E233:L233)","v":1070.6493090051836}]
[null,"> 3*63A t/m 3*80A",null,{"$f":"SUMPRODUCT(E256:L256,Rekenvolumes!E234:L234)/SUM(Rekenvolumes!E234:L234)","v":1342.6491206553874}]
[null,""]
[null,"Periodieke aansluitvergoeding"]
[null,""]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E260:L260,Rekenvolumes!E238:L238)/SUM(Rekenvolumes!E238:L238)","v":5.3113554984664102}]
[null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E261:L261,Rekenvolumes!E239:L239)/SUM(Rekenvolumes!E239:L239)","v":19.491836632481011}]
[null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E262:L262,Rekenvolumes!E240:L240)/SUM(Rekenvolumes!E240:L240)","v":29.295585163338657}]
[null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E263:L263,Rekenvolumes!E241:L241)/SUM(Rekenvolumes!E241:L241)","v":187.58143364004681}]
[null,"MS",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E264:L264,Rekenvolumes!E242:L242)/SUM(Rekenvolumes!E242:L242)","v":650.61534230994073}]
[null,">MS",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E265:L265,Rekenvolumes!E243:L243)/SUM(Rekenvolumes!E243:L243)","v":3127.938045710524}]
[]
[null,"Meerlengte",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E267:L267,Rekenvolumes!E245:L245)/SUM(Rekenvolumes!E245:L245)","v":1.62930094769968}]
[null,""]
[null,"Eenmalige aansluitvergoeding"]
[]
[null,"Aansluitingen t/m 25 meter"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E272:L272,Rekenvolumes!E250:L250)/SUM(Rekenvolumes!E250:L250)","v":311.86712403589473}]
[null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E273:L273,Rekenvolumes!E251:L251)/SUM(Rekenvolumes!E251:L251)","v":533.78530690651996}]
[null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E274:L274,Rekenvolumes!E252:L252)/SUM(Rekenvolumes!E252:L252)","v":849.13138139347586}]
[null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E275:L275,Rekenvolumes!E253:L253)/SUM(Rekenvolumes!E253:L253)","v":6138.3848854559583}]
[null,"MS en >MS",null,null,{"$f":"E276","v":0},{"$f":"F276","v":75115.320909090908},22321.52,34364.062218528459,89048.887764705869,0,76132.090786957458,50208.40185185185]
[]
[null,"Aansluitingen > 25 meter (per meter)"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E279:L279,Rekenvolumes!E257:L257)/SUM(Rekenvolumes!E257:L257)","v":14.790705946788991}]
[null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E280:L280,Rekenvolumes!E258:L258)/SUM(Rekenvolumes!E258:L258)","v":18.502460518019905}]
[null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E281:L281,Rekenvolumes!E259:L259)/SUM(Rekenvolumes!E259:L259)","v":26.201793613556234}]
[null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(Wegingsfactoren!E282:L282,Rekenvolumes!E260:L260)/SUM(Rekenvolumes!E260:L260)","v":43.894259493068731}]
[null,"MS en >MS",null,null,{"$f":"E283","v":0},{"$f":"F283","v":113.88165415791055},0,102.20407298093771,130.4542727184614,0,138.68791175925887,149.74433047192775]
[]
[null,"Invoeding (kW gecontracteerd per jaar)"]
[null,""]
[null,"Afnemers TS (25-50 kV)",null,{"$f":"D523","v":6.616464937452708}]
[null,"Afnemers Trafo HS+TS/MS ",null,{"$f":"D524","v":14.804954164853712}]
[null,"Afnemers MS (1-20 kV) - TRANSPORT",null,{"$f":"D525","v":12.813045919534812}]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,{"$f":"D526","v":20.761216282472137}]
[null,"Afnemers Trafo MS/LS",null,{"$f":"D527","v":21.941156455864846}]
[null,""]
[]
[null,"Berekening wegingsfactoren voor invoeding"]
[]
[]
[null,"Inschatting totale kosten per tariefcategorie Transportdienst Grootverbruik"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst","€",{"$f":"D291*SUM(Rekenvolumes!E132:L132)","v":27600}]
[null,"kW gecontracteerd per jaar","€",{"$f":"D292*SUM(Rekenvolumes!E133:L133)","v":2280430.7922812146}]
[null,"kW max per maand","€",{"$f":"D293*SUM(Rekenvolumes!E134:L134)","v":2381080.0647205752}]
[null,"kVArh blindvermogen","€",{"$f":"D294*SUM(Rekenvolumes!E135:L135)","v":0}]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst","€",{"$f":"D297*SUM(Rekenvolumes!E138:L138)","v":16560}]
[null,"kW gecontracteerd per jaar","€",{"$f":"D298*SUM(Rekenvolumes!E139:L139)","v":103282.68998057523}]
[null,"kW max per week","€",{"$f":"D299*SUM(Rekenvolumes!E140:L140)","v":37406.089911635325}]
[null,"kVArh blindvermogen","€",{"$f":"D300*SUM(Rekenvolumes!E141:L141)","v":23763.42218875873}]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst","€",{"$f":"D303*SUM(Rekenvolumes!E144:L144)","v":218071.70320302201}]
[null,"kW gecontracteerd per jaar","€",{"$f":"D304*SUM(Rekenvolumes!E145:L145)","v":10591673.360117087}]
[null,"kW max per maand","€",{"$f":"D305*SUM(Rekenvolumes!E146:L146)","v":10573034.148004347}]
[null,"kVArh blindvermogen","€",{"$f":"D306*SUM(Rekenvolumes!E147:L147)","v":157620.20760141528}]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst","€",{"$f":"D309*SUM(Rekenvolumes!E150:L150)","v":66240}]
[null,"kW gecontracteerd per jaar","€",{"$f":"D310*SUM(Rekenvolumes!E151:L151)","v":2721923.8758198549}]
[null,"kW max per week","€",{"$f":"D311*SUM(Rekenvolumes!E152:L152)","v":1738715.8664317073}]
[null,"kVArh blindvermogen","€",{"$f":"D312*SUM(Rekenvolumes!E153:L153)","v":9633.6642583381272}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst","€",{"$f":"D315*SUM(Rekenvolumes!E156:L156)","v":1724201.2689299611}]
[null,"kW gecontracteerd per jaar","€",{"$f":"D316*SUM(Rekenvolumes!E157:L157)","v":48179494.324790344}]
[null,"kW max per maand","€",{"$f":"D317*SUM(Rekenvolumes!E158:L158)","v":42432794.519991294}]
[null,"kVArh blindvermogen","€",{"$f":"D318*SUM(Rekenvolumes!E159:L159)","v":351550.06749033206}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst","€",{"$f":"D321*SUM(Rekenvolumes!E162:L162)","v":80918.181818181823}]
[null,"kW gecontracteerd per jaar","€",{"$f":"D322*SUM(Rekenvolumes!E163:L163)","v":1145855.3658611379}]
[null,"kW max per week","€",{"$f":"D323*SUM(Rekenvolumes!E164:L164)","v":1062458.7460142158}]
[null,"kVArh blindvermogen","€",{"$f":"D324*SUM(Rekenvolumes!E165:L165)","v":20654.345666271871}]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst","€",{"$f":"D327*SUM(Rekenvolumes!E168:L168)","v":110322.69192802541}]
[null,"kW gecontracteerd","€",{"$f":"D328*SUM(Rekenvolumes!E169:L169)","v":7630867.9490327695}]
[null,"kW max per maand","€",{"$f":"D329*SUM(Rekenvolumes!E170:L170)","v":7051955.9845611015}]
[null,"kWh tarief normaal","€",{"$f":"D330*SUM(Rekenvolumes!E171:L171)","v":10769132.159988271}]
[null,"kVArh blindvermogen","€",{"$f":"D331*SUM(Rekenvolumes!E172:L172)","v":335335.5402954286}]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst","€",{"$f":"D334*SUM(Rekenvolumes!E175:L175)","v":9927980.7294329982}]
[null,"kW gecontracteerd","€",{"$f":"D335*SUM(Rekenvolumes!E176:L176)","v":107013070.39476378}]
[null,"kW max per maand","€",{"$f":"D336*SUM(Rekenvolumes!E177:L177)","v":92438989.728923589}]
[null,"kWh tarief normaal","€",{"$f":"D337*SUM(Rekenvolumes!E178:L178)","v":177413998.62082455}]
[null,"kVArh blindvermogen","€",{"$f":"D338*SUM(Rekenvolumes!E179:L179)","v":1891247.4787092684}]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst","€",{"$f":"D341*SUM(Rekenvolumes!E182:L182)","v":17709211.38620529}]
[null,"kW gecontracteerd","€",{"$f":"D342*SUM(Rekenvolumes!E183:L183)","v":73329406.60995248}]
[null,"kW max per maand","€",{"$f":"D343*SUM(Rekenvolumes!E184:L184)","v":37217609.91772034}]
[null,"kWh tarief normaal","€",{"$f":"D344*SUM(Rekenvolumes!E185:L185)","v":62422579.937430933}]
[null,"kVArh blindvermogen","€",{"$f":"D345*SUM(Rekenvolumes!E186:L186)","v":184849.50388114253}]
[null,""]
[]
[null,"Inschatting totale kosten per netvlak (excl. Vastrecht)"]
[]
[null,"Afnemers HS (110-150 kV), incl. max 600 uur","€",{"$f":"SUM(D438,D439,D440,D444,D445,D446)","v":4825963.0590827586}]
[null,"Afnemers TS (25-50 kV), incl. max 600 uur","€",{"$f":"SUM(D450,D451,D452,D456,D457,D458)","v":25792601.12223275}]
[null,"Afnemers Trafo HS+TS/MS, incl. max 600 uur","€",{"$f":"SUM(D462,D463,D464,D468,D469,D470)","v":93192807.369813606}]
[null,"Afnemers MS (1-20 kV) - TRANSPORT","€",{"$f":"SUM(D474:D477)","v":25787291.633877572}]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE","€",{"$f":"SUM(D481:D484)","v":378757306.22322124}]
[null,"Afnemers Trafo MS/LS","€",{"$f":"SUM(D488:D491)","v":173154445.9689849}]
[]
[null,"Totale volumes kWgecontracteerd per netvlak"]
[]
[null,"Afnemers HS (110-150 kV), incl. max 600 uur",null,{"$f":"SUM(Rekenvolumes!E133:L133,Rekenvolumes!E139:L139)","v":293947}]
[null,"Afnemers TS (25-50 kV), incl. max 600 uur",null,{"$f":"SUM(Rekenvolumes!E145:L145,Rekenvolumes!E151:L151)","v":1119749.2597576836}]
[null,"Afnemers Trafo HS+TS/MS, incl. max 600 uur",null,{"$f":"SUM(Rekenvolumes!E157:L157,Rekenvolumes!E163:L163)","v":2984772.1585531058}]
[null,"Afnemers MS (1-20 kV) - TRANSPORT",null,{"$f":"SUM(Rekenvolumes!E169:L169)","v":719364.74483901332}]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,{"$f":"SUM(Rekenvolumes!E176:L176)","v":8648319.3151410948}]
[null,"Afnemers Trafo MS/LS",null,{"$f":"SUM(Rekenvolumes!E183:L183)","v":3849979.4014646895}]
[]
[null,"Samengestelde wegingsfactor incl bovenliggende netvlakken"]
[]
[null,"Afnemers HS (110-150 kV), incl. max 600 uur",null,{"$f":"D496/D505","v":16.417800008446278}]
[null,"Afnemers TS (25-50 kV), incl. max 600 uur",null,23.034264945898986]
[null,"Afnemers Trafo HS+TS/MS, incl. max 600 uur",null,31.22275417329999]
[null,"Afnemers MS (1-20 kV) - TRANSPORT",null,35.847310865433798]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,43.795481228371123]
[null,"Afnemers Trafo MS/LS",null,44.975421401763832]
[]
[null,"Inschatting van kosten voor invoeding per netvlak o.b.v. cascadering"]
[]
[null,"Invoeding TS (25-50 kV)","€",{"$f":"D515-D514","v":6.616464937452708}]
[null,"Invoeding Trafo HS + TS/MS","€",{"$f":"D516-D514","v":14.804954164853712}]
[null,"Invoeding MS (1-20 kV) - Transport","€",{"$f":"D517-D515","v":12.813045919534812}]
[null,"Invoeding MS (1-20 kV) - Distributie","€",{"$f":"D518-D515","v":20.761216282472137}]
[null,"Invoeding Trafo MS/LS","€",{"$f":"D519-D515","v":21.941156455864846}]

{"sheet":"Rekenvolumes","index":13,"n_rows":284,"n_cols":12,"rows_kept":284,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Rekenvolumina",null,null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND"]
[]
[null,"Rekenvolumina 2008 - 2010"]
[null,"(= gefactureerde volumes 2006)"]
[]
[null,"Transportdienst Verbruik > 3*80A"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst",null,null,0,0,0,0,4.8798213085362985,0,2.0025362318840578,0]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,0,13386.06260383816,0,303016.76356589148,0]
[null,"kW max per maand",null,null,0,0,0,0,43469.711482412182,0,3394729.5454545454,0]
[null,"kVArh blindvermogen",null,null,0,0,0,0,0,0,0,0]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,0,0,0,0,0,5,0]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,0,0,0,30165.465116279069,0]
[null,"kW max per week",null,null,0,0,0,0,0,0,105469.91304347826,0]
[null,"kVArh blindvermogen",null,null,0,0,0,0,0,0,1341372.5490196077,0]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst",null,null,0,1,0,0,8.2400933806927288,0,70.414130434782606,0]
[null,"kW gecontracteerd per jaar",null,null,0,21780.09600000002,0,0,48218.732498521524,0,842856.6314553991,0]
[null,"kW max per maand",null,null,0,223082.6400000006,0,0,440583.78363009961,0,6590831,0]
[null,"kVArh blindvermogen",null,null,0,0,0,0,0,0,83654313.725490183,0]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,0,0,2,11.997,0,10.868115942028986,0]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,7472.0091743119265,78500.104656115727,0,238339.78873239437,0]
[null,"kW max per week",null,null,0,0,0,42608,1494718.9920000001,0,2101154.8387096776,0]
[null,"kVArh blindvermogen",null,null,0,0,0,5624760,0,0,53723333.333333328,0]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst",null,null,0,24.416666666666657,0,214.52641633728589,205.79317964681968,0,85.390942028985506,1]
[null,"kW gecontracteerd per jaar",null,null,0,60816.012499999983,0,1436437.3924202446,918893.16611072165,0,321782.61977861321,16964]
[null,"kW max per maand",null,null,0,524952.6,0,14398230.706528321,8934930.7010616362,0,3136940,170788]
[null,"kVArh blindvermogen",null,null,0,0,0,57994213.363636367,18317886.433945615,0,13652058.823529411,0]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,1,0,14.946969696969697,8,0,3.9090579710144926,0]
[null,"kW gecontracteerd per jaar",null,null,0,9300,0,96262.766610698003,25227.015873015876,0,23327.579365079364,0]
[null,"kW max per week",null,null,0,168656,0,1040310.9440559443,387708.22222222219,0,500788.57142857148,0]
[null,"kVArh blindvermogen",null,null,0,0,0,153627.27272727274,0,0,0,0]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst",null,null,0,0,5,275.29723356009077,0,1,0,0]
[null,"kW gecontracteerd",null,null,0,0,35855,693522.13708769099,0,5900,0,0]
[null,"kW max per maand",null,null,0,0,404848,6702417.3477898194,0,65430,0,0]
[null,"kWh tarief normaal",null,null,0,0,173654956,2807015479.9154334,0,5054200,0,0]
[null,"kVArh blindvermogen",null,null,0,0,0,75202176.363636345,0,296,0,0]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst",null,null,31,315.25,588,8145.1338363224049,7468.663999686416,19,6399.2776314769117,124.14865648945658]
[null,"kW gecontracteerd",null,null,27406,163038.25,134388,2685845.9661647147,3025210.1571575454,22331.916666666668,2489436.1983117294,134688.87522740022]
[null,"kW max per maand",null,null,274359,1342584.2,1126550,24431689.9313544,25836760.505862039,218273,18350210.729917537,1101312.9763754639]
[null,"kWh tarief normaal",null,null,99246802,439948595.29999995,378774636,7673394276.0909081,8290828757.0644674,80215075,5984156794.4267836,314965717.69744778]
[null,"kVArh blindvermogen",null,null,2059440,0,8233302,275219674.36363631,6011116.2565191993,2608404,93023806.757701039,0]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst",null,null,189,1227.1666666666667,755.02712229706128,13875.097274788704,13559.465422288691,127.5,10329.245602788094,1234.7275149812124]
[null,"kW gecontracteerd",null,null,36884,117252.25,37065.865132596919,1001458.4281879193,1244157.8635049441,20380.166666666668,1034847.6108130898,286608.82562812732]
[null,"kW max per maand",null,null,343533,949240,271896.25004155783,8069353.9591836724,9606120.0019015092,192959,7513463.5191730186,2111305.5411562771]
[null,"kWh tarief normaal",null,null,95770032,253035750.80000001,72247391.8932347,2174199787.1764703,2550767257.1899257,51341646,1917376961.6985531,557775692.87163842]
[null,"kVArh blindvermogen",null,null,1509207,0,154174.96908329273,40773203.818181828,0,1021367,26609153.046781659,0]
[null,""]
[null,"Afnemers LS "]
[null,"Vastrecht transportdienst",null,null,307,452,0,3762.6042424242423,6205.0470028886739,87.8,333.11508773045716,138.20678770560357]
[null,"kW gecontracteerd",null,null,23466,22460,0,91165.260949576725,232486.42784652006,5437.75,22487.108378192461,22424.59495861271]
[null,"kWh tarief laag",null,null,15955565,8221796,0,70996576.923076928,168146152.70179552,4904362,13985109.999107439,6139185.238235198]
[null,"kWh tarief normaal",null,null,32687208,15989867.466666667,0,106841993.3110368,265824582.64424273,9112678,23842311.99878028,7890424.1205656258]
[null,"kVArh blindvermogen",null,null,812096,0,0,0,0,230229,619986.33277219674,0]
[null,""]
[null,"Transportdienst Kleinverbruik t/m 3*80A (oude categorisering)"]
[]
[null,"Afnemers > 3 * 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,null,1056,5670.1533333333327,719.88040834048218,79041.919744519968,72229.698345130135,1084.5,60310,4358.3978437365713]
[null,"kW gecontracteerd",null,null,12901,126237.27500000001,20968.2493767745,2293885.3225946082,2214496.6976255705,13472,1916779.7117117115,127333.74735739964]
[null,"kWh tarief laag",null,null,13979541,83868963.105675206,9934909.9595047329,1083733881.5012648,962625491.28815722,10636874,653632149.99635065,66205515.653651766]
[null,"kWh tarief normaal",null,null,27223165,105600835.45333093,11656709.720786123,1471462182.1942656,1351737615.1050012,23961893,1014531666.5811418,84744192.257000998]
[null,""]
[null,"Afnemers > 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,null,514,2001.5725,2261.5815643671017,31642.003652009218,42061.223428813886,0,8814.7777777777756,0]
[null,"kW gecontracteerd",null,null,6279,42964.7,82089.135534873159,920371.46958743792,1400651.1246658361,0,252634.41441441441,0]
[null,"kWh tarief enkel",null,null,14275627,33044894.065121543,58131703.80949913,767515660.17514658,938039405.57864571,0,176581478.48901787,0]
[null,""]
[null,"Afnemers < 3* 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,null,30659,72379.445833333346,7357.2551890047371,1051385.0712680621,767249.84632747271,16985.599999999999,1256257.1299999999,39703.278068608524]
[null,"kWh tarief laag",null,null,63304265,187921252.82549649,18943261.802133363,2434460330.3267136,1994327768.9691489,33407566,2432105066.5038524,74170631.377031118]
[null,"kWh tarief normaal",null,null,72835431,175995459.21809116,19214011.007465962,2538428098.2852297,2044927636.4288602,37443399,2452015711.2427406,91715461.575313017]
[null,""]
[null,"Afnemers < 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,null,18395,114971.20500000002,89176.109190112969,1298740.7700251548,1867079.1613309004,12267,543917.33333333326,5624.9933333333338]
[null,"kWh tarief enkel",null,null,51158487,331613546.79264736,297352385.71103638,4363077221.6663313,5779873517.9784708,32427231,1516581239.4705906,14448471.232876714]
[null,""]
[null,"Afnemers LS geschakeld (1 * 6 A)"]
[null,"Vastrecht transportdienst",null,null,21440,81115.333333333328,40214.5,889401.01010100986,494083.12179984484,17296,596813.03703703708,22644]
[null,"kWh tarief laag",null,null,3691840,0,8702694.2946456429,136155581.49494952,98509241.627365366,2384588,113637176.22941507,4058235]
[null,"kWh tarief normaal",null,null,1570396,14728181.309929002,5604928.2737020198,51776188.959595956,38440243.819003172,778875,37168904.926657744,2104270]
[]
[null,"Transportdienst Kleinverbruik t/m 3*80A (nieuwe categorisering)"]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Vastrecht transportdienst t/m 1*6A LS geschakeld",null,null,{"$f":"E96","v":21440},{"$f":"F96","v":81115.333333333328},{"$f":"G96","v":40214.5},889401.01010100986,494083.12179984484,17296,{"$f":"K96","v":596813.03703703708},22644]
[null,"Vastrecht transportdienst t/m 3*80A op LS",null,null,{"$f":"E92+E87+E82+E76","v":50624},{"$f":"F92+F87+F82+F76","v":195022.37666666671},{"$f":"G92+G87+G82+G76","v":99514.826351825293},{"$f":"H92+H87+H82+H76","v":2460809.7646897458},2748619.9294323171,30337.1,{"$f":"K92+K87+K82+K76","v":1869299.2411111109},49686.669245678429]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) capaciteitstarieven per afnemerscategorie"]
[null,"t/m 1*6A op het geschakeld net",null,null,{"$f":"Volumes!E$7*E96","v":21440},{"$f":"Volumes!F$7*F96","v":81115.333333333328},{"$f":"Volumes!G$7*G96","v":40214.5},{"$f":"Volumes!H$7*H96","v":889401.01010100986},{"$f":"Volumes!I$7*I96","v":494083.12179984484},{"$f":"Volumes!J$7*J96","v":17296},{"$f":"Volumes!K$7*K96","v":596813.03703703708},{"$f":"Volumes!L$7*L96","v":22644}]
[null,"t/m 3*25A + alle 1-fase aansluitingen2",null,null,{"$f":"Volumes!E$8*(E92+E87)","v":49054},{"$f":"Volumes!F$8*(F92+F87)","v":187350.65083333338},{"$f":"Volumes!G$8*(G92+G87)","v":96533.364379117702},{"$f":"Volumes!H$8*(H92+H87)","v":2350125.8412932167},{"$f":"Volumes!I$8*(I92+I87)","v":2634329.0076583731},{"$f":"Volumes!J$8*(J92+J87)","v":29252.6},{"$f":"Volumes!K$8*(K92+K87)","v":1800174.4633333331},{"$f":"Volumes!L$8*(L92+L87)","v":45328.271401941856}]
[null,"> 3*25A t/m 3*35A",null,null,{"$f":"Volumes!E$9*(E82+E76)","v":838},{"$f":"Volumes!F$9*(F82+F76)","v":3789.9533333333329},{"$f":"Volumes!G$9*(G82+G76)","v":1157.1669976331443},{"$f":"Volumes!H$9*(H82+H76)","v":55920.711123344707},{"$f":"Volumes!I$9*(I82+I76)","v":54179.401249630857},{"$f":"Volumes!J$9*(J82+J76)","v":502.2},{"$f":"Volumes!K$9*(K82+K76)","v":36649.000000000007},{"$f":"Volumes!L$9*(L82+L76)","v":1756.6697358598469}]
[null,"> 3*35A t/m 3*50A",null,null,{"$f":"Volumes!E$10*(E82+E76)","v":268},{"$f":"Volumes!F$10*(F82+F76)","v":1700.86},{"$f":"Volumes!G$10*(G82+G76)","v":604.34917970045331},{"$f":"Volumes!H$10*(H82+H76)","v":21899.908945085561},{"$f":"Volumes!I$10*(I82+I76)","v":22143.886435391527},{"$f":"Volumes!J$10*(J82+J76)","v":254.8},{"$f":"Volumes!K$10*(K82+K76)","v":11742},{"$f":"Volumes!L$10*(L82+L76)","v":1032.9443671125928}]
[null,"> 3*50A t/m 3*63A",null,null,{"$f":"Volumes!E$11*(E82+E76)","v":240},{"$f":"Volumes!F$11*(F82+F76)","v":1200.7825},{"$f":"Volumes!G$11*(G82+G76)","v":1114.7902044315697},{"$f":"Volumes!H$11*(H82+H76)","v":19967.534590218136},{"$f":"Volumes!I$11*(I82+I76)","v":21917.852752274946},{"$f":"Volumes!J$11*(J82+J76)","v":198.7},{"$f":"Volumes!K$11*(K82+K76)","v":13814},{"$f":"Volumes!L$11*(L82+L76)","v":869.36091778148216}]
[null,"> 3*63A t/m 3*80A",null,null,{"$f":"Volumes!E$12*(E82+E76)","v":224},{"$f":"Volumes!F$12*(F82+F76)","v":980.04666666666662},{"$f":"Volumes!G$12*(G82+G76)","v":105.15559094241469},{"$f":"Volumes!H$12*(H82+H76)","v":12895.845435591918},{"$f":"Volumes!I$12*(I82+I76)","v":16049.781336646682},{"$f":"Volumes!J$12*(J82+J76)","v":128.80000000000001},{"$f":"Volumes!K$12*(K82+K76)","v":6920},{"$f":"Volumes!L$12*(L82+L76)","v":699.42282298265002}]
[null,""]
[null,"Periodieke aansluitvergoeding"]
[null,""]
[null,"t/m 1 x 6A geschakeld net",null,null,21440,81115.333333333328,40214.5,889264,713241,17296,734996,22644]
[null,"t/m 3*25 A",null,null,49054,187350.65083333338,95165.146759165713,2402350,2635276.1929240916,29252.6,1801974,45318.287275565963]
[null,">3*25A t/m 3*80A",null,null,1570,7671.725833333333,2922.9804776196197,65022,111620.48324174319,1084.5,67577,4410.1838983101497]
[null,"LS & Trafo MS/LS",null,null,496,1679.1666666666667,739.77116067570682,31863,12021,215.3,11163.7,1042.4709068437282]
[null,"MS",null,null,31,315.25,588,8639,11818,20,7842.9,340.68443398765623]
[null,">MS",null,null,0,25.4166666666667,5,1276,165,0,130,16.858060927577267]
[]
[null,"Meerlengte",null,null,0,104124,0,0,532006,5615,253202,1533.3333333333333]
[]
[]
[null,"Rekenvolumina 2011-2013"]
[null,"(= gefactureerde volumes 2009)"]
[]
[null,"Transportdienst Verbruik > 3*80A"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E383","v":0},{"$f":"Volumes!F383","v":0},{"$f":"Volumes!G383","v":0},{"$f":"Volumes!H383","v":0},{"$f":"Volumes!I383","v":8},{"$f":"Volumes!J383","v":0},{"$f":"Volumes!K383","v":2},{"$f":"Volumes!L383","v":0}]
[null,"kW gecontracteerd per jaar",null,null,{"$f":"Volumes!E384","v":0},{"$f":"Volumes!F384","v":0},{"$f":"Volumes!G384","v":0},{"$f":"Volumes!H384","v":0},{"$f":"Volumes!I384","v":8025},{"$f":"Volumes!J384","v":0},{"$f":"Volumes!K384","v":261640},{"$f":"Volumes!L384","v":0}]
[null,"kW max per maand",null,null,{"$f":"Volumes!E385","v":0},{"$f":"Volumes!F385","v":0},{"$f":"Volumes!G385","v":0},{"$f":"Volumes!H385","v":0},{"$f":"Volumes!I385","v":53876.571428571428},{"$f":"Volumes!J385","v":0},{"$f":"Volumes!K385","v":2765736},{"$f":"Volumes!L385","v":0}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E386","v":0},{"$f":"Volumes!F386","v":0},{"$f":"Volumes!G386","v":0},{"$f":"Volumes!H386","v":0},{"$f":"Volumes!I386","v":0},{"$f":"Volumes!J386","v":0},{"$f":"Volumes!K386","v":0},{"$f":"Volumes!L386","v":0}]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E389","v":0},{"$f":"Volumes!F389","v":0},{"$f":"Volumes!G389","v":0},{"$f":"Volumes!H389","v":0},{"$f":"Volumes!I389","v":0},{"$f":"Volumes!J389","v":0},{"$f":"Volumes!K389","v":6},{"$f":"Volumes!L389","v":0}]
[null,"kW gecontracteerd per jaar",null,null,{"$f":"Volumes!E390","v":0},{"$f":"Volumes!F390","v":0},{"$f":"Volumes!G390","v":0},{"$f":"Volumes!H390","v":0},{"$f":"Volumes!I390","v":0},{"$f":"Volumes!J390","v":0},{"$f":"Volumes!K390","v":24282.000000000004},{"$f":"Volumes!L390","v":0}]
[null,"kW max per week",null,null,{"$f":"Volumes!E391","v":0},{"$f":"Volumes!F391","v":0},{"$f":"Volumes!G391","v":0},{"$f":"Volumes!H391","v":0},{"$f":"Volumes!I391","v":0},{"$f":"Volumes!J391","v":0},{"$f":"Volumes!K391","v":129184.625},{"$f":"Volumes!L391","v":0}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E392","v":0},{"$f":"Volumes!F392","v":0},{"$f":"Volumes!G392","v":0},{"$f":"Volumes!H392","v":0},{"$f":"Volumes!I392","v":0},{"$f":"Volumes!J392","v":0},{"$f":"Volumes!K392","v":3966653.3333333335},{"$f":"Volumes!L392","v":0}]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E395","v":0},{"$f":"Volumes!F395","v":1.0833333333333333},{"$f":"Volumes!G395","v":0},{"$f":"Volumes!H395","v":3},{"$f":"Volumes!I395","v":12.473606232978989},{"$f":"Volumes!J395","v":0},{"$f":"Volumes!K395","v":62.454547101449272},{"$f":"Volumes!L395","v":0}]
[null,"kW gecontracteerd per jaar",null,null,{"$f":"Volumes!E396","v":0},{"$f":"Volumes!F396","v":22019},{"$f":"Volumes!G396","v":0},{"$f":"Volumes!H396","v":54378.225187656382},{"$f":"Volumes!I396","v":115955.89874325563},{"$f":"Volumes!J396","v":0},{"$f":"Volumes!K396","v":556278.81824146979},{"$f":"Volumes!L396","v":0}]
[null,"kW max per maand",null,null,{"$f":"Volumes!E397","v":0},{"$f":"Volumes!F397","v":196972},{"$f":"Volumes!G397","v":0},{"$f":"Volumes!H397","v":347301.98347107437},{"$f":"Volumes!I397","v":1142836.7055135295},{"$f":"Volumes!J397","v":0},{"$f":"Volumes!K397","v":5248448.7235294133},{"$f":"Volumes!L397","v":0}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E398","v":0},{"$f":"Volumes!F398","v":0},{"$f":"Volumes!G398","v":0},{"$f":"Volumes!H398","v":6272967.2727272725},{"$f":"Volumes!I398","v":0},{"$f":"Volumes!J398","v":0},{"$f":"Volumes!K398","v":20047383.333333332},{"$f":"Volumes!L398","v":0}]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E401","v":0},{"$f":"Volumes!F401","v":0},{"$f":"Volumes!G401","v":0},{"$f":"Volumes!H401","v":1},{"$f":"Volumes!I401","v":12},{"$f":"Volumes!J401","v":0},{"$f":"Volumes!K401","v":11},{"$f":"Volumes!L401","v":0}]
[null,"kW gecontracteerd per jaar",null,null,{"$f":"Volumes!E402","v":0},{"$f":"Volumes!F402","v":0},{"$f":"Volumes!G402","v":0},{"$f":"Volumes!H402","v":5072},{"$f":"Volumes!I402","v":69147.5},{"$f":"Volumes!J402","v":0},{"$f":"Volumes!K402","v":296897.81758530188},{"$f":"Volumes!L402","v":0}]
[null,"kW max per week",null,null,{"$f":"Volumes!E403","v":0},{"$f":"Volumes!F403","v":0},{"$f":"Volumes!G403","v":0},{"$f":"Volumes!H403","v":35083.63636363636},{"$f":"Volumes!I403","v":1017475},{"$f":"Volumes!J403","v":0},{"$f":"Volumes!K403","v":2112266.1864406783},{"$f":"Volumes!L403","v":0}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E404","v":0},{"$f":"Volumes!F404","v":0},{"$f":"Volumes!G404","v":0},{"$f":"Volumes!H404","v":1381912.7272727273},{"$f":"Volumes!I404","v":0},{"$f":"Volumes!J404","v":0},{"$f":"Volumes!K404","v":228359.99999999997},{"$f":"Volumes!L404","v":0}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E407","v":0},{"$f":"Volumes!F407","v":42},{"$f":"Volumes!G407","v":0.99665730090209637},{"$f":"Volumes!H407","v":177.25550197628456},{"$f":"Volumes!I407","v":296.34178236410361},{"$f":"Volumes!J407","v":0},{"$f":"Volumes!K407","v":106.99999637681159},{"$f":"Volumes!L407","v":1.1166666666666667}]
[null,"kW gecontracteerd per jaar",null,null,{"$f":"Volumes!E408","v":0},{"$f":"Volumes!F408","v":74330.166666666657},{"$f":"Volumes!G408","v":14935.6968584645},{"$f":"Volumes!H408","v":1316544.5550110263},{"$f":"Volumes!I408","v":1023162.8864346296},{"$f":"Volumes!J408","v":0},{"$f":"Volumes!K408","v":392978.54500000004},{"$f":"Volumes!L408","v":18335.333333333332}]
[null,"kW max per maand",null,null,{"$f":"Volumes!E409","v":0},{"$f":"Volumes!F409","v":435330.8571428571},{"$f":"Volumes!G409","v":161377.4927345636},{"$f":"Volumes!H409","v":13085783.290161889},{"$f":"Volumes!I409","v":9580235.3677114453},{"$f":"Volumes!J409","v":0},{"$f":"Volumes!K409","v":3640770.5454545454},{"$f":"Volumes!L409","v":178391.2015503876}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E410","v":0},{"$f":"Volumes!F410","v":0},{"$f":"Volumes!G410","v":0},{"$f":"Volumes!H410","v":46422245.454545453},{"$f":"Volumes!I410","v":0},{"$f":"Volumes!J410","v":0},{"$f":"Volumes!K410","v":12333191.666666668},{"$f":"Volumes!L410","v":0}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E413","v":0},{"$f":"Volumes!F413","v":1},{"$f":"Volumes!G413","v":0},{"$f":"Volumes!H413","v":12.818181818181818},{"$f":"Volumes!I413","v":13.5},{"$f":"Volumes!J413","v":0},{"$f":"Volumes!K413","v":2},{"$f":"Volumes!L413","v":0}]
[null,"kW gecontracteerd per jaar",null,null,{"$f":"Volumes!E414","v":0},{"$f":"Volumes!F414","v":9116},{"$f":"Volumes!G414","v":0},{"$f":"Volumes!H414","v":93636.71747120803},{"$f":"Volumes!I414","v":31667.166666666664},{"$f":"Volumes!J414","v":0},{"$f":"Volumes!K414","v":10065.091111111113},{"$f":"Volumes!L414","v":0}]
[null,"kW max per week",null,null,{"$f":"Volumes!E415","v":0},{"$f":"Volumes!F415","v":137621.14285714287},{"$f":"Volumes!G415","v":0},{"$f":"Volumes!H415","v":1254540.8770053475},{"$f":"Volumes!I415","v":429466},{"$f":"Volumes!J415","v":0},{"$f":"Volumes!K415","v":229538.18461538461},{"$f":"Volumes!L415","v":0}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E416","v":0},{"$f":"Volumes!F416","v":0},{"$f":"Volumes!G416","v":0},{"$f":"Volumes!H416","v":3453165.4545454541},{"$f":"Volumes!I416","v":0},{"$f":"Volumes!J416","v":0},{"$f":"Volumes!K416","v":0},{"$f":"Volumes!L416","v":0}]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E419","v":0},{"$f":"Volumes!F419","v":0},{"$f":"Volumes!G419","v":3.986448404098025},{"$f":"Volumes!H419","v":245.17838589981449},{"$f":"Volumes!I419","v":0},{"$f":"Volumes!J419","v":1},{"$f":"Volumes!K419","v":0},{"$f":"Volumes!L419","v":0}]
[null,"kW gecontracteerd",null,null,{"$f":"Volumes!E420","v":0},{"$f":"Volumes!F420","v":0},{"$f":"Volumes!G420","v":22689.79752683203},{"$f":"Volumes!H420","v":689684.94731218135},{"$f":"Volumes!I420","v":0},{"$f":"Volumes!J420","v":6990},{"$f":"Volumes!K420","v":0},{"$f":"Volumes!L420","v":0}]
[null,"kW max per maand",null,null,{"$f":"Volumes!E421","v":0},{"$f":"Volumes!F421","v":0},{"$f":"Volumes!G421","v":250071.45833823923},{"$f":"Volumes!H421","v":6559230.3457943918},{"$f":"Volumes!I421","v":0},{"$f":"Volumes!J421","v":73111},{"$f":"Volumes!K421","v":0},{"$f":"Volumes!L421","v":0}]
[null,"kWh tarief normaal",null,null,{"$f":"Volumes!E422","v":0},{"$f":"Volumes!F422","v":0},{"$f":"Volumes!G422","v":92566296.634234741},{"$f":"Volumes!H422","v":2569025691.3419914},{"$f":"Volumes!I422","v":0},{"$f":"Volumes!J422","v":4819268},{"$f":"Volumes!K422","v":0},{"$f":"Volumes!L422","v":0}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E423","v":0},{"$f":"Volumes!F423","v":0},{"$f":"Volumes!G423","v":0},{"$f":"Volumes!H423","v":56064187.272727273},{"$f":"Volumes!I423","v":0},{"$f":"Volumes!J423","v":0},{"$f":"Volumes!K423","v":0},{"$f":"Volumes!L423","v":0}]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E426","v":30},{"$f":"Volumes!F426","v":400.75},{"$f":"Volumes!G426","v":583.29208075729707},{"$f":"Volumes!H426","v":9154.1289053803339},{"$f":"Volumes!I426","v":9008.6810987444478},{"$f":"Volumes!J426","v":17.73},{"$f":"Volumes!K426","v":3047.8181859410429},{"$f":"Volumes!L426","v":270.02768707482994}]
[null,"kW gecontracteerd",null,null,{"$f":"Volumes!E427","v":31457},{"$f":"Volumes!F427","v":177244.41666666669},{"$f":"Volumes!G427","v":152716.89854458001},{"$f":"Volumes!H427","v":2946866.3987718411},{"$f":"Volumes!I427","v":3194870.5431922991},{"$f":"Volumes!J427","v":21018},{"$f":"Volumes!K427","v":1864125.5468164799},{"$f":"Volumes!L427","v":260020.51114922811}]
[null,"kW max per maand",null,null,{"$f":"Volumes!E428","v":322886},{"$f":"Volumes!F428","v":1458129},{"$f":"Volumes!G428","v":1184984.3576887576},{"$f":"Volumes!H428","v":26120456.888257578},{"$f":"Volumes!I428","v":26904835.058671664},{"$f":"Volumes!J428","v":201386},{"$f":"Volumes!K428","v":14200155.36551724},{"$f":"Volumes!L428","v":1886073.7449664432}]
[null,"kWh tarief normaal",null,null,{"$f":"Volumes!E429","v":109111499},{"$f":"Volumes!F429","v":460008638.55921054},{"$f":"Volumes!G429","v":397691192.8137176},{"$f":"Volumes!H429","v":7946310326.2869663},{"$f":"Volumes!I429","v":8720106593.8239975},{"$f":"Volumes!J429","v":73450339},{"$f":"Volumes!K429","v":4722846865.168539},{"$f":"Volumes!L429","v":484027904}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E430","v":1508631},{"$f":"Volumes!F430","v":0},{"$f":"Volumes!G430","v":5345962.7224401124},{"$f":"Volumes!H430","v":248060746.81818178},{"$f":"Volumes!I430","v":0},{"$f":"Volumes!J430","v":1070076},{"$f":"Volumes!K430","v":57955964.999999993},{"$f":"Volumes!L430","v":0}]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E433","v":209},{"$f":"Volumes!F433","v":1444.9166666666665},{"$f":"Volumes!G433","v":656.87492768387926},{"$f":"Volumes!H433","v":14388.939066171924},{"$f":"Volumes!I433","v":13388.265022482712},{"$f":"Volumes!J433","v":134.06},{"$f":"Volumes!K433","v":8874.727278911565},{"$f":"Volumes!L433","v":1060.1589569160999}]
[null,"kW gecontracteerd",null,null,{"$f":"Volumes!E434","v":41068},{"$f":"Volumes!F434","v":138825.66666666666},{"$f":"Volumes!G434","v":39237.062418822061},{"$f":"Volumes!H434","v":1053288.6662373275},{"$f":"Volumes!I434","v":1189134.1860904596},{"$f":"Volumes!J434","v":22547},{"$f":"Volumes!K434","v":1152164},{"$f":"Volumes!L434","v":213714.8200514139}]
[null,"kW max per maand",null,null,{"$f":"Volumes!E435","v":362639},{"$f":"Volumes!F435","v":1059003.92},{"$f":"Volumes!G435","v":260076.28065434218},{"$f":"Volumes!H435","v":8343391.2500000009},{"$f":"Volumes!I435","v":9152817.0006416142},{"$f":"Volumes!J435","v":216002},{"$f":"Volumes!K435","v":7944104.4551724149},{"$f":"Volumes!L435","v":1583827.6711409392}]
[null,"kWh tarief normaal",null,null,{"$f":"Volumes!E436","v":96969671},{"$f":"Volumes!F436","v":276822280.38947374},{"$f":"Volumes!G436","v":70318119.05381988},{"$f":"Volumes!H436","v":2187557610.0766702},{"$f":"Volumes!I436","v":2533771483.7609086},{"$f":"Volumes!J436","v":55742080},{"$f":"Volumes!K436","v":2292733357.303371},{"$f":"Volumes!L436","v":419642943}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E437","v":1087461},{"$f":"Volumes!F437","v":0},{"$f":"Volumes!G437","v":165552.66217527151},{"$f":"Volumes!H437","v":12380964.545454549},{"$f":"Volumes!I437","v":0},{"$f":"Volumes!J437","v":860895},{"$f":"Volumes!K437","v":14824358.333333332},{"$f":"Volumes!L437","v":0}]
[null,""]
[null,"Afnemers LS "]
[null,"Vastrecht transportdienst",null,null,{"$f":"Volumes!E440","v":305},{"$f":"Volumes!F440","v":352.41666666666669},{"$f":"Volumes!G440","v":0},{"$f":"Volumes!H440","v":3129.8296969696976},{"$f":"Volumes!I440","v":5828.2165561596657},{"$f":"Volumes!J440","v":122.1},{"$f":"Volumes!K440","v":7132.4544444444437},{"$f":"Volumes!L440","v":66.647222222222226}]
[null,"kW gecontracteerd",null,null,{"$f":"Volumes!E441","v":23504},{"$f":"Volumes!F441","v":17433},{"$f":"Volumes!G441","v":0},{"$f":"Volumes!H441","v":101691.90927873777},{"$f":"Volumes!I441","v":211016.96094178432},{"$f":"Volumes!J441","v":7633},{"$f":"Volumes!K441","v":597518.45720720722},{"$f":"Volumes!L441","v":4308.6842900302127}]
[null,"kWh tarief laag",null,null,{"$f":"Volumes!E442","v":14822263},{"$f":"Volumes!F442","v":8303103.0138157895},{"$f":"Volumes!G442","v":0},{"$f":"Volumes!H442","v":66532794.177064769},{"$f":"Volumes!I442","v":158785264.15167654},{"$f":"Volumes!J442","v":5947722},{"$f":"Volumes!K442","v":363883700.625},{"$f":"Volumes!L442","v":3607089.444444445}]
[null,"kWh tarief normaal",null,null,{"$f":"Volumes!E443","v":29058707},{"$f":"Volumes!F443","v":11040413.394078949},{"$f":"Volumes!G443","v":0},{"$f":"Volumes!H443","v":101213575.45764814},{"$f":"Volumes!I443","v":242915658.71953067},{"$f":"Volumes!J443","v":11855582},{"$f":"Volumes!K443","v":586466125.3125},{"$f":"Volumes!L443","v":4731515.6424580999}]
[null,"kVArh blindvermogen",null,null,{"$f":"Volumes!E444","v":632422},{"$f":"Volumes!F444","v":0},{"$f":"Volumes!G444","v":0},{"$f":"Volumes!H444","v":1481.6666666666667},{"$f":"Volumes!I444","v":0},{"$f":"Volumes!J444","v":370744},{"$f":"Volumes!K444","v":9163855},{"$f":"Volumes!L444","v":0}]
[null,""]
[null,"Transportdienst Kleinverbruik t/m 3*80A (oude categorisering)"]
[]
[null,"Afnemers > 3 * 25 A  (DT)"]
[null,"Vastrecht transportdienst"]
[null,"kW gecontracteerd"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[null,""]
[null,"Afnemers > 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst"]
[null,"kW gecontracteerd"]
[null,"kWh tarief enkel"]
[null,""]
[null,"Afnemers < 3* 25 A  (DT)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[null,""]
[null,"Afnemers < 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief enkel"]
[null,""]
[null,"Afnemers LS geschakeld (1 * 6 A)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[]
[null,"Transportdienst Kleinverbruik t/m 3*80A (nieuwe categorisering)"]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Vastrecht transportdienst t/m 1*6A LS geschakeld",null,null,{"$f":"Volumes!E476","v":22611},{"$f":"Volumes!F476","v":84946},{"$f":"Volumes!G476","v":43451.231434195404},{"$f":"Volumes!H476","v":1062646.7104377104},{"$f":"Volumes!I476","v":772155.86702324392},{"$f":"Volumes!J476","v":18103},{"$f":"Volumes!K476","v":569974.49999999988},{"$f":"Volumes!L476","v":24409.276134309901}]
[null,"Vastrecht transportdienst t/m 3*80A op LS",null,null,{"$f":"Volumes!E477","v":51953},{"$f":"Volumes!F477","v":202530.66666666666},{"$f":"Volumes!G477","v":102534.11035590449},{"$f":"Volumes!H477","v":2529420.9846499716},{"$f":"Volumes!I477","v":2821905.2306559691},{"$f":"Volumes!J477","v":30881.599999999999},{"$f":"Volumes!K477","v":1930165.1816666664},{"$f":"Volumes!L477","v":51753.105522305159}]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) capaciteitstarieven per afnemerscategorie"]
[null,"t/m 1*6A op het geschakeld net",null,null,{"$f":"Volumes!E480","v":22611},{"$f":"Volumes!F480","v":84946},{"$f":"Volumes!G480","v":43451.231434195404},{"$f":"Volumes!H480","v":1062646.0497157113},{"$f":"Volumes!I480","v":772155.68367549754},{"$f":"Volumes!J480","v":18103},{"$f":"Volumes!K480","v":569974.51022146514},{"$f":"Volumes!L480","v":24409.276134309901}]
[null,"t/m 3*25A + alle 1-fase aansluitingen",null,null,{"$f":"Volumes!E481","v":50364},{"$f":"Volumes!F481","v":194549.58333333334},{"$f":"Volumes!G481","v":99162.724085939713},{"$f":"Volumes!H481","v":2408905.4954415876},{"$f":"Volumes!I481","v":2711549.8882688307},{"$f":"Volumes!J481","v":29703.682191780819},{"$f":"Volumes!K481","v":1855895.1817149343},{"$f":"Volumes!L481","v":48234.725703993958}]
[null,"> 3*25A t/m 3*35A",null,null,{"$f":"Volumes!E482","v":846},{"$f":"Volumes!F482","v":3799.0833333333335},{"$f":"Volumes!G482","v":1290.9004197552304},{"$f":"Volumes!H482","v":59041.910118161803},{"$f":"Volumes!I482","v":51190.792704230269},{"$f":"Volumes!J482","v":522.0794520547945},{"$f":"Volumes!K482","v":33259.423977853497},{"$f":"Volumes!L482","v":1415.5076205598832}]
[null,"> 3*35A t/m 3*50A",null,null,{"$f":"Volumes!E483","v":272},{"$f":"Volumes!F483","v":1828.9166666666667},{"$f":"Volumes!G483","v":695.40660765698749},{"$f":"Volumes!H483","v":23480.998056456989},{"$f":"Volumes!I483","v":22699.700382743133},{"$f":"Volumes!J483","v":278.35890410958899},{"$f":"Volumes!K483","v":11234.94747302669},{"$f":"Volumes!L483","v":825.37829315682006}]
[null,"> 3*50A t/m 3*63A",null,null,{"$f":"Volumes!E484","v":240},{"$f":"Volumes!F484","v":1229.6666666666665},{"$f":"Volumes!G484","v":1276.2485496013931},{"$f":"Volumes!H484","v":21800.589436005735},{"$f":"Volumes!I484","v":20006.56740247667},{"$f":"Volumes!J484","v":211.11780821917804},{"$f":"Volumes!K484","v":12952.737649063032},{"$f":"Volumes!L484","v":660.0514250938229}]
[null,"> 3*63A t/m 3*80A",null,null,{"$f":"Volumes!E485","v":231},{"$f":"Volumes!F485","v":1113},{"$f":"Volumes!G485","v":108.83069295116243},{"$f":"Volumes!H485","v":16621.304398226257},{"$f":"Volumes!I485","v":16457.84176890368},{"$f":"Volumes!J485","v":166.36164383561643},{"$f":"Volumes!K485","v":7452.5278250993751},{"$f":"Volumes!L485","v":617.44247950067324}]
[null,""]
[null,"Periodieke aansluitvergoeding"]
[null,""]
[null,"t/m 1 x 6A geschakeld net",null,null,{"$f":"Volumes!E489","v":22611},{"$f":"Volumes!F489","v":84946},{"$f":"Volumes!G489","v":44297.611249095964},{"$f":"Volumes!H489","v":1062638.4827764828},{"$f":"Volumes!I489","v":772155.88484414713},{"$f":"Volumes!J489","v":18103},{"$f":"Volumes!K489","v":569974.51022146514},{"$f":"Volumes!L489","v":24409.276134309901}]
[null,"t/m 3*25 A",null,null,{"$f":"Volumes!E490","v":50364},{"$f":"Volumes!F490","v":195378.583499812},{"$f":"Volumes!G490","v":99272.075222358399},{"$f":"Volumes!H490","v":2407244.5004237099},{"$f":"Volumes!I490","v":2711550.1653384902},{"$f":"Volumes!J490","v":29704},{"$f":"Volumes!K490","v":1855895.1818693695},{"$f":"Volumes!L490","v":48234.725703994001}]
[null,">3*25A t/m 3*80A",null,null,{"$f":"Volumes!E491","v":1589},{"$f":"Volumes!F491","v":7152.08316685507},{"$f":"Volumes!G491","v":3375.0081076405299},{"$f":"Volumes!H491","v":121967.800299048},{"$f":"Volumes!I491","v":111893.63377086111},{"$f":"Volumes!J491","v":1178},{"$f":"Volumes!K491","v":80422.636313465773},{"$f":"Volumes!L491","v":3665.7742024512372}]
[null,"LS & Trafo MS/LS",null,null,{"$f":"Volumes!E492","v":514},{"$f":"Volumes!F492","v":1797.3333333333333},{"$f":"Volumes!G492","v":657.62311298566942},{"$f":"Volumes!H492","v":12070.145313782992},{"$f":"Volumes!I492","v":23529.796768586602},{"$f":"Volumes!J492","v":256.15999999999997},{"$f":"Volumes!K492","v":9659.6666666666661},{"$f":"Volumes!L492","v":991.36316592188712}]
[null,"MS",null,null,{"$f":"Volumes!E493","v":30},{"$f":"Volumes!F493","v":400.75000000000006},{"$f":"Volumes!G493","v":583.941782793161},{"$f":"Volumes!H493","v":14023.152449822903},{"$f":"Volumes!I493","v":2353.3663472222202},{"$f":"Volumes!J493","v":18.73},{"$f":"Volumes!K493","v":3864.4155625426752},{"$f":"Volumes!L493","v":354.91364985360326}]
[null,">MS",null,null,{"$f":"Volumes!E494","v":0},{"$f":"Volumes!F494","v":10},{"$f":"Volumes!G494","v":4.9887021837756249},{"$f":"Volumes!H494","v":832.50023573374381},{"$f":"Volumes!I494","v":192.98944704263889},{"$f":"Volumes!J494","v":0},{"$f":"Volumes!K494","v":152.69318963582714},{"$f":"Volumes!L494","v":28.815300988495281}]
[]
[null,"Meerlengte",null,null,{"$f":"Volumes!E496","v":0},{"$f":"Volumes!F496","v":146306},{"$f":"Volumes!G496","v":2834.9933333333333},{"$f":"Volumes!H496","v":200840.48307220018},{"$f":"Volumes!I496","v":766153.79734780919},{"$f":"Volumes!J496","v":5615},{"$f":"Volumes!K496","v":0},{"$f":"Volumes!L496","v":2300}]
[null,""]
[null,"Eenmalige aansluitvergoeding"]
[]
[null,"Aansluitingen t/m 25 meter"]
[null,"t/m 1 x 6A geschakeld net",null,null,{"$f":"Volumes!E501","v":541.60681758540704},{"$f":"Volumes!F501","v":1360},{"$f":"Volumes!G501","v":22},{"$f":"Volumes!H501","v":29519.469354838711},{"$f":"Volumes!I501","v":10610},{"$f":"Volumes!J501","v":309},{"$f":"Volumes!K501","v":16420.881275265918},{"$f":"Volumes!L501","v":456}]
[null,"t/m 3*25 A",null,null,{"$f":"Volumes!E502","v":658.00028046380021},{"$f":"Volumes!F502","v":1868},{"$f":"Volumes!G502","v":1781},{"$f":"Volumes!H502","v":30436.479815126051},{"$f":"Volumes!I502","v":36285},{"$f":"Volumes!J502","v":315},{"$f":"Volumes!K502","v":32022.209984711284},{"$f":"Volumes!L502","v":972}]
[null,">3*25A t/m 3*80A",null,null,{"$f":"Volumes!E503","v":48.679241016142406},{"$f":"Volumes!F503","v":204},{"$f":"Volumes!G503","v":217},{"$f":"Volumes!H503","v":1845.7349041259718},{"$f":"Volumes!I503","v":3507},{"$f":"Volumes!J503","v":51},{"$f":"Volumes!K503","v":2806.3766300029688},{"$f":"Volumes!L503","v":113}]
[null,"LS & Trafo MS/LS",null,null,{"$f":"Volumes!E504","v":16.998934134863916},{"$f":"Volumes!F504","v":49},{"$f":"Volumes!G504","v":55},{"$f":"Volumes!H504","v":1273.0186849884831},{"$f":"Volumes!I504","v":628},{"$f":"Volumes!J504","v":9},{"$f":"Volumes!K504","v":870.66318204558354},{"$f":"Volumes!L504","v":44}]
[null,"MS en >MS",null,null,{"$f":"Volumes!E505","v":0},{"$f":"Volumes!F505","v":11},{"$f":"Volumes!G505","v":1},{"$f":"Volumes!H505","v":217.89759846545434},{"$f":"Volumes!I505","v":85},{"$f":"Volumes!J505","v":0},{"$f":"Volumes!K505","v":116.7812788181449},{"$f":"Volumes!L505","v":27}]
[]
[null,"Aansluitingen > 25 meter (in meters)"]
[null,"t/m 1 x 6A geschakeld net",null,null,{"$f":"Volumes!E508","v":704.66971219735046},{"$f":"Volumes!F508","v":680},{"$f":"Volumes!G508","v":0},{"$f":"Volumes!H508","v":44844.573333333334},{"$f":"Volumes!I508","v":17007},{"$f":"Volumes!J508","v":261},{"$f":"Volumes!K508","v":8882.7921036397274},{"$f":"Volumes!L508","v":992}]
[null,"t/m 3*25 A",null,null,{"$f":"Volumes!E509","v":256.83500195815151},{"$f":"Volumes!F509","v":7147},{"$f":"Volumes!G509","v":600},{"$f":"Volumes!H509","v":90185.23529411765},{"$f":"Volumes!I509","v":34778},{"$f":"Volumes!J509","v":583},{"$f":"Volumes!K509","v":31081.591700133868},{"$f":"Volumes!L509","v":356}]
[null,">3*25A t/m 3*80A",null,null,{"$f":"Volumes!E510","v":1218.6744561070743},{"$f":"Volumes!F510","v":3465},{"$f":"Volumes!G510","v":1666.5796637309847},{"$f":"Volumes!H510","v":39048.409090909088},{"$f":"Volumes!I510","v":37476},{"$f":"Volumes!J510","v":81},{"$f":"Volumes!K510","v":23615.545512300941},{"$f":"Volumes!L510","v":3044.5}]
[null,"LS & Trafo MS/LS",null,null,{"$f":"Volumes!E511","v":3371.4763527398404},{"$f":"Volumes!F511","v":7613},{"$f":"Volumes!G511","v":5171},{"$f":"Volumes!H511","v":165211.04761904763},{"$f":"Volumes!I511","v":85730},{"$f":"Volumes!J511","v":1386},{"$f":"Volumes!K511","v":79992.047373761423},{"$f":"Volumes!L511","v":3346}]
[null,"MS en >MS",null,null,{"$f":"Volumes!E512","v":0},{"$f":"Volumes!F512","v":16655},{"$f":"Volumes!G512","v":0},{"$f":"Volumes!H512","v":41527.829169542209},{"$f":"Volumes!I512","v":24073.666666666668},{"$f":"Volumes!J512","v":0},{"$f":"Volumes!K512","v":17756.215564930204},{"$f":"Volumes!L512","v":948.27741134476605}]
[]
[null,"Invoeding (kWmax-invoedingssaldo, max)"]
[null,""]
[null,"Afnemers TS (25-50 kV)",null,null,{"$f":"Volumes!E516","v":0},{"$f":"Volumes!F516","v":42560},{"$f":"Volumes!G516","v":0},{"$f":"Volumes!H516","v":63540},{"$f":"Volumes!I516","v":543754},{"$f":"Volumes!J516","v":0},{"$f":"Volumes!K516","v":452632},{"$f":"Volumes!L516","v":0}]
[null,"Afnemers Trafo HS+TS/MS ",null,null,{"$f":"Volumes!E517","v":0},{"$f":"Volumes!F517","v":162700},{"$f":"Volumes!G517","v":0},{"$f":"Volumes!H517","v":239700},{"$f":"Volumes!I517","v":749969},{"$f":"Volumes!J517","v":0},{"$f":"Volumes!K517","v":134264},{"$f":"Volumes!L517","v":0}]
[null,"Afnemers MS (1-20 kV) - TRANSPORT",null,null,{"$f":"Volumes!E518","v":0},{"$f":"Volumes!F518","v":0},{"$f":"Volumes!G518","v":0},{"$f":"Volumes!H518","v":222073},{"$f":"Volumes!I518","v":0},{"$f":"Volumes!J518","v":0},{"$f":"Volumes!K518","v":0},{"$f":"Volumes!L518","v":0}]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,null,{"$f":"Volumes!E519","v":0},{"$f":"Volumes!F519","v":30200},{"$f":"Volumes!G519","v":3088},{"$f":"Volumes!H519","v":718243},{"$f":"Volumes!I519","v":809399.52599999926},{"$f":"Volumes!J519","v":139.33600000000001},{"$f":"Volumes!K519","v":528756},{"$f":"Volumes!L519","v":537996}]
[null,"Afnemers Trafo MS/LS",null,null,{"$f":"Volumes!E520","v":106},{"$f":"Volumes!F520","v":18280},{"$f":"Volumes!G520","v":4352},{"$f":"Volumes!H520","v":10694},{"$f":"Volumes!I520","v":10812},{"$f":"Volumes!J520","v":68.072000000000003},{"$f":"Volumes!K520","v":21940},{"$f":"Volumes!L520","v":34620}]
[]
[]
[null,"Afgeleide rekenvolumes"]
[]
[null,"Blindvermogen"]
[null,"kVArh blindvermogen MS en hoger",null,null,{"$f":"E135+E141+E147+E153+E159+E165+E172+E179+E186","v":2596092},{"$f":"F135+F141+F147+F153+F159+F165+F172+F179+F186","v":0},5511515.384615384,374036189.54545456,0,1930971,109355911.66666664,0]
[null,"kVArh blindvermogen lager dan MS",null,null,{"$f":"E193","v":632422},{"$f":"F193","v":0},0,1481.6666666666667,0,370744,9163855,0]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) rekenvolumes voor kW tarief"]
[null,"t/m 1*6A op geschakeld net",null,null,{"$f":"E229*'Omzetting capaciteitstarief'!$L15","v":1130.55},{"$f":"F229*'Omzetting capaciteitstarief'!$L15","v":4247.3},{"$f":"G229*'Omzetting capaciteitstarief'!$L15","v":2172.5615717097703},{"$f":"H229*'Omzetting capaciteitstarief'!$L15","v":53132.302485785563},{"$f":"I229*'Omzetting capaciteitstarief'!$L15","v":38607.784183774878},{"$f":"J229*'Omzetting capaciteitstarief'!$L15","v":905.15000000000009},{"$f":"K229*'Omzetting capaciteitstarief'!$L15","v":28498.725511073259},{"$f":"L229*'Omzetting capaciteitstarief'!$L15","v":1220.4638067154951}]
[null,"t/m 3*25A + alle 1-fase aansluitingen",null,null,{"$f":"E230*'Omzetting capaciteitstarief'!$L16","v":201456},{"$f":"F230*'Omzetting capaciteitstarief'!$L16","v":778198.33333333337},{"$f":"G230*'Omzetting capaciteitstarief'!$L16","v":396650.89634375885},{"$f":"H230*'Omzetting capaciteitstarief'!$L16","v":9635621.9817663506},{"$f":"I230*'Omzetting capaciteitstarief'!$L16","v":10846199.553075323},{"$f":"J230*'Omzetting capaciteitstarief'!$L16","v":118814.72876712328},{"$f":"K230*'Omzetting capaciteitstarief'!$L16","v":7423580.7268597372},{"$f":"L230*'Omzetting capaciteitstarief'!$L16","v":192938.90281597583}]
[null,"> 3*25A t/m 3*35A",null,null,{"$f":"E231*'Omzetting capaciteitstarief'!$L17","v":16920},{"$f":"F231*'Omzetting capaciteitstarief'!$L17","v":75981.666666666672},{"$f":"G231*'Omzetting capaciteitstarief'!$L17","v":25818.008395104607},{"$f":"H231*'Omzetting capaciteitstarief'!$L17","v":1180838.2023632361},{"$f":"I231*'Omzetting capaciteitstarief'!$L17","v":1023815.8540846054},{"$f":"J231*'Omzetting capaciteitstarief'!$L17","v":10441.589041095889},{"$f":"K231*'Omzetting capaciteitstarief'!$L17","v":665188.47955706995},{"$f":"L231*'Omzetting capaciteitstarief'!$L17","v":28310.152411197665}]
[null,"> 3*35A t/m 3*50A",null,null,{"$f":"E232*'Omzetting capaciteitstarief'!$L18","v":8160},{"$f":"F232*'Omzetting capaciteitstarief'!$L18","v":54867.5},{"$f":"G232*'Omzetting capaciteitstarief'!$L18","v":20862.198229709626},{"$f":"H232*'Omzetting capaciteitstarief'!$L18","v":704429.9416937097},{"$f":"I232*'Omzetting capaciteitstarief'!$L18","v":680991.01148229395},{"$f":"J232*'Omzetting capaciteitstarief'!$L18","v":8350.7671232876692},{"$f":"K232*'Omzetting capaciteitstarief'!$L18","v":337048.4241908007},{"$f":"L232*'Omzetting capaciteitstarief'!$L18","v":24761.348794704601}]
[null,"> 3*50A t/m 3*63A",null,null,{"$f":"E233*'Omzetting capaciteitstarief'!$L19","v":9600},{"$f":"F233*'Omzetting capaciteitstarief'!$L19","v":49186.666666666657},{"$f":"G233*'Omzetting capaciteitstarief'!$L19","v":51049.941984055724},{"$f":"H233*'Omzetting capaciteitstarief'!$L19","v":872023.57744022948},{"$f":"I233*'Omzetting capaciteitstarief'!$L19","v":800262.69609906687},{"$f":"J233*'Omzetting capaciteitstarief'!$L19","v":8444.712328767122},{"$f":"K233*'Omzetting capaciteitstarief'!$L19","v":518109.5059625213},{"$f":"L233*'Omzetting capaciteitstarief'!$L19","v":26402.057003752918}]
[null,"> 3*63A t/m 3*80A",null,null,{"$f":"E234*'Omzetting capaciteitstarief'!$L20","v":11550},{"$f":"F234*'Omzetting capaciteitstarief'!$L20","v":55650},{"$f":"G234*'Omzetting capaciteitstarief'!$L20","v":5441.5346475581218},{"$f":"H234*'Omzetting capaciteitstarief'!$L20","v":831065.2199113128},{"$f":"I234*'Omzetting capaciteitstarief'!$L20","v":822892.08844518394},{"$f":"J234*'Omzetting capaciteitstarief'!$L20","v":8318.0821917808225},{"$f":"K234*'Omzetting capaciteitstarief'!$L20","v":372626.39125496877},{"$f":"L234*'Omzetting capaciteitstarief'!$L20","v":30872.123975033661}]

{"sheet":"Volumes","index":14,"n_rows":521,"n_cols":24,"rows_kept":521,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Volumes",null,null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND","TOTAAL",null,"Enexis excl. Inframosane","Inframosane",null,"Liander excl. EWR","EWR",null,"Eneco (EMIX + EWUZ)/Stedin","EMIX","EWUZ","ONS"]
[]
[null,"Factoren voor omzetten naar capaciteitstariefindeling"]
[]
[]
[null,"t/m 1*6A op het geschakeld net",null,null,1,1,1,1,1,1,1,1]
[null,"t/m 3*25A + alle 1-fase aansluitingen",null,null,1,1,1,1,1,1,1,1]
[null,"> 3*25A t/m 3*35A",null,null,{"$f":"'Omzetting capaciteitstarief'!C17","v":0.53375796178343948},{"$f":"'Omzetting capaciteitstarief'!D17","v":0.49401574243778912},{"$f":"'Omzetting capaciteitstarief'!E17","v":0.38812066302568837},{"$f":"'Omzetting capaciteitstarief'!F17","v":0.50522884812283642},{"$f":"'Omzetting capaciteitstarief'!G17","v":0.47404816068237055},{"$f":"'Omzetting capaciteitstarief'!H17","v":0.4630705394190871},{"$f":"'Omzetting capaciteitstarief'!I17","v":0.53018615289902482},{"$f":"'Omzetting capaciteitstarief'!J17","v":0.40305401178195494}]
[null,"> 3*35A t/m 3*50A",null,null,{"$f":"'Omzetting capaciteitstarief'!C18","v":0.17070063694267515},{"$f":"'Omzetting capaciteitstarief'!D18","v":0.22170500314412087},{"$f":"'Omzetting capaciteitstarief'!E18","v":0.20270229344955215},{"$f":"'Omzetting capaciteitstarief'!F18","v":0.19785989033500681},{"$f":"'Omzetting capaciteitstarief'!G18","v":0.19375017798167657},{"$f":"'Omzetting capaciteitstarief'!H18","v":0.23494698017519594},{"$f":"'Omzetting capaciteitstarief'!I18","v":0.16986673053399406},{"$f":"'Omzetting capaciteitstarief'!J18","v":0.23700093569866074}]
[null,"> 3*50A t/m 3*63A",null,null,{"$f":"'Omzetting capaciteitstarief'!C19","v":0.15286624203821655},{"$f":"'Omzetting capaciteitstarief'!D19","v":0.15652051781916521},{"$f":"'Omzetting capaciteitstarief'!E19","v":0.37390723565700373},{"$f":"'Omzetting capaciteitstarief'!F19","v":0.18040139866278246},{"$f":"'Omzetting capaciteitstarief'!G19","v":0.1917724733695495},{"$f":"'Omzetting capaciteitstarief'!H19","v":0.18321807284462885},{"$f":"'Omzetting capaciteitstarief'!I19","v":0.19984151044086138},{"$f":"'Omzetting capaciteitstarief'!J19","v":0.19946800382870869}]
[null,"> 3*63A t/m 3*80A",null,null,{"$f":"'Omzetting capaciteitstarief'!C20","v":0.14267515923566879},{"$f":"'Omzetting capaciteitstarief'!D20","v":0.12774787420170886},{"$f":"'Omzetting capaciteitstarief'!E20","v":3.5269807867755139E-2},{"$f":"'Omzetting capaciteitstarief'!F20","v":0.11651055582292726},{"$f":"'Omzetting capaciteitstarief'!G20","v":0.1404291879664033},{"$f":"'Omzetting capaciteitstarief'!H20","v":0.11876440756108807},{"$f":"'Omzetting capaciteitstarief'!I20","v":0.10010882092447956},{"$f":"'Omzetting capaciteitstarief'!J20","v":0.16047704869067578}]
[]
[]
[null,"Volumes 2006 (TD en PAV)"]
[]
[null,"Transportdienst Verbruik > 3*80A"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst",null,null,null,10,null,{"$f":"O20+P20","v":39.93412252964427},{"$f":"R20+S20","v":16.320472603800333},null,{"$f":"SUM(U20:X20)","v":2.0025362318840578},null,{"$f":"SUM(E20:L20)","v":68.257131365328661},null,39.93412252964427,null,null,16.320472603800333,null,null,null,2.0025362318840578]
[null,"kW gecontracteerd per jaar",null,null,null,680628,null,{"$f":"O21+P21","v":912273.63678065047},{"$f":"R21+S21","v":582002.72190600412},null,{"$f":"SUM(U21:X21)","v":303016.76356589148},null,{"$f":"SUM(E21:L21)","v":2477921.1222525458},null,912273.63678065047,null,null,582002.72190600412,null,null,null,303016.76356589148]
[null,"kW max per maand",null,null,null,7436088,null,{"$f":"O22+P22","v":7255148.321083175},{"$f":"R22+S22","v":6209958.7832017764},null,{"$f":"SUM(U22:X22)","v":3394729.5454545454},null,{"$f":"SUM(E22:L22)","v":24295924.649739496},null,7255148.321083175,null,null,6209958.7832017764,null,null,null,3394729.5454545454]
[null,"kVArh blindvermogen",null,null,null,null,null,{"$f":"O23+P23","v":55657345.454545446},{"$f":"R23+S23","v":0},null,{"$f":"SUM(U23:X23)","v":-275098.03921568627},null,{"$f":"SUM(E23:L23)","v":55382247.415329762},null,55657345.454545446,null,null,null,null,null,null,-275098.03921568627]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,null,1,null,{"$f":"O26+P26","v":20.892559947299077},{"$f":"R26+S26","v":9},null,{"$f":"SUM(U26:X26)","v":5},null,{"$f":"SUM(E26:L26)","v":35.892559947299077},null,20.892559947299077,null,null,9,null,null,null,2,3]
[null,"kW gecontracteerd per jaar",null,null,null,35320,null,{"$f":"O27+P27","v":126097.18098415347},{"$f":"R27+S27","v":64100.945355191259},null,{"$f":"SUM(U27:X27)","v":30165.465116279069},null,{"$f":"SUM(E27:L27)","v":255683.5914556238},null,126097.18098415347,null,null,64100.945355191259,null,null,null,21285.465116279069,8880]
[null,"kW max per week",null,null,null,381562.85714285716,null,{"$f":"O28+P28","v":2386427.5371900839},{"$f":"R28+S28","v":980712},null,{"$f":"SUM(U28:X28)","v":105469.91304347826},null,{"$f":"SUM(E28:L28)","v":3854172.3073764192},null,2386427.5371900839,null,null,980712,null,null,null,2623.9130434782605,102846]
[null,"kVArh blindvermogen",null,null,null,null,null,{"$f":"O29+P29","v":12750389.090909092},{"$f":"R29+S29","v":0},null,{"$f":"SUM(U29:X29)","v":1341372.5490196077},null,{"$f":"SUM(E29:L29)","v":14091761.639928699},null,12750389.090909092,null,null,null,null,null,null,1341372.5490196077]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst",null,null,null,null,null,{"$f":"O32+P32","v":0},{"$f":"R32+S32","v":7.3914288052951065},null,{"$f":"SUM(U32:X32)","v":70.414130434782606},null,{"$f":"SUM(E32:L32)","v":77.805559240077713},null,null,null,null,7.3914288052951065,null,null,null,69.414130434782606,null,1]
[null,"kW gecontracteerd per jaar",null,null,null,null,null,{"$f":"O33+P33","v":0},{"$f":"R33+S33","v":35996.675338495428},null,{"$f":"SUM(U33:X33)","v":842856.6314553991},null,{"$f":"SUM(E33:L33)","v":878853.3067938945},null,null,null,null,35996.675338495428,null,null,null,837456.6314553991,null,5400]
[null,"kW max per maand",null,null,null,null,null,{"$f":"O34+P34","v":0},{"$f":"R34+S34","v":353644.36066527467},null,{"$f":"SUM(U34:X34)","v":6590831},null,{"$f":"SUM(E34:L34)","v":6944475.3606652748},null,null,null,null,353644.36066527467,null,null,null,6536975,null,53856]
[null,"kVArh blindvermogen",null,null,null,null,null,{"$f":"O35+P35","v":0},{"$f":"R35+S35","v":0},null,{"$f":"SUM(U35:X35)","v":83654313.725490183},null,{"$f":"SUM(E35:L35)","v":83654313.725490183},null,null,null,null,null,null,null,null,83654313.725490183]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,null,null,null,{"$f":"O38+P38","v":0},{"$f":"R38+S38","v":9},null,{"$f":"SUM(U38:X38)","v":10.868115942028986},null,{"$f":"SUM(E38:L38)","v":19.868115942028986},null,null,null,null,9,null,null,null,10.868115942028986]
[null,"kW gecontracteerd per jaar",null,null,null,null,null,{"$f":"O39+P39","v":0},{"$f":"R39+S39","v":53052.029350104829},null,{"$f":"SUM(U39:X39)","v":238339.78873239437},null,{"$f":"SUM(E39:L39)","v":291391.8180824992},null,null,null,null,53052.029350104829,null,null,null,238339.78873239437]
[null,"kW max per week",null,null,null,null,null,{"$f":"O40+P40","v":0},{"$f":"R40+S40","v":939636},null,{"$f":"SUM(U40:X40)","v":2101154.8387096776},null,{"$f":"SUM(E40:L40)","v":3040790.8387096776},null,null,null,null,939636,null,null,null,2101154.8387096776]
[null,"kVArh blindvermogen",null,null,null,null,null,{"$f":"O41+P41","v":0},{"$f":"R41+S41","v":0},null,{"$f":"SUM(U41:X41)","v":53723333.333333328},null,{"$f":"SUM(E41:L41)","v":53723333.333333328},null,null,null,null,null,null,null,null,53723333.333333328]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst",null,null,null,24.416666666666657,null,{"$f":"O44+P44","v":214.52641633728589},{"$f":"R44+S44","v":205.79317964681968},null,{"$f":"SUM(U44:X44)","v":85.390942028985506},1,{"$f":"SUM(E44:L44)","v":531.12720467975771},null,208.52641633728589,6,null,205.79317964681968,null,null,null,69.390942028985506,15,1]
[null,"kW gecontracteerd per jaar",null,null,null,60816.012499999983,null,{"$f":"O45+P45","v":1436437.3924202446},{"$f":"R45+S45","v":918893.16611072165},null,{"$f":"SUM(U45:X45)","v":321782.61977861321},16964,{"$f":"SUM(E45:L45)","v":2754893.1908095791},null,1419001.3924202446,17436,null,918893.16611072165,null,null,null,246347.96626984127,68942.653508771939,6492]
[null,"kW max per maand",null,null,null,524952.6,null,{"$f":"O46+P46","v":14398230.706528321},{"$f":"R46+S46","v":8934930.7010616362},null,{"$f":"SUM(U46:X46)","v":3136940},170788,{"$f":"SUM(E46:L46)","v":27165842.007589959},null,14213010.706528321,185220,null,8934930.7010616362,null,null,null,2418968.9655172415,641531.03448275861,76440]
[null,"kVArh blindvermogen",null,null,null,null,null,{"$f":"O47+P47","v":57994213.363636367},{"$f":"R47+S47","v":18317886.433945615},null,{"$f":"SUM(U47:X47)","v":13224117.647058822},null,{"$f":"SUM(E47:L47)","v":89536217.444640815},null,56506316.363636367,1487897,null,18317886.433945615,null,null,null,13652058.823529411,-427941.17647058819]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,null,1,null,{"$f":"O50+P50","v":14.946969696969697},{"$f":"R50+S50","v":8},null,{"$f":"SUM(U50:X50)","v":3.9090579710144926},null,{"$f":"SUM(E50:L50)","v":27.856027667984186},null,14.946969696969697,null,null,8,null,null,null,3.9090579710144926]
[null,"kW gecontracteerd per jaar",null,null,null,9300,null,{"$f":"O51+P51","v":96262.766610698003},{"$f":"R51+S51","v":25227.015873015876},null,{"$f":"SUM(U51:X51)","v":23327.579365079364},null,{"$f":"SUM(E51:L51)","v":154117.36184879323},null,96262.766610698003,null,null,25227.015873015876,null,null,null,23327.579365079364]
[null,"kW max per week",null,null,null,168656,null,{"$f":"O52+P52","v":1040310.9440559443},{"$f":"R52+S52","v":387708.22222222219},null,{"$f":"SUM(U52:X52)","v":500788.57142857148},null,{"$f":"SUM(E52:L52)","v":2097463.7377067381},null,1040310.9440559443,null,null,387708.22222222219,null,null,null,500788.57142857148]
[null,"kVArh blindvermogen",null,null,null,null,null,{"$f":"O53+P53","v":153627.27272727274},{"$f":"R53+S53","v":0},null,{"$f":"SUM(U53:X53)","v":0},null,{"$f":"SUM(E53:L53)","v":153627.27272727274},null,153627.27272727274]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst",null,null,null,null,null,{"$f":"O56+P56","v":275.29723356009077},{"$f":"R56+S56","v":0},1,{"$f":"SUM(U56:X56)","v":1.8185941043083897},null,{"$f":"SUM(E56:L56)","v":278.11582766439915},null,275.29723356009077,null,null,null,null,null,null,null,1.8185941043083897]
[null,"kW gecontracteerd",null,null,null,null,null,{"$f":"O57+P57","v":693522.13708769099},{"$f":"R57+S57","v":0},5900,{"$f":"SUM(U57:X57)","v":6564.3157894736842},null,{"$f":"SUM(E57:L57)","v":705986.4528771647},null,693522.13708769099,null,null,null,null,null,null,null,6564.3157894736842]
[null,"kW max per maand",null,null,null,null,null,{"$f":"O58+P58","v":6702417.3477898194},{"$f":"R58+S58","v":0},65430,{"$f":"SUM(U58:X58)","v":49654.022988505749},null,{"$f":"SUM(E58:L58)","v":6817501.370778325},null,6702417.3477898194,null,null,null,null,null,null,null,49654.022988505749]
[null,"kWh tarief normaal",null,null,null,null,null,{"$f":"O59+P59","v":2807015479.9154334},{"$f":"R59+S59","v":0},5054200,{"$f":"SUM(U59:X59)","v":0},null,{"$f":"SUM(E59:L59)","v":2812069679.9154334},null,2807015479.9154334]
[null,"kVArh blindvermogen",null,null,null,null,null,{"$f":"O60+P60","v":75202176.363636345},{"$f":"R60+S60","v":0},296,{"$f":"SUM(U60:X60)","v":-79897},null,{"$f":"SUM(E60:L60)","v":75122575.363636345},null,75202176.363636345,null,null,null,null,null,null,null,-79897]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst",null,null,31,315.25,593.10925398938355,{"$f":"O63+P63","v":8152.1338363224049},{"$f":"R63+S63","v":7471.4639996864162},19,{"$f":"SUM(U63:X63)","v":2059.5079365079364},124.14865648945658,{"$f":"SUM(E63:L63)","v":18765.613682995598},null,8044.1338363224049,108,null,7471.4639996864162,null,null,null,1089.5147392290248,946.99319727891157,23]
[null,"kW gecontracteerd",null,null,27406,163038.25,170243.01737086166,{"$f":"O64+P64","v":2691032.9661647147},{"$f":"R64+S64","v":3029242.1571575454},22331.916666666668,{"$f":"SUM(U64:X64)","v":1784012.5864017145},134688.87522740022,{"$f":"SUM(E64:L64)","v":8021995.7689889027},null,2642725.9661647147,48307,null,3029242.1571575454,null,null,null,1184925.988700565,582979.59770114953,16107]
[null,"kW max per maand",null,null,274359,1342584.2,1531397.6050309059,{"$f":"O65+P65","v":24479362.9313544},{"$f":"R65+S65","v":25849629.505862039},218273,{"$f":"SUM(U65:X65)","v":13458539.682625066},1101312.9763754639,{"$f":"SUM(E65:L65)","v":68255458.901247874},null,23998666.9313544,480696,null,25849629.505862039,null,null,null,8490600.5917159766,4870559.0909090908,97380]
[null,"kWh tarief normaal",null,null,99246802,439948595.29999995,552429592.05267692,{"$f":"O66+P66","v":7673394276.0909081},{"$f":"R66+S66","v":8290932321.0644674},80215075,{"$f":"SUM(U66:X66)","v":4646872337.7289381},314965717.69744778,{"$f":"SUM(E66:L66)","v":22098004716.934441},null,7513598349.0909081,159795927,null,8290932321.0644674,null,null,null,2940447211.5384617,1678542976.1904762,27882150]
[null,"kVArh blindvermogen",null,null,2059440,null,8233301.5740213143,{"$f":"O67+P67","v":275567169.36363631},{"$f":"R67+S67","v":6011116.2565191993},2608404,{"$f":"SUM(U67:X67)","v":81780196.078431368},null,{"$f":"SUM(E67:L67)","v":376259627.27260822},null,271079616.36363631,4487553,null,6011116.2565191993,null,null,null,40597352.941176467,41182843.137254901]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst",null,null,189,1227.1666666666667,755.02712229706128,{"$f":"O70+P70","v":13875.097274788704},{"$f":"R70+S70","v":13559.465422288691},127.5,{"$f":"SUM(U70:X70)","v":7355.700680272108},1234.7275149812124,{"$f":"SUM(E70:L70)","v":38323.684681294442},null,13596.097274788704,279,null,13559.465422288691,null,null,null,3298.1814058956916,3905.5192743764169,152]
[null,"kW gecontracteerd",null,null,36884,117252.25,37065.865132596919,{"$f":"O71+P71","v":1001458.4281879193},{"$f":"R71+S71","v":1244157.8635049441},20380.166666666668,{"$f":"SUM(U71:X71)","v":844498.1324289405},286608.82562812732,{"$f":"SUM(E71:L71)","v":3588305.5315491948},null,975505.42818791931,25953,null,1244157.8635049441,null,null,null,449638.04909560719,359977.08333333331,34883]
[null,"kW max per maand",null,null,343533,949240,271896.25004155783,{"$f":"O72+P72","v":8069353.9591836724},{"$f":"R72+S72","v":9606120.0019015092},192959,{"$f":"SUM(U72:X72)","v":5953177.3670432139},2111305.5411562771,{"$f":"SUM(E72:L72)","v":27497585.119326226},null,7854745.9591836724,214608,null,9606120.0019015092,null,null,null,2980413.6094674561,2767875.7575757573,204888]
[null,"kWh tarief normaal",null,null,95770032,253035750.80000001,72247391.8932347,{"$f":"O73+P73","v":2174199787.1764703},{"$f":"R73+S73","v":2550767257.1899257},51341646,{"$f":"SUM(U73:X73)","v":1682140123.2490845},557775692.87163842,{"$f":"SUM(E73:L73)","v":7437277681.1803541},null,2114867341.1764703,59332446,null,2550767257.1899257,null,null,null,845967596.15384614,778992738.09523821,57179789]
[null,"kVArh blindvermogen",null,null,1509207,null,154174.96908329273,{"$f":"O74+P74","v":40773203.818181828},{"$f":"R74+S74","v":0},1021367,{"$f":"SUM(U74:X74)","v":19404705.882352941},null,{"$f":"SUM(E74:L74)","v":62862658.669618063},null,39146021.818181828,1627182,null,null,null,null,null,3533627.4509803918,15871078.431372548]
[null,""]
[null,"Afnemers LS "]
[null,"Vastrecht transportdienst",null,null,307,452,null,{"$f":"O77+P77","v":3762.6042424242423},{"$f":"R77+S77","v":6205.0470028886739},87.8,{"$f":"SUM(U77:X77)","v":15650.888888888887},138.20678770560357,{"$f":"SUM(E77:L77)","v":26603.546921907408},null,3762.6042424242423,null,null,6205.0470028886739,null,null,null,7237.6111111111104,8258.2777777777774,155]
[null,"kW gecontracteerd",null,null,23466,22460,null,{"$f":"O78+P78","v":91165.260949576725},{"$f":"R78+S78","v":232486.42784652006},5437.75,{"$f":"SUM(U78:X78)","v":911695.88288288272},22424.59495861271,{"$f":"SUM(E78:L78)","v":1309135.9166375923},null,91165.260949576725,null,null,232486.42784652006,null,null,null,878001.57657657645,18981.306306306305,14713]
[null,"kWh tarief laag",null,null,15955565,8221796,null,{"$f":"O79+P79","v":70996576.923076928},{"$f":"R79+S79","v":168146152.7017957},4904362,{"$f":"SUM(U79:X79)","v":621859274.17312145},6139185.238235198,{"$f":"SUM(E79:L79)","v":896222912.03622937},null,70996576.923076928,null,null,157710186.98805785,10435965.713737857,null,null,598440955.05617976,17337700.116941739,6080619]
[null,"kWh tarief normaal",null,null,32687208,15989867.466666667,null,{"$f":"O80+P80","v":106841993.3110368},{"$f":"R80+S80","v":265824582.64424253},9112678,{"$f":"SUM(U80:X80)","v":988489442.97207999},7890424.1205656258,{"$f":"SUM(E80:L80)","v":1426836196.5145917},null,106841993.3110368,null,null,251651524.92596,14173057.718282532,null,null,950862016.80672252,25298420.165357523,12329006]
[null,"kVArh blindvermogen",null,null,812096,null,null,{"$f":"O81+P81","v":0},{"$f":"R81+S81","v":0},230229,{"$f":"SUM(U81:X81)","v":19147941.176470589},null,{"$f":"SUM(E81:L81)","v":20190266.176470589},null,null,null,null,null,null,null,null,17658431.37254902,1489509.8039215684]
[null,""]
[null,"Transportdienst Kleinverbruik t/m 3*80A (oude categorisering)"]
[]
[null,"Afnemers > 3 * 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,null,1056,6600.3014814814778,719.88040834048218,{"$f":"O86+P86","v":79041.919744519968},{"$f":"R86+S86","v":72229.698345130135},1251.5,{"$f":"SUM(U86:X86)","v":60310.000000000007},4733.3978437365704,{"$f":"SUM(E86:L86)","v":225942.69782320864},null,77853.919744519968,1188,null,72229.698345130135,null,null,null,44689.611111111117,13964.388888888889,1656]
[null,"kW gecontracteerd",null,null,12901,126237.27500000001,20968.2493767745,{"$f":"O87+P87","v":2293885.3225946082},{"$f":"R87+S87","v":2214496.6976255705},14900,{"$f":"SUM(U87:X87)","v":1916779.7117117115},141246.74735740002,{"$f":"SUM(E87:L87)","v":6741415.0036660647},null,2256923.3225946082,36962,null,2214496.6976255705,null,null,null,1449069.8198198196,420491.89189189184,47218]
[null,"kWh tarief laag",null,null,13979541,84151993.079136595,11008954.27945119,{"$f":"O88+P88","v":1152671918.5687001},{"$f":"R88+S88","v":962625491.28815675},12820835,{"$f":"SUM(U88:X88)","v":654332844.7798568},70263750.653651804,{"$f":"SUM(E88:L88)","v":2961855328.648953},null,1132980411.5687001,19691507,null,745035378.17691016,217590113.11124665,null,null,464713426.96629214,175467593.81356466,14151824]
[null,"kWh tarief normaal",null,null,27223165,105841935.23115858,10582665.400839666,{"$f":"O89+P89","v":1402524145.1268301},{"$f":"R89+S89","v":1351737615.1050026},24673817,{"$f":"SUM(U89:X89)","v":1013830971.7976358},86848462.257000998,{"$f":"SUM(E89:L89)","v":4023262776.9184675},null,1377435669.1268301,25088476,null,1210791019.03473,140946596.07027274,null,null,731278403.36134446,260621573.43629134,21930995]
[null,""]
[null,"Afnemers > 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,null,514,2001.5725,2261.5815643671017,{"$f":"O92+P92","v":31642.003652009218},{"$f":"R92+S92","v":42061.223428813886},null,{"$f":"SUM(U92:X92)","v":8814.7777777777756},null,{"$f":"SUM(E92:L92)","v":87295.158922967996},null,31250.003652009218,392,null,42061.223428813886,null,null,null,3998.6666666666665,4602.1111111111095,214]
[null,"kW gecontracteerd",null,null,6279,42964.7,82089.135534873159,{"$f":"O93+P93","v":920371.46958743792},{"$f":"R93+S93","v":1400651.1246658361},null,{"$f":"SUM(U93:X93)","v":252634.41441441441},null,{"$f":"SUM(E93:L93)","v":2704989.8442025613},null,909257.46958743792,11114,null,1400651.1246658361,null,null,null,117554.05405405404,127360.36036036037,7720]
[null,"kWh tarief enkel",null,null,14275627,33044894.065121543,58131703.80949913,{"$f":"O94+P94","v":767515660.17514658},{"$f":"R94+S94","v":938039405.57864571},null,{"$f":"SUM(U94:X94)","v":176581478.48901787},null,{"$f":"SUM(E94:L94)","v":1987588769.1174309},null,757236347.17514658,10279313,null,938039405.57864571,null,null,null,72259607.843137249,101514486.64588062,2807384]
[null,""]
[null,"Afnemers < 3* 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,null,30659,72379.445833333346,7357.2551890047371,{"$f":"O97+P97","v":1051385.0712680621},{"$f":"R97+S97","v":778003.63035905967},17014.599999999999,{"$f":"SUM(U97:X97)","v":1256257.1299999999},39703.278068608524,{"$f":"SUM(E97:L97)","v":3252759.4107180685},null,1032128.0712680622,19257,null,778003.63035905967,null,null,null,995644.29666666663,235571.83333333334,25041]
[null,"kWh tarief laag",null,null,66996105,187921252.82549649,22237742.115547862,{"$f":"O98+P98","v":2805267946.3202939},{"$f":"R98+S98","v":2092837010.596519},33608193,{"$f":"SUM(U98:X98)","v":2533547156.0626335},74170631.377031118,{"$f":"SUM(E98:L98)","v":7816586037.2975216},null,2758375772.3202939,46892174,null,1950365438.385546,142471572.21097305,null,null,1862890606.6605172,627592116.40211642,43064433]
[null,"kWh tarief normaal",null,null,74405827,175995459.21809116,15919530.694051459,{"$f":"O99+P99","v":2350383259.746192},{"$f":"R99+S99","v":2083367880.2478623},37510350,{"$f":"SUM(U99:X99)","v":2481474068.6113329},91715461.575313017,{"$f":"SUM(E99:L99)","v":7310771837.0928421},null,2313645551.746192,36737708,null,1604424333.9959826,478943546.25187981,null,null,1881596837.5266769,557999656.08465612,41877575]
[null,""]
[null,"Afnemers < 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,null,18395,122260.7672895623,89176.109190112969,{"$f":"O102+P102","v":1298740.7700251548},{"$f":"R102+S102","v":1867079.1613309004},12267,{"$f":"SUM(U102:X102)","v":543917.33333333326},5624.9933333333338,{"$f":"SUM(E102:L102)","v":3957461.1345023969},null,1274070.7700251548,24670,null,1867079.1613309004,null,null,null,249542.27777777775,284325.05555555556,10050]
[null,"kWh tarief enkel",null,null,51158487,345817598.35128701,297352385.71103638,{"$f":"O103+P103","v":4363077221.6663313},{"$f":"R103+S103","v":5779873517.9784708},32427231,{"$f":"SUM(U103:X103)","v":1516581239.4705906},14448471.232876714,{"$f":"SUM(E103:L103)","v":12400736152.410593},null,4294973191.6663313,68104030,null,5779873517.9784708,null,null,null,523160267.63990271,974095687.83068776,19325284]
[null,""]
[null,"Afnemers LS geschakeld (1 * 6 A)"]
[null,"Vastrecht transportdienst",null,null,21440,81115.333333333328,40214.5,{"$f":"O106+P106","v":889401.01010100986},{"$f":"R106+S106","v":494083.12179984484},17296,{"$f":"V106+W106+X106","v":596813.03703703708},22644,{"$f":"SUM(E106:L106)","v":2163007.0022712247},null,874483.01010100986,14918,null,494083.12179984484,null,null,null,425366.03703703708,163100,8347]
[null,"kWh tarief laag",null,null,3691840,null,10216206.345888363,{"$f":"O107+P107","v":152038819.63636366},{"$f":"R107+S107","v":85753384.856310129},2384588,{"$f":"V107+W107+X107","v":113865786.80530888},4058235,{"$f":"SUM(E107:L107)","v":372008860.64387107},null,147732163.63636366,4306656,null,85753384.856310129,null,null,null,98346480.446927369,15519306.358381504]
[null,"kWh tarief normaal",null,null,1570396,14728181.309929002,4091416.2224593004,{"$f":"O108+P108","v":35892950.818181813},{"$f":"R108+S108","v":33548391.952492557},778875,{"$f":"V108+W108+X108","v":36940294.350763932},2104270,{"$f":"SUM(E108:L108)","v":129654775.65382661},null,35030613.818181813,862337,null,33548391.952492557,null,null,null,32553966.480446931,1335734.8703170028,3050593]
[]
[null,"Transportdienst Kleinverbruik t/m 3*80A (nieuwe categorisering)"]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Vastrecht transportdienst t/m 1*6A LS geschakeld",null,null,{"$f":"E106","v":21440},81115.333333333328,40214.5,889401.01010100986,494083.12179984484,17296,596813.03703703708,22644,{"$f":"SUM(E113:L113)","v":2163007.0022712247}]
[null,"Vastrecht transportdienst t/m 3*80A op LS",null,null,{"$f":"E102+E97+E92+E86","v":50624},203242.0871043771,99514.826351825293,2460809.7646897458,2759373.7134639043,30533.1,1869299.2411111109,50061.669245678429,{"$f":"SUM(E114:L114)","v":7523458.4019666417}]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) capaciteitstarieven per afnemerscategorie"]
[null,"t/m 1*6A op het geschakeld net",null,null,{"$f":"E$7*E106","v":21440},81115.333333333328,40214.5,889401.01010100986,494083.12179984484,17296,596813.03703703708,22644,{"$f":"SUM(E117:L117)","v":2163007.0022712247}]
[null,"t/m 3*25A + alle 1-fase aansluitingen",null,null,{"$f":"E$8*(E102+E97)","v":49054},194640.21312289563,96533.364379117702,2350125.8412932167,2645082.7916899603,29281.599999999999,1800174.4633333331,45328.271401941856,7210220.5452204645]
[null,"> 3*25A t/m 3*35A",null,null,{"$f":"E$9*(E92+E86)","v":838},4249.4611613178731,1157.1669976331443,55920.711123344707,54179.401249630857,579.53278008298753,36649.000000000007,1907.8149902780797,155481.08830228765]
[null,"> 3*35A t/m 3*50A",null,null,{"$f":"E$10*(E92+E86)","v":268},1907.0784981096826,604.34917970045331,21899.908945085561,22143.886435391527,294.03614568925769,11742,1121.8197179995902,59981.07892197607]
[null,"> 3*50A t/m 3*63A",null,null,{"$f":"E$11*(E92+E86)","v":240},1346.3697697966852,1114.7902044315697,19967.534590218136,21917.852752274946,229.29741816505302,13814,944.16141921724773,59574.006154103634]
[null,"> 3*63A t/m 3*80A",null,null,{"$f":"E$12*(E92+E86)","v":224},1098.8711152852484,105.15559094241469,12895.845435591918,16049.781336646682,148.6336560627017,6920,759.60171624165332,38201.888850770622]
[null,""]
[null,"Periodieke aansluitvergoeding"]
[null,""]
[null,"t/m 1 x 6A geschakeld net",null,null,{"$f":"'PAV (incl RV)'!E126","v":21440},{"$f":"'PAV (incl RV)'!J126","v":81115.333333333328},{"$f":"'PAV (incl RV)'!T126","v":40214.5},{"$f":"O126+P126","v":889264},{"$f":"R126+S126","v":713241},{"$f":"'PAV (incl RV)'!AD126","v":17296},{"$f":"SUM(U126:X126)","v":734996},{"$f":"'PAV (incl RV)'!AN126","v":22644},{"$f":"SUM(E126:L126)","v":2520210.833333333},null,{"$f":"'PAV (incl RV)'!O126","v":874277},{"$f":"'PAV (incl RV)'!AS126","v":14987},null,{"$f":"'PAV (incl RV)'!Y126","v":713241},null,null,{"$f":"'PAV (incl RV)'!AI126","v":726649},null,null,{"$f":"'PAV (incl RV)'!AX126","v":8347}]
[null,"t/m 3*25 A",null,null,{"$f":"'PAV (incl RV)'!E127","v":49054},{"$f":"'PAV (incl RV)'!J127","v":187350.65083333338},{"$f":"'PAV (incl RV)'!T127","v":95165.146759165713},{"$f":"O127+P127","v":2402350},{"$f":"R127+S127","v":2635276.1177361207},{"$f":"'PAV (incl RV)'!AD127","v":29252.6},{"$f":"SUM(U127:X127)","v":1801973.4124027686},{"$f":"'PAV (incl RV)'!AN127","v":45318.287275565963},7245740.215006954,null,{"$f":"'PAV (incl RV)'!O127","v":2357951},{"$f":"'PAV (incl RV)'!AS127","v":44399},null,{"$f":"'PAV (incl RV)'!Y127","v":2635276.1177361207},null,null,{"$f":"'PAV (incl RV)'!AI127","v":1766882.4124027686},null,null,{"$f":"'PAV (incl RV)'!AX127","v":35091}]
[null,">3*25A t/m 3*80A",null,null,{"$f":"'PAV (incl RV)'!E128","v":1570},{"$f":"'PAV (incl RV)'!J128","v":7671.725833333333},{"$f":"'PAV (incl RV)'!T128","v":2922.9804776196197},64972,109906.48324174318,{"$f":"'PAV (incl RV)'!AD128","v":1084.5},67576.87601094936,{"$f":"'PAV (incl RV)'!AN128","v":4410.1838983101497},260114.74946195565,null,{"$f":"'PAV (incl RV)'!O128","v":63442},{"$f":"'PAV (incl RV)'!AS128","v":1530},null,{"$f":"'PAV (incl RV)'!Y128","v":109906.48324174318},null,null,{"$f":"'PAV (incl RV)'!AI128","v":65706.87601094936},null,null,{"$f":"'PAV (incl RV)'!AX128","v":1870}]
[null,"LS & Trafo MS/LS",null,null,{"$f":"'PAV (incl RV)'!E129","v":496},{"$f":"'PAV (incl RV)'!J129","v":1679.1666666666667},{"$f":"'PAV (incl RV)'!T129","v":739.77116067570682},31863,13735,{"$f":"'PAV (incl RV)'!AD129","v":215.3},17435.136023627903,{"$f":"'PAV (incl RV)'!AN129","v":1204.9875118390762},67368.361362809359,null,{"$f":"'PAV (incl RV)'!O129","v":31578},{"$f":"'PAV (incl RV)'!AS129","v":285},null,{"$f":"'PAV (incl RV)'!Y129","v":13735},null,null,{"$f":"'PAV (incl RV)'!AI129","v":17128.136023627903},null,null,{"$f":"'PAV (incl RV)'!AX129","v":307}]
[null,"MS",null,null,{"$f":"'PAV (incl RV)'!E130","v":31},{"$f":"'PAV (incl RV)'!J130","v":315.25},{"$f":"'PAV (incl RV)'!T130","v":581.1253609057519},9022,11818,{"$f":"'PAV (incl RV)'!AD130","v":20},2828.4379714543707,{"$f":"'PAV (incl RV)'!AN130","v":178.16782899230827},24793.981161352433,null,{"$f":"'PAV (incl RV)'!O130","v":8949},{"$f":"'PAV (incl RV)'!AS130","v":73},null,{"$f":"'PAV (incl RV)'!Y130","v":11818},null,null,{"$f":"'PAV (incl RV)'!AI130","v":2805.4379714543707},null,null,{"$f":"'PAV (incl RV)'!AX130","v":23}]
[null,">MS",null,null,{"$f":"'PAV (incl RV)'!E131","v":0},{"$f":"'PAV (incl RV)'!J131","v":10},{"$f":"'PAV (incl RV)'!T131","v":0},173.79244723410102,165,{"$f":"'PAV (incl RV)'!AD131","v":0},2,{"$f":"'PAV (incl RV)'!AN131","v":16.858060927577267},367.65050816167826,null,{"$f":"'PAV (incl RV)'!O131","v":154.79244723410102},{"$f":"'PAV (incl RV)'!AS131","v":19},null,{"$f":"'PAV (incl RV)'!Y131","v":165},null,null,{"$f":"'PAV (incl RV)'!AI131","v":0},null,null,{"$f":"'PAV (incl RV)'!AX131","v":2}]
[]
[null,"Meerlengte",null,null,{"$f":"'PAV (incl RV)'!E135","v":0},{"$f":"'PAV (incl RV)'!J135","v":104124},{"$f":"'PAV (incl RV)'!T135","v":0},0,532006,{"$f":"'PAV (incl RV)'!AD135","v":5615},253202,{"$f":"'PAV (incl RV)'!AN135","v":1533.3333333333333},{"$f":"SUM(E133:L133)","v":896480.33333333337},null,{"$f":"'PAV (incl RV)'!O135","v":0},{"$f":"'PAV (incl RV)'!AS135","v":0},null,{"$f":"'PAV (incl RV)'!Y135","v":532006},null,null,{"$f":"'PAV (incl RV)'!AI135","v":253202},null,null,{"$f":"'PAV (incl RV)'!AX135","v":0}]
[null,""]
[]
[null,"Volumes 2007 (TD en PAV)"]
[]
[null,"Transportdienst Verbruik > 3*80A"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst",null,null,0,10,0,{"$f":"O141+P141","v":20},{"$f":"R141+S141","v":20.237628461147285},0,{"$f":"SUM(U141:X141)","v":2},0,{"$f":"SUM(E141:L141)","v":52.237628461147281},null,20,null,null,20.237628461147285,null,null,2]
[null,"kW gecontracteerd per jaar",null,null,0,747651.99818371714,0,{"$f":"O142+P142","v":887205},{"$f":"R142+S142","v":752748.90591349441},0,{"$f":"SUM(U142:X142)","v":262176.24282198527},0,{"$f":"SUM(E142:L142)","v":2649782.1469191969},null,887205,null,null,752748.90591349441,null,null,262176.24282198527]
[null,"kW max per maand",null,null,0,7967055.2624074826,0,{"$f":"O143+P143","v":7488084},{"$f":"R143+S143","v":7904807.5855848482},0,{"$f":"SUM(U143:X143)","v":2877817.0822510822},0,{"$f":"SUM(E143:L143)","v":26237763.930243414},null,7488084,null,null,7904807.5855848482,null,null,2877817.0822510822]
[null,"kVArh blindvermogen",null,null,0,0,0,{"$f":"O144+P144","v":68527627},{"$f":"R144+S144","v":0},0,{"$f":"SUM(U144:X144)","v":0},0,{"$f":"SUM(E144:L144)","v":68527627},null,68527627,null,null,0,null,null,0]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,0,0,{"$f":"O147+P147","v":23},{"$f":"R147+S147","v":12},0,{"$f":"SUM(U147:X147)","v":4},0,{"$f":"SUM(E147:L147)","v":39},null,23,null,null,12,null,null,4]
[null,"kW gecontracteerd per jaar",null,null,0,12652,0,{"$f":"O148+P148","v":217408},{"$f":"R148+S148","v":75310.916666666657},0,{"$f":"SUM(U148:X148)","v":21228.168852491184},0,{"$f":"SUM(E148:L148)","v":326599.08551915782},null,217408,null,null,75310.916666666657,null,null,21228.168852491184]
[null,"kW max per week",null,null,0,151340,0,{"$f":"O149+P149","v":2264640},{"$f":"R149+S149","v":1284087.9166666667},0,{"$f":"SUM(U149:X149)","v":176227.97137621106},0,{"$f":"SUM(E149:L149)","v":3876295.8880428779},null,2264640,null,null,1284087.9166666667,null,null,176227.97137621106]
[null,"kVArh blindvermogen",null,null,0,0,0,{"$f":"O150+P150","v":22701443},{"$f":"R150+S150","v":0},0,{"$f":"SUM(U150:X150)","v":1967888.1889763777},0,{"$f":"SUM(E150:L150)","v":24669331.188976377},null,22701443,null,null,0,null,null,1967888.1889763777]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst",null,null,0,0,0,{"$f":"O153+P153","v":0},{"$f":"R153+S153","v":9.5823454497285567},0,{"$f":"SUM(U153:X153)","v":63.151442028985514},0,{"$f":"SUM(E153:L153)","v":72.733787478714078},null,0,null,null,9.5823454497285567,null,null,62.151442028985514,null,null,1]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,{"$f":"O154+P154","v":0},{"$f":"R154+S154","v":55045.013622576524},0,{"$f":"SUM(U154:X154)","v":629418.5406178491},0,{"$f":"SUM(E154:L154)","v":684463.55424042558},null,0,null,null,55045.013622576524,null,null,624018.5406178491,null,null,5400]
[null,"kW max per maand",null,null,0,0,0,{"$f":"O155+P155","v":0},{"$f":"R155+S155","v":524252.55396095209},0,{"$f":"SUM(U155:X155)","v":5337677.4503225805},0,{"$f":"SUM(E155:L155)","v":5861930.0042835325},null,0,null,null,524252.55396095209,null,null,5291493.4503225805,null,null,46184]
[null,"kVArh blindvermogen",null,null,0,0,0,{"$f":"O156+P156","v":0},{"$f":"R156+S156","v":0},0,{"$f":"SUM(U156:X156)","v":75450590.551181093},0,{"$f":"SUM(E156:L156)","v":75450590.551181093},null,0,null,null,0,null,null,75450590.551181093,null,null,0]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,0,0,{"$f":"O159+P159","v":0},{"$f":"R159+S159","v":9},0,{"$f":"SUM(U159:X159)","v":8.9083333333333332},0,{"$f":"SUM(E159:L159)","v":17.908333333333331},null,0,null,null,9,null,null,8.9083333333333332]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,{"$f":"O160+P160","v":0},{"$f":"R160+S160","v":45843.083333333328},0,{"$f":"SUM(U160:X160)","v":228306.76201373001},0,{"$f":"SUM(E160:L160)","v":274149.84534706332},null,0,null,null,45843.083333333328,null,null,228306.76201373001]
[null,"kW max per week",null,null,0,0,0,{"$f":"O161+P161","v":0},{"$f":"R161+S161","v":689377.31746031751},0,{"$f":"SUM(U161:X161)","v":1805242.9629629632},0,{"$f":"SUM(E161:L161)","v":2494620.2804232808},null,0,null,null,689377.31746031751,null,null,1805242.9629629632]
[null,"kVArh blindvermogen",null,null,0,0,0,{"$f":"O162+P162","v":0},{"$f":"R162+S162","v":0},0,{"$f":"SUM(U162:X162)","v":16943001.574803147},0,{"$f":"SUM(E162:L162)","v":16943001.574803147},null,0,null,null,0,null,null,16943001.574803147]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst",null,null,0,30.333333333333329,0.68494903339674507,{"$f":"O165+P165","v":185},{"$f":"R165+S165","v":276.54653387697823},0,{"$f":"SUM(U165:X165)","v":87.475543478260875},1,{"$f":"SUM(E165:L165)","v":581.04035972196914},null,179,6,null,276.54653387697823,null,null,86.475543478260875,null,null,1]
[null,"kW gecontracteerd per jaar",null,null,0,61193.366666666676,9810.49746691787,{"$f":"O166+P166","v":1459025},{"$f":"R166+S166","v":937451.2692928348},0,{"$f":"SUM(U166:X166)","v":259283.18716286603},17656,{"$f":"SUM(E166:L166)","v":2744419.3205892853},null,1441018,18007,null,937451.2692928348,null,null,252791.18716286603,null,null,6492]
[null,"kW max per maand",null,null,0,495429.4,112829.85141218787,{"$f":"O167+P167","v":14712096},{"$f":"R167+S167","v":9074196.8711311482},0,{"$f":"SUM(U167:X167)","v":2991444.5063090441},173852,{"$f":"SUM(E167:L167)","v":27559848.628852379},null,14525628,186468,null,9074196.8711311482,null,null,2918378.5063090441,null,null,73066]
[null,"kVArh blindvermogen",null,null,0,0,0,{"$f":"O168+P168","v":55069755},{"$f":"R168+S168","v":0},0,{"$f":"SUM(U168:X168)","v":16069700.787401572},0,{"$f":"SUM(E168:L168)","v":71139455.787401572},null,53759139,1310616,null,0,null,null,16069700.787401572,null,null,0]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,1,0,{"$f":"O171+P171","v":14},{"$f":"R171+S171","v":10.833333333333334},0,{"$f":"SUM(U171:X171)","v":2.7250000000000001},0,{"$f":"SUM(E171:L171)","v":28.558333333333337},null,14,null,null,10.833333333333334,null,null,2.7250000000000001]
[null,"kW gecontracteerd per jaar",null,null,0,9300,0,{"$f":"O172+P172","v":89891},{"$f":"R172+S172","v":29965.75},0,{"$f":"SUM(U172:X172)","v":15976.137367915469},0,{"$f":"SUM(E172:L172)","v":145132.88736791548},null,89891,null,null,29965.75,null,null,15976.137367915469]
[null,"kW max per week",null,null,0,120364.8,0,{"$f":"O173+P173","v":1139544},{"$f":"R173+S173","v":504448},0,{"$f":"SUM(U173:X173)","v":260665.96832579182},0,{"$f":"SUM(E173:L173)","v":2025022.7683257919},null,1139544,null,null,504448,null,null,260665.96832579182]
[null,"kVArh blindvermogen",null,null,0,0,0,{"$f":"O174+P174","v":1989823},{"$f":"R174+S174","v":0},0,{"$f":"SUM(U174:X174)","v":0},0,{"$f":"SUM(E174:L174)","v":1989823},null,1989823,null,null,0,null,null,0]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst",null,null,0,0,4.0240755712058771,{"$f":"O177+P177","v":254},{"$f":"R177+S177","v":0},1,{"$f":"SUM(U177:X177)","v":0},0,{"$f":"SUM(E177:L177)","v":259.02407557120586},null,254,null,null,0,null,null,0]
[null,"kW gecontracteerd",null,null,0,0,24375.988464708644,{"$f":"O178+P178","v":721057},{"$f":"R178+S178","v":0},6381,{"$f":"SUM(U178:X178)","v":0},0,{"$f":"SUM(E178:L178)","v":751813.98846470867},null,721057,null,null,0,null,null,0]
[null,"kW max per maand",null,null,0,0,260858.54991259388,{"$f":"O179+P179","v":6979152},{"$f":"R179+S179","v":0},70850,{"$f":"SUM(U179:X179)","v":0},0,{"$f":"SUM(E179:L179)","v":7310860.5499125943},null,6979152,null,null,0,null,null,0]
[null,"kWh tarief normaal",null,null,0,0,103475254.48550111,{"$f":"O180+P180","v":2896490127},{"$f":"R180+S180","v":0},3726100,{"$f":"SUM(U180:X180)","v":0},0,{"$f":"SUM(E180:L180)","v":3003691481.4855013},null,2896490127,null,null,0,null,null,0]
[null,"kVArh blindvermogen",null,null,0,0,0,{"$f":"O181+P181","v":77244216},{"$f":"R181+S181","v":0},0,{"$f":"SUM(U181:X181)","v":0},0,{"$f":"SUM(E181:L181)","v":77244216},null,77244216,null,null,0,null,null,0]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst",null,null,31,320.33333333333331,589.36423270312605,{"$f":"O184+P184","v":8315},{"$f":"R184+S184","v":8399.1334791319641},19,{"$f":"SUM(U184:X184)","v":2708.1940589569158},191.47297052154192,{"$f":"SUM(E184:L184)","v":20573.498074646883},null,8201,114,null,8399.1334791319641,null,null,2683.2773922902493,null,null,24.916666666666668]
[null,"kW gecontracteerd",null,null,28520,168199.5,146558.88071412969,{"$f":"O185+P185","v":2761666},{"$f":"R185+S185","v":3024341.1052479683},21104,{"$f":"SUM(U185:X185)","v":1810311.6938186511},197945.04157549236,{"$f":"SUM(E185:L185)","v":8158646.221356242},null,2710252,51414,null,3024341.1052479683,null,null,1793046.1104853179,null,null,17265.583333333332]
[null,"kW max per maand",null,null,296004,1397911,1155442.166684706,{"$f":"O186+P186","v":25182504},{"$f":"R186+S186","v":26107558.146403782},210849.01,{"$f":"SUM(U186:X186)","v":13608801.882899925},1632900.5121517489,{"$f":"SUM(E186:L186)","v":69591970.718140155},null,24706860,475644,null,26107558.146403782,null,null,13510532.882899925,null,null,98269]
[null,"kWh tarief normaal",null,null,105315479,450556856,395109160.24488866,{"$f":"O187+P187","v":7850951424},{"$f":"R187+S187","v":8815158992.1697426},79267934,{"$f":"SUM(U187:X187)","v":4749517595.7010221},432891228.82249558,{"$f":"SUM(E187:L187)","v":22878768669.938148},null,7682983516,167967908,null,8815158992.1697426,null,null,4722898137.9545431,null,null,26619457.746478874]
[null,"kVArh blindvermogen",null,null,1735403,0,7114765.8842451647,{"$f":"O188+P188","v":268911902},{"$f":"R188+S188","v":0},1737134,{"$f":"SUM(U188:X188)","v":98141407.874015719},0,{"$f":"SUM(E188:L188)","v":377640612.75826085},null,264165513,4746389,null,0,null,null,98141407.874015719,null,null,0]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst",null,null,193,1307.9166666666665,752.39391452773953,{"$f":"O191+P191","v":13818},{"$f":"R191+S191","v":12843.096078125322},122.14722222222221,{"$f":"SUM(U191:X191)","v":7489.8385714285705},1132.9752607709752,{"$f":"SUM(E191:L191)","v":37659.367713741492},null,13517,301,null,12843.096078125322,null,null,7338.5052380952375,null,null,151.33333333333334]
[null,"kW gecontracteerd",null,null,37501,123792.66666666667,41231.293588500877,{"$f":"O192+P192","v":1021795},{"$f":"R192+S192","v":1171521.9805137373},20318,{"$f":"SUM(U192:X192)","v":1073211.6275965802},259133.65477222204,{"$f":"SUM(E192:L192)","v":3748505.2231377074},null,995607,26188,null,1171521.9805137373,null,null,1038855.0442632468,null,null,34356.583333333336]
[null,"kW max per maand",null,null,349666,1018467,272437.7450808803,{"$f":"O193+P193","v":8203908},{"$f":"R193+S193","v":9133929.5549676232},189819.29,{"$f":"SUM(U193:X193)","v":7452484.8896475714},1920236.4149377591,{"$f":"SUM(E193:L193)","v":28540948.894633833},null,7982664,221244,null,9133929.5549676232,null,null,7248805.8896475714,null,null,203679]
[null,"kWh tarief normaal",null,null,100239742,264853980,73885070.50453873,{"$f":"O194+P194","v":2177343096},{"$f":"R194+S194","v":2564906473.1012459},49758176,{"$f":"SUM(U194:X194)","v":2173549498.5952268},502812810.8963092,{"$f":"SUM(E194:L194)","v":7907348847.0973206},null,2115389194,61953902,null,2564906473.1012459,null,null,2115629372.5952268,null,null,57920126]
[null,"kVArh blindvermogen",null,null,1433724,0,190387.99052393468,{"$f":"O195+P195","v":42748779},{"$f":"R195+S195","v":0},802567.00000000093,{"$f":"SUM(U195:X195)","v":35323979.527559049},0,{"$f":"SUM(E195:L195)","v":80499437.518082976},null,41017899,1730880,null,0,null,null,35323979.527559049,null,null,0]
[null,""]
[null,"Afnemers LS "]
[null,"Vastrecht transportdienst",null,null,302,429.25,0,{"$f":"O198+P198","v":3529},{"$f":"R198+S198","v":6425.0814290123517},105.31944444444444,{"$f":"SUM(U198:X198)","v":15236.75},204.77666666666653,{"$f":"SUM(E198:L198)","v":26232.177540123463},null,3528,1,null,6425.0814290123517,null,null,15027.416666666666,null,null,209.33333333333334]
[null,"kW gecontracteerd",null,null,23758,21322.5,0,{"$f":"O199+P199","v":90608},{"$f":"R199+S199","v":213843.63391203652},6636,{"$f":"SUM(U199:X199)","v":694939.23388278391},8709.717391304348,{"$f":"SUM(E199:L199)","v":1059817.085186125},null,90566,42,null,213843.63391203652,null,null,682130.65054945054,null,null,12808.583333333334]
[null,"kWh tarief laag",null,null,15619378,6616072,0,{"$f":"O200+P200","v":63928458},{"$f":"R200+S200","v":166255601.14865929},5565758,{"$f":"SUM(U200:X200)","v":432833734.52159387},7529518.7103077676,{"$f":"SUM(E200:L200)","v":698348520.38056087},null,63923780,4678,null,166255601.14865929,null,null,426196082.52159387,null,null,6637652]
[null,"kWh tarief normaal",null,null,31625622,12916512,0,{"$f":"O201+P201","v":96963207},{"$f":"R201+S201","v":260903088.65829483},10617432,{"$f":"SUM(U201:X201)","v":682841217.16010618},9748896.6936076395,{"$f":"SUM(E201:L201)","v":1105615975.5120084},null,96934539,28668,null,260903088.65829483,null,null,670346798.16010618,null,null,12494419]
[null,"kVArh blindvermogen",null,null,859352,0,0,{"$f":"O202+P202","v":0},{"$f":"R202+S202","v":0},266992,{"$f":"SUM(U202:X202)","v":17707362.204724405},0,{"$f":"SUM(E202:L202)","v":18833706.204724405},null,0,0,null,0,null,null,17707362.204724405,null,null,0]
[null,""]
[null,"Transportdienst Kleinverbruik t/m 3*80A (oude categorisering)"]
[]
[null,"Afnemers > 3 * 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,null,1087,5818.1525000000001,748.60248865202675,{"$f":"O207+P207","v":81983},{"$f":"R207+S207","v":67148.098949771695},1117,{"$f":"SUM(U207:X207)","v":64948.128333333334},4283.1738888888885,{"$f":"SUM(E207:L207)","v":227133.15616064594},null,80713,1270,null,67148.098949771695,null,null,63286.128333333334,null,null,1662]
[null,"kW gecontracteerd",null,null,13365,132541.87083333332,19953.369911171743,{"$f":"O208+P208","v":2393907},{"$f":"R208+S208","v":2210686.1478847293},13941.5,{"$f":"SUM(U208:X208)","v":1949114.3010989008},117832.20572640511,{"$f":"SUM(E208:L208)","v":6851341.3954545399},null,2354197,39710,null,2210686.1478847293,null,null,1901896.3010989008,null,null,47218]
[null,"kWh tarief laag",null,null,13101862,89523710.615032986,11367800.661022518,{"$f":"O209+P209","v":1183158821},{"$f":"R209+S209","v":993224147.68886924},10716684,{"$f":"SUM(U209:X209)","v":713208024.14820623},58956257.938446492,{"$f":"SUM(E209:L209)","v":3073257308.0515776},null,1162153413,21005408,null,993224147.68886924,null,null,698883267.14820623,null,null,14324757]
[null,"kWh tarief normaal",null,null,22513262,108323589.5438603,10978447.420745948,{"$f":"O210+P210","v":1397942720},{"$f":"R210+S210","v":1266352542.3439741},24141683.662350331,{"$f":"SUM(U210:X210)","v":1043697277.9342166},78840523.438648045,{"$f":"SUM(E210:L210)","v":3952790046.3437953},null,1373110765,24831955,null,1266352542.3439741,null,null,1021804513.9342166,null,null,21892764]
[null,""]
[null,"Afnemers > 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,null,484,2188.6475,2395.658903110037,{"$f":"O213+P213","v":34534},{"$f":"R213+S213","v":45909.300175038057},0,{"$f":"SUM(U213:X213)","v":8573.0238888888889},0,{"$f":"SUM(E213:L213)","v":94084.630467036972},null,34120,414,null,45909.300175038057,null,null,8363.0238888888889,null,null,210]
[null,"kW gecontracteerd",null,null,5983,47063.741666666661,79111.515111302026,{"$f":"O214+P214","v":1010468},{"$f":"R214+S214","v":1504648.7675434847},0,{"$f":"SUM(U214:X214)","v":219186.0571428572},0,{"$f":"SUM(E214:L214)","v":2866461.0814643106},null,998624,11844,null,1504648.7675434847,null,null,211466.0571428572,null,null,7720]
[null,"kWh tarief enkel",null,null,11431103,44920045.876958475,62215316.39570608,{"$f":"O215+P215","v":813391185},{"$f":"R215+S215","v":978770309.04814839},0,{"$f":"SUM(U215:X215)","v":144607532.82426006},0,{"$f":"SUM(E215:L215)","v":2055335492.1450729},null,803250661,10140524,null,978770309.04814839,null,null,141784322.82426006,null,null,2823210]
[null,""]
[null,"Afnemers < 3* 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,null,31256,72700.281666666648,7408.9053332684061,{"$f":"O218+P218","v":1069689},{"$f":"R218+S218","v":755969.43154490122},17138.212850910535,{"$f":"SUM(U218:X218)","v":1370561.680555556},40608.753888888896,{"$f":"SUM(E218:L218)","v":3365332.2658401914},null,1049738,19951,null,755969.43154490122,null,null,1345212.680555556,null,null,25349]
[null,"kWh tarief laag",null,null,59836154,178700282.86062685,22484579.716099344,{"$f":"O219+P219","v":2651990064},{"$f":"R219+S219","v":1994835121.595283},33658229.785184935,{"$f":"SUM(U219:X219)","v":2422920669.3917336},75385964.3373494,{"$f":"SUM(E219:L219)","v":7439811065.6862755},null,2604545200,47444864,null,1994835121.595283,null,null,2380015785.3917336,null,null,42904884]
[null,"kWh tarief normaal",null,null,67202927,176374216.63354418,15999082.963072244,{"$f":"O220+P220","v":2264968972},{"$f":"R220+S220","v":1936608066.1445348},37997377.343002975,{"$f":"SUM(U220:X220)","v":2532665410.5318842},94024918.816663325,{"$f":"SUM(E220:L220)","v":7125840971.4327021},null,2228921197,36047775,null,1936608066.1445348,null,null,2491028783.5318842,null,null,41636627]
[null,""]
[null,"Afnemers < 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,null,18242,115707.32416666669,89566.448799120088,{"$f":"O223+P223","v":1312402},{"$f":"R223+S223","v":1894300.6980593621},12240.287149089465,{"$f":"SUM(U223:X223)","v":514215.95722222212},5484.2388888888881,{"$f":"SUM(E223:L223)","v":3962158.9542853492},null,1287727,24675,null,1894300.6980593621,null,null,504263.45722222212,null,null,9952.5]
[null,"kWh tarief enkel",null,null,49282119,332375348.38196343,302051262.87402248,{"$f":"O224+P224","v":4343448348},{"$f":"R224+S224","v":5838525951.1032419},32670538.711109348,{"$f":"SUM(U224:X224)","v":1347625411.4794629},13753450.770261219,{"$f":"SUM(E224:L224)","v":12259732430.320063},null,4275906961,67541387,null,5838525951.1032419,null,null,1328115410.4794629,null,null,19510001]
[null,""]
[null,"Afnemers LS geschakeld (1 * 6 A)"]
[null,"Vastrecht transportdienst",null,null,21663,82800,41640.5,{"$f":"O227+P227","v":990107},{"$f":"R227+S227","v":716304},17491,{"$f":"SUM(U227:X227)","v":545954.35019743408},21227.944444444442,{"$f":"SUM(E227:L227)","v":2437187.7946418785},null,975448,14659,null,716304,null,null,537607.35019743408,null,null,8347]
[null,"kWh tarief laag",null,null,4391345,0,8492196.6022500303,{"$f":"O228+P228","v":154109093},{"$f":"R228+S228","v":96644865.348246798},2330681,{"$f":"SUM(U228:X228)","v":111951179.67556246},3986300.4562422228,{"$f":"SUM(E228:L228)","v":381905661.0823015},null,150317812,3791281,null,96644865.348246798,null,null,111951179.67556246,null,null,0]
[null,"kWh tarief normaal",null,null,1970364,15951090,3785063.2840231257,{"$f":"O229+P229","v":44312015},{"$f":"R229+S229","v":33132636.898873646},729583,{"$f":"SUM(U229:X229)","v":39050316.860314511},1474849.1823638999,{"$f":"SUM(E229:L229)","v":140405918.22557518},null,43255987,1056028,null,33132636.898873646,null,null,36022552.860314511,null,null,3027764]
[]
[null,"Transportdienst Kleinverbruik t/m 3*80A (nieuwe categorisering)"]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Vastrecht transportdienst t/m 1*6A LS geschakeld",null,null,{"$f":"E227","v":21663},{"$f":"F227","v":82800},{"$f":"G227","v":41640.5},990107,716304,17491,{"$f":"K227","v":545954.35019743408},21227.944444444442,{"$f":"SUM(E234:L234)","v":2437187.7946418785}]
[null,"Vastrecht transportdienst t/m 3*80A op LS",null,null,{"$f":"E223+E218+E213+E207","v":51069},{"$f":"F223+F218+F213+F207","v":196414.40583333332},{"$f":"G223+G218+G213+G207","v":100119.61552415056},2498608,2763327.5287290732,30495.5,{"$f":"K223+K218+K213+K207","v":1958298.7900000005},50376.166666666672,{"$f":"SUM(E235:L235)","v":7648709.0067532239}]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) capaciteitstarieven per afnemerscategorie"]
[null,"t/m 1*6A op het geschakeld net",null,null,{"$f":"E$7*E227","v":21663},{"$f":"F$7*F227","v":82800},{"$f":"G$7*G227","v":41640.5},990107,716304,17491,{"$f":"K$7*K227","v":545954.35019743408},21227.944444444442,{"$f":"SUM(E238:L238)","v":2437187.7946418785}]
[null,"t/m 3*25A + alle 1-fase aansluitingen",null,null,{"$f":"E$8*(E223+E218)","v":49498},{"$f":"F$8*(F223+F218)","v":188407.60583333333},{"$f":"G$8*(G223+G218)","v":96975.3541323885},2382091,2650270.1296042632,29378.5,{"$f":"K$8*(K223+K218)","v":1884777.6377777781},46092.992777777785,7327491.2201255411]
[null,"> 3*25A t/m 3*35A",null,null,{"$f":"E$9*(E213+E207)","v":838.53375796178341},{"$f":"F$9*(F213+F207)","v":3955.4852465508902},{"$f":"G$9*(G213+G207)","v":1220.352816096766},58867.749696728533,53594.652106648711,{"$f":"J$9*(J213+J207)","v":517.24979253112031},{"$f":"K$9*(K213+K207)","v":38979.896853403588},1726.3504190763838,159700.27068899779]
[null,"> 3*35A t/m 3*50A",null,null,{"$f":"E$10*(E213+E207)","v":268.17070063694268},{"$f":"F$10*(F213+F207)","v":1775.147619174347},{"$f":"G$10*(G213+G207)","v":637.34899531505107},23054.040842163988,21904.891202577332,262.43577685569386,{"$f":"K$10*(K213+K207)","v":12488.797753080982},1015.1162194267381,61405.949109231071]
[null,"> 3*50A t/m 3*63A",null,null,{"$f":"E$11*(E213+E207)","v":240.15286624203821},{"$f":"F$11*(F213+F207)","v":1253.2284820744919},{"$f":"G$11*(G213+G207)","v":1175.6620851767966},21019.829767991425,21681.297062893107,204.65458736745043,{"$f":"K$11*(K213+K207)","v":14692.578109441381},854.35614566791389,61121.759106854603]
[null,"> 3*63A t/m 3*80A",null,null,{"$f":"E$12*(E213+E207)","v":224.14267515923567},{"$f":"F$12*(F213+F207)","v":1022.8516791582425},{"$f":"G$12*(G213+G207)","v":110.89749517344836},13575.460432820015,15876.558752690587,{"$f":"J$12*(J213+J207)","v":132.65984324573537},{"$f":"K$12*(K213+K207)","v":7360.115861975848},687.35110471785333,38990.037844940969]
[null,""]
[null,"Periodieke aansluitvergoeding"]
[null,""]
[null,"t/m 1 x 6A geschakeld net",null,null,{"$f":"'PAV (incl RV)'!E174","v":21663},{"$f":"'PAV (incl RV)'!J174","v":82800},{"$f":"'PAV (incl RV)'!T174","v":41640.5},{"$f":"O247+P247","v":912136},{"$f":"R247+S247","v":716357.5},{"$f":"'PAV (incl RV)'!AD174","v":17491},{"$f":"SUM(U247:X247)","v":648674.78956778743},{"$f":"'PAV (incl RV)'!AN174","v":21230.092224840118},{"$f":"SUM(E247:L247)","v":2461992.8817926273},null,{"$f":"'PAV (incl RV)'!O174","v":912136},{"$f":"'PAV (incl RV)'!AS174","v":0},null,{"$f":"'PAV (incl RV)'!Y174","v":716357.5},null,null,{"$f":"'PAV (incl RV)'!AI174","v":640309.91590611718},null,null,{"$f":"'PAV (incl RV)'!AX174","v":8364.8736616702336}]
[null,"t/m 3*25 A",null,null,{"$f":"'PAV (incl RV)'!E175","v":49498},{"$f":"'PAV (incl RV)'!J175","v":188407.60583333333},{"$f":"'PAV (incl RV)'!T175","v":96727.725190229641},2447442,{"$f":"R248+S248","v":2646051.5},{"$f":"'PAV (incl RV)'!AD175","v":29378.5},{"$f":"SUM(U248:X248)","v":1877433.0068272718},{"$f":"'PAV (incl RV)'!AN175","v":44278.04403599463},7379216.3818868287,null,{"$f":"'PAV (incl RV)'!O175","v":2402342},{"$f":"'PAV (incl RV)'!AS175","v":45100},null,{"$f":"'PAV (incl RV)'!Y175","v":2646051.5},null,null,{"$f":"'PAV (incl RV)'!AI175","v":1842085.4814035429},null,null,{"$f":"'PAV (incl RV)'!AX175","v":35347.525423728817}]
[null,">3*25A t/m 3*80A",null,null,{"$f":"'PAV (incl RV)'!E176","v":1571},{"$f":"'PAV (incl RV)'!J176","v":8006.8},{"$f":"'PAV (incl RV)'!T176","v":3120.0760476228243},67046,113832,{"$f":"'PAV (incl RV)'!AD176","v":1117},82343.165184242607,{"$f":"'PAV (incl RV)'!AN176","v":4386.8821891979678},281422.9234210634,null,{"$f":"'PAV (incl RV)'!O176","v":65356},{"$f":"'PAV (incl RV)'!AS176","v":1690},null,{"$f":"'PAV (incl RV)'!Y176","v":113832},null,null,{"$f":"'PAV (incl RV)'!AI176","v":80468.7245062765},null,null,{"$f":"'PAV (incl RV)'!AX176","v":1874.4406779661024}]
[null,"LS & Trafo MS/LS",null,null,{"$f":"'PAV (incl RV)'!E177","v":495},{"$f":"'PAV (incl RV)'!J177","v":1737.1666666666665},{"$f":"'PAV (incl RV)'!T177","v":748.45862904428702},33022,24212.5,{"$f":"'PAV (incl RV)'!AD177","v":227.46666666666664},11086.047362862922,{"$f":"'PAV (incl RV)'!AN177","v":1159.2673500822793},72687.906675322825,null,{"$f":"'PAV (incl RV)'!O177","v":32720},{"$f":"'PAV (incl RV)'!AS177","v":302},null,{"$f":"'PAV (incl RV)'!Y177","v":24212.5},null,null,{"$f":"'PAV (incl RV)'!AI177","v":10253.915385310629},null,null,{"$f":"'PAV (incl RV)'!AX177","v":832.13197755229294}]
[null,"MS",null,null,{"$f":"'PAV (incl RV)'!E178","v":31},{"$f":"'PAV (incl RV)'!J178","v":320.33333333333331},{"$f":"'PAV (incl RV)'!T178","v":586.40329980672584},9104,1834,{"$f":"'PAV (incl RV)'!AD178","v":20},3648.1449843404239,{"$f":"'PAV (incl RV)'!AN178","v":214.41710624366016},15758.298723724143,null,{"$f":"'PAV (incl RV)'!O178","v":9046},{"$f":"'PAV (incl RV)'!AS178","v":58},null,{"$f":"'PAV (incl RV)'!Y178","v":1834},null,null,{"$f":"'PAV (incl RV)'!AI178","v":3621.8990079052269},null,null,{"$f":"'PAV (incl RV)'!AX178","v":26.245976435196791}]
[null,">MS",null,null,{"$f":"'PAV (incl RV)'!E179","v":0},{"$f":"'PAV (incl RV)'!J179","v":10},{"$f":"'PAV (incl RV)'!T179","v":4.6863589244028461},178.06002437117741,178.5,{"$f":"'PAV (incl RV)'!AD179","v":0},136.03360574492208,{"$f":"'PAV (incl RV)'!AN179","v":17.442821855633813},524.72281089613614,null,{"$f":"'PAV (incl RV)'!O179","v":154.79244723410102},{"$f":"'PAV (incl RV)'!AS179","v":23.26757713707638},null,{"$f":"'PAV (incl RV)'!Y179","v":178.5},null,null,{"$f":"'PAV (incl RV)'!AI179","v":133.86693907825543},null,null,{"$f":"'PAV (incl RV)'!AX179","v":2.166666666666667}]
[]
[null,"Meerlengte",null,null,{"$f":"'PAV (incl RV)'!E183","v":0},{"$f":"'PAV (incl RV)'!J183","v":104124},{"$f":"'PAV (incl RV)'!T183","v":1932.3973414864056},15114,648701.86499999999,{"$f":"'PAV (incl RV)'!AD183","v":5615},215750.65627356584,{"$f":"'PAV (incl RV)'!AN183","v":2302.2927050294516},993540.21132008173,null,{"$f":"'PAV (incl RV)'!O183","v":0},{"$f":"'PAV (incl RV)'!AS183","v":15114},null,{"$f":"'PAV (incl RV)'!Y183","v":648701.86499999999},null,null,{"$f":"'PAV (incl RV)'!AI183","v":215750.65627356584},null,null,{"$f":"'PAV (incl RV)'!AX183","v":0}]
[null,""]
[]
[null,"Volumes 2008 (TD en PAV)"]
[]
[null,"Transportdienst Verbruik > 3*80A"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst",null,null,0,0,0,0,7,0,2,0,{"$f":"SUM(E262:L262)","v":9}]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,0,5025,0,260533.12297734627,0,{"$f":"SUM(E263:L263)","v":265558.1229773463}]
[null,"kW max per maand",null,null,0,0,0,0,34512,0,2849970.710526316,0,{"$f":"SUM(E264:L264)","v":2884482.710526316}]
[null,"kVArh blindvermogen",null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(E265:L265)","v":0}]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,0,0,0,0,0,5.8181811594202903,0,{"$f":"SUM(E268:L268)","v":5.8181811594202903}]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,0,0,0,25462.726537216829,0,{"$f":"SUM(E269:L269)","v":25462.726537216829}]
[null,"kW max per week",null,null,0,0,0,0,0,0,121301.35897435897,0,{"$f":"SUM(E270:L270)","v":121301.35897435897}]
[null,"kVArh blindvermogen",null,null,0,0,0,0,0,0,3338843.3333333335,0,{"$f":"SUM(E271:L271)","v":3338843.3333333335}]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst",null,null,0,1,0,0,17.819020751587015,0,64.36294565217392,0,{"$f":"SUM(E274:L274)","v":83.181966403760939}]
[null,"kW gecontracteerd per jaar",null,null,0,22000,0,0,68986.695699438336,0,599903.04109589045,0,{"$f":"SUM(E275:L275)","v":690889.73679532879}]
[null,"kW max per maand",null,null,0,0,0,0,962587.2365013063,0,4989626.717948718,0,{"$f":"SUM(E276:L276)","v":5952213.9544500243}]
[null,"kVArh blindvermogen",null,null,0,0,0,0,0,0,-272001303.33333331,0,{"$f":"SUM(E277:L277)","v":-272001303.33333331}]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,0,0,0,13.333333333333334,0,8.0840905797101446,0,{"$f":"SUM(E280:L280)","v":21.417423913043478}]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,0,54842.952674897118,0,213457.95091324198,0,{"$f":"SUM(E281:L281)","v":268300.9035881391}]
[null,"kW max per week",null,null,0,0,0,0,987181.04761904769,0,1867413.176470588,0,{"$f":"SUM(E282:L282)","v":2854594.2240896355}]
[null,"kVArh blindvermogen",null,null,0,0,0,0,0,0,-2916431.6666666665,0,{"$f":"SUM(E283:L283)","v":-2916431.6666666665}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst",null,null,0,40.083333333333329,1.1428294111222486,190.60472727272733,284.6320490122805,0,98.19052173913046,1,{"$f":"SUM(E286:L286)","v":615.65346076859385}]
[null,"kW gecontracteerd per jaar",null,null,0,81165.006714783784,16412.171669580595,1382891.8870832333,1008606.4874170622,0,339087.71917148359,17800,{"$f":"SUM(E287:L287)","v":2845963.2720561433}]
[null,"kW max per maand",null,null,0,0,180952.57091540593,13948293,9506137.694530949,0,3285950.0798122073,176736,{"$f":"SUM(E288:L288)","v":27098069.345258564}]
[null,"kVArh blindvermogen",null,null,0,0,0,57840489.090909094,0,0,15106396.666666668,0,{"$f":"SUM(E289:L289)","v":72946885.757575765}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,1,0,14.545454545454545,10.333155208737425,0,1.9416666666666667,0,{"$f":"SUM(E292:L292)","v":27.820276420858637}]
[null,"kW gecontracteerd per jaar",null,null,0,9116,0,94925.090429359538,28492.333333333332,0,11853.759578544063,0,{"$f":"SUM(E293:L293)","v":144387.18334123693}]
[null,"kW max per week",null,null,0,0,0,1167599,499010.31847739854,0,212731.47297297299,0,{"$f":"SUM(E294:L294)","v":1879340.7914503715}]
[null,"kVArh blindvermogen",null,null,0,0,0,9059109.0909090918,0,0,0,0,{"$f":"SUM(E295:L295)","v":9059109.0909090918}]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst",null,null,0,0,3.981991934757148,251.4509956709957,0,1,0,0,{"$f":"SUM(E298:L298)","v":256.43298760575283}]
[null,"kW gecontracteerd",null,null,0,0,22003.337201738654,713152.96814159269,0,6830,0,0,{"$f":"SUM(E299:L299)","v":741986.3053433313}]
[null,"kW max per maand",null,null,0,0,249108.98272194673,6916425,0,64616,0,0,{"$f":"SUM(E300:L300)","v":7230149.9827219471}]
[null,"kWh tarief normaal",null,null,0,0,91128820.505409271,2880660598.9429178,0,7533100,0,0,{"$f":"SUM(E301:L301)","v":2979322519.4483271}]
[null,"kVArh blindvermogen",null,null,0,0,0,74890023.939393938,0,0,0,0,{"$f":"SUM(E302:L302)","v":74890023.939393938}]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst",null,null,30.23076923076923,352.94721088435381,575.62382963600953,8743.9478293135435,8638.5692510771951,20.58,2908.1304308390022,247.56251700680275,{"$f":"SUM(E305:L305)","v":21517.591837987675}]
[null,"kW gecontracteerd",null,null,31827,180269.14326839492,143689.84908830476,2863578.9072937965,3220467.2309071869,21718,1879616.018867925,255866.62059620593,{"$f":"SUM(E306:L306)","v":8597032.7700218149}]
[null,"kW max per maand",null,null,326997,1451239.1944824283,1193866.8127275377,25840610,26499151.988944307,211556,14232267.743589748,1864254.9503546103,{"$f":"SUM(E307:L307)","v":71619943.690098628}]
[null,"kWh tarief normaal",null,null,115153203,458936565.83468211,393667342.97691351,8017837964.5989304,8748176212.2427006,79520169,4837683035.3535357,441358373.6842106,{"$f":"SUM(E308:L308)","v":23092332866.690975}]
[null,"kVArh blindvermogen",null,null,1697501,0,5663332.2312594811,257286663.93939397,0,1893717,72805428.333333328,0,{"$f":"SUM(E309:L309)","v":339346642.50398678}]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst",null,null,209.23076923076923,1369.4416099773241,743.20764608693491,14115.985930735937,13013.498951440904,124.94,8427.4191609977333,1054.7814058956917,{"$f":"SUM(E312:L312)","v":39058.505474365295}]
[null,"kW gecontracteerd",null,null,39080.833333333336,129182.5892997537,39749.072104528423,1035786.1391905633,1156592.3861578444,20962,1123543.1707070707,226553.44584837541,{"$f":"SUM(E313:L313)","v":3771449.6366414693}]
[null,"kW max per maand",null,null,345771,1027592.7890870945,281928.22681875929,8312690,9120875.9068223592,199019,7816825.006410257,1689610.9361702129,{"$f":"SUM(E314:L314)","v":28794312.86530868}]
[null,"kWh tarief normaal",null,null,99083562,274840492.06349188,73348445.034783587,2198495797.6470594,2554557106.1358008,52633617,2289616419.1919188,434528068.42105263,{"$f":"SUM(E315:L315)","v":7977103507.4941082}]
[null,"kVArh blindvermogen",null,null,1253833,0,192192.01116476211,34373516.818181813,0,976603,28563976.666666664,0,{"$f":"SUM(E316:L316)","v":65360121.496013239}]
[null,""]
[null,"Afnemers LS "]
[null,"Vastrecht transportdienst",null,null,301.30769230769232,338.20833333333331,0,3530.6231818181818,5767.5814129207274,117.52,7448.1655555555562,121.34611111111118,{"$f":"SUM(E319:L319)","v":17624.752287046602}]
[null,"kW gecontracteerd",null,null,23100,16951.277895054242,0,93706.124769966875,254796.22039568264,7350,587067.46491228079,7643.7698412698392,{"$f":"SUM(E320:L320)","v":990614.85781425436}]
[null,"kWh tarief laag",null,null,15377437,8318513.3967156447,0,64228073.426573426,162275607.8355684,5951307,398789120.00000018,6686376.0233918121,{"$f":"SUM(E321:L321)","v":661626434.68224943}]
[null,"kWh tarief normaal",null,null,30717530,11263656.37507147,0,97542445.39373669,251724931.48647943,11540210,615469290.00000012,9235995.3079178911,{"$f":"SUM(E322:L322)","v":1027494058.5632055}]
[null,"kVArh blindvermogen",null,null,855946,0,0,4025,0,264028,4001311.6666666665,0,{"$f":"SUM(E323:L323)","v":5125310.666666666}]
[null,""]
[null,"Transportdienst Kleinverbruik t/m 3*80A (oude categorisering)"]
[]
[null,"Afnemers > 3 * 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,null,1143,5782.666666666667,847.8935778973796,46621,67423.154916286148,1154.0999999999999,66117.933333333334,4342.6499911037217,{"$f":"SUM(E328:L328)","v":193432.39848528724}]
[null,"kW gecontracteerd",null,null,14045,135995.83333333331,23691.571742109834,2455153.2640248067,2218740.6761415526,14539.5,1897735.9714912297,131622.8666666667,{"$f":"SUM(E329:L329)","v":6891524.6833996978}]
[null,"kWh tarief laag",null,null,13825240,86039763.898437575,13674972.110320965,1195350661.0002005,961142792.43461514,11208697,697666938.91891897,54223282.460330725,{"$f":"SUM(E330:L330)","v":3033132347.8228235}]
[null,"kWh tarief normaal",null,null,23834077,107201426.37223403,13533074.108282179,1385592132.4343071,1261510559.0211368,23547828,1023324235.6756761,74569875.723818108,{"$f":"SUM(E331:L331)","v":3913113208.3354545}]
[null,""]
[null,"Afnemers > 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,null,495,2422.3333333333335,2619.9210860587264,21145,48458.571210045659,0,10094.281666666668,0,{"$f":"SUM(E334:L334)","v":85235.107296104383}]
[null,"kW gecontracteerd",null,null,6064,52277.083333333336,87088.222835881519,1115765.3599003761,1634630.9134112273,0,287788.63157894736,0,{"$f":"SUM(E335:L335)","v":3183614.2110597659}]
[null,"kWh tarief enkel",null,null,12402867,42418757.799809054,68438810.2918538,885857073.86034501,1074349037.4885304,0,199666897.29729739,0,{"$f":"SUM(E336:L336)","v":2283133443.7378359}]
[null,""]
[null,"Afnemers < 3* 25 A  (DT)"]
[null,"Vastrecht transportdienst",null,null,31424,74148,7501.4556699259974,1102121,747884.65612633177,18560.3,1317004.7349999994,40675.469078579576,{"$f":"SUM(E339:L339)","v":3339319.6158748367}]
[null,"kWh tarief laag",null,null,61673634,169056054.63602152,23555550.786592994,2609920072.5378513,2000989358.4480526,34099169,2449670997.727273,76086583.032667026,{"$f":"SUM(E340:L340)","v":7425051420.1684589}]
[null,"kWh tarief normaal",null,null,64385672,169469738.92296875,16628993.773827842,2293982212.1699924,1931534843.9919121,40546386,2476861659.7530851,93913143.188196301,{"$f":"SUM(E341:L341)","v":7087322649.7999821}]
[null,""]
[null,"Afnemers < 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst",null,null,18390,117251.58333333334,90396.516662380134,1337572,1933351.8148173492,10723.8,528846.47555555555,6171.9231525389187,{"$f":"SUM(E344:L344)","v":4042704.1135211568}]
[null,"kWh tarief enkel",null,null,51309306,319684654.96313232,302610332.39034045,4362846128.7341757,6018445122.7550421,28897207,1347147876.7901223,15278512.52290185,{"$f":"SUM(E345:L345)","v":12446219141.155714}]
[null,""]
[null,"Afnemers LS geschakeld (1 * 6 A)"]
[null,"Vastrecht transportdienst",null,null,22222,84308.62962962962,43726.643626090612,1059984.7087542086,724252.12962962966,17798,583716.42592592584,23983.111111111109,{"$f":"SUM(E348:L348)","v":2559991.6486765957}]
[null,"kWh tarief laag",null,null,3242245,15619402.820777431,9578691.5466385316,86862135.331695348,108942208.95781881,2460276,115878613.03462324,4749139,{"$f":"SUM(E349:L349)","v":347332711.69155335}]
[null,"kWh tarief normaal",null,null,1407398,0,4065614.0478630834,89875066.767676786,20859764.280641217,813058,35859694.022024117,1825735.1620947632,{"$f":"SUM(E350:L350)","v":154706330.28029996}]
[]
[null,"Transportdienst Kleinverbruik t/m 3*80A (nieuwe categorisering)"]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Vastrecht transportdienst t/m 1*6A LS geschakeld",null,null,{"$f":"E348","v":22222},{"$f":"F348","v":84308.62962962962},{"$f":"G348","v":43726.643626090612},{"$f":"H348","v":1059984.7087542086},724252.12962962966,17798,{"$f":"K348","v":583716.42592592584},23983.111111111109,{"$f":"SUM(E355:L355)","v":2559991.6486765957}]
[null,"Vastrecht transportdienst t/m 3*80A op LS",null,null,{"$f":"E344+E339+E334+E328","v":51452},{"$f":"F344+F339+F334+F328","v":199604.58333333334},{"$f":"G344+G339+G334+G328","v":101365.78699626225},2507459,2797118.1970700128,30438.199999999997,{"$f":"K344+K339+K334+K328","v":1922063.4255555549},51190.042222222219,{"$f":"SUM(E356:L356)","v":7660691.2351773856}]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) capaciteitstarieven per afnemerscategorie"]
[null,"t/m 1*6A op het geschakeld net",null,null,{"$f":"E$7*E348","v":22222},{"$f":"F$7*F348","v":84308.62962962962},{"$f":"G$7*G348","v":43726.643626090612},1059984.7087542086,724252.12962962966,17798,{"$f":"K$7*K348","v":583716.42592592584},23983.111111111109,{"$f":"SUM(E359:L359)","v":2559991.6486765957}]
[null,"t/m 3*25A + alle 1-fase aansluitingen",null,null,{"$f":"E$8*(E344+E339)","v":49814},{"$f":"F$8*(F344+F339)","v":191399.58333333334},{"$f":"G$8*(G344+G339)","v":97897.972332306133},{"$f":"'Aanpassing gegevens (sep2013)'!I28","v":2388993},2681236.470943681,29284.1,{"$f":"K$8*(K344+K339)","v":1845851.2105555548},46847.392231118494,7331323.729395994]
[null,"> 3*25A t/m 3*35A",null,null,{"$f":"E$9*(E334+E328)","v":874.29554140127391},4053.3991667020596,{"$f":"G$9*(G334+G328)","v":1345.9305266248487},{"$f":"'Aanpassing gegevens (sep2013)'!I29","v":59108},54933.519126885796,534.42970954356838,{"$f":"K$9*(K334+K328)","v":40406.661074763353},1750.3225006792259,163006.55764660012]
[null,"> 3*35A t/m 3*50A",null,null,{"$f":"E$10*(E334+E328)","v":279.60764331210191},1819.0895507975117,702.93398564189067,{"$f":"'Aanpassing gegevens (sep2013)'!I30","v":22856},22452.105061800688,271.15230982019364,12945.91978880382,1029.2121113033627,62356.02045147957]
[null,"> 3*50A t/m 3*63A",null,null,{"$f":"E$11*(E334+E328)","v":250.39490445859872},{"$f":"F$11*(F334+F328)","v":1284.2508487062505},{"$f":"G$11*(G334+G328)","v":1296.6409947706488},{"$f":"'Aanpassing gegevens (sep2013)'!I31","v":21258},22222.925237579395,211.45197786998614,{"$f":"K$11*(K334+K328)","v":15230.364159643672},866.21972505221891,62620.247848080769]
[null,"> 3*63A t/m 3*80A",null,null,{"$f":"E$12*(E334+E328)","v":233.70191082802546},1048.1713078250211,{"$f":"G$12*(G334+G328)","v":122.30915691871571},{"$f":"'Aanpassing gegevens (sep2013)'!I32","v":15243},16273.176700065918,137.06600276625173,{"$f":"K$12*(K334+K328)","v":7629.5149836929349},696.89565406891472,41383.835716165784]
[null,""]
[null,"Periodieke aansluitvergoeding"]
[null,""]
[null,"t/m 1 x 6A geschakeld net",null,null,{"$f":"'PAV (incl RV)'!E221","v":22222},{"$f":"'PAV (incl RV)'!J221","v":84304.749999999985},{"$f":"'PAV (incl RV)'!T221","v":43726.643626090612},{"$f":"'PAV (incl RV)'!O221","v":1045520.4078441673},{"$f":"'PAV (incl RV)'!Y221","v":724532},{"$f":"'PAV (incl RV)'!AD221","v":17798},{"$f":"'PAV (incl RV)'!AI221","v":567848.69270833337},{"$f":"'PAV (incl RV)'!AN221","v":23983.016129032258},{"$f":"SUM(E368:L368)","v":2529935.5103076235}]
[null,"t/m 3*25 A",null,null,{"$f":"'PAV (incl RV)'!E222","v":49814},{"$f":"'PAV (incl RV)'!J222","v":191399.58333333337},{"$f":"'PAV (incl RV)'!T222","v":97607.87850294591},{"$f":"'PAV (incl RV)'!O222","v":2450670.0019193124},{"$f":"'PAV (incl RV)'!Y222","v":2676633},{"$f":"'PAV (incl RV)'!AD222","v":29284.1},{"$f":"'PAV (incl RV)'!AI222","v":1857065.6212574851},{"$f":"'PAV (incl RV)'!AN222","v":46847.392231118494},7399321.5772441952]
[null,">3*25A t/m 3*80A",null,null,{"$f":"'PAV (incl RV)'!E223","v":1638},{"$f":"'PAV (incl RV)'!J223","v":8199.8333333333339},{"$f":"'PAV (incl RV)'!T223","v":3450.3686852252567},{"$f":"'PAV (incl RV)'!O223","v":67416.652029312594},{"$f":"'PAV (incl RV)'!Y223","v":117972.77845833334},{"$f":"'PAV (incl RV)'!AD223","v":1154.0999999999999},{"$f":"'PAV (incl RV)'!AI223","v":83467.061764705883},{"$f":"'PAV (incl RV)'!AN223","v":4462.7383996367807},287761.5326705472]
[null,"LS & Trafo MS/LS",null,null,{"$f":"'PAV (incl RV)'!E224","v":510.53846153846155},{"$f":"'PAV (incl RV)'!J224","v":1705.4971995464853},{"$f":"'PAV (incl RV)'!T224","v":742.83600931645253},{"$f":"'PAV (incl RV)'!O224","v":34441.571127733034},{"$f":"'PAV (incl RV)'!Y224","v":24303.770291666668},{"$f":"'PAV (incl RV)'!AD224","v":242.45999999999998},{"$f":"'PAV (incl RV)'!AI224","v":14030.526570048309},{"$f":"'PAV (incl RV)'!AN224","v":1033.4207841546524},77010.620444004075]
[null,"MS",null,null,{"$f":"'PAV (incl RV)'!E225","v":30.23076923076923},{"$f":"'PAV (incl RV)'!J225","v":352.71387755102035},{"$f":"'PAV (incl RV)'!T225","v":575.34184644770346},{"$f":"'PAV (incl RV)'!O225","v":9299.2788328028964},{"$f":"'PAV (incl RV)'!Y225","v":2192.2241666666669},{"$f":"'PAV (incl RV)'!AD225","v":21.58},{"$f":"'PAV (incl RV)'!AI225","v":4816.4301368258302},{"$f":"'PAV (incl RV)'!AN225","v":282.49229094449873},17570.291920469383]
[null,">MS",null,null,{"$f":"'PAV (incl RV)'!E226","v":0},{"$f":"'PAV (incl RV)'!J226","v":10},{"$f":"'PAV (incl RV)'!T226","v":5.1225388904363003},{"$f":"'PAV (incl RV)'!O226","v":154.79244723410102},{"$f":"'PAV (incl RV)'!Y226","v":181.59641666666667},{"$f":"'PAV (incl RV)'!AD226","v":0},{"$f":"'PAV (incl RV)'!AI226","v":133.85650974642363},{"$f":"'PAV (incl RV)'!AN226","v":22.228117684996672},507.59603022262428]
[]
[null,"Meerlengte",null,null,{"$f":"'PAV (incl RV)'!E230","v":0},{"$f":"'PAV (incl RV)'!J230","v":151046.33333333331},{"$f":"'PAV (incl RV)'!T230","v":3238.3301322237844},{"$f":"'PAV (incl RV)'!O230","v":0},{"$f":"'PAV (incl RV)'!Y230","v":653758.80235251784},{"$f":"'PAV (incl RV)'!AD230","v":5615},{"$f":"'PAV (incl RV)'!AI230","v":212423.55224626875},{"$f":"'PAV (incl RV)'!AN230","v":2302.5},1028384.5180643437]
[null,""]
[null,""]
[null,"Volumes 2009 (TD, PAV, EAV en Invoeding)"]
[]
[null,"Transportdienst Verbruik > 3*80A"]
[]
[null,"Afnemers HS (110-150 kV)"]
[null,"Vastrecht transportdienst",null,null,0,0,0,0,8,0,2,0,{"$f":"SUM(E383:L383)","v":10}]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,0,8025,0,{"$f":"'Aanpassing gegevens (sep2013)'!I45","v":261640},0,{"$f":"SUM(E384:L384)","v":269665}]
[null,"kW max per maand",null,null,0,0,0,0,53876.571428571428,0,{"$f":"'Aanpassing gegevens (sep2013)'!I46","v":2765736},0,{"$f":"SUM(E385:L385)","v":2819612.5714285714}]
[null,"kVArh blindvermogen",null,null,0,0,0,0,0,0,0,0,{"$f":"SUM(E386:L386)","v":0}]
[null,""]
[null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,0,0,0,0,0,{"$f":" 'Aanpassing gegevens (sep2013)'!I49","v":6},0,{"$f":"SUM(E389:L389)","v":6}]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,0,0,0,{"$f":"'Aanpassing gegevens (sep2013)'!I50","v":24282.000000000004},0,{"$f":"SUM(E390:L390)","v":24282.000000000004}]
[null,"kW max per week",null,null,0,0,0,0,0,0,{"$f":"'Aanpassing gegevens (sep2013)'!I51","v":129184.625},0,{"$f":"SUM(E391:L391)","v":129184.625}]
[null,"kVArh blindvermogen",null,null,0,0,0,0,0,0,{"$f":"'Aanpassing gegevens (sep2013)'!I52","v":3966653.3333333335},0,{"$f":"SUM(E392:L392)","v":3966653.3333333335}]
[null,""]
[null,"Afnemers TS (25-50 kV)"]
[null,"Vastrecht transportdienst",null,null,0,1.0833333333333333,0,3,12.473606232978989,0,{"$f":"'Aanpassing gegevens (sep2013)'!I55","v":62.454547101449272},0,{"$f":"SUM(E395:L395)","v":79.011486667761602}]
[null,"kW gecontracteerd per jaar",null,null,0,22019,0,54378.225187656382,115955.89874325563,0,{"$f":"'Aanpassing gegevens (sep2013)'!I56","v":556278.81824146979},0,{"$f":"SUM(E396:L396)","v":748631.94217238179}]
[null,"kW max per maand",null,null,0,196972,0,347301.98347107437,1142836.7055135295,0,{"$f":"'Aanpassing gegevens (sep2013)'!I57","v":5248448.7235294133},0,{"$f":"SUM(E397:L397)","v":6935559.412514017}]
[null,"kVArh blindvermogen",null,null,0,0,0,6272967.2727272725,0,0,{"$f":"'Aanpassing gegevens (sep2013)'!I58","v":20047383.333333332},0,{"$f":"SUM(E398:L398)","v":26320350.606060605}]
[null,""]
[null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,0,0,1,12,0,{"$f":"'Aanpassing gegevens (sep2013)'!I61","v":11},0,{"$f":"SUM(E401:L401)","v":24}]
[null,"kW gecontracteerd per jaar",null,null,0,0,0,5072,69147.5,0,{"$f":"'Aanpassing gegevens (sep2013)'!I62","v":296897.81758530188},0,{"$f":"SUM(E402:L402)","v":371117.31758530188}]
[null,"kW max per week",null,null,0,0,0,35083.63636363636,1017475,0,{"$f":"'Aanpassing gegevens (sep2013)'!I63","v":2112266.1864406783},0,{"$f":"SUM(E403:L403)","v":3164824.822804315}]
[null,"kVArh blindvermogen",null,null,0,0,0,1381912.7272727273,0,0,{"$f":"'Aanpassing gegevens (sep2013)'!I64","v":228359.99999999997},0,{"$f":"SUM(E404:L404)","v":1610272.7272727273}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS "]
[null,"Vastrecht transportdienst",null,null,0,42,0.99665730090209637,177.25550197628456,296.34178236410361,0,{"$f":" 'Aanpassing gegevens (sep2013)'!I67","v":106.99999637681159},1.1166666666666667,{"$f":"SUM(E407:L407)","v":624.71060468476855}]
[null,"kW gecontracteerd per jaar",null,null,0,74330.166666666657,14935.6968584645,1316544.5550110263,1023162.8864346296,0,{"$f":"'Aanpassing gegevens (sep2013)'!I68","v":392978.54500000004},18335.333333333332,{"$f":"SUM(E408:L408)","v":2840287.1833041203}]
[null,"kW max per maand",null,null,0,435330.8571428571,161377.4927345636,13085783.290161889,9580235.3677114453,0,{"$f":"'Aanpassing gegevens (sep2013)'!I69","v":3640770.5454545454},178391.2015503876,{"$f":"SUM(E409:L409)","v":27081888.754755691}]
[null,"kVArh blindvermogen",null,null,0,0,0,46422245.454545453,0,0,{"$f":"'Aanpassing gegevens (sep2013)'!I70","v":12333191.666666668},0,{"$f":"SUM(E410:L410)","v":58755437.121212125}]
[null,""]
[null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar"]
[null,"Vastrecht transportdienst",null,null,0,1,0,12.818181818181818,13.5,0,{"$f":"'Aanpassing gegevens (sep2013)'!I73","v":2},0,{"$f":"SUM(E413:L413)","v":29.31818181818182}]
[null,"kW gecontracteerd per jaar",null,null,0,9116,0,93636.71747120803,31667.166666666664,0,{"$f":"'Aanpassing gegevens (sep2013)'!I74","v":10065.091111111113},0,{"$f":"SUM(E414:L414)","v":144484.97524898581}]
[null,"kW max per week",null,null,0,137621.14285714287,0,1254540.8770053475,429466,0,{"$f":"'Aanpassing gegevens (sep2013)'!I75","v":229538.18461538461},0,{"$f":"SUM(E415:L415)","v":2051166.204477875}]
[null,"kVArh blindvermogen",null,null,0,0,0,3453165.4545454541,0,0,0,0,{"$f":"SUM(E416:L416)","v":3453165.4545454541}]
[null,""]
[null,"Afnemers MS (1-20 kV) - TRANSPORT"]
[null,"Vastrecht transportdienst",null,null,0,0,3.986448404098025,245.17838589981449,0,1,0,0,{"$f":"SUM(E419:L419)","v":250.1648343039125}]
[null,"kW gecontracteerd",null,null,0,0,22689.79752683203,689684.94731218135,0,6990,0,0,{"$f":"SUM(E420:L420)","v":719364.74483901332}]
[null,"kW max per maand",null,null,0,0,250071.45833823923,6559230.3457943918,0,73111,0,0,{"$f":"SUM(E421:L421)","v":6882412.804132631}]
[null,"kWh tarief normaal",null,null,0,0,92566296.634234741,2569025691.3419914,0,4819268,0,0,{"$f":"SUM(E422:L422)","v":2666411255.9762263}]
[null,"kVArh blindvermogen",null,null,0,0,0,56064187.272727273,0,0,0,0,{"$f":"SUM(E423:L423)","v":56064187.272727273}]
[null,""]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE"]
[null,"Vastrecht transportdienst",null,null,30,400.75,583.29208075729707,9154.1289053803339,9008.6810987444478,17.73,{"$f":"'Aanpassing gegevens (sep2013)'!I78","v":3047.8181859410429},270.02768707482994,{"$f":"SUM(E426:L426)","v":22512.427957897951}]
[null,"kW gecontracteerd",null,null,31457,177244.41666666669,152716.89854458001,2946866.3987718411,3194870.5431922991,21018,{"$f":"'Aanpassing gegevens (sep2013)'!I79","v":1864125.5468164799},260020.51114922811,{"$f":"SUM(E427:L427)","v":8648319.3151410948}]
[null,"kW max per maand",null,null,322886,1458129,1184984.3576887576,26120456.888257578,26904835.058671664,201386,{"$f":"'Aanpassing gegevens (sep2013)'!I80","v":14200155.36551724},1886073.7449664432,{"$f":"SUM(E428:L428)","v":72278906.415101692}]
[null,"kWh tarief normaal",null,null,109111499,460008638.55921054,397691192.8137176,7946310326.2869663,8720106593.8239975,73450339,{"$f":"'Aanpassing gegevens (sep2013)'!I81","v":4722846865.168539},484027904,{"$f":"SUM(E429:L429)","v":22913553358.652435}]
[null,"kVArh blindvermogen",null,null,1508631,0,5345962.7224401124,248060746.81818178,0,1070076,{"$f":"'Aanpassing gegevens (sep2013)'!I82","v":57955964.999999993},0,{"$f":"SUM(E430:L430)","v":313941381.54062188}]
[null,""]
[null,"Afnemers Trafo MS/LS"]
[null,"Vastrecht transportdienst",null,null,209,1444.9166666666665,656.87492768387926,14388.939066171924,13388.265022482712,134.06,{"$f":"'Aanpassing gegevens (sep2013)'!I85","v":8874.727278911565},1060.1589569160999,{"$f":"SUM(E433:L433)","v":40156.941918832847}]
[null,"kW gecontracteerd",null,null,41068,138825.66666666666,39237.062418822061,1053288.6662373275,1189134.1860904596,22547,{"$f":"'Aanpassing gegevens (sep2013)'!I86","v":1152164},213714.8200514139,{"$f":"SUM(E434:L434)","v":3849979.4014646895}]
[null,"kW max per maand",null,null,362639,1059003.92,260076.28065434218,8343391.2500000009,9152817.0006416142,216002,{"$f":"'Aanpassing gegevens (sep2013)'!I87","v":7944104.4551724149},1583827.6711409392,{"$f":"SUM(E435:L435)","v":28921861.577609312}]
[null,"kWh tarief normaal",null,null,96969671,276822280.38947374,70318119.05381988,2187557610.0766702,2533771483.7609086,55742080,{"$f":"'Aanpassing gegevens (sep2013)'!I88","v":2292733357.303371},419642943,{"$f":"SUM(E436:L436)","v":7933557544.5842438}]
[null,"kVArh blindvermogen",null,null,1087461,0,165552.66217527151,12380964.545454549,0,860895,{"$f":"'Aanpassing gegevens (sep2013)'!I89","v":14824358.333333332},0,{"$f":"SUM(E437:L437)","v":29319231.540963151}]
[null,""]
[null,"Afnemers LS "]
[null,"Vastrecht transportdienst",null,null,305,352.41666666666669,0,3129.8296969696976,5828.2165561596657,122.1,{"$f":"'Aanpassing gegevens (sep2013)'!I92","v":7132.4544444444437},66.647222222222226,{"$f":"SUM(E440:L440)","v":16936.664586462699}]
[null,"kW gecontracteerd",null,null,23504,17433,0,101691.90927873777,211016.96094178432,7633,{"$f":"'Aanpassing gegevens (sep2013)'!I93","v":597518.45720720722},4308.6842900302127,{"$f":"SUM(E441:L441)","v":963106.01171775942}]
[null,"kWh tarief laag",null,null,14822263,8303103.0138157895,0,66532794.177064769,158785264.15167654,5947722,{"$f":"'Aanpassing gegevens (sep2013)'!I94","v":363883700.625},3607089.444444445,{"$f":"SUM(E442:L442)","v":621881936.41200149}]
[null,"kWh tarief normaal",null,null,29058707,11040413.394078949,0,101213575.45764814,242915658.71953067,11855582,{"$f":"'Aanpassing gegevens (sep2013)'!I95","v":586466125.3125},4731515.6424580999,{"$f":"SUM(E443:L443)","v":987281577.52621591}]
[null,"kVArh blindvermogen",null,null,632422,0,0,1481.6666666666667,0,370744,{"$f":"'Aanpassing gegevens (sep2013)'!I96","v":9163855},0,{"$f":"SUM(E444:L444)","v":10168502.666666666}]
[null,""]
[null,"Transportdienst Kleinverbruik t/m 3*80A (oude categorisering)"]
[]
[null,"Afnemers > 3 * 25 A  (DT)"]
[null,"Vastrecht transportdienst"]
[null,"kW gecontracteerd"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[null,""]
[null,"Afnemers > 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst"]
[null,"kW gecontracteerd"]
[null,"kWh tarief enkel"]
[null,""]
[null,"Afnemers < 3* 25 A  (DT)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[null,""]
[null,"Afnemers < 3* 25 A  (ET)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief enkel"]
[null,""]
[null,"Afnemers LS geschakeld (1 * 6 A)"]
[null,"Vastrecht transportdienst"]
[null,"kWh tarief laag"]
[null,"kWh tarief normaal"]
[]
[null,"Transportdienst Kleinverbruik t/m 3*80A (nieuwe categorisering)"]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS)"]
[null,"Vastrecht transportdienst t/m 1*6A LS geschakeld",null,null,22611,84946,43451.231434195404,1062646.7104377104,772155.86702324392,18103,{"$f":"'Aanpassing gegevens (sep2013)'!I99","v":569974.49999999988},24409.276134309901,{"$f":"SUM(E476:L476)","v":2598297.5850294596}]
[null,"Vastrecht transportdienst t/m 3*80A op LS",null,null,51953,202530.66666666666,102534.11035590449,2529420.9846499716,2821905.2306559691,30881.599999999999,{"$f":"'Aanpassing gegevens (sep2013)'!I100","v":1930165.1816666664},51753.105522305159,{"$f":"SUM(E477:L477)","v":7721143.8795174826}]
[]
[null,"Kleinverbruikers (t/m 3*80 A op LS) capaciteitstarieven per afnemerscategorie (inclusief aanpassingen coulanceregeling)"]
[null,"t/m 1*6A op het geschakeld net",null,null,22611,84946,43451.231434195404,1062646.0497157113,772155.68367549754,18103,{"$f":"'Aanpassing gegevens (sep2013)'!I108","v":569974.51022146514},24409.276134309901,{"$f":"SUM(E480:L480)","v":2598296.7511811792}]
[null,"t/m 3*25A + alle 1-fase aansluitingen",null,null,50364,194549.58333333334,99162.724085939713,2408905.4954415876,2711549.8882688307,29703.682191780819,{"$f":"'Aanpassing gegevens (sep2013)'!I107","v":1855895.1817149343},48234.725703993958,7398365.2807404008]
[null,"> 3*25A t/m 3*35A",null,null,846,3799.0833333333335,1290.9004197552304,59041.910118161803,51190.792704230269,522.0794520547945,{"$f":"'Aanpassing gegevens (sep2013)'!I106","v":33259.423977853497},1415.5076205598832,151365.69762594881]
[null,"> 3*35A t/m 3*50A",null,null,272,1828.9166666666667,695.40660765698749,23480.998056456989,22699.700382743133,278.35890410958899,{"$f":"'Aanpassing gegevens (sep2013)'!I105","v":11234.94747302669},825.37829315682006,61315.706383816876]
[null,"> 3*50A t/m 3*63A",null,null,240,1229.6666666666665,1276.2485496013931,21800.589436005735,20006.56740247667,211.11780821917804,{"$f":"'Aanpassing gegevens (sep2013)'!I104","v":12952.737649063032},660.0514250938229,58376.978937126492]
[null,"> 3*63A t/m 3*80A",null,null,231,1113,108.83069295116243,16621.304398226257,16457.84176890368,166.36164383561643,{"$f":"'Aanpassing gegevens (sep2013)'!I103","v":7452.5278250993751},617.44247950067324,42768.308808516762]
[]
[null,"Periodieke aansluitvergoeding"]
[null,""]
[null,"t/m 1 x 6A geschakeld net",null,null,{"$f":"'PAV (incl RV)'!E268","v":22611},{"$f":"'PAV (incl RV)'!J268","v":84946},{"$f":"'PAV (incl RV)'!T268","v":44297.611249095964},{"$f":"'PAV (incl RV)'!O268","v":1062638.4827764828},{"$f":"'PAV (incl RV)'!Y268","v":772155.88484414713},{"$f":"'PAV (incl RV)'!AD268","v":18103},{"$f":"'PAV (incl RV)'!AI268","v":569974.51022146514},{"$f":"'PAV (incl RV)'!AN268","v":24409.276134309901},{"$f":"SUM(E489:L489)","v":2599135.7652255008}]
[null,"t/m 3*25 A",null,null,{"$f":"'PAV (incl RV)'!E269","v":50364},{"$f":"'PAV (incl RV)'!J269","v":195378.583499812},{"$f":"'PAV (incl RV)'!T269","v":99272.075222358399},{"$f":"'PAV (incl RV)'!O269","v":2407244.5004237099},{"$f":"'PAV (incl RV)'!Y269","v":2711550.1653384902},{"$f":"'PAV (incl RV)'!AD269","v":29704},{"$f":"'PAV (incl RV)'!AI269","v":1855895.1818693695},{"$f":"'PAV (incl RV)'!AN269","v":48234.725703994001},7397643.2320577335]
[null,">3*25A t/m 3*80A",null,null,{"$f":"'PAV (incl RV)'!E270","v":1589},{"$f":"'PAV (incl RV)'!J270","v":7152.08316685507},{"$f":"'PAV (incl RV)'!T270","v":3375.0081076405299},{"$f":"'PAV (incl RV)'!O270","v":121967.800299048},{"$f":"'PAV (incl RV)'!Y270","v":111893.63377086111},{"$f":"'PAV (incl RV)'!AD270","v":1178},{"$f":"'PAV (incl RV)'!AI270","v":80422.636313465773},{"$f":"'PAV (incl RV)'!AN270","v":3665.7742024512372},331243.93586032174]
[null,"LS & Trafo MS/LS",null,null,{"$f":"'PAV (incl RV)'!E271","v":514},{"$f":"'PAV (incl RV)'!J271","v":1797.3333333333333},{"$f":"'PAV (incl RV)'!T271","v":657.62311298566942},{"$f":"'PAV (incl RV)'!O271","v":12070.145313782992},{"$f":"'PAV (incl RV)'!Y271","v":23529.796768586602},{"$f":"'PAV (incl RV)'!AD271","v":256.15999999999997},{"$f":"'PAV (incl RV)'!AI271","v":9659.6666666666661},{"$f":"'PAV (incl RV)'!AN271","v":991.36316592188712},49476.088361277158]
[null,"MS",null,null,{"$f":"'PAV (incl RV)'!E272","v":30},{"$f":"'PAV (incl RV)'!J272","v":400.75000000000006},{"$f":"'PAV (incl RV)'!T272","v":583.941782793161},{"$f":"'PAV (incl RV)'!O272","v":14023.152449822903},{"$f":"'PAV (incl RV)'!Y272","v":2353.3663472222202},{"$f":"'PAV (incl RV)'!AD272","v":18.73},{"$f":"'PAV (incl RV)'!AI272","v":3864.4155625426752},{"$f":"'PAV (incl RV)'!AN272","v":354.91364985360326},21629.269792234561]
[null,">MS",null,null,{"$f":"'PAV (incl RV)'!E273","v":0},{"$f":"'PAV (incl RV)'!J273","v":10},{"$f":"'PAV (incl RV)'!T273","v":4.9887021837756249},{"$f":"'PAV (incl RV)'!O273","v":832.50023573374381},{"$f":"'PAV (incl RV)'!Y273","v":192.98944704263889},{"$f":"'PAV (incl RV)'!AD273","v":0},{"$f":"'PAV (incl RV)'!AI273","v":152.69318963582714},{"$f":"'PAV (incl RV)'!AN273","v":28.815300988495281},1221.9868755844807]
[]
[null,"Meerlengte",null,null,{"$f":"'PAV (incl RV)'!E277","v":0},{"$f":"'PAV (incl RV)'!J277","v":146306},{"$f":"'PAV (incl RV)'!T277","v":2834.9933333333333},{"$f":"'PAV (incl RV)'!O277","v":200840.48307220018},{"$f":"'PAV (incl RV)'!Y277","v":766153.79734780919},{"$f":"'PAV (incl RV)'!AD277","v":5615},{"$f":"'PAV (incl RV)'!AI277","v":0},{"$f":"'PAV (incl RV)'!AN277","v":2300},1124050.2737533427]
[null,""]
[null,"Eenmalige aansluitvergoeding"]
[]
[null,"Aansluitingen t/m 25 meter"]
[null,"t/m 1 x 6A geschakeld net",null,null,{"$f":"'EAV (incl RV)'!E155","v":541.60681758540704},{"$f":"'EAV (incl RV)'!J155","v":1360},{"$f":"'EAV (incl RV)'!T155","v":22},{"$f":"'EAV (incl RV)'!O155","v":29519.469354838711},{"$f":"'EAV (incl RV)'!Y155","v":10610},{"$f":"'EAV (incl RV)'!AD155","v":309},{"$f":"'EAV (incl RV)'!AI155","v":16420.881275265918},{"$f":"'EAV (incl RV)'!AN155","v":456},{"$f":"SUM(E501:L501)","v":59238.957447690031}]
[null,"t/m 3*25 A",null,null,{"$f":"'EAV (incl RV)'!E156","v":658.00028046380021},{"$f":"'EAV (incl RV)'!J156","v":1868},{"$f":"'EAV (incl RV)'!T156","v":1781},{"$f":"'EAV (incl RV)'!O156","v":30436.479815126051},{"$f":"'EAV (incl RV)'!Y156","v":36285},{"$f":"'EAV (incl RV)'!AD156","v":315},{"$f":"'EAV (incl RV)'!AI156","v":32022.209984711284},{"$f":"'EAV (incl RV)'!AN156","v":972},{"$f":"SUM(E502:L502)","v":104337.69008030114}]
[null,">3*25A t/m 3*80A",null,null,{"$f":"'EAV (incl RV)'!E157","v":48.679241016142406},{"$f":"'EAV (incl RV)'!J157","v":204},{"$f":"'EAV (incl RV)'!T157","v":217},{"$f":"'EAV (incl RV)'!O157","v":1845.7349041259718},{"$f":"'EAV (incl RV)'!Y157","v":3507},{"$f":"'EAV (incl RV)'!AD157","v":51},{"$f":"'EAV (incl RV)'!AI157","v":2806.3766300029688},{"$f":"'EAV (incl RV)'!AN157","v":113},{"$f":"SUM(E503:L503)","v":8792.7907751450839}]
[null,"LS & Trafo MS/LS",null,null,{"$f":"'EAV (incl RV)'!E158","v":16.998934134863916},{"$f":"'EAV (incl RV)'!J158","v":49},{"$f":"'EAV (incl RV)'!T158","v":55},{"$f":"'EAV (incl RV)'!O158","v":1273.0186849884831},{"$f":"'EAV (incl RV)'!Y158","v":628},{"$f":"'EAV (incl RV)'!AD158","v":9},{"$f":"'EAV (incl RV)'!AI158","v":870.66318204558354},{"$f":"'EAV (incl RV)'!AN158","v":44},{"$f":"SUM(E504:L504)","v":2945.6808011689304}]
[null,"MS en >MS",null,null,{"$f":"'EAV (incl RV)'!E159","v":0},{"$f":"'EAV (incl RV)'!J159","v":11},{"$f":"'EAV (incl RV)'!T159","v":1},{"$f":"'EAV (incl RV)'!O159","v":217.89759846545434},{"$f":"'EAV (incl RV)'!Y159","v":85},{"$f":"'EAV (incl RV)'!AD159","v":0},{"$f":"'EAV (incl RV)'!AI159","v":116.7812788181449},{"$f":"'EAV (incl RV)'!AN159","v":27},{"$f":"SUM(E505:L505)","v":458.67887728359926}]
[]
[null,"Aansluitingen > 25 meter (in meters)"]
[null,"t/m 1 x 6A geschakeld net",null,null,{"$f":"'EAV (incl RV)'!E189","v":704.66971219735046},{"$f":"'EAV (incl RV)'!J189","v":680},{"$f":"'EAV (incl RV)'!T189","v":0},{"$f":"'EAV (incl RV)'!O189","v":44844.573333333334},{"$f":"'EAV (incl RV)'!Y189","v":17007},{"$f":"'EAV (incl RV)'!AD189","v":261},{"$f":"'EAV (incl RV)'!AI189","v":8882.7921036397274},{"$f":"'EAV (incl RV)'!AN189","v":992},{"$f":"SUM(E508:L508)","v":73372.035149170406}]
[null,"t/m 3*25 A",null,null,{"$f":"'EAV (incl RV)'!E190","v":256.83500195815151},{"$f":"'EAV (incl RV)'!J190","v":7147},{"$f":"'EAV (incl RV)'!T190","v":600},{"$f":"'EAV (incl RV)'!O190","v":90185.23529411765},{"$f":"'EAV (incl RV)'!Y190","v":34778},{"$f":"'EAV (incl RV)'!AD190","v":583},{"$f":"'EAV (incl RV)'!AI190","v":31081.591700133868},{"$f":"'EAV (incl RV)'!AN190","v":356},{"$f":"SUM(E509:L509)","v":164987.66199620967}]
[null,">3*25A t/m 3*80A",null,null,{"$f":"'EAV (incl RV)'!E191","v":1218.6744561070743},{"$f":"'EAV (incl RV)'!J191","v":3465},{"$f":"'EAV (incl RV)'!T191","v":1666.5796637309847},{"$f":"'EAV (incl RV)'!O191","v":39048.409090909088},{"$f":"'EAV (incl RV)'!Y191","v":37476},{"$f":"'EAV (incl RV)'!AD191","v":81},{"$f":"'EAV (incl RV)'!AI191","v":23615.545512300941},{"$f":"'EAV (incl RV)'!AN191","v":3044.5},{"$f":"SUM(E510:L510)","v":109615.7087230481}]
[null,"LS & Trafo MS/LS",null,null,{"$f":"'EAV (incl RV)'!E192","v":3371.4763527398404},{"$f":"'EAV (incl RV)'!J192","v":7613},{"$f":"'EAV (incl RV)'!T192","v":5171},{"$f":"'EAV (incl RV)'!O192","v":165211.04761904763},{"$f":"'EAV (incl RV)'!Y192","v":85730},{"$f":"'EAV (incl RV)'!AD192","v":1386},{"$f":"'EAV (incl RV)'!AI192","v":79992.047373761423},{"$f":"'EAV (incl RV)'!AN192","v":3346},{"$f":"SUM(E511:L511)","v":351820.5713455489}]
[null,"MS en >MS",null,null,{"$f":"'EAV (incl RV)'!E193","v":0},{"$f":"'EAV (incl RV)'!J193","v":16655},{"$f":"'EAV (incl RV)'!T193","v":0},{"$f":"'EAV (incl RV)'!O193","v":41527.829169542209},{"$f":"'EAV (incl RV)'!Y193","v":24073.666666666668},{"$f":"'EAV (incl RV)'!AD193","v":0},{"$f":"'EAV (incl RV)'!AI193","v":17756.215564930204},{"$f":"'EAV (incl RV)'!AN193","v":948.27741134476605},{"$f":"SUM(E512:L512)","v":100960.98881248385}]
[]
[null,"Invoeding (kWmax-invoedingssaldo, max)"]
[null,""]
[null,"Afnemers TS (25-50 kV)",null,null,0,42560,0,63540,543754,0,452632,0,{"$f":"SUM(E516:L516)","v":1102486}]
[null,"Afnemers Trafo HS+TS/MS ",null,null,0,162700,0,239700,749969,0,134264,0,{"$f":"SUM(E517:L517)","v":1286633}]
[null,"Afnemers MS (1-20 kV) - TRANSPORT",null,null,0,0,0,222073,0,0,0,0,{"$f":"SUM(E518:L518)","v":222073}]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,null,0,30200,3088,718243,809399.52599999926,139.33600000000001,528756,537996,{"$f":"SUM(E519:L519)","v":2627821.8619999988}]
[null,"Afnemers Trafo MS/LS",null,null,106,18280,4352,10694,10812,68.072000000000003,21940,34620,{"$f":"SUM(E520:L520)","v":100872.072}]
[null,""]

{"sheet":"EAV (incl RV)","index":15,"n_rows":194,"n_cols":40,"rows_kept":194,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Eenmalige Aansluitvergoeding (inclusief Rekenvolumes)"]
[]
[null,"Rekenvolumes EAV"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[]
[null,"Aansluitingen t/m 25 meter",null,null,null,null,"Aansluitingen t/m 25 meter",null,null,null,null,"Aansluitingen t/m 25 meter",null,null,null,null,"Aansluitingen t/m 25 meter",null,null,null,null,"Aansluitingen t/m 25 meter",null,null,null,null,"Aansluitingen t/m 25 meter",null,null,null,null,"Aansluitingen t/m 25 meter",null,null,null,null,"Aansluitingen t/m 25 meter"]
[]
[null,{"$f":"B64","v":"0 t/m 1*6A  (OV)"},null,null,{"$f":"E64","v":541.60681758540704},null,{"$f":"G64","v":"t/m 1*6 A  geschakeld net "},null,null,{"$f":"J64","v":1360},null,{"$f":"L65","v":"t/m 1*6 A op geschakeld net"},null,null,{"$f":"O65","v":29519.469354838711},null,{"$f":"Q64","v":"0 t/m 1*6 A aansluting op geschakeld net"},null,null,{"$f":"T64","v":22},null,{"$f":"V64","v":"t/m 3*25A"},null,null,{"$f":"Y64","v":36285},null,{"$f":"AA64","v":"0 t/m 1x6A LS geschakeld"},null,null,{"$f":"AD64","v":309},null,{"$f":"AF64","v":"1*6 A op geschakeld net"},null,null,{"$f":"AI64","v":16420.881275265918},null,{"$f":"AK64","v":">2,4 MVA en t/m 10 MVA"},null,null,{"$f":"AN64","v":1}]
[null,{"$f":"B65","v":"> 1*6A  en t/m 3*25A"},null,null,{"$f":"E65","v":658.00028046380021},null,{"$f":"G65","v":"> 1*6A en t/m 3*25A"},null,null,{"$f":"J65","v":1868},null,"t/m 1*40A ",null,null,20542.669983193278,null,"> 1*6A t/m 3*25A",null,null,1781,null,">3*25A en t/m 3*50A",null,null,2116,null,{"$f":"AA65","v":"0 t/m 3x25A en 1x40A"},null,null,{"$f":"AD65","v":315},null,">1*6A t/m 3*25A",null,null,32022.209984711284,null,{"$f":"AK65","v":">= 1MW en t/m 2,4 MVA"},null,null,{"$f":"AN65","v":17}]
[null,">3*25A en t/m 3*35A",null,null,18,null,">3*25A en t/m 3*35A",null,null,82,null,"> 1*40A t/m 3*25A",null,null,9893.8098319327728,null,">3*25A t/m 3*63A",null,null,209,null,">3*50A en t/m 3*80A",null,null,1391,null,">3x25A en t/m 3x40A",null,null,15,null,">3*25A en t/m 3*35A",null,null,1156.3193666101915,null,">3*1500A en t/m 3*1600A af sec. zijde LS",null,null,8]
[null,">3*35A en t/m 3*50A",null,null,4,null,">3*35A en t/m 3*50A",null,null,43,null,">3*25A en t/m 3*40A",null,null,0,null,">3*63A t/m 3*80A",null,null,8,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,null,227,null,">3x40A en t/m 3x50A",null,null,6,null,">3*35A en t/m 3*63A",null,null,1162.1068161084322,null,">3*1200A en t/m 3*1500A af sec. zijde LS",null,null,1]
[null,">3*50A en t/m 3*63A",null,null,8.6792410161424058,null,">3*50A en t/m 3*63A",null,null,24,null,">3*40A en t/m 3*50A",null,null,483.32758620689657,null,">3*80 A t/m 3*160A",null,null,19,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,null,233,null,">3x50A en t/m 3x63A",null,null,7,null,"> 3*63 A t/m 3*80A",null,null,487.95044728434505,null,">3*750A en t/m 3*1200A af sec. zijde LS",null,null,4]
[null,">3*63A en t/m 3*80A",null,null,18,null,">3*63A en t/m 3*80A",null,null,55,null,">3*50A en t/m 3*63A",null,null,569.30375722543351,null,">3*160 A t/m 250 A",null,null,20,null,">160 kVA en t/m 630 kVA met LS meting",null,null,168,null,">3x63A en t/m 3x80A",null,null,23,null,">3*80A t/m 3*125 A",null,null,207.49563781321186,null,">3*500A en t/m 3*750A af sec. zijde LS",null,null,3]
[null,">3*80A en t/m 3*100A af sec. zijde LS-transformator",null,null,0,null,">50 kW en t/m 0,2 MW af sec. zijde LS",null,null,39,null,">3*63A en t/m 3*80A",null,null,793.10356069364161,null,">110 kVA t/m 630 kVA",null,null,16,null,">630 kVA en t/m 1000 kVA met LS meting",null,null,27,null,">3x80A en t/m 3x100A ",null,null,0,null,">3*125 Amp t/m 175 kVA",null,null,521.18516396052212,null,">3*480A en t/m 3*500A af sec. zijde LS",null,null,1]
[null,">3*100A en t/m 3*125A af sec.zijde LS-transformator",null,null,3,null,">0,2 MW en t/m 0.6 MW, LS meting",null,null,10,null,">3*80A en t/m 3*160A",null,null,478.10954545454547,null,">630 kVA t/m <1 MVA",null,null,1,null,">1000 kVA en t/m 2 MVA ",null,null,41,null,">3x100A en t/m 3x125A ",null,null,2,null,"> 175kVA t/m 630kVA",null,null,141.98238027184959,null,">3*400A en t/m 3*480A af sec. zijde LS",null,null,2]
[null,">3*125A en t/m 3*160A af sec.zijde LS-transformator",null,null,1,null,">0,6 MW en t/m 2.0 MW, MS meting",null,null,9,null,">3*160A  t/m 3*250A",null,null,392.26208620689658,null,">1 MVA t/m 2 MVA",null,null,0,null,">2 MVA en t/m 5,0 MVA",null,null,8,null,">3x125A en t/m 3x160A ",null,null,3,null,"> 630kVA t/m 1.000kVA",null,null,23.655752815272375,null,">3*250A en t/m 3*400A af sec. zijde LS",null,null,9]
[null,">3*160A en t/m 3*200A af sec.zijde LS-transformator",null,null,3.9989341348639158,null,">2,0 MVA en t/m 5 MVA",null,null,0,null,">3*250A (173 kVA) t/m 630 kVA",null,null,402.64705332704108,null,">2 MVA t/m 5,0 MVA",null,null,0,null,">5 MVA en t/m 10,0 MVA",null,null,9,null,">3x160A en t/m 3x200A ",null,null,2,null,"> 1.000kVA t/m 1.750kVA",null,null,65.783832075040038,null,">3*200A en t/m 3*250A af sec. zijde LS",null,null,5]
[null,">3*200A en t/m 3*225A af sec.zijde LS-transformator",null,null,7,null,">5,0 MVA en t/m 10 MVA",null,null,2,null,"> 630 kVA t/m 1750 kVA",null,null,200.00846023688663,null,">5,0 MVA t/m 10 MVA",null,null,0,null,"t/m 1 x 6A op geschakeld net",null,null,10610,null,">3x200A en t/m 3x225A ",null,null,1,null,"> 1.750kVA t/m 3.000kVA",null,null,9.87275032223328,null,">3*80A en t/m 3*200A af sec. zijde LS",null,null,20]
[null,">0,15 MVA en t/m 0,63 MVA MS met  LS meting",null,null,2,null,null,null,null,null,null,"> 1750 kVA t/m 6 MVA",null,null,14.200906447170354,null,null,null,null,null,null,null,null,null,null,null,">0,15 t/m 0.63 MVA met LS meting",null,null,1,null,"> 3.000kVA t/m 10.000kVA",null,null,17.468943605599204,null,">3*63A en t/m 3*80A",null,null,24]
[null,">0,63 MVA en t/m 1,2 MVA MS met LS meting",null,null,0,null,null,null,null,null,null,">6,0 MVA en t/m 10 MVA",null,null,3.6882317813973602,null,null,null,null,null,null,null,null,null,null,null,"> 0.63 MVA t/m 1.2 MVA met LS meting ",null,null,0,null,null,null,null,null,null,">3*50A en t/m 3*63A",null,null,12]
[null,">1,2 MVA en t/m 1,8 MVA MS met  MS meting",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 1.2 MVA t/m 2 MVA met MS meting",null,null,0,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,null,9]
[null,">1,8 MVA en t/m 2,4 MVA MS met  MS meting",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 2 MVA t/m 5 MVA met MS meting",null,null,0,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,null,68]
[null,">2,4 MVA en t/m 3,0 MVA MS met  MS meting",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 5 MVA tot 10 MVA met MS meting",null,null,0,null,null,null,null,null,null,"t/m 3*25A",null,null,972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1*6A geschakeld net",null,null,456]
[]
[]
[null,"Aansluitingen > 25 meter (in meters)",null,null,null,null,"Aansluitingen > 25 meter (in meters)",null,null,null,null,"Aansluitingen > 25 meter (in meters)",null,null,null,null,"Aansluitingen > 25 meter (in meters)",null,null,null,null,"Aansluitingen > 25 meter (in meters)",null,null,null,null,"Aansluitingen > 25 meter (in meters)",null,null,null,null,"Aansluitingen > 25 meter (in meters)",null,null,null,null,"Aansluitingen > 25 meter (in meters)"]
[]
[null,{"$f":"B98","v":"0 t/m 1*6A  (OV)"},null,null,{"$f":"E98","v":704.66971219735046},null,{"$f":"G98","v":"t/m 1*6 A  geschakeld net "},null,null,{"$f":"J98","v":680},null,{"$f":"L99","v":"t/m 1*6 A op geschakeld net"},null,null,{"$f":"O99","v":44844.573333333334},null,{"$f":"Q98","v":"0 t/m 1*6 A aansluting op geschakeld net"},null,null,{"$f":"T98","v":0},null,{"$f":"V98","v":"t/m 3*25A"},null,null,{"$f":"Y98","v":34778},null,{"$f":"AA98","v":"0 t/m 1x6A LS geschakeld"},null,null,{"$f":"AD98","v":261},null,{"$f":"AF98","v":"1*6 A op geschakeld net"},null,null,{"$f":"AI98","v":8882.7921036397274},null,{"$f":"AK98","v":">2,4 MVA en t/m 10 MVA"},null,null,{"$f":"AN98","v":0}]
[null,{"$f":"B99","v":"> 1*6A  en t/m 3*25A"},null,null,{"$f":"E99","v":256.83500195815151},null,{"$f":"G99","v":"> 1*6A en t/m 3*25A"},null,null,{"$f":"J99","v":7147},null,"t/m 1*40A ",null,null,90185.23529411765,null,"> 1*6A t/m 3*25A",null,null,600,null,">3*25A en t/m 3*50A",null,null,20149,null,{"$f":"AA99","v":"0 t/m 3x25A en 1x40A"},null,null,{"$f":"AD99","v":583},null,">1*6A t/m 3*25A",null,null,31081.591700133868,null,{"$f":"AK99","v":">= 1MW en t/m 2,4 MVA"},null,null,{"$f":"AN99","v":901.27741134476605}]
[null,">3*25A en t/m 3*35A",null,null,1218.6744561070743,null,">3*25A en t/m 3*35A",null,null,798,null,"> 1*40A t/m 3*25A",null,null,0,null,">3*25A t/m 3*63A",null,null,664,null,">3*50A en t/m 3*80A",null,null,17327,null,">3x25A en t/m 3x40A",null,null,0,null,">3*25A en t/m 3*35A",null,null,7537.7692571037323,null,">3*1500A en t/m 3*1600A af sec. zijde LS",null,null,47]
[null,">3*35A en t/m 3*50A",null,null,0,null,">3*35A en t/m 3*50A",null,null,901,null,">3*25A en t/m 3*40A",null,null,0,null,">3*63A t/m 3*80A",null,null,1002.5796637309847,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,null,30283,null,">3x40A en t/m 3x50A",null,null,12,null,">3*35A en t/m 3*63A",null,null,8840.8137624101328,null,">3*1200A en t/m 3*1500A af sec. zijde LS",null,null,0]
[null,">3*50A en t/m 3*63A",null,null,0,null,">3*50A en t/m 3*63A",null,null,143,null,">3*40A en t/m 3*50A",null,null,0,null,">3*80 A t/m 3*160A",null,null,2657,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,null,31083,null,">3x50A en t/m 3x63A",null,null,49,null,"> 3*63 A t/m 3*80A",null,null,7236.9624927870755,null,">3*750A en t/m 3*1200A af sec. zijde LS",null,null,185]
[null,">3*63A en t/m 3*80A",null,null,0,null,">3*63A en t/m 3*80A",null,null,1623,null,">3*50A en t/m 3*63A",null,null,39048.409090909088,null,">3*160 A t/m 250 A",null,null,1770,null,">160 kVA en t/m 630 kVA met LS meting",null,null,24364,null,">3x63A en t/m 3x80A",null,null,20,null,">3*80A t/m 3*125 A",null,null,18989.961310133058,null,">3*500A en t/m 3*750A af sec. zijde LS",null,null,410]
[null,">3*80A en t/m 3*100A af sec. zijde LS-transformator",null,null,370,null,">50 kW en t/m 0,2 MW af sec. zijde LS",null,null,6788,null,">3*63A en t/m 3*80A",null,null,0,null,">110 kVA t/m 630 kVA",null,null,744,null,">630 kVA en t/m 1000 kVA met LS meting",null,null,3916,null,">3x80A en t/m 3x100A ",null,null,0,null,">3*125 Amp t/m 175 kVA",null,null,52427.041251494622,null,">3*480A en t/m 3*500A af sec. zijde LS",null,null,0]
[null,">3*100A en t/m 3*125A af sec.zijde LS-transformator",null,null,0,null,">0,2 MW en t/m 0.6 MW, LS meting",null,null,825,null,">3*80A en t/m 3*160A",null,null,142120,null,">630 kVA t/m <1 MVA",null,null,0,null,">1000 kVA en t/m 2 MVA ",null,null,5946,null,">3x100A en t/m 3x125A ",null,null,336,null,"> 175kVA t/m 630kVA",null,null,8575.0448121337467,null,">3*400A en t/m 3*480A af sec. zijde LS",null,null,175]
[null,">3*125A en t/m 3*160A af sec.zijde LS-transformator",null,null,621.41433278418447,null,">0,6 MW en t/m 2.0 MW, MS meting",null,null,6805,null,">3*160A  t/m 3*250A",null,null,0,null,">1 MVA t/m 2 MVA",null,null,0,null,">2 MVA en t/m 5,0 MVA",null,null,5076.666666666667,null,">3x125A en t/m 3x160A ",null,null,440,null,"> 630kVA t/m 1.000kVA",null,null,803.8218812541694,null,">3*250A en t/m 3*400A af sec. zijde LS",null,null,920]
[null,">3*160A en t/m 3*200A af sec.zijde LS-transformator",null,null,1888.7824829037349,null,">2,0 MVA en t/m 5 MVA",null,null,0,null,">3*250A (173 kVA) t/m 630 kVA",null,null,23091.047619047618,null,">2 MVA t/m 5,0 MVA",null,null,0,null,">5 MVA en t/m 10,0 MVA",null,null,9135,null,">3x160A en t/m 3x200A ",null,null,345,null,"> 1.000kVA t/m 1.750kVA",null,null,2049.2547229503753,null,">3*200A en t/m 3*250A af sec. zijde LS",null,null,208]
[null,">3*200A en t/m 3*225A af sec.zijde LS-transformator",null,null,401.27953705192095,null,">5,0 MVA en t/m 10 MVA",null,null,9850,null,"> 630 kVA t/m 1750 kVA",null,null,12149.476190476191,null,">5,0 MVA t/m 10 MVA",null,null,0,null,"t/m 1 x 6A op geschakeld net",null,null,17007,null,">3x200A en t/m 3x225A ",null,null,85,null,"> 1.750kVA t/m 3.000kVA",null,null,10550.641023918301,null,">3*80A en t/m 3*200A af sec. zijde LS",null,null,1448]
[null,">0,15 MVA en t/m 0,63 MVA MS met  LS meting",null,null,90,null,null,null,null,null,null,"> 1750 kVA t/m 6 MVA",null,null,12899.182608695652,null,null,null,null,null,null,null,null,null,null,null,">0,15 t/m 0.63 MVA met LS meting",null,null,180,null,"> 3.000kVA t/m 10.000kVA",null,null,4352.4979368073573,null,">3*63A en t/m 3*80A",null,null,64]
[null,">0,63 MVA en t/m 1,2 MVA MS met LS meting",null,null,0,null,null,null,null,null,null,">6,0 MVA en t/m 10 MVA",null,null,16479.170370370372,null,null,null,null,null,null,null,null,null,null,null,"> 0.63 MVA t/m 1.2 MVA met LS meting ",null,null,0,null,null,null,null,null,null,">3*50A en t/m 3*63A",null,null,10]
[null,">1,2 MVA en t/m 1,8 MVA MS met  MS meting",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 1.2 MVA t/m 2 MVA met MS meting",null,null,0,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,null,2563]
[null,">1,8 MVA en t/m 2,4 MVA MS met  MS meting",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 2 MVA t/m 5 MVA met MS meting",null,null,0,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,null,407.5]
[null,">2,4 MVA en t/m 3,0 MVA MS met  MS meting",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 5 MVA tot 10 MVA met MS meting",null,null,0,null,null,null,null,null,null,"t/m 3*25A",null,null,356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1*6A geschakeld net",null,null,992]
[]
[]
["NE5R - Standaardisatie"]
[]
[null,"t/m 1 x 6A geschakeld net","Geen verdere standaardisatie. Categorie is reeds uniform."]
[null,"t/m 3*25 A","Geen verdere standaardisatie. Categorie is reeds uniform."]
[null,">3*25A t/m 3*80A","Standaardisatie op basis van aansluitcapaciteit."]
[null,">3*80A t/m 630kVA","Standaardisatie op basis van aansluitcapaciteit."]
[null,"MS en >MS","Standaardisatie op basis van aansluitcapaciteit (>630 kVA). "]
[]
["NE5R - EAV - Tarieven 2010 en Volumes 2009 om gestandaardiseerde tarieven 2010 tbv wegingsfactor te berekenen"]
[]
[null,"EAV t/m 25 meter"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume"]
[null,"0 t/m 1*6A  (OV)",null,350,{"$f":"E133","v":541.60681758540704},null,"t/m 1*6 A  geschakeld net ",null,284.07,{"$f":"J133","v":1360},null,null,null,null,null,null,"0 t/m 1*6 A aansluting op geschakeld net",null,345.18,{"$f":"T133","v":22},null,"t/m 3*25A",null,546.70000000000005,{"$f":"Y133","v":36285},null,"0 t/m 1x6A LS geschakeld",null,363,{"$f":"AD133","v":309},null,"1*6 A op geschakeld net",null,327.86,{"$f":"AI133","v":16420.881275265918},null,">2,4 MVA en t/m 10 MVA",null,178772.27,{"$f":"AN133","v":1}]
[null,"> 1*6A  en t/m 3*25A",null,585,658.00028046380021,null,"> 1*6A en t/m 3*25A",null,539.30999999999995,{"$f":"J134","v":1868},null,"t/m 1*6 A op geschakeld net",null,296,{"$f":"O134","v":29519.469354838711},null,"> 1*6A t/m 3*25A",null,542.6,{"$f":"T134","v":1781},null,">3*25A en t/m 3*50A",null,845.73,{"$f":"Y134","v":2116},null,"0 t/m 3x25A en 1x40A",null,615,{"$f":"AD134","v":315},null,">1*6A t/m 3*25A",null,479.57,{"$f":"AI134","v":32022.209984711284},null,">= 1MW en t/m 2,4 MVA",null,58739.46,{"$f":"AN134","v":17}]
[null,">3*25A en t/m 3*35A",null,990.8,18,null,">3*25A en t/m 3*35A",null,760.63,82,null,"t/m 1*40A ",null,568,{"$f":"O135","v":20542.669983193278},null,">3*25A t/m 3*63A",null,740.04,209,null,">3*50A en t/m 3*80A",null,1025.4000000000001,1391,null,">3x25A en t/m 3x40A",null,828,15,null,">3*25A en t/m 3*35A",null,721.26,1156.3193666101915,null,">3*1500A en t/m 3*1600A af sec. zijde LS",null,20635.09,8]
[null,">3*35A en t/m 3*50A",null,990.8,4,null,">3*35A en t/m 3*50A",null,837.81,43,null,"> 1*40A t/m 3*25A",null,568,9893.8098319327728,null,">3*63A t/m 3*80A",null,1606.88,8,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,3687.22,227,null,">3x40A en t/m 3x50A",null,933,6,null,">3*35A en t/m 3*63A",null,721.26,1162.1068161084322,null,">3*1200A en t/m 3*1500A af sec. zijde LS",null,13203.04,1]
[null,">3*50A en t/m 3*63A",null,990.8,8.6792410161424058,null,">3*50A en t/m 3*63A",null,942.95,24,null,">3*25A en t/m 3*40A",null,692,0,null,">3*80 A t/m 3*160A",null,2707.34,19,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,4137.37,233,null,">3x50A en t/m 3x63A",null,1007,7,null,"> 3*63 A t/m 3*80A",null,1176.8800000000001,487.95044728434505,null,">3*750A en t/m 3*1200A af sec. zijde LS",null,11783.6,4]
[null,">3*63A en t/m 3*80A",null,990.8,18,null,">3*63A en t/m 3*80A",null,1001.47,55,null,">3*40A en t/m 3*50A",null,692,483.32758620689657,null,">3*160 A t/m 250 A",null,4126.8599999999997,20,null,">160 kVA en t/m 630 kVA met LS meting",null,16987.11,168,null,">3x63A en t/m 3x80A",null,1007,23,null,">3*80A t/m 3*125 A",null,2475.96,207.49563781321186,null,">3*500A en t/m 3*750A af sec. zijde LS",null,6435.8,3]
[null,">3*80A en t/m 3*100A af sec. zijde LS-transformator",null,3707.2,0,null,">50 kW en t/m 0,2 MW af sec. zijde LS",null,3655.66,39,null,">3*50A en t/m 3*63A",null,826,569.30375722543351,null,">110 kVA t/m 630 kVA",null,11468.58,16,null,">630 kVA en t/m 1000 kVA met LS meting",null,31507.05,27,null,">3x80A en t/m 3x100A ",null,3025,0,null,">3*125 Amp t/m 175 kVA",null,2952.54,521.18516396052212,null,">3*480A en t/m 3*500A af sec. zijde LS",null,6435.8,1]
[null,">3*100A en t/m 3*125A af sec.zijde LS-transformator",null,3918.74,3,null,">0,2 MW en t/m 0.6 MW, LS meting",null,12506.1,10,null,">3*63A en t/m 3*80A",null,826,793.10356069364161,null,">630 kVA t/m <1 MVA",null,22321.52,1,null,">1000 kVA en t/m 2 MVA ",null,50035.9,41,null,">3x100A en t/m 3x125A ",null,3130,2,null,"> 175kVA t/m 630kVA",null,29598.720000000001,141.98238027184959,null,">3*400A en t/m 3*480A af sec. zijde LS",null,4903.46,2]
[null,">3*125A en t/m 3*160A af sec.zijde LS-transformator",null,5402.33,1,null,">0,6 MW en t/m 2.0 MW, MS meting",null,47812.01,9,null,">3*80A en t/m 3*160A",null,2101,478.10954545454547,null,">1 MVA t/m 2 MVA",null,32013.79,0,null,">2 MVA en t/m 5,0 MVA",null,221208.2,8,null,">3x125A en t/m 3x160A ",null,4020,3,null,"> 630kVA t/m 1.000kVA",null,36978.660000000003,23.655752815272375,null,">3*250A en t/m 3*400A af sec. zijde LS",null,4903.46,9]
[null,">3*160A en t/m 3*200A af sec.zijde LS-transformator",null,5753.07,3.9989341348639158,null,">2,0 MVA en t/m 5 MVA",null,181433.46,0,null,">3*160A  t/m 3*250A",null,2769,392.26208620689658,null,">2 MVA t/m 5,0 MVA",null,103660.98,0,null,">5 MVA en t/m 10,0 MVA",null,321925.28999999998,9,null,">3x160A en t/m 3x200A ",null,4615,2,null,"> 1.000kVA t/m 1.750kVA",null,36978.660000000003,65.783832075040038,null,">3*200A en t/m 3*250A af sec. zijde LS",null,4734.8999999999996,5]
[null,">3*200A en t/m 3*225A af sec.zijde LS-transformator",null,6030.24,7,null,">5,0 MVA en t/m 10 MVA",null,197980.22,2,null,">3*250A (173 kVA) t/m 630 kVA",null,10118,402.64705332704108,null,">5,0 MVA t/m 10 MVA",null,143257.34,0,null,"t/m 1 x 6A op geschakeld net",null,329.4,10610,null,">3x200A en t/m 3x225A ",null,4615,1,null,"> 1.750kVA t/m 3.000kVA",null,172840.62,9.87275032223328,null,">3*80A en t/m 3*200A af sec. zijde LS",null,4434.45,20]
[null,">0,15 MVA en t/m 0,63 MVA MS met  LS meting",null,25009.119999999999,2,null,null,null,null,null,null,"> 630 kVA t/m 1750 kVA",null,22576,200.00846023688663,null,null,null,null,null,null,null,null,null,null,null,">0,15 t/m 0.63 MVA met LS meting",null,18305,1,null,"> 3.000kVA t/m 10.000kVA",null,221938.7,17.468943605599204,null,">3*63A en t/m 3*80A",null,1245.02,24]
[null,">0,63 MVA en t/m 1,2 MVA MS met LS meting",null,29110.35,0,null,null,null,null,null,null,"> 1750 kVA t/m 6 MVA",null,149089,14.200906447170354,null,null,null,null,null,null,null,null,null,null,null,"> 0.63 MVA t/m 1.2 MVA met LS meting ",null,21455,0,null,null,null,null,null,null,">3*50A en t/m 3*63A",null,1173.4100000000001,12]
[null,">1,2 MVA en t/m 1,8 MVA MS met  MS meting",null,58385.75,0,null,null,null,null,null,null,">6,0 MVA en t/m 10 MVA",null,231888,3.6882317813973602,null,null,null,null,null,null,null,null,null,null,null,"> 1.2 MVA t/m 2 MVA met MS meting",null,48889.792650000003,{"$f":"AD146","v":0},null,null,null,null,null,null,">3*35A en t/m 3*50A",null,1035.32,9]
[null,">1,8 MVA en t/m 2,4 MVA MS met  MS meting",null,59315.34,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 2 MVA t/m 5 MVA met MS meting",null,311337.36064999999,0,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,745.72,68]
[null,">2,4 MVA en t/m 3,0 MVA MS met  MS meting",null,59777.33,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 5 MVA tot 10 MVA met MS meting",null,332744.76574999996,0,null,null,null,null,null,null,"t/m 3*25A",null,678.65,972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1*6A geschakeld net",null,356.53,456]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D64:D80,E64:E80)","v":755118.56022827106},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I64:I80,J64:J80)","v":2663775.69},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N65:N80,O65:O80)","v":41138005.986484893},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S64:S80,T64:T80)","v":1481283.42},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X64:X80,Y64:Y80)","v":38771835.670000002},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC64:AC80,AD64:AD80)","v":404590},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH64:AH80,AI64:AI80)","v":38132959.151424311},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM64:AM80,AN64:AN80)","v":2521019.7299999995}]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"D64","v":350},{"$f":"E64","v":541.60681758540704},null,"t/m 1 x 6A geschakeld net",null,{"$f":"I64","v":284.07},{"$f":"J64","v":1360},null,"t/m 1 x 6A geschakeld net",null,{"$f":"N65","v":296},{"$f":"O65","v":29519.469354838711},null,"t/m 1 x 6A geschakeld net",null,{"$f":"S64","v":345.18},{"$f":"T64","v":22},null,"t/m 1 x 6A geschakeld net",null,{"$f":"X74","v":329.4},{"$f":"Y74","v":10610},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AC64","v":363},{"$f":"AD64","v":309},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AH64","v":327.86},{"$f":"AI64","v":16420.881275265918},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AM80","v":356.53},{"$f":"AN80","v":456}]
[null,"t/m 3*25 A",null,{"$f":"D65","v":585},{"$f":"E65","v":658.00028046380021},null,"t/m 3*25 A",null,{"$f":"I65","v":539.30999999999995},{"$f":"J65","v":1868},null,"t/m 3*25 A",null,{"$f":"IF(O87<>0,SUMPRODUCT(N66:N67,O66:O67)/SUM(O66:O67),0)","v":568},{"$f":"SUM(O66:O67)","v":30436.479815126051},null,"t/m 3*25 A",null,{"$f":"S65","v":542.6},{"$f":"T65","v":1781},null,"t/m 3*25 A",null,{"$f":"X64","v":546.70000000000005},{"$f":"Y64","v":36285},null,"t/m 3*25 A",null,{"$f":"AC65","v":615},{"$f":"AD65","v":315},null,"t/m 3*25 A",null,{"$f":"AH65","v":479.57},{"$f":"AI65","v":32022.209984711284},null,"t/m 3*25 A",null,{"$f":"AM79","v":678.65},{"$f":"AN79","v":972}]
[null,">3*25A t/m 3*80A",null,{"$f":"IF(E88<>0,SUMPRODUCT(D66:D69,E66:E69)/SUM(E66:E69),0)","v":990.79999999999984},{"$f":"SUM(E66:E69)","v":48.679241016142406},null,">3*25A t/m 3*80A",null,{"$f":"IF(J88<>0,SUMPRODUCT(I66:I69,J66:J69)/SUM(J66:J69),0)","v":863.28009803921566},{"$f":"SUM(J66:J69)","v":204},null,">3*25A t/m 3*80A",null,{"$f":"IF(O88<>0,SUMPRODUCT(N68:N71,O68:O71)/SUM(O68:O71),0)","v":790.91050995083538},{"$f":"SUM(O68:O71)","v":1845.7349041259718},null,">3*25A t/m 3*80A",null,{"$f":"IF(T88<>0,SUMPRODUCT(S66:S67,T66:T67)/SUM(T66:T67),0)","v":771.99723502304141},{"$f":"SUM(T66:T67)","v":217},null,">3*25A t/m 3*80A",null,{"$f":"IF(Y88<>0,SUMPRODUCT(X65:X66,Y65:Y66)/SUM(Y65:Y66),0)","v":916.99346449957227},{"$f":"SUM(Y65:Y66)","v":3507},null,">3*25A t/m 3*80A",null,{"$f":"IF(AD88<>0,SUMPRODUCT(AC66:AC69,AD66:AD69)/SUM(AD66:AD69),0)","v":945.64705882352939},{"$f":"SUM(AD66:AD69)","v":51},null,">3*25A t/m 3*80A",null,{"$f":"IF(AI88<>0,SUMPRODUCT(AH66:AH68,AI66:AI68)/SUM(AI66:AI68),0)","v":800.47958172501524},{"$f":"SUM(AI66:AI68)","v":2806.3766300029688},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AM75:AM78,AN75:AN78)/SUM(AN75:AN78)","v":920.24991150442474},{"$f":"SUM(AN75:AN78)","v":113}]
[null,"LS & Trafo MS/LS",null,{"$f":"IF(E89<>0,SUMPRODUCT(D70:D75,E70:E75)/SUM(E70:E75),0)","v":7788.4070232219547},{"$f":"SUM(E70:E75)","v":16.998934134863916},null,"LS & Trafo MS/LS",null,{"$f":"IF(J89<>0,SUMPRODUCT(I70:I71,J70:J71)/SUM(J70:J71),0)","v":5461.8722448979588},{"$f":"SUM(J70:J71)","v":49},null,"LS & Trafo MS/LS",null,{"$f":"IF(O89<>0,SUMPRODUCT(N72:N74,O72:O74)/SUM(O72:O74),0)","v":4842.5563819007648},{"$f":"SUM(O72:O74)","v":1273.0186849884831},null,"LS & Trafo MS/LS",null,{"$f":"IF(T89<>0,SUMPRODUCT(S68:S70,T68:T70)/SUM(T68:T70),0)","v":5772.2534545454546},{"$f":"SUM(T68:T70)","v":55},null,"LS & Trafo MS/LS",null,{"$f":"IF(Y89<>0,SUMPRODUCT(X67:X69,Y67:Y69)/SUM(Y67:Y69),0)","v":7412.1666082802549},{"$f":"SUM(Y67:Y69)","v":628},null,"LS & Trafo MS/LS",null,{"$f":"IF(AD89<>0,SUMPRODUCT(AC70:AC75,AD70:AD75)/SUM(AD70:AD75),0)","v":5607.7777777777774},{"$f":"SUM(AD70:AD75)","v":9},null,"LS & Trafo MS/LS",null,{"$f":"IF(AI89<>0,SUMPRODUCT(AH69:AH71,AI69:AI71)/SUM(AI69:AI71),0)","v":7184.2565425863113},{"$f":"SUM(AI69:AI71)","v":870.66318204558354},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AM68:AM74,AN68:AN74)/SUM(AN68:AN74)","v":5435.89},{"$f":"SUM(AN68:AN74)","v":44}]
[null,"MS en >MS",null,{"$f":"IF(E90<>0,SUMPRODUCT(D76:D79,E76:E79)/SUM(E76:E79),0)","v":0},{"$f":"SUM(E76:E79)","v":0},null,"MS en >MS",null,{"$f":"IF(J90<>0,SUMPRODUCT(I72:I74,J72:J74)/SUM(J72:J74),0)","v":75115.320909090908},{"$f":"SUM(J72:J74)","v":11},null,"MS en >MS",null,{"$f":"IF(O90<>0,SUMPRODUCT(N75:N77,O75:O77)/SUM(O75:O77),0)","v":34364.062218528459},{"$f":"SUM(O75:O77)","v":217.89759846545434},null,"MS en >MS",null,{"$f":"IF(T90<>0,SUMPRODUCT(S71:S74,T71:T74)/SUM(T71:T74),0)","v":22321.52},{"$f":"SUM(T71:T74)","v":1},null,"MS en >MS",null,{"$f":"IF(Y90<>0,SUMPRODUCT(X70:X73,Y70:Y73)/SUM(Y70:Y73),0)","v":89048.887764705869},{"$f":"SUM(Y70:Y73)","v":85},null,"MS en >MS",null,{"$f":"IF(AD90<>0,SUMPRODUCT(AC76:AC79,AD76:AD79)/SUM(AD76:AD79),0)","v":0},{"$f":"SUM(AD76:AD79)","v":0},null,"MS en >MS",null,{"$f":"IF(AI90<>0,SUMPRODUCT(AH72:AH75,AI72:AI75)/SUM(AI72:AI75),0)","v":76132.090786957458},{"$f":"SUM(AI72:AI75)","v":116.7812788181449},null,"MS en >MS",null,{"$f":"SUMPRODUCT(AM64:AM67,AN64:AN67)/SUM(AN64:AN67)","v":50208.40185185185},{"$f":"SUM(AN64:AN67)","v":27}]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D86:D90,E86:E90)","v":755118.56022827106},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I86:I90,J86:J90)","v":2663775.6899999995},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N86:N90,O86:O90)","v":41138005.986484885},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S86:S90,T86:T90)","v":1481283.42},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X86:X90,Y86:Y90)","v":38771835.669999994},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC86:AC90,AD86:AD90)","v":404590},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH86:AH90,AI86:AI90)","v":38132959.151424304},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM86:AM90,AN86:AN90)","v":2521019.7299999995}]
[]
[]
[null,"EAV > 25 meter"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume"]
[null,"0 t/m 1*6A  (OV)",null,17.36,{"$f":"E167","v":704.66971219735046},null,"t/m 1*6 A  geschakeld net ",null,14.07,{"$f":"J167","v":680},null,null,null,null,null,null,"0 t/m 1*6 A aansluting op geschakeld net",null,23.04,{"$f":"T167","v":0},null,"t/m 3*25A",null,21.6,{"$f":"Y167","v":34778},null,"0 t/m 1x6A LS geschakeld",null,18.09,{"$f":"AD167","v":261},null,"1*6 A op geschakeld net",null,15.23,{"$f":"AI167","v":8882.7921036397274},null,">2,4 MVA en t/m 10 MVA",null,132.79,{"$f":"AN167","v":0}]
[null,"> 1*6A  en t/m 3*25A",null,17.66,{"$f":"E168","v":256.83500195815151},null,"> 1*6A en t/m 3*25A",null,22.89,{"$f":"J168","v":7147},null,"t/m 1*6 A op geschakeld net",null,14,{"$f":"O168","v":44844.573333333334},null,"> 1*6A t/m 3*25A",null,23.92,{"$f":"T168","v":600},null,">3*25A en t/m 3*50A",null,28.27,{"$f":"Y168","v":20149},null,"0 t/m 3x25A en 1x40A",null,21.2,{"$f":"AD168","v":583},null,">1*6A t/m 3*25A",null,21.06,{"$f":"AI168","v":31081.591700133868},null,">= 1MW en t/m 2,4 MVA",null,129,{"$f":"AN168","v":901.27741134476605}]
[null,">3*25A en t/m 3*35A",null,24.73,1218.6744561070743,null,">3*25A en t/m 3*35A",null,27.97,798,null,"t/m 1*40A ",null,16,{"$f":"O169","v":90185.23529411765},null,">3*25A t/m 3*63A",null,27.49,664,null,">3*50A en t/m 3*80A",null,29.19,17327,null,">3x25A en t/m 3x40A",null,24.49,0,null,">3*25A en t/m 3*35A",null,27.45,7537.7692571037323,null,">3*1500A en t/m 3*1600A af sec. zijde LS",null,547.54,47]
[null,">3*35A en t/m 3*50A",null,24.73,0,null,">3*35A en t/m 3*50A",null,29.66,901,null,"> 1*40A t/m 3*25A",null,16,0,null,">3*63A t/m 3*80A",null,48.01,1002.5796637309847,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,38.630000000000003,30283,null,">3x40A en t/m 3x50A",null,24.49,12,null,">3*35A en t/m 3*63A",null,27.45,8840.8137624101328,null,">3*1200A en t/m 3*1500A af sec. zijde LS",null,318.72000000000003,0]
[null,">3*50A en t/m 3*63A",null,24.73,0,null,">3*50A en t/m 3*63A",null,29.66,143,null,">3*25A en t/m 3*40A",null,16,0,null,">3*80 A t/m 3*160A",null,48.01,2657,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,47.82,31083,null,">3x50A en t/m 3x63A",null,27.66,49,null,"> 3*63 A t/m 3*80A",null,32.58,7236.9624927870755,null,">3*750A en t/m 3*1200A af sec. zijde LS",null,301.85000000000002,185]
[null,">3*63A en t/m 3*80A",null,24.73,0,null,">3*63A en t/m 3*80A",null,29.66,1623,null,">3*40A en t/m 3*50A",null,16,0,null,">3*160 A t/m 250 A",null,52.49,1770,null,">160 kVA en t/m 630 kVA met LS meting",null,103.93,24364,null,">3x63A en t/m 3x80A",null,27.66,20,null,">3*80A t/m 3*125 A",null,45.92,18989.961310133058,null,">3*500A en t/m 3*750A af sec. zijde LS",null,143,410]
[null,">3*80A en t/m 3*100A af sec. zijde LS-transformator",null,31.77,370,null,">50 kW en t/m 0,2 MW af sec. zijde LS",null,44.09,6788,null,">3*50A en t/m 3*63A",null,21,39048.409090909088,null,">110 kVA t/m 630 kVA",null,90.3,744,null,">630 kVA en t/m 1000 kVA met LS meting",null,103.93,3916,null,">3x80A en t/m 3x100A ",null,31.95,0,null,">3*125 Amp t/m 175 kVA",null,47.17,52427.041251494622,null,">3*480A en t/m 3*500A af sec. zijde LS",null,143,0]
[null,">3*100A en t/m 3*125A af sec.zijde LS-transformator",null,31.77,0,null,">0,2 MW en t/m 0.6 MW, LS meting",null,84.79,825,null,">3*63A en t/m 3*80A",null,21,0,null,">630 kVA t/m <1 MVA",null,90.3,0,null,">1000 kVA en t/m 2 MVA ",null,103.93,5946,null,">3x100A en t/m 3x125A ",null,31.95,336,null,"> 175kVA t/m 630kVA",null,81.81,8575.0448121337467,null,">3*400A en t/m 3*480A af sec. zijde LS",null,107.26,175]
[null,">3*125A en t/m 3*160A af sec.zijde LS-transformator",null,38.86,621.41433278418447,null,">0,6 MW en t/m 2.0 MW, MS meting",null,84.79,6805,null,">3*80A en t/m 3*160A",null,26,142120,null,">1 MVA t/m 2 MVA",null,90.3,0,null,">2 MVA en t/m 5,0 MVA",null,103.93,5076.666666666667,null,">3x125A en t/m 3x160A ",null,37.29,440,null,"> 630kVA t/m 1.000kVA",null,98.63,803.8218812541694,null,">3*250A en t/m 3*400A af sec. zijde LS",null,68.989999999999995,920]
[null,">3*160A en t/m 3*200A af sec.zijde LS-transformator",null,38.86,1888.7824829037349,null,">2,0 MVA en t/m 5 MVA",null,84.79,0,null,">3*160A  t/m 3*250A",null,26,0,null,">2 MVA t/m 5,0 MVA",null,132.66999999999999,0,null,">5 MVA en t/m 10,0 MVA",null,173.83,9135,null,">3x160A en t/m 3x200A ",null,37.29,345,null,"> 1.000kVA t/m 1.750kVA",null,103.99,2049.2547229503753,null,">3*200A en t/m 3*250A af sec. zijde LS",null,59.07,208]
[null,">3*200A en t/m 3*225A af sec.zijde LS-transformator",null,63.58,401.27953705192095,null,">5,0 MVA en t/m 10 MVA",null,133.97999999999999,9850,null,">3*250A (173 kVA) t/m 630 kVA",null,60,23091.047619047618,null,">5,0 MVA t/m 10 MVA",null,180.15,0,null,"t/m 1 x 6A op geschakeld net",null,16.350000000000001,17007,null,">3x200A en t/m 3x225A ",null,53.21,85,null,"> 1.750kVA t/m 3.000kVA",null,139.91,10550.641023918301,null,">3*80A en t/m 3*200A af sec. zijde LS",null,35.75,1448]
[null,">0,15 MVA en t/m 0,63 MVA MS met  LS meting",null,135.55000000000001,90,null,null,null,null,null,null,"> 630 kVA t/m 1750 kVA",null,60,12149.476190476191,null,null,null,null,null,null,null,null,null,null,null,">0,15 t/m 0.63 MVA met LS meting",null,101.24,180,null,"> 3.000kVA t/m 10.000kVA",null,159.46,4352.4979368073573,null,">3*63A en t/m 3*80A",null,30.64,64]
[null,">0,63 MVA en t/m 1,2 MVA MS met LS meting",null,150.75,0,null,null,null,null,null,null,"> 1750 kVA t/m 6 MVA",null,109,12899.182608695652,null,null,null,null,null,null,null,null,null,null,null,"> 0.63 MVA t/m 1.2 MVA met LS meting ",null,101.24,0,null,null,null,null,null,null,">3*50A en t/m 3*63A",null,30.64,10]
[null,">1,2 MVA en t/m 1,8 MVA MS met  MS meting",null,150.75,0,null,null,null,null,null,null,">6,0 MVA en t/m 10 MVA",null,128,16479.170370370372,null,null,null,null,null,null,null,null,null,null,null,"> 1.2 MVA t/m 2 MVA met MS meting",null,101.24,0,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,30.64,2563]
[null,">1,8 MVA en t/m 2,4 MVA MS met  MS meting",null,150.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 2 MVA t/m 5 MVA met MS meting",null,177.1,0,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,25.53,407.5]
[null,">2,4 MVA en t/m 3,0 MVA MS met  MS meting",null,150.75,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 5 MVA tot 10 MVA met MS meting",null,224.76,0,null,null,null,null,null,null,"t/m 3*25A",null,25.53,356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1*6A geschakeld net",null,17.670000000000002,992]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D98:D114,E98:E114)","v":193920.59286124856},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I98:I114,J98:J114)","v":2540519.33},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N99:N114,O99:O114)","v":12215700.522608301},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S98:S114,T98:T114)","v":368392.27965572459},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X98:X114,Y98:Y114)","v":10433541.156666666},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC98:AC114,AD98:AD114)","v":82037.41},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH98:AH114,AI98:AI114)","v":7984335.0195663041},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM98:AM114,AN98:AN114)","v":520583.75106347486}]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"D98","v":17.36},{"$f":"E98","v":704.66971219735046},null,"t/m 1 x 6A geschakeld net",null,{"$f":"I98","v":14.07},{"$f":"J98","v":680},null,"t/m 1 x 6A geschakeld net",null,{"$f":"N99","v":14},{"$f":"O99","v":44844.573333333334},null,"t/m 1 x 6A geschakeld net",null,{"$f":"S98","v":23.04},{"$f":"T98","v":0},null,"t/m 1 x 6A geschakeld net",null,{"$f":"X108","v":16.350000000000001},{"$f":"Y108","v":17007},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AC98","v":18.09},{"$f":"AD98","v":261},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AH98","v":15.23},{"$f":"AI98","v":8882.7921036397274},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AM114","v":17.670000000000002},{"$f":"AN114","v":992}]
[null,"t/m 3*25 A",null,{"$f":"D99","v":17.66},{"$f":"E99","v":256.83500195815151},null,"t/m 3*25 A",null,{"$f":"I99","v":22.89},{"$f":"J99","v":7147},null,"t/m 3*25 A",null,{"$f":"IF(O121<>0,SUMPRODUCT(N100:N101,O100:O101)/SUM(O100:O101),0)","v":16},{"$f":"SUM(O100:O101)","v":90185.23529411765},null,"t/m 3*25 A",null,{"$f":"S99","v":23.92},{"$f":"T99","v":600},null,"t/m 3*25 A",null,{"$f":"X98","v":21.6},{"$f":"Y98","v":34778},null,"t/m 3*25 A",null,{"$f":"AC99","v":21.2},{"$f":"AD99","v":583},null,"t/m 3*25 A",null,{"$f":"AH99","v":21.06},{"$f":"AI99","v":31081.591700133868},null,"t/m 3*25 A",null,{"$f":"AM113","v":25.53},{"$f":"AN113","v":356}]
[null,">3*25A t/m 3*80A",null,{"$f":"IF(E122<>0,SUMPRODUCT(D100:D103,E100:E103)/SUM(E100:E103),0)","v":24.73},{"$f":"SUM(E100:E103)","v":1218.6744561070743},null,">3*25A t/m 3*80A",null,{"$f":"IF(J122<>0,SUMPRODUCT(I100:I103,J100:J103)/SUM(J100:J103),0)","v":29.270787878787878},{"$f":"SUM(J100:J103)","v":3465},null,">3*25A t/m 3*80A",null,{"$f":"IF(O122<>0,SUMPRODUCT(N102:N105,O102:O105)/SUM(O102:O105),0)","v":21},{"$f":"SUM(O102:O105)","v":39048.409090909088},null,">3*25A t/m 3*80A",null,{"$f":"IF(T122<>0,SUMPRODUCT(S100:S101,T100:T101)/SUM(T100:T101),0)","v":39.834405219551897},{"$f":"SUM(T100:T101)","v":1666.5796637309847},null,">3*25A t/m 3*80A",null,{"$f":"IF(Y122<>0,SUMPRODUCT(X99:X100,Y99:Y100)/SUM(Y99:Y100),0)","v":28.695361297897318},{"$f":"SUM(Y99:Y100)","v":37476},null,">3*25A t/m 3*80A",null,{"$f":"IF(AD122<>0,SUMPRODUCT(AC100:AC103,AD100:AD103)/SUM(AD100:AD103),0)","v":27.190370370370371},{"$f":"SUM(AD100:AD103)","v":81},null,">3*25A t/m 3*80A",null,{"$f":"IF(AI122<>0,SUMPRODUCT(AH100:AH102,AI100:AI102)/SUM(AI100:AI102),0)","v":29.022083844883429},{"$f":"SUM(AI100:AI102)","v":23615.545512300941},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AM109:AM112,AN109:AN112)/SUM(AN109:AN112)","v":29.956037116111023},{"$f":"SUM(AN109:AN112)","v":3044.5}]
[null,"LS & Trafo MS/LS",null,{"$f":"IF(E123<>0,SUMPRODUCT(D104:D109,E104:E109)/SUM(E104:E109),0)","v":43.605229828743212},{"$f":"SUM(E104:E109)","v":3371.4763527398404},null,"LS & Trafo MS/LS",null,{"$f":"IF(J123<>0,SUMPRODUCT(I104:I105,J104:J105)/SUM(J104:J105),0)","v":48.500547747274403},{"$f":"SUM(J104:J105)","v":7613},null,"LS & Trafo MS/LS",null,{"$f":"IF(O123<>0,SUMPRODUCT(N106:N108,O106:O108)/SUM(O106:O108),0)","v":30.752076997041588},{"$f":"SUM(O106:O108)","v":165211.04761904763},null,"LS & Trafo MS/LS",null,{"$f":"IF(T123<>0,SUMPRODUCT(S102:S104,T102:T104)/SUM(T102:T104),0)","v":55.628131889383098},{"$f":"SUM(T102:T104)","v":5171},null,"LS & Trafo MS/LS",null,{"$f":"IF(Y123<>0,SUMPRODUCT(X101:X103,Y101:Y103)/SUM(Y101:Y103),0)","v":60.519909833197246},{"$f":"SUM(Y101:Y103)","v":85730},null,"LS & Trafo MS/LS",null,{"$f":"IF(AD123<>0,SUMPRODUCT(AC104:AC109,AD104:AD109)/SUM(AD104:AD109),0)","v":45.276984126984125},{"$f":"SUM(AD104:AD109)","v":1386},null,"LS & Trafo MS/LS",null,{"$f":"IF(AI123<>0,SUMPRODUCT(AH103:AH105,AI103:AI105)/SUM(AI103:AI105),0)","v":50.586615896548416},{"$f":"SUM(AI103:AI105)","v":79992.047373761423},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AM102:AM108,AN102:AN108)/SUM(AN102:AN108)","v":77.933684997011355},{"$f":"SUM(AN102:AN108)","v":3346}]
[null,"MS en >MS",null,{"$f":"IF(E124<>0,SUMPRODUCT(D110:D113,E110:E113)/SUM(E110:E113),0)","v":0},{"$f":"SUM(E110:E113)","v":0},null,"MS en >MS",null,{"$f":"IF(J124<>0,SUMPRODUCT(I106:I108,J106:J108)/SUM(J106:J108),0)","v":113.88165415791055},{"$f":"SUM(J106:J108)","v":16655},null,"MS en >MS",null,{"$f":"IF(O124<>0,SUMPRODUCT(N109:N111,O109:O111)/SUM(O109:O111),0)","v":102.20407298093771},{"$f":"SUM(O109:O111)","v":41527.829169542209},null,"MS en >MS",null,{"$f":"IF(T124<>0,SUMPRODUCT(S105:S108,T105:T108)/SUM(T105:T108),0)","v":0},{"$f":"SUM(T105:T108)","v":0},null,"MS en >MS",null,{"$f":"IF(Y124<>0,SUMPRODUCT(X104:X107,Y104:Y107)/SUM(Y104:Y107),0)","v":130.4542727184614},{"$f":"SUM(Y104:Y107)","v":24073.666666666668},null,"MS en >MS",null,{"$f":"IF(AD124<>0,SUMPRODUCT(AC110:AC113,AD110:AD113)/SUM(AD110:AD113),0)","v":0},{"$f":"SUM(AD110:AD113)","v":0},null,"MS en >MS",null,{"$f":"IF(AI124<>0,SUMPRODUCT(AH106:AH109,AI106:AI109)/SUM(AI106:AI109),0)","v":138.68791175925887},{"$f":"SUM(AI106:AI109)","v":17756.215564930204},null,"MS en >MS",null,{"$f":"SUMPRODUCT(AM98:AM101,AN98:AN101)/SUM(AN98:AN101)","v":149.74433047192775},{"$f":"SUM(AN98:AN101)","v":948.27741134476605}]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D120:D124,E120:E124)","v":193920.59286124856},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I120:I124,J120:J124)","v":2540519.33},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N120:N124,O120:O124)","v":12215700.522608303},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S120:S124,T120:T124)","v":368392.27965572459},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X120:X124,Y120:Y124)","v":10433541.156666668},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC120:AC124,AD120:AD124)","v":82037.41},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH120:AH124,AI120:AI124)","v":7984335.0195663031},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM120:AM124,AN120:AN124)","v":520583.7510634748}]
[]
["NE5R - EAV - Volumes en tarieven 2009 (volumes tbv SO 2009, volumes en tarieven tbv kosten 2009)"]
[]
[null,"EAV t/m 25 meter"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume"]
[null,"0 t/m 1*6A  (OV)",null,424.02,541.60681758540704,null,"t/m 1*6 A  geschakeld net ",null,299.97000000000003,1360,null,null,null,null,null,null,"0 t/m 1*6 A aansluting op geschakeld net",null,359.19,22,null,"t/m 3*25A",null,565.95000000000005,36285,null,"0 t/m 1x6A LS geschakeld",null,366.84,309,null,"1*6 A op geschakeld net",null,348.79,{"$f":"'Aanpassing gegevens (sep2013)'!I122","v":16420.881275265918},null,">2,4 MVA en t/m 10 MVA",null,178593.68,1]
[null,"> 1*6A  en t/m 3*25A",null,604.57000000000005,658.00028046380021,null,"> 1*6A en t/m 3*25A",null,569.5,1868,null,"t/m 1*6 A op geschakeld net",null,310,29519.469354838711,null,"> 1*6A t/m 3*25A",null,466.36,1781,null,">3*25A en t/m 3*50A",null,875.5,2116,null,"0 t/m 3x25A en 1x40A",null,620.97,315,null,">1*6A t/m 3*25A",null,510.18,{"$f":"'Aanpassing gegevens (sep2013)'!I123","v":32022.209984711284},null,">= 1MW en t/m 2,4 MVA",null,58680.78,17]
[null,">3*25A en t/m 3*35A",null,969.47,18,null,">3*25A en t/m 3*35A",null,803.21,82,null,"t/m 1*40A ",null,595,20542.669983193278,null,">3*25A t/m 3*63A",null,770.07,209,null,">3*50A en t/m 3*80A",null,1061.5,1391,null,">3x25A en t/m 3x40A",null,835.76,15,null,">3*25A en t/m 3*35A",null,767.3,{"$f":"'Aanpassing gegevens (sep2013)'!I124","v":1156.3193666101915},null,">3*1500A en t/m 3*1600A af sec. zijde LS",null,20614.48,8]
[null,">3*35A en t/m 3*50A",null,969.47,4,null,">3*35A en t/m 3*50A",null,884.7,43,null,"> 1*40A t/m 3*25A",null,595,9893.8098319327728,null,">3*63A t/m 3*80A",null,1672.09,8,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,3817,227,null,">3x40A en t/m 3x50A",null,942.09,6,null,">3*35A en t/m 3*63A",null,767.3,{"$f":"'Aanpassing gegevens (sep2013)'!I125","v":1162.1068161084322},null,">3*1200A en t/m 3*1500A af sec. zijde LS",null,13189.85,1]
[null,">3*50A en t/m 3*63A",null,969.47,8.6792410161424058,null,">3*50A en t/m 3*63A",null,995.73,24,null,">3*25A en t/m 3*40A",null,725,0,null,">3*80 A t/m 3*160A",null,2817.21,19,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,4283,233,null,">3x50A en t/m 3x63A",null,1017.58,7,null,"> 3*63 A t/m 3*80A",null,1252,{"$f":"'Aanpassing gegevens (sep2013)'!I126","v":487.95044728434505},null,">3*750A en t/m 3*1200A af sec. zijde LS",null,11771.83,4]
[null,">3*63A en t/m 3*80A",null,969.47,18,null,">3*63A en t/m 3*80A",null,1057.52,55,null,">3*40A en t/m 3*50A",null,725,483.32758620689657,null,">3*160 A t/m 250 A",null,4294.34,20,null,">160 kVA en t/m 630 kVA met LS meting",null,17585,168,null,">3x63A en t/m 3x80A",null,1017.58,23,null,">3*80A t/m 3*125 A",null,2634,{"$f":"'Aanpassing gegevens (sep2013)'!I127","v":207.49563781321186},null,">3*500A en t/m 3*750A af sec. zijde LS",null,6429.37,3]
[null,">3*80A en t/m 3*100A af sec. zijde LS-transformator",null,3627.4,0,null,">50 kW en t/m 0,2 MW af sec. zijde LS",null,3860.26,39,null,">3*50A en t/m 3*63A",null,865,569.30375722543351,null,">110 kVA t/m 630 kVA",null,11934.01,16,null,">630 kVA en t/m 1000 kVA met LS meting",null,32616,27,null,">3x80A en t/m 3x100A ",null,3054.88,null,null,">3*125 Amp t/m 175 kVA",null,3141,{"$f":"'Aanpassing gegevens (sep2013)'!I128","v":521.18516396052212},null,">3*480A en t/m 3*500A af sec. zijde LS",null,6429.37,1]
[null,">3*100A en t/m 3*125A af sec.zijde LS-transformator",null,3834.38,3,null,">0,2 MW en t/m 0.6 MW, LS meting",null,13206.02,10,null,">3*63A en t/m 3*80A",null,865,793.10356069364161,null,">630 kVA t/m <1 MVA",null,23227.39,1,null,">1000 kVA en t/m 2 MVA ",null,51797,41,null,">3x100A en t/m 3x125A ",null,3159.08,2,null,"> 175kVA t/m 630kVA",null,31488,{"$f":"'Aanpassing gegevens (sep2013)'!I129","v":141.98238027184959},null,">3*400A en t/m 3*480A af sec. zijde LS",null,4898.5600000000004,2]
[null,">3*125A en t/m 3*160A af sec.zijde LS-transformator",null,5286.04,1,null,">0,6 MW en t/m 2.0 MW, MS meting",null,50487.87,9,null,">3*80A en t/m 3*160A",null,2200,478.10954545454547,null,">1 MVA t/m 2 MVA",null,33313,0,null,">2 MVA en t/m 5,0 MVA",null,228994,8,null,">3x125A en t/m 3x160A ",null,4059.71,3,null,"> 630kVA t/m 1.000kVA",null,39339,{"$f":"'Aanpassing gegevens (sep2013)'!I130","v":23.655752815272375},null,">3*250A en t/m 3*400A af sec. zijde LS",null,4898.5600000000004,9]
[null,">3*160A en t/m 3*200A af sec.zijde LS-transformator",null,5629.23,3.9989341348639158,null,">2,0 MVA en t/m 5 MVA",null,191587.61,0,null,">3*160A  t/m 3*250A",null,2900,392.26208620689658,null,">2 MVA t/m 5,0 MVA",null,107867.83,0,null,">5 MVA en t/m 10,0 MVA",null,333256,9,null,">3x160A en t/m 3x200A ",null,4662.6000000000004,2,null,"> 1.000kVA t/m 1.750kVA",null,39339,{"$f":"'Aanpassing gegevens (sep2013)'!I131","v":65.783832075040038},null,">3*200A en t/m 3*250A af sec. zijde LS",null,4730.17,5]
[null,">3*200A en t/m 3*225A af sec.zijde LS-transformator",null,5900.43,7,null,">5,0 MVA en t/m 10 MVA",null,209060.43,2,null,">3*250A (173 kVA) t/m 630 kVA",null,10595,402.64705332704108,null,">5,0 MVA t/m 10 MVA",null,149071.10999999999,0,null,"t/m 1 x 6A op geschakeld net",null,341,10610,null,">3x200A en t/m 3x225A ",null,4662.6000000000004,1,null,"> 1.750kVA t/m 3.000kVA",null,183873,{"$f":"'Aanpassing gegevens (sep2013)'!I132","v":9.87275032223328},null,">3*80A en t/m 3*200A af sec. zijde LS",null,4430.0200000000004,20]
[null,">0,15 MVA en t/m 0,63 MVA MS met  LS meting",null,24470.76,2,null,null,null,null,null,null,"> 630 kVA t/m 1750 kVA",null,23640,200.00846023688663,null,null,null,null,null,null,null,null,null,null,null,">0,15 t/m 0.63 MVA met LS meting",null,18489.86,1,null,"> 3.000kVA t/m 10.000kVA",null,236105,{"$f":"'Aanpassing gegevens (sep2013)'!I133","v":17.468943605599204},null,">3*63A en t/m 3*80A",null,1243.78,24]
[null,">0,63 MVA en t/m 1,2 MVA MS met LS meting",null,28483.71,0,null,null,null,null,null,null,"> 1750 kVA t/m 6 MVA",null,156115,14.200906447170354,null,null,null,null,null,null,null,null,null,null,null,"> 0.63 MVA t/m 1.2 MVA met LS meting ",null,21672.35,0,null,null,null,null,null,null,">3*50A en t/m 3*63A",null,1172.24,12]
[null,">1,2 MVA en t/m 1,8 MVA MS met  MS meting",null,57128.91,0,null,null,null,null,null,null,">6,0 MVA en t/m 10 MVA",null,242815,3.6882317813973602,null,null,null,null,null,null,null,null,null,null,null,"> 1.2 MVA t/m 2 MVA met MS meting",null,49135.47,0,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,1034.29,9]
[null,">1,8 MVA en t/m 2,4 MVA MS met  MS meting",null,58038.49,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 2 MVA t/m 5 MVA met MS meting",null,312901.87,0,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,744.98,68]
[null,">2,4 MVA en t/m 3,0 MVA MS met  MS meting",null,58490.54,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 5 MVA tot 10 MVA met MS meting",null,334416.84999999998,0,null,null,null,null,null,null,"t/m 3*25A",null,677.97,972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1*6A geschakeld net",null,356.17,456]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D133:D149,E133:E149)","v":804197.04614048358},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I133:I149,J133:J149)","v":2812873.67},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N134:N146,O134:O146)","v":43085814.909999996},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S133:S149,T133:T149)","v":1366396.03},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X133:X149,Y133:Y149)","v":40136853.25},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC133:AC149,AD133:AD149)","v":408650.39999999997},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH133:AH149,AI133:AI149)","v":40567000.920000009},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM133:AM149,AN133:AN149)","v":2518498.0500000003}]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume",null,"EAV t/m 25 meter",null,"tarief","volume"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"D133","v":424.02},{"$f":"E133","v":541.60681758540704},null,"t/m 1 x 6A geschakeld net",null,{"$f":"I133","v":299.97000000000003},{"$f":"J133","v":1360},null,"t/m 1 x 6A geschakeld net",null,{"$f":"N134","v":310},{"$f":"O134","v":29519.469354838711},null,"t/m 1 x 6A geschakeld net",null,{"$f":"S133","v":359.19},{"$f":"T133","v":22},null,"t/m 1 x 6A geschakeld net",null,{"$f":"X143","v":341},{"$f":"Y143","v":10610},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AC133","v":366.84},{"$f":"AD133","v":309},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AH133","v":348.79},{"$f":"AI133","v":16420.881275265918},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AM149","v":356.17},{"$f":"AN149","v":456}]
[null,"t/m 3*25 A",null,{"$f":"D134","v":604.57000000000005},{"$f":"E134","v":658.00028046380021},null,"t/m 3*25 A",null,{"$f":"I134","v":569.5},{"$f":"J134","v":1868},null,"t/m 3*25 A",null,{"$f":"IF(O156<>0,SUMPRODUCT(N135:N136,O135:O136)/SUM(O135:O136),0)","v":595},{"$f":"SUM(O135:O136)","v":30436.479815126051},null,"t/m 3*25 A",null,{"$f":"S134","v":466.36},{"$f":"T134","v":1781},null,"t/m 3*25 A",null,{"$f":"X133","v":565.95000000000005},{"$f":"Y133","v":36285},null,"t/m 3*25 A",null,{"$f":"AC134","v":620.97},{"$f":"AD134","v":315},null,"t/m 3*25 A",null,{"$f":"AH134","v":510.18},{"$f":"AI134","v":32022.209984711284},null,"t/m 3*25 A",null,{"$f":"AM148","v":677.97},{"$f":"AN148","v":972}]
[null,">3*25A t/m 3*80A",null,{"$f":"IF(E157<>0,SUMPRODUCT(D135:D138,E135:E138)/SUM(E135:E138),0)","v":969.47},{"$f":"SUM(E135:E138)","v":48.679241016142406},null,">3*25A t/m 3*80A",null,{"$f":"IF(J157<>0,SUMPRODUCT(I135:I138,J135:J138)/SUM(J135:J138),0)","v":911.6001960784314},{"$f":"SUM(J135:J138)","v":204},null,">3*25A t/m 3*80A",null,{"$f":"IF(O157<>0,SUMPRODUCT(N137:N140,O137:O140)/SUM(O137:O140),0)","v":828.33933875460411},{"$f":"SUM(O137:O140)","v":1845.7349041259718},null,">3*25A t/m 3*80A",null,{"$f":"IF(T157<>0,SUMPRODUCT(S135:S136,T135:T136)/SUM(T135:T136),0)","v":803.32419354838714},{"$f":"SUM(T135:T136)","v":217},null,">3*25A t/m 3*80A",null,{"$f":"IF(Y157<>0,SUMPRODUCT(X134:X135,Y134:Y135)/SUM(Y134:Y135),0)","v":949.27416595380669},{"$f":"SUM(Y134:Y135)","v":3507},null,">3*25A t/m 3*80A",null,{"$f":"IF(AD157<>0,SUMPRODUCT(AC135:AC138,AD135:AD138)/SUM(AD135:AD138),0)","v":955.22235294117638},{"$f":"SUM(AD135:AD138)","v":51},null,">3*25A t/m 3*80A",null,{"$f":"IF(AI157<>0,SUMPRODUCT(AH135:AH137,AI135:AI137)/SUM(AI135:AI137),0)","v":851.57578083076874},{"$f":"SUM(AI135:AI137)","v":2806.3766300029688},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AM144:AM147,AN144:AN147)/SUM(AN144:AN147)","v":919.33495575221241},{"$f":"SUM(AN144:AN147)","v":113}]
[null,"LS & Trafo MS/LS",null,{"$f":"IF(E158<>0,SUMPRODUCT(D139:D144,E139:E144)/SUM(E139:E144),0)","v":7620.7501583473295},{"$f":"SUM(E139:E144)","v":16.998934134863916},null,"LS & Trafo MS/LS",null,{"$f":"IF(J158<>0,SUMPRODUCT(I139:I140,J139:J140)/SUM(J139:J140),0)","v":5767.557959183674},{"$f":"SUM(J139:J140)","v":49},null,"LS & Trafo MS/LS",null,{"$f":"IF(O158<>0,SUMPRODUCT(N141:N143,O141:O143)/SUM(O141:O143),0)","v":5070.9755136535186},{"$f":"SUM(O141:O143)","v":1273.0186849884831},null,"LS & Trafo MS/LS",null,{"$f":"IF(T158<>0,SUMPRODUCT(S137:S139,T137:T139)/SUM(T137:T139),0)","v":6006.5081818181816},{"$f":"SUM(T137:T139)","v":55},null,"LS & Trafo MS/LS",null,{"$f":"IF(Y158<>0,SUMPRODUCT(X136:X138,Y136:Y138)/SUM(Y136:Y138),0)","v":7673.0541401273886},{"$f":"SUM(Y136:Y138)","v":628},null,"LS & Trafo MS/LS",null,{"$f":"IF(AD158<>0,SUMPRODUCT(AC139:AC144,AD139:AD144)/SUM(AD139:AD144),0)","v":5663.8833333333341},{"$f":"SUM(AD139:AD144)","v":9},null,"LS & Trafo MS/LS",null,{"$f":"IF(AI158<>0,SUMPRODUCT(AH138:AH140,AI138:AI140)/SUM(AI138:AI140),0)","v":7642.8261091343747},{"$f":"SUM(AI138:AI140)","v":870.66318204558354},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AM137:AM143,AN137:AN143)/SUM(AN137:AN143)","v":5430.4593181818191},{"$f":"SUM(AN137:AN143)","v":44}]
[null,"MS en >MS",null,{"$f":"IF(E159<>0,SUMPRODUCT(D145:D148,E145:E148)/SUM(E145:E148),0)","v":0},{"$f":"SUM(E145:E148)","v":0},null,"MS en >MS",null,{"$f":"IF(J159<>0,SUMPRODUCT(I141:I143,J141:J143)/SUM(J141:J143),0)","v":79319.244545454538},{"$f":"SUM(J141:J143)","v":11},null,"MS en >MS",null,{"$f":"IF(O159<>0,SUMPRODUCT(N144:N146,O144:O146)/SUM(O144:O146),0)","v":35983.565515262329},{"$f":"SUM(O144:O146)","v":217.89759846545434},null,"MS en >MS",null,{"$f":"IF(T159<>0,SUMPRODUCT(S140:S143,T140:T143)/SUM(T140:T143),0)","v":23227.39},{"$f":"SUM(T140:T143)","v":1},null,"MS en >MS",null,{"$f":"IF(Y159<>0,SUMPRODUCT(X139:X142,Y139:Y142)/SUM(Y139:Y142),0)","v":92183.117647058825},{"$f":"SUM(Y139:Y142)","v":85},null,"MS en >MS",null,{"$f":"IF(AD159<>0,SUMPRODUCT(AC145:AC148,AD145:AD148)/SUM(AD145:AD148),0)","v":0},{"$f":"SUM(AD145:AD148)","v":0},null,"MS en >MS",null,{"$f":"IF(AI159<>0,SUMPRODUCT(AH141:AH144,AI141:AI144)/SUM(AI141:AI144),0)","v":80991.585943571772},{"$f":"SUM(AI141:AI144)","v":116.7812788181449},null,"MS en >MS",null,{"$f":"SUMPRODUCT(AM133:AM136,AN133:AN136)/SUM(AN133:AN136)","v":50158.245555555557},{"$f":"SUM(AN133:AN136)","v":27}]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D155:D159,E155:E159)","v":804197.04614048358},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I155:I159,J155:J159)","v":2812873.67},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N155:N159,O155:O159)","v":43085814.909999996},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S155:S159,T155:T159)","v":1366396.03},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X155:X159,Y155:Y159)","v":40136853.25},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC155:AC159,AD155:AD159)","v":408650.39999999997},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH155:AH159,AI155:AI159)","v":40567000.920000002},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM155:AM159,AN155:AN159)","v":2518498.0500000003}]
[]
[]
[null,"EAV > 25 meter"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume"]
[null,"0 t/m 1*6A  (OV)",null,21.89,704.66971219735046,null,"t/m 1*6 A  geschakeld net ",null,14.86,680,null,null,null,null,null,null,"0 t/m 1*6 A aansluting op geschakeld net",null,23.97,0,null,"t/m 3*25A",null,22.37,34778,null,"0 t/m 1x6A LS geschakeld",null,18.18,261,null,"1*6 A op geschakeld net",null,16.21,{"$f":"'Aanpassing gegevens (sep2013)'!I136","v":8882.7921036397274},null,">2,4 MVA en t/m 10 MVA",null,132.66,0]
[null,"> 1*6A  en t/m 3*25A",null,17.28,256.83500195815151,null,"> 1*6A en t/m 3*25A",null,24.18,7147,null,"t/m 1*6 A op geschakeld net",null,15,44844.573333333334,null,"> 1*6A t/m 3*25A",null,24.89,600,null,">3*25A en t/m 3*50A",null,29.27,20149,null,"0 t/m 3x25A en 1x40A",null,21.31,583,null,">1*6A t/m 3*25A",null,22.41,{"$f":"'Aanpassing gegevens (sep2013)'!I137","v":31081.591700133868},null,">= 1MW en t/m 2,4 MVA",null,128.87,901.27741134476605]
[null,">3*25A en t/m 3*35A",null,24.2,1218.6744561070743,null,">3*25A en t/m 3*35A",null,29.54,798,null,"t/m 1*40A ",null,17,90185.23529411765,null,">3*25A t/m 3*63A",null,28.61,664,null,">3*50A en t/m 3*80A",null,30.22,17327,null,">3x25A en t/m 3x40A",null,24.61,0,null,">3*25A en t/m 3*35A",null,29.21,{"$f":"'Aanpassing gegevens (sep2013)'!I138","v":7537.7692571037323},null,">3*1500A en t/m 3*1600A af sec. zijde LS",null,546.99,47]
[null,">3*35A en t/m 3*50A",null,24.2,0,null,">3*35A en t/m 3*50A",null,31.33,901,null,"> 1*40A t/m 3*25A",null,17,0,null,">3*63A t/m 3*80A",null,49.96,1002.5796637309847,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,39.99,30283,null,">3x40A en t/m 3x50A",null,24.61,12,null,">3*35A en t/m 3*63A",null,29.21,{"$f":"'Aanpassing gegevens (sep2013)'!I139","v":8840.8137624101328},null,">3*1200A en t/m 3*1500A af sec. zijde LS",null,318.39999999999998,0]
[null,">3*50A en t/m 3*63A",null,24.2,0,null,">3*50A en t/m 3*63A",null,31.33,143,null,">3*25A en t/m 3*40A",null,17,0,null,">3*80 A t/m 3*160A",null,49.96,2657,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,49.51,31083,null,">3x50A en t/m 3x63A",null,27.8,49,null,"> 3*63 A t/m 3*80A",null,34.659999999999997,{"$f":"'Aanpassing gegevens (sep2013)'!I140","v":7236.9624927870755},null,">3*750A en t/m 3*1200A af sec. zijde LS",null,301.55,185]
[null,">3*63A en t/m 3*80A",null,24.2,0,null,">3*63A en t/m 3*80A",null,31.33,1623,null,">3*40A en t/m 3*50A",null,17,0,null,">3*160 A t/m 250 A",null,54.62,1770,null,">160 kVA en t/m 630 kVA met LS meting",null,107.59,24364,null,">3x63A en t/m 3x80A",null,27.8,20,null,">3*80A t/m 3*125 A",null,48.85,{"$f":"'Aanpassing gegevens (sep2013)'!I141","v":18989.961310133058},null,">3*500A en t/m 3*750A af sec. zijde LS",null,142.86000000000001,410]
[null,">3*80A en t/m 3*100A af sec. zijde LS-transformator",null,31.09,370,null,">50 kW en t/m 0,2 MW af sec. zijde LS",null,46.56,6788,null,">3*50A en t/m 3*63A",null,22,39048.409090909088,null,">110 kVA t/m 630 kVA",null,93.96,744,null,">630 kVA en t/m 1000 kVA met LS meting",null,107.59,3916,null,">3x80A en t/m 3x100A ",null,32.11,0,null,">3*125 Amp t/m 175 kVA",null,50.18,{"$f":"'Aanpassing gegevens (sep2013)'!I142","v":52427.041251494622},null,">3*480A en t/m 3*500A af sec. zijde LS",null,142.86000000000001,0]
[null,">3*100A en t/m 3*125A af sec.zijde LS-transformator",null,31.09,0,null,">0,2 MW en t/m 0.6 MW, LS meting",null,89.54,825,null,">3*63A en t/m 3*80A",null,22,0,null,">630 kVA t/m <1 MVA",null,93.96,0,null,">1000 kVA en t/m 2 MVA ",null,107.59,5946,null,">3x100A en t/m 3x125A ",null,32.11,336,null,"> 175kVA t/m 630kVA",null,87.03,{"$f":"'Aanpassing gegevens (sep2013)'!I143","v":8575.0448121337467},null,">3*400A en t/m 3*480A af sec. zijde LS",null,107.15,175]
[null,">3*125A en t/m 3*160A af sec.zijde LS-transformator",null,38.020000000000003,621.41433278418447,null,">0,6 MW en t/m 2.0 MW, MS meting",null,89.54,6805,null,">3*80A en t/m 3*160A",null,28,142120,null,">1 MVA t/m 2 MVA",null,93.96,0,null,">2 MVA en t/m 5,0 MVA",null,107.59,5076.666666666667,null,">3x125A en t/m 3x160A ",null,37.479999999999997,440,null,"> 630kVA t/m 1.000kVA",null,104.93,{"$f":"'Aanpassing gegevens (sep2013)'!I144","v":803.8218812541694},null,">3*250A en t/m 3*400A af sec. zijde LS",null,68.92,920]
[null,">3*160A en t/m 3*200A af sec.zijde LS-transformator",null,38.020000000000003,1888.7824829037349,null,">2,0 MVA en t/m 5 MVA",null,89.54,null,null,">3*160A  t/m 3*250A",null,28,0,null,">2 MVA t/m 5,0 MVA",null,138.05000000000001,0,null,">5 MVA en t/m 10,0 MVA",null,179.95,9135,null,">3x160A en t/m 3x200A ",null,37.479999999999997,345,null,"> 1.000kVA t/m 1.750kVA",null,110.63,{"$f":"'Aanpassing gegevens (sep2013)'!I145","v":2049.2547229503753},null,">3*200A en t/m 3*250A af sec. zijde LS",null,59.01,208]
[null,">3*200A en t/m 3*225A af sec.zijde LS-transformator",null,62.21,401.27953705192095,null,">5,0 MVA en t/m 10 MVA",null,141.47999999999999,9850,null,">3*250A (173 kVA) t/m 630 kVA",null,63,23091.047619047618,null,">5,0 MVA t/m 10 MVA",null,187.46,0,null,"t/m 1 x 6A op geschakeld net",null,16.93,17007,null,">3x200A en t/m 3x225A ",null,53.48,85,null,"> 1.750kVA t/m 3.000kVA",null,148.84,{"$f":"'Aanpassing gegevens (sep2013)'!I146","v":10550.641023918301},null,">3*80A en t/m 3*200A af sec. zijde LS",null,35.71,1448]
[null,">0,15 MVA en t/m 0,63 MVA MS met  LS meting",null,132.63,90,null,null,null,null,null,null,"> 630 kVA t/m 1750 kVA",null,63,12149.476190476191,null,null,null,null,null,null,null,null,null,null,null,">0,15 t/m 0.63 MVA met LS meting",null,101.75,180,null,"> 3.000kVA t/m 10.000kVA",null,169.64,{"$f":"'Aanpassing gegevens (sep2013)'!I147","v":4352.4979368073573},null,">3*63A en t/m 3*80A",null,30.61,64]
[null,">0,63 MVA en t/m 1,2 MVA MS met LS meting",null,147.5,0,null,null,null,null,null,null,"> 1750 kVA t/m 6 MVA",null,115,12899.182608695652,null,null,null,null,null,null,null,null,null,null,null,"> 0.63 MVA t/m 1.2 MVA met LS meting ",null,101.75,0,null,null,null,null,null,null,">3*50A en t/m 3*63A",null,30.61,10]
[null,">1,2 MVA en t/m 1,8 MVA MS met  MS meting",null,147.5,0,null,null,null,null,null,null,">6,0 MVA en t/m 10 MVA",null,135,16479.170370370372,null,null,null,null,null,null,null,null,null,null,null,"> 1.2 MVA t/m 2 MVA met MS meting",null,101.75,0,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,30.61,2563]
[null,">1,8 MVA en t/m 2,4 MVA MS met  MS meting",null,147.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 2 MVA t/m 5 MVA met MS meting",null,177.99,0,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,25.5,407.5]
[null,">2,4 MVA en t/m 3,0 MVA MS met  MS meting",null,147.5,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 5 MVA tot 10 MVA met MS meting",null,225.89,0,null,null,null,null,null,null,"t/m 3*25A",null,25.5,356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1*6A geschakeld net",null,17.649999999999999,992]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D167:D183,E167:E183)","v":193196.53360408277},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I167:I183,J167:J183)","v":2682866.77},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N168:N183,O168:O183)","v":12972489.6},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S167:S183,T167:T183)","v":383347.28},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X167:X183,Y167:Y183)","v":10801649.196666667},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC167:AC183,AD167:AD183)","v":82453.790000000008},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH167:AH183,AI167:AI183)","v":8494283.9900000002},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM167:AM183,AN167:AN183)","v":520051.93}]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume",null,"EAV > 25 meter",null,"tarief","volume"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"D167","v":21.89},{"$f":"E167","v":704.66971219735046},null,"t/m 1 x 6A geschakeld net",null,{"$f":"I167","v":14.86},{"$f":"J167","v":680},null,"t/m 1 x 6A geschakeld net",null,{"$f":"N168","v":15},{"$f":"O168","v":44844.573333333334},null,"t/m 1 x 6A geschakeld net",null,{"$f":"S167","v":23.97},{"$f":"T167","v":0},null,"t/m 1 x 6A geschakeld net",null,{"$f":"X177","v":16.93},{"$f":"Y177","v":17007},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AC167","v":18.18},{"$f":"AD167","v":261},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AH167","v":16.21},{"$f":"AI167","v":8882.7921036397274},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AM183","v":17.649999999999999},{"$f":"AN183","v":992}]
[null,"t/m 3*25 A",null,{"$f":"D168","v":17.28},{"$f":"E168","v":256.83500195815151},null,"t/m 3*25 A",null,{"$f":"I168","v":24.18},{"$f":"J168","v":7147},null,"t/m 3*25 A",null,{"$f":"IF(O190<>0,SUMPRODUCT(N169:N170,O169:O170)/SUM(O169:O170),0)","v":17},{"$f":"SUM(O169:O170)","v":90185.23529411765},null,"t/m 3*25 A",null,{"$f":"S168","v":24.89},{"$f":"T168","v":600},null,"t/m 3*25 A",null,{"$f":"X167","v":22.37},{"$f":"Y167","v":34778},null,"t/m 3*25 A",null,{"$f":"AC168","v":21.31},{"$f":"AD168","v":583},null,"t/m 3*25 A",null,{"$f":"AH168","v":22.41},{"$f":"AI168","v":31081.591700133868},null,"t/m 3*25 A",null,{"$f":"AM182","v":25.5},{"$f":"AN182","v":356}]
[null,">3*25A t/m 3*80A",null,{"$f":"IF(E191<>0,SUMPRODUCT(D169:D172,E169:E172)/SUM(E169:E172),0)","v":24.2},{"$f":"SUM(E169:E172)","v":1218.6744561070743},null,">3*25A t/m 3*80A",null,{"$f":"IF(J191<>0,SUMPRODUCT(I169:I172,J169:J172)/SUM(J169:J172),0)","v":30.917757575757577},{"$f":"SUM(J169:J172)","v":3465},null,">3*25A t/m 3*80A",null,{"$f":"IF(O191<>0,SUMPRODUCT(N171:N174,O171:O174)/SUM(O171:O174),0)","v":22},{"$f":"SUM(O171:O174)","v":39048.409090909088},null,">3*25A t/m 3*80A",null,{"$f":"IF(T191<>0,SUMPRODUCT(S169:S170,T169:T170)/SUM(T169:T170),0)","v":41.45371595698991},{"$f":"SUM(T169:T170)","v":1666.5796637309847},null,">3*25A t/m 3*80A",null,{"$f":"IF(Y191<>0,SUMPRODUCT(X168:X169,Y168:Y169)/SUM(Y168:Y169),0)","v":29.709231775002667},{"$f":"SUM(Y168:Y169)","v":37476},null,">3*25A t/m 3*80A",null,{"$f":"IF(AD191<>0,SUMPRODUCT(AC169:AC172,AD169:AD172)/SUM(AD169:AD172),0)","v":27.327407407407406},{"$f":"SUM(AD169:AD172)","v":81},null,">3*25A t/m 3*80A",null,{"$f":"IF(AI191<>0,SUMPRODUCT(AH169:AH171,AI169:AI171)/SUM(AI169:AI171),0)","v":30.880147554505786},{"$f":"SUM(AI169:AI171)","v":23615.545512300941},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AM178:AM181,AN178:AN181)/SUM(AN178:AN181)","v":29.926037116111019},{"$f":"SUM(AN178:AN181)","v":3044.5}]
[null,"LS & Trafo MS/LS",null,{"$f":"IF(E192<>0,SUMPRODUCT(D173:D178,E173:E178)/SUM(E173:E178),0)","v":42.664182655637397},{"$f":"SUM(E173:E178)","v":3371.4763527398404},null,"LS & Trafo MS/LS",null,{"$f":"IF(J192<>0,SUMPRODUCT(I173:I174,J173:J174)/SUM(J173:J174),0)","v":51.217625114934982},{"$f":"SUM(J173:J174)","v":7613},null,"LS & Trafo MS/LS",null,{"$f":"IF(O192<>0,SUMPRODUCT(N175:N177,O175:O177)/SUM(O175:O177),0)","v":32.891843967542812},{"$f":"SUM(O175:O177)","v":165211.04761904763},null,"LS & Trafo MS/LS",null,{"$f":"IF(T192<>0,SUMPRODUCT(S171:S173,T171:T173)/SUM(T171:T173),0)","v":57.885778379423705},{"$f":"SUM(T171:T173)","v":5171},null,"LS & Trafo MS/LS",null,{"$f":"IF(Y192<>0,SUMPRODUCT(X170:X172,Y170:Y172)/SUM(Y170:Y172),0)","v":62.653204945759938},{"$f":"SUM(Y170:Y172)","v":85730},null,"LS & Trafo MS/LS",null,{"$f":"IF(AD192<>0,SUMPRODUCT(AC173:AC178,AD173:AD178)/SUM(AD173:AD178),0)","v":45.506176046176044},{"$f":"SUM(AD173:AD178)","v":1386},null,"LS & Trafo MS/LS",null,{"$f":"IF(AI192<>0,SUMPRODUCT(AH172:AH174,AI172:AI174)/SUM(AI172:AI174),0)","v":53.814533210860375},{"$f":"SUM(AI172:AI174)","v":79992.047373761423},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AM171:AM177,AN171:AN177)/SUM(AN171:AN177)","v":77.853903167961732},{"$f":"SUM(AN171:AN177)","v":3346}]
[null,"MS en >MS",null,{"$f":"IF(E193<>0,SUMPRODUCT(D179:D182,E179:E182)/SUM(E179:E182),0)","v":0},{"$f":"SUM(E179:E182)","v":0},null,"MS en >MS",null,{"$f":"IF(J193<>0,SUMPRODUCT(I175:I177,J175:J177)/SUM(J175:J177),0)","v":120.2580426298409},{"$f":"SUM(J175:J177)","v":16655},null,"MS en >MS",null,{"$f":"IF(O193<>0,SUMPRODUCT(N178:N180,O178:O180)/SUM(O178:O180),0)","v":107.72320849559387},{"$f":"SUM(O178:O180)","v":41527.829169542209},null,"MS en >MS",null,{"$f":"IF(T193<>0,SUMPRODUCT(S174:S177,T174:T177)/SUM(T174:T177),0)","v":0},{"$f":"SUM(T174:T177)","v":0},null,"MS en >MS",null,{"$f":"IF(Y193<>0,SUMPRODUCT(X173:X176,Y173:Y176)/SUM(Y173:Y176),0)","v":135.04774497722269},{"$f":"SUM(Y173:Y176)","v":24073.666666666668},null,"MS en >MS",null,{"$f":"IF(AD193<>0,SUMPRODUCT(AC179:AC182,AD179:AD182)/SUM(AD179:AD182),0)","v":0},{"$f":"SUM(AD179:AD182)","v":0},null,"MS en >MS",null,{"$f":"IF(AI193<>0,SUMPRODUCT(AH175:AH178,AI175:AI178)/SUM(AI175:AI178),0)","v":147.54096842427572},{"$f":"SUM(AI175:AI178)","v":17756.215564930204},null,"MS en >MS",null,{"$f":"SUMPRODUCT(AM167:AM170,AN167:AN170)/SUM(AN167:AN170)","v":149.59351377866497},{"$f":"SUM(AN167:AN170)","v":948.27741134476605}]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D189:D193,E189:E193)","v":193196.53360408277},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I189:I193,J189:J193)","v":2682866.7700000005},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N189:N193,O189:O193)","v":12972489.6},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S189:S193,T189:T193)","v":383347.27999999997},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X189:X193,Y189:Y193)","v":10801649.196666667},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC189:AC193,AD189:AD193)","v":82453.789999999994},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH189:AH193,AI189:AI193)","v":8494283.9900000002},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM189:AM193,AN189:AN193)","v":520051.92999999993}]

{"sheet":"PAV (incl RV)","index":16,"n_rows":279,"n_cols":50,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Periodieke Aansluitvergoeding (inclusief Rekenvolumes)"]
[]
[null,"Rekenvolumes PAV"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[]
[null,"Periodieke aansluitvergoeding",null,null,null,null,"Periodieke aansluitvergoeding",null,null,null,null,"Periodieke aansluitvergoeding",null,null,null,null,"Periodieke aansluitvergoeding",null,null,null,null,"Periodieke aansluitvergoeding",null,null,null,null,"Periodieke aansluitvergoeding",null,null,null,null,"Periodieke aansluitvergoeding",null,null,null,null,"Periodieke aansluitvergoeding"]
[]
[null,{"$f":"B50","v":"Afnemers EHS/HS (>=110 kV)"},null,null,null,null,{"$f":"G51","v":"Afnemers TS (25-50 kV)"},null,null,null,null,{"$f":"L51","v":"Afnemers TS (25-50)   (30 MVA maatwerk aansluiting)"},null,null,null,null,{"$f":"Q50","v":"Afnemers EHS/HS (>=110 kV)"},null,null,null,null,{"$f":"V50","v":"t/m 3*25A"},null,null,{"$f":"Y50","v":2711550.1653384902},null,{"$f":"AA50","v":"Afnemers EHS/HS (>=110 kV)"},null,null,null,null,{"$f":"AF50","v":"t/m 1*6 A"},null,null,{"$f":"AI50","v":569974.51022146514},null,{"$f":"AK50","v":">2,4 MVA en t/m 10 MVA     "},null,null,{"$f":"AN50","v":28.815300988495281}]
[null,"Afnemers TS (25-50 kV)",null,null,null,null,{"$f":"G52","v":"Afnemers Trafo HS + TS/MS (>2 MW t/m 10 MVA)"},null,null,{"$f":"J52","v":10},null,{"$f":"L52","v":"Aansl. cap. > 6 MVA t/m 10 MVA  - ( indien aansl > 10 MVA: maatwerk p.a.v.))"},null,null,{"$f":"O52","v":186.28092432175154},null,"Afnemers TS (25-50 kV)",null,null,null,null,">3*25A en t/m 3*50A",null,null,73890.386126340702,null,"Afnemers TS (25-50 kV)",null,null,null,null,"> 1*6A t/m 3*25A",null,null,1855895.1818693695,null,">=1,0 MW en t/m 2,4 MVA   ",null,null,235.9948494171534]
[null,"Afnemers Trafo HS + TS/MS",null,null,null,null,"Afnemers MS (1-20 kV) - Transport",null,null,null,null,"Aansl. cap. >1750 kVA t/m 6 MVA",null,null,646.21931141199229,null,"Afnemers Trafo HS + TS/MS",null,null,{"$f":"T52","v":0.99775302699848556},null,">3*50A en t/m 3*80A",null,null,38003.247644520401,null,"Afnemers Trafo HS + TS/MS",null,null,null,null,"> 3*25A t/m 3*80A",null,null,74269.999999999985,null,">3*1500A en t/m 3*1600 A af sec zijde LS",null,null,5.9366000289410108]
[null,"Afnemers MS (1-20 kV) - Transport",null,null,null,null,"Afnemers MS (1-20 kV) - Distributie (>0,2 MW t/m 2 MW)",null,null,400.75000000000006,null,"Aansl. cap. >173 kVA t/m 1750 kVA",null,null,14023.152449822903,null,"Afnemers MS (> 3 MW )",null,null,{"$f":"T53","v":3.9909491567771394},null,">3*80A en t/m 100 kVA af sec zijde trafo",null,null,7832.8863611111092,null,"Afnemers MS (1-20 kV) - Transport (> 2.0 MVA tot 10 MVA)",null,null,{"$f":"AD53","v":1},null,"> 3*80A t/m 175 kVA",null,null,9659.6666666666661,null,">3*1200A en t/m 3*1500 A af sec zijde LS",null,null,112.98220040750883]
[null,"Afnemers MS (1-20 kV) - Distributie (> 1,2 MVA t/m 3,0  MVA)",null,null,{"$f":"E54","v":30},null,"Afnemers Trafo MS/LS (>50 kW t/m 0,2 MW)",null,null,1444.9166666666665,null,"Aansl. cap. > 3x80A t/m 3x250A (173 kVA)",null,null,12070.145313782992,null,"Afnemers MS (> 3x250A t/m 3 MW) ",null,null,{"$f":"T54","v":583.941782793161},null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,null,5451.4743055555555,null,"Afnemers MS (1-20 kV) - Distributie (> 1,2 MVA t/m 2,0 MVA)",null,null,17.73,null,"> 175kVA t/m 1750kVA",null,null,3828.75,null,">3*750A en t/m 3*1200 A af sec zijde LS",null,null,148.87421450546802]
[null,"Afnemers Trafo MS/LS (>0,15 MVA t/m 1,2 MVA)",null,null,209,null,"Afnemers LS (> 3*80A t/m 50 kW)",null,null,352.41666666666669,null,"Aansl. cap. > 3x80A t/m 3x250A (173 kVA) fysiek aangesloten op LS",null,null,0,null,"Afnemers Trafo MS/LS (> 3x63A t/m 3x250A) aansluiting MS/LS",null,null,{"$f":"T55","v":657.62311298566942},null,">160 kVA en t/m 630 kVA met LS meting",null,null,10245.43610191994,null,"Afnemers Trafo MS/LS (0,15MVA t/m 1,2MVA)",null,null,134.06,null,"> 1.750kVA t/m 3.000kVA",null,null,35.665562542674948,null,">3*500A en t/m 3*750 A af sec zijde LS",null,null,86.123597402458287]
[null,"Afnemers LS (>3*80A  t/m  3*225A)",null,null,305,null,"Afnemers > 3 x 25A DT (>3*25A t/m 3*80A)",null,null,0,null,"Afnemers > 3 x 25A DT (doorlaatwaarde >3x25A t/m 3x80A aangesloten op ls net)",null,null,121967.800299048,null,"Afnemers LS",null,null,null,null,">630 kVA en t/m 1000 kVA met LS meting",null,null,211.97719791666663,null,"Afnemers LS (>3x80A t/m 3x225A)",null,null,122.1,null,"> 3.000kVA t/m 10.000kVA",null,null,152.69318963582714,null,">3*480A en t/m 3*500 A af sec zijde LS",null,null,5.3394718348053809]
[null,"Afnemers > 3*25A  t/m  3*80A  DT",null,null,1179,null,"Afnemers > 3 x 25A ET (>3*25A t/m 3*80A)",null,null,7152.08316685507,null,"Afnemers > 3 x 25A ET (doorlaatwaarde >3x25A t/m 3x80A aangesloten op ls net)",null,null,0,null,"Afnemers > 3 * 25 A  (DT) (> 3x25A t/m 3x80A aangesloten op ls)",null,null,{"$f":"T57","v":0},null,">1000 kVA en t/m 2,0 MVA",null,null,2141.3891493055535,null,"Afnemers > 3x25A t/m 3x80A DT",null,null,1178,null,null,null,null,null,null,">3*400A en t/m 3*480 A af sec zijde LS",null,null,16.471322691041664]
[null,"Afnemers > 3*25A t/m 3*80A ET",null,null,410,null,"Afnemers > 1*6A DT (> 1*6A t/m 3*25A)",null,null,0,null,"Afnemers t/m 3 x 25A DT (doorlaatwaarde t/m 3x25A aangesloten op ls net)",null,null,2407244.5004237099,null,"Afnemers > 3 * 25 A  (ET)  (> 3x25A t/m 3x80A aangesloten op ls)",null,null,{"$f":"T58","v":3375.0081076405299},null,">2 MVA en t/m 5,0 MVA",null,null,129.01460763888889,null,"Afnemers > 3x25A t/m 3x80A ET",null,null,0,null,null,null,null,null,null,">3*250A en t/m 3*400 A af sec zijde LS  ",null,null,144.68208137852696]
[null,"Afnemers >  1* 6A  t/m 3* 25A DT",null,null,31654,null,"Afnemers > 1*6A ET (> 1*6A t/m 3*25A)",null,null,195378.583499812,null,"Afnemers t/m 3 x 25A ET (doorlaatwaarde t/m 3x25A aangesloten op ls net)",null,null,0,null,"Afnemers < 3 * 25 A  (DT) (> 1x6A t/m 3x25A aangesloten op ls)",null,null,{"$f":"T59","v":0},null,">5 MVA en t/m 10,0 MVA",null,null,63.974839403749996,null,"Afnemers 0  t/m 3x25A en 1x40A DT",null,null,19529,null,null,null,null,null,null,">3*200A en t/m 3*250 A af sec zijde LS ",null,null,87.928182669259627]
[null,"Afnemers >  1* 6A  t/m 3* 25A ET",null,null,18710,null,"Afnemers t/m 1 x 6A geschakeld net",null,null,84946,null,"Afnemers t/m 6A (geschakeld ls net)",null,null,1062638.4827764828,null,"Afnemers < 3 * 25 A  (ET) (> 1x6A t/m 3x25A aangesloten op ls)",null,null,{"$f":"T60","v":99272.075222358399},null,"t/m 1 x 6A op geschakeld net",null,null,772155.88484414713,null,"Afnemers 0  t/m 3x25A en 1x40A ET",null,null,10175,null,null,null,null,null,null,">3*80A en t/m 3*200 A af sec zijde LS       ",null,null,501.94429544032721]
[null,"Afnemers 0 t/m 1* 6A  (OV)",null,null,22611,null,null,null,null,null,null,null,null,null,null,null,"Afnemers LS geschakeld (t/m 1x6A)",null,null,{"$f":"T61","v":44297.611249095964},null,null,null,null,null,null,"Afnemers 0 t/m 1x6A LS geschakeld",null,null,18103,null,null,null,null,null,null,">3*63A en t/m 3*80A           ",null,null,627.09917102928603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*50A en t/m 3*63A         ",null,null,660.471281247241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,null,825.37829315681995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,null,1552.8254570178899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 1*6A en t/m 3*25A  ",null,null,48234.725703994001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/m 1*6A (geschakeld net)",null,null,24409.276134309901]
[]
[]
[null,"PAV meerlengte  3-10 MVA",null,null,null,null,"PAV meerlengte  3-10 MVA",null,null,null,null,"PAV meerlengte  3-10 MVA",null,null,null,null,"PAV meerlengte  3-10 MVA",null,null,null,null,"PAV meerlengte  3-10 MVA",null,null,null,null,"PAV meerlengte  3-10 MVA",null,null,null,null,"PAV meerlengte  3-10 MVA",null,null,null,null,"PAV meerlengte  3-10 MVA"]
[]
[null,null,null,null,null,null,{"$f":"G71","v":"3-10 MVA"},null,null,{"$f":"J71","v":146306},null,{"$f":"L71","v":"PAV > 6 t/m 10 MVA"},null,null,{"$f":"O71","v":95345.902748414373},null,{"$f":"Q71","v":"3-10 MVA"},null,null,{"$f":"T71","v":2834.9933333333333},null,{"$f":"V71","v":"3-10 MVA"},null,null,{"$f":"Y71","v":766153.79734780919},null,{"$f":"AA71","v":"3-10 MVA"},null,null,{"$f":"AD71","v":5615},null,{"$f":"AF71","v":"3-10 MVA"},null,null,{"$f":"AI71","v":105135.99291762552},null,{"$f":"AK71","v":"3-10 MVA"},null,null,{"$f":"AN71","v":2300}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L72","v":"PAV 3 t/m 6 MVA"},null,null,{"$f":"O72","v":105494.58032378581}]
[]
[]
[]
[]
["NE5R - Standaardisatie"]
[]
[null,"t/m 1 x 6A geschakeld net","Geen verdere standaardisatie. Categorie is reeds uniform."]
[null,"t/m 3*25 A","Geen verdere standaardisatie. Categorie is reeds uniform."]
[null,">3*25A t/m 3*80A","Standaardisatie op basis van aansluitcapaciteit."]
[null,">3*80A t/m 630kVA","Standaardisatie op basis van aansluitcapaciteit."]
[null,"MS","Standaardisatie op basis van aansluitcapaciteit (>630 kVA) of op basis van technische omschrijving van de tariefcategorie. "]
[null,">MS","Standaardisatie op basis van aansluitcapaciteit (> 2,4 MVA) of op basis van technische omschrijving van de tariefcategorie."]
[]
["NE5R - PAV - Tarieven 2010 en Volumes 2009 om gestandaardiseerde tarieven 2010 tbv wegingsfactor te berekenen"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume"]
[null,"Afnemers EHS/HS (>=110 kV)",null,null,null,null,null,null,null,null,null,"Afnemers EHS/HS (>=110 kV)   ( > 10 MVA maatwerk HS aansluiting)",null,null,null,null,"Afnemers EHS/HS (>=110 kV)",null,null,null,null,"t/m 3*25A",null,15.96,{"$f":"Y239","v":2711550.1653384902},null,"Afnemers EHS/HS (>=110 kV)",null,null,null,null,"t/m 1*6 A",null,6.24,{"$f":"AI239","v":569974.51022146514},null,">2,4 MVA en t/m 10 MVA     ",null,5073.28,{"$f":"AN239","v":28.815300988495281}]
[null,"Afnemers TS (25-50 kV)",null,null,null,null,"Afnemers TS (25-50 kV)",null,null,null,null,"Afnemers TS (25-50)   (30 MVA maatwerk aansluiting)",null,null,null,null,"Afnemers TS (25-50 kV)",null,null,null,null,">3*25A en t/m 3*50A",null,24.6,73890.386126340702,null,"Afnemers TS (25-50 kV)",null,null,null,null,"> 1*6A t/m 3*25A",null,16.559999999999999,1855895.1818693695,null,">=1,0 MW en t/m 2,4 MVA   ",null,1666.93,235.9948494171534]
[null,"Afnemers Trafo HS + TS/MS",null,null,null,null,"Afnemers Trafo HS + TS/MS (>2 MW t/m 10 MVA)",null,6097.2,{"$f":"J241","v":10},null,"Aansl. cap. > 6 MVA t/m 10 MVA  - ( indien aansl > 10 MVA: maatwerk p.a.v.))",null,1763,{"$f":"O241","v":186.28092432175154},null,"Afnemers Trafo HS + TS/MS",null,5167.12,{"$f":"T241","v":0.99775302699848556},null,">3*50A en t/m 3*80A",null,29.88,38003.247644520401,null,"Afnemers Trafo HS + TS/MS",null,null,null,null,"> 3*25A t/m 3*80A",null,32.880000000000003,74269.999999999985,null,">3*1500A en t/m 3*1600 A af sec zijde LS",null,645.02,5.9366000289410108]
[null,"Afnemers MS (1-20 kV) - Transport",null,null,null,null,"Afnemers MS (1-20 kV) - Transport",null,null,null,null,"Aansl. cap. >1750 kVA t/m 6 MVA",null,1519,646.21931141199229,null,"Afnemers MS (> 3 MW )",null,1788.65,3.9909491567771394,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,106.92,7832.8863611111092,null,"Afnemers MS (1-20 kV) - Transport (> 2.0 MVA tot 10 MVA)",null,1342.5,{"$f":"AD242","v":1},null,"> 3*80A t/m 175 kVA",null,46.8,{"$f":"AI243","v":9659.6666666666661},null,">3*1200A en t/m 3*1500 A af sec zijde LS",null,553.71,112.98220040750883]
[null,"Afnemers MS (1-20 kV) - Distributie (> 1,2 MVA t/m 3,0  MVA)",null,404.55,{"$f":"E243","v":30},null,"Afnemers MS (1-20 kV) - Distributie (>0,2 MW t/m 2 MW)",null,915.36,{"$f":"J243","v":400.75000000000006},null,"Aansl. cap. >173 kVA t/m 1750 kVA",null,569,14023.152449822903,null,"Afnemers MS (> 3x250A t/m 3 MW) ",null,581.83000000000004,583.941782793161,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,119.88,5451.4743055555555,null,"Afnemers MS (1-20 kV) - Distributie (> 1,2 MVA t/m 2,0 MVA)",null,452.45,17.73,null,"> 175kVA t/m 1750kVA",null,423.96,{"$f":"AI244","v":3828.75},null,">3*750A en t/m 3*1200 A af sec zijde LS",null,369.62,148.87421450546802]
[null,"Afnemers Trafo MS/LS (>0,15 MVA t/m 1,2 MVA)",null,353.69,209,null,"Afnemers Trafo MS/LS (>50 kW t/m 0,2 MW)",null,132.47999999999999,1444.9166666666665,null,"Aansl. cap. > 3x80A t/m 3x250A (173 kVA)",null,143,12070.145313782992,null,"Afnemers Trafo MS/LS (> 3x63A t/m 3x250A) aansluiting MS/LS",null,202.37,657.62311298566942,null,">160 kVA en t/m 630 kVA met LS meting",null,492,10245.43610191994,null,"Afnemers Trafo MS/LS (0,15MVA t/m 1,2MVA)",null,153.44999999999999,134.06,null,"> 1.750kVA t/m 3.000kVA",null,1014.36,{"$f":"AI245","v":35.665562542674948},null,">3*500A en t/m 3*750 A af sec zijde LS",null,182.64,86.123597402458287]
[null,"Afnemers LS (>3*80A  t/m  3*225A)",null,17.7,305,null,"Afnemers LS (> 3*80A t/m 50 kW)",null,31.56,352.41666666666669,null,"Aansl. cap. > 3x80A t/m 3x250A (173 kVA) fysiek aangesloten op LS",null,143,0,null,"Afnemers LS",null,0,0,null,">630 kVA en t/m 1000 kVA met LS meting",null,912,211.97719791666663,null,"Afnemers LS (>3x80A t/m 3x225A)",null,34.799999999999997,122.1,null,"> 3.000kVA t/m 10.000kVA",null,5766,{"$f":"AI246","v":152.69318963582714},null,">3*480A en t/m 3*500 A af sec zijde LS",null,182.64,5.3394718348053809]
[null,"Afnemers > 3*25A  t/m  3*80A  DT",null,14.75,1179,null,"Afnemers > 3 x 25A DT (>3*25A t/m 3*80A)",null,31.56,0,null,"Afnemers > 3 x 25A DT (doorlaatwaarde >3x25A t/m 3x80A aangesloten op ls net)",null,30.1,121967.800299048,null,"Afnemers > 3 * 25 A  (DT) (> 3x25A t/m 3x80A aangesloten op ls)",null,13.47,0,null,">1000 kVA en t/m 2,0 MVA",null,1452,2141.3891493055535,null,"Afnemers > 3x25A t/m 3x80A DT",null,34.799999999999997,1178,null,null,null,null,null,null,">3*400A en t/m 3*480 A af sec zijde LS",null,139.15,16.471322691041664]
[null,"Afnemers > 3*25A t/m 3*80A ET",null,14.75,410,null,"Afnemers > 3 x 25A ET (>3*25A t/m 3*80A)",null,31.56,7152.08316685507,null,"Afnemers > 3 x 25A ET (doorlaatwaarde >3x25A t/m 3x80A aangesloten op ls net)",null,30.1,0,null,"Afnemers > 3 * 25 A  (ET)  (> 3x25A t/m 3x80A aangesloten op ls)",null,13.47,3375.0081076405299,null,">2 MVA en t/m 5,0 MVA",null,6420,129.01460763888889,null,"Afnemers > 3x25A t/m 3x80A ET",null,0,0,null,null,null,null,null,null,">3*250A en t/m 3*400 A af sec zijde LS  ",null,139.15,144.68208137852696]
[null,"Afnemers >  1* 6A  t/m 3* 25A DT",null,14.75,31654,null,"Afnemers > 1*6A DT (> 1*6A t/m 3*25A)",null,19.2,0,null,"Afnemers t/m 3 x 25A DT (doorlaatwaarde t/m 3x25A aangesloten op ls net)",null,26.4,2407244.5004237099,null,"Afnemers < 3 * 25 A  (DT) (> 1x6A t/m 3x25A aangesloten op ls)",null,13.47,0,null,">5 MVA en t/m 10,0 MVA",null,9336,63.974839403749996,null,"Afnemers 0  t/m 3x25A en 1x40A DT",null,21.46,19529,null,null,null,null,null,null,">3*200A en t/m 3*250 A af sec zijde LS ",null,134.35,87.928182669259627]
[null,"Afnemers >  1* 6A  t/m 3* 25A ET",null,14.75,18710,null,"Afnemers > 1*6A ET (> 1*6A t/m 3*25A)",null,19.2,195378.583499812,null,"Afnemers t/m 3 x 25A ET (doorlaatwaarde t/m 3x25A aangesloten op ls net)",null,26.4,0,null,"Afnemers < 3 * 25 A  (ET) (> 1x6A t/m 3x25A aangesloten op ls)",null,13.47,99272.075222358399,null,"t/m 1 x 6A op geschakeld net",null,7.8,772155.88484414713,null,"Afnemers 0  t/m 3x25A en 1x40A ET",null,21.46,10175,null,null,null,null,null,null,">3*80A en t/m 3*200 A af sec zijde LS       ",null,126.4,501.94429544032721]
[null,"Afnemers 0 t/m 1* 6A  (OV)",null,5.16,22611,null,"Afnemers t/m 1 x 6A geschakeld net",null,1.92,{"$f":"J250","v":84946},null,"Afnemers t/m 6A (geschakeld ls net)",null,3.26,1062638.4827764828,null,"Afnemers LS geschakeld (t/m 1x6A)",null,6.23,44297.611249095964,null,null,null,null,null,null,"Afnemers 0 t/m 1x6A LS geschakeld",null,10.6,18103,null,null,null,null,null,null,">3*63A en t/m 3*80A           ",null,50.87,627.09917102928603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*50A en t/m 3*63A         ",null,50.87,660.471281247241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,50.87,825.37829315681995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,15.09,1552.8254570178899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 1*6A en t/m 3*25A  ",null,13.5,48234.725703994001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/m 1*6A (geschakeld net)",null,2.54,24409.276134309901]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D50:D66,E50:E66)","v":974435.72},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I50:I66,J50:J66)","v":4770432.2179423366},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N50:N66,O50:O66)","v":81701911.981472865},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S50:S66,T50:T66)","v":2143762.288224542},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X50:X66,Y50:Y66)","v":63512329.721544236},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC50:AC66,AD50:AD66)","v":904519.06550000003},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH50:AH66,AI50:AI66)","v":39724178.65699967},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM50:AM66,AN50:AN66)","v":1619464.8902803764}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,null,null,null,null,null,"3-10 MVA",null,1.47,146306,null,"PAV > 6 t/m 10 MVA",null,2.4,95345.902748414373,null,"3-10 MVA",null,2.86,2834.9933333333333,null,"3-10 MVA",null,1.44,766153.79734780919,null,"3-10 MVA",null,11.45,5615,null,"3-10 MVA",null,5.28,105135.99291762552,null,"3-10 MVA",null,3.76,2300]
[null,null,null,null,null,null,null,null,null,null,null,"PAV 3 t/m 6 MVA",null,2,105494.58032378581]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D71:D72,E71:E72)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I71:I72,J71:J72)","v":215069.82},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N71:N72,O71:O72)","v":439819.32724376611},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S71:S72,T71:T72)","v":8108.0809333333327},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X71:X72,Y71:Y72)","v":1103261.4681808453},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC71:AC72,AD71:AD72)","v":64291.749999999993},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH71:AH72,AI71:AI72)","v":555118.04260506283},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM71:AM72,AN71:AN72)","v":8648}]
[]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"D61","v":5.16},{"$f":"E61","v":22611},null,"t/m 1 x 6A geschakeld net",null,{"$f":"I61","v":1.92},{"$f":"J61","v":84946},null,"t/m 1 x 6A geschakeld net",null,{"$f":"N61","v":3.26},{"$f":"O61","v":1062638.4827764828},null,"t/m 1 x 6A geschakeld net",null,{"$f":"S61","v":6.23},{"$f":"T61","v":44297.611249095964},null,"t/m 1 x 6A geschakeld net",null,{"$f":"X60","v":7.8},{"$f":"Y60","v":772155.88484414713},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AC61","v":10.6},{"$f":"AD61","v":18103},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AH50","v":6.24},569974.51022146514,null,"t/m 1 x 6A geschakeld net",null,{"$f":"AM66","v":2.54},{"$f":"AN66","v":24409.276134309901}]
[null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(D59:D60,E59:E60)/SUM(E59:E60)","v":14.75},{"$f":"SUM(E59:E60)","v":50364},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(I59:I60,J59:J60)/SUM(J59:J60)","v":19.2},{"$f":"SUM(J59:J60)","v":195378.583499812},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(N59:N60,O59:O60)/SUM(O59:O60)","v":26.4},{"$f":"SUM(O59:O60)","v":2407244.5004237099},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(S59:S60,T59:T60)/SUM(T59:T60)","v":13.47},{"$f":"SUM(T59:T60)","v":99272.075222358399},null,"t/m 3*25 A",null,{"$f":"X50","v":15.96},{"$f":"Y50","v":2711550.1653384902},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AC59:AC60,AD59:AD60)/SUM(AD59:AD60)","v":21.460000000000004},{"$f":"SUM(AD59:AD60)","v":29704},null,"t/m 3*25 A",null,16.559999999999999,1855895.1818693695,null,"t/m 3*25 A",null,{"$f":"AM65","v":13.5},{"$f":"AN65","v":48234.725703994001}]
[null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(D57:D58,E57:E58)/SUM(E57:E58)","v":14.75},{"$f":"SUM(E57:E58)","v":1589},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(I57:I58,J57:J58)/SUM(J57:J58)","v":31.56},{"$f":"SUM(J57:J58)","v":7152.08316685507},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(N57:N58,O57:O58)/SUM(O57:O58)","v":30.1},{"$f":"SUM(O57:O58)","v":121967.800299048},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(S57:S58,T57:T58)/SUM(T57:T58)","v":13.470000000000002},{"$f":"SUM(T57:T58)","v":3375.0081076405299},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(X51:X52,Y51:Y52)/SUM(Y51:Y52)","v":26.393284754465824},{"$f":"SUM(Y51:Y52)","v":111893.63377086111},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AC57:AC58,AD57:AD58)/SUM(AD57:AD58)","v":34.799999999999997},{"$f":"SUM(AD57:AD58)","v":1178},null,">3*25A t/m 3*80A",null,32.880000000000003,74269.999999999985,null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AM61:AM64,AN61:AN64)/SUM(AN61:AN64)","v":35.713557790616754},{"$f":"SUM(AN61:AN64)","v":3665.7742024512372}]
[null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(D55:D56,E55:E56)/SUM(E55:E56)","v":154.3185019455253},{"$f":"SUM(E55:E56)","v":514},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(I55:I56,J55:J56)/SUM(J55:J56)","v":112.69185645400592},{"$f":"SUM(J55:J56)","v":1797.3333333333333},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(N55:N56,O55:O56)/SUM(O55:O56)","v":143},{"$f":"SUM(O55:O56)","v":12070.145313782992},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(S55:S56,T55:T56)/SUM(T55:T56)","v":202.36999999999998},{"$f":"SUM(T55:T56)","v":657.62311298566942},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(X53:X55,Y53:Y55)/SUM(Y53:Y55)","v":277.5956620392418},{"$f":"SUM(Y53:Y55)","v":23529.796768586602},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AC55:AC56,AD55:AD56)/SUM(AD55:AD56)","v":96.894858682073703},{"$f":"SUM(AD55:AD56)","v":256.15999999999997},null,"LS & Trafo MS/LS",null,46.8,9659.6666666666661,null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AM54:AM60,AN54:AN60)/SUM(AN54:AN60)","v":170.89106637829892},{"$f":"SUM(AN54:AN60)","v":991.36316592188712}]
[null,"MS",null,{"$f":"D54","v":404.55},{"$f":"E54","v":30},null,"MS",null,{"$f":"I54","v":915.36},{"$f":"J54","v":400.75000000000006},null,"MS",null,{"$f":"N54","v":569},{"$f":"O54","v":14023.152449822903},null,"MS",null,{"$f":"S54","v":581.83000000000004},{"$f":"T54","v":583.941782793161},null,"MS",null,{"$f":"SUMPRODUCT(X56:X57,Y56:Y57)/SUM(Y56:Y57)","v":1403.3600222038906},{"$f":"SUM(Y56:Y57)","v":2353.3663472222202},null,"MS",null,{"$f":"SUMPRODUCT(AC53:AC54,AD53:AD54)/SUM(AD53:AD54)","v":499.97002135611319},{"$f":"SUM(AD53:AD54)","v":18.73},null,"MS",null,{"$f":"SUMPRODUCT(AH54:AH55,AI54:AI55)/SUM(AI54:AI55)","v":429.4089347184339},{"$f":"SUM(AI54:AI55)","v":3864.4155625426752},null,"MS",null,{"$f":"SUMPRODUCT(AM51:AM53,AN51:AN53)/SUM(AN51:AN53)","v":1295.4573442494971},{"$f":"SUM(AN51:AN53)","v":354.91364985360326}]
[null,">MS",null,null,null,null,">MS",null,{"$f":"I52","v":6097.2},{"$f":"J52","v":10},null,">MS",null,{"$f":"SUMPRODUCT(N52:N53,O52:O53)/SUM(O52:O53)","v":1573.597636833636},{"$f":"SUM(O52:O53)","v":832.50023573374381},null,">MS",null,{"$f":"SUMPRODUCT(S52:S53,T52:T53)/SUM(T52:T53)","v":2464.3525264178775},{"$f":"SUM(T52:T53)","v":4.9887021837756249},null,">MS",null,{"$f":"SUMPRODUCT(X58:X59,Y58:Y59)/SUM(Y58:Y59)","v":7386.6364382095908},{"$f":"SUM(Y58:Y59)","v":192.98944704263889},null,">MS",null,null,null,null,">MS",null,{"$f":"AH56","v":5766},{"$f":"AI56","v":152.69318963582714},null,">MS",null,{"$f":"AM50","v":5073.28},{"$f":"AN50","v":28.815300988495281}]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D79:D84,E79:E84)","v":974435.72},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I79:I84,J79:J84)","v":4770432.2179423366},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N79:N84,O79:O84)","v":81701911.98147288},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S79:S84,T79:T84)","v":2143762.2882245425},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X79:X84,Y79:Y84)","v":63512329.721544251},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC79:AC84,AD79:AD84)","v":904519.06550000014},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH79:AH84,AI79:AI84)","v":39724178.65699967},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM79:AM84,AN79:AN84)","v":1619464.8902803764}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,"3-10 MVA",null,null,{"$f":"SUM(E71:E72)","v":0},null,"3-10 MVA",null,{"$f":"(I72*J72+I71*J71)/(J71+J72)","v":1.47},{"$f":"SUM(J71:J72)","v":146306},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(N71:N72,O71:O72)/SUM(O71:O72)","v":2.1898937929045679},{"$f":"SUM(O71:O72)","v":200840.48307220018},null,"3-10 MVA",null,{"$f":"(S72*T72+S71*T71)/(T71+T72)","v":2.86},{"$f":"SUM(T71:T72)","v":2834.9933333333333},null,"3-10 MVA",null,{"$f":"(X72*Y72+X71*Y71)/(Y71+Y72)","v":1.44},{"$f":"SUM(Y71:Y72)","v":766153.79734780919},null,"3-10 MVA",null,{"$f":"(AC72*AD72+AC71*AD71)/(AD71+AD72)","v":11.45},{"$f":"SUM(AD71:AD72)","v":5615},null,"3-10 MVA",null,{"$f":"(AH72*AI72+AH71*AI71)/(AI71+AI72)","v":5.28},{"$f":"SUM(AI71:AI72)","v":105135.99291762552},null,"3-10 MVA",null,{"$f":"(AM72*AN72+AM71*AN71)/(AN71+AN72)","v":3.76},{"$f":"SUM(AN71:AN72)","v":2300}]
[]
[null,"OMZET",null,{"$f":"D88*E88","v":0},null,null,"OMZET",null,{"$f":"I88*J88","v":215069.82},null,null,"OMZET",null,{"$f":"N88*O88","v":439819.32724376611},null,null,"OMZET",null,{"$f":"S88*T88","v":8108.0809333333327},null,null,"OMZET",null,{"$f":"X88*Y88","v":1103261.4681808453},null,null,"OMZET",null,{"$f":"AC88*AD88","v":64291.749999999993},null,null,"OMZET",null,{"$f":"AH88*AI88","v":555118.04260506283},null,null,"OMZET",null,{"$f":"AM88*AN88","v":8648}]
[]
[]
["NE5R - PAV - Volumes en Tarieven 2006 (alleen volumes worden gebruikt tbv SO 2006)"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND",null,null,null,null,"MOSA",null,null,null,null,"ONS"]
[null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,null,null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume"]
[null,null,null,null,null,null,"Afnemers HS (110-150 kV)",null,null,null,null,"Afnemers HS (110-150 kV)",null,null,null,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,589.55999999999995,581.1253609057519,null,"Afnemers HS (110-150 kV)",null,7332.8571428571431,7,null,"Afnemers MS (1-20 kV) - TRANSPORT",null,1229,1,null,"Afnemers MS (1-20 kV) - TRANSPORT",null,503.16,1.818507035535416,null,">3,0 MVA en t/m 10 MVA     ",null,4868.93,16.858060927577267,null,"Afnemers Trafo HS+TS/MS ",null,1981,19,null,"Afnemers TS (25-50 kV)",null,1794,1]
[null,null,null,null,null,null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar",null,null,null,null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar",null,null,null,null,"Afnemers Trafo MS/LS",null,205.2,739.77116067570682,null,"Afnemers TS (25-50 kV)",null,6486,3,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,435,19,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,824.11897524721633,2803.6194644188354,null,">=1,0 MW en t/m 3 MVA   ",null,1599.79,89.597578378162908,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,629,73,null,"Afnemers Trafo HS+TS/MS ",null,2700,1]
[null,null,null,null,null,null,"Afnemers Trafo HS+TS/MS ",null,6966.36,10,null,"Afnemers Trafo HS+TS/MS ",null,1977,141.92912263760496,null,"Afnemers > 3 * 25 A  (DT)",null,13.8,699.93826588988338,null,"Afnemers Trafo HS+TS/MS ",null,7308.2709677419352,155,null,"Afnemers Trafo MS/LS",null,150,127.5,null,"Afnemers Trafo MS/LS",null,199.81615509296373,9716.7568813277085,null,">3*1500A en t/m 3*1600 A af sec zijde LS",null,619.04,51.377442649137727,null,"Afnemers Trafo MS/LS",null,158,285,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,978,23]
[null,"Afnemers MS (1-20 kV) - TRANSPORT",null,null,null,null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar",null,null,null,null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar",null,1977,12.863324596496064,null,"Afnemers > 3* 25 A  (ET)",null,13.8,2223.0422117297362,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,626.20900321543411,11818,null,"Afnemers LS ",null,34.5,87.8,null,"Afnemers LS ",null,41.04,7411.3791423001949,null,">3*1200A en t/m 3*1500 A af sec zijde LS",null,531.41,37.192807965007638,null,"Afnemers > 3 * 25 A  (DT)",null,33.299999999999997,1530,null,"Afnemers Trafo MS/LS",null,56.4,152]
[null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,328.26,31,null,"Afnemers MS (1-20 kV) - TRANSPORT",null,null,null,null,"Afnemers MS (1-20 kV) - TRANSPORT",null,1703,383,null,"Afnemers < 3* 25 A  (DT)",null,13.8,7255.6314126569114,null,"Afnemers Trafo MS/LS",null,111.34514599450961,12021,null,"Afnemers > 3 * 25 A  (DT)",null,34.5,1084.5,null,"Afnemers > 3 * 25 A  (DT)",null,39.284967048094003,57102.886130811661,null,">3*750A en t/m 3*1200 A af sec zijde LS",null,354.74,162.51660499534799,null,"Afnemers < 3* 25 A  (DT)",null,29.2,19294,null,"Afnemers LS ",null,7.56,155]
[null,"Afnemers Trafo MS/LS",null,300.33999999999997,189,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,1045.44,315.25,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,629,8566,null,"Afnemers < 3* 25 A  (ET)",null,13.8,87909.515346508808,null,"Afnemers LS ",null,30,1714,null,"Afnemers > 3* 25 A  (ET)",null,null,null,null,"Afnemers > 3* 25 A  (ET)",null,37.296882547572736,8603.9898801376949,null,">3*500A en t/m 3*750 A af sec zijde LS",null,175.28,98.069398387772409,null,"Afnemers < 3* 25 A  (ET)",null,29.2,25105,null,"Afnemers > 3 * 25 A  (DT)",null,7.56,1656]
[null,"Afnemers LS ",null,14.37,307,null,"Afnemers Trafo MS/LS",null,151.32,1227.1666666666667,null,"Afnemers Trafo MS/LS",null,158,26937,null,"OV",null,6.6,40214.5,null,"Afnemers > 3 * 25 A  (DT)",null,26.089469074543327,67972.514145808411,null,"Afnemers < 3* 25 A  (DT)",null,21.1,16985.599999999999,null,"Afnemers < 3* 25 A  (DT)",null,19.808242368761658,1260206.8136730178,null,">3*480A en t/m 3*500 A af sec zijde LS",null,175.28,21.958415889648503,null,"OV",null,3.53,14987,null,"Afnemers > 3* 25 A  (ET)",null,7.56,214]
[null,"Afnemers > 3 * 25 A  (DT)",null,13.14,1056,null,"Afnemers LS ",null,36.24,452,null,"Afnemers LS ",null,158,4641,null,null,null,null,null,null,"Afnemers > 3* 25 A  (ET)",null,26.334965473335732,41933.969095934757,null,"Afnemers < 3* 25 A  (ET)",null,21.1,12267,null,"Afnemers < 3* 25 A  (ET)",null,18.456284501254999,506675.59872975096,null,">3*400A en t/m 3*480 A af sec zijde LS",null,133.55000000000001,31.727483525118569,null,null,null,null,null,null,"Afnemers < 3* 25 A  (DT)",null,7.56,25041]
[null,"Afnemers > 3* 25 A  (ET)",null,13.14,514,null,"Afnemers > 3 * 25 A  (DT)",null,36.24,5670.1533333333327,null,"Afnemers > 3 * 25 A  (DT)",null,33.299999999999997,63442,null,null,null,null,null,null,"Afnemers < 3* 25 A  (DT)",null,15.96,760880.9786418099,null,"OV",null,10.5,17296,null,"OV",null,8.5517643318851331,726649,null,">3*250A en t/m 3*400 A af sec zijde LS  ",null,133.55000000000001,167.71377770636479,null,null,null,null,null,null,"Afnemers < 3* 25 A  (ET)",null,7.56,10050]
[null,"Afnemers < 3* 25 A  (DT)",null,13.14,30659,null,"Afnemers > 3* 25 A  (ET)",null,36.24,2001.5725,null,"Afnemers > 3* 25 A  (ET)",null,33.299999999999997,0,null,null,null,null,null,null,"Afnemers < 3* 25 A  (ET)",null,15.960000640206548,1874395.1390943108,null,null,null,null,null,null,null,null,null,null,null,">3*200A en t/m 3*250 A af sec zijde LS ",null,128.94999999999999,94.248173944899534,null,null,null,null,null,null,"OV",null,2.2799999999999998,8347]
[null,"Afnemers < 3* 25 A  (ET)",null,13.14,18395,null,"Afnemers < 3* 25 A  (DT)",null,21.96,72379.445833333346,null,"Afnemers < 3* 25 A  (DT)",null,29.2,1049026,null,null,null,null,null,null,"OV",null,8.4,713241,null,null,null,null,null,null,null,null,null,null,null,">3*80A en t/m 3*200 A af sec zijde LS       ",null,121.3,628.75365738992446]
[null,"OV",null,4.59,21440,null,"Afnemers < 3* 25 A  (ET)",null,21.96,114971.20500000002,null,"Afnemers < 3* 25 A  (ET)",null,29.2,1308925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*63A en t/m 3*80A           ",null,48.28,553.26042229144525]
[null,null,null,null,null,null,"OV",null,2.2799999999999998,81115.333333333328,null,"OV",null,3.53,874277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*50A en t/m 3*63A         ",null,48.28,698.7737900000501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,48.28,1382.8369777465828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,14.32,1775.3127082720712]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 1*6A en t/m 3*25A  ",null,12.81,45318.287275565963]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/m 1*6A (geschakeld net)",null,2.4300000000000002,22644]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D97:D113,E97:E113)","v":834960.87},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I97:I113,J97:J113)","v":5178500.4965000013},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N97:N113,O97:O113)","v":85386597.278181821},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S97:S113,T97:T113)","v":2113441.165813888},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X97:X113,Y97:Y113)","v":60921936.873095922},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC107:AC113,AD107:AD113)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH97:AH113,AI97:AI113)","v":47649308},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM97:AM113,AN97:AN113)","v":1258919.7065730649},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AR97:AR113,AS97:AS113)","v":1528889.91},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AW97:AW113,AX97:AX113)","v":335188.92}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,null,null,null,null,null,"3-10 MVA",null,1.68,104124,null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,0,532006,null,"3-10 MVA",null,11.03,5615,null,"3-10 MVA",null,6.9,253202,null,"3-10 MVA",null,3.66,1533.3333333333333,null,"3-10 MVA",null,null,null,null,"3-10 MVA"]
[]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D118:D119,E118:E119)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I118:I119,J118:J119)","v":174928.32},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N118:N119,O118:O119)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S118:S119,T118:T119)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X118:X119,Y118:Y119)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC118:AC119,AD118:AD119)","v":61933.45},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH118:AH119,AI118:AI119)","v":1747093.8},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM118:AM119,AN118:AN119)","v":5612},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AR118:AR119,AS118:AS119)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AW118:AW119,AX118:AX119)","v":0}]
[]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND",null,null,null,null,"MOSA",null,null,null,null,"ONS"]
[null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"D108","v":4.59},{"$f":"E108","v":21440},null,"t/m 1 x 6A geschakeld net",null,{"$f":"I109","v":2.2799999999999998},{"$f":"J109","v":81115.333333333328},null,"t/m 1 x 6A geschakeld net",null,{"$f":"N109","v":3.53},{"$f":"O109","v":874277},null,"t/m 1 x 6A geschakeld net",null,{"$f":"S103","v":6.6},{"$f":"T103","v":40214.5},null,"t/m 1 x 6A geschakeld net",null,{"$f":"X107","v":8.4},{"$f":"Y107","v":713241},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AC105","v":10.5},{"$f":"AD105","v":17296},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AH105","v":8.5517643318851331},{"$f":"AI105","v":726649},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AM113","v":2.4300000000000002},{"$f":"AN113","v":22644},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AR103","v":3.53},{"$f":"AS103","v":14987},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AW106","v":2.2799999999999998},{"$f":"AX106","v":8347}]
[null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(D106:D107,E106:E107)/SUM(E106:E107)","v":13.14},{"$f":"SUM(E106:E107)","v":49054},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(I107:I108,J107:J108)/SUM(J107:J108)","v":21.96},{"$f":"SUM(J107:J108)","v":187350.65083333338},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(N107:N108,O107:O108)/SUM(O107:O108)","v":29.200000000000003},{"$f":"SUM(O107:O108)","v":2357951},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(S101:S102,T101:T102)/SUM(T101:T102)","v":13.800000000000002},{"$f":"SUM(T101:T102)","v":95165.146759165713},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(X105:X106,Y105:Y106)/SUM(Y105:Y106)","v":15.960000455360269},{"$f":"SUM(Y105:Y106)","v":2635276.1177361207},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AC103:AC104,AD103:AD104)/SUM(AD103:AD104)","v":21.1},{"$f":"SUM(AD103:AD104)","v":29252.6},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AH103:AH104,AI103:AI104)/SUM(AI103:AI104)","v":19.420551565362466},{"$f":"SUM(AI103:AI104)","v":1766882.4124027686},null,"t/m 3*25 A",null,{"$f":"AM112","v":12.81},{"$f":"AN112","v":45318.287275565963},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AR101:AR102,AS101:AS102)/SUM(AS101:AS102)","v":29.199999999999996},{"$f":"SUM(AS101:AS102)","v":44399},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AW104:AW105,AX104:AX105)/SUM(AX104:AX105)","v":7.5599999999999987},{"$f":"SUM(AX104:AX105)","v":35091}]
[null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(D104:D105,E104:E105)/SUM(E104:E105)","v":13.139999999999999},{"$f":"SUM(E104:E105)","v":1570},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(I105:I106,J105:J106)/SUM(J105:J106)","v":36.24},{"$f":"SUM(J105:J106)","v":7671.725833333333},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(N105:N106,O105:O106)/SUM(O105:O106)","v":33.299999999999997},{"$f":"SUM(O105:O106)","v":63442},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(S99:S100,T99:T100)/SUM(T99:T100)","v":13.8},{"$f":"SUM(T99:T100)","v":2922.9804776196197},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(X103:X104,Y103:Y104)/SUM(Y103:Y104)","v":26.183136327797904},{"$f":"SUM(Y103:Y104)","v":109906.48324174318},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AC101:AC102,AD101:AD102)/SUM(AD101:AD102)","v":34.5},{"$f":"SUM(AD101:AD102)","v":1084.5},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AH101:AH102,AI101:AI102)/SUM(AI101:AI102)","v":39.024637232375881},{"$f":"SUM(AI101:AI102)","v":65706.87601094936},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AM108:AM111,AN108:AN111)/SUM(AN108:AN111)","v":34.609454516393129},{"$f":"SUM(AN108:AN111)","v":4410.1838983101497},null,">3*25A t/m 3*80A",null,{"$f":"AR100","v":33.299999999999997},{"$f":"AS100","v":1530},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AW102:AW103,AX102:AX103)/SUM(AX102:AX103)","v":7.56},{"$f":"SUM(AX102:AX103)","v":1870}]
[null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(D102:D103,E102:E103)/SUM(E102:E103)","v":123.33840725806449},{"$f":"SUM(E102:E103)","v":496},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(I103:I104,J103:J104)/SUM(J103:J104)","v":120.34263424317619},{"$f":"SUM(J103:J104)","v":1679.1666666666667},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(N103:N104,O103:O104)/SUM(O103:O104)","v":158},{"$f":"SUM(O103:O104)","v":31578},null,"LS & Trafo MS/LS",null,{"$f":"S98","v":205.2},{"$f":"T98","v":739.77116067570682},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(X101:X102,Y101:Y102)/SUM(Y101:Y102)","v":101.19402985074628},{"$f":"SUM(Y101:Y102)","v":13735},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AC99:AC100,AD99:AD100)/SUM(AD99:AD100)","v":102.89874593590338},{"$f":"SUM(AD99:AD100)","v":215.3},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AH99:AH100,AI99:AI100)/SUM(AI99:AI100)","v":131.11339125880747},{"$f":"SUM(AI99:AI100)","v":17128.136023627903},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AM101:AM107,AN101:AN107)/SUM(AN101:AN107)","v":160.78682554639434},{"$f":"SUM(AN101:AN107)","v":1204.9875118390762},null,"LS & Trafo MS/LS",null,{"$f":"AR99","v":158},{"$f":"AS99","v":285},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AW100:AW101,AX100:AX101)/SUM(AX100:AX101)","v":31.741368078175892},{"$f":"SUM(AX100:AX101)","v":307}]
[null,"MS",null,{"$f":"D101","v":328.26},{"$f":"E101","v":31},null,"MS",null,{"$f":"SUMPRODUCT(I101:I102,J101:J102)/SUM(J101:J102)","v":1045.44},{"$f":"SUM(J101:J102)","v":315.25},null,"MS",null,{"$f":"SUMPRODUCT(N101:N102,O101:O102)/SUM(O101:O102)","v":674.96513576935968},{"$f":"SUM(O101:O102)","v":8949},null,"MS",null,{"$f":"S97","v":589.55999999999995},{"$f":"T97","v":581.1253609057519},null,"MS",null,{"$f":"X100","v":626.20900321543411},{"$f":"Y100","v":11818},null,"MS",null,{"$f":"SUMPRODUCT(AC97:AC98,AD97:AD98)/SUM(AD97:AD98)","v":474.7},{"$f":"SUM(AD97:AD98)","v":20},null,"MS",null,{"$f":"SUMPRODUCT(AH97:AH98,AI97:AI98)/SUM(AI97:AI98)","v":823.91092710623298},{"$f":"SUM(AI97:AI98)","v":2805.4379714543707},null,"MS",null,{"$f":"SUMPRODUCT(AM98:AM100,AN98:AN100)/SUM(AN98:AN100)","v":1093.9496383503811},{"$f":"SUM(AN98:AN100)","v":178.16782899230827},null,"MS",null,{"$f":"AR98","v":629},{"$f":"AS98","v":73},null,"MS",null,{"$f":"AW99","v":978},{"$f":"AX99","v":23}]
[null,">MS",null,null,null,null,">MS",null,{"$f":"SUMPRODUCT(I97:I100,J97:J100)/SUM(J97:J100)","v":6966.3599999999988},{"$f":"SUM(J97:J100)","v":10},null,">MS",null,{"$f":"SUMPRODUCT(N97:N100,O97:O100)/SUM(O97:O100)","v":1977.0000000000002},{"$f":"SUM(O97:O100)","v":154.79244723410102},null,">MS",null,null,null,null,">MS",null,{"$f":"SUMPRODUCT(X97:X99,Y97:Y99)/SUM(Y97:Y99)","v":7294.363636363636},{"$f":"SUM(Y97:Y99)","v":165},null,">MS",null,null,null,null,">MS",null,null,null,null,">MS",null,{"$f":"AM97","v":4868.93},{"$f":"AN97","v":16.858060927577267},null,">MS",null,{"$f":"AR97","v":1981},{"$f":"AS97","v":19},null,">MS",null,{"$f":"SUMPRODUCT(AW97:AW98,AX97:AX98)/SUM(AX97:AX98)","v":2247},{"$f":"SUM(AX97:AX98)","v":2}]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D126:D131,E126:E131)","v":834960.87000000011},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I126:I131,J126:J131)","v":5178500.4965000013},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N126:N131,O126:O131)","v":85386597.278181821},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S126:S131,T126:T131)","v":2113441.165813888},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X126:X131,Y126:Y131)","v":60921936.873095922},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC126:AC131,AD126:AD131)","v":867901.21},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH126:AH131,AI126:AI131)","v":47649308},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM126:AM131,AN126:AN131)","v":1258919.7065730647},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AR126:AR131,AS126:AS131)","v":1528889.91},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AW126:AW131,AX126:AX131)","v":335188.91999999993}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,{"$f":"SUMPRODUCT(I118:I119,J118:J119)/SUM(J118:J119)","v":1.6800000000000002},{"$f":"SUM(J118:J119)","v":104124},null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,{"$f":"SUMPRODUCT(X118:X119,Y118:Y119)/SUM(Y118:Y119)","v":0},{"$f":"SUM(Y118:Y119)","v":532006},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AC118:AC119,AD118:AD119)/SUM(AD118:AD119)","v":11.03},{"$f":"SUM(AD118:AD119)","v":5615},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AH118:AH119,AI118:AI119)/SUM(AI118:AI119)","v":6.9},{"$f":"SUM(AI118:AI119)","v":253202},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AM118:AM119,AN118:AN119)/SUM(AN118:AN119)","v":3.66},{"$f":"SUM(AN118:AN119)","v":1533.3333333333333},null,"3-10 MVA",null,null,null,null,"3-10 MVA"]
[]
[null,"OMZET",null,{"$f":"D135*E135","v":0},null,null,"OMZET",null,{"$f":"I135*J135","v":174928.32},null,null,"OMZET",null,{"$f":"N135*O135","v":0},null,null,"OMZET",null,{"$f":"S135*T135","v":0},null,null,"OMZET",null,{"$f":"X135*Y135","v":0},null,null,"OMZET",null,{"$f":"AC135*AD135","v":61933.45},null,null,"OMZET",null,{"$f":"AH135*AI135","v":1747093.8},null,null,"OMZET",null,{"$f":"AM135*AN135","v":5612},null,null,"OMZET",null,{"$f":"AR135*AS135","v":0},null,null,"OMZET",null,{"$f":"AW135*AX135","v":0}]
[]
[]
["NE5R - PAV - Volumes en Tarieven 2007 (alleen volumes worden gebruikt tbv SO 2007)"]
[]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND",null,null,null,null,"MOSA",null,null,null,null,"ONS"]
[null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume"]
[null,null,null,null,null,null,"HS",null,null,null,null,"Afnemers HS (110-150 kV)",null,null,null,null,"Afnemers EHS/HS (>=110 kV)",null,null,null,null,"t/m 3*25A",null,16.289424657534248,2646051.5,null,"Afnemers MS (1-20 kV) - Transport (> 2.0 MVA tot 10 MVA)",null,1334.42,1,null,"t/m 1*6 A",null,7.7272052752739988,640309.91590611718,null,">3,0 MVA en t/m 10 MVA     ",null,4960.083333333333,17.442821855633813,null,"Afnemers Trafo HS+TS/MS ",null,1977,23.26757713707638,null,"Afnemers TS (25-50 kV)",null,1827,1]
[null,null,null,null,null,null,"HS <600",null,null,null,null,"Afnemers HS (110-150 kV) maximaal 600 uur per jaar",null,null,null,null,"Afnemers TS (25-50 kV)",null,0,null,null,">3*25A en t/m 3*50A",null,25.159232876712323,77105,null,"Afnemers MS (1-20 kV) - Distributie (> 1,2 MVA t/m 2,0 MVA)",null,450.4,19,null,"> 1*6A t/m 3*25A (voorheen < 3*25A)",null,19.988379297113539,1842085.4814035429,null,">=1,0 MW en t/m 3 MVA   ",null,1629.7375000000002,109.05401697046125,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,629,58,null,"Afnemers Trafo HS+TS/MS ",null,2752.25,1.1666666666666667]
[null,null,null,null,null,null,"HS/MS",null,6973.68,10,null,"Afnemers TS (25-50 kV)",null,null,null,null,"Afnemers Trafo HS + TS/MS",null,5423.9608333199994,0.68163810019351978,null,">3*50A en t/m 3*80A",null,30.549041095890423,36727,null,"Afnemers Trafo MS/LS (0,15MVA t/m 1,2MVA)",null,153.30000000000001,122.14722222222221,null,"> 3*25A t/m 3*80A (voorheen > 3*25A)",null,40.652053102697984,72828.105446991831,null,">3*1500A en t/m 3*1600 A af sec zijde LS",null,630.62666666666667,5.1797997407521557,null,"Afnemers Trafo MS/LS",null,158,302,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,997.25,26.245976435196791]
[null,null,null,null,null,null,"HS/MS <600",null,null,null,null,"Afnemers TS (25-50 kV) maximaal 600 uur per jaar",null,null,null,null,"Afnemers MS (> 3 MW )",null,1908.42,4.0047208242093264,null,"> afnemers LS",null,30.54904109589042,1870,null,"Afnemers LS (>3x80A t/m 3x225A)",null,34.78,105.31944444444444,null,"> 3*25A t/m 3*80A (voorheen LS)",null,40.82,7640.6190592846642,null,">3*1200A en t/m 3*1500 A af sec zijde LS",null,541.35583333333329,100.18328953244674,null,"Afnemers > 3 * 25 A  (DT)",null,33.299999999999997,1690,null,"Afnemers Trafo MS/LS",null,57.5,150.88034782608693]
[null,"Afnemers MS (1-20 kV) - Distributie (> 1,2 MVA t/m 3,0  MVA)",null,365.64,31,null,"MS",null,1046.4306555671174,320.33333333333331,null,"Afnemers Trafo HS+TS/MS ",null,1977,141.92912263760496,null,"Afnemers MS (> 3x250A t/m 3 MW)",null,628.70663013698629,586.40329980672584,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,109.86673972602743,8109,null,"Afnemers > 3x25A t/m 3x80A DT",null,34.78,1117,null,"> 3*80A t/m 175 kVA",null,69.781346257746975,10253.915385310629,null,">3*750A en t/m 3*1200 A af sec zijde LS",null,361.37666666666667,159.32432419820827,null,"Afnemers < 3* 25 A  (DT)",null,29.2,19953,null,"Afnemers LS ",null,7.67,681.25162972620603]
[null,"Afnemers Trafo MS/LS (>0,15 MVA t/m 1,2 MVA)",null,320.77,193,null,"MS/LS",null,151.4301981522778,1307.9166666666665,null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar",null,1977,12.863324596496064,null,"Afnemers Trafo MS/LS (> 3x63A t/m 3x250A)",null,218.74301369863014,748.45862904428702,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,122.74520547945203,4183,null,"Afnemers > 3x25A t/m 3x80A ET",null,0,0,null,"> 175kVA t/m 1750kVA",null,546.49924392551952,3591.0087192498663,null,">3*500A en t/m 3*750 A af sec zijde LS",null,178.56166666666667,108.95709224752231,null,"Afnemers < 3* 25 A  (ET)",null,29.2,25147,null,"Afnemers > 3 * 25 A  (DT)",null,7.67,1664.1668839634947]
[null,"Afnemers LS (>3*80A  t/m  3*225A)",null,16,302,null,"LS GV",null,36.24,429.25,null,"Afnemers MS (1-20 kV) - TRANSPORT",null,1703,345,null,"Afnemers LS",null,0,null,null,">160 kVA en t/m 630 kVA met LS meting",null,506.23561643835609,10050.5,null,"Afnemers 0  t/m 3x25A en 1x40A DT",null,21.45,17138.212850910535,null,"> 1.750kVA t/m 3.000kVA",null,1213.5650000000001,30.890288655360695,null,">3*480A en t/m 3*500 A af sec zijde LS",null,178.56166666666667,5.5267196218082892,null,"OV",null,null,null,null,"Afnemers > 3* 25 A  (ET)",null,7.67,210.27379400260762]
[null,"Afnemers > 3*25A  t/m  3*80A  DT",null,13.43,1087,null,"LS> 3*25A (DT)",null,36.24,5818.1525000000001,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,629,8701,null,"Afnemers > 3 * 25 A  (DT) (> 3x25A t/m 3x63A)",null,14.257534246575343,733.02390560377876,null,">630 kVA en t/m 1000 kVA met LS meting",null,936,58,null,"Afnemers 0  t/m 3x25A en 1x40A ET",null,21.45,12240.287149089465,null,"> 3.000kVA t/m 10.000kVA",null,6953.38,133.86693907825543,null,">3*400A en t/m 3*480 A af sec zijde LS",null,136.05250000000001,24.030142192732022,null,null,null,null,null,null,"Afnemers < 3* 25 A  (DT)",null,7.67,25382.049543676661]
[null,"Afnemers > 3*25A t/m 3*80A ET",null,13.43,484,null,"LS> 3*25A (ET)",null,36.24,2188.6475,null,"Afnemers Trafo MS/LS",null,158,27697,null,"Afnemers > 3 * 25 A  (ET) (> 3x25A t/m 3x63A)",null,14.257534246575343,2387.0521420190453,null,">1000 kVA en t/m 2,0 MVA",null,1491.452054794521,1776,null,"Afnemers 0 t/m 1x6A LS geschakeld",null,10.61,17491,null,null,null,null,null,null,">3*250A en t/m 3*400 A af sec zijde LS  ",null,136.05250000000001,156.89437904934255,null,null,null,null,null,null,"Afnemers < 3* 25 A  (ET)",null,7.67,9965.475880052154]
[null,"Afnemers >  1* 6A  t/m 3* 25A DT",null,13.43,31256,null,"LS=< 3*25A (DT)",null,21.96,72700.281666666648,null,"Afnemers LS ",null,158,5023,null,"Afnemers < 3 * 25 A  (DT) (> 1x6A t/m 3x25A)",null,14.257534246575343,7389.2050249412805,null,">2,0 MVA t/m 5 MVA",null,6590.317808219178,121.5,null,null,null,null,null,null,null,null,null,null,null,">3*200A en t/m 3*250 A af sec zijde LS ",null,131.36083333333335,91.797483230681692,null,null,null,null,null,null,"OV",null,2.335,8364.8736616702336]
[null,"Afnemers >  1* 6A  t/m 3* 25A ET",null,13.43,18242,null,"LS=< 3*25A (ET)",null,21.96,115707.32416666669,null,"Afnemers > 3 * 25 A  (DT)",null,33.299999999999997,65356,null,"Afnemers < 3 * 25 A  (ET) (> 1x6A t/m 3x25A)",null,14.257534246575343,89338.520165288355,null,">5.0 MVA t/m 10 MVA",null,9598.2410958904111,57,null,null,null,null,null,null,null,null,null,null,null,">3*80A en t/m 3*200 A af sec zijde LS       ",null,123.57333333333332,612.73720954198416]
[null,"Afnemers 0 t/m 1* 6A  (OV)",null,4.6900000000000004,21663,null,"LS 1*16A (ET)",null,2.2799999999999998,82800,null,"Afnemers > 3* 25 A  (ET)",null,33.299999999999997,0,null,"Afnemers LS geschakeld (t/m 1x6A)",null,6.7372602739726029,41640.5,null,"t/m 1 x 6A op geschakeld net",null,8.4,716357.5,null,null,null,null,null,null,null,null,null,null,null,">3*63A en t/m 3*80A           ",null,49.1875,350.35049354022806]
[null,null,null,null,null,null,null,null,null,null,null,"Afnemers < 3* 25 A  (DT)",null,29.2,1075758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*50A en t/m 3*63A         ",null,49.1875,456.35777529627262]
[null,null,null,null,null,null,null,null,null,null,null,"Afnemers < 3* 25 A  (ET)",null,29.2,1326584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,49.1875,1505.7494643715818]
[null,null,null,null,null,null,null,null,null,null,null,"OV",null,3.53,912136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,14.585833333333332,2074.4244559898848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 1*6A en t/m 3*25A  ",null,13.057499999999999,44278.04403599463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/m 1*6A (geschakeld net)",null,2.4758333333333336,21230.092224840118]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D145:D161,E145:E161)","v":865531.59},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I145:I161,J145:J161)","v":5234938.9760999996},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N145:N161,O145:O161)","v":87080829.948181808},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S145:S161,T145:T161)","v":2247861.9383741594},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X145:X161,Y145:Y161)","v":62782267.394794531},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC145:AC161,AD145:AD161)","v":886877.79444444436},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH145:AH161,AI145:AI161)","v":48686942.18},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM145:AM161,AN145:AN161)","v":1286882.8733333331},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AR145:AR161,AS145:AS161)","v":1503395},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AW145:AW161,AX145:AX161)","v":350137.03833333333}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,null,null,null,null,null,"3-10 MVA",null,1.6816499999999999,104124,null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,5,1932.3973414864056,null,"3-10 MVA",null,1.4984428710686979,648701.86499999999,null,"3-10 MVA",null,11.48,5615,null,"3-10 MVA",null,6.7350016222316071,215750.65627356584,null,"3-10 MVA",null,3.6783333333333337,2302.2927050294516,null,"3-10 MVA",null,3.53,15114,null,"3-10 MVA"]
[]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D166:D167,E166:E167)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I166:I167,J166:J167)","v":175100.12459999998},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N166:N167,O166:O167)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S166:S167,T166:T167)","v":9661.9867074320282},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X166:X167,Y166:Y167)","v":972042.68505821889},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC166:AC167,AD166:AD167)","v":64460.200000000004},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH166:AH167,AI166:AI167)","v":1453081.0199999998},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM166:AM167,AN166:AN167)","v":8468.6},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AR166:AR167,AS166:AS167)","v":53352.42},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AW166:AW167,AX166:AX167)","v":0}]
[]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND",null,null,null,null,"MOSA",null,null,null,null,"ONS"]
[null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,null,null,null,null,null,"tarief","volume"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"D156","v":4.6900000000000004},{"$f":"E156","v":21663},null,"t/m 1 x 6A geschakeld net",null,{"$f":"I156","v":2.2799999999999998},{"$f":"J156","v":82800},null,"t/m 1 x 6A geschakeld net",null,{"$f":"N159","v":3.53},{"$f":"O159","v":912136},null,"t/m 1 x 6A geschakeld net",null,{"$f":"S156","v":6.7372602739726029},{"$f":"T156","v":41640.5},null,"t/m 1 x 6A geschakeld net",null,{"$f":"X156","v":8.4},{"$f":"Y156","v":716357.5},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AC153","v":10.61},{"$f":"AD153","v":17491},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AH145","v":7.7272052752739988},{"$f":"AI145","v":640309.91590611718},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AM161","v":2.4758333333333336},{"$f":"AN161","v":21230.092224840118},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AR151","v":0},{"$f":"AS151","v":0},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AW154","v":2.335},{"$f":"AX154","v":8364.8736616702336}]
[null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(D154:D155,E154:E155)/SUM(E154:E155)","v":13.43},{"$f":"SUM(E154:E155)","v":49498},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(I154:I155,J154:J155)/SUM(J154:J155)","v":21.96},{"$f":"SUM(J154:J155)","v":188407.60583333333},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(N157:N158,O157:O158)/SUM(O157:O158)","v":29.199999999999996},{"$f":"SUM(O157:O158)","v":2402342},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(S154:S155,T154:T155)/SUM(T154:T155)","v":14.257534246575343},{"$f":"SUM(T154:T155)","v":96727.725190229641},null,"t/m 3*25 A",null,{"$f":"X145","v":16.289424657534248},{"$f":"Y145","v":2646051.5},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AC151:AC152,AD151:AD152)/SUM(AD151:AD152)","v":21.45},{"$f":"SUM(AD151:AD152)","v":29378.5},null,"t/m 3*25 A",null,{"$f":"AH146","v":19.988379297113539},{"$f":"AI146","v":1842085.4814035429},null,"t/m 3*25 A",null,{"$f":"AM160","v":13.057499999999999},{"$f":"AN160","v":44278.04403599463},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AR149:AR150,AS149:AS150)/SUM(AS149:AS150)","v":29.2},{"$f":"SUM(AS149:AS150)","v":45100},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AW152:AW153,AX152:AX153)/SUM(AX152:AX153)","v":7.67},{"$f":"SUM(AX152:AX153)","v":35347.525423728817}]
[null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(D152:D153,E152:E153)/SUM(E152:E153)","v":13.43},{"$f":"SUM(E152:E153)","v":1571},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(I152:I153,J152:J153)/SUM(J152:J153)","v":36.24},{"$f":"SUM(J152:J153)","v":8006.8},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(N155:N156,O155:O156)/SUM(O155:O156)","v":33.299999999999997},{"$f":"SUM(O155:O156)","v":65356},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(S152:S153,T152:T153)/SUM(T152:T153)","v":14.257534246575343},{"$f":"SUM(T152:T153)","v":3120.0760476228243},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(X146:X147,Y146:Y147)/SUM(Y146:Y147)","v":26.898212130926904},{"$f":"SUM(Y146:Y147)","v":113832},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AC149:AC150,AD149:AD150)/SUM(AD149:AD150)","v":34.78},{"$f":"SUM(AD149:AD150)","v":1117},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AH147:AH148,AI147:AI148)/SUM(AI147:AI148)","v":40.667999897832942},{"$f":"SUM(AI147:AI148)","v":80468.7245062765},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AM156:AM159,AN156:AN159)/SUM(AN156:AN159)","v":32.825414022836732},{"$f":"SUM(AN156:AN159)","v":4386.8821891979678},null,">3*25A t/m 3*80A",null,{"$f":"AR148","v":33.299999999999997},{"$f":"AS148","v":1690},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AW150:AW151,AX150:AX151)/SUM(AX150:AX151)","v":7.67},{"$f":"SUM(AX150:AX151)","v":1874.4406779661024}]
[null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(D150:D151,E150:E151)/SUM(E150:E151)","v":134.82951515151512},{"$f":"SUM(E150:E151)","v":495},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(I150:I151,J150:J151)/SUM(J150:J151)","v":122.96695768972465},{"$f":"SUM(J150:J151)","v":1737.1666666666665},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(N153:N154,O153:O154)/SUM(O153:O154)","v":158},{"$f":"SUM(O153:O154)","v":32720},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(S150:S151,T150:T151)/SUM(T150:T151)","v":218.74301369863014},{"$f":"SUM(T150:T151)","v":748.45862904428702},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(X148:X151,Y148:Y151)/SUM(Y148:Y151)","v":270.49665903239719},{"$f":"SUM(Y148:Y151)","v":24212.5},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AC147:AC148,AD147:AD148)/SUM(AD147:AD148)","v":98.424001074638554},{"$f":"SUM(AD147:AD148)","v":227.46666666666664},null,"LS & Trafo MS/LS",null,{"$f":"AH149","v":69.781346257746975},{"$f":"AI149","v":10253.915385310629},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AM149:AM155,AN149:AN155)/SUM(AN149:AN155)","v":164.25056756729558},{"$f":"SUM(AN149:AN155)","v":1159.2673500822793},null,"LS & Trafo MS/LS",null,{"$f":"AR147","v":158},{"$f":"AS147","v":302},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AW148:AW149,AX148:AX149)/SUM(AX148:AX149)","v":16.70506647381718},{"$f":"SUM(AX148:AX149)","v":832.13197755229294}]
[null,"MS",null,{"$f":"D149","v":365.64},{"$f":"E149","v":31},null,"MS",null,{"$f":"I149","v":1046.4306555671174},{"$f":"J149","v":320.33333333333331},null,"MS",null,{"$f":"SUMPRODUCT(N151:N152,O151:O152)/SUM(O151:O152)","v":669.96064558921069},{"$f":"SUM(O151:O152)","v":9046},null,"MS",null,{"$f":"S149","v":628.70663013698629},{"$f":"T149","v":586.40329980672584},null,"MS",null,{"$f":"SUMPRODUCT(X152:X153,Y152:Y153)/SUM(Y152:Y153)","v":1473.8859592775732},{"$f":"SUM(Y152:Y153)","v":1834},null,"MS",null,{"$f":"SUMPRODUCT(AC145:AC146,AD145:AD146)/SUM(AD145:AD146)","v":494.601},{"$f":"SUM(AD145:AD146)","v":20},null,"MS",null,{"$f":"SUMPRODUCT(AH150:AH151,AI150:AI151)/SUM(AI150:AI151)","v":552.18848421418363},{"$f":"SUM(AI150:AI151)","v":3621.8990079052269},null,"MS",null,{"$f":"SUMPRODUCT(AM146:AM148,AN146:AN148)/SUM(AN146:AN148)","v":1097.0708127667219},{"$f":"SUM(AN146:AN148)","v":214.41710624366016},null,"MS",null,{"$f":"AR146","v":629},{"$f":"AS146","v":58},null,"MS",null,{"$f":"AW147","v":997.25},{"$f":"AX147","v":26.245976435196791}]
[null,">MS",null,null,null,null,">MS",null,{"$f":"SUMPRODUCT(I145:I148,J145:J148)/SUM(J145:J148)","v":6973.68},{"$f":"SUM(J145:J148)","v":10},null,">MS",null,{"$f":"SUMPRODUCT(N145:N150,O145:O150)/SUM(O145:O150)","v":1977.0000000000002},{"$f":"SUM(O145:O150)","v":154.79244723410102},null,">MS",null,{"$f":"SUMPRODUCT(S146:S148,T146:T148)/SUM(T146:T148)","v":2419.7608113703832},{"$f":"SUM(T146:T148)","v":4.6863589244028461},null,">MS",null,{"$f":"SUMPRODUCT(X154:X155,Y154:Y155)/SUM(Y154:Y155)","v":7550.8311269713377},{"$f":"SUM(Y154:Y155)","v":178.5},null,">MS",null,null,null,null,">MS",null,{"$f":"AH152","v":6953.38},{"$f":"AI152","v":133.86693907825543},null,">MS",null,{"$f":"AM145","v":4960.083333333333},{"$f":"AN145","v":17.442821855633813},null,">MS",null,{"$f":"AR145","v":1977},{"$f":"AS145","v":23.26757713707638},null,">MS",null,{"$f":"SUMPRODUCT(AW145:AW146,AX145:AX146)/SUM(AX145:AX146)","v":2325.2115384615386},{"$f":"SUM(AX145:AX146)","v":2.166666666666667}]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D174:D179,E174:E179)","v":865531.59},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I174:I179,J174:J179)","v":5234938.9760999996},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N174:N179,O174:O179)","v":87080829.948181808},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S174:S179,T174:T179)","v":2247861.9383741594},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X174:X179,Y174:Y179)","v":62782267.394794524},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC174:AC179,AD174:AD179)","v":886877.79444444447},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH174:AH179,AI174:AI179)","v":48686942.180000007},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM174:AM179,AN174:AN179)","v":1286882.8733333333},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AR174:AR179,AS174:AS179)","v":1503395},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AW174:AW179,AX174:AX179)","v":350137.03833333333}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,{"$f":"SUMPRODUCT(I166:I167,J166:J167)/SUM(J166:J167)","v":1.6816499999999999},{"$f":"SUM(J166:J167)","v":104124},null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,{"$f":"SUMPRODUCT(S166:S167,T166:T167)/SUM(T166:T167)","v":5},{"$f":"SUM(T166:T167)","v":1932.3973414864056},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(X166:X167,Y166:Y167)/SUM(Y166:Y167)","v":1.4984428710686979},{"$f":"SUM(Y166:Y167)","v":648701.86499999999},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AC166:AC167,AD166:AD167)/SUM(AD166:AD167)","v":11.48},{"$f":"SUM(AD166:AD167)","v":5615},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AH166:AH167,AI166:AI167)/SUM(AI166:AI167)","v":6.7350016222316071},{"$f":"SUM(AI166:AI167)","v":215750.65627356584},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AM166:AM167,AN166:AN167)/SUM(AN166:AN167)","v":3.6783333333333337},{"$f":"SUM(AN166:AN167)","v":2302.2927050294516},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AR166:AR167,AS166:AS167)/SUM(AS166:AS167)","v":3.53},{"$f":"SUM(AS166:AS167)","v":15114},null,"3-10 MVA"]
[]
[null,"OMZET",null,{"$f":"D183*E183","v":0},null,null,"OMZET",null,{"$f":"I183*J183","v":175100.12459999998},null,null,"OMZET",null,{"$f":"N183*O183","v":0},null,null,"OMZET",null,{"$f":"S183*T183","v":9661.9867074320282},null,null,"OMZET",null,{"$f":"X183*Y183","v":972042.68505821889},null,null,"OMZET",null,{"$f":"AC183*AD183","v":64460.200000000004},null,null,"OMZET",null,{"$f":"AH183*AI183","v":1453081.0199999998},null,null,"OMZET",null,{"$f":"AM183*AN183","v":8468.6},null,null,"OMZET",null,{"$f":"AR183*AS183","v":53352.42},null,null,"OMZET",null,{"$f":"AW183*AX183","v":0}]
[]
[]
["NE5R - PAV - Volumes en Tarieven 2008 (alleen volumes worden gebruikt tbv SO 2008)"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume"]
[null,"Afnemers EHS/HS (>=110 kV)",null,null,null,null,"TS",null,null,null,null,"Afnemers Trafo HS+TS/MS ",null,1977,141.92912263760496,null,"Afnemers EHS/HS (>=110 kV)",null,null,null,null,"t/m 3*25A",null,16.32,2676633,null,"Afnemers MS (1-20 kV) - TRANSPORT",null,1344,1,null,"t/m 1*6 A",null,7.68,567848.69270833337,null,">3,0 MVA en t/m 10 MVA     ",null,4968.37,22.228117684996672]
[null,"Afnemers TS (25-50 kV)",null,null,null,null,"TS<600",null,null,null,null,"Afnemers Trafo HS+TS/MS maximaal 600 uur per jaar",null,1977,12.863324596496064,null,"Afnemers TS (25-50 kV)",null,null,null,null,">3*25A en t/m 3*50A",null,25.2,79591.163750000007,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,451.8,20.58,null,"> 1*6A t/m 3*25A (voorheen < 3*25A)",null,20.04,1857065.6212574851,null,">=1,0 MW en t/m 3 MVA   ",null,1632.46,171.84745783014159]
[null,"Afnemers Trafo HS + TS/MS",null,null,null,null,"HS/MS",null,6973.68,10,null,"Afnemers MS (1-20 kV) - TRANSPORT",null,1703,238.91972455025876,null,"Afnemers Trafo HS + TS/MS",null,5423.9608333199994,1.1422905779429162,null,">3*50A en t/m 3*80A",null,30.6,38381.614708333334,null,"Afnemers Trafo MS/LS",null,153.6,124.94,null,"> 3*25A t/m 3*80A (voorheen > 3*25A)",null,40.799999999999997,76696.982352941181,null,">3*1500A en t/m 3*1600 A af sec zijde LS",null,631.67999999999995,6.2970712137966469]
[null,"Afnemers MS (1-20 kV) - Transport",null,null,null,null,"HS/MS<600",null,null,null,null,"Afnemers MS (1-20 kV) - DISTRIBUTIE",null,629,9060.3591082526382,null,"Afnemers MS (> 3 MW )",null,1908.42,3.9802483124933841,null,"> afnemers LS",null,30.6,1626.8558333333333,null,"Afnemers LS ",null,34.74,117.52,null,"> 3*25A t/m 3*80A (voorheen LS)",null,40.799999999999997,6770.0794117647065,null,">3*1200A en t/m 3*1500 A af sec zijde LS",null,542.26,104.34776190056051]
[null,"Afnemers MS (1-20 kV) - Distributie (> 1,2 MVA t/m 3,0  MVA)",null,369.03,30.23076923076923,null,"MS",null,1046.52,352.71387755102035,null,"Afnemers Trafo MS/LS",null,158,28448.356426927508,null,"Afnemers MS (> 3x250A t/m 3 MW) ",null,632.34,575.34184644770346,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,110.04,7622.6708333333336,null,"Afnemers > 3 * 25 A  (DT)",null,34.74,1154.0999999999999,null,"> 3*80A t/m 175 kVA",null,57.96,14030.526570048309,null,">3*750A en t/m 3*1200 A af sec zijde LS",null,361.98,152.1830363596786]
[null,"Afnemers Trafo MS/LS (>0,15 MVA t/m 1,2 MVA)",null,322.63,209.23076923076923,null,"MS/LS",null,151.44,1367.288866213152,null,"Afnemers LS ",null,158,5993.2147008055235,null,"Afnemers Trafo MS/LS (> 3x63A t/m 3x250A) aansluiting MS/LS",null,220,742.83600931645253,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,123,5181.394666666667,null,"Afnemers < 3* 25 A  (DT)",null,21.42,18560.3,null,"> 175kVA t/m 1750kVA",null,521.28,4766.5995050644578,null,">3*500A en t/m 3*750 A af sec zijde LS",null,178.86,94.386866172428853]
[null,"Afnemers LS (>3*80A  t/m  3*225A)",null,16.149999999999999,301.30769230769232,null,"LS GV",null,36.24,338.20833333333331,null,"Afnemers > 3 * 25 A  (DT)",null,33.299999999999997,67416.652029312594,null,"Afnemers LS",null,0,0,null,">160 kVA en t/m 630 kVA met LS meting",null,507,9872.8489583333321,null,"Afnemers < 3* 25 A  (ET)",null,21.42,10723.8,null,"> 1.750kVA t/m 3.000kVA",null,1236,49.83063176137248,null,">3*480A en t/m 3*500 A af sec zijde LS",null,178.86,4.9876511770189964]
[null,"Afnemers > 3*25A  t/m  3*80A  DT",null,13.46,1143,null,"LS> 3*25A (DT)",null,36.24,5778.166666666667,null,"Afnemers > 3* 25 A  (ET)",null,33.299999999999997,0,null,"Afnemers > 3 * 25 A  (DT) (> 3x25A t/m 3x80A aangesloten op ls)",null,14.3,838.35972028436652,null,">630 kVA en t/m 1000 kVA met LS meting",null,936,152.60237499999999,null,"Afnemers LS geschakeld (1 * 6 A)",null,10.62,17798,null,"> 3.000kVA t/m 10.000kVA",null,6966.96,133.85650974642363,null,">3*400A en t/m 3*480 A af sec zijde LS",null,136.28,17.683101618193547]
[null,"Afnemers > 3*25A t/m 3*80A ET",null,13.46,495,null,"LS> 3*25A (ET)",null,36.24,2421.6666666666665,null,"Afnemers < 3* 25 A  (DT)",null,29.2,1098910.750380679,null,"Afnemers > 3 * 25 A  (ET)  (> 3x25A t/m 3x80A aangesloten op ls)",null,14.3,2612.0089649408901,null,">1000 kVA en t/m 2 MVA ",null,1494,2039.6217916666667,null,null,null,null,null,null,null,null,null,null,null,">3*250A en t/m 3*400 A af sec zijde LS  ",null,136.28,148.04390462567738]
[null,"Afnemers >  1* 6A  t/m 3* 25A DT",null,13.46,31424,null,"LS=< 3*25A (DT)",null,21.96,74148.000000000015,null,"Afnemers < 3* 25 A  (ET)",null,29.2,1351759.2515386336,null,"Afnemers < 3 * 25 A  (DT) (> 1x6A t/m 3x25A aangesloten op ls)",null,14.3,7479.3156686503762,null,">2 MVA en t/m 5,0 MVA",null,6600,110.55579166666666,null,null,null,null,null,null,null,null,null,null,null,">3*200A en t/m 3*250 A af sec zijde LS ",null,131.58000000000001,92.448637242026464]
[null,"Afnemers >  1* 6A  t/m 3* 25A ET",null,13.46,18390,null,"LS=< 3*25A (ET)",null,21.96,117251.58333333334,null,"Afnemers 1x6A (openbare verlichting)",null,3.53,1045520.4078441673,null,"Afnemers < 3 * 25 A  (ET) (> 1x6A t/m 3x25A aangesloten op ls)",null,14.3,90128.562834295532,null,">5 MVA en t/m 10,0 MVA",null,9612,71.040625000000006,null,null,null,null,null,null,null,null,null,null,null,">3*80A en t/m 3*200 A af sec zijde LS       ",null,123.78,523.68758695962856]
[null,"Afnemers 0 t/m 1* 6A  (OV)",null,4.7,22222,null,"LS 1*16A (ET)",null,2.2799999999999998,84304.749999999985,null,null,null,null,null,null,"Afnemers LS geschakeld (t/m 1x6A)",null,6.75,43726.643626090612,null,"t/m 1 x 6A op geschakeld net",null,8.4,724532,null,null,null,null,null,null,null,null,null,null,null,">3*63A en t/m 3*80A           ",null,49.27,733.28830426803654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*50A en t/m 3*63A         ",null,49.27,826.90868053880399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,49.27,1044.2947692096943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,14.61,1858.2466456202458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 1*6A en t/m 3*25A  ",null,13.08,46847.392231118494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/m 1*6A (geschakeld net)",null,2.48,23983.016129032258]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D192:D208,E192:E208)","v":880513.62307692319},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I192:I208,J192:J208)","v":5350689.4630340142},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N192:N208,O192:O208)","v":89348864.684673578},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S192:S208,T192:T208)","v":2281315.0893388814},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X192:X208,Y192:Y208)","v":64082862.041699998},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC192:AC208,AD192:AD208)","v":890289.08880000003},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH192:AH208,AI192:AI208)","v":49274235.050000004},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM192:AM208,AN192:AN208)","v":1451680.0872681472}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,null,null,null,null,null,"3-10 MVA",null,1.6818,151046.33333333331,null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,5,3238.3301322237844,null,"3-10 MVA",null,1.5,653758.80235251784,null,"3-10 MVA",null,11.46,5615,null,"3-10 MVA",null,6.72,212423.55224626875,null,"3-10 MVA",null,3.68,2302.5]
[]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D213:D214,E213:E214)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I213:I214,J213:J214)","v":254029.72339999996},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N213:N214,O213:O214)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S213:S214,T213:T214)","v":16191.650661118922},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X213:X214,Y213:Y214)","v":980638.20352877676},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC213:AC214,AD213:AD214)","v":64347.9},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH213:AH214,AI213:AI214)","v":1427486.2710949259},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM213:AM214,AN213:AN214)","v":8473.2000000000007}]
[]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"D203","v":4.7},{"$f":"E203","v":22222},null,"t/m 1 x 6A geschakeld net",null,{"$f":"I203","v":2.2799999999999998},{"$f":"J203","v":84304.749999999985},null,"t/m 1 x 6A geschakeld net",null,{"$f":"N202","v":3.53},{"$f":"O202","v":1045520.4078441673},null,"t/m 1 x 6A geschakeld net",null,{"$f":"S203","v":6.75},{"$f":"T203","v":43726.643626090612},null,"t/m 1 x 6A geschakeld net",null,{"$f":"X203","v":8.4},{"$f":"Y203","v":724532},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AC199","v":10.62},{"$f":"AD199","v":17798},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AH192","v":7.68},{"$f":"AI192","v":567848.69270833337},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AM208","v":2.48},{"$f":"AN208","v":23983.016129032258}]
[null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(D201:D202,E201:E202)/SUM(E201:E202)","v":13.46},{"$f":"SUM(E201:E202)","v":49814},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(I201:I202,J201:J202)/SUM(J201:J202)","v":21.959999999999997},{"$f":"SUM(J201:J202)","v":191399.58333333337},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(N200:N201,O200:O201)/SUM(O200:O201)","v":29.2},{"$f":"SUM(O200:O201)","v":2450670.0019193124},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(S201:S202,T201:T202)/SUM(T201:T202)","v":14.3},{"$f":"SUM(T201:T202)","v":97607.87850294591},null,"t/m 3*25 A",null,{"$f":"X192","v":16.32},{"$f":"Y192","v":2676633},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AC197:AC198,AD197:AD198)/SUM(AD197:AD198)","v":21.42},{"$f":"SUM(AD197:AD198)","v":29284.1},null,"t/m 3*25 A",null,{"$f":"AH193","v":20.04},{"$f":"AI193","v":1857065.6212574851},null,"t/m 3*25 A",null,{"$f":"AM207","v":13.08},{"$f":"AN207","v":46847.392231118494}]
[null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(D199:D200,E199:E200)/SUM(E199:E200)","v":13.460000000000003},{"$f":"SUM(E199:E200)","v":1638},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(I199:I200,J199:J200)/SUM(J199:J200)","v":36.24},{"$f":"SUM(J199:J200)","v":8199.8333333333339},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(N198:N199,O198:O199)/SUM(O198:O199)","v":33.299999999999997},{"$f":"SUM(O198:O199)","v":67416.652029312594},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(S199:S200,T199:T200)/SUM(T199:T200)","v":14.299999999999999},{"$f":"SUM(T199:T200)","v":3450.3686852252567},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(X193:X194,Y193:Y194)/SUM(Y193:Y194)","v":26.956852064802405},{"$f":"SUM(Y193:Y194)","v":117972.77845833334},null,">3*25A t/m 3*80A",null,{"$f":"AC196","v":34.74},{"$f":"AD196","v":1154.0999999999999},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AH194:AH195,AI194:AI195)/SUM(AI194:AI195)","v":40.800000000000004},{"$f":"SUM(AI194:AI195)","v":83467.061764705883},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AM203:AM206,AN203:AN206)/SUM(AN203:AN206)","v":34.837868207905771},{"$f":"SUM(AN203:AN206)","v":4462.7383996367807}]
[null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(D197:D198,E197:E198)/SUM(E197:E198)","v":141.7527723368992},{"$f":"SUM(E197:E198)","v":510.53846153846155},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(I197:I198,J197:J198)/SUM(J197:J198)","v":128.59528350890264},{"$f":"SUM(J197:J198)","v":1705.4971995464853},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(N196:N197,O196:O197)/SUM(O196:O197)","v":158},{"$f":"SUM(O196:O197)","v":34441.571127733034},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(S197:S198,T197:T198)/SUM(T197:T198)","v":220},{"$f":"SUM(T197:T198)","v":742.83600931645253},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(X195:X198,Y195:Y198)/SUM(Y195:Y198)","v":268.7412847674301},{"$f":"SUM(Y195:Y198)","v":24303.770291666668},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AC194:AC195,AD194:AD195)/SUM(AD194:AD195)","v":95.98873546151944},{"$f":"SUM(AD194:AD195)","v":242.45999999999998},null,"LS & Trafo MS/LS",null,{"$f":"AH196","v":57.96},{"$f":"AI196","v":14030.526570048309},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AM196:AM202,AN196:AN202)/SUM(AN196:AN202)","v":166.85658149282716},{"$f":"SUM(AN196:AN202)","v":1033.4207841546524}]
[null,"MS",null,{"$f":"D196","v":369.03},{"$f":"E196","v":30.23076923076923},null,"MS",null,{"$f":"I196","v":1046.52},{"$f":"J196","v":352.71387755102035},null,"MS",null,{"$f":"SUMPRODUCT(N194:N195,O194:O195)/SUM(O194:O195)","v":656.59351437681721},{"$f":"SUM(O194:O195)","v":9299.2788328028964},null,"MS",null,{"$f":"S196","v":632.34},{"$f":"T196","v":575.34184644770346},null,"MS",null,{"$f":"SUMPRODUCT(X199:X200,Y199:Y200)/SUM(Y199:Y200)","v":1455.1571998225545},{"$f":"SUM(Y199:Y200)","v":2192.2241666666669},null,"MS",null,{"$f":"SUMPRODUCT(AC192:AC193,AD192:AD193)/SUM(AD192:AD193)","v":493.1438368860056},{"$f":"SUM(AD192:AD193)","v":21.58},null,"MS",null,{"$f":"SUMPRODUCT(AH197:AH198,AI197:AI198)/SUM(AI197:AI198)","v":528.67447020318639},{"$f":"SUM(AI197:AI198)","v":4816.4301368258302},null,"MS",null,{"$f":"SUMPRODUCT(AM193:AM195,AN193:AN195)/SUM(AN193:AN195)","v":1207.450480087391},{"$f":"SUM(AN193:AN195)","v":282.49229094449873}]
[null,">MS",null,null,null,null,">MS",null,{"$f":"SUMPRODUCT(I192:I195,J192:J195)/SUM(J192:J195)","v":6973.68},{"$f":"SUM(J192:J195)","v":10},null,">MS",null,{"$f":"SUMPRODUCT(N192:N193,O192:O193)/SUM(O192:O193)","v":1977.0000000000002},{"$f":"SUM(O192:O193)","v":154.79244723410102},null,">MS",null,{"$f":"SUMPRODUCT(S193:S195,T193:T195)/SUM(T193:T195)","v":2692.3611776399398},{"$f":"SUM(T193:T195)","v":5.1225388904363003},null,">MS",null,{"$f":"SUMPRODUCT(X201:X202,Y201:Y202)/SUM(Y201:Y202)","v":7778.2961714094017},{"$f":"SUM(Y201:Y202)","v":181.59641666666667},null,">MS",null,null,null,null,">MS",null,{"$f":"AH199","v":6966.96},{"$f":"AI199","v":133.85650974642363},null,">MS",null,{"$f":"AM192","v":4968.37},{"$f":"AN192","v":22.228117684996672}]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D221:D226,E221:E226)","v":880513.62307692319},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I221:I226,J221:J226)","v":5350689.4630340142},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N221:N226,O221:O226)","v":89348864.684673578},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S221:S226,T221:T226)","v":2281315.089338881},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X221:X226,Y221:Y226)","v":64082862.041699991},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC221:AC226,AD221:AD226)","v":890289.08880000003},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH221:AH226,AI221:AI226)","v":49274235.04999999},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM221:AM226,AN221:AN226)","v":1451680.0872681476}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,{"$f":"SUMPRODUCT(I213:I214,J213:J214)/SUM(J213:J214)","v":1.6818},{"$f":"SUM(J213:J214)","v":151046.33333333331},null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,{"$f":"SUMPRODUCT(S213:S214,T213:T214)/SUM(T213:T214)","v":5},{"$f":"SUM(T213:T214)","v":3238.3301322237844},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(X213:X214,Y213:Y214)/SUM(Y213:Y214)","v":1.5},{"$f":"SUM(Y213:Y214)","v":653758.80235251784},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AC213:AC214,AD213:AD214)/SUM(AD213:AD214)","v":11.46},{"$f":"SUM(AD213:AD214)","v":5615},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AH213:AH214,AI213:AI214)/SUM(AI213:AI214)","v":6.72},{"$f":"SUM(AI213:AI214)","v":212423.55224626875},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AM213:AM214,AN213:AN214)/SUM(AN213:AN214)","v":3.68},{"$f":"SUM(AN213:AN214)","v":2302.5}]
[]
[null,"OMZET",null,{"$f":"D230*E230","v":0},null,null,"OMZET",null,{"$f":"I230*J230","v":254029.72339999996},null,null,"OMZET",null,{"$f":"N230*O230","v":0},null,null,"OMZET",null,{"$f":"S230*T230","v":16191.650661118922},null,null,"OMZET",null,{"$f":"X230*Y230","v":980638.20352877676},null,null,"OMZET",null,{"$f":"AC230*AD230","v":64347.9},null,null,"OMZET",null,{"$f":"AH230*AI230","v":1427486.2710949259},null,null,"OMZET",null,{"$f":"AM230*AN230","v":8473.2000000000007}]
[]
[]
["NE5R - PAV - Volumes en Tarieven 2009 (alleen volumes worden gebruikt tbv SO 2009)"]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume",null,"Periodieke aansluitvergoeding",null,"tarief","volume"]
[null,"Afnemers EHS/HS (>=110 kV)",null,null,null,null,null,null,null,null,null,"Afnemers EHS/HS (>=110 kV)   ( > 10 MVA maatwerk HS aansluiting)",null,null,null,null,"Afnemers EHS/HS (>=110 kV)",null,null,null,null,"t/m 3*25A",null,16.440000000000001,2711550.1653384902,null,"Afnemers EHS/HS (>=110 kV)",null,null,null,null,"t/m 1*6 A",null,6.84,{"$f":"'Aanpassing gegevens (sep2013)'!I111","v":569974.51022146514},null,">2,4 MVA en t/m 10 MVA     ",null,5222.28,28.815300988495281]
[null,"Afnemers TS (25-50 kV)",null,null,null,null,"Afnemers TS (25-50 kV)",null,null,null,null,"Afnemers TS (25-50)   (30 MVA maatwerk aansluiting)",null,null,null,null,"Afnemers TS (25-50 kV)",null,null,null,null,">3*25A en t/m 3*50A",null,25.44,73890.386126340702,null,"Afnemers TS (25-50 kV)",null,null,null,null,"> 1*6A t/m 3*25A",null,17.760000000000002,{"$f":"'Aanpassing gegevens (sep2013)'!I112","v":1855895.1818693695},null,">=1,0 MW en t/m 2,4 MVA   ",null,1715.89,235.9948494171534]
[null,"Afnemers Trafo HS + TS/MS",null,null,null,null,"Afnemers Trafo HS + TS/MS (>2 MW t/m 10 MVA)",null,5958.84,10,null,"Aansl. cap. > 6 MVA t/m 10 MVA  - ( indien aansl > 10 MVA: maatwerk p.a.v.))",null,1910,186.28092432175154,null,"Afnemers Trafo HS + TS/MS",null,5424,0.99775302699848556,null,">3*50A en t/m 3*80A",null,30.84,38003.247644520401,null,"Afnemers Trafo HS + TS/MS",null,null,null,null,"> 3*25A t/m 3*80A",null,36.24,{"$f":"'Aanpassing gegevens (sep2013)'!I113","v":74269.999999999985},null,">3*1500A en t/m 3*1600 A af sec zijde LS",null,663.96,5.9366000289410108]
[null,"Afnemers MS (1-20 kV) - Transport",null,null,null,null,"Afnemers MS (1-20 kV) - Transport",null,null,null,null,"Aansl. cap. >1750 kVA t/m 6 MVA",null,1645,646.21931141199229,null,"Afnemers MS (> 3 MW )",null,1877.57,3.9909491567771394,null,">3*80A en t/m 100 kVA af sec zijde trafo",null,110.52,7832.8863611111092,null,"Afnemers MS (1-20 kV) - Transport (> 2.0 MVA tot 10 MVA)",null,1599.35,1,null,"> 3*25A t/m 3*80A",null,36.24,{"$f":"'Aanpassing gegevens (sep2013)'!I114","v":6152.6363134657831},null,">3*1200A en t/m 3*1500 A af sec zijde LS",null,569.97,112.98220040750883]
[null,"Afnemers MS (1-20 kV) - Distributie (> 1,2 MVA t/m 3,0  MVA)",null,467.58,30,null,"Afnemers MS (1-20 kV) - Distributie (>0,2 MW t/m 2 MW)",null,894.27,400.75000000000006,null,"Aansl. cap. >173 kVA t/m 1750 kVA",null,616,14023.152449822903,null,"Afnemers MS (> 3x250A t/m 3 MW) ",null,610.76,583.941782793161,null,">100 kVA en t/m 160 kVA af sec zijde trafo",null,124.08,5451.4743055555555,null,"Afnemers MS (1-20 kV) - Distributie (> 1,2 MVA t/m 2,0 MVA)",null,539,17.73,null,"> 3*80A t/m 175 kVA",null,51.6,{"$f":"'Aanpassing gegevens (sep2013)'!I115","v":9659.6666666666661},null,">3*750A en t/m 3*1200 A af sec zijde LS",null,380.48,148.87421450546802]
[null,"Afnemers Trafo MS/LS (>0,15 MVA t/m 1,2 MVA)",null,408.79,209,null,"Afnemers Trafo MS/LS (>50 kW t/m 0,2 MW)",null,129.44999999999999,1444.9166666666665,null,"Aansl. cap. > 3x80A t/m 3x250A (173 kVA)",null,155,12070.145313782992,null,"Afnemers Trafo MS/LS (> 3x63A t/m 3x250A) aansluiting MS/LS",null,212.43,657.62311298566942,null,">160 kVA en t/m 630 kVA met LS meting",null,510,10245.43610191994,null,"Afnemers Trafo MS/LS (0,15MVA t/m 1,2MVA)",null,182.8,134.06,null,"> 175kVA t/m 1750kVA",null,463.92,{"$f":"'Aanpassing gegevens (sep2013)'!I116","v":3828.75},null,">3*500A en t/m 3*750 A af sec zijde LS",null,188,86.123597402458287]
[null,"Afnemers LS (>3*80A  t/m  3*225A)",null,20.46,305,null,"Afnemers LS (> 3*80A t/m 50 kW)",null,30.93,352.41666666666669,null,"Aansl. cap. > 3x80A t/m 3x250A (173 kVA) fysiek aangesloten op LS",null,155,0,null,"Afnemers LS",null,0,0,null,">630 kVA en t/m 1000 kVA met LS meting",null,944.4,211.97719791666663,null,"Afnemers LS (>3x80A t/m 3x225A)",null,41.45,122.1,null,"> 1.750kVA t/m 3.000kVA",null,1100.28,{"$f":"'Aanpassing gegevens (sep2013)'!I117","v":35.665562542674948},null,">3*480A en t/m 3*500 A af sec zijde LS",null,188,5.3394718348053809]
[null,"Afnemers > 3*25A  t/m  3*80A  DT",null,17.05,1179,null,"Afnemers > 3 x 25A DT (>3*25A t/m 3*80A)",null,30.93,0,null,"Afnemers > 3 x 25A DT (doorlaatwaarde >3x25A t/m 3x80A aangesloten op ls net)",null,32.6,121967.800299048,null,"Afnemers > 3 * 25 A  (DT) (> 3x25A t/m 3x80A aangesloten op ls)",null,13.83,0,null,">1000 kVA en t/m 2,0 MVA",null,1500,2141.3891493055535,null,"Afnemers > 3x25A t/m 3x80A DT",null,41.45,1178,null,"> 3.000kVA t/m 10.000kVA",null,6201.6,{"$f":"'Aanpassing gegevens (sep2013)'!I118","v":152.69318963582714},null,">3*400A en t/m 3*480 A af sec zijde LS",null,143.24,16.471322691041664]
[null,"Afnemers > 3*25A t/m 3*80A ET",null,17.05,410,null,"Afnemers > 3 x 25A ET (>3*25A t/m 3*80A)",null,30.93,7152.08316685507,null,"Afnemers > 3 x 25A ET (doorlaatwaarde >3x25A t/m 3x80A aangesloten op ls net)",null,32.6,0,null,"Afnemers > 3 * 25 A  (ET)  (> 3x25A t/m 3x80A aangesloten op ls)",null,13.83,3375.0081076405299,null,">2 MVA en t/m 5,0 MVA",null,6636,129.01460763888889,null,"Afnemers > 3x25A t/m 3x80A ET",null,0,0,null,null,null,null,null,null,">3*250A en t/m 3*400 A af sec zijde LS  ",null,143.24,144.68208137852696]
[null,"Afnemers >  1* 6A  t/m 3* 25A DT",null,17.05,31654,null,"Afnemers > 1*6A DT (> 1*6A t/m 3*25A)",null,18.809999999999999,0,null,"Afnemers t/m 3 x 25A DT (doorlaatwaarde t/m 3x25A aangesloten op ls net)",null,28.6,2407244.5004237099,null,"Afnemers < 3 * 25 A  (DT) (> 1x6A t/m 3x25A aangesloten op ls)",null,13.83,0,null,">5 MVA en t/m 10,0 MVA",null,9660,63.974839403749996,null,"Afnemers 0  t/m 3x25A en 1x40A DT",null,25.56,19529,null,null,null,null,null,null,">3*200A en t/m 3*250 A af sec zijde LS ",null,138.30000000000001,87.928182669259627]
[null,"Afnemers >  1* 6A  t/m 3* 25A ET",null,17.05,18710,null,"Afnemers > 1*6A ET (> 1*6A t/m 3*25A)",null,18.809999999999999,195378.583499812,null,"Afnemers t/m 3 x 25A ET (doorlaatwaarde t/m 3x25A aangesloten op ls net)",null,28.6,0,null,"Afnemers < 3 * 25 A  (ET) (> 1x6A t/m 3x25A aangesloten op ls)",null,13.83,99272.075222358399,null,"t/m 1 x 6A op geschakeld net",null,8.4,772155.88484414713,null,"Afnemers 0  t/m 3x25A en 1x40A ET",null,25.56,10175,null,null,null,null,null,null,">3*80A en t/m 3*200 A af sec zijde LS       ",null,130.11000000000001,501.94429544032721]
[null,"Afnemers 0 t/m 1* 6A  (OV)",null,5.96,22611,null,"Afnemers t/m 1 x 6A geschakeld net",null,1.92,84946,null,"Afnemers t/m 6A (geschakeld ls net)",null,3.51,1062638.4827764828,null,"Afnemers LS geschakeld (t/m 1x6A)",null,6.54,44297.611249095964,null,null,null,null,null,null,"Afnemers 0 t/m 1x6A LS geschakeld",null,12.64,18103,null,null,null,null,null,null,">3*63A en t/m 3*80A           ",null,51.79,627.09917102928603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*50A en t/m 3*63A         ",null,51.79,660.471281247241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*35A en t/m 3*50A",null,51.79,825.37829315681995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,">3*25A en t/m 3*35A",null,15.36,1552.8254570178899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 1*6A en t/m 3*25A  ",null,13.75,48234.725703994001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/m 1*6A (geschakeld net)",null,2.61,24409.276134309901]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D239:D255,E239:E255)","v":1126265.02},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I239:I255,J239:J255)","v":4675293.2204822917},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N239:N255,O239:O255)","v":88481165.841867074},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S239:S255,T239:T255)","v":2218567.7999999998},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X239:X255,Y239:Y255)","v":65769480.550311953},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC239:AC255,AD239:AD255)","v":1077607.2930000001},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH239:AH255,AI239:AI255)","v":43034697.109914817},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM239:AM255,AN239:AN255)","v":1658368.3773138067}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,null,null,null,null,null,"3-10 MVA",null,1.44,146306,null,"PAV > 6 t/m 10 MVA",null,2.58,95345.902748414373,null,"Afnemers Trafo HS+TS/MS",null,3,2834.9933333333333,null,">3 en t/m 5,0 MVA",null,1.5,766153.79734780919,null,"3-10 MVA",null,13.64,5615,null,"3-10 MVA",null,5.85,{"$f":"'Aanpassing gegevens (sep2013)'!I119","v":0},null,"3-10 MVA",null,3.87,2300]
[null,null,null,null,null,null,null,null,null,null,null,"PAV 3 t/m 6 MVA",null,2.19,105494.58032378581]
[]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D260:D261,E260:E261)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I260:I261,J260:J261)","v":210680.63999999998},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N260:N261,O260:O261)","v":477025.56},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S260:S261,T260:T261)","v":8504.98},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X260:X261,Y260:Y261)","v":1149230.6960217138},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC260:AC261,AD260:AD261)","v":76588.600000000006},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH260:AH261,AI260:AI261)","v":0},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM260:AM261,AN260:AN261)","v":8901}]
[]
[]
[null,"COGAS",null,null,null,null,"DNWB",null,null,null,null,"ENEXIS",null,null,null,null,"ENDINET",null,null,null,null,"LIANDER",null,null,null,null,"RENDO",null,null,null,null,"STEDIN",null,null,null,null,"WESTLAND"]
[null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume",null,null,null,"tarief","volume"]
[null,"t/m 1 x 6A geschakeld net",null,{"$f":"D250","v":5.96},{"$f":"E250","v":22611},null,"t/m 1 x 6A geschakeld net",null,{"$f":"I250","v":1.92},{"$f":"J250","v":84946},null,"t/m 1 x 6A geschakeld net",null,{"$f":"N250","v":3.51},{"$f":"O250","v":1062638.4827764828},null,"t/m 1 x 6A geschakeld net",null,{"$f":"S250","v":6.54},{"$f":"T250","v":44297.611249095964},null,"t/m 1 x 6A geschakeld net",null,{"$f":"X249","v":8.4},{"$f":"Y249","v":772155.88484414713},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AC250","v":12.64},{"$f":"AD250","v":18103},null,"t/m 1 x 6A geschakeld net",null,{"$f":"AH239","v":6.84},569974.51022146514,null,"t/m 1 x 6A geschakeld net",null,{"$f":"AM255","v":2.61},{"$f":"AN255","v":24409.276134309901}]
[null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(D248:D249,E248:E249)/SUM(E248:E249)","v":17.05},{"$f":"SUM(E248:E249)","v":50364},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(I248:I249,J248:J249)/SUM(J248:J249)","v":18.809999999999999},{"$f":"SUM(J248:J249)","v":195378.583499812},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(N248:N249,O248:O249)/SUM(O248:O249)","v":28.6},{"$f":"SUM(O248:O249)","v":2407244.5004237099},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(S248:S249,T248:T249)/SUM(T248:T249)","v":13.83},{"$f":"SUM(T248:T249)","v":99272.075222358399},null,"t/m 3*25 A",null,{"$f":"X239","v":16.440000000000001},{"$f":"Y239","v":2711550.1653384902},null,"t/m 3*25 A",null,{"$f":"SUMPRODUCT(AC248:AC249,AD248:AD249)/SUM(AD248:AD249)","v":25.56},{"$f":"SUM(AD248:AD249)","v":29704},null,"t/m 3*25 A",null,17.760000000000002,1855895.1818693695,null,"t/m 3*25 A",null,{"$f":"AM254","v":13.75},{"$f":"AN254","v":48234.725703994001}]
[null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(D246:D247,E246:E247)/SUM(E246:E247)","v":17.05},{"$f":"SUM(E246:E247)","v":1589},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(I246:I247,J246:J247)/SUM(J246:J247)","v":30.93},{"$f":"SUM(J246:J247)","v":7152.08316685507},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(N246:N247,O246:O247)/SUM(O246:O247)","v":32.6},{"$f":"SUM(O246:O247)","v":121967.800299048},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(S246:S247,T246:T247)/SUM(T246:T247)","v":13.83},{"$f":"SUM(T246:T247)","v":3375.0081076405299},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(X240:X241,Y240:Y241)/SUM(Y240:Y241)","v":27.274041226158229},{"$f":"SUM(Y240:Y241)","v":111893.63377086111},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AC246:AC247,AD246:AD247)/SUM(AD246:AD247)","v":41.45},{"$f":"SUM(AD246:AD247)","v":1178},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AH241:AH242,AI241:AI242)/SUM(AI241:AI242)","v":36.24},{"$f":"AI241+AI242","v":80422.636313465773},null,">3*25A t/m 3*80A",null,{"$f":"SUMPRODUCT(AM250:AM253,AN250:AN253)/SUM(AN250:AN253)","v":36.358217169149484},{"$f":"SUM(AN250:AN253)","v":3665.7742024512372}]
[null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(D244:D245,E244:E245)/SUM(E244:E245)","v":178.36071984435799},{"$f":"SUM(E244:E245)","v":514},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(I244:I245,J244:J245)/SUM(J244:J245)","v":110.13244250741838},{"$f":"SUM(J244:J245)","v":1797.3333333333333},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(N244:N245,O244:O245)/SUM(O244:O245)","v":155},{"$f":"SUM(O244:O245)","v":12070.145313782992},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(S244:S245,T244:T245)/SUM(T244:T245)","v":212.43},{"$f":"SUM(T244:T245)","v":657.62311298566942},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(X242:X244,Y242:Y244)/SUM(Y242:Y244)","v":287.6047766582135},{"$f":"SUM(Y242:Y244)","v":23529.796768586602},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AC244:AC245,AD244:AD245)/SUM(AD244:AD245)","v":115.4247852904435},{"$f":"SUM(AD244:AD245)","v":256.15999999999997},null,"LS & Trafo MS/LS",null,{"$f":"AH243","v":51.6},{"$f":"AI243","v":9659.6666666666661},null,"LS & Trafo MS/LS",null,{"$f":"SUMPRODUCT(AM243:AM249,AN243:AN249)/SUM(AN243:AN249)","v":175.91007784851618},{"$f":"SUM(AN243:AN249)","v":991.36316592188712}]
[null,"MS",null,{"$f":"D243","v":467.58},{"$f":"E243","v":30},null,"MS",null,{"$f":"I243","v":894.27},{"$f":"J243","v":400.75000000000006},null,"MS",null,{"$f":"N243","v":616},{"$f":"O243","v":14023.152449822903},null,"MS",null,{"$f":"S243","v":610.76},{"$f":"T243","v":583.941782793161},null,"MS",null,{"$f":"SUMPRODUCT(X245:X246,Y245:Y246)/SUM(Y245:Y246)","v":1449.9548672897809},{"$f":"SUM(Y245:Y246)","v":2353.3663472222202},null,"MS",null,{"$f":"SUMPRODUCT(AC242:AC243,AD242:AD243)/SUM(AD242:AD243)","v":595.61238654564863},{"$f":"SUM(AD242:AD243)","v":18.73},null,"MS",null,{"$f":"SUMPRODUCT(AH244:AH245,AI244:AI245)/SUM(AI244:AI245)","v":469.79310992110879},{"$f":"SUM(AI244:AI245)","v":3864.4155625426752},null,"MS",null,{"$f":"SUMPRODUCT(AM240:AM242,AN240:AN242)/SUM(AN240:AN242)","v":1333.5055782810937},{"$f":"SUM(AN240:AN242)","v":354.91364985360326}]
[null,">MS",null,null,null,null,">MS",null,{"$f":"I241","v":5958.84},{"$f":"J241","v":10},null,">MS",null,{"$f":"SUMPRODUCT(N241:N242,O241:O242)/SUM(O241:O242)","v":1704.296613774236},{"$f":"SUM(O241:O242)","v":832.50023573374381},null,">MS",null,{"$f":"SUMPRODUCT(S241:S242,T241:T242)/SUM(T241:T242)","v":2586.864950307137},{"$f":"SUM(T241:T242)","v":4.9887021837756249},null,">MS",null,{"$f":"SUMPRODUCT(X247:X248,Y247:Y248)/SUM(Y247:Y248)","v":7638.4377877729094},{"$f":"SUM(Y247:Y248)","v":192.98944704263889},null,">MS",null,null,null,null,">MS",null,{"$f":"AH246","v":6201.6},{"$f":"AI246","v":152.69318963582714},null,">MS",null,{"$f":"AM239","v":5222.28},{"$f":"AN239","v":28.815300988495281}]
[null,"OMZET",null,{"$f":"SUMPRODUCT(D268:D273,E268:E273)","v":1126265.0199999998},null,null,"OMZET",null,{"$f":"SUMPRODUCT(I268:I273,J268:J273)","v":4675293.2204822907},null,null,"OMZET",null,{"$f":"SUMPRODUCT(N268:N273,O268:O273)","v":88481165.841867074},null,null,"OMZET",null,{"$f":"SUMPRODUCT(S268:S273,T268:T273)","v":2218567.7999999993},null,null,"OMZET",null,{"$f":"SUMPRODUCT(X268:X273,Y268:Y273)","v":65769480.550311953},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AC268:AC273,AD268:AD273)","v":1077607.2930000001},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AH268:AH273,AI268:AI273)","v":43034697.109914824},null,null,"OMZET",null,{"$f":"SUMPRODUCT(AM268:AM273,AN268:AN273)","v":1658368.3773138067}]
[]
[null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume",null,"PAV meerlengte  3-10 MVA",null,"tarief","volume"]
[null,"3-10 MVA",null,null,null,null,"3-10 MVA",null,{"$f":"SUMPRODUCT(I260:I261,J260:J261)/SUM(J260:J261)","v":1.44},{"$f":"SUM(J260:J261)","v":146306},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(N260:N261,O260:O261)/SUM(O260:O261)","v":2.3751464480819537},{"$f":"SUM(O260:O261)","v":200840.48307220018},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(S260:S261,T260:T261)/SUM(T260:T261)","v":3},{"$f":"SUM(T260:T261)","v":2834.9933333333333},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(X260:X261,Y260:Y261)/SUM(Y260:Y261)","v":1.5},{"$f":"SUM(Y260:Y261)","v":766153.79734780919},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AC260:AC261,AD260:AD261)/SUM(AD260:AD261)","v":13.64},{"$f":"SUM(AD260:AD261)","v":5615},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AH260:AH261,AI260:AI261)/SUM(AI260:AI261)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AI260:AI261)","v":0},null,"3-10 MVA",null,{"$f":"SUMPRODUCT(AM260:AM261,AN260:AN261)/SUM(AN260:AN261)","v":3.87},{"$f":"SUM(AN260:AN261)","v":2300}]
[]
[null,"OMZET",null,{"$f":"D277*E277","v":0},null,null,"OMZET",null,{"$f":"I277*J277","v":210680.63999999998},null,null,"OMZET",null,{"$f":"N277*O277","v":477025.56},null,null,"OMZET",null,{"$f":"S277*T277","v":8504.98},null,null,"OMZET",null,{"$f":"X277*Y277","v":1149230.6960217138},null,null,"OMZET",null,{"$f":"AC277*AD277","v":76588.600000000006},null,null,"OMZET",null,{"$f":"AH277*AI277","v":{"$error":"#DIV/0!"}},null,null,"OMZET",null,{"$f":"AM277*AN277","v":8901}]

{"sheet":"ORV Lokale Heffingen","index":17,"n_rows":81,"n_cols":12,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ORV Lokale Heffingen",null,null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND"]
[]
[]
[null,"ORV Lokale Heffingen 2006"]
[]
[null,"OPEX"]
[null,"Gedoogbelasting","€ '000,  prijspeil 2006",null,{"$f":"Kosten!E17","v":1},{"$f":"Kosten!F17","v":0},{"$f":"Kosten!G17","v":0},{"$f":"Kosten!H17","v":1772.8},{"$f":"Kosten!I17","v":0},{"$f":"Kosten!J17","v":0},{"$f":"Kosten!K17","v":20.167000000000002},{"$f":"Kosten!L17","v":0}]
[null,"Precario","€ '000,  prijspeil 2006",null,{"$f":"Kosten!E18","v":0},{"$f":"Kosten!F18","v":460.23899999999998},{"$f":"Kosten!G18","v":0},{"$f":"Kosten!H18","v":0},{"$f":"Kosten!I18","v":12580.817999999999},{"$f":"Kosten!J18","v":0},{"$f":"Kosten!K18","v":14239.941000000001},{"$f":"Kosten!L18","v":0}]
[]
[null,"CAPEX"]
[null,"Eindstand GAW Precario Afkoop","€ '000,  prijspeil 2006",null,3623.101110907262,null,null,null,null,7155.8977315241518]
[null,"Afschrijvingen Precario Afkoop","€ '000,  prijspeil 2006",null,905.77527772681503,null,null,null,null,596.32481096034599]
[null,"CAPEX met gemiddelde WACC voor PV 2006-2007","€ '000,  prijspeil 2006",null,{"$f":"AVERAGE(WACC2006,WACC2007)*E12+E13","v":1130.4075466030654},0,0,0,0,1039.9904703148434,0,0]
[]
[null,"ORV Kosten Lokale Heffingen voor PV 2006-2007","€ '000,  prijspeil 2006",null,{"$f":"E8+E9+E14","v":1131.4075466030654},460.23899999999998,0,1772.8,12580.817999999999,1039.9904703148434,14260.108,0]
[]
[]
[null,"ORV Lokale Heffingen 2007"]
[]
[null,"OPEX"]
[null,"Gedoogbelasting","€ '000,  prijspeil 2007",null,{"$f":"Kosten!E44","v":0},{"$f":"Kosten!F44","v":0},{"$f":"Kosten!G44","v":0},{"$f":"Kosten!H44","v":0},{"$f":"Kosten!I44","v":0},{"$f":"Kosten!J44","v":0},{"$f":"Kosten!K44","v":0},{"$f":"Kosten!L44","v":0}]
[null,"Precario","€ '000,  prijspeil 2007",null,{"$f":"Kosten!E45","v":0},{"$f":"Kosten!F45","v":451.93599999999998},{"$f":"Kosten!G45","v":0},{"$f":"Kosten!H45","v":1673},{"$f":"Kosten!I45","v":14310.34846000618},{"$f":"Kosten!J45","v":0.13175000000000001},{"$f":"Kosten!K45","v":14323.928},{"$f":"Kosten!L45","v":25}]
[]
[null,"CAPEX"]
[null,"Eindstand GAW Precario Afkoop","€ '000,  prijspeil 2007",null,2755.3683948449725,null,null,null,null,6651.406941451698]
[null,"Afschrijvingen Precario Afkoop","€ '000,  prijspeil 2007",null,918.45613161499045,null,null,null,null,604.6733583137908]
[null,"CAPEX  met gemiddelde WACC voor PV 2006-2007","€ '000,  prijspeil 2007",null,{"$f":"AVERAGE(WACC2006,WACC2007)*E26+E27","v":1089.2889720953788},0,0,0,0,1017.0605886837961,0,0]
[null,"CAPEX  met gemiddelde WACC voor PV 2007-2008","€ '000,  prijspeil 2007",null,{"$f":"AVERAGE(WACC2007,WACC2008)*E26+E27","v":1074.1344459237314},0,0,0,0,980.47785050581183,0,0]
[]
[null,"ORV Kosten Lokale Heffingen voor PV 2006-2007","€ '000,  prijspeil 2007",null,{"$f":"E22+E23+E28","v":1089.2889720953788},451.93599999999998,0,1673,14310.34846000618,1017.1923386837962,14323.928,25]
[null,"ORV Kosten Lokale Heffingen voor PV 2007-2008","€ '000,  prijspeil 2007",null,{"$f":"E22+E23+E29","v":1074.1344459237314},{"$f":"F22+F23+F29","v":451.93599999999998},0,1673,14310.34846000618,980.60960050581184,14323.928,25]
[]
[]
[null,"ORV Lokale Heffingen 2008"]
[]
[null,"OPEX"]
[null,"Gedoogbelasting","€ '000,  prijspeil 2008",null,{"$f":"Kosten!E74","v":0},{"$f":"Kosten!F74","v":0},{"$f":"Kosten!G74","v":0},{"$f":"Kosten!H74","v":0},{"$f":"Kosten!I74","v":0},{"$f":"Kosten!J74","v":0},{"$f":"Kosten!K74","v":0},{"$f":"Kosten!L74","v":0}]
[null,"Precario","€ '000,  prijspeil 2008",null,{"$f":"Kosten!E75","v":0},{"$f":"Kosten!F75","v":482.726},{"$f":"Kosten!G75","v":0},{"$f":"Kosten!H75","v":1677},{"$f":"Kosten!I75","v":14012},{"$f":"Kosten!J75","v":0.14990000000000001},{"$f":"Kosten!K75","v":14761.361000000001},{"$f":"Kosten!L75","v":13}]
[]
[null,"CAPEX"]
[null,"Eindstand GAW Precario Afkoop","€ '000,  prijspeil 2008",null,1857.1182981255117,null,null,null,null,6113.2476525524235]
[null,"Afschrijvingen Precario Afkoop","€ '000,  prijspeil 2008",null,928.55914906275518,null,null,null,null,611.32476525524237]
[null,"CAPEX voor PV 2008-2009","€ '000,  prijspeil 2008",null,{"$f":"WACC2008*E42+E43","v":1030.7006554596583},0,0,0,0,947.55338614562561,0,0]
[null,"CAPEX  met gemiddelde WACC voor PV 2007-2008","€ '000,  prijspeil 2008",null,{"$f":"AVERAGE(WACC2007,WACC2008)*E42+E43","v":1033.4863329068467},0,0,0,0,956.72325762445428,0,0]
[]
[null,"ORV Kosten Lokale Heffingen voor PV 2008-2009","€ '000,  prijspeil 2008",null,{"$f":"E38+E39+E44","v":1030.7006554596583},482.726,0,1677,14012,947.70328614562561,14761.361000000001,13]
[null,"ORV Kosten Lokale Heffingen voor PV 2007-2008","€ '000,  prijspeil 2008",null,{"$f":"E38+E39+E45","v":1033.4863329068467},{"$f":"F38+F39+F45","v":482.726},0,1677,14012,956.87315762445428,14761.361000000001,13]
[]
[]
[null,"ORV Lokale Heffingen 2009"]
[]
[null,"OPEX"]
[null,"Gedoogbelasting","€ '000,  prijspeil 2009",null,{"$f":"Kosten!E104","v":8},{"$f":"Kosten!F104","v":0},{"$f":"Kosten!G104","v":0},{"$f":"Kosten!H104","v":0},{"$f":"Kosten!I104","v":0},{"$f":"Kosten!J104","v":0},{"$f":"Kosten!K104","v":0},{"$f":"Kosten!L104","v":0}]
[null,"Precario","€ '000,  prijspeil 2009",null,{"$f":"Kosten!E105","v":0},{"$f":"Kosten!F105","v":494.00997999999998},{"$f":"Kosten!G105","v":0},{"$f":"Kosten!H105","v":1738},{"$f":"Kosten!I105","v":13649.306745956945},{"$f":"Kosten!J105","v":0.1391},{"$f":"Kosten!K105","v":15458.974},{"$f":"Kosten!L105","v":24.34}]
[]
[null,"CAPEX"]
[null,"Eindstand GAW Precario Afkoop","€ '000,  prijspeil 2009",null,958.27304183276476,null,null,null,null,5677.9844196906906]
[null,"Afschrijvingen Precario Afkoop","€ '000,  prijspeil 2009",null,958.2730418327634,null,null,null,null,630.88715774341017]
[null,"CAPEX voor PV 2008-2009","€ '000,  prijspeil 2009",null,{"$f":"WACC2009*E58+E59","v":1010.9780591335655},0,0,0,0,943.17630082639812,0,0]
[]
[null,"ORV Kosten Lokale Heffingen voor PV 2008-2009","€ '000,  prijspeil 2009",null,{"$f":"E54+E55+E60","v":1018.9780591335655},494.00997999999998,0,1738,13649.306745956945,943.3154008263981,15458.974,24.34]
[]
[]
[null,"Geschatte kosten ORV Lokale Heffingen 2013 (obv ORV 2010)"]
[]
[null,"ORV Kosten Lokale Heffingen 2009 (in prijspeil 2010)","€ '000,  prijspeil 2010",null,1028.7630283376739,495.49200993999995,0,1743.2139999999997,13690.254666194814,986.01047563952568,15505.350921999998,24.413019999999996]
[null,"Geschatte ORV Kosten Lokale Heffingen 2013","€ '000,  prijspeil 2010",null,{"$f":"E67","v":1028.7630283376739},495.49200993999995,0,1743.2139999999997,13690.254666194814,986.01047563952568,15505.350921999998,24.413019999999996]
[]
[]
[null,"Significantietoets ORV Lokale Heffingen (o.b.v. kosten 2009)"]
[]
[null,"OPEX","€ '000,  prijspeil 2009",null,{"$f":"SUM(E54:E55)","v":8},{"$f":"SUM(F54:F55)","v":494.00997999999998},0,1738,13649.306745956945,0.1391,15458.974,24.34]
[null,"CAPEX (o.b.v. WACC2009 t.b.v. significantietoets)","€ '000,  prijspeil 2009",null,1010.9780591335655,0,0,0,0,943.17630082639812,0,0]
[null,"Kosten ORV Lokale Heffingen in 2009","€ '000,  prijspeil 2009",null,{"$f":"SUM(E73:E74)","v":1018.9780591335655},494.00997999999998,0,1738,13649.306745956945,943.3154008263981,15458.974,24.34]
[]
[null,"Totale sectorkosten 2009 (excl. ORV's; o.b.v. WACC2009)","€ '000,  prijspeil 2009",{"$f":"Kosten!D135-SUM(E75:L75)-SUM('ORV Waterkruisingen'!E60:L60)","v":2282063.470153104}]
[null,"Gemiddeld aandeel kosten ORV L.H. in totale efficiënte kosten (incl. ORV L.H.)","%",{"$f":"SUM(E75:L75)/(D77+SUM(E75:L75))","v":1.4393652261579331E-2}]
[]
[null,"Kosten ORV Lokale Heffingen als % van efficiënte kosten plus ORV L.H.","%",null,{"$f":"E75/((SO!E38/SO!$M$38)*$D$77+E75)","v":6.5744993689850068E-2},{"$f":"F75/((SO!F38/SO!$M$38)*$D$77+F75)","v":8.3691386612116878E-3},{"$f":"G75/((SO!G38/SO!$M$38)*$D$77+G75)","v":0},{"$f":"H75/((SO!H38/SO!$M$38)*$D$77+H75)","v":2.2112940910081454E-3},{"$f":"I75/((SO!I38/SO!$M$38)*$D$77+I75)","v":1.7026420481433876E-2},{"$f":"J75/((SO!J38/SO!$M$38)*$D$77+J75)","v":9.7176831501846486E-2},{"$f":"K75/((SO!K38/SO!$M$38)*$D$77+K75)","v":2.6617604236542157E-2},{"$f":"L75/((SO!L38/SO!$M$38)*$D$77+L75)","v":7.3205060457670417E-4}]
[null,"Significantietoets (één netbeheerder >1% afwijking)",null,null,{"$f":"IF(ABS(E80-$D$78)>1%, \"ja\", \"nee\")","v":"ja"},"nee","ja","ja","nee","ja","ja","ja"]

{"sheet":"ORV Waterkruisingen","index":18,"n_rows":66,"n_cols":12,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ORV Waterkruisingen",null,null,"COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND"]
[]
[null,"Aandeel in CAPEX te beschouwen als Meerkosten Waterkruisingen","%",0.83]
[]
[null,"ORV Waterkruisingen 2006"]
[]
[null,"OPEX Meerkosten Waterkruisingen","€ '000,  prijspeil 2006",null,null,223.15600000000001,null,null,338.19200000000001]
[null,"Eindstand GAW Waterkruisingen","€ '000,  prijspeil 2006",null,null,1516.9841415407166,null,null,16326.819646258642]
[null,"Afschrijvingen Waterkruisingen","€ '000,  prijspeil 2006",null,null,86.68480808804091,null,null,716.26663807834746]
[null,"CAPEX Waterkruisingen (o.b.v. WACC NE5R)","€ '000,  prijspeil 2006",null,{"$f":"WACC2011*E9+E10","v":0},180.73782486356532,0,0,1728.5294561463834,0,0,0]
[null,"CAPEX Meerkosten Waterkruisingen (o.b.v. WACC NE5R)","€ '000,  prijspeil 2006",null,{"$f":"$D$4*E11","v":0},{"$f":"$D$4*F11","v":150.01239463675921},0,0,1434.6794486014981,0,0,0]
[]
[null,"ORV Kosten Waterkruisingen","€ '000,  prijspeil 2006",null,{"$f":"E8+E12","v":0},373.16839463675922,0,0,1772.8714486014981,0,0,0]
[]
[]
[null,"ORV Waterkruisingen 2007"]
[]
[null,"OPEX Meerkosten Waterkruisingen","€ '000,  prijspeil 2007",null,null,135.047,null,null,302.59100000000001]
[null,"Eindstand GAW Waterkruisingen","€ '000,  prijspeil 2007",null,null,1450.3235241210132,null,null,16578.866883194816]
[null,"Afschrijvingen Waterkruisingen","€ '000,  prijspeil 2007",null,null,87.898395401273476,null,null,789.7992381114442]
[null,"CAPEX Waterkruisingen (o.b.v. WACC NE5R)","€ '000,  prijspeil 2007",null,{"$f":"WACC2011*E20+E21","v":0},177.8184538967763,0,0,1817.6889848695228,0,0,0]
[null,"CAPEX Meerkosten Waterkruisingen (o.b.v. WACC NE5R)","€ '000,  prijspeil 2007",null,{"$f":"$D$4*E22","v":0},147.58931673432431,0,0,1508.6818574417039,0,0,0]
[]
[null,"ORV Kosten Waterkruisingen","€ '000,  prijspeil 2007",null,{"$f":"E19+E23","v":0},{"$f":"F19+F23","v":282.63631673432428},0,0,1811.2728574417038,0,0,0]
[]
[]
[null,"ORV Waterkruisingen 2008"]
[]
[null,"OPEX Meerkosten Waterkruisingen","€ '000,  prijspeil 2008",null,null,144.85400000000001,null,null,498.59399999999999]
[null,"Eindstand GAW Waterkruisingen","€ '000,  prijspeil 2008",null,null,1377.4118051356568,null,null,17113.690479369292]
[null,"Afschrijvingen Waterkruisingen","€ '000,  prijspeil 2008",null,null,88.865277750687468,null,null,818.41793954067009]
[null,"CAPEX Waterkruisingen (o.b.v. WACC NE5R)","€ '000,  prijspeil 2008",null,{"$f":"WACC2011*E31+E32","v":0},174.26480966909818,0,0,1879.4667492615663,0,0,0]
[null,"CAPEX Meerkosten Waterkruisingen (o.b.v. WACC NE5R)","€ '000,  prijspeil 2008",null,{"$f":"$D$4*E33","v":0},144.63979202535148,0,0,1559.9574018870999,0,0,0]
[]
[null,"ORV Kosten Waterkruisingen","€ '000,  prijspeil 2008",null,{"$f":"E30+E34","v":0},{"$f":"F30+F34","v":289.49379202535147},0,0,2058.5514018870999,0,0,0]
[]
[]
[null,"ORV Waterkruisingen 2009"]
[]
[null,"OPEX Meerkosten Waterkruisingen","€ '000,  prijspeil 2009",null,null,265,null,null,415]
[null,"Eindstand GAW Waterkruisingen","€ '000,  prijspeil 2009",null,null,1329.7800162612884,null,null,16804.637841423137]
[null,"Afschrijvingen Waterkruisingen","€ '000,  prijspeil 2009",null,null,91.70896663870947,null,null,856.69073328597153]
[null,"CAPEX Waterkruisingen (o.b.v. WACC NE5R)","€ '000,  prijspeil 2009",null,{"$f":"WACC2011*E42+E43","v":0},174.15532764690937,0,0,1898.578279454206,0,0,0]
[null,"CAPEX Meerkosten Waterkruisingen (o.b.v. WACC NE5R)","€ '000,  prijspeil 2009",null,{"$f":"$D$4*E44","v":0},144.54892194693477,0,0,1575.819971946991,0,0,0]
[]
[null,"ORV Meerkosten Waterkruisingen","€ '000,  prijspeil 2009",null,{"$f":"E41+E45","v":0},{"$f":"F41+F45","v":409.5489219469348},0,0,1990.819971946991,0,0,0]
[]
[]
[null,"Geschatte kosten ORV Waterkruisingen 2013 (obv ORV 2010)"]
[]
[null,"ORV Meerkosten Waterkruisingen 2009 (in prijspeil 2010)","€ '000,  prijspeil 2010",null,0,410.77756871277558,0,0,1996.7924318628318,0,0,0]
[null,"Geschatte ORV Meerkosten Waterkruisingen 2013","€ '000,  prijspeil 2010",null,{"$f":"E52","v":0},{"$f":"F52","v":410.77756871277558},0,0,1996.7924318628318,0,0,0]
[]
[]
[null,"Significantietoets ORV Waterkruisingen (o.b.v. kosten 2009)"]
[]
[null,"OPEX Meerkosten Waterkruisingen","€ '000,  prijspeil 2009",null,{"$f":"E41","v":0},{"$f":"F41","v":265},{"$f":"G41","v":0},0,415,0,0,0]
[null,"CAPEX Meerkosten Waterkruisingen (o.b.v. WACC2009 t.b.v. significantietoets)","€ '000,  prijspeil 2009",null,0,136.82290005245667,0,0,1478.1850260883225,0,0,0]
[null,"Kosten ORV Waterkruisingen in 2009","€ '000,  prijspeil 2009",null,{"$f":"SUM(E58:E59)","v":0},401.8229000524567,0,0,1893.1850260883225,0,0,0]
[]
[null,"Totale sectorkosten 2009 (excl. ORV's, o.b.v. WACC2009)","€ '000,  prijspeil 2009",{"$f":"Kosten!D135-SUM('ORV Lokale Heffingen'!E75:L75)-SUM(E60:L60)","v":2282063.470153104}]
[null,"Gemiddeld aandeel meerkosten ORV W.K. in tot. efficiënte kosten (incl. ORV W.K.)","%",{"$f":"SUM(E60:L60)/(D62+SUM(E60:L60))","v":1.0046618988060439E-3}]
[]
[null,"Meerkosten ORV Waterkruisingen als % van efficiënte kosten plus ORV W.K.","%",null,{"$f":"E60/((SO!E38/SO!$M$38)*$D$62+E60)","v":0},{"$f":"F60/((SO!F38/SO!$M$38)*$D$62+F60)","v":6.8180239063242538E-3},{"$f":"G60/((SO!G38/SO!$M$38)*$D$62+G60)","v":0},{"$f":"H60/((SO!H38/SO!$M$38)*$D$62+H60)","v":0},{"$f":"I60/((SO!I38/SO!$M$38)*$D$62+I60)","v":2.3967450209983325E-3},{"$f":"J60/((SO!J38/SO!$M$38)*$D$62+J60)","v":0},{"$f":"K60/((SO!K38/SO!$M$38)*$D$62+K60)","v":0},{"$f":"L60/((SO!L38/SO!$M$38)*$D$62+L60)","v":0}]
[null,"Significantietoets (één netbeheerder >1% afwijking)",null,null,{"$f":"IF(ABS(E65-$D$63)>1%, \"ja\", \"nee\")","v":"nee"},"nee","nee","nee","nee","nee","nee","nee"]

{"sheet":"Omzetting capaciteitstarief","index":19,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Omzetting capaciteitstarief"]
[]
[null,"Omzetting naar volumes capaciteitstarief op basis van volumes zoals opgegeven bij tarievenvoorstel 2009"]
[]
[null,"nieuwe indeling als gevolg van capaciteitstarief - tarieven 2010"]
[]
[null,"In het tarievenvoorstel 2009 hebben netbeheerders rekenvolumes opgegeven volgens de indeling zonder capaciteitstarief en volgens de indeling met capaciteitstarief."]
[null,"De verhouding tussen beide indelingen is gebruikt om de volumes van 2006 tot en met 2008 om te zetten naar volumes op basis van de nieuwe indeling met capaciteitstarief."]
[null,"Daarnaast worden de rekencapaciteiten weergegeven op basis waarvan de rekenvolumes voor het kV tarief tot stand zijn gekomen"]
[]
[]
[null,"Omschrijving","COGAS","DNWB","ENDINET","ENEXIS","LIANDER","RENDO","STEDIN","WESTLAND",null,"Rekencapaciteit"]
[]
[null,"t/m 1*6A op het geschakeld net",null,null,null,null,null,null,null,null,null,0.05]
[null,"t/m 3*25A + alle 1-fase aansluitingen",null,null,null,null,null,null,null,null,null,4]
[null,"> 3*25A t/m 3*35A",0.53375796178343948,0.49401574243778912,0.38812066302568837,0.50522884812283642,0.47404816068237055,0.4630705394190871,0.53018615289902482,0.40305401178195494,null,20]
[null,"> 3*35A t/m 3*50A",0.17070063694267515,0.22170500314412087,0.20270229344955215,0.19785989033500681,0.19375017798167657,0.23494698017519594,0.16986673053399406,0.23700093569866074,null,30]
[null,"> 3*50A t/m 3*63A",0.15286624203821655,0.15652051781916521,0.37390723565700373,0.18040139866278246,0.1917724733695495,0.18321807284462885,0.19984151044086138,0.19946800382870869,null,40]
[null,"> 3*63A t/m 3*80A",0.14267515923566879,0.12774787420170886,3.5269807867755139E-2,0.11651055582292726,0.1404291879664033,0.11876440756108807,0.10010882092447956,0.16047704869067578,null,50]
[]
[null,"Totaal",{"$f":"SUM(C17:C20)","v":0.99999999999999989},0.99998913760278407,0.99999999999999933,1.000000692943553,1,1,1.0000032147983597,1]

{"sheet":"CPI en WACC","index":20,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"CPI en WACC"]
[]
[null,"Jaarlijkse cpi en wacc"]
[]
[null,null,"CPI","WACC"]
[null,2001,2.5000000000000001E-2,6.6000000000000003E-2]
[null,2002,4.7E-2,6.6000000000000003E-2]
[null,2003,3.3000000000000002E-2,6.6000000000000003E-2]
[null,2004,2.1000000000000001E-2,6.6000000000000003E-2]
[null,2005,1.0999999999999999E-2,6.6000000000000003E-2]
[null,2006,1.7999999999999999E-2,6.6000000000000003E-2]
[null,2007,1.4E-2,5.8000000000000003E-2]
[null,2008,1.0999999999999999E-2,5.5E-2]
[null,2009,3.2000000000000001E-2,5.5E-2]
[null,2010,3.0000000000000001E-3,5.5E-2]
[null,"2011-2013",null,6.2E-2]
[]
[null,"cpi-tabel"]
[]
[null,"naar\\van",2000,2000,2002,2003,2004,2005,2006,2007,2008,2009]
[null,2001,{"$f":"_CPI2001","v":2.5000000000000001E-2}]
[null,2002,{"$f":"((1+CPIv2000n2001)*(1+_CPI2002)-1)","v":7.3174999999999768E-2},{"$f":"_CPI2002","v":4.7E-2}]
[null,2003,{"$f":"((1+CPIv2000n2002)*(1+_CPI2003)-1)","v":0.10858977499999978},{"$f":"((1+CPIv2001n2002)*(1+_CPI2003)-1)","v":8.1550999999999929E-2},{"$f":"_CPI2003","v":3.3000000000000002E-2}]
[null,2004,{"$f":"((1+CPIv2000n2003)*(1+_CPI2004)-1)","v":0.13187016027499965},{"$f":"((1+CPIv2001n2003)*(1+_CPI2004)-1)","v":0.10426357099999972},{"$f":"((1+CPIv2002n2003)*(1+_CPI2004)-1)","v":5.4692999999999881E-2},{"$f":"_CPI2004","v":2.1000000000000001E-2}]
[null,2005,{"$f":"((1+CPIv2000n2004)*(1+_CPI2005)-1)","v":0.14432073203802442},{"$f":"((1+CPIv2001n2004)*(1+_CPI2005)-1)","v":0.1164104702809996},{"$f":"((1+CPIv2002n2004)*(1+_CPI2005)-1)","v":6.6294622999999664E-2},{"$f":"((1+CPIv2003n2004)*(1+_CPI2005)-1)","v":3.2230999999999899E-2},{"$f":"_CPI2005","v":1.0999999999999999E-2}]
[null,2006,{"$f":"((1+CPIv2000n2005)*(1+_CPI2006)-1)","v":0.16491850521470885},{"$f":"((1+CPIv2001n2005)*(1+_CPI2006)-1)","v":0.1365058587460577},{"$f":"((1+CPIv2002n2005)*(1+_CPI2006)-1)","v":8.5487926213999588E-2},{"$f":"((1+CPIv2003n2005)*(1+_CPI2006)-1)","v":5.0811157999999912E-2},{"$f":"((1+CPIv2004n2005)*(1+_CPI2006)-1)","v":2.9197999999999835E-2},{"$f":"_CPI2006","v":1.7999999999999999E-2}]
[null,2007,{"$f":"((1+CPIv2000n2006)*(1+_CPI2007)-1)","v":0.18122736428771469},{"$f":"((1+CPIv2001n2006)*(1+_CPI2007)-1)","v":0.15241694076850254},{"$f":"((1+CPIv2002n2006)*(1+_CPI2007)-1)","v":0.10068475718099568},{"$f":"((1+CPIv2003n2006)*(1+_CPI2007)-1)","v":6.5522514211999949E-2},{"$f":"((1+CPIv2004n2006)*(1+_CPI2007)-1)","v":4.3606771999999738E-2},{"$f":"((1+CPIv2005n2006)*(1+_CPI2007)-1)","v":3.2251999999999947E-2},{"$f":"_CPI2007","v":1.4E-2}]
[null,2008,{"$f":"((1+CPIv2000n2007)*(1+_CPI2008)-1)","v":0.19422086529487936},{"$f":"((1+CPIv2001n2007)*(1+_CPI2008)-1)","v":0.16509352711695602},{"$f":"((1+CPIv2002n2007)*(1+_CPI2008)-1)","v":0.11279228950998643},{"$f":"((1+CPIv2003n2007)*(1+_CPI2008)-1)","v":7.7243261868331858E-2},{"$f":"((1+CPIv2004n2007)*(1+_CPI2008)-1)","v":5.5086446491999563E-2},{"$f":"((1+CPIv2005n2007)*(1+_CPI2008)-1)","v":4.3606771999999738E-2},{"$f":"((1+CPIv2006n2007)*(1+_CPI2008)-1)","v":2.5153999999999899E-2},{"$f":"_CPI2008","v":1.0999999999999999E-2}]
[null,2009,{"$f":"((1+CPIv2000n2008)*(1+_CPI2009)-1)","v":0.23243593298431553},{"$f":"((1+CPIv2001n2008)*(1+_CPI2009)-1)","v":0.20237651998469874},{"$f":"((1+CPIv2002n2008)*(1+_CPI2009)-1)","v":0.14840164277430601},{"$f":"((1+CPIv2003n2008)*(1+_CPI2009)-1)","v":0.11171504624811845},{"$f":"((1+CPIv2004n2008)*(1+_CPI2009)-1)","v":8.8849212779743558E-2},{"$f":"((1+CPIv2005n2008)*(1+_CPI2009)-1)","v":7.7002188703999774E-2},{"$f":"((1+CPIv2006n2008)*(1+_CPI2009)-1)","v":5.795892799999991E-2},{"$f":"((1+CPIv2007n2008)*(1+_CPI2009)-1)","v":4.3351999999999835E-2},{"$f":"_CPI2009","v":3.2000000000000001E-2}]
[null,2010,{"$f":"((1+CPIv2000n2009)*(1+_CPI2010)-1)","v":0.23613324078326836},{"$f":"((1+CPIv2001n2009)*(1+_CPI2010)-1)","v":0.20598364954465276},{"$f":"((1+CPIv2002n2009)*(1+_CPI2010)-1)","v":0.15184684770262891},{"$f":"((1+CPIv2003n2009)*(1+_CPI2010)-1)","v":0.11505019138686268},{"$f":"((1+CPIv2004n2009)*(1+_CPI2010)-1)","v":9.2115760418082671E-2},{"$f":"((1+CPIv2005n2009)*(1+_CPI2010)-1)","v":8.0233195270111635E-2},{"$f":"((1+CPIv2006n2009)*(1+_CPI2010)-1)","v":6.113280478399985E-2},{"$f":"((1+CPIv2007n2009)*(1+_CPI2010)-1)","v":4.6482055999999661E-2},{"$f":"((1+CPIv2008n2009)*(1+_CPI2010)-1)","v":3.5096000000000016E-2},{"$f":"_CPI2010","v":3.0000000000000001E-3}]