{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Toel. Wijziging NG4R (aug 2016)","Aanpassing gegevens (aug 2016)","Toel. herstel NG4R (sep. 2014)","Aanpassing gegevens (sep 14)","Kapitaalkosten","Data E (oud)","Data G","Kapitaalkosten Gasaansluiting","Data Gasaansluiting","CPI en WACC","Netbeheerders"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":141,"comments":4,"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":"Toel. Wijziging NG4R (aug 2016)","index":0,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,1,6,3]]}
[]
[null,"Toelichting bij berekening gewijzigde x-factoren, q-factoren en rekenvolumina NG4R d.d. 25 augustus 2016"]
[]
[null,"Toelichting bij dit bestand"]
[]
[null,"Dit bestand bevat het rekenmodel waarmee ACM de kapitaalkosten berekent ten behoeve van de x-factoren. Deze x-factoren heeft ACM gewijzigd vastgesteld in de volgende x-factorbesluiten."]
[]
[]
[null,"Wijziging x-factorbesluiten 2011-2013 Gas d.d. 25 augustus 2016","Zaaknummer","Kenmerk"]
[null,"Cogas Infra & Beheer B.V. ","16.0769.52","ACM/DE/2016/204792"]
[null,"DELTA Netwerkbedrijf B.V. ","16.0771.52","ACM/DE/2016/204794"]
[null,"Enexis B.V. ","16.0773.52","ACM/DE/2016/204796"]
[null,"Liander N.V. ","16.0776.52","ACM/DE/2016/204798"]
[null,"Endinet B.V. ","16.0777.52","ACM/DE/2016/204800"]
[null,"RENDO Netbeheer B.V. ","16.0779.52","ACM/DE/2016/204802"]
[null,"Stedin Netbeheer B.V. ","16.0781.52","ACM/DE/2016/204805"]
[null,"Westland Infra Netbeheer B.V. ","16.0783.52","ACM/DE/2016/204807"]
[null,"Zebra Gasnetwerk B.V. ","16.0784.52","ACM/DE/2016/204808"]
[]
[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,"Waarde of berekening die (vooralsnog) kennelijk onjuist of onvolledig is"]

{"sheet":"Aanpassing gegevens (aug 2016)","index":1,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Toelichting bij berekening Gewijzigde x-factoren, q-factoren en rekenvolumina NG4R"]
[]
[null,"Dit Excel-bestand is onderdeel van het model waarmee de x-factoren voor de regionale netbeheerders gas voor de periode 2011 tot en met 2013 worden berekend. "]
[null,"Dit bestand maakt onderdeel uit van de (gewijzigde) x/q/rv-besluiten voor de vierde periode voor de regionale netbeheerders gas (besluiten van 25 augustus 2016)."]
[null,"Dit bestand zoals dat nu tot stand is gekomen is volledig gebaseerd op de eerdere berekening voor de vaststelling van de gewijzigde X- en Q-factoren en rekenvolumina NG4R van besluiten van 11 september 2014,"]
[null,"behoudens de aanpassingen die onderstaand worden toegelicht."]
[]
[null,"In onderstaande overzichten geldt steeds:"]
[null,"Oorspronkelijke gegevens: gegevens zoals opgenomen in de kapitaalkostensheet die gepubliceerd is bij de gewijzigde X- en Q-factoren en rekenvolumina NG4R van besluiten van 11 september 2014."]
[null,"Aanpassing: aanpassing van de gegevens op basis van een specifieke bron (wordt steeds genoemd)."]
[null,"Nieuw: nieuwe gegevens zoals deze zijn opgenomen in het blad \"Data Gasaansluiting\"."]
[]
[null,"In alle gevallen betreft het gegevens in duizenden euro's, weergegeven in het prijspeil van het genoemde jaar."]
[]
[]
[null,"Aanpassing: verwerking in de kapitaalkostenberekening van de gewijzigde start-GAW voor gasaansluitingen van Stedin"]
[]
[null,"Netbeheerder:",null,"Stedin"]
[null,"Bron nieuwe gegevens: ",null,"Gewijzigde berekening start-GAW voor gasaansluitingen van Stedin (bestand: RNB's Gas-2011-2013-rekenmodule-start-GAW GAD wijziging zomer 2016, tabblad 'dashboard', cel K13)"]
[null,null,null,"De wijziging is tot stand gekomen op basis van een e-mail van Stedin aan ACM van 18 maart 2016."]
[]
[null,"Investeringsjaar","Aanpassing gegevens","Celverwijzing ",null,"Oorspronkelijk",null,null,null,"Nieuw"]
[null,"2008 (start-GAW)","Startwaarde GAW","Blad: Data Gasaansluiting, cel: F9",null,310803.729013187,null,null,null,260952.39677340569]

{"sheet":"Toel. herstel NG4R (sep. 2014)","index":2,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[[5,1,6,3]]}
[]
[null,"Toelichting bij berekening gewijzigde x-factoren, q-factoren en rekenvolumina NG4R d.d. 11 september 2014"]
[]
[null,"Toelichting bij dit bestand"]
[]
[null,"Dit bestand bevat het rekenmodel waarmee ACM de kapitaalkosten berekent ten behoeve van de x-factoren. Deze x-factoren heeft ACM vastgesteld in de volgende x-factorbesluiten."]
[]
[]
[null,"Herstel x-factorbesluiten 2011-2013 Gas","Zaaknummer","Kenmerk"]
[null,"Cogas Infra & Beheer B.V. ","14.0714.52","ACM/DE/2014/205145"]
[null,"DELTA Netwerkbedrijf B.V. ","14.0716.52","ACM/DE/2014/205147"]
[null,"Enexis B.V. ","14.0718.52","ACM/DE/2014/205149"]
[null,"Liander N.V. ","14.0720.52","ACM/DE/2014/205151"]
[null,"Endinet B.V. ","14.0722.52","ACM/DE/2014/205153"]
[null,"RENDO Netbeheer B.V. ","14.0724.52","ACM/DE/2014/205155"]
[null,"Stedin Netbeheer B.V. ","14.0726.52","ACM/DE/2014/205157"]
[null,"Westland Infra Netbeheer B.V. ","14.0728.52","ACM/DE/2014/205159"]
[null,"Zebra Gasnetwerk B.V. ","14.0729.52","ACM/DE/2014/205160"]
[]
[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,"Waarde of berekening die (vooralsnog) kennelijk onjuist of onvolledig is"]

{"sheet":"Aanpassing gegevens (sep 14)","index":3,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Toelichting bij berekening Gewijzigde x-factoren, q-factoren en rekenvolumina NG4R"]
[]
[null,"Dit Excel-bestand is onderdeel van het model waarmee de x-factoren voor de regionale netbeheerders gas voor de periode 2011 tot en met 2013 worden berekend. "]
[null,"Dit bestand maakt onderdeel uit van de (gewijzigde) x/q/rv-besluiten voor de vierde periode voor de regionale netbeheerders gas (besluiten van 11 september 2014 met kenmerk 14.0747.52)."]
[null,"Dit bestand zoals dat nu tot stand is gekomen is volledig gebaseerd op de berekening voor de vaststelling van de gewijzigde X- en Q-factoren en rekenvolumina NG4R van besluiten van 31 maart 2011 met kenmerk 103636, "]
[null,"behoudens de aanpassingen die onderstaand worden toegelicht."]
[]
[null,"In onderstaande overzichten geldt steeds:"]
[null,"Oorspronkelijke gegevens: gegevens zoals opgenomen in de kapitaalkostensheet die gepubliceerd is bij de gewijzigde X- en Q-factoren en rekenvolumina NG4R van besluiten van 31 maart 2011 met kenmerk 103636."]
[null,"Aanpassing: aanpassing van de gegevens op basis van een specifieke bron (wordt steeds genoemd). Op het blad \"Data G\" wordt steeds verwezen naar deze aanpassing."]
[null,"Nieuw: nieuwe gegevens zoals deze zijn opgenomen in het blad \"Data G\"."]
[]
[null,"In alle gevallen betreft het gegevens in duizenden euro's, weergegeven in het prijspeil van het genoemde jaar, of in aantallen volumes."]
[]
[]
[]
[null,"Aanpassing: voor Enexis worden investeringen in software voor de meetdienst in 2007-2009 uit de kapitaalkostenberekening gehaald"]
[]
[null,"Netbeheerder:",null,"Enexis"]
[null,"Bron nieuwe gegevens: ",null,"Brief Enexis aan Energiekamer NMa 21 mei 2012 (kenmerken: 103779/203.B495; 12-SRA-uit-18). "]
[]
[null,"Investeringsjaar","Aanpassing gegevens","Celverwijzing blad 'Data G'",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,2007,"Aanschafwaarde Investeringen met afschrijvingstermijn 5","BP125",null,5984,null,-663.00735999999995,null,{"$f":"F25+H25","v":5320.9926400000004}]
[null,2008,"Aanschafwaarde Investeringen met afschrijvingstermijn 5","CJ160",null,1210,null,1155.92229,null,{"$f":"F26+H26","v":2365.92229}]
[null,2009,"Aanschafwaarde Investeringen met afschrijvingstermijn 5","DA196",null,{"$f":"10150.3752934976-24","v":10126.3752934976},null,-3448.8954800000001,null,{"$f":"F27+H27","v":6677.4798134975999}]
[]
[null,"Aanpassing: Leaseauto's Enexis"]
[]
[null,"Netbeheerder:",null,"Enexis"]
[null,"Bron nieuwe gegevens: ",null,"OPEX onderzoek, Mail Enexis 17 september 2013 en gaw sheet NG5R"]
[]
[null,"Investeringsjaar","Aanpassing gegevens","Celverwijzing blad 'Data G'",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,2006,"Aanschafwaarde investeringen met afschrijvingstermijn 10","BD89",null,488,null,{"$f":"1740.434-488","v":1252.434},null,{"$f":"F35+H35","v":1740.434}]
[null,2007,"Aanschafwaarde investeringen met afschrijvingstermijn 10","BP124",null,823,null,{"$f":"2397.602-823","v":1574.6019999999999},null,2397.6019999999999]
[null,2008,"Aanschafwaarde investeringen met afschrijvingstermijn 10","CJ159",null,1006,null,{"$f":"2508.229-1006","v":1502.2289999999998},null,2508.2289999999998]
[null,2009,"Aanschafwaarde investeringen met afschrijvingstermijn 10","DA195",null,2338,null,1860.14,null,4198.1400000000003]
[]
[]
[null,"Aanpassing: afschrijvingstermijn start GAW afgekochte precario RENDO van 12,5 naar 20 jaar o.b.v. CBB uitspraak"]
[]
[null,"Netbeheerder:",null,"RENDO"]
[null,"Bron nieuwe gegevens: ",null,"Besluit ACM 26 juni 2013 (kenmerk ACM/RVB/2013/201914_OV)"]
[]
[null,"Investeringsjaar","Aanpassing gegevens","Celverwijzing blad 'Data G'",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,2004,"Start-GAW Afgekochte precario","P11",null,21756.598999999998,null,5439.1502500000024,null,{"$f":"F48+H48","v":27195.749250000001}]
[null,2004,"Afschrijvingsbedrag afgekochte precario","P12",null,1450.4399333333299,null,362.61001666666698,null,{"$f":"F49+H49","v":1813.0499499999969}]
[]
[]
[null,"Aanpassing: investeringsgegevens Liander o.b.v.foutief geboekte investeringen (onterecht als investeringsbijdragen gepassiveerd)"]
[]
[null,"Netbeheerder:",null,"Liander"]
[null,"Bron nieuwe gegevens: ",null,"E-mail Liander aan ACM op 18 september 2013 en 25 juli 2014"]
[]
[null,"Investeringsjaar","Aanpassing gegevens","Celverwijzing blad 'Data G'",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,2008,"Aanschafwaarde investeringen met afschrijvingstermijn 55","CN155",null,5851.39,null,46.747999999999998,null,{"$f":"F58+H58","v":5898.1379999999999}]
[null,2008,"Aanschafwaarde investeringen met afschrijvingstermijn 45","CN156",null,17405.849999999999,null,77.718000000000004,null,17483.567999999999]
[null,2008,"Aanschafwaarde investeringen met afschrijvingstermijn 30","CN157",null,1521.7259999999999,null,21.460999999999999,null,1543.1869999999999]
[null,2009,"Aanschafwaarde investeringen met afschrijvingstermijn 55","DE190",null,5829.9169999999995,null,5.194,null,5835.1109999999999]
[null,2009,"Aanschafwaarde investeringen met afschrijvingstermijn 45","DE191",null,22860.636999999999,null,38.313000000000002,null,{"$f":"F62+H62","v":22898.949999999997}]

{"sheet":"Kapitaalkosten","index":4,"n_rows":697,"n_cols":23,"rows_kept":697,"cut":false,"hidden":false,"merged":[]}
[null,"Kapitaalkosten netbeheerder:","LIANDER"]
[null,"Elektriciteit of Gas:","G"]
[null,"(Alle bedragen x 1000 EUR)"]
[]
[null,"Verslagjaar ->",null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[]
[null,"Boekwaarde (ongeindexeerd)",null,{"$f":"SUM(D22,D31,D83,D135,D187,D239,D291,D336,D381,D426,D473,D517,D561,D605,D649,D693)","v":0},{"$f":"SUM(E22,E31,E83,E135,E187,E239,E291,E336,E381,E426,E473,E517,E561,E605,E649,E693)","v":0},0,1796546.4596506965,1757840.7333231103,1720624.9509955239,1688341.1820790488,1658548.2201934722,1636379.8847327896,1583773.1724052033,1531166.4600776171,1478559.7477500308,1425953.0354224446,1373346.3230948583,1320739.6107672721,1268132.8984396858,1215526.1861120996,1162919.4737845133,1110312.7614569271,1057706.0491293408]
[null,"Boekwaarde (geindexeerd)",null,{"$f":"SUM(D23,D32, D84,D136,D188,D240,D292,D337,D382,D427,D474,D518,D562,D606,D650,D694)","v":0},{"$f":"SUM(E23,E32, E84,E136,E188,E240,E292,E337,E382,E427,E474,E518,E562,E606,E650,E694)","v":0},0,1796546.4596506965,1777019.3982166641,{"$f":"SUM(I23,I32, I84,I136,I188,I240,I292,I337,I382,I427,I474,I518,I562,I606,I650,I694)","v":1770234.913043621},1760400.0784474025,1747011.1585241938,1776025.5589706448,1723901.0160108192,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1268132.8984396858,1215526.1861120996,1162919.4737845133,1110312.7614569271,1057706.0491293408]
[null,"Afschrijvingen (geindexeerd)",null,{"$f":"SUM(D25,D34, D86,D138,D190,D242,D294,D339,D384,D429,D476,D520,D564,D608,D652,D696)","v":0},{"$f":"SUM(E25,E34, E86,E138,E190,E242,E294,E339,E384,E429,E476,E520,E564,E608,E652,E696)","v":0},0,52819.09134930338,53778.84049018965,55094.720775013055,56295.441131025793,57429.42846170596,{"$f":"SUM(L25,L34, L86,L138,L190,L242,L294,L339,L384,L429,L476,L520,L564,L608,L652,L696)","v":59914.47748541613},57452.619636737138,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621]
[null,"Kapitaalkosten (=WACC * Boekwaarde geindexeerd + Afschrijvingen geindexeerd)",null,{"$f":"SUM(D26,D35,D87,D139,D191,D243,D295,D340,D385,D430,D477,D521,D565,D609,D653,D697)","v":0},{"$f":"SUM(E26,E35,E87,E139,E191,E243,E295,E340,E385,E430,E477,E521,E565,E609,E653,E697)","v":0},0,174984.25060555077,174616.1595689228,{"$f":"SUM(I26,I35,I87,I139,I191,I243,I295,I340,I385,I430,I477,I521,I565,I609,I653,I697)","v":175470.69486197928},176002.64646544913,153515.04218053658,{"$f":"SUM(L26,L35,L87,L139,L191,L243,L295,L340,L385,L430,L477,L521,L565,L609,L653,L697)","v":157595.8832288016},152267.17551733222,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621]
[]
[null,"Investeringen"]
[null,{"$f":"IF(EofG=\"E\",2000,IF(EofG=\"EHD\",2006,IF(EofG=\"HS\",2007,2004)))","v":2004}]
[]
[{"$f":"RIGHT(B$13,2)&\"StartGaW\"","v":"04StartGaW"},"Start GAW",{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A15,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A15,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A15,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A15,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":1830713.5889999999}]
[{"$f":"RIGHT(B$13,2)&\"StartAf\"","v":"04StartAf"},"Gestandaardiseerde afschrijvingen",{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A16,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A16,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A16,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A16,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":52606.71232758621}]
[null,"Start GAW excl afgekochte precario",{"$f":"C15-C28","v":1830713.5889999999}]
[null,"Afschrijvingen excl afgekochte precario",{"$f":"C17/(C15/C16)","v":52606.71232758621}]
[null,"Afschrijvingen startGAW",null,{"$f":"IF($B$13<=D$5, $C18, 0)","v":0},{"$f":"IF($B$13<=E$5, IF(E20=0,IF(SUM($D19:D19)+D19<$C17,D19,$C17-SUM($D19:D19)),IF(SUM($D19:D19)+D19<$C17-E20-E21,D19-E21/(E5-$B13+1),$C17-SUM($D19:D19)-E20-E21)), 0)","v":0},{"$f":"IF($B$13<=F$5, IF(F20=0,IF(SUM($D19:E19)+E19<$C17,E19,$C17-SUM($D19:E19)),IF(SUM($D19:E19)+E19<$C17-F20-F21,E19-F21/(F5-$B13+1),$C17-SUM($D19:E19)-F20-F21)), 0)","v":0},{"$f":"IF($B$13<=G$5, IF(G20=0,IF(SUM($D19:F19)+F19<$C17,IF(F19=0,C18,F19),$C17-SUM($D19:F19)),IF(SUM($D19:F19)+F19<$C17-G20-G21,F19-G21/(G5-$B13-1),$C17-SUM($D19:F19)-G20-G21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=H$5, IF(H20=0,IF(SUM($D19:G19)+G19<$C17,IF(G19=0,$C18,G19),$C17-SUM($D19:G19)),IF(SUM($D19:G19)+G19<$C17-H20-H21,G19-H21/(H5-$B13-1),$C17-SUM($D19:G19)-H20-H21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=I$5, IF(I20=0,IF(SUM($D19:H19)+H19<$C17,IF(H19=0,$C18,H19),$C17-SUM($D19:H19)),IF(SUM($D19:H19)+H19<$C17-I20-I21,H19-I21/(I5-$B13-1),$C17-SUM($D19:H19)-I20-I21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=J$5, IF(J20=0,IF(SUM($D19:I19)+I19<$C17,IF(I19=0,$C18,I19),$C17-SUM($D19:I19)),IF(SUM($D19:I19)+I19<$C17-J20-J21,I19-J21/(J5-$B13-1),$C17-SUM($D19:I19)-J20-J21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=K$5, IF(K20=0,IF(SUM($D19:J19)+J19<$C17,IF(J19=0,$C18,J19),$C17-SUM($D19:J19)),IF(SUM($D19:J19)+J19<$C17-K20-K21,J19-K21/(K5-$B13-1),$C17-SUM($D19:J19)-K20-K21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=L$5, IF(L20=0,IF(SUM($D19:K19)+K19<$C17,IF(K19=0,$C18,K19),$C17-SUM($D19:K19)),IF(SUM($D19:K19)+K19<$C17-L20-L21,K19-L21/(L5-$B13-1),$C17-SUM($D19:K19)-L20-L21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=M$5, IF(M20=0,IF(SUM($D19:L19)+L19<$C17,IF(L19=0,$C18,L19),$C17-SUM($D19:L19)),IF(SUM($D19:L19)+L19<$C17-M20-M21,L19-M21/(M5-$B13-1),$C17-SUM($D19:L19)-M20-M21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=N$5, IF(N20=0,IF(SUM($D19:M19)+M19<$C17,IF(M19=0,$C18,M19),$C17-SUM($D19:M19)),IF(SUM($D19:M19)+M19<$C17-N20-N21,M19-N21/(N5-$B13-1),$C17-SUM($D19:M19)-N20-N21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=O$5, IF(O20=0,IF(SUM($D19:N19)+N19<$C17,IF(N19=0,$C18,N19),$C17-SUM($D19:N19)),IF(SUM($D19:N19)+N19<$C17-O20-O21,N19-O21/(O5-$B13-1),$C17-SUM($D19:N19)-O20-O21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=P$5, IF(P20=0,IF(SUM($D19:O19)+O19<$C17,IF(O19=0,$C18,O19),$C17-SUM($D19:O19)),IF(SUM($D19:O19)+O19<$C17-P20-P21,O19-P21/(P5-$B13-1),$C17-SUM($D19:O19)-P20-P21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=Q$5, IF(Q20=0,IF(SUM($D19:P19)+P19<$C17,IF(P19=0,$C18,P19),$C17-SUM($D19:P19)),IF(SUM($D19:P19)+P19<$C17-Q20-Q21,P19-Q21/(Q5-$B13-1),$C17-SUM($D19:P19)-Q20-Q21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=R$5, IF(R20=0,IF(SUM($D19:Q19)+Q19<$C17,IF(Q19=0,$C18,Q19),$C17-SUM($D19:Q19)),IF(SUM($D19:Q19)+Q19<$C17-R20-R21,Q19-R21/(R5-$B13-1),$C17-SUM($D19:Q19)-R20-R21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=S$5, IF(S20=0,IF(SUM($D19:R19)+R19<$C17,IF(R19=0,$C18,R19),$C17-SUM($D19:R19)),IF(SUM($D19:R19)+R19<$C17-S20-S21,R19-S21/(S5-$B13-1),$C17-SUM($D19:R19)-S20-S21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=T$5, IF(T20=0,IF(SUM($D19:S19)+S19<$C17,IF(S19=0,$C18,S19),$C17-SUM($D19:S19)),IF(SUM($D19:S19)+S19<$C17-T20-T21,S19-T21/(T5-$B13-1),$C17-SUM($D19:S19)-T20-T21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=U$5, IF(U20=0,IF(SUM($D19:T19)+T19<$C17,IF(T19=0,$C18,T19),$C17-SUM($D19:T19)),IF(SUM($D19:T19)+T19<$C17-U20-U21,T19-U21/(U5-$B13-1),$C17-SUM($D19:T19)-U20-U21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=V$5, IF(V20=0,IF(SUM($D19:U19)+U19<$C17,IF(U19=0,$C18,U19),$C17-SUM($D19:U19)),IF(SUM($D19:U19)+U19<$C17-V20-V21,U19-V21/(V5-$B13-1),$C17-SUM($D19:U19)-V20-V21)), 0)","v":52606.71232758621},{"$f":"IF($B$13<=W$5, IF(W20=0,IF(SUM($D19:V19)+V19<$C17,IF(V19=0,$C18,V19),$C17-SUM($D19:V19)),IF(SUM($D19:V19)+V19<$C17-W20-W21,V19-W21/(W5-$B13-1),$C17-SUM($D19:V19)-W20-W21)), 0)","v":52606.71232758621}]
[{"$f":"RIGHT(B$13,2)&\"StartDes\"","v":"04StartDes"},"Desinvesteringen",null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A20,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[{"$f":"RIGHT(B$13,2)&\"StartCADDes\"","v":"04StartCADDes"},"Cumulatieve afschrijvingen desinvesteringen",null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A21,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Ultimo boekwaarde  (ongeindexeerd)",null,{"$f":"IF(OR($B$13=D$5,B13=2000),C17-D19-(D20-D21),0)","v":0},{"$f":"IF($B$13=E$5,$C17-E19-(E20-E21),D22-E19-(E20-E21))","v":0},0,1778106.8766724137,1725500.1643448274,1672893.4520172412,1620286.7396896549,1567680.0273620686,1515073.3150344824,1462466.6027068961,1409859.8903793099,1357253.1780517236,1304646.4657241374,1252039.7533965511,1199433.0410689649,1146826.3287413786,1094219.6164137924,1041612.9040862061,989006.19175861985,936399.4794310336]
[null,"Ultimo boekwaarde  (geindexeerd)",null,{"$f":"D22*(1+CPI($B13,D$5))","v":0},0,0,1778106.8766724137,1744480.6661526202,1721738.5950292402,1690942.2141219247,1654037.9493059258,1649686.3863788925,1597182.8259012918,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1199433.0410689649,1146826.3287413786,1094219.6164137924,1041612.9040862061,989006.19175861985,936399.4794310336]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,{"$f":"D23*VLOOKUP(D$5,WACCtabel,3,FALSE)","v":0},0,0,{"$f":"G23*VLOOKUP(G$5,WACCtabel,3,FALSE)","v":120911.26761372414},{"$f":"H23*VLOOKUP(H$5,WACCtabel,3,FALSE)","v":118624.68529837819},{"$f":"I23*VLOOKUP(I$5,WACCtabel,3,FALSE)","v":117078.22446198834},114984.07056029089,90972.087211825914,90732.751250839079,87845.055424571052,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,{"$f":"D19*(1+CPI($B13,D$5))","v":0},0,0,52606.71232758621,53185.386163189651,54142.72311412706,54900.721237724836,55504.629171339802,57280.777304822674,57452.619636737138,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621]
[null,"Geïndexeerde kapitaalkosten",null,{"$f":"D24+D25","v":0},{"$f":"E24+E25","v":0},0,173517.97994131036,171810.07146156783,{"$f":"I24+I25","v":171220.9475761154},169884.79179801571,146476.71638316571,148013.52855566176,145297.6750613082,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621,52606.71232758621]
[]
[{"$f":"RIGHT(B$13,2)&\"Precario\"","v":"04Precario"},"Afgekochte precario in startGAW",{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A28,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A28,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A28,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A28,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[{"$f":"RIGHT(B$13,2)&\"PrecarioAf\"","v":"04PrecarioAf"},"Afschrijving afgekochte precario",{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A29,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A29,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A29,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A29,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!B$13&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Afschrijvingen afgekochte precario",null,{"$f":"IF($B$13<=D$5, $C29, 0)","v":0},{"$f":"IF($B$13<=E$5, IF(SUM($D30:D30)+D30<$C28,$C29,$C28-SUM($D30:D30)),0)","v":0},{"$f":"IF($B$13<=F$5, IF(SUM($D30:E30)+E30<$C28,$C29,$C28-SUM($D30:E30)),0)","v":0},{"$f":"IF($B$13<=G$5, IF(SUM($D30:F30)+F30<$C28,$C29,$C28-SUM($D30:F30)),0)","v":0},{"$f":"IF($B$13<=H$5, IF(SUM($D30:G30)+G30<$C28,$C29,$C28-SUM($D30:G30)),0)","v":0},{"$f":"IF($B$13<=I$5, IF(SUM($D30:H30)+H30<$C28,$C29,$C28-SUM($D30:H30)),0)","v":0},{"$f":"IF($B$13<=J$5, IF(SUM($D30:I30)+I30<$C28,$C29,$C28-SUM($D30:I30)),0)","v":0},{"$f":"IF($B$13<=K$5, IF(SUM($D30:J30)+J30<$C28,$C29,$C28-SUM($D30:J30)),0)","v":0},{"$f":"IF($B$13<=L$5, IF(SUM($D30:K30)+K30<$C28,$C29,$C28-SUM($D30:K30)),0)","v":0},{"$f":"IF($B$13<=M$5, IF(SUM($D30:L30)+L30<$C28,$C29,$C28-SUM($D30:L30)),0)","v":0},{"$f":"IF($B$13<=N$5, IF(SUM($D30:M30)+M30<$C28,$C29,$C28-SUM($D30:M30)),0)","v":0},{"$f":"IF($B$13<=O$5, IF(SUM($D30:N30)+N30<$C28,$C29,$C28-SUM($D30:N30)),0)","v":0},{"$f":"IF($B$13<=P$5, IF(SUM($D30:O30)+O30<$C28,$C29,$C28-SUM($D30:O30)),0)","v":0},{"$f":"IF($B$13<=Q$5, IF(SUM($D30:P30)+P30<$C28,$C29,$C28-SUM($D30:P30)),0)","v":0},{"$f":"IF($B$13<=R$5, IF(SUM($D30:Q30)+Q30<$C28,$C29,$C28-SUM($D30:Q30)),0)","v":0},{"$f":"IF($B$13<=S$5, IF(SUM($D30:R30)+R30<$C28,$C29,$C28-SUM($D30:R30)),0)","v":0},{"$f":"IF($B$13<=T$5, IF(SUM($D30:S30)+S30<$C28,$C29,$C28-SUM($D30:S30)),0)","v":0},{"$f":"IF($B$13<=U$5, IF(SUM($D30:T30)+T30<$C28,$C29,$C28-SUM($D30:T30)),0)","v":0},{"$f":"IF($B$13<=V$5, IF(SUM($D30:U30)+U30<$C28,$C29,$C28-SUM($D30:U30)),0)","v":0},{"$f":"IF($B$13<=W$5, IF(SUM($D30:V30)+V30<$C28,$C29,$C28-SUM($D30:V30)),0)","v":0}]
[null,"Ultimo boekwaarde  (ongeindexeerd)",null,{"$f":"IF($B$13<=D$5,C28-D30,0)","v":0},{"$f":"IF($B$13=E$5,$C28-E30,D31-E30)","v":0},0,0,0,0,0,0,0,{"$f":"IF($B$13=M$5,$C28-M30,L31-M30)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Ultimo boekwaarde  (geindexeerd)",null,{"$f":"D31*(1+CPI($B13,D$5))","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,{"$f":"D32*VLOOKUP(D$5,WACCtabel,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,{"$f":"D30*(1+CPI($B13,D$5))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N30*(1+CPI($B13,N$5))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,{"$f":"D33+D34","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2001]
[]
[null,"Investeringen",{"$f":"SUM(D40:D47)","v":0}]
[{"$f":"RIGHT(B$37,2)&\"Inv\"&C40","v":"01Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A40,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A40,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A40,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A40,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"D40-E58-E76","v":0},{"$f":"E40-F58-F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["01Inv40","Aanschafwaarde Investeringen met afschrijvingstermijn:",40,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A41,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A41,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A41,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A41,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,{"$f":"E41-F59-F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["01Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A42,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A42,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A42,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A42,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["01Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A43,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A43,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A43,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A43,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["01Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A44,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A44,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A44,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A44,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["01Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A45,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A45,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A45,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A45,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,{"$f":"F45-G63-G81","v":0},{"$f":"G45-H63-H81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["01Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A46,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A46,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A46,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A46,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$37,2)&\"Inv\"&C47","v":"01Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A47,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A47,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A47,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A47,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,{"$f":"SUM(D49:D55)","v":0},{"$f":"SUM(E49:E55)","v":0},{"$f":"SUM(F49:F55)","v":0},0,0,0,{"$f":"SUM(J49:J55)","v":0},0,0,{"$f":"SUM(M49:M55)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$37,2)&\"Af\"&C49","v":"01Af50"},"afschrijving bij afschrijvingstermijn",50,{"$f":"0.5*($D40/$C40)","v":0},{"$f":"IF($D$5+$C49<E$5,\"\",IF($D$5+$C49=E$5,0.5*E40/$C40,E40/$C40+0.5*E58/$C58))","v":0},{"$f":"IF($D$5+$C49<F$5,\"\",IF($D$5+$C49=F$5,0.5*F40/$C40,F40/$C40+0.5*F58/$C58))","v":0},{"$f":"IF($D$5+$C49<G$5,\"\",IF($D$5+$C49=G$5,0.5*G40/$C40,G40/$C40+0.5*G58/$C58))","v":0},0,0,0,{"$f":"IF($D$5+$C49<K$5,\"\",IF($D$5+$C49=K$5,0.5*K40/$C40,K40/$C40+0.5*K58/$C58))","v":0},{"$f":"IF($D$5+$C49<L$5,\"\",IF($D$5+$C49=L$5,0.5*L40/$C40,L40/$C40+0.5*L58/$C58))","v":0},{"$f":"IF($D$5+$C49<M$5,\"\",IF($D$5+$C49=M$5,0.5*M40/$C40,M40/$C40+0.5*M58/$C58))","v":0},0,0,0,0,0,0,0,0,0,0]
["01Af40","afschrijving bij afschrijvingstermijn",40,{"$f":"0.5*($D41/$C41)","v":0},{"$f":"IF($D$5+$C50<E$5,\"\",IF($D$5+$C50=E$5,0.5*E41/$C41,E41/$C41+0.5*E59/$C59))","v":0},0,{"$f":"IF($D$5+$C50<G$5,\"\",IF($D$5+$C50=G$5,0.5*G41/$C41,G41/$C41+0.5*G59/$C59))","v":0},0,0,{"$f":"IF($D$5+$C50<J$5,\"\",IF($D$5+$C50=J$5,0.5*J41/$C41,J41/$C41+0.5*J59/$C59))","v":0},{"$f":"IF($D$5+$C50<K$5,\"\",IF($D$5+$C50=K$5,0.5*K41/$C41,K41/$C41+0.5*K59/$C59))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["01Af30","afschrijving bij afschrijvingstermijn",30,0,0,0,{"$f":"IF($D$5+$C51<G$5,\"\",IF($D$5+$C51=G$5,0.5*G42/$C42,G42/$C42+0.5*G60/$C60))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["01Af25","afschrijving bij afschrijvingstermijn",25,0,0,0,{"$f":"IF($D$5+$C52<G$5,\"\",IF($D$5+$C52=G$5,0.5*G43/$C43,G43/$C43+0.5*G61/$C61))","v":0},0,0,0,{"$f":"IF($D$5+$C52<K$5,\"\",IF($D$5+$C52=K$5,0.5*K43/$C43,K43/$C43+0.5*K61/$C61))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["01Af10","afschrijving bij afschrijvingstermijn",10,0,0,0,{"$f":"IF($D$5+$C53<G$5,\"\",IF($D$5+$C53=G$5,0.5*G44/$C44,G44/$C44+0.5*G62/$C62))","v":0},{"$f":"IF($D$5+$C53<H$5,\"\",IF($D$5+$C53=H$5,0.5*H44/$C44,H44/$C44+0.5*H62/$C62))","v":0},0,{"$f":"IF($D$5+$C53<J$5,\"\",IF($D$5+$C53=J$5,0.5*J44/$C44,J44/$C44+0.5*J62/$C62))","v":0},{"$f":"IF($D$5+$C53<K$5,\"\",IF($D$5+$C53=K$5,0.5*K44/$C44,K44/$C44+0.5*K62/$C62))","v":0},0,{"$f":"IF($D$5+$C53<M$5,\"\",IF($D$5+$C53=M$5,0.5*M44/$C44,M44/$C44+0.5*M62/$C62))","v":0},0,"","","","","","","","",""]
["01Af5","afschrijving bij afschrijvingstermijn",5,0,0,0,{"$f":"IF($D$5+$C54<G$5,\"\",IF($D$5+$C54=G$5,0.5*G45/$C45,G45/$C45+0.5*G63/$C63))","v":0},{"$f":"IF($D$5+$C54<H$5,\"\",IF($D$5+$C54=H$5,0.5*H45/$C45,H45/$C45+0.5*H63/$C63))","v":0},{"$f":"IF($D$5+$C54<I$5,\"\",IF($D$5+$C54=I$5,0.5*I45/$C45,I45/$C45+0.5*I63/$C63))","v":0},"","","","","","","","","","","","","",""]
["01Af3","afschrijving bij afschrijvingstermijn",3,0,0,0,{"$f":"IF($D$5+$C55<G$5,\"\",IF($D$5+$C55=G$5,0.5*G46/$C46,G46/$C46+0.5*G64/$C64))","v":0},"","","","","","","","","","","","","","","",""]
[{"$f":"RIGHT(B$37,2)&\"Af\"","v":"01Af"},"Afschrijvingen zoals opgegeven door netbeheerder",null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!D$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A56,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J48","v":0},{"$f":"K48","v":0},{"$f":"L48","v":0}]
[null,"Desinvesteringen",null,null,{"$f":"SUM(E58:E65)","v":0},{"$f":"SUM(F58:F65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$37,2)&\"Des\"&C58","v":"01Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A58,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01Des40","Desinvesteringen met afschrijvingstermijn:",40,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A59,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01Des30","Desinvesteringen met afschrijvingstermijn:",30,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A60,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01Des25","Desinvesteringen met afschrijvingstermijn:",25,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A61,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01Des10","Desinvesteringen met afschrijvingstermijn:",10,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A62,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01Des5","Desinvesteringen met afschrijvingstermijn:",5,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A63,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01Des3","Desinvesteringen met afschrijvingstermijn:",3,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A64,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01Desgeen","Desinvesteringen met afschrijvingstermijn:","geen",null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A65,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,{"$f":"SUM(E67:E73)","v":0},{"$f":"SUM(F67:F73)","v":0},0,{"$f":"SUM(H67:H73)","v":0},0,{"$f":"SUM(J67:J73)","v":0},0,0,{"$f":"SUM(M67:M73)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$37,2)&\"cad\"&C67","v":"01cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50,null,{"$f":"IF(D40=0,\"\",(SUM($D49:D49)-SUM($D67:D67))*E58/D40+0.5*E58/$C58)","v":""},{"$f":"IF(E40=0,\"\",(SUM($D49:E49)-SUM($D67:E67))*F58/E40+0.5*F58/$C58)","v":""},{"$f":"IF(F40=0,\"\",(SUM($D49:F49)-SUM($D67:F67))*G58/F40+0.5*G58/$C58)","v":""},{"$f":"IF(G40=0,\"\",(SUM($D49:G49)-SUM($D67:G67))*H58/G40+0.5*H58/$C58)","v":""},{"$f":"IF(H40=0,\"\",(SUM($D49:H49)-SUM($D67:H67))*I58/H40+0.5*I58/$C58)","v":""},{"$f":"IF(I40=0,\"\",(SUM($D49:I49)-SUM($D67:I67))*J58/I40+0.5*J58/$C58)","v":""},{"$f":"IF(J40=0,\"\",(SUM($D49:J49)-SUM($D67:J67))*K58/J40+0.5*K58/$C58)","v":""},{"$f":"IF(K40=0,\"\",(SUM($D49:K49)-SUM($D67:K67))*L58/K40+0.5*L58/$C58)","v":""},{"$f":"IF(L40=0,\"\",(SUM($D49:L49)-SUM($D67:L67))*M58/L40+0.5*M58/$C58)","v":""},{"$f":"IF(M40=0,\"\",(SUM($D49:M49)-SUM($D67:M67))*N58/M40+0.5*N58/$C58)","v":""},{"$f":"IF(N40=0,\"\",(SUM($D49:N49)-SUM($D67:N67))*O58/N40+0.5*O58/$C58)","v":""},{"$f":"IF(O40=0,\"\",(SUM($D49:O49)-SUM($D67:O67))*P58/O40+0.5*P58/$C58)","v":""},{"$f":"IF(P40=0,\"\",(SUM($D49:P49)-SUM($D67:P67))*Q58/P40+0.5*Q58/$C58)","v":""},{"$f":"IF(Q40=0,\"\",(SUM($D49:Q49)-SUM($D67:Q67))*R58/Q40+0.5*R58/$C58)","v":""},{"$f":"IF(R40=0,\"\",(SUM($D49:R49)-SUM($D67:R67))*S58/R40+0.5*S58/$C58)","v":""},{"$f":"IF(S40=0,\"\",(SUM($D49:S49)-SUM($D67:S67))*T58/S40+0.5*T58/$C58)","v":""},{"$f":"IF(T40=0,\"\",(SUM($D49:T49)-SUM($D67:T67))*U58/T40+0.5*U58/$C58)","v":""},{"$f":"IF(U40=0,\"\",(SUM($D49:U49)-SUM($D67:U67))*V58/U40+0.5*V58/$C58)","v":""},{"$f":"IF(V40=0,\"\",(SUM($D49:V49)-SUM($D67:V67))*W58/V40+0.5*W58/$C58)","v":""}]
["01cad40","cumulatieve afschrijving bij afschrijvingstermijn",40,null,{"$f":"IF(D41=0,\"\",(SUM($D50:D50)-SUM($D68:D68))*E59/D41+0.5*E59/$C59)","v":""},{"$f":"IF(E41=0,\"\",(SUM($D50:E50)-SUM($D68:E68))*F59/E41+0.5*F59/$C59)","v":""},{"$f":"IF(F41=0,\"\",(SUM($D50:F50)-SUM($D68:F68))*G59/F41+0.5*G59/$C59)","v":""},{"$f":"IF(G41=0,\"\",(SUM($D50:G50)-SUM($D68:G68))*H59/G41+0.5*H59/$C59)","v":""},{"$f":"IF(H41=0,\"\",(SUM($D50:H50)-SUM($D68:H68))*I59/H41+0.5*I59/$C59)","v":""},{"$f":"IF(I41=0,\"\",(SUM($D50:I50)-SUM($D68:I68))*J59/I41+0.5*J59/$C59)","v":""},{"$f":"IF(J41=0,\"\",(SUM($D50:J50)-SUM($D68:J68))*K59/J41+0.5*K59/$C59)","v":""},{"$f":"IF(K41=0,\"\",(SUM($D50:K50)-SUM($D68:K68))*L59/K41+0.5*L59/$C59)","v":""},{"$f":"IF(L41=0,\"\",(SUM($D50:L50)-SUM($D68:L68))*M59/L41+0.5*M59/$C59)","v":""},{"$f":"IF(M41=0,\"\",(SUM($D50:M50)-SUM($D68:M68))*N59/M41+0.5*N59/$C59)","v":""},{"$f":"IF(N41=0,\"\",(SUM($D50:N50)-SUM($D68:N68))*O59/N41+0.5*O59/$C59)","v":""},{"$f":"IF(O41=0,\"\",(SUM($D50:O50)-SUM($D68:O68))*P59/O41+0.5*P59/$C59)","v":""},{"$f":"IF(P41=0,\"\",(SUM($D50:P50)-SUM($D68:P68))*Q59/P41+0.5*Q59/$C59)","v":""},{"$f":"IF(Q41=0,\"\",(SUM($D50:Q50)-SUM($D68:Q68))*R59/Q41+0.5*R59/$C59)","v":""},{"$f":"IF(R41=0,\"\",(SUM($D50:R50)-SUM($D68:R68))*S59/R41+0.5*S59/$C59)","v":""},{"$f":"IF(S41=0,\"\",(SUM($D50:S50)-SUM($D68:S68))*T59/S41+0.5*T59/$C59)","v":""},{"$f":"IF(T41=0,\"\",(SUM($D50:T50)-SUM($D68:T68))*U59/T41+0.5*U59/$C59)","v":""},{"$f":"IF(U41=0,\"\",(SUM($D50:U50)-SUM($D68:U68))*V59/U41+0.5*V59/$C59)","v":""},{"$f":"IF(V41=0,\"\",(SUM($D50:V50)-SUM($D68:V68))*W59/V41+0.5*W59/$C59)","v":""}]
["01cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,{"$f":"IF(D42=0,\"\",(SUM($D51:D51)-SUM($D69:D69))*E60/D42+0.5*E60/$C60)","v":""},{"$f":"IF(E42=0,\"\",(SUM($D51:E51)-SUM($D69:E69))*F60/E42+0.5*F60/$C60)","v":""},{"$f":"IF(F42=0,\"\",(SUM($D51:F51)-SUM($D69:F69))*G60/F42+0.5*G60/$C60)","v":""},{"$f":"IF(G42=0,\"\",(SUM($D51:G51)-SUM($D69:G69))*H60/G42+0.5*H60/$C60)","v":""},{"$f":"IF(H42=0,\"\",(SUM($D51:H51)-SUM($D69:H69))*I60/H42+0.5*I60/$C60)","v":""},{"$f":"IF(I42=0,\"\",(SUM($D51:I51)-SUM($D69:I69))*J60/I42+0.5*J60/$C60)","v":""},{"$f":"IF(J42=0,\"\",(SUM($D51:J51)-SUM($D69:J69))*K60/J42+0.5*K60/$C60)","v":""},{"$f":"IF(K42=0,\"\",(SUM($D51:K51)-SUM($D69:K69))*L60/K42+0.5*L60/$C60)","v":""},{"$f":"IF(L42=0,\"\",(SUM($D51:L51)-SUM($D69:L69))*M60/L42+0.5*M60/$C60)","v":""},{"$f":"IF(M42=0,\"\",(SUM($D51:M51)-SUM($D69:M69))*N60/M42+0.5*N60/$C60)","v":""},{"$f":"IF(N42=0,\"\",(SUM($D51:N51)-SUM($D69:N69))*O60/N42+0.5*O60/$C60)","v":""},{"$f":"IF(O42=0,\"\",(SUM($D51:O51)-SUM($D69:O69))*P60/O42+0.5*P60/$C60)","v":""},{"$f":"IF(P42=0,\"\",(SUM($D51:P51)-SUM($D69:P69))*Q60/P42+0.5*Q60/$C60)","v":""},{"$f":"IF(Q42=0,\"\",(SUM($D51:Q51)-SUM($D69:Q69))*R60/Q42+0.5*R60/$C60)","v":""},{"$f":"IF(R42=0,\"\",(SUM($D51:R51)-SUM($D69:R69))*S60/R42+0.5*S60/$C60)","v":""},{"$f":"IF(S42=0,\"\",(SUM($D51:S51)-SUM($D69:S69))*T60/S42+0.5*T60/$C60)","v":""},{"$f":"IF(T42=0,\"\",(SUM($D51:T51)-SUM($D69:T69))*U60/T42+0.5*U60/$C60)","v":""},{"$f":"IF(U42=0,\"\",(SUM($D51:U51)-SUM($D69:U69))*V60/U42+0.5*V60/$C60)","v":""},{"$f":"IF(V42=0,\"\",(SUM($D51:V51)-SUM($D69:V69))*W60/V42+0.5*W60/$C60)","v":""}]
["01cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,{"$f":"IF(D43=0,\"\",(SUM($D52:D52)-SUM($D70:D70))*E61/D43+0.5*E61/$C61)","v":""},{"$f":"IF(E43=0,\"\",(SUM($D52:E52)-SUM($D70:E70))*F61/E43+0.5*F61/$C61)","v":""},{"$f":"IF(F43=0,\"\",(SUM($D52:F52)-SUM($D70:F70))*G61/F43+0.5*G61/$C61)","v":""},{"$f":"IF(G43=0,\"\",(SUM($D52:G52)-SUM($D70:G70))*H61/G43+0.5*H61/$C61)","v":""},{"$f":"IF(H43=0,\"\",(SUM($D52:H52)-SUM($D70:H70))*I61/H43+0.5*I61/$C61)","v":""},{"$f":"IF(I43=0,\"\",(SUM($D52:I52)-SUM($D70:I70))*J61/I43+0.5*J61/$C61)","v":""},{"$f":"IF(J43=0,\"\",(SUM($D52:J52)-SUM($D70:J70))*K61/J43)","v":""},{"$f":"IF(K43=0,\"\",(SUM($D52:K52)-SUM($D70:K70))*L61/K43+0.5*L61/$C61)","v":""},{"$f":"IF(L43=0,\"\",(SUM($D52:L52)-SUM($D70:L70))*M61/L43+0.5*M61/$C61)","v":""},{"$f":"IF(M43=0,\"\",(SUM($D52:M52)-SUM($D70:M70))*N61/M43+0.5*N61/$C61)","v":""},{"$f":"IF(N43=0,\"\",(SUM($D52:N52)-SUM($D70:N70))*O61/N43+0.5*O61/$C61)","v":""},{"$f":"IF(O43=0,\"\",(SUM($D52:O52)-SUM($D70:O70))*P61/O43+0.5*P61/$C61)","v":""},{"$f":"IF(P43=0,\"\",(SUM($D52:P52)-SUM($D70:P70))*Q61/P43+0.5*Q61/$C61)","v":""},{"$f":"IF(Q43=0,\"\",(SUM($D52:Q52)-SUM($D70:Q70))*R61/Q43+0.5*R61/$C61)","v":""},{"$f":"IF(R43=0,\"\",(SUM($D52:R52)-SUM($D70:R70))*S61/R43+0.5*S61/$C61)","v":""},{"$f":"IF(S43=0,\"\",(SUM($D52:S52)-SUM($D70:S70))*T61/S43+0.5*T61/$C61)","v":""},{"$f":"IF(T43=0,\"\",(SUM($D52:T52)-SUM($D70:T70))*U61/T43+0.5*U61/$C61)","v":""},{"$f":"IF(U43=0,\"\",(SUM($D52:U52)-SUM($D70:U70))*V61/U43+0.5*V61/$C61)","v":""},{"$f":"IF(V43=0,\"\",(SUM($D52:V52)-SUM($D70:V70))*W61/V43+0.5*W61/$C61)","v":""}]
["01cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,{"$f":"IF(D44=0,\"\",(SUM($D53:D53)-SUM($D71:D71))*E62/D44+0.5*E62/$C62)","v":""},{"$f":"IF(E44=0,\"\",(SUM($D53:E53)-SUM($D71:E71))*F62/E44+0.5*F62/$C62)","v":""},{"$f":"IF(F44=0,\"\",(SUM($D53:F53)-SUM($D71:F71))*G62/F44+0.5*G62/$C62)","v":""},{"$f":"IF(G44=0,\"\",(SUM($D53:G53)-SUM($D71:G71))*H62/G44+0.5*H62/$C62)","v":""},{"$f":"IF(H44=0,\"\",(SUM($D53:H53)-SUM($D71:H71))*I62/H44+0.5*I62/$C62)","v":""},{"$f":"IF(I44=0,\"\",(SUM($D53:I53)-SUM($D71:I71))*J62/I44+0.5*J62/$C62)","v":""},{"$f":"IF(J44=0,\"\",(SUM($D53:J53)-SUM($D71:J71))*K62/J44+0.5*K62/$C62)","v":""},{"$f":"IF(K44=0,\"\",(SUM($D53:K53)-SUM($D71:K71))*L62/K44+0.5*L62/$C62)","v":""},{"$f":"IF(L44=0,\"\",(SUM($D53:L53)-SUM($D71:L71))*M62/L44+0.5*M62/$C62)","v":""},{"$f":"IF(M44=0,\"\",(SUM($D53:M53)-SUM($D71:M71))*N62/M44+0.5*N62/$C62)","v":""},{"$f":"IF(N44=0,\"\",(SUM($D53:N53)-SUM($D71:N71))*O62/N44+0.5*O62/$C62)","v":""},{"$f":"IF(O44=0,\"\",(SUM($D53:O53)-SUM($D71:O71))*P62/O44+0.5*P62/$C62)","v":""},{"$f":"IF(P44=0,\"\",(SUM($D53:P53)-SUM($D71:P71))*Q62/P44+0.5*Q62/$C62)","v":""},{"$f":"IF(Q44=0,\"\",(SUM($D53:Q53)-SUM($D71:Q71))*R62/Q44+0.5*R62/$C62)","v":""},{"$f":"IF(R44=0,\"\",(SUM($D53:R53)-SUM($D71:R71))*S62/R44+0.5*S62/$C62)","v":""},{"$f":"IF(S44=0,\"\",(SUM($D53:S53)-SUM($D71:S71))*T62/S44+0.5*T62/$C62)","v":""},{"$f":"IF(T44=0,\"\",(SUM($D53:T53)-SUM($D71:T71))*U62/T44+0.5*U62/$C62)","v":""},{"$f":"IF(U44=0,\"\",(SUM($D53:U53)-SUM($D71:U71))*V62/U44+0.5*V62/$C62)","v":""},{"$f":"IF(V44=0,\"\",(SUM($D53:V53)-SUM($D71:V71))*W62/V44+0.5*W62/$C62)","v":""}]
["01cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,{"$f":"IF(D45=0,\"\",(SUM($D54:D54)-SUM($D72:D72))*E63/D45+0.5*E63/$C63)","v":""},{"$f":"IF(E45=0,\"\",(SUM($D54:E54)-SUM($D72:E72))*F63/E45+0.5*F63/$C63)","v":""},{"$f":"IF(F45=0,\"\",(SUM($D54:F54)-SUM($D72:F72))*G63/F45+0.5*G63/$C63)","v":""},{"$f":"IF(G45=0,\"\",(SUM($D54:G54)-SUM($D72:G72))*H63/G45+0.5*H63/$C63)","v":""},{"$f":"IF(H45=0,\"\",(SUM($D54:H54)-SUM($D72:H72))*I63/H45+0.5*I63/$C63)","v":""},{"$f":"IF(I45=0,\"\",(SUM($D54:I54)-SUM($D72:I72))*J63/I45+0.5*J63/$C63)","v":""},{"$f":"IF(J45=0,\"\",(SUM($D54:J54)-SUM($D72:J72))*K63/J45+0.5*K63/$C63)","v":""},{"$f":"IF(K45=0,\"\",(SUM($D54:K54)-SUM($D72:K72))*L63/K45+0.5*L63/$C63)","v":""},{"$f":"IF(L45=0,\"\",(SUM($D54:L54)-SUM($D72:L72))*M63/L45+0.5*M63/$C63)","v":""},{"$f":"IF(M45=0,\"\",(SUM($D54:M54)-SUM($D72:M72))*N63/M45+0.5*N63/$C63)","v":""},{"$f":"IF(N45=0,\"\",(SUM($D54:N54)-SUM($D72:N72))*O63/N45+0.5*O63/$C63)","v":""},{"$f":"IF(O45=0,\"\",(SUM($D54:O54)-SUM($D72:O72))*P63/O45+0.5*P63/$C63)","v":""},{"$f":"IF(P45=0,\"\",(SUM($D54:P54)-SUM($D72:P72))*Q63/P45+0.5*Q63/$C63)","v":""},{"$f":"IF(Q45=0,\"\",(SUM($D54:Q54)-SUM($D72:Q72))*R63/Q45+0.5*R63/$C63)","v":""},{"$f":"IF(R45=0,\"\",(SUM($D54:R54)-SUM($D72:R72))*S63/R45+0.5*S63/$C63)","v":""},{"$f":"IF(S45=0,\"\",(SUM($D54:S54)-SUM($D72:S72))*T63/S45+0.5*T63/$C63)","v":""},{"$f":"IF(T45=0,\"\",(SUM($D54:T54)-SUM($D72:T72))*U63/T45+0.5*U63/$C63)","v":""},{"$f":"IF(U45=0,\"\",(SUM($D54:U54)-SUM($D72:U72))*V63/U45+0.5*V63/$C63)","v":""},{"$f":"IF(V45=0,\"\",(SUM($D54:V54)-SUM($D72:V72))*W63/V45+0.5*W63/$C63)","v":""}]
["01cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,{"$f":"IF(D46=0,\"\",(SUM($D55:D55)-SUM($D73:D73))*E64/D46+0.5*E64/$C64)","v":""},{"$f":"IF(E46=0,\"\",(SUM($D55:E55)-SUM($D73:E73))*F64/E46+0.5*F64/$C64)","v":""},{"$f":"IF(F46=0,\"\",(SUM($D55:F55)-SUM($D73:F73))*G64/F46+0.5*G64/$C64)","v":""},{"$f":"IF(G46=0,\"\",(SUM($D55:G55)-SUM($D73:G73))*H64/G46+0.5*H64/$C64)","v":""},{"$f":"IF(H46=0,\"\",(SUM($D55:H55)-SUM($D73:H73))*I64/H46+0.5*I64/$C64)","v":""},{"$f":"IF(I46=0,\"\",(SUM($D55:I55)-SUM($D73:I73))*J64/I46+0.5*J64/$C64)","v":""},{"$f":"IF(J46=0,\"\",(SUM($D55:J55)-SUM($D73:J73))*K64/J46+0.5*K64/$C64)","v":""},{"$f":"IF(K46=0,\"\",(SUM($D55:K55)-SUM($D73:K73))*L64/K46+0.5*L64/$C64)","v":""},{"$f":"IF(L46=0,\"\",(SUM($D55:L55)-SUM($D73:L73))*M64/L46+0.5*M64/$C64)","v":""},{"$f":"IF(M46=0,\"\",(SUM($D55:M55)-SUM($D73:M73))*N64/M46+0.5*N64/$C64)","v":""},{"$f":"IF(N46=0,\"\",(SUM($D55:N55)-SUM($D73:N73))*O64/N46+0.5*O64/$C64)","v":""},{"$f":"IF(O46=0,\"\",(SUM($D55:O55)-SUM($D73:O73))*P64/O46+0.5*P64/$C64)","v":""},{"$f":"IF(P46=0,\"\",(SUM($D55:P55)-SUM($D73:P73))*Q64/P46+0.5*Q64/$C64)","v":""},{"$f":"IF(Q46=0,\"\",(SUM($D55:Q55)-SUM($D73:Q73))*R64/Q46+0.5*R64/$C64)","v":""},{"$f":"IF(R46=0,\"\",(SUM($D55:R55)-SUM($D73:R73))*S64/R46+0.5*S64/$C64)","v":""},{"$f":"IF(S46=0,\"\",(SUM($D55:S55)-SUM($D73:S73))*T64/S46+0.5*T64/$C64)","v":""},{"$f":"IF(T46=0,\"\",(SUM($D55:T55)-SUM($D73:T73))*U64/T46+0.5*U64/$C64)","v":""},{"$f":"IF(U46=0,\"\",(SUM($D55:U55)-SUM($D73:U73))*V64/U46+0.5*V64/$C64)","v":""},{"$f":"IF(V46=0,\"\",(SUM($D55:V55)-SUM($D73:V73))*W64/V46+0.5*W64/$C64)","v":""}]
[{"$f":"RIGHT(B$37,2)&\"cad\"","v":"01cad"},"c.a.d. opgegeven door netbeheerder",null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A74,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J66","v":0},{"$f":"K66","v":0},{"$f":"L66","v":0}]
[null,"Bijzondere waardeverminderingen",null,null,{"$f":"SUM(E76:E82)","v":0},{"$f":"SUM(F76:F82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$37,2)&\"bwv\"&C76","v":"01bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A76,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01bwv40","bijzondere waardevermindering bij afschrijvingstermijn",40,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A77,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A78,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A79,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A80,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A81,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["01bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A82,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Ultimo boekwaarde  (ongeindexeerd)",null,{"$f":"C39-D56-(D57-D74+D75)","v":0},{"$f":"D83-E56-(E57-E74+E75)","v":0},{"$f":"E83-F56-(F57-F74+F75)","v":0},0,{"$f":"G83-H56-(H57-H74+H75)","v":0},0,{"$f":"I83-J56-(J57-J74+J75)","v":0},{"$f":"J83-K56-(K57-K74+K75)","v":0},{"$f":"K83-L56-(L57-L74+L75)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Ultimo boekwaarde  (geindexeerd)",null,{"$f":"D83*(1+CPI($B37,D$5))","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,{"$f":"D84*VLOOKUP(D$5,WACCtabel,3,FALSE)","v":0},{"$f":"E84*VLOOKUP(E$5,WACCtabel,3,FALSE)","v":0},{"$f":"F84*VLOOKUP(F$5,WACCtabel,3,FALSE)","v":0},0,0,0,{"$f":"J84*VLOOKUP(J$5,WACCtabel,3,FALSE)","v":0},{"$f":"K84*VLOOKUP(K$5,WACCtabel,3,FALSE)","v":0},{"$f":"L84*VLOOKUP(L$5,WACCtabel,3,FALSE)","v":0},{"$f":"M84*VLOOKUP(M$5,WACCtabel,3,FALSE)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,{"$f":"D56*(1+CPI($B37,D$5))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N56*(1+CPI($B37,N$5))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,{"$f":"D85+D86","v":0},{"$f":"E85+E86","v":0},0,0,0,0,{"$f":"J85+J86","v":0},0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2002]
[]
[null,"Investeringen",{"$f":"SUM(E92:E99)","v":0}]
[{"$f":"RIGHT(B$89,2)&\"Inv\"&C92","v":"02Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A92,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A92,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A92,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A92,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"E92-F110-F128","v":0},{"$f":"F92-G110-G128","v":0},{"$f":"G92-H110-H128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Inv40","Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A93,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A93,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A93,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A93,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,{"$f":"F93-G111-G129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A94,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A94,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A94,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A94,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A95,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A95,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A95,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A95,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A96,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A96,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A96,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A96,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A97,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A97,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A97,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A97,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A98,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A98,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A98,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A98,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$89,2)&\"Inv\"&C99","v":"02Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A99,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A99,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A99,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A99,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"E99","v":0},{"$f":"F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,{"$f":"SUM(E101:E107)","v":0},{"$f":"SUM(F101:F107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$89,2)&\"Af\"&C101","v":"02Af50"},"afschrijving bij afschrijvingstermijn",50,null,{"$f":"0.5*($E92/$C92)","v":0},{"$f":"IF($D$5+$C101<E$5,\"\",IF($D$5+$C101=E$5,0.5*F92/$C92,F92/$C92+0.5*F110/$C110))","v":0},{"$f":"IF($D$5+$C101<F$5,\"\",IF($D$5+$C101=F$5,0.5*G92/$C92,G92/$C92+0.5*G110/$C110))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Af40","afschrijving bij afschrijvingstermijn",40,null,{"$f":"0.5*($E93/$C93)","v":0},0,{"$f":"IF($D$5+$C102<F$5,\"\",IF($D$5+$C102=F$5,0.5*G93/$C93,G93/$C93+0.5*G111/$C111))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Af30","afschrijving bij afschrijvingstermijn",30,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Af25","afschrijving bij afschrijvingstermijn",25,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["02Af10","afschrijving bij afschrijvingstermijn",10,null,0,0,0,0,0,0,0,0,0,0,0,"","","","","","","",""]
["02Af5","afschrijving bij afschrijvingstermijn",5,null,{"$f":"0.5*($E97/$C97)","v":0},0,0,{"$f":"IF($D$5+$C106<G$5,\"\",IF($D$5+$C106=G$5,0.5*H97/$C97,H97/$C97+0.5*H115/$C115))","v":0},0,0,{"$f":"IF($D$5+$C106<J$5,\"\",IF($D$5+$C106=J$5,0.5*K97/$C97,K97/$C97+0.5*K115/$C115))","v":""},"","","","","","","","","","","",""]
["02Af3","afschrijving bij afschrijvingstermijn",3,null,0,0,0,0,"","","","","","","","","","","","","","",""]
[{"$f":"RIGHT(B$89,2)&\"Af\"","v":"02Af"},"Afschrijvingen zoals opgegeven door netbeheerder",null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!E$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A108,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J100","v":0},{"$f":"K100","v":0},{"$f":"L100","v":0}]
[null,"Desinvesteringen",null,null,null,{"$f":"SUM(F110:F117)","v":0},{"$f":"SUM(G110:G117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$89,2)&\"Des\"&C110","v":"02Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A110,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02Des40","Desinvesteringen met afschrijvingstermijn:",40,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A111,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02Des30","Desinvesteringen met afschrijvingstermijn:",30,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A112,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02Des25","Desinvesteringen met afschrijvingstermijn:",25,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A113,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02Des10","Desinvesteringen met afschrijvingstermijn:",10,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A114,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02Des5","Desinvesteringen met afschrijvingstermijn:",5,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A115,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02Des3","Desinvesteringen met afschrijvingstermijn:",3,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A116,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02Desgeen","Desinvesteringen met afschrijvingstermijn:","geen",null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A117,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,{"$f":"SUM(F119:F125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$89,2)&\"cad\"&C119","v":"02cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50,null,null,{"$f":"IF(E92=0,\"\",(SUM($D101:E101)-SUM($D119:E119))*F110/E92+0.5*F110/$C110)","v":""},{"$f":"IF(F92=0,\"\",(SUM($D101:F101)-SUM($D119:F119))*G110/F92+0.5*G110/$C110)","v":""},{"$f":"IF(G92=0,\"\",(SUM($D101:G101)-SUM($D119:G119))*H110/G92+0.5*H110/$C110)","v":""},{"$f":"IF(H92=0,\"\",(SUM($D101:H101)-SUM($D119:H119))*I110/H92+0.5*I110/$C110)","v":""},{"$f":"IF(I92=0,\"\",(SUM($D101:I101)-SUM($D119:I119))*J110/I92+0.5*J110/$C110)","v":""},{"$f":"IF(J92=0,\"\",(SUM($D101:J101)-SUM($D119:J119))*K110/J92+0.5*K110/$C110)","v":""},{"$f":"IF(K92=0,\"\",(SUM($D101:K101)-SUM($D119:K119))*L110/K92+0.5*L110/$C110)","v":""},{"$f":"IF(L92=0,\"\",(SUM($D101:L101)-SUM($D119:L119))*M110/L92+0.5*M110/$C110)","v":""},{"$f":"IF(M92=0,\"\",(SUM($D101:M101)-SUM($D119:M119))*N110/M92+0.5*N110/$C110)","v":""},{"$f":"IF(N92=0,\"\",(SUM($D101:N101)-SUM($D119:N119))*O110/N92+0.5*O110/$C110)","v":""},{"$f":"IF(O92=0,\"\",(SUM($D101:O101)-SUM($D119:O119))*P110/O92+0.5*P110/$C110)","v":""},{"$f":"IF(P92=0,\"\",(SUM($D101:P101)-SUM($D119:P119))*Q110/P92+0.5*Q110/$C110)","v":""},{"$f":"IF(Q92=0,\"\",(SUM($D101:Q101)-SUM($D119:Q119))*R110/Q92+0.5*R110/$C110)","v":""},{"$f":"IF(R92=0,\"\",(SUM($D101:R101)-SUM($D119:R119))*S110/R92+0.5*S110/$C110)","v":""},{"$f":"IF(S92=0,\"\",(SUM($D101:S101)-SUM($D119:S119))*T110/S92+0.5*T110/$C110)","v":""},{"$f":"IF(T92=0,\"\",(SUM($D101:T101)-SUM($D119:T119))*U110/T92+0.5*U110/$C110)","v":""},{"$f":"IF(U92=0,\"\",(SUM($D101:U101)-SUM($D119:U119))*V110/U92+0.5*V110/$C110)","v":""},{"$f":"IF(V92=0,\"\",(SUM($D101:V101)-SUM($D119:V119))*W110/V92+0.5*W110/$C110)","v":""}]
["02cad40","cumulatieve afschrijving bij afschrijvingstermijn",40,null,null,{"$f":"IF(E93=0,\"\",(SUM($D102:E102)-SUM($D120:E120))*F111/E93+0.5*F111/$C111)","v":""},{"$f":"IF(F93=0,\"\",(SUM($D102:F102)-SUM($D120:F120))*G111/F93+0.5*G111/$C111)","v":""},{"$f":"IF(G93=0,\"\",(SUM($D102:G102)-SUM($D120:G120))*H111/G93+0.5*H111/$C111)","v":""},{"$f":"IF(H93=0,\"\",(SUM($D102:H102)-SUM($D120:H120))*I111/H93+0.5*I111/$C111)","v":""},{"$f":"IF(I93=0,\"\",(SUM($D102:I102)-SUM($D120:I120))*J111/I93+0.5*J111/$C111)","v":""},{"$f":"IF(J93=0,\"\",(SUM($D102:J102)-SUM($D120:J120))*K111/J93+0.5*K111/$C111)","v":""},{"$f":"IF(K93=0,\"\",(SUM($D102:K102)-SUM($D120:K120))*L111/K93+0.5*L111/$C111)","v":""},{"$f":"IF(L93=0,\"\",(SUM($D102:L102)-SUM($D120:L120))*M111/L93+0.5*M111/$C111)","v":""},{"$f":"IF(M93=0,\"\",(SUM($D102:M102)-SUM($D120:M120))*N111/M93+0.5*N111/$C111)","v":""},{"$f":"IF(N93=0,\"\",(SUM($D102:N102)-SUM($D120:N120))*O111/N93+0.5*O111/$C111)","v":""},{"$f":"IF(O93=0,\"\",(SUM($D102:O102)-SUM($D120:O120))*P111/O93+0.5*P111/$C111)","v":""},{"$f":"IF(P93=0,\"\",(SUM($D102:P102)-SUM($D120:P120))*Q111/P93+0.5*Q111/$C111)","v":""},{"$f":"IF(Q93=0,\"\",(SUM($D102:Q102)-SUM($D120:Q120))*R111/Q93+0.5*R111/$C111)","v":""},{"$f":"IF(R93=0,\"\",(SUM($D102:R102)-SUM($D120:R120))*S111/R93+0.5*S111/$C111)","v":""},{"$f":"IF(S93=0,\"\",(SUM($D102:S102)-SUM($D120:S120))*T111/S93+0.5*T111/$C111)","v":""},{"$f":"IF(T93=0,\"\",(SUM($D102:T102)-SUM($D120:T120))*U111/T93+0.5*U111/$C111)","v":""},{"$f":"IF(U93=0,\"\",(SUM($D102:U102)-SUM($D120:U120))*V111/U93+0.5*V111/$C111)","v":""},{"$f":"IF(V93=0,\"\",(SUM($D102:V102)-SUM($D120:V120))*W111/V93+0.5*W111/$C111)","v":""}]
["02cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,{"$f":"IF(E94=0,\"\",(SUM($D103:E103)-SUM($D121:E121))*F112/E94+0.5*F112/$C112)","v":""},{"$f":"IF(F94=0,\"\",(SUM($D103:F103)-SUM($D121:F121))*G112/F94+0.5*G112/$C112)","v":""},{"$f":"IF(G94=0,\"\",(SUM($D103:G103)-SUM($D121:G121))*H112/G94+0.5*H112/$C112)","v":""},{"$f":"IF(H94=0,\"\",(SUM($D103:H103)-SUM($D121:H121))*I112/H94+0.5*I112/$C112)","v":""},{"$f":"IF(I94=0,\"\",(SUM($D103:I103)-SUM($D121:I121))*J112/I94+0.5*J112/$C112)","v":""},{"$f":"IF(J94=0,\"\",(SUM($D103:J103)-SUM($D121:J121))*K112/J94+0.5*K112/$C112)","v":""},{"$f":"IF(K94=0,\"\",(SUM($D103:K103)-SUM($D121:K121))*L112/K94+0.5*L112/$C112)","v":""},{"$f":"IF(L94=0,\"\",(SUM($D103:L103)-SUM($D121:L121))*M112/L94+0.5*M112/$C112)","v":""},{"$f":"IF(M94=0,\"\",(SUM($D103:M103)-SUM($D121:M121))*N112/M94+0.5*N112/$C112)","v":""},{"$f":"IF(N94=0,\"\",(SUM($D103:N103)-SUM($D121:N121))*O112/N94+0.5*O112/$C112)","v":""},{"$f":"IF(O94=0,\"\",(SUM($D103:O103)-SUM($D121:O121))*P112/O94+0.5*P112/$C112)","v":""},{"$f":"IF(P94=0,\"\",(SUM($D103:P103)-SUM($D121:P121))*Q112/P94+0.5*Q112/$C112)","v":""},{"$f":"IF(Q94=0,\"\",(SUM($D103:Q103)-SUM($D121:Q121))*R112/Q94+0.5*R112/$C112)","v":""},{"$f":"IF(R94=0,\"\",(SUM($D103:R103)-SUM($D121:R121))*S112/R94+0.5*S112/$C112)","v":""},{"$f":"IF(S94=0,\"\",(SUM($D103:S103)-SUM($D121:S121))*T112/S94+0.5*T112/$C112)","v":""},{"$f":"IF(T94=0,\"\",(SUM($D103:T103)-SUM($D121:T121))*U112/T94+0.5*U112/$C112)","v":""},{"$f":"IF(U94=0,\"\",(SUM($D103:U103)-SUM($D121:U121))*V112/U94+0.5*V112/$C112)","v":""},{"$f":"IF(V94=0,\"\",(SUM($D103:V103)-SUM($D121:V121))*W112/V94+0.5*W112/$C112)","v":""}]
["02cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,{"$f":"IF(E95=0,\"\",(SUM($D104:E104)-SUM($D122:E122))*F113/E95+0.5*F113/$C113)","v":""},{"$f":"IF(F95=0,\"\",(SUM($D104:F104)-SUM($D122:F122))*G113/F95+0.5*G113/$C113)","v":""},{"$f":"IF(G95=0,\"\",(SUM($D104:G104)-SUM($D122:G122))*H113/G95+0.5*H113/$C113)","v":""},{"$f":"IF(H95=0,\"\",(SUM($D104:H104)-SUM($D122:H122))*I113/H95+0.5*I113/$C113)","v":""},{"$f":"IF(I95=0,\"\",(SUM($D104:I104)-SUM($D122:I122))*J113/I95+0.5*J113/$C113)","v":""},{"$f":"IF(J95=0,\"\",(SUM($D104:J104)-SUM($D122:J122))*K113/J95+0.5*K113/$C113)","v":""},{"$f":"IF(K95=0,\"\",(SUM($D104:K104)-SUM($D122:K122))*L113/K95+0.5*L113/$C113)","v":""},{"$f":"IF(L95=0,\"\",(SUM($D104:L104)-SUM($D122:L122))*M113/L95+0.5*M113/$C113)","v":""},{"$f":"IF(M95=0,\"\",(SUM($D104:M104)-SUM($D122:M122))*N113/M95+0.5*N113/$C113)","v":""},{"$f":"IF(N95=0,\"\",(SUM($D104:N104)-SUM($D122:N122))*O113/N95+0.5*O113/$C113)","v":""},{"$f":"IF(O95=0,\"\",(SUM($D104:O104)-SUM($D122:O122))*P113/O95+0.5*P113/$C113)","v":""},{"$f":"IF(P95=0,\"\",(SUM($D104:P104)-SUM($D122:P122))*Q113/P95+0.5*Q113/$C113)","v":""},{"$f":"IF(Q95=0,\"\",(SUM($D104:Q104)-SUM($D122:Q122))*R113/Q95+0.5*R113/$C113)","v":""},{"$f":"IF(R95=0,\"\",(SUM($D104:R104)-SUM($D122:R122))*S113/R95+0.5*S113/$C113)","v":""},{"$f":"IF(S95=0,\"\",(SUM($D104:S104)-SUM($D122:S122))*T113/S95+0.5*T113/$C113)","v":""},{"$f":"IF(T95=0,\"\",(SUM($D104:T104)-SUM($D122:T122))*U113/T95+0.5*U113/$C113)","v":""},{"$f":"IF(U95=0,\"\",(SUM($D104:U104)-SUM($D122:U122))*V113/U95+0.5*V113/$C113)","v":""},{"$f":"IF(V95=0,\"\",(SUM($D104:V104)-SUM($D122:V122))*W113/V95+0.5*W113/$C113)","v":""}]
["02cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,{"$f":"IF(E96=0,\"\",(SUM($D105:E105)-SUM($D123:E123))*F114/E96+0.5*F114/$C114)","v":""},{"$f":"IF(F96=0,\"\",(SUM($D105:F105)-SUM($D123:F123))*G114/F96+0.5*G114/$C114)","v":""},{"$f":"IF(G96=0,\"\",(SUM($D105:G105)-SUM($D123:G123))*H114/G96+0.5*H114/$C114)","v":""},{"$f":"IF(H96=0,\"\",(SUM($D105:H105)-SUM($D123:H123))*I114/H96+0.5*I114/$C114)","v":""},{"$f":"IF(I96=0,\"\",(SUM($D105:I105)-SUM($D123:I123))*J114/I96+0.5*J114/$C114)","v":""},{"$f":"IF(J96=0,\"\",(SUM($D105:J105)-SUM($D123:J123))*K114/J96+0.5*K114/$C114)","v":""},{"$f":"IF(K96=0,\"\",(SUM($D105:K105)-SUM($D123:K123))*L114/K96+0.5*L114/$C114)","v":""},{"$f":"IF(L96=0,\"\",(SUM($D105:L105)-SUM($D123:L123))*M114/L96+0.5*M114/$C114)","v":""},{"$f":"IF(M96=0,\"\",(SUM($D105:M105)-SUM($D123:M123))*N114/M96+0.5*N114/$C114)","v":""},{"$f":"IF(N96=0,\"\",(SUM($D105:N105)-SUM($D123:N123))*O114/N96+0.5*O114/$C114)","v":""},{"$f":"IF(O96=0,\"\",(SUM($D105:O105)-SUM($D123:O123))*P114/O96+0.5*P114/$C114)","v":""},{"$f":"IF(P96=0,\"\",(SUM($D105:P105)-SUM($D123:P123))*Q114/P96+0.5*Q114/$C114)","v":""},{"$f":"IF(Q96=0,\"\",(SUM($D105:Q105)-SUM($D123:Q123))*R114/Q96+0.5*R114/$C114)","v":""},{"$f":"IF(R96=0,\"\",(SUM($D105:R105)-SUM($D123:R123))*S114/R96+0.5*S114/$C114)","v":""},{"$f":"IF(S96=0,\"\",(SUM($D105:S105)-SUM($D123:S123))*T114/S96+0.5*T114/$C114)","v":""},{"$f":"IF(T96=0,\"\",(SUM($D105:T105)-SUM($D123:T123))*U114/T96+0.5*U114/$C114)","v":""},{"$f":"IF(U96=0,\"\",(SUM($D105:U105)-SUM($D123:U123))*V114/U96+0.5*V114/$C114)","v":""},{"$f":"IF(V96=0,\"\",(SUM($D105:V105)-SUM($D123:V123))*W114/V96+0.5*W114/$C114)","v":""}]
["02cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,{"$f":"IF(E97=0,\"\",(SUM($D106:E106)-SUM($D124:E124))*F115/E97+0.5*F115/$C115)","v":""},{"$f":"IF(F97=0,\"\",(SUM($D106:F106)-SUM($D124:F124))*G115/F97+0.5*G115/$C115)","v":""},{"$f":"IF(G97=0,\"\",(SUM($D106:G106)-SUM($D124:G124))*H115/G97+0.5*H115/$C115)","v":""},{"$f":"IF(H97=0,\"\",(SUM($D106:H106)-SUM($D124:H124))*I115/H97+0.5*I115/$C115)","v":""},{"$f":"IF(I97=0,\"\",(SUM($D106:I106)-SUM($D124:I124))*J115/I97+0.5*J115/$C115)","v":""},{"$f":"IF(J97=0,\"\",(SUM($D106:J106)-SUM($D124:J124))*K115/J97+0.5*K115/$C115)","v":""},{"$f":"IF(K97=0,\"\",(SUM($D106:K106)-SUM($D124:K124))*L115/K97+0.5*L115/$C115)","v":""},{"$f":"IF(L97=0,\"\",(SUM($D106:L106)-SUM($D124:L124))*M115/L97+0.5*M115/$C115)","v":""},{"$f":"IF(M97=0,\"\",(SUM($D106:M106)-SUM($D124:M124))*N115/M97+0.5*N115/$C115)","v":""},{"$f":"IF(N97=0,\"\",(SUM($D106:N106)-SUM($D124:N124))*O115/N97+0.5*O115/$C115)","v":""},{"$f":"IF(O97=0,\"\",(SUM($D106:O106)-SUM($D124:O124))*P115/O97+0.5*P115/$C115)","v":""},{"$f":"IF(P97=0,\"\",(SUM($D106:P106)-SUM($D124:P124))*Q115/P97+0.5*Q115/$C115)","v":""},{"$f":"IF(Q97=0,\"\",(SUM($D106:Q106)-SUM($D124:Q124))*R115/Q97+0.5*R115/$C115)","v":""},{"$f":"IF(R97=0,\"\",(SUM($D106:R106)-SUM($D124:R124))*S115/R97+0.5*S115/$C115)","v":""},{"$f":"IF(S97=0,\"\",(SUM($D106:S106)-SUM($D124:S124))*T115/S97+0.5*T115/$C115)","v":""},{"$f":"IF(T97=0,\"\",(SUM($D106:T106)-SUM($D124:T124))*U115/T97+0.5*U115/$C115)","v":""},{"$f":"IF(U97=0,\"\",(SUM($D106:U106)-SUM($D124:U124))*V115/U97+0.5*V115/$C115)","v":""},{"$f":"IF(V97=0,\"\",(SUM($D106:V106)-SUM($D124:V124))*W115/V97+0.5*W115/$C115)","v":""}]
["02cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,{"$f":"IF(E98=0,\"\",(SUM($D107:E107)-SUM($D125:E125))*F116/E98+0.5*F116/$C116)","v":""},{"$f":"IF(F98=0,\"\",(SUM($D107:F107)-SUM($D125:F125))*G116/F98+0.5*G116/$C116)","v":""},{"$f":"IF(G98=0,\"\",(SUM($D107:G107)-SUM($D125:G125))*H116/G98+0.5*H116/$C116)","v":""},{"$f":"IF(H98=0,\"\",(SUM($D107:H107)-SUM($D125:H125))*I116/H98+0.5*I116/$C116)","v":""},{"$f":"IF(I98=0,\"\",(SUM($D107:I107)-SUM($D125:I125))*J116/I98+0.5*J116/$C116)","v":""},{"$f":"IF(J98=0,\"\",(SUM($D107:J107)-SUM($D125:J125))*K116/J98+0.5*K116/$C116)","v":""},{"$f":"IF(K98=0,\"\",(SUM($D107:K107)-SUM($D125:K125))*L116/K98+0.5*L116/$C116)","v":""},{"$f":"IF(L98=0,\"\",(SUM($D107:L107)-SUM($D125:L125))*M116/L98+0.5*M116/$C116)","v":""},{"$f":"IF(M98=0,\"\",(SUM($D107:M107)-SUM($D125:M125))*N116/M98+0.5*N116/$C116)","v":""},{"$f":"IF(N98=0,\"\",(SUM($D107:N107)-SUM($D125:N125))*O116/N98+0.5*O116/$C116)","v":""},{"$f":"IF(O98=0,\"\",(SUM($D107:O107)-SUM($D125:O125))*P116/O98+0.5*P116/$C116)","v":""},{"$f":"IF(P98=0,\"\",(SUM($D107:P107)-SUM($D125:P125))*Q116/P98+0.5*Q116/$C116)","v":""},{"$f":"IF(Q98=0,\"\",(SUM($D107:Q107)-SUM($D125:Q125))*R116/Q98+0.5*R116/$C116)","v":""},{"$f":"IF(R98=0,\"\",(SUM($D107:R107)-SUM($D125:R125))*S116/R98+0.5*S116/$C116)","v":""},{"$f":"IF(S98=0,\"\",(SUM($D107:S107)-SUM($D125:S125))*T116/S98+0.5*T116/$C116)","v":""},{"$f":"IF(T98=0,\"\",(SUM($D107:T107)-SUM($D125:T125))*U116/T98+0.5*U116/$C116)","v":""},{"$f":"IF(U98=0,\"\",(SUM($D107:U107)-SUM($D125:U125))*V116/U98+0.5*V116/$C116)","v":""},{"$f":"IF(V98=0,\"\",(SUM($D107:V107)-SUM($D125:V125))*W116/V98+0.5*W116/$C116)","v":""}]
[{"$f":"RIGHT(B$89,2)&\"cad\"","v":"02cad"},"c.a.d. opgegeven door netbeheerder",null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A126,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A126,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A126,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A126,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A126,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A126,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A126,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A126,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A126,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A126,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A126,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A126,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A126,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A126,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A126,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A126,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J118","v":0},{"$f":"K118","v":0},{"$f":"L118","v":0}]
[null,"Bijzondere waardeverminderingen",null,null,null,{"$f":"SUM(F128:F134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$89,2)&\"bwv\"&C128","v":"02bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A128,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[{"$f":"RIGHT(B$89,2)&\"bwv\"&C129","v":"02bwv40"},"bijzondere waardevermindering bij afschrijvingstermijn",40,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A129,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A130,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A131,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A132,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A133,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["02bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A134,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,{"$f":"C91-E108-(E109-E126)","v":0},{"$f":"E135-F108-(F109-F126+F127)","v":0},0,0,0,{"$f":"I135-J108-(J109-J126+J127)","v":0},{"$f":"J135-K108-(K109-K126+K127)","v":0},{"$f":"K135-L108-(L109-L126+L127)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,{"$f":"E135*(1+CPI($B89,E$5))","v":0},0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,{"$f":"E136*VLOOKUP(E$5,WACCtabel,3,FALSE)","v":0},{"$f":"F136*VLOOKUP(F$5,WACCtabel,3,FALSE)","v":0},{"$f":"G136*VLOOKUP(G$5,WACCtabel,3,FALSE)","v":0},0,0,0,{"$f":"K136*VLOOKUP(K$5,WACCtabel,3,FALSE)","v":0},{"$f":"L136*VLOOKUP(L$5,WACCtabel,3,FALSE)","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Q136*VLOOKUP(Q$5,WACCtabel,3,FALSE)","v":{"$error":"#VALUE!"}},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,{"$f":"E108*(1+CPI($B89,E$5))","v":0},0,0,0,0,0,0,0,0,{"$f":"N108*(1+CPI($B89,N$5))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,{"$f":"E137+E138","v":0},0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2003]
[]
[null,"Investeringen",{"$f":"SUM(F144:F151)","v":0}]
[{"$f":"RIGHT(B$141,2)&\"Inv\"&C144","v":"03Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A144,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A144,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A144,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A144,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"F144-G162-G180","v":0},{"$f":"G144-H162-H180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Inv40","Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A145,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A145,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A145,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A145,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,{"$f":"G145-H163-H181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A146,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A146,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A146,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A146,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A147,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A147,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A147,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A147,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A148,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A148,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A148,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A148,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A149,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A149,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A149,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A149,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A150,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A150,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A150,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A150,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$141,2)&\"Inv\"&C151","v":"03Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A151,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A151,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A151,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A151,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"F151","v":0},{"$f":"G151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,{"$f":"SUM(F153:F159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$141,2)&\"Af\"&C153","v":"03Af50"},"afschrijving bij afschrijvingstermijn",50,null,null,{"$f":"0.5*($F144/$C144)","v":0},{"$f":"IF($D$5+$C153<E$5,\"\",IF($D$5+$C153=E$5,0.5*G144/$C144,G144/$C144+0.5*G162/$C162))","v":0},{"$f":"IF($D$5+$C153<F$5,\"\",IF($D$5+$C153=F$5,0.5*H144/$C144,H144/$C144+0.5*H162/$C162))","v":0},{"$f":"IF($D$5+$C153<G$5,\"\",IF($D$5+$C153=G$5,0.5*I144/$C144,I144/$C144+0.5*I162/$C162))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Af40","afschrijving bij afschrijvingstermijn",40,null,null,0,{"$f":"IF($D$5+$C154<E$5,\"\",IF($D$5+$C154=E$5,0.5*G145/$C145,G145/$C145+0.5*G163/$C163))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Af30","afschrijving bij afschrijvingstermijn",30,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Af25","afschrijving bij afschrijvingstermijn",25,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["03Af10","afschrijving bij afschrijvingstermijn",10,null,null,0,0,0,0,0,0,0,0,0,0,0,"","","","","","",""]
["03Af5","afschrijving bij afschrijvingstermijn",5,null,null,0,0,0,0,0,0,"","","","","","","","","","","",""]
["03Af3","afschrijving bij afschrijvingstermijn",3,null,null,0,0,0,0,"","","","","","","","","","","","","",""]
[{"$f":"RIGHT(B$141,2)&\"Af\"","v":"03Af"},"Afschrijvingen zoals opgegeven door netbeheerder",null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A160,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A160,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A160,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A160,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!F$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A160,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A160,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A160,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A160,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A160,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A160,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A160,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A160,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A160,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A160,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A160,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A160,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J152","v":0},{"$f":"K152","v":0},{"$f":"L152","v":0}]
[null,"Desinvesteringen",null,null,null,null,{"$f":"SUM(G162:G169)","v":0},{"$f":"SUM(H162:H169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$141,2)&\"Des\"&C162","v":"03Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A162,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03Des40","Desinvesteringen met afschrijvingstermijn:",40,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A163,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03Des30","Desinvesteringen met afschrijvingstermijn:",30,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A164,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03Des25","Desinvesteringen met afschrijvingstermijn:",25,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A165,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03Des10","Desinvesteringen met afschrijvingstermijn:",10,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A166,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03Des5","Desinvesteringen met afschrijvingstermijn:",5,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A167,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03Des3","Desinvesteringen met afschrijvingstermijn:",3,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A168,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03Desgeen","Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A169,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,{"$f":"SUM(G171:G177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$141,2)&\"cad\"&C171","v":"03cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50,null,null,null,{"$f":"IF(F144=0,\"\",(SUM($D153:F153)-SUM($D171:F171))*G162/F144+0.5*G162/$C162)","v":""},{"$f":"IF(G144=0,\"\",(SUM($D153:G153)-SUM($D171:G171))*H162/G144+0.5*H162/$C162)","v":""},{"$f":"IF(H144=0,\"\",(SUM($D153:H153)-SUM($D171:H171))*I162/H144+0.5*I162/$C162)","v":""},{"$f":"IF(I144=0,\"\",(SUM($D153:I153)-SUM($D171:I171))*J162/I144+0.5*J162/$C162)","v":""},{"$f":"IF(J144=0,\"\",(SUM($D153:J153)-SUM($D171:J171))*K162/J144+0.5*K162/$C162)","v":""},{"$f":"IF(K144=0,\"\",(SUM($D153:K153)-SUM($D171:K171))*L162/K144+0.5*L162/$C162)","v":""},{"$f":"IF(L144=0,\"\",(SUM($D153:L153)-SUM($D171:L171))*M162/L144+0.5*M162/$C162)","v":""},{"$f":"IF(M144=0,\"\",(SUM($D153:M153)-SUM($D171:M171))*N162/M144+0.5*N162/$C162)","v":""},{"$f":"IF(N144=0,\"\",(SUM($D153:N153)-SUM($D171:N171))*O162/N144+0.5*O162/$C162)","v":""},{"$f":"IF(O144=0,\"\",(SUM($D153:O153)-SUM($D171:O171))*P162/O144+0.5*P162/$C162)","v":""},{"$f":"IF(P144=0,\"\",(SUM($D153:P153)-SUM($D171:P171))*Q162/P144+0.5*Q162/$C162)","v":""},{"$f":"IF(Q144=0,\"\",(SUM($D153:Q153)-SUM($D171:Q171))*R162/Q144+0.5*R162/$C162)","v":""},{"$f":"IF(R144=0,\"\",(SUM($D153:R153)-SUM($D171:R171))*S162/R144+0.5*S162/$C162)","v":""},{"$f":"IF(S144=0,\"\",(SUM($D153:S153)-SUM($D171:S171))*T162/S144+0.5*T162/$C162)","v":""},{"$f":"IF(T144=0,\"\",(SUM($D153:T153)-SUM($D171:T171))*U162/T144+0.5*U162/$C162)","v":""},{"$f":"IF(U144=0,\"\",(SUM($D153:U153)-SUM($D171:U171))*V162/U144+0.5*V162/$C162)","v":""},{"$f":"IF(V144=0,\"\",(SUM($D153:V153)-SUM($D171:V171))*W162/V144+0.5*W162/$C162)","v":""}]
["03cad40","cumulatieve afschrijving bij afschrijvingstermijn",40,null,null,null,{"$f":"IF(F145=0,\"\",(SUM($D154:F154)-SUM($D172:F172))*G163/F145+0.5*G163/$C163)","v":""},{"$f":"IF(G145=0,\"\",(SUM($D154:G154)-SUM($D172:G172))*H163/G145+0.5*H163/$C163)","v":""},{"$f":"IF(H145=0,\"\",(SUM($D154:H154)-SUM($D172:H172))*I163/H145+0.5*I163/$C163)","v":""},{"$f":"IF(I145=0,\"\",(SUM($D154:I154)-SUM($D172:I172))*J163/I145+0.5*J163/$C163)","v":""},{"$f":"IF(J145=0,\"\",(SUM($D154:J154)-SUM($D172:J172))*K163/J145+0.5*K163/$C163)","v":""},{"$f":"IF(K145=0,\"\",(SUM($D154:K154)-SUM($D172:K172))*L163/K145+0.5*L163/$C163)","v":""},{"$f":"IF(L145=0,\"\",(SUM($D154:L154)-SUM($D172:L172))*M163/L145+0.5*M163/$C163)","v":""},{"$f":"IF(M145=0,\"\",(SUM($D154:M154)-SUM($D172:M172))*N163/M145+0.5*N163/$C163)","v":""},{"$f":"IF(N145=0,\"\",(SUM($D154:N154)-SUM($D172:N172))*O163/N145+0.5*O163/$C163)","v":""},{"$f":"IF(O145=0,\"\",(SUM($D154:O154)-SUM($D172:O172))*P163/O145+0.5*P163/$C163)","v":""},{"$f":"IF(P145=0,\"\",(SUM($D154:P154)-SUM($D172:P172))*Q163/P145+0.5*Q163/$C163)","v":""},{"$f":"IF(Q145=0,\"\",(SUM($D154:Q154)-SUM($D172:Q172))*R163/Q145+0.5*R163/$C163)","v":""},{"$f":"IF(R145=0,\"\",(SUM($D154:R154)-SUM($D172:R172))*S163/R145+0.5*S163/$C163)","v":""},{"$f":"IF(S145=0,\"\",(SUM($D154:S154)-SUM($D172:S172))*T163/S145+0.5*T163/$C163)","v":""},{"$f":"IF(T145=0,\"\",(SUM($D154:T154)-SUM($D172:T172))*U163/T145+0.5*U163/$C163)","v":""},{"$f":"IF(U145=0,\"\",(SUM($D154:U154)-SUM($D172:U172))*V163/U145+0.5*V163/$C163)","v":""},{"$f":"IF(V145=0,\"\",(SUM($D154:V154)-SUM($D172:V172))*W163/V145+0.5*W163/$C163)","v":""}]
["03cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,{"$f":"IF(F146=0,\"\",(SUM($D155:F155)-SUM($D173:F173))*G164/F146+0.5*G164/$C164)","v":""},{"$f":"IF(G146=0,\"\",(SUM($D155:G155)-SUM($D173:G173))*H164/G146+0.5*H164/$C164)","v":""},{"$f":"IF(H146=0,\"\",(SUM($D155:H155)-SUM($D173:H173))*I164/H146+0.5*I164/$C164)","v":""},{"$f":"IF(I146=0,\"\",(SUM($D155:I155)-SUM($D173:I173))*J164/I146+0.5*J164/$C164)","v":""},{"$f":"IF(J146=0,\"\",(SUM($D155:J155)-SUM($D173:J173))*K164/J146+0.5*K164/$C164)","v":""},{"$f":"IF(K146=0,\"\",(SUM($D155:K155)-SUM($D173:K173))*L164/K146+0.5*L164/$C164)","v":""},{"$f":"IF(L146=0,\"\",(SUM($D155:L155)-SUM($D173:L173))*M164/L146+0.5*M164/$C164)","v":""},{"$f":"IF(M146=0,\"\",(SUM($D155:M155)-SUM($D173:M173))*N164/M146+0.5*N164/$C164)","v":""},{"$f":"IF(N146=0,\"\",(SUM($D155:N155)-SUM($D173:N173))*O164/N146+0.5*O164/$C164)","v":""},{"$f":"IF(O146=0,\"\",(SUM($D155:O155)-SUM($D173:O173))*P164/O146+0.5*P164/$C164)","v":""},{"$f":"IF(P146=0,\"\",(SUM($D155:P155)-SUM($D173:P173))*Q164/P146+0.5*Q164/$C164)","v":""},{"$f":"IF(Q146=0,\"\",(SUM($D155:Q155)-SUM($D173:Q173))*R164/Q146+0.5*R164/$C164)","v":""},{"$f":"IF(R146=0,\"\",(SUM($D155:R155)-SUM($D173:R173))*S164/R146+0.5*S164/$C164)","v":""},{"$f":"IF(S146=0,\"\",(SUM($D155:S155)-SUM($D173:S173))*T164/S146+0.5*T164/$C164)","v":""},{"$f":"IF(T146=0,\"\",(SUM($D155:T155)-SUM($D173:T173))*U164/T146+0.5*U164/$C164)","v":""},{"$f":"IF(U146=0,\"\",(SUM($D155:U155)-SUM($D173:U173))*V164/U146+0.5*V164/$C164)","v":""},{"$f":"IF(V146=0,\"\",(SUM($D155:V155)-SUM($D173:V173))*W164/V146+0.5*W164/$C164)","v":""}]
["03cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,{"$f":"IF(F147=0,\"\",(SUM($D156:F156)-SUM($D174:F174))*G165/F147+0.5*G165/$C165)","v":""},{"$f":"IF(G147=0,\"\",(SUM($D156:G156)-SUM($D174:G174))*H165/G147+0.5*H165/$C165)","v":""},{"$f":"IF(H147=0,\"\",(SUM($D156:H156)-SUM($D174:H174))*I165/H147+0.5*I165/$C165)","v":""},{"$f":"IF(I147=0,\"\",(SUM($D156:I156)-SUM($D174:I174))*J165/I147+0.5*J165/$C165)","v":""},{"$f":"IF(J147=0,\"\",(SUM($D156:J156)-SUM($D174:J174))*K165/J147+0.5*K165/$C165)","v":""},{"$f":"IF(K147=0,\"\",(SUM($D156:K156)-SUM($D174:K174))*L165/K147+0.5*L165/$C165)","v":""},{"$f":"IF(L147=0,\"\",(SUM($D156:L156)-SUM($D174:L174))*M165/L147+0.5*M165/$C165)","v":""},{"$f":"IF(M147=0,\"\",(SUM($D156:M156)-SUM($D174:M174))*N165/M147+0.5*N165/$C165)","v":""},{"$f":"IF(N147=0,\"\",(SUM($D156:N156)-SUM($D174:N174))*O165/N147+0.5*O165/$C165)","v":""},{"$f":"IF(O147=0,\"\",(SUM($D156:O156)-SUM($D174:O174))*P165/O147+0.5*P165/$C165)","v":""},{"$f":"IF(P147=0,\"\",(SUM($D156:P156)-SUM($D174:P174))*Q165/P147+0.5*Q165/$C165)","v":""},{"$f":"IF(Q147=0,\"\",(SUM($D156:Q156)-SUM($D174:Q174))*R165/Q147+0.5*R165/$C165)","v":""},{"$f":"IF(R147=0,\"\",(SUM($D156:R156)-SUM($D174:R174))*S165/R147+0.5*S165/$C165)","v":""},{"$f":"IF(S147=0,\"\",(SUM($D156:S156)-SUM($D174:S174))*T165/S147+0.5*T165/$C165)","v":""},{"$f":"IF(T147=0,\"\",(SUM($D156:T156)-SUM($D174:T174))*U165/T147+0.5*U165/$C165)","v":""},{"$f":"IF(U147=0,\"\",(SUM($D156:U156)-SUM($D174:U174))*V165/U147+0.5*V165/$C165)","v":""},{"$f":"IF(V147=0,\"\",(SUM($D156:V156)-SUM($D174:V174))*W165/V147+0.5*W165/$C165)","v":""}]
["03cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,{"$f":"IF(F148=0,\"\",(SUM($D157:F157)-SUM($D175:F175))*G166/F148+0.5*G166/$C166)","v":""},{"$f":"IF(G148=0,\"\",(SUM($D157:G157)-SUM($D175:G175))*H166/G148+0.5*H166/$C166)","v":""},{"$f":"IF(H148=0,\"\",(SUM($D157:H157)-SUM($D175:H175))*I166/H148+0.5*I166/$C166)","v":""},{"$f":"IF(I148=0,\"\",(SUM($D157:I157)-SUM($D175:I175))*J166/I148+0.5*J166/$C166)","v":""},{"$f":"IF(J148=0,\"\",(SUM($D157:J157)-SUM($D175:J175))*K166/J148+0.5*K166/$C166)","v":""},{"$f":"IF(K148=0,\"\",(SUM($D157:K157)-SUM($D175:K175))*L166/K148+0.5*L166/$C166)","v":""},{"$f":"IF(L148=0,\"\",(SUM($D157:L157)-SUM($D175:L175))*M166/L148+0.5*M166/$C166)","v":""},{"$f":"IF(M148=0,\"\",(SUM($D157:M157)-SUM($D175:M175))*N166/M148+0.5*N166/$C166)","v":""},{"$f":"IF(N148=0,\"\",(SUM($D157:N157)-SUM($D175:N175))*O166/N148+0.5*O166/$C166)","v":""},{"$f":"IF(O148=0,\"\",(SUM($D157:O157)-SUM($D175:O175))*P166/O148+0.5*P166/$C166)","v":""},{"$f":"IF(P148=0,\"\",(SUM($D157:P157)-SUM($D175:P175))*Q166/P148+0.5*Q166/$C166)","v":""},{"$f":"IF(Q148=0,\"\",(SUM($D157:Q157)-SUM($D175:Q175))*R166/Q148+0.5*R166/$C166)","v":""},{"$f":"IF(R148=0,\"\",(SUM($D157:R157)-SUM($D175:R175))*S166/R148+0.5*S166/$C166)","v":""},{"$f":"IF(S148=0,\"\",(SUM($D157:S157)-SUM($D175:S175))*T166/S148+0.5*T166/$C166)","v":""},{"$f":"IF(T148=0,\"\",(SUM($D157:T157)-SUM($D175:T175))*U166/T148+0.5*U166/$C166)","v":""},{"$f":"IF(U148=0,\"\",(SUM($D157:U157)-SUM($D175:U175))*V166/U148+0.5*V166/$C166)","v":""},{"$f":"IF(V148=0,\"\",(SUM($D157:V157)-SUM($D175:V175))*W166/V148+0.5*W166/$C166)","v":""}]
["03cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,{"$f":"IF(F149=0,\"\",(SUM($D158:F158)-SUM($D176:F176))*G167/F149+0.5*G167/$C167)","v":""},{"$f":"IF(G149=0,\"\",(SUM($D158:G158)-SUM($D176:G176))*H167/G149+0.5*H167/$C167)","v":""},{"$f":"IF(H149=0,\"\",(SUM($D158:H158)-SUM($D176:H176))*I167/H149+0.5*I167/$C167)","v":""},{"$f":"IF(I149=0,\"\",(SUM($D158:I158)-SUM($D176:I176))*J167/I149+0.5*J167/$C167)","v":""},{"$f":"IF(J149=0,\"\",(SUM($D158:J158)-SUM($D176:J176))*K167/J149+0.5*K167/$C167)","v":""},{"$f":"IF(K149=0,\"\",(SUM($D158:K158)-SUM($D176:K176))*L167/K149+0.5*L167/$C167)","v":""},{"$f":"IF(L149=0,\"\",(SUM($D158:L158)-SUM($D176:L176))*M167/L149+0.5*M167/$C167)","v":""},{"$f":"IF(M149=0,\"\",(SUM($D158:M158)-SUM($D176:M176))*N167/M149+0.5*N167/$C167)","v":""},{"$f":"IF(N149=0,\"\",(SUM($D158:N158)-SUM($D176:N176))*O167/N149+0.5*O167/$C167)","v":""},{"$f":"IF(O149=0,\"\",(SUM($D158:O158)-SUM($D176:O176))*P167/O149+0.5*P167/$C167)","v":""},{"$f":"IF(P149=0,\"\",(SUM($D158:P158)-SUM($D176:P176))*Q167/P149+0.5*Q167/$C167)","v":""},{"$f":"IF(Q149=0,\"\",(SUM($D158:Q158)-SUM($D176:Q176))*R167/Q149+0.5*R167/$C167)","v":""},{"$f":"IF(R149=0,\"\",(SUM($D158:R158)-SUM($D176:R176))*S167/R149+0.5*S167/$C167)","v":""},{"$f":"IF(S149=0,\"\",(SUM($D158:S158)-SUM($D176:S176))*T167/S149+0.5*T167/$C167)","v":""},{"$f":"IF(T149=0,\"\",(SUM($D158:T158)-SUM($D176:T176))*U167/T149+0.5*U167/$C167)","v":""},{"$f":"IF(U149=0,\"\",(SUM($D158:U158)-SUM($D176:U176))*V167/U149+0.5*V167/$C167)","v":""},{"$f":"IF(V149=0,\"\",(SUM($D158:V158)-SUM($D176:V176))*W167/V149+0.5*W167/$C167)","v":""}]
["03cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,{"$f":"IF(F150=0,\"\",(SUM($D159:F159)-SUM($D177:F177))*G168/F150+0.5*G168/$C168)","v":""},{"$f":"IF(G150=0,\"\",(SUM($D159:G159)-SUM($D177:G177))*H168/G150+0.5*H168/$C168)","v":""},{"$f":"IF(H150=0,\"\",(SUM($D159:H159)-SUM($D177:H177))*I168/H150+0.5*I168/$C168)","v":""},{"$f":"IF(I150=0,\"\",(SUM($D159:I159)-SUM($D177:I177))*J168/I150+0.5*J168/$C168)","v":""},{"$f":"IF(J150=0,\"\",(SUM($D159:J159)-SUM($D177:J177))*K168/J150+0.5*K168/$C168)","v":""},{"$f":"IF(K150=0,\"\",(SUM($D159:K159)-SUM($D177:K177))*L168/K150+0.5*L168/$C168)","v":""},{"$f":"IF(L150=0,\"\",(SUM($D159:L159)-SUM($D177:L177))*M168/L150+0.5*M168/$C168)","v":""},{"$f":"IF(M150=0,\"\",(SUM($D159:M159)-SUM($D177:M177))*N168/M150+0.5*N168/$C168)","v":""},{"$f":"IF(N150=0,\"\",(SUM($D159:N159)-SUM($D177:N177))*O168/N150+0.5*O168/$C168)","v":""},{"$f":"IF(O150=0,\"\",(SUM($D159:O159)-SUM($D177:O177))*P168/O150+0.5*P168/$C168)","v":""},{"$f":"IF(P150=0,\"\",(SUM($D159:P159)-SUM($D177:P177))*Q168/P150+0.5*Q168/$C168)","v":""},{"$f":"IF(Q150=0,\"\",(SUM($D159:Q159)-SUM($D177:Q177))*R168/Q150+0.5*R168/$C168)","v":""},{"$f":"IF(R150=0,\"\",(SUM($D159:R159)-SUM($D177:R177))*S168/R150+0.5*S168/$C168)","v":""},{"$f":"IF(S150=0,\"\",(SUM($D159:S159)-SUM($D177:S177))*T168/S150+0.5*T168/$C168)","v":""},{"$f":"IF(T150=0,\"\",(SUM($D159:T159)-SUM($D177:T177))*U168/T150+0.5*U168/$C168)","v":""},{"$f":"IF(U150=0,\"\",(SUM($D159:U159)-SUM($D177:U177))*V168/U150+0.5*V168/$C168)","v":""},{"$f":"IF(V150=0,\"\",(SUM($D159:V159)-SUM($D177:V177))*W168/V150+0.5*W168/$C168)","v":""}]
[{"$f":"RIGHT(B$141,2)&\"cad\"","v":"03cad"},"c.a.d. opgegeven door netbeheerder",null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A178,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A178,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A178,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A178,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A178,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A178,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A178,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A178,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A178,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A178,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A178,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A178,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J170","v":0},{"$f":"K170","v":0},{"$f":"L170","v":0}]
[{"$f":"RIGHT(B$141,2)&\"bwv\"","v":"03bwv"},"Bijzondere waardeverminderingen",null,null,null,null,{"$f":"SUM(G180:G186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$141,2)&\"bwv\"&C180","v":"03bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A180,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[{"$f":"RIGHT(B$141,2)&\"bwv\"&C181","v":"03bwv40"},"bijzondere waardevermindering bij afschrijvingstermijn",40,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A181,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A182,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A183,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A184,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A185,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["03bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A186,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,{"$f":"C143-F160-(F161-F178)","v":0},{"$f":"F187-G160-(G161-G178+G179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,{"$f":"F187*(1+CPI($B141,F$5))","v":0},0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,{"$f":"F188*VLOOKUP(F$5,WACCtabel,3,FALSE)","v":0},{"$f":"G188*VLOOKUP(G$5,WACCtabel,3,FALSE)","v":0},0,0,0,{"$f":"K188*VLOOKUP(K$5,WACCtabel,3,FALSE)","v":0},{"$f":"L188*VLOOKUP(L$5,WACCtabel,3,FALSE)","v":0},{"$f":"M188*VLOOKUP(M$5,WACCtabel,3,FALSE)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,{"$f":"F160*(1+CPI($B141,F$5))","v":0},{"$f":"G160*(1+CPI($B141,G$5))","v":0},0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,{"$f":"F189+F190","v":0},0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2004]
[]
[null,"Investeringen",{"$f":"SUM(G196:G203)","v":18651.962000000003}]
[{"$f":"RIGHT(B$193,2)&\"Inv\"&C196","v":"04Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A196,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A196,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A196,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A196,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":3202.29},{"$f":"G196-H214-H232","v":3202.29},{"$f":"H196-I214-I232","v":3173.1970000000001},3143.5970000000002,3138.8760000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002,3136.8180000000002]
["04Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A197,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A197,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A197,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A197,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":13570.351000000002},{"$f":"G197-H215-H233","v":13570.351000000002},13570.351000000002,13517.561000000002,13491.239000000001,13474.335000000001,13474.335000000001,13474.335000000001,13474.335000000001,13474.335000000001,13474.335000000001,13474.335000000001,13474.335000000001,13474.335000000001,13474.335000000001,13474.335000000001,13474.335000000001]
["04Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A198,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A198,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A198,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A198,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":1949.1369999999999},1949.1369999999999,1949.1369999999999,1949.1369999999999,1929.212,1929.212,1929.212,1929.212,1929.212,1929.212,1929.212,1929.212,1929.212,1929.212,1929.212,1929.212,1929.212]
["04Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A199,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A199,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A199,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A199,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["04Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A200,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A200,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A200,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A200,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["04Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A201,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A201,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A201,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A201,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["04Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A202,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A202,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A202,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A202,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["04Invgeen","Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A203,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A203,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A203,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A203,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-69.816000000000003},{"$f":"G203","v":-69.816000000000003},{"$f":"H203","v":-69.816000000000003},-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003,-69.816000000000003]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,{"$f":"SUM(G205:G211)","v":212.37902171717175},{"$f":"SUM(H205:H211)","v":424.75804343434351},424.49356161616168,423.37343333333337,421.85031868686872,420.97631919191923,420.76978787878789,420.76978787878789,420.76978787878789,420.76978787878789,420.76978787878789,420.76978787878789,420.76978787878789,420.76978787878789,420.76978787878789,420.76978787878789,420.76978787878789]
[{"$f":"RIGHT(B$193,2)&\"Af\"&C205","v":"04Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,{"$f":"0.5*($G196/$C196)","v":29.111727272727272},{"$f":"IF($D$5+$C205<E$5,\"\",IF($D$5+$C205=E$5,0.5*H196/$C196,H196/$C196+0.5*H214/$C214))","v":58.223454545454544},{"$f":"IF($D$5+$C205<F$5,\"\",IF($D$5+$C205=F$5,0.5*I196/$C196,I196/$C196+0.5*I214/$C214))","v":57.95897272727273},57.425400000000003,57.11339090909091,57.051763636363638,57.033054545454547,57.033054545454547,57.033054545454547,57.033054545454547,57.033054545454547,57.033054545454547,57.033054545454547,57.033054545454547,57.033054545454547,57.033054545454547,57.033054545454547]
["04Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,150.78167777777782,{"$f":"IF($D$5+$C206<E$5,\"\",IF($D$5+$C206=E$5,0.5*H197/$C197,H197/$C197+0.5*H215/$C215))","v":301.56335555555563},301.56335555555563,300.97680000000003,300.09777777777782,299.61748888888889,299.42966666666666,299.42966666666666,299.42966666666666,299.42966666666666,299.42966666666666,299.42966666666666,299.42966666666666,299.42966666666666,299.42966666666666,299.42966666666666,299.42966666666666]
["04Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,32.485616666666665,64.971233333333331,64.971233333333331,64.971233333333331,64.639150000000001,64.307066666666671,64.307066666666671,64.307066666666671,64.307066666666671,64.307066666666671,64.307066666666671,64.307066666666671,64.307066666666671,64.307066666666671,64.307066666666671,64.307066666666671,64.307066666666671]
["04Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["04Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,0,0,0,0,0,0,0,0,0,0,0,"","","","","",""]
["04Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,0,0,0,0,0,0,"","","","","","","","","","",""]
["04Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,0,0,0,0,"","","","","","","","","","","","",""]
[{"$f":"RIGHT(B$193,2)&\"Af\"","v":"04Af"},"Afschrijvingen zoals opgegeven door netbeheerder",null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A212,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A212,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A212,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A212,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!G$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":212.37902171717175},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A212,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A212,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A212,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A212,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":424.75700000000001},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A212,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A212,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A212,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A212,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":424.75700000000001},{"$f":"J204","v":423.37343333333337},{"$f":"K204","v":421.85031868686872},{"$f":"L204","v":420.97631919191923}]
[null,"Desinvesteringen",null,null,null,null,null,{"$f":"SUM(H214:H221)","v":0},{"$f":"SUM(I214:I221)","v":29.093},82.39,50.968000000000004,18.962,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$193,2)&\"Des\"&C214","v":"04Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":29.093},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":29.6},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":4.7210000000000001},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A214,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":2.0579999999999998}]
["04Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":52.79},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":26.321999999999999},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A215,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":16.904}]
["04Des30","Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":19.925000000000001},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A216,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04Des25","Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A217,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04Des10","Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A218,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04Des5","Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A219,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04Des3","Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A220,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04Desgeen","Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A221,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,{"$f":"SUM(H223:H229)","v":0},1.0579272727272726,5.1338787878787873,5.3397454545454544,{"$f":"SUM(L223:L229)","v":2.0653131313131312},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$193,2)&\"cad\"&C223","v":"04cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,{"$f":"IF(G196=0,\"\",(SUM($D205:G205)-SUM($D223:G223))*H214/G196+0.5*H214/$C214)","v":0},{"$f":"IF(H196=0,\"\",(SUM($D205:H205)-SUM($D223:H223))*I214/H196+0.5*I214/$C214)","v":1.0579272727272726},{"$f":"IF(I196=0,\"\",(SUM($D205:I205)-SUM($D223:I223))*J214/I196+0.5*J214/$C214)","v":1.6145454545454543},{"$f":"IF(J196=0,\"\",(SUM($D205:J205)-SUM($D223:J223))*K214/J196+0.5*K214/$C214)","v":0.34334545454545451},{"$f":"IF(K196=0,\"\",(SUM($D205:K205)-SUM($D223:K223))*L214/K196+0.5*L214/$C214)","v":0.18709090909090906},{"$f":"IF(L196=0,\"\",(SUM($D205:L205)-SUM($D223:L223))*M214/L196+0.5*M214/$C214)","v":0},{"$f":"IF(M196=0,\"\",(SUM($D205:M205)-SUM($D223:M223))*N214/M196+0.5*N214/$C214)","v":0},{"$f":"IF(N196=0,\"\",(SUM($D205:N205)-SUM($D223:N223))*O214/N196+0.5*O214/$C214)","v":0},{"$f":"IF(O196=0,\"\",(SUM($D205:O205)-SUM($D223:O223))*P214/O196+0.5*P214/$C214)","v":0},{"$f":"IF(P196=0,\"\",(SUM($D205:P205)-SUM($D223:P223))*Q214/P196+0.5*Q214/$C214)","v":0},{"$f":"IF(Q196=0,\"\",(SUM($D205:Q205)-SUM($D223:Q223))*R214/Q196+0.5*R214/$C214)","v":0},{"$f":"IF(R196=0,\"\",(SUM($D205:R205)-SUM($D223:R223))*S214/R196+0.5*S214/$C214)","v":0},{"$f":"IF(S196=0,\"\",(SUM($D205:S205)-SUM($D223:S223))*T214/S196+0.5*T214/$C214)","v":0},{"$f":"IF(T196=0,\"\",(SUM($D205:T205)-SUM($D223:T223))*U214/T196+0.5*U214/$C214)","v":0},{"$f":"IF(U196=0,\"\",(SUM($D205:U205)-SUM($D223:U223))*V214/U196+0.5*V214/$C214)","v":0},{"$f":"IF(V196=0,\"\",(SUM($D205:V205)-SUM($D223:V223))*W214/V196+0.5*W214/$C214)","v":0}]
["04cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,{"$f":"IF(G197=0,\"\",(SUM($D206:G206)-SUM($D224:G224))*H215/G197+0.5*H215/$C215)","v":0},{"$f":"IF(H197=0,\"\",(SUM($D206:H206)-SUM($D224:H224))*I215/H197+0.5*I215/$C215)","v":0},{"$f":"IF(I197=0,\"\",(SUM($D206:I206)-SUM($D224:I224))*J215/I197+0.5*J215/$C215)","v":3.5193333333333334},{"$f":"IF(J197=0,\"\",(SUM($D206:J206)-SUM($D224:J224))*K215/J197+0.5*K215/$C215)","v":2.3397333333333332},{"$f":"IF(K197=0,\"\",(SUM($D206:K206)-SUM($D224:K224))*L215/K197+0.5*L215/$C215)","v":1.878222222222222},{"$f":"IF(L197=0,\"\",(SUM($D206:L206)-SUM($D224:L224))*M215/L197+0.5*M215/$C215)","v":0},{"$f":"IF(M197=0,\"\",(SUM($D206:M206)-SUM($D224:M224))*N215/M197+0.5*N215/$C215)","v":0},{"$f":"IF(N197=0,\"\",(SUM($D206:N206)-SUM($D224:N224))*O215/N197+0.5*O215/$C215)","v":0},{"$f":"IF(O197=0,\"\",(SUM($D206:O206)-SUM($D224:O224))*P215/O197+0.5*P215/$C215)","v":0},{"$f":"IF(P197=0,\"\",(SUM($D206:P206)-SUM($D224:P224))*Q215/P197+0.5*Q215/$C215)","v":0},{"$f":"IF(Q197=0,\"\",(SUM($D206:Q206)-SUM($D224:Q224))*R215/Q197+0.5*R215/$C215)","v":0},{"$f":"IF(R197=0,\"\",(SUM($D206:R206)-SUM($D224:R224))*S215/R197+0.5*S215/$C215)","v":0},{"$f":"IF(S197=0,\"\",(SUM($D206:S206)-SUM($D224:S224))*T215/S197+0.5*T215/$C215)","v":0},{"$f":"IF(T197=0,\"\",(SUM($D206:T206)-SUM($D224:T224))*U215/T197+0.5*U215/$C215)","v":0},{"$f":"IF(U197=0,\"\",(SUM($D206:U206)-SUM($D224:U224))*V215/U197+0.5*V215/$C215)","v":0},{"$f":"IF(V197=0,\"\",(SUM($D206:V206)-SUM($D224:V224))*W215/V197+0.5*W215/$C215)","v":0}]
["04cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,{"$f":"IF(G198=0,\"\",(SUM($D207:G207)-SUM($D225:G225))*H216/G198+0.5*H216/$C216)","v":0},{"$f":"IF(H198=0,\"\",(SUM($D207:H207)-SUM($D225:H225))*I216/H198+0.5*I216/$C216)","v":0},{"$f":"IF(I198=0,\"\",(SUM($D207:I207)-SUM($D225:I225))*J216/I198+0.5*J216/$C216)","v":0},{"$f":"IF(J198=0,\"\",(SUM($D207:J207)-SUM($D225:J225))*K216/J198+0.5*K216/$C216)","v":2.6566666666666667},{"$f":"IF(K198=0,\"\",(SUM($D207:K207)-SUM($D225:K225))*L216/K198+0.5*L216/$C216)","v":0},{"$f":"IF(L198=0,\"\",(SUM($D207:L207)-SUM($D225:L225))*M216/L198+0.5*M216/$C216)","v":0},{"$f":"IF(M198=0,\"\",(SUM($D207:M207)-SUM($D225:M225))*N216/M198+0.5*N216/$C216)","v":0},{"$f":"IF(N198=0,\"\",(SUM($D207:N207)-SUM($D225:N225))*O216/N198+0.5*O216/$C216)","v":0},{"$f":"IF(O198=0,\"\",(SUM($D207:O207)-SUM($D225:O225))*P216/O198+0.5*P216/$C216)","v":0},{"$f":"IF(P198=0,\"\",(SUM($D207:P207)-SUM($D225:P225))*Q216/P198+0.5*Q216/$C216)","v":0},{"$f":"IF(Q198=0,\"\",(SUM($D207:Q207)-SUM($D225:Q225))*R216/Q198+0.5*R216/$C216)","v":0},{"$f":"IF(R198=0,\"\",(SUM($D207:R207)-SUM($D225:R225))*S216/R198+0.5*S216/$C216)","v":0},{"$f":"IF(S198=0,\"\",(SUM($D207:S207)-SUM($D225:S225))*T216/S198+0.5*T216/$C216)","v":0},{"$f":"IF(T198=0,\"\",(SUM($D207:T207)-SUM($D225:T225))*U216/T198+0.5*U216/$C216)","v":0},{"$f":"IF(U198=0,\"\",(SUM($D207:U207)-SUM($D225:U225))*V216/U198+0.5*V216/$C216)","v":0},{"$f":"IF(V198=0,\"\",(SUM($D207:V207)-SUM($D225:V225))*W216/V198+0.5*W216/$C216)","v":0}]
["04cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,{"$f":"IF(G199=0,\"\",(SUM($D208:G208)-SUM($D226:G226))*H217/G199+0.5*H217/$C217)","v":""},{"$f":"IF(H199=0,\"\",(SUM($D208:H208)-SUM($D226:H226))*I217/H199+0.5*I217/$C217)","v":""},{"$f":"IF(I199=0,\"\",(SUM($D208:I208)-SUM($D226:I226))*J217/I199+0.5*J217/$C217)","v":""},{"$f":"IF(J199=0,\"\",(SUM($D208:J208)-SUM($D226:J226))*K217/J199+0.5*K217/$C217)","v":""},{"$f":"IF(K199=0,\"\",(SUM($D208:K208)-SUM($D226:K226))*L217/K199+0.5*L217/$C217)","v":""},{"$f":"IF(L199=0,\"\",(SUM($D208:L208)-SUM($D226:L226))*M217/L199+0.5*M217/$C217)","v":""},{"$f":"IF(M199=0,\"\",(SUM($D208:M208)-SUM($D226:M226))*N217/M199+0.5*N217/$C217)","v":""},{"$f":"IF(N199=0,\"\",(SUM($D208:N208)-SUM($D226:N226))*O217/N199+0.5*O217/$C217)","v":""},{"$f":"IF(O199=0,\"\",(SUM($D208:O208)-SUM($D226:O226))*P217/O199+0.5*P217/$C217)","v":""},{"$f":"IF(P199=0,\"\",(SUM($D208:P208)-SUM($D226:P226))*Q217/P199+0.5*Q217/$C217)","v":""},{"$f":"IF(Q199=0,\"\",(SUM($D208:Q208)-SUM($D226:Q226))*R217/Q199+0.5*R217/$C217)","v":""},{"$f":"IF(R199=0,\"\",(SUM($D208:R208)-SUM($D226:R226))*S217/R199+0.5*S217/$C217)","v":""},{"$f":"IF(S199=0,\"\",(SUM($D208:S208)-SUM($D226:S226))*T217/S199+0.5*T217/$C217)","v":""},{"$f":"IF(T199=0,\"\",(SUM($D208:T208)-SUM($D226:T226))*U217/T199+0.5*U217/$C217)","v":""},{"$f":"IF(U199=0,\"\",(SUM($D208:U208)-SUM($D226:U226))*V217/U199+0.5*V217/$C217)","v":""},{"$f":"IF(V199=0,\"\",(SUM($D208:V208)-SUM($D226:V226))*W217/V199+0.5*W217/$C217)","v":""}]
["04cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,{"$f":"IF(G200=0,\"\",(SUM($D209:G209)-SUM($D227:G227))*H218/G200+0.5*H218/$C218)","v":""},{"$f":"IF(H200=0,\"\",(SUM($D209:H209)-SUM($D227:H227))*I218/H200+0.5*I218/$C218)","v":""},{"$f":"IF(I200=0,\"\",(SUM($D209:I209)-SUM($D227:I227))*J218/I200+0.5*J218/$C218)","v":""},{"$f":"IF(J200=0,\"\",(SUM($D209:J209)-SUM($D227:J227))*K218/J200+0.5*K218/$C218)","v":""},{"$f":"IF(K200=0,\"\",(SUM($D209:K209)-SUM($D227:K227))*L218/K200+0.5*L218/$C218)","v":""},{"$f":"IF(L200=0,\"\",(SUM($D209:L209)-SUM($D227:L227))*M218/L200+0.5*M218/$C218)","v":""},{"$f":"IF(M200=0,\"\",(SUM($D209:M209)-SUM($D227:M227))*N218/M200+0.5*N218/$C218)","v":""},{"$f":"IF(N200=0,\"\",(SUM($D209:N209)-SUM($D227:N227))*O218/N200+0.5*O218/$C218)","v":""},{"$f":"IF(O200=0,\"\",(SUM($D209:O209)-SUM($D227:O227))*P218/O200+0.5*P218/$C218)","v":""},{"$f":"IF(P200=0,\"\",(SUM($D209:P209)-SUM($D227:P227))*Q218/P200+0.5*Q218/$C218)","v":""},{"$f":"IF(Q200=0,\"\",(SUM($D209:Q209)-SUM($D227:Q227))*R218/Q200+0.5*R218/$C218)","v":""},{"$f":"IF(R200=0,\"\",(SUM($D209:R209)-SUM($D227:R227))*S218/R200+0.5*S218/$C218)","v":""},{"$f":"IF(S200=0,\"\",(SUM($D209:S209)-SUM($D227:S227))*T218/S200+0.5*T218/$C218)","v":""},{"$f":"IF(T200=0,\"\",(SUM($D209:T209)-SUM($D227:T227))*U218/T200+0.5*U218/$C218)","v":""},{"$f":"IF(U200=0,\"\",(SUM($D209:U209)-SUM($D227:U227))*V218/U200+0.5*V218/$C218)","v":""},{"$f":"IF(V200=0,\"\",(SUM($D209:V209)-SUM($D227:V227))*W218/V200+0.5*W218/$C218)","v":""}]
["04cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,{"$f":"IF(G201=0,\"\",(SUM($D210:G210)-SUM($D228:G228))*H219/G201+0.5*H219/$C219)","v":""},{"$f":"IF(H201=0,\"\",(SUM($D210:H210)-SUM($D228:H228))*I219/H201+0.5*I219/$C219)","v":""},{"$f":"IF(I201=0,\"\",(SUM($D210:I210)-SUM($D228:I228))*J219/I201+0.5*J219/$C219)","v":""},{"$f":"IF(J201=0,\"\",(SUM($D210:J210)-SUM($D228:J228))*K219/J201+0.5*K219/$C219)","v":""},{"$f":"IF(K201=0,\"\",(SUM($D210:K210)-SUM($D228:K228))*L219/K201+0.5*L219/$C219)","v":""},{"$f":"IF(L201=0,\"\",(SUM($D210:L210)-SUM($D228:L228))*M219/L201+0.5*M219/$C219)","v":""},{"$f":"IF(M201=0,\"\",(SUM($D210:M210)-SUM($D228:M228))*N219/M201+0.5*N219/$C219)","v":""},{"$f":"IF(N201=0,\"\",(SUM($D210:N210)-SUM($D228:N228))*O219/N201+0.5*O219/$C219)","v":""},{"$f":"IF(O201=0,\"\",(SUM($D210:O210)-SUM($D228:O228))*P219/O201+0.5*P219/$C219)","v":""},{"$f":"IF(P201=0,\"\",(SUM($D210:P210)-SUM($D228:P228))*Q219/P201+0.5*Q219/$C219)","v":""},{"$f":"IF(Q201=0,\"\",(SUM($D210:Q210)-SUM($D228:Q228))*R219/Q201+0.5*R219/$C219)","v":""},{"$f":"IF(R201=0,\"\",(SUM($D210:R210)-SUM($D228:R228))*S219/R201+0.5*S219/$C219)","v":""},{"$f":"IF(S201=0,\"\",(SUM($D210:S210)-SUM($D228:S228))*T219/S201+0.5*T219/$C219)","v":""},{"$f":"IF(T201=0,\"\",(SUM($D210:T210)-SUM($D228:T228))*U219/T201+0.5*U219/$C219)","v":""},{"$f":"IF(U201=0,\"\",(SUM($D210:U210)-SUM($D228:U228))*V219/U201+0.5*V219/$C219)","v":""},{"$f":"IF(V201=0,\"\",(SUM($D210:V210)-SUM($D228:V228))*W219/V201+0.5*W219/$C219)","v":""}]
["04cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,{"$f":"IF(G202=0,\"\",(SUM($D211:G211)-SUM($D229:G229))*H220/G202+0.5*H220/$C220)","v":""},{"$f":"IF(H202=0,\"\",(SUM($D211:H211)-SUM($D229:H229))*I220/H202+0.5*I220/$C220)","v":""},{"$f":"IF(I202=0,\"\",(SUM($D211:I211)-SUM($D229:I229))*J220/I202+0.5*J220/$C220)","v":""},{"$f":"IF(J202=0,\"\",(SUM($D211:J211)-SUM($D229:J229))*K220/J202+0.5*K220/$C220)","v":""},{"$f":"IF(K202=0,\"\",(SUM($D211:K211)-SUM($D229:K229))*L220/K202+0.5*L220/$C220)","v":""},{"$f":"IF(L202=0,\"\",(SUM($D211:L211)-SUM($D229:L229))*M220/L202+0.5*M220/$C220)","v":""},{"$f":"IF(M202=0,\"\",(SUM($D211:M211)-SUM($D229:M229))*N220/M202+0.5*N220/$C220)","v":""},{"$f":"IF(N202=0,\"\",(SUM($D211:N211)-SUM($D229:N229))*O220/N202+0.5*O220/$C220)","v":""},{"$f":"IF(O202=0,\"\",(SUM($D211:O211)-SUM($D229:O229))*P220/O202+0.5*P220/$C220)","v":""},{"$f":"IF(P202=0,\"\",(SUM($D211:P211)-SUM($D229:P229))*Q220/P202+0.5*Q220/$C220)","v":""},{"$f":"IF(Q202=0,\"\",(SUM($D211:Q211)-SUM($D229:Q229))*R220/Q202+0.5*R220/$C220)","v":""},{"$f":"IF(R202=0,\"\",(SUM($D211:R211)-SUM($D229:R229))*S220/R202+0.5*S220/$C220)","v":""},{"$f":"IF(S202=0,\"\",(SUM($D211:S211)-SUM($D229:S229))*T220/S202+0.5*T220/$C220)","v":""},{"$f":"IF(T202=0,\"\",(SUM($D211:T211)-SUM($D229:T229))*U220/T202+0.5*U220/$C220)","v":""},{"$f":"IF(U202=0,\"\",(SUM($D211:U211)-SUM($D229:U229))*V220/U202+0.5*V220/$C220)","v":""},{"$f":"IF(V202=0,\"\",(SUM($D211:V211)-SUM($D229:V229))*W220/V202+0.5*W220/$C220)","v":""}]
[{"$f":"RIGHT(B$193,2)&\"cad\"","v":"04cad"},"c.a.d. opgegeven door netbeheerder",null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A230,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A230,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A230,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A230,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A230,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A230,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A230,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A230,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":1.0580000000000001},{"$f":"J222","v":5.1338787878787873},{"$f":"K222","v":5.3397454545454544},{"$f":"L222","v":2.0653131313131312}]
[{"$f":"RIGHT(B$193,2)&\"bwv\"","v":"04bwv"},"Bijzondere waardeverminderingen",null,null,null,null,null,{"$f":"SUM(H232:H238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$193,2)&\"bwv\"&C232","v":"04bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A232,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[{"$f":"RIGHT(B$193,2)&\"bwv\"&C233","v":"04bwv40"},"bijzondere waardevermindering bij afschrijvingstermijn",40,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A233,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A234,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A235,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A236,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A237,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["04bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A238,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,{"$f":"C195-G212-(G213-G230)","v":18439.582978282833},{"$f":"G239-H212-(H213-H230+H231)","v":18014.825978282832},{"$f":"H239-I212-(I213-I230+I231)","v":17562.033978282831},{"$f":"I239-J212-(J213-J230+J231)","v":17061.404423737375},{"$f":"J239-K212-(K213-K230+K231)","v":16593.925850505049},{"$f":"K239-L212-(L213-L230+L231)","v":16156.052844444443},16156.052844444443,16156.052844444443,16156.052844444443,16156.052844444443,16156.052844444443,16156.052844444443,16156.052844444443,16156.052844444443,16156.052844444443,16156.052844444443,16156.052844444443]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,{"$f":"G239*(1+CPI($B193,G$5))","v":18439.582978282833},18212.989064043941,18074.81024638073,17805.397196443078,17508.026258961105,{"$f":"L239*(1+CPI($B193,L$5))","v":17591.505421301266},17644.27993756517,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16156.052844444443,{"$f":"S239*(1+CPI($B193,S$5))","v":16156.052844444443},{"$f":"T239*(1+CPI($B193,T$5))","v":16156.052844444443},{"$f":"U239*(1+CPI($B193,U$5))","v":16156.052844444443},{"$f":"V239*(1+CPI($B193,V$5))","v":16156.052844444443},{"$f":"W239*(1+CPI($B193,W$5))","v":16156.052844444443}]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,{"$f":"G240*VLOOKUP(G$5,WACCtabel,3,FALSE)","v":1253.8916425232328},{"$f":"H240*VLOOKUP(H$5,WACCtabel,3,FALSE)","v":1238.483256354988},1229.0870967538897,1210.7670093581294,{"$f":"K240*VLOOKUP(K$5,WACCtabel,3,FALSE)","v":962.94144424286071},{"$f":"L240*VLOOKUP(L$5,WACCtabel,3,FALSE)","v":967.53279817156965},970.43539656608436,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,{"$f":"G212*(1+CPI($B193,G$5))","v":212.37902171717175},{"$f":"H212*(1+CPI($B193,H$5))","v":429.42932699999994},437.15905488599992,441.83538211155712,445.08855369484587,458.3797337510353,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,{"$f":"G241+G242","v":1466.2706642404046},1667.9125833549879,1666.2461516398896,1652.6023914696866,1408.0299979377066,{"$f":"L241+L242","v":1425.912531922605},970.43539656608436,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2005]
[]
[null,"Investeringen",{"$f":"SUM(H248:H255)","v":14489.768}]
[{"$f":"RIGHT(B$245,2)&\"Inv\"&C248","v":"05Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A248,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A248,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A248,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A248,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":3777.73},{"$f":"H248-I266-I284","v":3777.73},{"$f":"I248-J266-J284","v":3709.53},3644.1670000000004,3631.2550000000006,3631.2550000000006,3631.2550000000006,3631.2550000000006,3631.2550000000006,3631.2550000000006,3631.2550000000006,3631.2550000000006,3631.2550000000006,3631.2550000000006,3631.2550000000006,3631.2550000000006]
["05Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A249,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A249,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A249,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A249,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":9023.6740000000009},{"$f":"H249-I267-I285","v":9023.6740000000009},8997.8140000000003,8918.0320000000011,8904.4940000000006,8904.4940000000006,8904.4940000000006,8904.4940000000006,8904.4940000000006,8904.4940000000006,8904.4940000000006,8904.4940000000006,8904.4940000000006,8904.4940000000006,8904.4940000000006,8904.4940000000006]
["05Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A250,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A250,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A250,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A250,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":1624.6490000000001},1624.6490000000001,1624.6490000000001,1624.6490000000001,1603.4150000000002,1603.4150000000002,1603.4150000000002,1603.4150000000002,1603.4150000000002,1603.4150000000002,1603.4150000000002,1603.4150000000002,1603.4150000000002,1603.4150000000002,1603.4150000000002,1603.4150000000002]
["05Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A251,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A251,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A251,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A251,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["05Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A252,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A252,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A252,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A252,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["05Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A253,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A253,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A253,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A253,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$245,2)&\"Inv\"&C254","v":"05Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A254,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A254,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A254,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A254,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$245,2)&\"Inv\"&C255","v":"05Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A255,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A255,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A255,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A255,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":63.715000000000003},{"$f":"H255","v":63.715000000000003},{"$f":"I255","v":63.715000000000003},63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003,63.715000000000003]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,{"$f":"SUM(H257:H263)","v":161.68352777777781},{"$f":"SUM(I257:I263)","v":323.36705555555562},322.45972222222218,320.07171313131317,317.96933333333334,317.34762929292935,317.34762929292935,317.34762929292935,317.34762929292935,317.34762929292935,317.34762929292935,317.34762929292935,317.34762929292935,317.34762929292935,317.34762929292935,317.34762929292935]
[{"$f":"RIGHT(B$245,2)&\"Af\"&C257","v":"05Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,{"$f":"0.5*($H248/$C248)","v":34.343000000000004},{"$f":"IF($D$5+$C257<E$5,\"\",IF($D$5+$C257=E$5,0.5*I248/$C248,I248/$C248+0.5*I266/$C266))","v":68.686000000000007},{"$f":"IF($D$5+$C257<F$5,\"\",IF($D$5+$C257=F$5,0.5*J248/$C248,J248/$C248+0.5*J266/$C266))","v":68.066000000000003},66.851790909090909,66.140200000000007,66.022818181818195,66.022818181818195,66.022818181818195,66.022818181818195,66.022818181818195,66.022818181818195,66.022818181818195,66.022818181818195,66.022818181818195,66.022818181818195,66.022818181818195]
["05Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,100.26304444444446,{"$f":"IF($D$5+$C258<E$5,\"\",IF($D$5+$C258=E$5,0.5*I249/$C249,I249/$C249+0.5*I267/$C267))","v":200.52608888888892},200.23875555555554,199.0649555555556,198.02806666666669,197.87764444444446,197.87764444444446,197.87764444444446,197.87764444444446,197.87764444444446,197.87764444444446,197.87764444444446,197.87764444444446,197.87764444444446,197.87764444444446,197.87764444444446]
["05Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,27.077483333333337,54.154966666666674,54.154966666666674,54.154966666666674,53.801066666666678,53.447166666666675,53.447166666666675,53.447166666666675,53.447166666666675,53.447166666666675,53.447166666666675,53.447166666666675,53.447166666666675,53.447166666666675,53.447166666666675,53.447166666666675]
["05Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["05Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,"","","","",""]
["05Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,0,0,0,0,0,0,"","","","","","","","","",""]
["05Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,null,0,0,0,0,"","","","","","","","","","","",""]
[{"$f":"RIGHT(B$245,2)&\"Af\"","v":"05Af"},"Afschrijvingen zoals opgegeven door netbeheerder",null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A264,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A264,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A264,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A264,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!H$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":164.02499999999998},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A264,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A264,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A264,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A264,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":323.36699999999996},{"$f":"J256","v":322.45972222222218},{"$f":"K256","v":320.07171313131317},{"$f":"L256","v":317.96933333333334}]
[null,"Desinvesteringen",null,null,null,null,null,null,{"$f":"SUM(I266:I273)","v":0},{"$f":"SUM(J266:J273)","v":94.06},145.14499999999998,47.684000000000005,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$245,2)&\"Des\"&C266","v":"05Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A266,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A266,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A266,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A266,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A266,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A266,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A266,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A266,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":68.2},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A266,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A266,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A266,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A266,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":65.363},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A266,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A266,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A266,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A266,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":12.912000000000001}]
["05Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A267,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A267,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A267,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A267,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A267,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A267,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A267,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A267,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":25.86},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A267,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A267,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A267,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A267,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":79.781999999999996},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A267,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A267,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A267,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A267,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":13.538}]
["05Des30","Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A268,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A268,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A268,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A268,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A268,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A268,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A268,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A268,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A268,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A268,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A268,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A268,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A268,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A268,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A268,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A268,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":21.234000000000002}]
["05Des25","Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A269,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A269,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A269,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A269,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A269,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A269,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A269,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A269,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A269,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A269,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A269,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A269,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A269,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A269,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A269,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A269,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["05Des10","Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A270,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A270,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A270,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A270,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A270,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A270,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A270,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A270,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A270,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A270,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A270,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A270,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A270,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A270,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A270,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A270,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["05Des5","Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A271,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A271,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A271,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A271,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A271,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A271,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A271,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A271,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A271,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A271,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A271,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A271,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A271,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A271,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A271,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A271,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["05Des3","Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A272,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A272,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A272,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A272,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A272,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A272,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A272,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A272,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A272,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A272,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A272,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A272,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A272,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A272,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A272,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A272,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["05Desgeen","Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A273,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A273,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A273,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A273,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A273,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A273,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A273,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A273,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A273,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A273,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A273,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A273,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A273,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A273,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A273,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A273,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,{"$f":"SUM(I275:I281)","v":0},3.6293333333333337,8.8840545454545463,4.9736323232323238,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$245,2)&\"cad\"&C275","v":"05cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,{"$f":"IF(H248=0,\"\",(SUM($D257:H257)-SUM($D275:H275))*I266/H248+0.5*I266/$C266)","v":0},{"$f":"IF(I248=0,\"\",(SUM($D257:I257)-SUM($D275:I275))*J266/I248+0.5*J266/$C266)","v":2.4800000000000004},{"$f":"IF(J248=0,\"\",(SUM($D257:J257)-SUM($D275:J275))*K266/J248+0.5*K266/$C266)","v":3.5652545454545459},{"$f":"IF(K248=0,\"\",(SUM($D257:K257)-SUM($D275:K275))*L266/K248+0.5*L266/$C266)","v":0.93905454545454548},{"$f":"IF(L248=0,\"\",(SUM($D257:L257)-SUM($D275:L275))*M266/L248+0.5*M266/$C266)","v":0},{"$f":"IF(M248=0,\"\",(SUM($D257:M257)-SUM($D275:M275))*N266/M248+0.5*N266/$C266)","v":0},{"$f":"IF(N248=0,\"\",(SUM($D257:N257)-SUM($D275:N275))*O266/N248+0.5*O266/$C266)","v":0},{"$f":"IF(O248=0,\"\",(SUM($D257:O257)-SUM($D275:O275))*P266/O248+0.5*P266/$C266)","v":0},{"$f":"IF(P248=0,\"\",(SUM($D257:P257)-SUM($D275:P275))*Q266/P248+0.5*Q266/$C266)","v":0},{"$f":"IF(Q248=0,\"\",(SUM($D257:Q257)-SUM($D275:Q275))*R266/Q248+0.5*R266/$C266)","v":0},{"$f":"IF(R248=0,\"\",(SUM($D257:R257)-SUM($D275:R275))*S266/R248+0.5*S266/$C266)","v":0},{"$f":"IF(S248=0,\"\",(SUM($D257:S257)-SUM($D275:S275))*T266/S248+0.5*T266/$C266)","v":0},{"$f":"IF(T248=0,\"\",(SUM($D257:T257)-SUM($D275:T275))*U266/T248+0.5*U266/$C266)","v":0},{"$f":"IF(U248=0,\"\",(SUM($D257:U257)-SUM($D275:U275))*V266/U248+0.5*V266/$C266)","v":0},{"$f":"IF(V248=0,\"\",(SUM($D257:V257)-SUM($D275:V275))*W266/V248+0.5*W266/$C266)","v":0}]
["05cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,{"$f":"IF(H249=0,\"\",(SUM($D258:H258)-SUM($D276:H276))*I267/H249+0.5*I267/$C267)","v":0},{"$f":"IF(I249=0,\"\",(SUM($D258:I258)-SUM($D276:I276))*J267/I249+0.5*J267/$C267)","v":1.1493333333333333},{"$f":"IF(J249=0,\"\",(SUM($D258:J258)-SUM($D276:J276))*K267/J249+0.5*K267/$C267)","v":5.3187999999999995},{"$f":"IF(K249=0,\"\",(SUM($D258:K258)-SUM($D276:K276))*L267/K249+0.5*L267/$C267)","v":1.2033777777777779},{"$f":"IF(L249=0,\"\",(SUM($D258:L258)-SUM($D276:L276))*M267/L249+0.5*M267/$C267)","v":0},{"$f":"IF(M249=0,\"\",(SUM($D258:M258)-SUM($D276:M276))*N267/M249+0.5*N267/$C267)","v":0},{"$f":"IF(N249=0,\"\",(SUM($D258:N258)-SUM($D276:N276))*O267/N249+0.5*O267/$C267)","v":0},{"$f":"IF(O249=0,\"\",(SUM($D258:O258)-SUM($D276:O276))*P267/O249+0.5*P267/$C267)","v":0},{"$f":"IF(P249=0,\"\",(SUM($D258:P258)-SUM($D276:P276))*Q267/P249+0.5*Q267/$C267)","v":0},{"$f":"IF(Q249=0,\"\",(SUM($D258:Q258)-SUM($D276:Q276))*R267/Q249+0.5*R267/$C267)","v":0},{"$f":"IF(R249=0,\"\",(SUM($D258:R258)-SUM($D276:R276))*S267/R249+0.5*S267/$C267)","v":0},{"$f":"IF(S249=0,\"\",(SUM($D258:S258)-SUM($D276:S276))*T267/S249+0.5*T267/$C267)","v":0},{"$f":"IF(T249=0,\"\",(SUM($D258:T258)-SUM($D276:T276))*U267/T249+0.5*U267/$C267)","v":0},{"$f":"IF(U249=0,\"\",(SUM($D258:U258)-SUM($D276:U276))*V267/U249+0.5*V267/$C267)","v":0},{"$f":"IF(V249=0,\"\",(SUM($D258:V258)-SUM($D276:V276))*W267/V249+0.5*W267/$C267)","v":0}]
["05cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,{"$f":"IF(H250=0,\"\",(SUM($D259:H259)-SUM($D277:H277))*I268/H250+0.5*I268/$C268)","v":0},{"$f":"IF(I250=0,\"\",(SUM($D259:I259)-SUM($D277:I277))*J268/I250+0.5*J268/$C268)","v":0},{"$f":"IF(J250=0,\"\",(SUM($D259:J259)-SUM($D277:J277))*K268/J250+0.5*K268/$C268)","v":0},{"$f":"IF(K250=0,\"\",(SUM($D259:K259)-SUM($D277:K277))*L268/K250+0.5*L268/$C268)","v":2.8312000000000004},{"$f":"IF(L250=0,\"\",(SUM($D259:L259)-SUM($D277:L277))*M268/L250+0.5*M268/$C268)","v":0},{"$f":"IF(M250=0,\"\",(SUM($D259:M259)-SUM($D277:M277))*N268/M250+0.5*N268/$C268)","v":0},{"$f":"IF(N250=0,\"\",(SUM($D259:N259)-SUM($D277:N277))*O268/N250+0.5*O268/$C268)","v":0},{"$f":"IF(O250=0,\"\",(SUM($D259:O259)-SUM($D277:O277))*P268/O250+0.5*P268/$C268)","v":0},{"$f":"IF(P250=0,\"\",(SUM($D259:P259)-SUM($D277:P277))*Q268/P250+0.5*Q268/$C268)","v":0},{"$f":"IF(Q250=0,\"\",(SUM($D259:Q259)-SUM($D277:Q277))*R268/Q250+0.5*R268/$C268)","v":0},{"$f":"IF(R250=0,\"\",(SUM($D259:R259)-SUM($D277:R277))*S268/R250+0.5*S268/$C268)","v":0},{"$f":"IF(S250=0,\"\",(SUM($D259:S259)-SUM($D277:S277))*T268/S250+0.5*T268/$C268)","v":0},{"$f":"IF(T250=0,\"\",(SUM($D259:T259)-SUM($D277:T277))*U268/T250+0.5*U268/$C268)","v":0},{"$f":"IF(U250=0,\"\",(SUM($D259:U259)-SUM($D277:U277))*V268/U250+0.5*V268/$C268)","v":0},{"$f":"IF(V250=0,\"\",(SUM($D259:V259)-SUM($D277:V277))*W268/V250+0.5*W268/$C268)","v":0}]
["05cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,{"$f":"IF(H251=0,\"\",(SUM($D260:H260)-SUM($D278:H278))*I269/H251+0.5*I269/$C269)","v":""},{"$f":"IF(I251=0,\"\",(SUM($D260:I260)-SUM($D278:I278))*J269/I251+0.5*J269/$C269)","v":""},{"$f":"IF(J251=0,\"\",(SUM($D260:J260)-SUM($D278:J278))*K269/J251+0.5*K269/$C269)","v":""},{"$f":"IF(K251=0,\"\",(SUM($D260:K260)-SUM($D278:K278))*L269/K251+0.5*L269/$C269)","v":""},{"$f":"IF(L251=0,\"\",(SUM($D260:L260)-SUM($D278:L278))*M269/L251+0.5*M269/$C269)","v":""},{"$f":"IF(M251=0,\"\",(SUM($D260:M260)-SUM($D278:M278))*N269/M251+0.5*N269/$C269)","v":""},{"$f":"IF(N251=0,\"\",(SUM($D260:N260)-SUM($D278:N278))*O269/N251+0.5*O269/$C269)","v":""},{"$f":"IF(O251=0,\"\",(SUM($D260:O260)-SUM($D278:O278))*P269/O251+0.5*P269/$C269)","v":""},{"$f":"IF(P251=0,\"\",(SUM($D260:P260)-SUM($D278:P278))*Q269/P251+0.5*Q269/$C269)","v":""},{"$f":"IF(Q251=0,\"\",(SUM($D260:Q260)-SUM($D278:Q278))*R269/Q251+0.5*R269/$C269)","v":""},{"$f":"IF(R251=0,\"\",(SUM($D260:R260)-SUM($D278:R278))*S269/R251+0.5*S269/$C269)","v":""},{"$f":"IF(S251=0,\"\",(SUM($D260:S260)-SUM($D278:S278))*T269/S251+0.5*T269/$C269)","v":""},{"$f":"IF(T251=0,\"\",(SUM($D260:T260)-SUM($D278:T278))*U269/T251+0.5*U269/$C269)","v":""},{"$f":"IF(U251=0,\"\",(SUM($D260:U260)-SUM($D278:U278))*V269/U251+0.5*V269/$C269)","v":""},{"$f":"IF(V251=0,\"\",(SUM($D260:V260)-SUM($D278:V278))*W269/V251+0.5*W269/$C269)","v":""}]
["05cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,{"$f":"IF(H252=0,\"\",(SUM($D261:H261)-SUM($D279:H279))*I270/H252+0.5*I270/$C270)","v":""},{"$f":"IF(I252=0,\"\",(SUM($D261:I261)-SUM($D279:I279))*J270/I252+0.5*J270/$C270)","v":""},{"$f":"IF(J252=0,\"\",(SUM($D261:J261)-SUM($D279:J279))*K270/J252+0.5*K270/$C270)","v":""},{"$f":"IF(K252=0,\"\",(SUM($D261:K261)-SUM($D279:K279))*L270/K252+0.5*L270/$C270)","v":""},{"$f":"IF(L252=0,\"\",(SUM($D261:L261)-SUM($D279:L279))*M270/L252+0.5*M270/$C270)","v":""},{"$f":"IF(M252=0,\"\",(SUM($D261:M261)-SUM($D279:M279))*N270/M252+0.5*N270/$C270)","v":""},{"$f":"IF(N252=0,\"\",(SUM($D261:N261)-SUM($D279:N279))*O270/N252+0.5*O270/$C270)","v":""},{"$f":"IF(O252=0,\"\",(SUM($D261:O261)-SUM($D279:O279))*P270/O252+0.5*P270/$C270)","v":""},{"$f":"IF(P252=0,\"\",(SUM($D261:P261)-SUM($D279:P279))*Q270/P252+0.5*Q270/$C270)","v":""},{"$f":"IF(Q252=0,\"\",(SUM($D261:Q261)-SUM($D279:Q279))*R270/Q252+0.5*R270/$C270)","v":""},{"$f":"IF(R252=0,\"\",(SUM($D261:R261)-SUM($D279:R279))*S270/R252+0.5*S270/$C270)","v":""},{"$f":"IF(S252=0,\"\",(SUM($D261:S261)-SUM($D279:S279))*T270/S252+0.5*T270/$C270)","v":""},{"$f":"IF(T252=0,\"\",(SUM($D261:T261)-SUM($D279:T279))*U270/T252+0.5*U270/$C270)","v":""},{"$f":"IF(U252=0,\"\",(SUM($D261:U261)-SUM($D279:U279))*V270/U252+0.5*V270/$C270)","v":""},{"$f":"IF(V252=0,\"\",(SUM($D261:V261)-SUM($D279:V279))*W270/V252+0.5*W270/$C270)","v":""}]
["05cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,{"$f":"IF(H253=0,\"\",(SUM($D262:H262)-SUM($D280:H280))*I271/H253+0.5*I271/$C271)","v":""},{"$f":"IF(I253=0,\"\",(SUM($D262:I262)-SUM($D280:I280))*J271/I253+0.5*J271/$C271)","v":""},{"$f":"IF(J253=0,\"\",(SUM($D262:J262)-SUM($D280:J280))*K271/J253+0.5*K271/$C271)","v":""},{"$f":"IF(K253=0,\"\",(SUM($D262:K262)-SUM($D280:K280))*L271/K253+0.5*L271/$C271)","v":""},{"$f":"IF(L253=0,\"\",(SUM($D262:L262)-SUM($D280:L280))*M271/L253+0.5*M271/$C271)","v":""},{"$f":"IF(M253=0,\"\",(SUM($D262:M262)-SUM($D280:M280))*N271/M253+0.5*N271/$C271)","v":""},{"$f":"IF(N253=0,\"\",(SUM($D262:N262)-SUM($D280:N280))*O271/N253+0.5*O271/$C271)","v":""},{"$f":"IF(O253=0,\"\",(SUM($D262:O262)-SUM($D280:O280))*P271/O253+0.5*P271/$C271)","v":""},{"$f":"IF(P253=0,\"\",(SUM($D262:P262)-SUM($D280:P280))*Q271/P253+0.5*Q271/$C271)","v":""},{"$f":"IF(Q253=0,\"\",(SUM($D262:Q262)-SUM($D280:Q280))*R271/Q253+0.5*R271/$C271)","v":""},{"$f":"IF(R253=0,\"\",(SUM($D262:R262)-SUM($D280:R280))*S271/R253+0.5*S271/$C271)","v":""},{"$f":"IF(S253=0,\"\",(SUM($D262:S262)-SUM($D280:S280))*T271/S253+0.5*T271/$C271)","v":""},{"$f":"IF(T253=0,\"\",(SUM($D262:T262)-SUM($D280:T280))*U271/T253+0.5*U271/$C271)","v":""},{"$f":"IF(U253=0,\"\",(SUM($D262:U262)-SUM($D280:U280))*V271/U253+0.5*V271/$C271)","v":""},{"$f":"IF(V253=0,\"\",(SUM($D262:V262)-SUM($D280:V280))*W271/V253+0.5*W271/$C271)","v":""}]
["05cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,{"$f":"IF(H254=0,\"\",(SUM($D263:H263)-SUM($D281:H281))*I272/H254+0.5*I272/$C272)","v":""},{"$f":"IF(I254=0,\"\",(SUM($D263:I263)-SUM($D281:I281))*J272/I254+0.5*J272/$C272)","v":""},{"$f":"IF(J254=0,\"\",(SUM($D263:J263)-SUM($D281:J281))*K272/J254+0.5*K272/$C272)","v":""},{"$f":"IF(K254=0,\"\",(SUM($D263:K263)-SUM($D281:K281))*L272/K254+0.5*L272/$C272)","v":""},{"$f":"IF(L254=0,\"\",(SUM($D263:L263)-SUM($D281:L281))*M272/L254+0.5*M272/$C272)","v":""},{"$f":"IF(M254=0,\"\",(SUM($D263:M263)-SUM($D281:M281))*N272/M254+0.5*N272/$C272)","v":""},{"$f":"IF(N254=0,\"\",(SUM($D263:N263)-SUM($D281:N281))*O272/N254+0.5*O272/$C272)","v":""},{"$f":"IF(O254=0,\"\",(SUM($D263:O263)-SUM($D281:O281))*P272/O254+0.5*P272/$C272)","v":""},{"$f":"IF(P254=0,\"\",(SUM($D263:P263)-SUM($D281:P281))*Q272/P254+0.5*Q272/$C272)","v":""},{"$f":"IF(Q254=0,\"\",(SUM($D263:Q263)-SUM($D281:Q281))*R272/Q254+0.5*R272/$C272)","v":""},{"$f":"IF(R254=0,\"\",(SUM($D263:R263)-SUM($D281:R281))*S272/R254+0.5*S272/$C272)","v":""},{"$f":"IF(S254=0,\"\",(SUM($D263:S263)-SUM($D281:S281))*T272/S254+0.5*T272/$C272)","v":""},{"$f":"IF(T254=0,\"\",(SUM($D263:T263)-SUM($D281:T281))*U272/T254+0.5*U272/$C272)","v":""},{"$f":"IF(U254=0,\"\",(SUM($D263:U263)-SUM($D281:U281))*V272/U254+0.5*V272/$C272)","v":""},{"$f":"IF(V254=0,\"\",(SUM($D263:V263)-SUM($D281:V281))*W272/V254+0.5*W272/$C272)","v":""}]
[{"$f":"RIGHT(B$245,2)&\"cad\"","v":"05cad"},"c.a.d. opgegeven door netbeheerder",null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A282,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A282,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A282,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A282,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J274","v":3.6293333333333337},{"$f":"K274","v":8.8840545454545463},{"$f":"L274","v":4.9736323232323238}]
[{"$f":"RIGHT(B$245,2)&\"bwv\"","v":"05bwv"},"Bijzondere waardeverminderingen",null,null,null,null,null,null,{"$f":"SUM(I284:I290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$245,2)&\"bwv\"&C284","v":"05bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A284,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A284,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A284,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A284,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A284,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A284,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A284,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A284,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A284,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A284,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A284,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A284,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A284,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A284,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A284,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A284,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[{"$f":"RIGHT(B$245,2)&\"bwv\"&C285","v":"05bwv40"},"bijzondere waardevermindering bij afschrijvingstermijn",40,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A285,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A285,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A285,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A285,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A285,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A285,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A285,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A285,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A285,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A285,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A285,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A285,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A285,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A285,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A285,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A285,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["05bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A286,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A286,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A286,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A286,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A286,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A286,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A286,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A286,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A286,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A286,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A286,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A286,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A286,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A286,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A286,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A286,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["05bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A287,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A287,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A287,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A287,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A287,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A287,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A287,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A287,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A287,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A287,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A287,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A287,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A287,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A287,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A287,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A287,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["05bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A288,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A288,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A288,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A288,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A288,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A288,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A288,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A288,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A288,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A288,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A288,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A288,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A288,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A288,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A288,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A288,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["05bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A289,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A289,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A289,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A289,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A289,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A289,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A289,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A289,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A289,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A289,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A289,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A289,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A289,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A289,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A289,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A289,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["05bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A290,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A290,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A290,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A290,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A290,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A290,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A290,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A290,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A290,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A290,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A290,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A290,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A290,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A290,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A290,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A290,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,{"$f":"C247-H264-(H265-H282)","v":14325.743},{"$f":"H291-I264-(I265-I282+I283)","v":14002.376},{"$f":"I291-J264-(J265-J282+J283)","v":13589.485611111111},{"$f":"J291-K264-(K265-K282+K283)","v":13133.152952525252},{"$f":"K291-L264-(L265-L282+L283)","v":12772.473251515152},{"$f":"L291-M264-(M265-M282+M283)","v":12772.473251515152},12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,{"$f":"H291*(1+CPI($B245,H$5))","v":14325.743},14254.418768,14027.773701040665,13705.847358967143,13755.981647045111,13797.249591986245,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152,12772.473251515152]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,{"$f":"H292*VLOOKUP(H$5,WACCtabel,3,FALSE)","v":974.15052400000013},969.30047622400002,{"$f":"J292*VLOOKUP(J$5,WACCtabel,3,FALSE)","v":953.88861167076527},{"$f":"K292*VLOOKUP(K$5,WACCtabel,3,FALSE)","v":753.82160474319289},{"$f":"L292*VLOOKUP(L$5,WACCtabel,3,FALSE)","v":756.57899058748114},{"$f":"M292*VLOOKUP(M$5,WACCtabel,3,FALSE)","v":758.84872755924346},{"$f":"N292*VLOOKUP(N$5,WACCtabel,3,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,{"$f":"H264*(1+CPI($B245,H$5))","v":164.02499999999998},329.18760599999996,332.85969318333326,334.02900734947968,342.4536679407517,0,{"$error":"#VALUE!"},{"$f":"O264*(1+CPI($B245,O$5))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,{"$f":"H293+H294","v":1138.1755240000002},1298.488082224,1286.7483048540985,1087.8506120926727,1099.0326585282328,758.84872755924346,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2006]
[]
[null,"Investeringen",{"$f":"SUM(I300:I307)","v":16353.948999999999}]
[{"$f":"RIGHT(B$297,2)&\"Inv\"&C300","v":"06Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A300,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A300,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A300,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A300,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":3793.7939999999999},{"$f":"I300-J318","v":3793.7939999999999},{"$f":"J300-K318","v":3779.1639999999998},3878.8269999999998,3878.8269999999998,3878.8269999999998,3878.8269999999998,3878.8269999999998,3878.8269999999998,{"$f":"Q300-R318","v":3878.8269999999998},3878.8269999999998,3878.8269999999998,3878.8269999999998,3878.8269999999998,3878.8269999999998]
["06Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A301,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A301,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A301,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A301,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":10404.573},{"$f":"I301-J319","v":10404.573},10331.221,10518.483,10518.483,10518.483,10518.483,10518.483,10518.483,{"$f":"Q301-R319","v":10518.483},10518.483,10518.483,10518.483,10518.483,10518.483]
["06Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A302,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A302,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A302,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A302,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":2133.2169999999996},{"$f":"I302-J320","v":2133.2169999999996},2133.2169999999996,2184.2819999999997,2184.2819999999997,2184.2819999999997,2184.2819999999997,2184.2819999999997,2184.2819999999997,{"$f":"Q302-R320","v":2184.2819999999997},2184.2819999999997,2184.2819999999997,2184.2819999999997,2184.2819999999997,2184.2819999999997]
["06Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A303,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A303,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A303,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A303,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"I303-J321","v":0},{"$f":"J303-K321","v":0},{"$f":"K303-L321","v":0},0,0,0,0,0,{"$f":"Q303-R321","v":0},0,0,0,0,0]
["06Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A304,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A304,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A304,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A304,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"I304-J322","v":0},0,0,0,0,0,0,0,{"$f":"Q304-R322","v":0},0,0,0,0,0]
["06Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A305,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A305,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A305,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A305,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"I305-J323","v":0},0,0,0,0,0,0,0,{"$f":"Q305-R323","v":0},0,0,0,0,0]
["06Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A306,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A306,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A306,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A306,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"I306-J324","v":0},0,0,0,0,0,0,0,{"$f":"Q306-R324","v":0},0,0,0,0,0]
[{"$f":"RIGHT(B$297,2)&\"Inv\"&C307","v":"06Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A307,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A307,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A307,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A307,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":22.364999999999998},{"$f":"I307","v":22.364999999999998},{"$f":"J307","v":22.364999999999998},22.364999999999998,22.364999999999998,22.364999999999998,22.364999999999998,22.364999999999998,22.364999999999998,22.364999999999998,22.364999999999998,22.364999999999998,22.364999999999998,22.364999999999998,22.364999999999998]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,null,{"$f":"SUM(I309:I315)","v":185.6490196969697},{"$f":"SUM(J309:J315)","v":371.2980393939394},370.35001717171713,373.23979444444444,377.07759393939392,377.07759393939392,377.07759393939392,377.07759393939392,377.07759393939392,377.07759393939392,377.07759393939392,377.07759393939392,377.07759393939392,377.07759393939392,377.07759393939392]
[{"$f":"RIGHT(B$297,2)&\"Af\"&C309","v":"06Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,{"$f":"0.5*($I300/$C300)","v":34.489036363636366},{"$f":"IF($D$5+$C309<E$5,\"\",IF($D$5+$C309=E$5,0.5*J300/$C300,J300/$C300+0.5*J318/$C318))","v":68.978072727272732},{"$f":"IF($D$5+$C309<F$5,\"\",IF($D$5+$C309=F$5,0.5*K300/$C300,K300/$C300+0.5*K318/$C318))","v":68.845072727272722},69.618099999999998,{"$f":"IF($D$5+$C309<H$5,\"\",IF($D$5+$C309=H$5,0.5*M300/$C300,M300/$C300+0.5*M318/$C318))","v":70.52412727272727},{"$f":"IF($D$5+$C309<I$5,\"\",IF($D$5+$C309=I$5,0.5*N300/$C300,N300/$C300+0.5*N318/$C318))","v":70.52412727272727},{"$f":"IF($D$5+$C309<J$5,\"\",IF($D$5+$C309=J$5,0.5*O300/$C300,O300/$C300+0.5*O318/$C318))","v":70.52412727272727},70.52412727272727,{"$f":"IF($D$5+$C309<L$5,\"\",IF($D$5+$C309=L$5,0.5*Q300/$C300,Q300/$C300+0.5*Q318/$C318))","v":70.52412727272727},{"$f":"IF($D$5+$C309<M$5,\"\",IF($D$5+$C309=M$5,0.5*R300/$C300,R300/$C300+0.5*R318/$C318))","v":70.52412727272727},70.52412727272727,{"$f":"IF($D$5+$C309<O$5,\"\",IF($D$5+$C309=O$5,0.5*T300/$C300,T300/$C300+0.5*T318/$C318))","v":70.52412727272727},{"$f":"IF($D$5+$C309<P$5,\"\",IF($D$5+$C309=P$5,0.5*U300/$C300,U300/$C300+0.5*U318/$C318))","v":70.52412727272727},70.52412727272727,{"$f":"IF($D$5+$C309<R$5,\"\",IF($D$5+$C309=R$5,0.5*W300/$C300,W300/$C300+0.5*W318/$C318))","v":70.52412727272727}]
["06Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,115.60636666666667,{"$f":"IF($D$5+$C310<E$5,\"\",IF($D$5+$C310=E$5,0.5*J301/$C301,J301/$C301+0.5*J319/$C319))","v":231.21273333333335},230.39771111111108,231.66337777777778,233.74406666666667,233.74406666666667,233.74406666666667,233.74406666666667,233.74406666666667,233.74406666666667,233.74406666666667,233.74406666666667,233.74406666666667,233.74406666666667,233.74406666666667]
["06Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,35.553616666666663,71.107233333333326,71.107233333333326,71.958316666666661,72.809399999999997,72.809399999999997,72.809399999999997,72.809399999999997,72.809399999999997,72.809399999999997,72.809399999999997,72.809399999999997,72.809399999999997,72.809399999999997,72.809399999999997]
["06Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["06Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,"","","",""]
["06Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,0,0,0,0,0,0,"","","","","","","","",""]
["06Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,0,0,0,0,"","","","","","","","","","",""]
[{"$f":"RIGHT(B$297,2)&\"Af\"","v":"06Af"},"Afschrijvingen zoals opgegeven door netbeheerder",null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A316,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A316,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A316,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A316,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":185.65100000000001},{"$f":"J308","v":371.2980393939394},{"$f":"K308","v":370.35001717171713},{"$f":"L308","v":373.23979444444444}]
[null,"Desinvesteringen",null,null,null,null,null,null,{"$f":"SUM(I318:I325)","v":1.2689999999999999},{"$f":"SUM(J318:J325)","v":0},{"$f":"SUM(K318:K325)","v":87.981999999999999},-337.99,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$297,2)&\"Des\"&C318","v":"06Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A318,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A318,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A318,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A318,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A318,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A318,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A318,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A318,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A318,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A318,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A318,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A318,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":14.63},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A318,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A318,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A318,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A318,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-99.662999999999997}]
["06Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A319,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A319,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A319,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A319,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":1.2689999999999999},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A319,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A319,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A319,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A319,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A319,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A319,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A319,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A319,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":73.352000000000004},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A319,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A319,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A319,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A319,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-187.262}]
["06Des30","Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A320,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A320,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A320,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A320,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A320,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A320,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A320,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A320,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A320,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A320,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A320,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A320,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A320,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A320,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A320,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A320,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-51.064999999999998}]
["06Des25","Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A321,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A321,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A321,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A321,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A321,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A321,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A321,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A321,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A321,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A321,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A321,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A321,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A321,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A321,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A321,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A321,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["06Des10","Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A322,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A322,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A322,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A322,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A322,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A322,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A322,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A322,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A322,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A322,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A322,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A322,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A322,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A322,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A322,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A322,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["06Des5","Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A323,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A323,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A323,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A323,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A323,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A323,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A323,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A323,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A323,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A323,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A323,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A323,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A323,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A323,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A323,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A323,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["06Des3","Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A324,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A324,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A324,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A324,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A324,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A324,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A324,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A324,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A324,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A324,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A324,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A324,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A324,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A324,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A324,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A324,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["06Desgeen","Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A325,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A325,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A325,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A325,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A325,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A325,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A325,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A325,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A325,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A325,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A325,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A325,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A325,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A325,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A325,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A325,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,{"$f":"SUM(I327:I333)","v":1.41E-2},{"$f":"SUM(J327:J333)","v":0},{"$f":"SUM(K327:K333)","v":3.7919894842136568},-23.026543197225966,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$297,2)&\"cad\"&C327","v":"06cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,{"$f":"IF(I300=0,\"\",(SUM($D309:H309)-SUM($D327:H327))*I318/I300+0.5*I318/$C318)","v":0},{"$f":"IF(I300=0,\"\",(SUM($D309:I309)-SUM($D327:I327))*J318/I300+0.5*J318/$C318)","v":0},{"$f":"IF(J300=0,\"\",(SUM($D309:J309)-SUM($D327:J327))*K318/J300+0.5*K318/$C318)","v":0.53200000000000003},{"$f":"IF(K300=0,\"\",(SUM($D309:K309)-SUM($D327:K327))*L318/K300+0.5*L318/$C318)","v":-5.436163636363637},{"$f":"IF(L300=0,\"\",(SUM($D309:L309)-SUM($D327:L327))*M318/L300+0.5*M318/$C318)","v":0},{"$f":"IF(M300=0,\"\",(SUM($D309:M309)-SUM($D327:M327))*N318/M300+0.5*N318/$C318)","v":0},{"$f":"IF(N300=0,\"\",(SUM($D309:N309)-SUM($D327:N327))*O318/N300+0.5*O318/$C318)","v":0},{"$f":"IF(O300=0,\"\",(SUM($D309:O309)-SUM($D327:O327))*P318/O300+0.5*P318/$C318)","v":0},{"$f":"IF(P300=0,\"\",(SUM($D309:P309)-SUM($D327:P327))*Q318/P300+0.5*Q318/$C318)","v":0},{"$f":"IF(Q300=0,\"\",(SUM($D309:Q309)-SUM($D327:Q327))*R318/Q300+0.5*R318/$C318)","v":0},{"$f":"IF(R300=0,\"\",(SUM($D309:R309)-SUM($D327:R327))*S318/R300+0.5*S318/$C318)","v":0},{"$f":"IF(S300=0,\"\",(SUM($D309:S309)-SUM($D327:S327))*T318/S300+0.5*T318/$C318)","v":0},{"$f":"IF(T300=0,\"\",(SUM($D309:T309)-SUM($D327:T327))*U318/T300+0.5*U318/$C318)","v":0},{"$f":"IF(U300=0,\"\",(SUM($D309:U309)-SUM($D327:U327))*V318/U300+0.5*V318/$C318)","v":0},{"$f":"IF(V300=0,\"\",(SUM($D309:V309)-SUM($D327:V327))*W318/V300+0.5*W318/$C318)","v":0}]
["06cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,{"$f":"IF(I301=0,\"\",(SUM($D310:H310)-SUM($D328:H328))*I319/I301+0.5*I319/$C319)","v":1.41E-2},{"$f":"IF(I301=0,\"\",(SUM($D310:I310)-SUM($D328:I328))*J319/I301+0.5*J319/$C319)","v":0},{"$f":"IF(J301=0,\"\",(SUM($D310:J310)-SUM($D328:J328))*K319/J301+0.5*K319/$C319)","v":3.2599894842136568},{"$f":"IF(K301=0,\"\",(SUM($D310:K310)-SUM($D328:K328))*L319/K301+0.5*L319/$C319)","v":-12.483879560862327},{"$f":"IF(L301=0,\"\",(SUM($D310:L310)-SUM($D328:L328))*M319/L301+0.5*M319/$C319)","v":0},{"$f":"IF(M301=0,\"\",(SUM($D310:M310)-SUM($D328:M328))*N319/M301+0.5*N319/$C319)","v":0},{"$f":"IF(N301=0,\"\",(SUM($D310:N310)-SUM($D328:N328))*O319/N301+0.5*O319/$C319)","v":0},{"$f":"IF(O301=0,\"\",(SUM($D310:O310)-SUM($D328:O328))*P319/O301+0.5*P319/$C319)","v":0},{"$f":"IF(P301=0,\"\",(SUM($D310:P310)-SUM($D328:P328))*Q319/P301+0.5*Q319/$C319)","v":0},{"$f":"IF(Q301=0,\"\",(SUM($D310:Q310)-SUM($D328:Q328))*R319/Q301+0.5*R319/$C319)","v":0},{"$f":"IF(R301=0,\"\",(SUM($D310:R310)-SUM($D328:R328))*S319/R301+0.5*S319/$C319)","v":0},{"$f":"IF(S301=0,\"\",(SUM($D310:S310)-SUM($D328:S328))*T319/S301+0.5*T319/$C319)","v":0},{"$f":"IF(T301=0,\"\",(SUM($D310:T310)-SUM($D328:T328))*U319/T301+0.5*U319/$C319)","v":0},{"$f":"IF(U301=0,\"\",(SUM($D310:U310)-SUM($D328:U328))*V319/U301+0.5*V319/$C319)","v":0},{"$f":"IF(V301=0,\"\",(SUM($D310:V310)-SUM($D328:V328))*W319/V301+0.5*W319/$C319)","v":0}]
["06cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,{"$f":"IF(I302=0,\"\",(SUM($D311:H311)-SUM($D329:H329))*I320/I302+0.5*I320/$C320)","v":0},{"$f":"IF(I302=0,\"\",(SUM($D311:I311)-SUM($D329:I329))*J320/I302+0.5*J320/$C320)","v":0},{"$f":"IF(J302=0,\"\",(SUM($D311:J311)-SUM($D329:J329))*K320/J302+0.5*K320/$C320)","v":0},{"$f":"IF(K302=0,\"\",(SUM($D311:K311)-SUM($D329:K329))*L320/K302+0.5*L320/$C320)","v":-5.1064999999999996},{"$f":"IF(L302=0,\"\",(SUM($D311:L311)-SUM($D329:L329))*M320/L302+0.5*M320/$C320)","v":0},{"$f":"IF(M302=0,\"\",(SUM($D311:M311)-SUM($D329:M329))*N320/M302+0.5*N320/$C320)","v":0},{"$f":"IF(N302=0,\"\",(SUM($D311:N311)-SUM($D329:N329))*O320/N302+0.5*O320/$C320)","v":0},{"$f":"IF(O302=0,\"\",(SUM($D311:O311)-SUM($D329:O329))*P320/O302+0.5*P320/$C320)","v":0},{"$f":"IF(P302=0,\"\",(SUM($D311:P311)-SUM($D329:P329))*Q320/P302+0.5*Q320/$C320)","v":0},{"$f":"IF(Q302=0,\"\",(SUM($D311:Q311)-SUM($D329:Q329))*R320/Q302+0.5*R320/$C320)","v":0},{"$f":"IF(R302=0,\"\",(SUM($D311:R311)-SUM($D329:R329))*S320/R302+0.5*S320/$C320)","v":0},{"$f":"IF(S302=0,\"\",(SUM($D311:S311)-SUM($D329:S329))*T320/S302+0.5*T320/$C320)","v":0},{"$f":"IF(T302=0,\"\",(SUM($D311:T311)-SUM($D329:T329))*U320/T302+0.5*U320/$C320)","v":0},{"$f":"IF(U302=0,\"\",(SUM($D311:U311)-SUM($D329:U329))*V320/U302+0.5*V320/$C320)","v":0},{"$f":"IF(V302=0,\"\",(SUM($D311:V311)-SUM($D329:V329))*W320/V302+0.5*W320/$C320)","v":0}]
["06cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,{"$f":"IF(I303=0,\"\",(SUM($D312:H312)-SUM($D330:H330))*I321/I303+0.5*I321/$C321)","v":""},{"$f":"IF(I303=0,\"\",(SUM($D312:I312)-SUM($D330:I330))*J321/I303+0.5*J321/$C321)","v":""},{"$f":"IF(J303=0,\"\",(SUM($D312:J312)-SUM($D330:J330))*K321/J303+0.5*K321/$C321)","v":""},{"$f":"IF(K303=0,\"\",(SUM($D312:K312)-SUM($D330:K330))*L321/K303+0.5*L321/$C321)","v":""},{"$f":"IF(L303=0,\"\",(SUM($D312:L312)-SUM($D330:L330))*M321/L303+0.5*M321/$C321)","v":""},{"$f":"IF(M303=0,\"\",(SUM($D312:M312)-SUM($D330:M330))*N321/M303+0.5*N321/$C321)","v":""},{"$f":"IF(N303=0,\"\",(SUM($D312:N312)-SUM($D330:N330))*O321/N303+0.5*O321/$C321)","v":""},{"$f":"IF(O303=0,\"\",(SUM($D312:O312)-SUM($D330:O330))*P321/O303+0.5*P321/$C321)","v":""},{"$f":"IF(P303=0,\"\",(SUM($D312:P312)-SUM($D330:P330))*Q321/P303+0.5*Q321/$C321)","v":""},{"$f":"IF(Q303=0,\"\",(SUM($D312:Q312)-SUM($D330:Q330))*R321/Q303+0.5*R321/$C321)","v":""},{"$f":"IF(R303=0,\"\",(SUM($D312:R312)-SUM($D330:R330))*S321/R303+0.5*S321/$C321)","v":""},{"$f":"IF(S303=0,\"\",(SUM($D312:S312)-SUM($D330:S330))*T321/S303+0.5*T321/$C321)","v":""},{"$f":"IF(T303=0,\"\",(SUM($D312:T312)-SUM($D330:T330))*U321/T303+0.5*U321/$C321)","v":""},{"$f":"IF(U303=0,\"\",(SUM($D312:U312)-SUM($D330:U330))*V321/U303+0.5*V321/$C321)","v":""},{"$f":"IF(V303=0,\"\",(SUM($D312:V312)-SUM($D330:V330))*W321/V303+0.5*W321/$C321)","v":""}]
["06cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,{"$f":"IF(I304=0,\"\",(SUM($D313:H313)-SUM($D331:H331))*I322/I304+0.5*I322/$C322)","v":""},{"$f":"IF(I304=0,\"\",(SUM($D313:I313)-SUM($D331:I331))*J322/I304+0.5*J322/$C322)","v":""},{"$f":"IF(J304=0,\"\",(SUM($D313:J313)-SUM($D331:J331))*K322/J304+0.5*K322/$C322)","v":""},{"$f":"IF(K304=0,\"\",(SUM($D313:K313)-SUM($D331:K331))*L322/K304+0.5*L322/$C322)","v":""},{"$f":"IF(L304=0,\"\",(SUM($D313:L313)-SUM($D331:L331))*M322/L304+0.5*M322/$C322)","v":""},{"$f":"IF(M304=0,\"\",(SUM($D313:M313)-SUM($D331:M331))*N322/M304+0.5*N322/$C322)","v":""},{"$f":"IF(N304=0,\"\",(SUM($D313:N313)-SUM($D331:N331))*O322/N304+0.5*O322/$C322)","v":""},{"$f":"IF(O304=0,\"\",(SUM($D313:O313)-SUM($D331:O331))*P322/O304+0.5*P322/$C322)","v":""},{"$f":"IF(P304=0,\"\",(SUM($D313:P313)-SUM($D331:P331))*Q322/P304+0.5*Q322/$C322)","v":""},{"$f":"IF(Q304=0,\"\",(SUM($D313:Q313)-SUM($D331:Q331))*R322/Q304+0.5*R322/$C322)","v":""},{"$f":"IF(R304=0,\"\",(SUM($D313:R313)-SUM($D331:R331))*S322/R304+0.5*S322/$C322)","v":""},{"$f":"IF(S304=0,\"\",(SUM($D313:S313)-SUM($D331:S331))*T322/S304+0.5*T322/$C322)","v":""},{"$f":"IF(T304=0,\"\",(SUM($D313:T313)-SUM($D331:T331))*U322/T304+0.5*U322/$C322)","v":""},{"$f":"IF(U304=0,\"\",(SUM($D313:U313)-SUM($D331:U331))*V322/U304+0.5*V322/$C322)","v":""},{"$f":"IF(V304=0,\"\",(SUM($D313:V313)-SUM($D331:V331))*W322/V304+0.5*W322/$C322)","v":""}]
["06cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,{"$f":"IF(I305=0,\"\",(SUM($D314:H314)-SUM($D332:H332))*I323/I305+0.5*I323/$C323)","v":""},{"$f":"IF(I305=0,\"\",(SUM($D314:I314)-SUM($D332:I332))*J323/I305+0.5*J323/$C323)","v":""},{"$f":"IF(J305=0,\"\",(SUM($D314:J314)-SUM($D332:J332))*K323/J305+0.5*K323/$C323)","v":""},{"$f":"IF(K305=0,\"\",(SUM($D314:K314)-SUM($D332:K332))*L323/K305+0.5*L323/$C323)","v":""},{"$f":"IF(L305=0,\"\",(SUM($D314:L314)-SUM($D332:L332))*M323/L305+0.5*M323/$C323)","v":""},{"$f":"IF(M305=0,\"\",(SUM($D314:M314)-SUM($D332:M332))*N323/M305+0.5*N323/$C323)","v":""},{"$f":"IF(N305=0,\"\",(SUM($D314:N314)-SUM($D332:N332))*O323/N305+0.5*O323/$C323)","v":""},{"$f":"IF(O305=0,\"\",(SUM($D314:O314)-SUM($D332:O332))*P323/O305+0.5*P323/$C323)","v":""},{"$f":"IF(P305=0,\"\",(SUM($D314:P314)-SUM($D332:P332))*Q323/P305+0.5*Q323/$C323)","v":""},{"$f":"IF(Q305=0,\"\",(SUM($D314:Q314)-SUM($D332:Q332))*R323/Q305+0.5*R323/$C323)","v":""},{"$f":"IF(R305=0,\"\",(SUM($D314:R314)-SUM($D332:R332))*S323/R305+0.5*S323/$C323)","v":""},{"$f":"IF(S305=0,\"\",(SUM($D314:S314)-SUM($D332:S332))*T323/S305+0.5*T323/$C323)","v":""},{"$f":"IF(T305=0,\"\",(SUM($D314:T314)-SUM($D332:T332))*U323/T305+0.5*U323/$C323)","v":""},{"$f":"IF(U305=0,\"\",(SUM($D314:U314)-SUM($D332:U332))*V323/U305+0.5*V323/$C323)","v":""},{"$f":"IF(V305=0,\"\",(SUM($D314:V314)-SUM($D332:V332))*W323/V305+0.5*W323/$C323)","v":""}]
["06cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,{"$f":"IF(I306=0,\"\",(SUM($D315:H315)-SUM($D333:H333))*I324/I306+0.5*I324/$C324)","v":""},{"$f":"IF(I306=0,\"\",(SUM($D315:I315)-SUM($D333:I333))*J324/I306+0.5*J324/$C324)","v":""},{"$f":"IF(J306=0,\"\",(SUM($D315:J315)-SUM($D333:J333))*K324/J306+0.5*K324/$C324)","v":""},{"$f":"IF(K306=0,\"\",(SUM($D315:K315)-SUM($D333:K333))*L324/K306+0.5*L324/$C324)","v":""},{"$f":"IF(L306=0,\"\",(SUM($D315:L315)-SUM($D333:L333))*M324/L306+0.5*M324/$C324)","v":""},{"$f":"IF(M306=0,\"\",(SUM($D315:M315)-SUM($D333:M333))*N324/M306+0.5*N324/$C324)","v":""},{"$f":"IF(N306=0,\"\",(SUM($D315:N315)-SUM($D333:N333))*O324/N306+0.5*O324/$C324)","v":""},{"$f":"IF(O306=0,\"\",(SUM($D315:O315)-SUM($D333:O333))*P324/O306+0.5*P324/$C324)","v":""},{"$f":"IF(P306=0,\"\",(SUM($D315:P315)-SUM($D333:P333))*Q324/P306+0.5*Q324/$C324)","v":""},{"$f":"IF(Q306=0,\"\",(SUM($D315:Q315)-SUM($D333:Q333))*R324/Q306+0.5*R324/$C324)","v":""},{"$f":"IF(R306=0,\"\",(SUM($D315:R315)-SUM($D333:R333))*S324/R306+0.5*S324/$C324)","v":""},{"$f":"IF(S306=0,\"\",(SUM($D315:S315)-SUM($D333:S333))*T324/S306+0.5*T324/$C324)","v":""},{"$f":"IF(T306=0,\"\",(SUM($D315:T315)-SUM($D333:T333))*U324/T306+0.5*U324/$C324)","v":""},{"$f":"IF(U306=0,\"\",(SUM($D315:U315)-SUM($D333:U333))*V324/U306+0.5*V324/$C324)","v":""},{"$f":"IF(V306=0,\"\",(SUM($D315:V315)-SUM($D333:V333))*W324/V306+0.5*W324/$C324)","v":""}]
[{"$f":"RIGHT(B$297,2)&\"cad\"","v":"06cad"},"c.a.d. opgegeven door netbeheerder",null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A334,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A334,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A334,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A334,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0.06},{"$f":"J326","v":0},{"$f":"K326","v":3.7919894842136568},{"$f":"L326","v":-23.026543197225966}]
[{"$f":"RIGHT(B$297,2)&\"bwv\"","v":"06bwv"},"Bijzondere waardeverminderingen",null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A335,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A335,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A335,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A335,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!I$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A335,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A335,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A335,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A335,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A335,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A335,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A335,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A335,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A335,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A335,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A335,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A335,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,null,{"$f":"C299-I316-(I317-I334+I335)","v":16167.088999999998},{"$f":"I336-J316-(J317-J334+J335)","v":15795.790960606058},{"$f":"J336-K316-(K317-K334+K335)","v":15341.250932918556},{"$f":"K336-L316-(L317-L334+L335)","v":15282.974595276886},{"$f":"L336-M316-(M317-M334+M335)","v":15282.974595276886},15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,null,{"$f":"I336*(1+CPI($B297,I$5))","v":16167.088999999998},16016.932034054544,15727.144758885188,16168.759419470367,16217.265697728777,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886,15282.974595276886]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,null,{"$f":"I337*VLOOKUP(I$5,WACCtabel,3,FALSE)","v":1099.3620519999999},{"$f":"J337*VLOOKUP(J$5,WACCtabel,3,FALSE)","v":1089.1513783157091},{"$f":"K337*VLOOKUP(K$5,WACCtabel,3,FALSE)","v":864.99296173868538},{"$f":"L337*VLOOKUP(L$5,WACCtabel,3,FALSE)","v":889.28176807087016},891.94961337508278,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,null,{"$f":"I316*(1+CPI($B297,I$5))","v":185.65100000000001},{"$f":"J316*(1+CPI($B297,J$5))","v":376.49621194545455},{"$f":"K316*(1+CPI($B297,K$5))","v":379.66580150365445},{"$f":"L316*(1+CPI($B297,L$5))","v":394.87237281738476},{"$f":"M316*(1+CPI($B297,M$5))","v":0},{"$f":"N316*(1+CPI($B297,N$5))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,null,{"$f":"I338+I339","v":1285.013052},{"$f":"J338+J339","v":1465.6475902611637},1244.6587632423398,1284.1541408882549,891.94961337508278,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2007]
[]
[null,"Investeringen",{"$f":"SUM(J345:J352)","v":21851.289999999997}]
[{"$f":"RIGHT(B$342,2)&\"Inv\"&C345","v":"07Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A345,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A345,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A345,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A345,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":3996.77},{"$f":"J345-K363","v":3996.77},{"$f":"K345-L363","v":4278.9089999999997},4278.9089999999997,4278.9089999999997,4278.9089999999997,4278.9089999999997,4278.9089999999997,4278.9089999999997,{"$f":"R345-S363","v":4278.9089999999997},4278.9089999999997,4278.9089999999997,4278.9089999999997,4278.9089999999997]
["07Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A346,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A346,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A346,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A346,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":16268.58},{"$f":"J346-K364","v":16268.58},16800.444,16800.444,16800.444,16800.444,16800.444,16800.444,16800.444,16800.444,16800.444,16800.444,16800.444,16800.444]
["07Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A347,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A347,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A347,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A347,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":1585.94},{"$f":"J347-K365","v":1585.94},1671.9639999999999,1671.9639999999999,1671.9639999999999,1671.9639999999999,1671.9639999999999,1671.9639999999999,1671.9639999999999,1671.9639999999999,1671.9639999999999,1671.9639999999999,1671.9639999999999,1671.9639999999999]
["07Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A348,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A348,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A348,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A348,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J348-K366","v":0},{"$f":"K348-L366","v":0},{"$f":"L348-M366","v":0},0,0,0,0,0,0,0,0,0,0]
["07Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A349,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A349,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A349,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A349,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J349-K367","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["07Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A350,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A350,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A350,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A350,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J350-K368","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["07Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A351,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A351,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A351,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A351,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J351-K369","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["07Invgeen","Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A352,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A352,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A352,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A352,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!J$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"J352","v":0},{"$f":"K352","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,null,null,{"$f":"SUM(J354:J360)","v":243.52860606060605},487.0572121212121,496.96544545454543,506.8736787878787,506.8736787878787,506.8736787878787,506.8736787878787,506.8736787878787,506.8736787878787,506.8736787878787,506.8736787878787,506.8736787878787,506.8736787878787,506.8736787878787]
[{"$f":"RIGHT(B$342,2)&\"Af\"&C354","v":"07Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,{"$f":"0.5*($J345/$C345)","v":36.334272727272726},{"$f":"IF($D$5+$C354<E$5,\"\",IF($D$5+$C354=E$5,0.5*K345/$C345,K345/$C345+0.5*K363/$C363))","v":72.668545454545452},{"$f":"IF($D$5+$C354<F$5,\"\",IF($D$5+$C354=F$5,0.5*L345/$C345,L345/$C345+0.5*L363/$C363))","v":75.233445454545461},{"$f":"IF($D$5+$C354<G$5,\"\",IF($D$5+$C354=G$5,0.5*M345/$C345,M345/$C345+0.5*M363/$C363))","v":77.798345454545455},77.798345454545455,77.798345454545455,77.798345454545455,77.798345454545455,77.798345454545455,77.798345454545455,77.798345454545455,77.798345454545455,77.798345454545455,77.798345454545455]
["07Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,180.762,{"$f":"IF($D$5+$C355<E$5,\"\",IF($D$5+$C355=E$5,0.5*K346/$C346,K346/$C346+0.5*K364/$C364))","v":361.524},367.43359999999996,373.34319999999997,373.34319999999997,{"$f":"IF($D$5+$C355<I$5,\"\",IF($D$5+$C355=I$5,0.5*O346/$C346,O346/$C346+0.5*O364/$C364))","v":373.34319999999997},373.34319999999997,373.34319999999997,373.34319999999997,373.34319999999997,373.34319999999997,373.34319999999997,373.34319999999997,373.34319999999997]
["07Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,26.432333333333336,52.864666666666672,54.298399999999994,55.73213333333333,55.73213333333333,55.73213333333333,55.73213333333333,55.73213333333333,55.73213333333333,55.73213333333333,55.73213333333333,55.73213333333333,55.73213333333333,55.73213333333333]
["07Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["07Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,"","",""]
["07Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,0,0,0,0,0,0,"","","","","","","",""]
["07Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,0,0,0,0,"","","","","","","","","",""]
[{"$f":"RIGHT(B$342,2)&\"Af\"","v":"07Af"},"Totale afschrijvingen",null,null,null,null,null,null,null,{"$f":"J353","v":243.52860606060605},{"$f":"K353","v":487.0572121212121},{"$f":"L353","v":496.96544545454543}]
[null,"Desinvesteringen",null,null,null,null,null,null,null,null,{"$f":"SUM(K363:K370)","v":0},{"$f":"SUM(L363:L370)","v":-900.02700000000004},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$342,2)&\"Des\"&C363","v":"07Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A363,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A363,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A363,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A363,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A363,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A363,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A363,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A363,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-282.13900000000001}]
["07Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A364,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A364,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A364,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A364,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A364,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A364,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A364,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A364,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-531.86400000000003}]
["07Des30","Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A365,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A365,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A365,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A365,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A365,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A365,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A365,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A365,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-86.024000000000001}]
["07Des25","Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A366,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A366,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A366,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A366,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A366,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A366,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A366,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A366,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["07Des10","Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A367,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A367,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A367,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A367,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A367,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A367,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A367,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A367,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["07Des5","Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A368,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A368,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A368,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A368,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A368,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A368,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A368,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A368,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["07Des3","Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A369,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A369,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A369,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A369,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A369,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A369,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A369,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A369,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["07Desgeen","Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A370,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A370,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A370,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A370,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A370,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A370,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A370,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A370,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,null,null,{"$f":"SUM(K372:K378)","v":0},-39.632933333333341,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$342,2)&\"cad\"&C372","v":"07cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,{"$f":"IF(J345=0,\"\",(SUM($D354:J354)-SUM($D372:J372))*K363/J345+0.5*K363/$C363)","v":0},{"$f":"IF(K345=0,\"\",(SUM($D354:K354)-SUM($D372:K372))*L363/K345+0.5*L363/$C363)","v":-10.259600000000001},{"$f":"IF(L345=0,\"\",(SUM($D354:L354)-SUM($D372:L372))*M363/L345+0.5*M363/$C363)","v":0},{"$f":"IF(M345=0,\"\",(SUM($D354:M354)-SUM($D372:M372))*N363/M345+0.5*N363/$C363)","v":0},{"$f":"IF(N345=0,\"\",(SUM($D354:N354)-SUM($D372:N372))*O363/N345+0.5*O363/$C363)","v":0},{"$f":"IF(O345=0,\"\",(SUM($D354:O354)-SUM($D372:O372))*P363/O345+0.5*P363/$C363)","v":0},{"$f":"IF(P345=0,\"\",(SUM($D354:P354)-SUM($D372:P372))*Q363/P345+0.5*Q363/$C363)","v":0},{"$f":"IF(Q345=0,\"\",(SUM($D354:Q354)-SUM($D372:Q372))*R363/Q345+0.5*R363/$C363)","v":0},{"$f":"IF(R345=0,\"\",(SUM($D354:R354)-SUM($D372:R372))*S363/R345+0.5*S363/$C363)","v":0},{"$f":"IF(S345=0,\"\",(SUM($D354:S354)-SUM($D372:S372))*T363/S345+0.5*T363/$C363)","v":0},{"$f":"IF(T345=0,\"\",(SUM($D354:T354)-SUM($D372:T372))*U363/T345+0.5*U363/$C363)","v":0},{"$f":"IF(U345=0,\"\",(SUM($D354:U354)-SUM($D372:U372))*V363/U345+0.5*V363/$C363)","v":0},{"$f":"IF(V345=0,\"\",(SUM($D354:V354)-SUM($D372:V372))*W363/V345+0.5*W363/$C363)","v":0}]
["07cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,{"$f":"IF(J346=0,\"\",(SUM($D355:J355)-SUM($D373:J373))*K364/J346+0.5*K364/$C364)","v":0},{"$f":"IF(K346=0,\"\",(SUM($D355:K355)-SUM($D373:K373))*L364/K346+0.5*L364/$C364)","v":-23.638400000000004},{"$f":"IF(L346=0,\"\",(SUM($D355:L355)-SUM($D373:L373))*M364/L346+0.5*M364/$C364)","v":0},{"$f":"IF(M346=0,\"\",(SUM($D355:M355)-SUM($D373:M373))*N364/M346+0.5*N364/$C364)","v":0},{"$f":"IF(N346=0,\"\",(SUM($D355:N355)-SUM($D373:N373))*O364/N346+0.5*O364/$C364)","v":0},{"$f":"IF(O346=0,\"\",(SUM($D355:O355)-SUM($D373:O373))*P364/O346+0.5*P364/$C364)","v":0},{"$f":"IF(P346=0,\"\",(SUM($D355:P355)-SUM($D373:P373))*Q364/P346+0.5*Q364/$C364)","v":0},{"$f":"IF(Q346=0,\"\",(SUM($D355:Q355)-SUM($D373:Q373))*R364/Q346+0.5*R364/$C364)","v":0},{"$f":"IF(R346=0,\"\",(SUM($D355:R355)-SUM($D373:R373))*S364/R346+0.5*S364/$C364)","v":0},{"$f":"IF(S346=0,\"\",(SUM($D355:S355)-SUM($D373:S373))*T364/S346+0.5*T364/$C364)","v":0},{"$f":"IF(T346=0,\"\",(SUM($D355:T355)-SUM($D373:T373))*U364/T346+0.5*U364/$C364)","v":0},{"$f":"IF(U346=0,\"\",(SUM($D355:U355)-SUM($D373:U373))*V364/U346+0.5*V364/$C364)","v":0},{"$f":"IF(V346=0,\"\",(SUM($D355:V355)-SUM($D373:V373))*W364/V346+0.5*W364/$C364)","v":0}]
["07cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,{"$f":"IF(J347=0,\"\",(SUM($D356:J356)-SUM($D374:J374))*K365/J347+0.5*K365/$C365)","v":0},{"$f":"IF(K347=0,\"\",(SUM($D356:K356)-SUM($D374:K374))*L365/K347+0.5*L365/$C365)","v":-5.7349333333333341},{"$f":"IF(L347=0,\"\",(SUM($D356:L356)-SUM($D374:L374))*M365/L347+0.5*M365/$C365)","v":0},{"$f":"IF(M347=0,\"\",(SUM($D356:M356)-SUM($D374:M374))*N365/M347+0.5*N365/$C365)","v":0},{"$f":"IF(N347=0,\"\",(SUM($D356:N356)-SUM($D374:N374))*O365/N347+0.5*O365/$C365)","v":0},{"$f":"IF(O347=0,\"\",(SUM($D356:O356)-SUM($D374:O374))*P365/O347+0.5*P365/$C365)","v":0},{"$f":"IF(P347=0,\"\",(SUM($D356:P356)-SUM($D374:P374))*Q365/P347+0.5*Q365/$C365)","v":0},{"$f":"IF(Q347=0,\"\",(SUM($D356:Q356)-SUM($D374:Q374))*R365/Q347+0.5*R365/$C365)","v":0},{"$f":"IF(R347=0,\"\",(SUM($D356:R356)-SUM($D374:R374))*S365/R347+0.5*S365/$C365)","v":0},{"$f":"IF(S347=0,\"\",(SUM($D356:S356)-SUM($D374:S374))*T365/S347+0.5*T365/$C365)","v":0},{"$f":"IF(T347=0,\"\",(SUM($D356:T356)-SUM($D374:T374))*U365/T347+0.5*U365/$C365)","v":0},{"$f":"IF(U347=0,\"\",(SUM($D356:U356)-SUM($D374:U374))*V365/U347+0.5*V365/$C365)","v":0},{"$f":"IF(V347=0,\"\",(SUM($D356:V356)-SUM($D374:V374))*W365/V347+0.5*W365/$C365)","v":0}]
["07cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,{"$f":"IF(J348=0,\"\",(SUM($D357:J357)-SUM($D375:J375))*K366/J348+0.5*K366/$C366)","v":""},{"$f":"IF(K348=0,\"\",(SUM($D357:K357)-SUM($D375:K375))*L366/K348+0.5*L366/$C366)","v":""},{"$f":"IF(L348=0,\"\",(SUM($D357:L357)-SUM($D375:L375))*M366/L348+0.5*M366/$C366)","v":""},{"$f":"IF(M348=0,\"\",(SUM($D357:M357)-SUM($D375:M375))*N366/M348+0.5*N366/$C366)","v":""},{"$f":"IF(N348=0,\"\",(SUM($D357:N357)-SUM($D375:N375))*O366/N348+0.5*O366/$C366)","v":""},{"$f":"IF(O348=0,\"\",(SUM($D357:O357)-SUM($D375:O375))*P366/O348+0.5*P366/$C366)","v":""},{"$f":"IF(P348=0,\"\",(SUM($D357:P357)-SUM($D375:P375))*Q366/P348+0.5*Q366/$C366)","v":""},{"$f":"IF(Q348=0,\"\",(SUM($D357:Q357)-SUM($D375:Q375))*R366/Q348+0.5*R366/$C366)","v":""},{"$f":"IF(R348=0,\"\",(SUM($D357:R357)-SUM($D375:R375))*S366/R348+0.5*S366/$C366)","v":""},{"$f":"IF(S348=0,\"\",(SUM($D357:S357)-SUM($D375:S375))*T366/S348+0.5*T366/$C366)","v":""},{"$f":"IF(T348=0,\"\",(SUM($D357:T357)-SUM($D375:T375))*U366/T348+0.5*U366/$C366)","v":""},{"$f":"IF(U348=0,\"\",(SUM($D357:U357)-SUM($D375:U375))*V366/U348+0.5*V366/$C366)","v":""},{"$f":"IF(V348=0,\"\",(SUM($D357:V357)-SUM($D375:V375))*W366/V348+0.5*W366/$C366)","v":""}]
["07cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,{"$f":"IF(J349=0,\"\",(SUM($D358:J358)-SUM($D376:J376))*K367/J349+0.5*K367/$C367)","v":""},{"$f":"IF(K349=0,\"\",(SUM($D358:K358)-SUM($D376:K376))*L367/K349+0.5*L367/$C367)","v":""},{"$f":"IF(L349=0,\"\",(SUM($D358:L358)-SUM($D376:L376))*M367/L349+0.5*M367/$C367)","v":""},{"$f":"IF(M349=0,\"\",(SUM($D358:M358)-SUM($D376:M376))*N367/M349+0.5*N367/$C367)","v":""},{"$f":"IF(N349=0,\"\",(SUM($D358:N358)-SUM($D376:N376))*O367/N349+0.5*O367/$C367)","v":""},{"$f":"IF(O349=0,\"\",(SUM($D358:O358)-SUM($D376:O376))*P367/O349+0.5*P367/$C367)","v":""},{"$f":"IF(P349=0,\"\",(SUM($D358:P358)-SUM($D376:P376))*Q367/P349+0.5*Q367/$C367)","v":""},{"$f":"IF(Q349=0,\"\",(SUM($D358:Q358)-SUM($D376:Q376))*R367/Q349+0.5*R367/$C367)","v":""},{"$f":"IF(R349=0,\"\",(SUM($D358:R358)-SUM($D376:R376))*S367/R349+0.5*S367/$C367)","v":""},{"$f":"IF(S349=0,\"\",(SUM($D358:S358)-SUM($D376:S376))*T367/S349+0.5*T367/$C367)","v":""},{"$f":"IF(T349=0,\"\",(SUM($D358:T358)-SUM($D376:T376))*U367/T349+0.5*U367/$C367)","v":""},{"$f":"IF(U349=0,\"\",(SUM($D358:U358)-SUM($D376:U376))*V367/U349+0.5*V367/$C367)","v":""},{"$f":"IF(V349=0,\"\",(SUM($D358:V358)-SUM($D376:V376))*W367/V349+0.5*W367/$C367)","v":""}]
["07cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,{"$f":"IF(J350=0,\"\",(SUM($D359:J359)-SUM($D377:J377))*K368/J350+0.5*K368/$C368)","v":""},{"$f":"IF(K350=0,\"\",(SUM($D359:K359)-SUM($D377:K377))*L368/K350+0.5*L368/$C368)","v":""},{"$f":"IF(L350=0,\"\",(SUM($D359:L359)-SUM($D377:L377))*M368/L350+0.5*M368/$C368)","v":""},{"$f":"IF(M350=0,\"\",(SUM($D359:M359)-SUM($D377:M377))*N368/M350+0.5*N368/$C368)","v":""},{"$f":"IF(N350=0,\"\",(SUM($D359:N359)-SUM($D377:N377))*O368/N350+0.5*O368/$C368)","v":""},{"$f":"IF(O350=0,\"\",(SUM($D359:O359)-SUM($D377:O377))*P368/O350+0.5*P368/$C368)","v":""},{"$f":"IF(P350=0,\"\",(SUM($D359:P359)-SUM($D377:P377))*Q368/P350+0.5*Q368/$C368)","v":""},{"$f":"IF(Q350=0,\"\",(SUM($D359:Q359)-SUM($D377:Q377))*R368/Q350+0.5*R368/$C368)","v":""},{"$f":"IF(R350=0,\"\",(SUM($D359:R359)-SUM($D377:R377))*S368/R350+0.5*S368/$C368)","v":""},{"$f":"IF(S350=0,\"\",(SUM($D359:S359)-SUM($D377:S377))*T368/S350+0.5*T368/$C368)","v":""},{"$f":"IF(T350=0,\"\",(SUM($D359:T359)-SUM($D377:T377))*U368/T350+0.5*U368/$C368)","v":""},{"$f":"IF(U350=0,\"\",(SUM($D359:U359)-SUM($D377:U377))*V368/U350+0.5*V368/$C368)","v":""},{"$f":"IF(V350=0,\"\",(SUM($D359:V359)-SUM($D377:V377))*W368/V350+0.5*W368/$C368)","v":""}]
["07cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,{"$f":"IF(J351=0,\"\",(SUM($D360:J360)-SUM($D378:J378))*K369/J351+0.5*K369/$C369)","v":""},{"$f":"IF(K351=0,\"\",(SUM($D360:K360)-SUM($D378:K378))*L369/K351+0.5*L369/$C369)","v":""},{"$f":"IF(L351=0,\"\",(SUM($D360:L360)-SUM($D378:L378))*M369/L351+0.5*M369/$C369)","v":""},{"$f":"IF(M351=0,\"\",(SUM($D360:M360)-SUM($D378:M378))*N369/M351+0.5*N369/$C369)","v":""},{"$f":"IF(N351=0,\"\",(SUM($D360:N360)-SUM($D378:N378))*O369/N351+0.5*O369/$C369)","v":""},{"$f":"IF(O351=0,\"\",(SUM($D360:O360)-SUM($D378:O378))*P369/O351+0.5*P369/$C369)","v":""},{"$f":"IF(P351=0,\"\",(SUM($D360:P360)-SUM($D378:P378))*Q369/P351+0.5*Q369/$C369)","v":""},{"$f":"IF(Q351=0,\"\",(SUM($D360:Q360)-SUM($D378:Q378))*R369/Q351+0.5*R369/$C369)","v":""},{"$f":"IF(R351=0,\"\",(SUM($D360:R360)-SUM($D378:R378))*S369/R351+0.5*S369/$C369)","v":""},{"$f":"IF(S351=0,\"\",(SUM($D360:S360)-SUM($D378:S378))*T369/S351+0.5*T369/$C369)","v":""},{"$f":"IF(T351=0,\"\",(SUM($D360:T360)-SUM($D378:T378))*U369/T351+0.5*U369/$C369)","v":""},{"$f":"IF(U351=0,\"\",(SUM($D360:U360)-SUM($D378:U378))*V369/U351+0.5*V369/$C369)","v":""},{"$f":"IF(V351=0,\"\",(SUM($D360:V360)-SUM($D378:V378))*W369/V351+0.5*W369/$C369)","v":""}]
[{"$f":"RIGHT(B$342,2)&\"cad\"","v":"07cad"},"Totale c.a.d.",null,null,null,null,null,null,null,null,{"$f":"K371","v":0},{"$f":"L371","v":-39.632933333333341}]
[{"$f":"RIGHT(B$342,2)&\"bwv\"","v":"07bwv"},"Bijzondere waardeverminderingen",null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A380,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A380,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A380,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A380,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A380,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A380,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A380,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A380,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,null,null,{"$f":"C344-J361-(J362-J379)","v":21607.761393939392},{"$f":"J381-K361-(K362-K379)","v":21120.704181818179},{"$f":"K381-L361-(L362-L379)","v":21484.132803030301},{"$f":"L381-M361-(M362-M379+M380)","v":21484.132803030301},{"$f":"M381-N361-(N362-N379+N380)","v":21484.132803030301},21484.132803030301,21484.132803030301,21484.132803030301,21484.132803030301,21484.132803030301,21484.132803030301,21484.132803030301,21484.132803030301,21484.132803030301]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,null,null,{"$f":"J381*(1+CPI($B342,J$5))","v":21607.761393939392},21353.031927818178,22415.512928307267,22482.759467092186,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"R381*(1+CPI($B342,R$5))","v":21484.132803030301},21484.132803030301,21484.132803030301,21484.132803030301,21484.132803030301,21484.132803030301]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,null,null,{"$f":"J382*VLOOKUP(J$5,WACCtabel,3,FALSE)","v":1469.3277747878788},1174.4167560299998,1232.8532110568997,1236.5517706900703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,null,null,{"$f":"J361*(1+CPI($B342,J$5))","v":243.52860606060605},{"$f":"K361*(1+CPI($B342,K$5))","v":492.41484145454541},{"$f":"L361*(1+CPI($B342,L$5))","v":518.50989144589084},{"$f":"M361*(1+CPI($B342,M$5))","v":0},{"$f":"N361*(1+CPI($B342,N$5))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,null,null,{"$f":"J383+J384","v":1712.8563808484848},1666.8315974845452,1751.3631025027905,1236.5517706900703,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2008]
[]
[null,"Investeringen",{"$f":"SUM(K390:K397)","v":24952.76}]
[{"$f":"RIGHT(B$387,2)&\"Inv\"&C390","v":"08Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A390,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A390,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A390,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A390,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":5898.1379999999999},{"$f":"K390-L408","v":6071.5509999999995},{"$f":"L390-M408","v":6071.5509999999995},6071.5509999999995,6071.5509999999995,6071.5509999999995,6071.5509999999995,6071.5509999999995,6071.5509999999995,{"$f":"S390-T408","v":6071.5509999999995},6071.5509999999995,6071.5509999999995,6071.5509999999995]
["08Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A391,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A391,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A391,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A391,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":17483.567999999999},{"$f":"K391-L409","v":18012.643},18012.643,18012.643,18012.643,18012.643,18012.643,18012.643,18012.643,18012.643,18012.643,18012.643,18012.643]
["08Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A392,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A392,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A392,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A392,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":1543.1870000000001},{"$f":"K392-L410","v":1625.1090000000002},1625.1090000000002,1625.1090000000002,1625.1090000000002,1625.1090000000002,1625.1090000000002,1625.1090000000002,1625.1090000000002,1625.1090000000002,1625.1090000000002,1625.1090000000002,1625.1090000000002]
["08Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A393,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A393,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A393,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A393,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"K393-L411","v":0},{"$f":"L393-M411","v":0},{"$f":"M393-N411","v":0},0,0,0,0,0,0,0,0,0]
["08Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A394,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A394,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A394,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A394,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"K394-L412","v":0},0,0,0,0,0,0,0,0,0,0,0]
["08Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A395,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A395,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A395,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A395,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"K395-L413","v":0},0,0,0,0,0,0,0,0,0,0,0]
["08Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A396,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A396,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A396,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A396,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"K396-L414","v":0},0,0,0,0,0,0,0,0,0,0,0]
["08Invgeen","Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A397,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A397,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A397,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A397,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!K$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":27.867000000000001},{"$f":"K397","v":27.867000000000001},{"$f":"L397","v":27.867000000000001},27.867000000000001,27.867000000000001,27.867000000000001,27.867000000000001,27.867000000000001,27.867000000000001,27.867000000000001,27.867000000000001,27.867000000000001,27.867000000000001]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,null,null,null,{"$f":"SUM(K399:K405)","v":273.60108636363634},556.0226323232323,564.84309191919192,564.84309191919192,564.84309191919192,564.84309191919192,564.84309191919192,564.84309191919192,564.84309191919192,564.84309191919192,564.84309191919192,564.84309191919192,564.84309191919192]
[{"$f":"RIGHT(B$387,2)&\"Af\"&C399","v":"08Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,{"$f":"0.5*($K390/$C390)","v":53.61943636363636},{"$f":"IF($D$5+$C399<E$5,\"\",IF($D$5+$C399=E$5,0.5*L390/$C390,L390/$C390+0.5*L408/$C408))","v":108.81535454545454},{"$f":"IF($D$5+$C399<F$5,\"\",IF($D$5+$C399=F$5,0.5*M390/$C390,M390/$C390+0.5*M408/$C408))","v":110.39183636363636},110.39183636363636,110.39183636363636,110.39183636363636,110.39183636363636,110.39183636363636,110.39183636363636,110.39183636363636,110.39183636363636,110.39183636363636,110.39183636363636]
["08Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,194.26186666666666,{"$f":"IF($D$5+$C400<E$5,\"\",IF($D$5+$C400=E$5,0.5*L391/$C391,L391/$C391+0.5*L409/$C409))","v":394.40234444444445},400.28095555555558,400.28095555555558,400.28095555555558,400.28095555555558,400.28095555555558,400.28095555555558,400.28095555555558,400.28095555555558,400.28095555555558,400.28095555555558,400.28095555555558]
["08Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,25.719783333333336,52.804933333333338,54.170300000000005,54.170300000000005,54.170300000000005,54.170300000000005,54.170300000000005,54.170300000000005,54.170300000000005,54.170300000000005,54.170300000000005,54.170300000000005,54.170300000000005]
["08Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["08Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,"",""]
["08Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,0,0,0,0,0,0,"","","","","","",""]
["08Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,0,0,0,0,"","","","","","","","",""]
[{"$f":"RIGHT(B$387,2)&\"Af\"","v":"08Af"},"Totale afschrijvingen",null,null,null,null,null,null,null,null,{"$f":"K398","v":273.60108636363634},{"$f":"L398","v":556.0226323232323}]
[null,"Desinvesteringen",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L408:L415)","v":-784.41000000000008},{"$f":"SUM(M408:M415)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$387,2)&\"Des\"&C408","v":"08Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A408,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A408,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A408,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A408,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-173.41300000000001}]
["08Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A409,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A409,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A409,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A409,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-529.07500000000005}]
["08Des30","Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A410,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A410,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A410,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A410,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":-81.921999999999997}]
["08Des25","Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A411,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A411,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A411,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A411,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["08Des10","Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A412,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A412,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A412,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A412,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["08Des5","Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A413,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A413,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A413,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A413,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["08Des3","Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A414,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A414,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A414,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A414,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
["08Desgeen","Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A415,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A415,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A415,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A415,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L417:L423)","v":-17.640919191919192},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$387,2)&\"cad\"&C417","v":"08cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,{"$f":"IF(K390=0,\"\",(SUM($D399:K399)-SUM($D417:K417))*L408/K390+0.5*L408/$C408)","v":-3.1529636363636362},{"$f":"IF(L390=0,\"\",(SUM($D399:L399)-SUM($D417:L417))*M408/L390+0.5*M408/$C408)","v":0},{"$f":"IF(M390=0,\"\",(SUM($D399:M399)-SUM($D417:M417))*N408/M390+0.5*N408/$C408)","v":0},{"$f":"IF(N390=0,\"\",(SUM($D399:N399)-SUM($D417:N417))*O408/N390+0.5*O408/$C408)","v":0},{"$f":"IF(O390=0,\"\",(SUM($D399:O399)-SUM($D417:O417))*P408/O390+0.5*P408/$C408)","v":0},{"$f":"IF(P390=0,\"\",(SUM($D399:P399)-SUM($D417:P417))*Q408/P390+0.5*Q408/$C408)","v":0},{"$f":"IF(Q390=0,\"\",(SUM($D399:Q399)-SUM($D417:Q417))*R408/Q390+0.5*R408/$C408)","v":0},{"$f":"IF(R390=0,\"\",(SUM($D399:R399)-SUM($D417:R417))*S408/R390+0.5*S408/$C408)","v":0},{"$f":"IF(S390=0,\"\",(SUM($D399:S399)-SUM($D417:S417))*T408/S390+0.5*T408/$C408)","v":0},{"$f":"IF(T390=0,\"\",(SUM($D399:T399)-SUM($D417:T417))*U408/T390+0.5*U408/$C408)","v":0},{"$f":"IF(U390=0,\"\",(SUM($D399:U399)-SUM($D417:U417))*V408/U390+0.5*V408/$C408)","v":0},{"$f":"IF(V390=0,\"\",(SUM($D399:V399)-SUM($D417:V417))*W408/V390+0.5*W408/$C408)","v":0}]
["08cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,{"$f":"IF(K391=0,\"\",(SUM($D400:K400)-SUM($D418:K418))*L409/K391+0.5*L409/$C409)","v":-11.757222222222223},{"$f":"IF(L391=0,\"\",(SUM($D400:L400)-SUM($D418:L418))*M409/L391+0.5*M409/$C409)","v":0},{"$f":"IF(M391=0,\"\",(SUM($D400:M400)-SUM($D418:M418))*N409/M391+0.5*N409/$C409)","v":0},{"$f":"IF(N391=0,\"\",(SUM($D400:N400)-SUM($D418:N418))*O409/N391+0.5*O409/$C409)","v":0},{"$f":"IF(O391=0,\"\",(SUM($D400:O400)-SUM($D418:O418))*P409/O391+0.5*P409/$C409)","v":0},{"$f":"IF(P391=0,\"\",(SUM($D400:P400)-SUM($D418:P418))*Q409/P391+0.5*Q409/$C409)","v":0},{"$f":"IF(Q391=0,\"\",(SUM($D400:Q400)-SUM($D418:Q418))*R409/Q391+0.5*R409/$C409)","v":0},{"$f":"IF(R391=0,\"\",(SUM($D400:R400)-SUM($D418:R418))*S409/R391+0.5*S409/$C409)","v":0},{"$f":"IF(S391=0,\"\",(SUM($D400:S400)-SUM($D418:S418))*T409/S391+0.5*T409/$C409)","v":0},{"$f":"IF(T391=0,\"\",(SUM($D400:T400)-SUM($D418:T418))*U409/T391+0.5*U409/$C409)","v":0},{"$f":"IF(U391=0,\"\",(SUM($D400:U400)-SUM($D418:U418))*V409/U391+0.5*V409/$C409)","v":0},{"$f":"IF(V391=0,\"\",(SUM($D400:V400)-SUM($D418:V418))*W409/V391+0.5*W409/$C409)","v":0}]
["08cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,{"$f":"IF(K392=0,\"\",(SUM($D401:K401)-SUM($D419:K419))*L410/K392+0.5*L410/$C410)","v":-2.7307333333333332},{"$f":"IF(L392=0,\"\",(SUM($D401:L401)-SUM($D419:L419))*M410/L392+0.5*M410/$C410)","v":0},{"$f":"IF(M392=0,\"\",(SUM($D401:M401)-SUM($D419:M419))*N410/M392+0.5*N410/$C410)","v":0},{"$f":"IF(N392=0,\"\",(SUM($D401:N401)-SUM($D419:N419))*O410/N392+0.5*O410/$C410)","v":0},{"$f":"IF(O392=0,\"\",(SUM($D401:O401)-SUM($D419:O419))*P410/O392+0.5*P410/$C410)","v":0},{"$f":"IF(P392=0,\"\",(SUM($D401:P401)-SUM($D419:P419))*Q410/P392+0.5*Q410/$C410)","v":0},{"$f":"IF(Q392=0,\"\",(SUM($D401:Q401)-SUM($D419:Q419))*R410/Q392+0.5*R410/$C410)","v":0},{"$f":"IF(R392=0,\"\",(SUM($D401:R401)-SUM($D419:R419))*S410/R392+0.5*S410/$C410)","v":0},{"$f":"IF(S392=0,\"\",(SUM($D401:S401)-SUM($D419:S419))*T410/S392+0.5*T410/$C410)","v":0},{"$f":"IF(T392=0,\"\",(SUM($D401:T401)-SUM($D419:T419))*U410/T392+0.5*U410/$C410)","v":0},{"$f":"IF(U392=0,\"\",(SUM($D401:U401)-SUM($D419:U419))*V410/U392+0.5*V410/$C410)","v":0},{"$f":"IF(V392=0,\"\",(SUM($D401:V401)-SUM($D419:V419))*W410/V392+0.5*W410/$C410)","v":0}]
["08cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,{"$f":"IF(K393=0,\"\",(SUM($D402:K402)-SUM($D420:K420))*L411/K393+0.5*L411/$C411)","v":""},{"$f":"IF(L393=0,\"\",(SUM($D402:L402)-SUM($D420:L420))*M411/L393+0.5*M411/$C411)","v":""},{"$f":"IF(M393=0,\"\",(SUM($D402:M402)-SUM($D420:M420))*N411/M393+0.5*N411/$C411)","v":""},{"$f":"IF(N393=0,\"\",(SUM($D402:N402)-SUM($D420:N420))*O411/N393+0.5*O411/$C411)","v":""},{"$f":"IF(O393=0,\"\",(SUM($D402:O402)-SUM($D420:O420))*P411/O393+0.5*P411/$C411)","v":""},{"$f":"IF(P393=0,\"\",(SUM($D402:P402)-SUM($D420:P420))*Q411/P393+0.5*Q411/$C411)","v":""},{"$f":"IF(Q393=0,\"\",(SUM($D402:Q402)-SUM($D420:Q420))*R411/Q393+0.5*R411/$C411)","v":""},{"$f":"IF(R393=0,\"\",(SUM($D402:R402)-SUM($D420:R420))*S411/R393+0.5*S411/$C411)","v":""},{"$f":"IF(S393=0,\"\",(SUM($D402:S402)-SUM($D420:S420))*T411/S393+0.5*T411/$C411)","v":""},{"$f":"IF(T393=0,\"\",(SUM($D402:T402)-SUM($D420:T420))*U411/T393+0.5*U411/$C411)","v":""},{"$f":"IF(U393=0,\"\",(SUM($D402:U402)-SUM($D420:U420))*V411/U393+0.5*V411/$C411)","v":""},{"$f":"IF(V393=0,\"\",(SUM($D402:V402)-SUM($D420:V420))*W411/V393+0.5*W411/$C411)","v":""}]
["08cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,{"$f":"IF(K394=0,\"\",(SUM($D403:K403)-SUM($D421:K421))*L412/K394+0.5*L412/$C412)","v":""},{"$f":"IF(L394=0,\"\",(SUM($D403:L403)-SUM($D421:L421))*M412/L394+0.5*M412/$C412)","v":""},{"$f":"IF(M394=0,\"\",(SUM($D403:M403)-SUM($D421:M421))*N412/M394+0.5*N412/$C412)","v":""},{"$f":"IF(N394=0,\"\",(SUM($D403:N403)-SUM($D421:N421))*O412/N394+0.5*O412/$C412)","v":""},{"$f":"IF(O394=0,\"\",(SUM($D403:O403)-SUM($D421:O421))*P412/O394+0.5*P412/$C412)","v":""},{"$f":"IF(P394=0,\"\",(SUM($D403:P403)-SUM($D421:P421))*Q412/P394+0.5*Q412/$C412)","v":""},{"$f":"IF(Q394=0,\"\",(SUM($D403:Q403)-SUM($D421:Q421))*R412/Q394+0.5*R412/$C412)","v":""},{"$f":"IF(R394=0,\"\",(SUM($D403:R403)-SUM($D421:R421))*S412/R394+0.5*S412/$C412)","v":""},{"$f":"IF(S394=0,\"\",(SUM($D403:S403)-SUM($D421:S421))*T412/S394+0.5*T412/$C412)","v":""},{"$f":"IF(T394=0,\"\",(SUM($D403:T403)-SUM($D421:T421))*U412/T394+0.5*U412/$C412)","v":""},{"$f":"IF(U394=0,\"\",(SUM($D403:U403)-SUM($D421:U421))*V412/U394+0.5*V412/$C412)","v":""},{"$f":"IF(V394=0,\"\",(SUM($D403:V403)-SUM($D421:V421))*W412/V394+0.5*W412/$C412)","v":""}]
["08cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,{"$f":"IF(K395=0,\"\",(SUM($D404:K404)-SUM($D422:K422))*L413/K395+0.5*L413/$C413)","v":""},{"$f":"IF(L395=0,\"\",(SUM($D404:L404)-SUM($D422:L422))*M413/L395+0.5*M413/$C413)","v":""},{"$f":"IF(M395=0,\"\",(SUM($D404:M404)-SUM($D422:M422))*N413/M395+0.5*N413/$C413)","v":""},{"$f":"IF(N395=0,\"\",(SUM($D404:N404)-SUM($D422:N422))*O413/N395+0.5*O413/$C413)","v":""},{"$f":"IF(O395=0,\"\",(SUM($D404:O404)-SUM($D422:O422))*P413/O395+0.5*P413/$C413)","v":""},{"$f":"IF(P395=0,\"\",(SUM($D404:P404)-SUM($D422:P422))*Q413/P395+0.5*Q413/$C413)","v":""},{"$f":"IF(Q395=0,\"\",(SUM($D404:Q404)-SUM($D422:Q422))*R413/Q395+0.5*R413/$C413)","v":""},{"$f":"IF(R395=0,\"\",(SUM($D404:R404)-SUM($D422:R422))*S413/R395+0.5*S413/$C413)","v":""},{"$f":"IF(S395=0,\"\",(SUM($D404:S404)-SUM($D422:S422))*T413/S395+0.5*T413/$C413)","v":""},{"$f":"IF(T395=0,\"\",(SUM($D404:T404)-SUM($D422:T422))*U413/T395+0.5*U413/$C413)","v":""},{"$f":"IF(U395=0,\"\",(SUM($D404:U404)-SUM($D422:U422))*V413/U395+0.5*V413/$C413)","v":""},{"$f":"IF(V395=0,\"\",(SUM($D404:V404)-SUM($D422:V422))*W413/V395+0.5*W413/$C413)","v":""}]
["08cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,{"$f":"IF(K396=0,\"\",(SUM($D405:K405)-SUM($D423:K423))*L414/K396+0.5*L414/$C414)","v":""},{"$f":"IF(L396=0,\"\",(SUM($D405:L405)-SUM($D423:L423))*M414/L396+0.5*M414/$C414)","v":""},{"$f":"IF(M396=0,\"\",(SUM($D405:M405)-SUM($D423:M423))*N414/M396+0.5*N414/$C414)","v":""},{"$f":"IF(N396=0,\"\",(SUM($D405:N405)-SUM($D423:N423))*O414/N396+0.5*O414/$C414)","v":""},{"$f":"IF(O396=0,\"\",(SUM($D405:O405)-SUM($D423:O423))*P414/O396+0.5*P414/$C414)","v":""},{"$f":"IF(P396=0,\"\",(SUM($D405:P405)-SUM($D423:P423))*Q414/P396+0.5*Q414/$C414)","v":""},{"$f":"IF(Q396=0,\"\",(SUM($D405:Q405)-SUM($D423:Q423))*R414/Q396+0.5*R414/$C414)","v":""},{"$f":"IF(R396=0,\"\",(SUM($D405:R405)-SUM($D423:R423))*S414/R396+0.5*S414/$C414)","v":""},{"$f":"IF(S396=0,\"\",(SUM($D405:S405)-SUM($D423:S423))*T414/S396+0.5*T414/$C414)","v":""},{"$f":"IF(T396=0,\"\",(SUM($D405:T405)-SUM($D423:T423))*U414/T396+0.5*U414/$C414)","v":""},{"$f":"IF(U396=0,\"\",(SUM($D405:U405)-SUM($D423:U423))*V414/U396+0.5*V414/$C414)","v":""},{"$f":"IF(V396=0,\"\",(SUM($D405:V405)-SUM($D423:V423))*W414/V396+0.5*W414/$C414)","v":""}]
[{"$f":"RIGHT(B$387,2)&\"cad\"","v":"08cad"},"Totale c.a.d.",null,null,null,null,null,null,null,null,null,{"$f":"L416","v":-17.640919191919192}]
[{"$f":"RIGHT(B$387,2)&\"bwv\"","v":"08bwv"},"Bijzondere waardeverminderingen",null,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A425,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A425,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A425,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A425,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0}]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,null,null,null,{"$f":"C389-K406-(K407-K425)","v":24679.158913636362},{"$f":"K426-L406-(L407-L424+L425)","v":24889.905362121212},{"$f":"L426-M406-(M407-M424+M425)","v":24889.905362121212},24889.905362121212,24889.905362121212,24889.905362121212,24889.905362121212,24889.905362121212,24889.905362121212,24889.905362121212,24889.905362121212,24889.905362121212,24889.905362121212]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,null,null,null,{"$f":"K426*(1+CPI($B387,K$5))","v":24679.158913636362},25686.382333709091,25763.441480710218,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"R426*(1+CPI($B387,R$5))","v":24889.905362121212},24889.905362121212,24889.905362121212,24889.905362121212,24889.905362121212,24889.905362121212]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,null,null,null,{"$f":"K427*VLOOKUP(K$5,WACCtabel,3,FALSE)","v":1357.3537402499999},1412.751028354,1416.9892814390621,{"$f":"N427*VLOOKUP(N$5,WACCtabel,3,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,null,null,null,{"$f":"K406*(1+CPI($B387,K$5))","v":273.60108636363634},{"$f":"L406*(1+CPI($B387,L$5))","v":573.8153565575758},{"$f":"M406*(1+CPI($B387,M$5))","v":0},{"$f":"N406*(1+CPI($B387,N$5))","v":{"$error":"#VALUE!"}},{"$f":"O406*(1+CPI($B387,O$5))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,null,null,null,{"$f":"K428+K429","v":1630.9548266136362},{"$f":"L428+L429","v":1986.5663849115758},{"$f":"M428+M429","v":1416.9892814390621},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2009]
[]
[null,"Investeringen",{"$f":"SUM(L435:L443)","v":31066.699999999997}]
[{"$f":"RIGHT(B$432,2)&\"Inv\"&C435","v":"09Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A435,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A435,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A435,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A435,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":5835.1110000000008},{"$f":"L435-M455","v":5835.1110000000008},5835.1110000000008,5835.1110000000008,5835.1110000000008,5835.1110000000008,5835.1110000000008,5835.1110000000008,5835.1110000000008,5835.1110000000008,5835.1110000000008,5835.1110000000008]
["09Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A436,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A436,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A436,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A436,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":22898.949999999997},{"$f":"L436-M456","v":22898.949999999997},22898.949999999997,22898.949999999997,22898.949999999997,22898.949999999997,22898.949999999997,22898.949999999997,22898.949999999997,22898.949999999997,22898.949999999997,22898.949999999997]
["09Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A437,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A437,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A437,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A437,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":2291.395},{"$f":"L437-M457","v":2291.395},2291.395,2291.395,2291.395,2291.395,2291.395,2291.395,2291.395,2291.395,2291.395,2291.395]
["09Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A438,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A438,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A438,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A438,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"L438-M458","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$432,2)&\"Inv\"&C439","v":"09Inv20"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",20,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A439,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A439,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A439,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A439,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"L439-M458","v":0},0,0,0,0,0,0,0,0,0,0]
["09Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A440,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A440,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A440,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A440,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"L440-M459","v":0},0,0,0,0,0,0,0,0,0,0]
["09Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A441,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A441,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A441,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A441,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"L441-M460","v":0},0,0,0,0,0,0,0,0,0,0]
["09Inv2,5","Aanschafwaarde Investeringen met afschrijvingstermijn:",2.5,null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A442,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A442,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A442,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A442,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":0},{"$f":"L442-M461","v":0},0,0,0,0,0,0,0,0,0,0]
["09Invgeen","Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,{"$f":"IF(EofG=\"E\",IF(ISERROR(VLOOKUP(Kapitaalkosten!$A443,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A443,'Data E (oud)'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data E (oud)'!$D$5:$IV$6,2,FALSE),FALSE)),IF(ISERROR(VLOOKUP(Kapitaalkosten!$A443,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP(Kapitaalkosten!$A443,'Data G'!$1:$1048576,HLOOKUP(Naam&Kapitaalkosten!L$5&EofG,'Data G'!$D$5:$IV$6,2,FALSE),FALSE)))","v":41.244}]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L445:L452)","v":345.66915808080802},691.33831616161604,691.33831616161604,691.33831616161604,691.33831616161604,691.33831616161604,691.33831616161604,691.33831616161604,691.33831616161604,691.33831616161604,691.33831616161604,691.33831616161604]
[{"$f":"RIGHT(B$432,2)&\"Af\"&C445","v":"09Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,{"$f":"0.5*($L435/$C435)","v":53.04646363636364},{"$f":"IF($D$5+$C445<E$5,\"\",IF($D$5+$C445=E$5,0.5*M435/$C435,M435/$C435+0.5*M455/$C455))","v":106.09292727272728},106.09292727272728,106.09292727272728,106.09292727272728,106.09292727272728,106.09292727272728,106.09292727272728,106.09292727272728,106.09292727272728,106.09292727272728,106.09292727272728]
["09Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,254.43277777777774,508.86555555555549,508.86555555555549,508.86555555555549,508.86555555555549,508.86555555555549,508.86555555555549,508.86555555555549,508.86555555555549,508.86555555555549,508.86555555555549,508.86555555555549]
["09Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,38.189916666666669,76.379833333333337,76.379833333333337,76.379833333333337,76.379833333333337,76.379833333333337,76.379833333333337,76.379833333333337,76.379833333333337,76.379833333333337,76.379833333333337,76.379833333333337]
["09Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$432,2)&\"Af\"&C449","v":"09Af20"},"afschrijving bij afschrijvingstermijn",20,null,null,null,null,null,null,null,null,0,{"$f":"IF($D$5+$C449<E$5,\"\",IF($D$5+$C449=E$5,0.5*M439/$C439,M439/$C439+0.5*M458/$C458))","v":0},0,0,0,0,0,0,0,0,0,0]
["09Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,""]
["09Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,0,0,0,0,0,0,"","","","","",""]
["09Af2,5","afschrijving bij afschrijvingstermijn",2.5,null,null,null,null,null,null,null,null,0,0,0,"","","","","","","","",""]
[{"$f":"RIGHT(B$432,2)&\"Af\"","v":"09Af"},"Totale afschrijvingen",null,null,null,null,null,null,null,null,null,{"$f":"L444","v":345.66915808080802}]
[null,"Desinvesteringen",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M455:M462)","v":0},{"$f":"SUM(N455:N462)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$432,2)&\"Des\"&C455","v":"09Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55}]
["09Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45}]
["09Des30","Desinvesteringen met afschrijvingstermijn:",30]
["09Des25","Desinvesteringen met afschrijvingstermijn:",25]
["09Des10","Desinvesteringen met afschrijvingstermijn:",10]
["09Des5","Desinvesteringen met afschrijvingstermijn:",5]
["09Des3","Desinvesteringen met afschrijvingstermijn:",3]
["09Desgeen","Desinvesteringen met afschrijvingstermijn:","geen"]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M464:M470)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$432,2)&\"cad\"&C464","v":"09cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,{"$f":"IF(L435=0,\"\",(SUM($D445:L445)-SUM($D464:L464))*M455/L435+0.5*M455/$C455)","v":0},{"$f":"IF(M435=0,\"\",(SUM($D445:M445)-SUM($D464:M464))*N455/M435+0.5*N455/$C455)","v":0},{"$f":"IF(N435=0,\"\",(SUM($D445:N445)-SUM($D464:N464))*O455/N435+0.5*O455/$C455)","v":0},{"$f":"IF(O435=0,\"\",(SUM($D445:O445)-SUM($D464:O464))*P455/O435+0.5*P455/$C455)","v":0},{"$f":"IF(P435=0,\"\",(SUM($D445:P445)-SUM($D464:P464))*Q455/P435+0.5*Q455/$C455)","v":0},{"$f":"IF(Q435=0,\"\",(SUM($D445:Q445)-SUM($D464:Q464))*R455/Q435+0.5*R455/$C455)","v":0},{"$f":"IF(R435=0,\"\",(SUM($D445:R445)-SUM($D464:R464))*S455/R435+0.5*S455/$C455)","v":0},{"$f":"IF(S435=0,\"\",(SUM($D445:S445)-SUM($D464:S464))*T455/S435+0.5*T455/$C455)","v":0},{"$f":"IF(T435=0,\"\",(SUM($D445:T445)-SUM($D464:T464))*U455/T435+0.5*U455/$C455)","v":0},{"$f":"IF(U435=0,\"\",(SUM($D445:U445)-SUM($D464:U464))*V455/U435+0.5*V455/$C455)","v":0},{"$f":"IF(V435=0,\"\",(SUM($D445:V445)-SUM($D464:V464))*W455/V435+0.5*W455/$C455)","v":0}]
["09cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,{"$f":"IF(L436=0,\"\",(SUM($D446:L446)-SUM($D465:L465))*M456/L436+0.5*M456/$C456)","v":0},{"$f":"IF(M436=0,\"\",(SUM($D446:M446)-SUM($D465:M465))*N456/M436+0.5*N456/$C456)","v":0},{"$f":"IF(N436=0,\"\",(SUM($D446:N446)-SUM($D465:N465))*O456/N436+0.5*O456/$C456)","v":0},{"$f":"IF(O436=0,\"\",(SUM($D446:O446)-SUM($D465:O465))*P456/O436+0.5*P456/$C456)","v":0},{"$f":"IF(P436=0,\"\",(SUM($D446:P446)-SUM($D465:P465))*Q456/P436+0.5*Q456/$C456)","v":0},{"$f":"IF(Q436=0,\"\",(SUM($D446:Q446)-SUM($D465:Q465))*R456/Q436+0.5*R456/$C456)","v":0},{"$f":"IF(R436=0,\"\",(SUM($D446:R446)-SUM($D465:R465))*S456/R436+0.5*S456/$C456)","v":0},{"$f":"IF(S436=0,\"\",(SUM($D446:S446)-SUM($D465:S465))*T456/S436+0.5*T456/$C456)","v":0},{"$f":"IF(T436=0,\"\",(SUM($D446:T446)-SUM($D465:T465))*U456/T436+0.5*U456/$C456)","v":0},{"$f":"IF(U436=0,\"\",(SUM($D446:U446)-SUM($D465:U465))*V456/U436+0.5*V456/$C456)","v":0},{"$f":"IF(V436=0,\"\",(SUM($D446:V446)-SUM($D465:V465))*W456/V436+0.5*W456/$C456)","v":0}]
["09cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,{"$f":"IF(L437=0,\"\",(SUM($D447:L447)-SUM($D466:L466))*M457/L437+0.5*M457/$C457)","v":0},{"$f":"IF(M437=0,\"\",(SUM($D447:M447)-SUM($D466:M466))*N457/M437+0.5*N457/$C457)","v":0},{"$f":"IF(N437=0,\"\",(SUM($D447:N447)-SUM($D466:N466))*O457/N437+0.5*O457/$C457)","v":0},{"$f":"IF(O437=0,\"\",(SUM($D447:O447)-SUM($D466:O466))*P457/O437+0.5*P457/$C457)","v":0},{"$f":"IF(P437=0,\"\",(SUM($D447:P447)-SUM($D466:P466))*Q457/P437+0.5*Q457/$C457)","v":0},{"$f":"IF(Q437=0,\"\",(SUM($D447:Q447)-SUM($D466:Q466))*R457/Q437+0.5*R457/$C457)","v":0},{"$f":"IF(R437=0,\"\",(SUM($D447:R447)-SUM($D466:R466))*S457/R437+0.5*S457/$C457)","v":0},{"$f":"IF(S437=0,\"\",(SUM($D447:S447)-SUM($D466:S466))*T457/S437+0.5*T457/$C457)","v":0},{"$f":"IF(T437=0,\"\",(SUM($D447:T447)-SUM($D466:T466))*U457/T437+0.5*U457/$C457)","v":0},{"$f":"IF(U437=0,\"\",(SUM($D447:U447)-SUM($D466:U466))*V457/U437+0.5*V457/$C457)","v":0},{"$f":"IF(V437=0,\"\",(SUM($D447:V447)-SUM($D466:V466))*W457/V437+0.5*W457/$C457)","v":0}]
["09cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,{"$f":"IF(L438=0,\"\",(SUM($D448:L448)-SUM($D467:L467))*M458/L438+0.5*M458/$C458)","v":""},{"$f":"IF(M438=0,\"\",(SUM($D448:M448)-SUM($D467:M467))*N458/M438+0.5*N458/$C458)","v":""},{"$f":"IF(N438=0,\"\",(SUM($D448:N448)-SUM($D467:N467))*O458/N438+0.5*O458/$C458)","v":""},{"$f":"IF(O438=0,\"\",(SUM($D448:O448)-SUM($D467:O467))*P458/O438+0.5*P458/$C458)","v":""},{"$f":"IF(P438=0,\"\",(SUM($D448:P448)-SUM($D467:P467))*Q458/P438+0.5*Q458/$C458)","v":""},{"$f":"IF(Q438=0,\"\",(SUM($D448:Q448)-SUM($D467:Q467))*R458/Q438+0.5*R458/$C458)","v":""},{"$f":"IF(R438=0,\"\",(SUM($D448:R448)-SUM($D467:R467))*S458/R438+0.5*S458/$C458)","v":""},{"$f":"IF(S438=0,\"\",(SUM($D448:S448)-SUM($D467:S467))*T458/S438+0.5*T458/$C458)","v":""},{"$f":"IF(T438=0,\"\",(SUM($D448:T448)-SUM($D467:T467))*U458/T438+0.5*U458/$C458)","v":""},{"$f":"IF(U438=0,\"\",(SUM($D448:U448)-SUM($D467:U467))*V458/U438+0.5*V458/$C458)","v":""},{"$f":"IF(V438=0,\"\",(SUM($D448:V448)-SUM($D467:V467))*W458/V438+0.5*W458/$C458)","v":""}]
["09cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,{"$f":"IF(L440=0,\"\",(SUM($D450:L450)-SUM($D468:L468))*M459/L440+0.5*M459/$C459)","v":""},{"$f":"IF(M440=0,\"\",(SUM($D450:M450)-SUM($D468:M468))*N459/M440+0.5*N459/$C459)","v":""},{"$f":"IF(N440=0,\"\",(SUM($D450:N450)-SUM($D468:N468))*O459/N440+0.5*O459/$C459)","v":""},{"$f":"IF(O440=0,\"\",(SUM($D450:O450)-SUM($D468:O468))*P459/O440+0.5*P459/$C459)","v":""},{"$f":"IF(P440=0,\"\",(SUM($D450:P450)-SUM($D468:P468))*Q459/P440+0.5*Q459/$C459)","v":""},{"$f":"IF(Q440=0,\"\",(SUM($D450:Q450)-SUM($D468:Q468))*R459/Q440+0.5*R459/$C459)","v":""},{"$f":"IF(R440=0,\"\",(SUM($D450:R450)-SUM($D468:R468))*S459/R440+0.5*S459/$C459)","v":""},{"$f":"IF(S440=0,\"\",(SUM($D450:S450)-SUM($D468:S468))*T459/S440+0.5*T459/$C459)","v":""},{"$f":"IF(T440=0,\"\",(SUM($D450:T450)-SUM($D468:T468))*U459/T440+0.5*U459/$C459)","v":""},{"$f":"IF(U440=0,\"\",(SUM($D450:U450)-SUM($D468:U468))*V459/U440+0.5*V459/$C459)","v":""},{"$f":"IF(V440=0,\"\",(SUM($D450:V450)-SUM($D468:V468))*W459/V440+0.5*W459/$C459)","v":""}]
["09cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,{"$f":"IF(L441=0,\"\",(SUM($D451:L451)-SUM($D469:L469))*M460/L441+0.5*M460/$C460)","v":""},{"$f":"IF(M441=0,\"\",(SUM($D451:M451)-SUM($D469:M469))*N460/M441+0.5*N460/$C460)","v":""},{"$f":"IF(N441=0,\"\",(SUM($D451:N451)-SUM($D469:N469))*O460/N441+0.5*O460/$C460)","v":""},{"$f":"IF(O441=0,\"\",(SUM($D451:O451)-SUM($D469:O469))*P460/O441+0.5*P460/$C460)","v":""},{"$f":"IF(P441=0,\"\",(SUM($D451:P451)-SUM($D469:P469))*Q460/P441+0.5*Q460/$C460)","v":""},{"$f":"IF(Q441=0,\"\",(SUM($D451:Q451)-SUM($D469:Q469))*R460/Q441+0.5*R460/$C460)","v":""},{"$f":"IF(R441=0,\"\",(SUM($D451:R451)-SUM($D469:R469))*S460/R441+0.5*S460/$C460)","v":""},{"$f":"IF(S441=0,\"\",(SUM($D451:S451)-SUM($D469:S469))*T460/S441+0.5*T460/$C460)","v":""},{"$f":"IF(T441=0,\"\",(SUM($D451:T451)-SUM($D469:T469))*U460/T441+0.5*U460/$C460)","v":""},{"$f":"IF(U441=0,\"\",(SUM($D451:U451)-SUM($D469:U469))*V460/U441+0.5*V460/$C460)","v":""},{"$f":"IF(V441=0,\"\",(SUM($D451:V451)-SUM($D469:V469))*W460/V441+0.5*W460/$C460)","v":""}]
["09cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,{"$f":"IF(L442=0,\"\",(SUM($D452:L452)-SUM($D470:L470))*M461/L442+0.5*M461/$C461)","v":""},{"$f":"IF(M442=0,\"\",(SUM($D452:M452)-SUM($D470:M470))*N461/M442+0.5*N461/$C461)","v":""},{"$f":"IF(N442=0,\"\",(SUM($D452:N452)-SUM($D470:N470))*O461/N442+0.5*O461/$C461)","v":""},{"$f":"IF(O442=0,\"\",(SUM($D452:O452)-SUM($D470:O470))*P461/O442+0.5*P461/$C461)","v":""},{"$f":"IF(P442=0,\"\",(SUM($D452:P452)-SUM($D470:P470))*Q461/P442+0.5*Q461/$C461)","v":""},{"$f":"IF(Q442=0,\"\",(SUM($D452:Q452)-SUM($D470:Q470))*R461/Q442+0.5*R461/$C461)","v":""},{"$f":"IF(R442=0,\"\",(SUM($D452:R452)-SUM($D470:R470))*S461/R442+0.5*S461/$C461)","v":""},{"$f":"IF(S442=0,\"\",(SUM($D452:S452)-SUM($D470:S470))*T461/S442+0.5*T461/$C461)","v":""},{"$f":"IF(T442=0,\"\",(SUM($D452:T452)-SUM($D470:T470))*U461/T442+0.5*U461/$C461)","v":""},{"$f":"IF(U442=0,\"\",(SUM($D452:U452)-SUM($D470:U470))*V461/U442+0.5*V461/$C461)","v":""},{"$f":"IF(V442=0,\"\",(SUM($D452:V452)-SUM($D470:V470))*W461/V442+0.5*W461/$C461)","v":""}]
[{"$f":"RIGHT(B$432,2)&\"cad\"","v":"09cad"},"Totale c.a.d."]
[{"$f":"RIGHT(B$432,2)&\"bwv\"","v":"09bwv"},"Bijzondere waardeverminderingen"]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,null,null,null,null,{"$f":"C434-L453-(L454-L471)","v":30721.03084191919},{"$f":"L473-M453-(M454-M471+M472)","v":30721.03084191919},{"$f":"M473-N453-(N454-N471+N472)","v":30721.03084191919},30721.03084191919,30721.03084191919,30721.03084191919,30721.03084191919,30721.03084191919,30721.03084191919,30721.03084191919,30721.03084191919,30721.03084191919]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,null,null,null,null,{"$f":"L473*(1+CPI($B432,L$5))","v":30721.03084191919},{"$f":"M473*(1+CPI($B432,M$5))","v":30813.193934444946},{"$f":"N473*(1+CPI($B432,N$5))","v":{"$error":"#VALUE!"}},{"$f":"O473*(1+CPI($B432,O$5))","v":{"$error":"#VALUE!"}},{"$f":"P473*(1+CPI($B432,P$5))","v":{"$error":"#VALUE!"}},{"$f":"Q473*(1+CPI($B432,Q$5))","v":{"$error":"#VALUE!"}},30721.03084191919,30721.03084191919,30721.03084191919,30721.03084191919,30721.03084191919,30721.03084191919]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,null,null,null,null,{"$f":"L474*VLOOKUP(L$5,WACCtabel,3,FALSE)","v":1689.6566963055554},1694.725666394472,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,null,null,null,null,{"$f":"L444*(1+CPI($B432,L$5))","v":345.66915808080802},{"$f":"M453*(1+CPI($B432,M$5))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,null,null,null,null,{"$f":"L475+L476","v":2035.3258543863635},1694.725666394472,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2010]
[]
[null,"Investeringen",{"$f":"SUM(M482:M488)","v":0}]
[{"$f":"RIGHT(B$479,2)&\"Inv\"&C482","v":"10Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,{"$f":"M482-N499","v":0},0,0,0,0,0,0,0,0,0]
["10Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,{"$f":"M483-N500","v":0},0,0,0,0,0,0,0,0,0]
["10Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,{"$f":"M484-N501","v":0},0,0,0,0,0,0,0,0,0]
["10Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,{"$f":"M485-N502","v":0},0,0,0,0,0,0,0,0,0]
["10Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,{"$f":"M486-N503","v":0},0,0,0,0,0,0,0,0,0]
["10Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,{"$f":"M487-N504","v":0},0,0,0,0,0,0,0,0,0]
["10Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,{"$f":"M488-N505","v":0},0,0,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M490:M496)","v":0},{"$f":"SUM(N490:N496)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$479,2)&\"Af\"&C490","v":"10Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,{"$f":"0.5*($M482/$C482)","v":0},{"$f":"IF($D$5+$C490<E$5,\"\",IF($D$5+$C490=E$5,0.5*N482/$C482,N482/$C482+0.5*N499/$C499))","v":0},{"$f":"IF($D$5+$C490<F$5,\"\",IF($D$5+$C490=F$5,0.5*O482/$C482,O482/$C482+0.5*O499/$C499))","v":0},0,0,0,0,0,0,0,0]
["10Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,0,{"$f":"IF($D$5+$C491<E$5,\"\",IF($D$5+$C491=E$5,0.5*N483/$C483,N483/$C483+0.5*N500/$C500))","v":0},0,0,0,0,0,0,0,0,0]
["10Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["10Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["10Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["10Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,"","","","",""]
["10Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,0,0,0,0,"","","","","","",""]
[{"$f":"RIGHT(B$479,2)&\"Af\"","v":"10Af"},"Totale afschrijvingen"]
[null,"Desinvesteringen",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N499:N506)","v":0},{"$f":"SUM(O499:O506)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$479,2)&\"Des\"&C499","v":"10Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55}]
["10Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45}]
["10Des30","Desinvesteringen met afschrijvingstermijn:",30]
["10Des25","Desinvesteringen met afschrijvingstermijn:",25]
["10Des10","Desinvesteringen met afschrijvingstermijn:",10]
["10Des5","Desinvesteringen met afschrijvingstermijn:",5]
["10Des3","Desinvesteringen met afschrijvingstermijn:",3]
["10Desgeen","Desinvesteringen met afschrijvingstermijn:","geen"]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N508:N514)","v":0},{"$f":"SUM(O508:O514)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$479,2)&\"cad\"&C508","v":"10cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M482=0,\"\",(SUM($D490:M490)-SUM($D508:M508))*N499/M482+0.5*N499/$C499)","v":""},{"$f":"IF(N482=0,\"\",(SUM($D490:N490)-SUM($D508:N508))*O499/N482+0.5*O499/$C499)","v":""},{"$f":"IF(O482=0,\"\",(SUM($D490:O490)-SUM($D508:O508))*P499/O482+0.5*P499/$C499)","v":""},{"$f":"IF(P482=0,\"\",(SUM($D490:P490)-SUM($D508:P508))*Q499/P482+0.5*Q499/$C499)","v":""},{"$f":"IF(Q482=0,\"\",(SUM($D490:Q490)-SUM($D508:Q508))*R499/Q482+0.5*R499/$C499)","v":""},{"$f":"IF(R482=0,\"\",(SUM($D490:R490)-SUM($D508:R508))*S499/R482+0.5*S499/$C499)","v":""},{"$f":"IF(S482=0,\"\",(SUM($D490:S490)-SUM($D508:S508))*T499/S482+0.5*T499/$C499)","v":""},{"$f":"IF(T482=0,\"\",(SUM($D490:T490)-SUM($D508:T508))*U499/T482+0.5*U499/$C499)","v":""},{"$f":"IF(U482=0,\"\",(SUM($D490:U490)-SUM($D508:U508))*V499/U482+0.5*V499/$C499)","v":""},{"$f":"IF(V482=0,\"\",(SUM($D490:V490)-SUM($D508:V508))*W499/V482+0.5*W499/$C499)","v":""}]
["10cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M483=0,\"\",(SUM($D491:M491)-SUM($D509:M509))*N500/M483+0.5*N500/$C500)","v":""},{"$f":"IF(N483=0,\"\",(SUM($D491:N491)-SUM($D509:N509))*O500/N483+0.5*O500/$C500)","v":""},{"$f":"IF(O483=0,\"\",(SUM($D491:O491)-SUM($D509:O509))*P500/O483+0.5*P500/$C500)","v":""},{"$f":"IF(P483=0,\"\",(SUM($D491:P491)-SUM($D509:P509))*Q500/P483+0.5*Q500/$C500)","v":""},{"$f":"IF(Q483=0,\"\",(SUM($D491:Q491)-SUM($D509:Q509))*R500/Q483+0.5*R500/$C500)","v":""},{"$f":"IF(R483=0,\"\",(SUM($D491:R491)-SUM($D509:R509))*S500/R483+0.5*S500/$C500)","v":""},{"$f":"IF(S483=0,\"\",(SUM($D491:S491)-SUM($D509:S509))*T500/S483+0.5*T500/$C500)","v":""},{"$f":"IF(T483=0,\"\",(SUM($D491:T491)-SUM($D509:T509))*U500/T483+0.5*U500/$C500)","v":""},{"$f":"IF(U483=0,\"\",(SUM($D491:U491)-SUM($D509:U509))*V500/U483+0.5*V500/$C500)","v":""},{"$f":"IF(V483=0,\"\",(SUM($D491:V491)-SUM($D509:V509))*W500/V483+0.5*W500/$C500)","v":""}]
["10cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M484=0,\"\",(SUM($D492:M492)-SUM($D510:M510))*N501/M484+0.5*N501/$C501)","v":""},{"$f":"IF(N484=0,\"\",(SUM($D492:N492)-SUM($D510:N510))*O501/N484+0.5*O501/$C501)","v":""},{"$f":"IF(O484=0,\"\",(SUM($D492:O492)-SUM($D510:O510))*P501/O484+0.5*P501/$C501)","v":""},{"$f":"IF(P484=0,\"\",(SUM($D492:P492)-SUM($D510:P510))*Q501/P484+0.5*Q501/$C501)","v":""},{"$f":"IF(Q484=0,\"\",(SUM($D492:Q492)-SUM($D510:Q510))*R501/Q484+0.5*R501/$C501)","v":""},{"$f":"IF(R484=0,\"\",(SUM($D492:R492)-SUM($D510:R510))*S501/R484+0.5*S501/$C501)","v":""},{"$f":"IF(S484=0,\"\",(SUM($D492:S492)-SUM($D510:S510))*T501/S484+0.5*T501/$C501)","v":""},{"$f":"IF(T484=0,\"\",(SUM($D492:T492)-SUM($D510:T510))*U501/T484+0.5*U501/$C501)","v":""},{"$f":"IF(U484=0,\"\",(SUM($D492:U492)-SUM($D510:U510))*V501/U484+0.5*V501/$C501)","v":""},{"$f":"IF(V484=0,\"\",(SUM($D492:V492)-SUM($D510:V510))*W501/V484+0.5*W501/$C501)","v":""}]
["10cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M485=0,\"\",(SUM($D493:M493)-SUM($D511:M511))*N502/M485+0.5*N502/$C502)","v":""},{"$f":"IF(N485=0,\"\",(SUM($D493:N493)-SUM($D511:N511))*O502/N485+0.5*O502/$C502)","v":""},{"$f":"IF(O485=0,\"\",(SUM($D493:O493)-SUM($D511:O511))*P502/O485+0.5*P502/$C502)","v":""},{"$f":"IF(P485=0,\"\",(SUM($D493:P493)-SUM($D511:P511))*Q502/P485+0.5*Q502/$C502)","v":""},{"$f":"IF(Q485=0,\"\",(SUM($D493:Q493)-SUM($D511:Q511))*R502/Q485+0.5*R502/$C502)","v":""},{"$f":"IF(R485=0,\"\",(SUM($D493:R493)-SUM($D511:R511))*S502/R485+0.5*S502/$C502)","v":""},{"$f":"IF(S485=0,\"\",(SUM($D493:S493)-SUM($D511:S511))*T502/S485+0.5*T502/$C502)","v":""},{"$f":"IF(T485=0,\"\",(SUM($D493:T493)-SUM($D511:T511))*U502/T485+0.5*U502/$C502)","v":""},{"$f":"IF(U485=0,\"\",(SUM($D493:U493)-SUM($D511:U511))*V502/U485+0.5*V502/$C502)","v":""},{"$f":"IF(V485=0,\"\",(SUM($D493:V493)-SUM($D511:V511))*W502/V485+0.5*W502/$C502)","v":""}]
["10cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M486=0,\"\",(SUM($D494:M494)-SUM($D512:M512))*N503/M486+0.5*N503/$C503)","v":""},{"$f":"IF(N486=0,\"\",(SUM($D494:N494)-SUM($D512:N512))*O503/N486+0.5*O503/$C503)","v":""},{"$f":"IF(O486=0,\"\",(SUM($D494:O494)-SUM($D512:O512))*P503/O486+0.5*P503/$C503)","v":""},{"$f":"IF(P486=0,\"\",(SUM($D494:P494)-SUM($D512:P512))*Q503/P486+0.5*Q503/$C503)","v":""},{"$f":"IF(Q486=0,\"\",(SUM($D494:Q494)-SUM($D512:Q512))*R503/Q486+0.5*R503/$C503)","v":""},{"$f":"IF(R486=0,\"\",(SUM($D494:R494)-SUM($D512:R512))*S503/R486+0.5*S503/$C503)","v":""},{"$f":"IF(S486=0,\"\",(SUM($D494:S494)-SUM($D512:S512))*T503/S486+0.5*T503/$C503)","v":""},{"$f":"IF(T486=0,\"\",(SUM($D494:T494)-SUM($D512:T512))*U503/T486+0.5*U503/$C503)","v":""},{"$f":"IF(U486=0,\"\",(SUM($D494:U494)-SUM($D512:U512))*V503/U486+0.5*V503/$C503)","v":""},{"$f":"IF(V486=0,\"\",(SUM($D494:V494)-SUM($D512:V512))*W503/V486+0.5*W503/$C503)","v":""}]
["10cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M487=0,\"\",(SUM($D495:M495)-SUM($D513:M513))*N504/M487+0.5*N504/$C504)","v":""},{"$f":"IF(N487=0,\"\",(SUM($D495:N495)-SUM($D513:N513))*O504/N487+0.5*O504/$C504)","v":""},{"$f":"IF(O487=0,\"\",(SUM($D495:O495)-SUM($D513:O513))*P504/O487+0.5*P504/$C504)","v":""},{"$f":"IF(P487=0,\"\",(SUM($D495:P495)-SUM($D513:P513))*Q504/P487+0.5*Q504/$C504)","v":""},{"$f":"IF(Q487=0,\"\",(SUM($D495:Q495)-SUM($D513:Q513))*R504/Q487+0.5*R504/$C504)","v":""},{"$f":"IF(R487=0,\"\",(SUM($D495:R495)-SUM($D513:R513))*S504/R487+0.5*S504/$C504)","v":""},{"$f":"IF(S487=0,\"\",(SUM($D495:S495)-SUM($D513:S513))*T504/S487+0.5*T504/$C504)","v":""},{"$f":"IF(T487=0,\"\",(SUM($D495:T495)-SUM($D513:T513))*U504/T487+0.5*U504/$C504)","v":""},{"$f":"IF(U487=0,\"\",(SUM($D495:U495)-SUM($D513:U513))*V504/U487+0.5*V504/$C504)","v":""},{"$f":"IF(V487=0,\"\",(SUM($D495:V495)-SUM($D513:V513))*W504/V487+0.5*W504/$C504)","v":""}]
["10cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M488=0,\"\",(SUM($D496:M496)-SUM($D514:M514))*N505/M488+0.5*N505/$C505)","v":""},{"$f":"IF(N488=0,\"\",(SUM($D496:N496)-SUM($D514:N514))*O505/N488+0.5*O505/$C505)","v":""},{"$f":"IF(O488=0,\"\",(SUM($D496:O496)-SUM($D514:O514))*P505/O488+0.5*P505/$C505)","v":""},{"$f":"IF(P488=0,\"\",(SUM($D496:P496)-SUM($D514:P514))*Q505/P488+0.5*Q505/$C505)","v":""},{"$f":"IF(Q488=0,\"\",(SUM($D496:Q496)-SUM($D514:Q514))*R505/Q488+0.5*R505/$C505)","v":""},{"$f":"IF(R488=0,\"\",(SUM($D496:R496)-SUM($D514:R514))*S505/R488+0.5*S505/$C505)","v":""},{"$f":"IF(S488=0,\"\",(SUM($D496:S496)-SUM($D514:S514))*T505/S488+0.5*T505/$C505)","v":""},{"$f":"IF(T488=0,\"\",(SUM($D496:T496)-SUM($D514:T514))*U505/T488+0.5*U505/$C505)","v":""},{"$f":"IF(U488=0,\"\",(SUM($D496:U496)-SUM($D514:U514))*V505/U488+0.5*V505/$C505)","v":""},{"$f":"IF(V488=0,\"\",(SUM($D496:V496)-SUM($D514:V514))*W505/V488+0.5*W505/$C505)","v":""}]
[{"$f":"RIGHT(B$479,2)&\"cad\"","v":"10cad"},"Totale c.a.d.",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"RIGHT(B$479,2)&\"bwv\"","v":"10bwv"},"Bijzondere waardeverminderingen"]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,null,null,null,null,null,{"$f":"C481-M497-(M498-M515)","v":0},{"$f":"M517-N497-(N498-N515+N516)","v":0},{"$f":"N517-O497-(O498-O515+O516)","v":0},0,0,0,0,0,0,0,0]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,null,null,null,null,null,{"$f":"M517*(1+CPI($B479,L$5))","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,null,null,null,null,null,{"$f":"M518*VLOOKUP(L$5,WACCtabel,3,FALSE)","v":0},{"$f":"N518*VLOOKUP(M$5,WACCtabel,3,FALSE)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,null,null,null,null,null,{"$f":"M497*(1+CPI($B479,L$5))","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,null,null,null,null,null,{"$f":"M519+M520","v":0},{"$f":"N519+N520","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[]
[null,2011]
[]
[null,"Investeringen",{"$f":"SUM(L526:L532)","v":0}]
[{"$f":"RIGHT(B$523,2)&\"Inv\"&C526","v":"11Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N526-O543","v":0},0,0,0,0,0,0,0,0]
["11Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,{"$f":"N527-O544","v":0},0,0,0,0,0,0,0,0]
["11Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N528-O545","v":0},0,0,0,0,0,0,0,0]
["11Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N529-O546","v":0},0,0,0,0,0,0,0,0]
["11Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N530-O547","v":0},0,0,0,0,0,0,0,0]
["11Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N531-O548","v":0},0,0,0,0,0,0,0,0]
["11Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N532-O549","v":0},0,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N534:N540)","v":0},{"$f":"SUM(O534:O540)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$523,2)&\"Af\"&C534","v":"11Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*($M526/$C526)","v":0},{"$f":"IF($D$5+$C534<F$5,\"\",IF($D$5+$C534=F$5,0.5*O526/$C526,O526/$C526+0.5*O543/$C543))","v":0},{"$f":"IF($D$5+$C534<G$5,\"\",IF($D$5+$C534=G$5,0.5*P526/$C526,P526/$C526+0.5*P543/$C543))","v":0},0,0,0,0,0,0,0]
["11Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($D$5+$C535<F$5,\"\",IF($D$5+$C535=F$5,0.5*O527/$C527,O527/$C527+0.5*O544/$C544))","v":0},0,0,0,0,0,0,0,0]
["11Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["11Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["11Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
["11Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,"","","","",""]
["11Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,0,0,0,"","","","","","",""]
[{"$f":"RIGHT(B$523,2)&\"Af\"","v":"11Af"},"Afschrijvingen zoals opgegeven door netbeheerder"]
[null,"Desinvesteringen",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O543:O550)","v":0},{"$f":"SUM(P543:P550)","v":0},0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$523,2)&\"Des\"&C543","v":"11Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55}]
["11Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45}]
["11Des30","Desinvesteringen met afschrijvingstermijn:",30]
["11Des25","Desinvesteringen met afschrijvingstermijn:",25]
["11Des10","Desinvesteringen met afschrijvingstermijn:",10]
["11Des5","Desinvesteringen met afschrijvingstermijn:",5]
["11Des3","Desinvesteringen met afschrijvingstermijn:",3]
["11Desgeen","Desinvesteringen met afschrijvingstermijn:","geen"]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O552:O558)","v":0},{"$f":"SUM(P552:P558)","v":0},0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$523,2)&\"cad\"&C552","v":"11cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N526=0,\"\",(SUM($D534:N534)-SUM($D552:N552))*O543/N526+0.5*O543/C543)","v":""},{"$f":"IF(O526=0,\"\",(SUM($D534:O534)-SUM($D552:O552))*P543/O526+0.5*P543/D543)","v":""},{"$f":"IF(P526=0,\"\",(SUM($D534:P534)-SUM($D552:P552))*Q543/P526+0.5*Q543/E543)","v":""},{"$f":"IF(Q526=0,\"\",(SUM($D534:Q534)-SUM($D552:Q552))*R543/Q526+0.5*R543/F543)","v":""},{"$f":"IF(R526=0,\"\",(SUM($D534:R534)-SUM($D552:R552))*S543/R526+0.5*S543/G543)","v":""},{"$f":"IF(S526=0,\"\",(SUM($D534:S534)-SUM($D552:S552))*T543/S526+0.5*T543/H543)","v":""},{"$f":"IF(T526=0,\"\",(SUM($D534:T534)-SUM($D552:T552))*U543/T526+0.5*U543/I543)","v":""},{"$f":"IF(U526=0,\"\",(SUM($D534:U534)-SUM($D552:U552))*V543/U526+0.5*V543/J543)","v":""},{"$f":"IF(V526=0,\"\",(SUM($D534:V534)-SUM($D552:V552))*W543/V526+0.5*W543/K543)","v":""}]
["11cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N527=0,\"\",(SUM($D535:N535)-SUM($D553:N553))*O544/N527+0.5*O544/C544)","v":""},{"$f":"IF(O527=0,\"\",(SUM($D535:O535)-SUM($D553:O553))*P544/O527+0.5*P544/D544)","v":""},{"$f":"IF(P527=0,\"\",(SUM($D535:P535)-SUM($D553:P553))*Q544/P527+0.5*Q544/E544)","v":""},{"$f":"IF(Q527=0,\"\",(SUM($D535:Q535)-SUM($D553:Q553))*R544/Q527+0.5*R544/F544)","v":""},{"$f":"IF(R527=0,\"\",(SUM($D535:R535)-SUM($D553:R553))*S544/R527+0.5*S544/G544)","v":""},{"$f":"IF(S527=0,\"\",(SUM($D535:S535)-SUM($D553:S553))*T544/S527+0.5*T544/H544)","v":""},{"$f":"IF(T527=0,\"\",(SUM($D535:T535)-SUM($D553:T553))*U544/T527+0.5*U544/I544)","v":""},{"$f":"IF(U527=0,\"\",(SUM($D535:U535)-SUM($D553:U553))*V544/U527+0.5*V544/J544)","v":""},{"$f":"IF(V527=0,\"\",(SUM($D535:V535)-SUM($D553:V553))*W544/V527+0.5*W544/K544)","v":""}]
["11cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N528=0,\"\",(SUM($D536:N536)-SUM($D554:N554))*O545/N528+0.5*O545/C545)","v":""},{"$f":"IF(O528=0,\"\",(SUM($D536:O536)-SUM($D554:O554))*P545/O528+0.5*P545/D545)","v":""},{"$f":"IF(P528=0,\"\",(SUM($D536:P536)-SUM($D554:P554))*Q545/P528+0.5*Q545/E545)","v":""},{"$f":"IF(Q528=0,\"\",(SUM($D536:Q536)-SUM($D554:Q554))*R545/Q528+0.5*R545/F545)","v":""},{"$f":"IF(R528=0,\"\",(SUM($D536:R536)-SUM($D554:R554))*S545/R528+0.5*S545/G545)","v":""},{"$f":"IF(S528=0,\"\",(SUM($D536:S536)-SUM($D554:S554))*T545/S528+0.5*T545/H545)","v":""},{"$f":"IF(T528=0,\"\",(SUM($D536:T536)-SUM($D554:T554))*U545/T528+0.5*U545/I545)","v":""},{"$f":"IF(U528=0,\"\",(SUM($D536:U536)-SUM($D554:U554))*V545/U528+0.5*V545/J545)","v":""},{"$f":"IF(V528=0,\"\",(SUM($D536:V536)-SUM($D554:V554))*W545/V528+0.5*W545/K545)","v":""}]
["11cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N529=0,\"\",(SUM($D537:N537)-SUM($D555:N555))*O546/N529+0.5*O546/C546)","v":""},{"$f":"IF(O529=0,\"\",(SUM($D537:O537)-SUM($D555:O555))*P546/O529+0.5*P546/D546)","v":""},{"$f":"IF(P529=0,\"\",(SUM($D537:P537)-SUM($D555:P555))*Q546/P529+0.5*Q546/E546)","v":""},{"$f":"IF(Q529=0,\"\",(SUM($D537:Q537)-SUM($D555:Q555))*R546/Q529+0.5*R546/F546)","v":""},{"$f":"IF(R529=0,\"\",(SUM($D537:R537)-SUM($D555:R555))*S546/R529+0.5*S546/G546)","v":""},{"$f":"IF(S529=0,\"\",(SUM($D537:S537)-SUM($D555:S555))*T546/S529+0.5*T546/H546)","v":""},{"$f":"IF(T529=0,\"\",(SUM($D537:T537)-SUM($D555:T555))*U546/T529+0.5*U546/I546)","v":""},{"$f":"IF(U529=0,\"\",(SUM($D537:U537)-SUM($D555:U555))*V546/U529+0.5*V546/J546)","v":""},{"$f":"IF(V529=0,\"\",(SUM($D537:V537)-SUM($D555:V555))*W546/V529+0.5*W546/K546)","v":""}]
["11cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N530=0,\"\",(SUM($D538:N538)-SUM($D556:N556))*O547/N530+0.5*O547/C547)","v":""},{"$f":"IF(O530=0,\"\",(SUM($D538:O538)-SUM($D556:O556))*P547/O530+0.5*P547/D547)","v":""},{"$f":"IF(P530=0,\"\",(SUM($D538:P538)-SUM($D556:P556))*Q547/P530+0.5*Q547/E547)","v":""},{"$f":"IF(Q530=0,\"\",(SUM($D538:Q538)-SUM($D556:Q556))*R547/Q530+0.5*R547/F547)","v":""},{"$f":"IF(R530=0,\"\",(SUM($D538:R538)-SUM($D556:R556))*S547/R530+0.5*S547/G547)","v":""},{"$f":"IF(S530=0,\"\",(SUM($D538:S538)-SUM($D556:S556))*T547/S530+0.5*T547/H547)","v":""},{"$f":"IF(T530=0,\"\",(SUM($D538:T538)-SUM($D556:T556))*U547/T530+0.5*U547/I547)","v":""},{"$f":"IF(U530=0,\"\",(SUM($D538:U538)-SUM($D556:U556))*V547/U530+0.5*V547/J547)","v":""},{"$f":"IF(V530=0,\"\",(SUM($D538:V538)-SUM($D556:V556))*W547/V530+0.5*W547/K547)","v":""}]
["11cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N531=0,\"\",(SUM($D539:N539)-SUM($D557:N557))*O548/N531+0.5*O548/C548)","v":""},{"$f":"IF(O531=0,\"\",(SUM($D539:O539)-SUM($D557:O557))*P548/O531+0.5*P548/D548)","v":""},{"$f":"IF(P531=0,\"\",(SUM($D539:P539)-SUM($D557:P557))*Q548/P531+0.5*Q548/E548)","v":""},{"$f":"IF(Q531=0,\"\",(SUM($D539:Q539)-SUM($D557:Q557))*R548/Q531+0.5*R548/F548)","v":""},{"$f":"IF(R531=0,\"\",(SUM($D539:R539)-SUM($D557:R557))*S548/R531+0.5*S548/G548)","v":""},{"$f":"IF(S531=0,\"\",(SUM($D539:S539)-SUM($D557:S557))*T548/S531+0.5*T548/H548)","v":""},{"$f":"IF(T531=0,\"\",(SUM($D539:T539)-SUM($D557:T557))*U548/T531+0.5*U548/I548)","v":""},{"$f":"IF(U531=0,\"\",(SUM($D539:U539)-SUM($D557:U557))*V548/U531+0.5*V548/J548)","v":""},{"$f":"IF(V531=0,\"\",(SUM($D539:V539)-SUM($D557:V557))*W548/V531+0.5*W548/K548)","v":""}]
["11cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N532=0,\"\",(SUM($D540:N540)-SUM($D558:N558))*O549/N532+0.5*O549/C549)","v":""},{"$f":"IF(O532=0,\"\",(SUM($D540:O540)-SUM($D558:O558))*P549/O532+0.5*P549/D549)","v":""},{"$f":"IF(P532=0,\"\",(SUM($D540:P540)-SUM($D558:P558))*Q549/P532+0.5*Q549/E549)","v":""},{"$f":"IF(Q532=0,\"\",(SUM($D540:Q540)-SUM($D558:Q558))*R549/Q532+0.5*R549/F549)","v":""},{"$f":"IF(R532=0,\"\",(SUM($D540:R540)-SUM($D558:R558))*S549/R532+0.5*S549/G549)","v":""},{"$f":"IF(S532=0,\"\",(SUM($D540:S540)-SUM($D558:S558))*T549/S532+0.5*T549/H549)","v":""},{"$f":"IF(T532=0,\"\",(SUM($D540:T540)-SUM($D558:T558))*U549/T532+0.5*U549/I549)","v":""},{"$f":"IF(U532=0,\"\",(SUM($D540:U540)-SUM($D558:U558))*V549/U532+0.5*V549/J549)","v":""},{"$f":"IF(V532=0,\"\",(SUM($D540:V540)-SUM($D558:V558))*W549/V532+0.5*W549/K549)","v":""}]
[{"$f":"RIGHT(B$523,2)&\"cad\"","v":"11cad"},"Totale c.a.d.",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"RIGHT(B$523,2)&\"bwv\"","v":"11bwv"},"Bijzondere waardeverminderingen"]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D525-N541-(N542-N559)","v":0},{"$f":"N561-O541-(O542-O559+O560)","v":0},{"$f":"O561-P541-(P542-P559+P560)","v":0},0,0,0,0,0,0,0]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N561*(1+CPI($B523,M$5))","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N562*VLOOKUP(M$5,WACCtabel,3,FALSE)","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N541*(1+CPI($B523,M$5))","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N563+N564","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[]
[null,2012]
[]
[null,"Investeringen",{"$f":"SUM(L570:L576)","v":0}]
[{"$f":"RIGHT(B$567,2)&\"Inv\"&C570","v":"12Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O570-P587","v":0},0,0,0,0,0,0,0]
["12Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["12Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["12Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["12Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["12Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["12Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O578:O584)","v":0},{"$f":"SUM(P578:P584)","v":0},0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$567,2)&\"Af\"&C578","v":"12Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*($M570/$C570)","v":0},{"$f":"IF($D$5+$C578<G$5,\"\",IF($D$5+$C578=G$5,0.5*P570/$C570,P570/$C570+0.5*P587/$C587))","v":0},{"$f":"IF($D$5+$C578<H$5,\"\",IF($D$5+$C578=H$5,0.5*Q570/$C570,Q570/$C570+0.5*Q587/$C587))","v":0},0,0,0,0,0,0]
["12Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($D$5+$C579<G$5,\"\",IF($D$5+$C579=G$5,0.5*P571/$C571,P571/$C571+0.5*P588/$C588))","v":0},0,0,0,0,0,0,0]
["12Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
["12Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
["12Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
["12Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"","","","",""]
["12Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,0,0,"","","","","","",""]
[{"$f":"RIGHT(B$567,2)&\"Af\"","v":"12Af"},"Afschrijvingen zoals opgegeven door netbeheerder"]
[null,"Desinvesteringen",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P587:P594)","v":0},{"$f":"SUM(Q587:Q594)","v":0},0,0,0,0,0,0]
[{"$f":"RIGHT(B$567,2)&\"Des\"&C587","v":"12Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55}]
["12Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45}]
["12Des30","Desinvesteringen met afschrijvingstermijn:",30]
["12Des25","Desinvesteringen met afschrijvingstermijn:",25]
["12Des10","Desinvesteringen met afschrijvingstermijn:",10]
["12Des5","Desinvesteringen met afschrijvingstermijn:",5]
["12Des3","Desinvesteringen met afschrijvingstermijn:",3]
[{"$f":"RIGHT(B$567,2)&\"Des\"&C594","v":"12Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen"]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P596:P602)","v":0},{"$f":"SUM(Q596:Q602)","v":0},0,0,{"$f":"SUM(T596:T602)","v":0},0,0,0]
[{"$f":"RIGHT(B$567,2)&\"cad\"&C596","v":"12cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O570=0,\"\",(SUM($D578:O578)-SUM($D596:O596))*P587/O570+0.5*P587/$C587)","v":""},{"$f":"IF(P570=0,\"\",(SUM($D578:P578)-SUM($D596:P596))*Q587/P570+0.5*Q587/$C587)","v":""},{"$f":"IF(Q570=0,\"\",(SUM($D578:Q578)-SUM($D596:Q596))*R587/Q570+0.5*R587/$C587)","v":""},{"$f":"IF(R570=0,\"\",(SUM($D578:R578)-SUM($D596:R596))*S587/R570+0.5*S587/$C587)","v":""},{"$f":"IF(S570=0,\"\",(SUM($D578:S578)-SUM($D596:S596))*T587/S570+0.5*T587/$C587)","v":""},{"$f":"IF(T570=0,\"\",(SUM($D578:T578)-SUM($D596:T596))*U587/T570+0.5*U587/$C587)","v":""},{"$f":"IF(U570=0,\"\",(SUM($D578:U578)-SUM($D596:U596))*V587/U570+0.5*V587/$C587)","v":""},{"$f":"IF(V570=0,\"\",(SUM($D578:V578)-SUM($D596:V596))*W587/V570+0.5*W587/$C587)","v":""}]
["12cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O571=0,\"\",(SUM($D579:O579)-SUM($D597:O597))*P588/O571+0.5*P588/$C588)","v":""},{"$f":"IF(P571=0,\"\",(SUM($D579:P579)-SUM($D597:P597))*Q588/P571+0.5*Q588/$C588)","v":""},{"$f":"IF(Q571=0,\"\",(SUM($D579:Q579)-SUM($D597:Q597))*R588/Q571+0.5*R588/$C588)","v":""},{"$f":"IF(R571=0,\"\",(SUM($D579:R579)-SUM($D597:R597))*S588/R571+0.5*S588/$C588)","v":""},{"$f":"IF(S571=0,\"\",(SUM($D579:S579)-SUM($D597:S597))*T588/S571+0.5*T588/$C588)","v":""},{"$f":"IF(T571=0,\"\",(SUM($D579:T579)-SUM($D597:T597))*U588/T571+0.5*U588/$C588)","v":""},{"$f":"IF(U571=0,\"\",(SUM($D579:U579)-SUM($D597:U597))*V588/U571+0.5*V588/$C588)","v":""},{"$f":"IF(V571=0,\"\",(SUM($D579:V579)-SUM($D597:V597))*W588/V571+0.5*W588/$C588)","v":""}]
["12cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O572=0,\"\",(SUM($D580:O580)-SUM($D598:O598))*P589/O572+0.5*P589/$C589)","v":""},{"$f":"IF(P572=0,\"\",(SUM($D580:P580)-SUM($D598:P598))*Q589/P572+0.5*Q589/$C589)","v":""},{"$f":"IF(Q572=0,\"\",(SUM($D580:Q580)-SUM($D598:Q598))*R589/Q572+0.5*R589/$C589)","v":""},{"$f":"IF(R572=0,\"\",(SUM($D580:R580)-SUM($D598:R598))*S589/R572+0.5*S589/$C589)","v":""},{"$f":"IF(S572=0,\"\",(SUM($D580:S580)-SUM($D598:S598))*T589/S572+0.5*T589/$C589)","v":""},{"$f":"IF(T572=0,\"\",(SUM($D580:T580)-SUM($D598:T598))*U589/T572+0.5*U589/$C589)","v":""},{"$f":"IF(U572=0,\"\",(SUM($D580:U580)-SUM($D598:U598))*V589/U572+0.5*V589/$C589)","v":""},{"$f":"IF(V572=0,\"\",(SUM($D580:V580)-SUM($D598:V598))*W589/V572+0.5*W589/$C589)","v":""}]
["12cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O573=0,\"\",(SUM($D581:O581)-SUM($D599:O599))*P590/O573+0.5*P590/$C590)","v":""},{"$f":"IF(P573=0,\"\",(SUM($D581:P581)-SUM($D599:P599))*Q590/P573+0.5*Q590/$C590)","v":""},{"$f":"IF(Q573=0,\"\",(SUM($D581:Q581)-SUM($D599:Q599))*R590/Q573+0.5*R590/$C590)","v":""},{"$f":"IF(R573=0,\"\",(SUM($D581:R581)-SUM($D599:R599))*S590/R573+0.5*S590/$C590)","v":""},{"$f":"IF(S573=0,\"\",(SUM($D581:S581)-SUM($D599:S599))*T590/S573+0.5*T590/$C590)","v":""},{"$f":"IF(T573=0,\"\",(SUM($D581:T581)-SUM($D599:T599))*U590/T573+0.5*U590/$C590)","v":""},{"$f":"IF(U573=0,\"\",(SUM($D581:U581)-SUM($D599:U599))*V590/U573+0.5*V590/$C590)","v":""},{"$f":"IF(V573=0,\"\",(SUM($D581:V581)-SUM($D599:V599))*W590/V573+0.5*W590/$C590)","v":""}]
["12cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O574=0,\"\",(SUM($D582:O582)-SUM($D600:O600))*P591/O574+0.5*P591/$C591)","v":""},{"$f":"IF(P574=0,\"\",(SUM($D582:P582)-SUM($D600:P600))*Q591/P574+0.5*Q591/$C591)","v":""},{"$f":"IF(Q574=0,\"\",(SUM($D582:Q582)-SUM($D600:Q600))*R591/Q574+0.5*R591/$C591)","v":""},{"$f":"IF(R574=0,\"\",(SUM($D582:R582)-SUM($D600:R600))*S591/R574+0.5*S591/$C591)","v":""},{"$f":"IF(S574=0,\"\",(SUM($D582:S582)-SUM($D600:S600))*T591/S574+0.5*T591/$C591)","v":""},{"$f":"IF(T574=0,\"\",(SUM($D582:T582)-SUM($D600:T600))*U591/T574+0.5*U591/$C591)","v":""},{"$f":"IF(U574=0,\"\",(SUM($D582:U582)-SUM($D600:U600))*V591/U574+0.5*V591/$C591)","v":""},{"$f":"IF(V574=0,\"\",(SUM($D582:V582)-SUM($D600:V600))*W591/V574+0.5*W591/$C591)","v":""}]
["12cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O575=0,\"\",(SUM($D583:O583)-SUM($D601:O601))*P592/O575+0.5*P592/$C592)","v":""},{"$f":"IF(P575=0,\"\",(SUM($D583:P583)-SUM($D601:P601))*Q592/P575+0.5*Q592/$C592)","v":""},{"$f":"IF(Q575=0,\"\",(SUM($D583:Q583)-SUM($D601:Q601))*R592/Q575+0.5*R592/$C592)","v":""},{"$f":"IF(R575=0,\"\",(SUM($D583:R583)-SUM($D601:R601))*S592/R575+0.5*S592/$C592)","v":""},{"$f":"IF(S575=0,\"\",(SUM($D583:S583)-SUM($D601:S601))*T592/S575+0.5*T592/$C592)","v":""},{"$f":"IF(T575=0,\"\",(SUM($D583:T583)-SUM($D601:T601))*U592/T575+0.5*U592/$C592)","v":""},{"$f":"IF(U575=0,\"\",(SUM($D583:U583)-SUM($D601:U601))*V592/U575+0.5*V592/$C592)","v":""},{"$f":"IF(V575=0,\"\",(SUM($D583:V583)-SUM($D601:V601))*W592/V575+0.5*W592/$C592)","v":""}]
["12cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O576=0,\"\",(SUM($D584:O584)-SUM($D602:O602))*P593/O576+0.5*P593/$C593)","v":""},{"$f":"IF(P576=0,\"\",(SUM($D584:P584)-SUM($D602:P602))*Q593/P576+0.5*Q593/$C593)","v":""},{"$f":"IF(Q576=0,\"\",(SUM($D584:Q584)-SUM($D602:Q602))*R593/Q576+0.5*R593/$C593)","v":""},{"$f":"IF(R576=0,\"\",(SUM($D584:R584)-SUM($D602:R602))*S593/R576+0.5*S593/$C593)","v":""},{"$f":"IF(S576=0,\"\",(SUM($D584:S584)-SUM($D602:S602))*T593/S576+0.5*T593/$C593)","v":""},{"$f":"IF(T576=0,\"\",(SUM($D584:T584)-SUM($D602:T602))*U593/T576+0.5*U593/$C593)","v":""},{"$f":"IF(U576=0,\"\",(SUM($D584:U584)-SUM($D602:U602))*V593/U576+0.5*V593/$C593)","v":""},{"$f":"IF(V576=0,\"\",(SUM($D584:V584)-SUM($D602:V602))*W593/V576+0.5*W593/$C593)","v":""}]
[{"$f":"RIGHT(B$567,2)&\"cad\"","v":"12cad"},"Totale c.a.d.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"RIGHT(B$567,2)&\"bwv\"","v":"12bwv"},"Bijzondere waardeverminderingen"]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E569-O585-(O586-O603)","v":0},{"$f":"O605-P585-(P586-P603+P604)","v":0},{"$f":"P605-Q585-(Q586-Q603+Q604)","v":0},0,0,0,0,0,0]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O605*(1+CPI($B567,N$5))","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O606*VLOOKUP(N$5,WACCtabel,3,FALSE)","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O585*(1+CPI($B567,N$5))","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O607+O608","v":0},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0]
[]
[null,2013]
[]
[null,"Investeringen",{"$f":"SUM(L614:L620)","v":0}]
[{"$f":"RIGHT(B$611,2)&\"Inv\"&C614","v":"13Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P614-Q631","v":0},0,0,0,0,0,0]
["13Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["13Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["13Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["13Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["13Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["13Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P622:P628)","v":0},{"$f":"SUM(Q622:Q628)","v":0},0,0,0,0,0,0]
[{"$f":"RIGHT(B$611,2)&\"Af\"&C622","v":"13Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*($M614/$C614)","v":0},{"$f":"IF($D$5+$C622<H$5,\"\",IF($D$5+$C622=H$5,0.5*Q614/$C614,Q614/$C614+0.5*Q631/$C631))","v":0},{"$f":"IF($D$5+$C622<I$5,\"\",IF($D$5+$C622=I$5,0.5*R614/$C614,R614/$C614+0.5*R631/$C631))","v":0},0,0,0,0,0]
["13Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF($D$5+$C623<H$5,\"\",IF($D$5+$C623=H$5,0.5*Q615/$C615,Q615/$C615+0.5*Q632/$C632))","v":0},0,0,0,0,0,0]
["13Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["13Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["13Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["13Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","","","",""]
["13Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,0,"","","","","","",""]
[{"$f":"RIGHT(B$611,2)&\"Af\"","v":"13Af"},"Afschrijvingen zoals opgegeven door netbeheerder"]
[null,"Desinvesteringen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q631:Q638)","v":0},{"$f":"SUM(R631:R638)","v":0},0,0,0,0,0]
[{"$f":"RIGHT(B$611,2)&\"Des\"&C631","v":"13Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55}]
["13Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45}]
["13Des30","Desinvesteringen met afschrijvingstermijn:",30]
["13Des25","Desinvesteringen met afschrijvingstermijn:",25]
["13Des10","Desinvesteringen met afschrijvingstermijn:",10]
["13Des5","Desinvesteringen met afschrijvingstermijn:",5]
["13Des3","Desinvesteringen met afschrijvingstermijn:",3]
["13Desgeen","Desinvesteringen met afschrijvingstermijn:","geen"]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q640:Q646)","v":0},0,0,0,0,0,0]
[{"$f":"RIGHT(B$611,2)&\"cad\"&C640","v":"13cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P614=0,\"\",(SUM($D622:P622)-SUM($D640:P640))*Q631/P614+0.5*Q631/$C631)","v":""},{"$f":"IF(Q614=0,\"\",(SUM($D622:Q622)-SUM($D640:Q640))*R631/Q614+0.5*R631/$C631)","v":""},{"$f":"IF(R614=0,\"\",(SUM($D622:R622)-SUM($D640:R640))*S631/R614+0.5*S631/$C631)","v":""},{"$f":"IF(S614=0,\"\",(SUM($D622:S622)-SUM($D640:S640))*T631/S614+0.5*T631/$C631)","v":""},{"$f":"IF(T614=0,\"\",(SUM($D622:T622)-SUM($D640:T640))*U631/T614+0.5*U631/$C631)","v":""},{"$f":"IF(U614=0,\"\",(SUM($D622:U622)-SUM($D640:U640))*V631/U614+0.5*V631/$C631)","v":""},{"$f":"IF(V614=0,\"\",(SUM($D622:V622)-SUM($D640:V640))*W631/V614+0.5*W631/$C631)","v":""}]
["13cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P615=0,\"\",(SUM($D623:P623)-SUM($D641:P641))*Q632/P615+0.5*Q632/$C632)","v":""},{"$f":"IF(Q615=0,\"\",(SUM($D623:Q623)-SUM($D641:Q641))*R632/Q615+0.5*R632/$C632)","v":""},{"$f":"IF(R615=0,\"\",(SUM($D623:R623)-SUM($D641:R641))*S632/R615+0.5*S632/$C632)","v":""},{"$f":"IF(S615=0,\"\",(SUM($D623:S623)-SUM($D641:S641))*T632/S615+0.5*T632/$C632)","v":""},{"$f":"IF(T615=0,\"\",(SUM($D623:T623)-SUM($D641:T641))*U632/T615+0.5*U632/$C632)","v":""},{"$f":"IF(U615=0,\"\",(SUM($D623:U623)-SUM($D641:U641))*V632/U615+0.5*V632/$C632)","v":""},{"$f":"IF(V615=0,\"\",(SUM($D623:V623)-SUM($D641:V641))*W632/V615+0.5*W632/$C632)","v":""}]
["13cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P616=0,\"\",(SUM($D624:P624)-SUM($D642:P642))*Q633/P616+0.5*Q633/$C633)","v":""},{"$f":"IF(Q616=0,\"\",(SUM($D624:Q624)-SUM($D642:Q642))*R633/Q616+0.5*R633/$C633)","v":""},{"$f":"IF(R616=0,\"\",(SUM($D624:R624)-SUM($D642:R642))*S633/R616+0.5*S633/$C633)","v":""},{"$f":"IF(S616=0,\"\",(SUM($D624:S624)-SUM($D642:S642))*T633/S616+0.5*T633/$C633)","v":""},{"$f":"IF(T616=0,\"\",(SUM($D624:T624)-SUM($D642:T642))*U633/T616+0.5*U633/$C633)","v":""},{"$f":"IF(U616=0,\"\",(SUM($D624:U624)-SUM($D642:U642))*V633/U616+0.5*V633/$C633)","v":""},{"$f":"IF(V616=0,\"\",(SUM($D624:V624)-SUM($D642:V642))*W633/V616+0.5*W633/$C633)","v":""}]
["13cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P617=0,\"\",(SUM($D625:P625)-SUM($D643:P643))*Q634/P617+0.5*Q634/$C634)","v":""},{"$f":"IF(Q617=0,\"\",(SUM($D625:Q625)-SUM($D643:Q643))*R634/Q617+0.5*R634/$C634)","v":""},{"$f":"IF(R617=0,\"\",(SUM($D625:R625)-SUM($D643:R643))*S634/R617+0.5*S634/$C634)","v":""},{"$f":"IF(S617=0,\"\",(SUM($D625:S625)-SUM($D643:S643))*T634/S617+0.5*T634/$C634)","v":""},{"$f":"IF(T617=0,\"\",(SUM($D625:T625)-SUM($D643:T643))*U634/T617+0.5*U634/$C634)","v":""},{"$f":"IF(U617=0,\"\",(SUM($D625:U625)-SUM($D643:U643))*V634/U617+0.5*V634/$C634)","v":""},{"$f":"IF(V617=0,\"\",(SUM($D625:V625)-SUM($D643:V643))*W634/V617+0.5*W634/$C634)","v":""}]
["13cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P618=0,\"\",(SUM($D626:P626)-SUM($D644:P644))*Q635/P618+0.5*Q635/$C635)","v":""},{"$f":"IF(Q618=0,\"\",(SUM($D626:Q626)-SUM($D644:Q644))*R635/Q618+0.5*R635/$C635)","v":""},{"$f":"IF(R618=0,\"\",(SUM($D626:R626)-SUM($D644:R644))*S635/R618+0.5*S635/$C635)","v":""},{"$f":"IF(S618=0,\"\",(SUM($D626:S626)-SUM($D644:S644))*T635/S618+0.5*T635/$C635)","v":""},{"$f":"IF(T618=0,\"\",(SUM($D626:T626)-SUM($D644:T644))*U635/T618+0.5*U635/$C635)","v":""},{"$f":"IF(U618=0,\"\",(SUM($D626:U626)-SUM($D644:U644))*V635/U618+0.5*V635/$C635)","v":""},{"$f":"IF(V618=0,\"\",(SUM($D626:V626)-SUM($D644:V644))*W635/V618+0.5*W635/$C635)","v":""}]
["13cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P619=0,\"\",(SUM($D627:P627)-SUM($D645:P645))*Q636/P619+0.5*Q636/$C636)","v":""},{"$f":"IF(Q619=0,\"\",(SUM($D627:Q627)-SUM($D645:Q645))*R636/Q619+0.5*R636/$C636)","v":""},{"$f":"IF(R619=0,\"\",(SUM($D627:R627)-SUM($D645:R645))*S636/R619+0.5*S636/$C636)","v":""},{"$f":"IF(S619=0,\"\",(SUM($D627:S627)-SUM($D645:S645))*T636/S619+0.5*T636/$C636)","v":""},{"$f":"IF(T619=0,\"\",(SUM($D627:T627)-SUM($D645:T645))*U636/T619+0.5*U636/$C636)","v":""},{"$f":"IF(U619=0,\"\",(SUM($D627:U627)-SUM($D645:U645))*V636/U619+0.5*V636/$C636)","v":""},{"$f":"IF(V619=0,\"\",(SUM($D627:V627)-SUM($D645:V645))*W636/V619+0.5*W636/$C636)","v":""}]
["13cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P620=0,\"\",(SUM($D628:P628)-SUM($D646:P646))*Q637/P620+0.5*Q637/$C637)","v":""},{"$f":"IF(Q620=0,\"\",(SUM($D628:Q628)-SUM($D646:Q646))*R637/Q620+0.5*R637/$C637)","v":""},{"$f":"IF(R620=0,\"\",(SUM($D628:R628)-SUM($D646:R646))*S637/R620+0.5*S637/$C637)","v":""},{"$f":"IF(S620=0,\"\",(SUM($D628:S628)-SUM($D646:S646))*T637/S620+0.5*T637/$C637)","v":""},{"$f":"IF(T620=0,\"\",(SUM($D628:T628)-SUM($D646:T646))*U637/T620+0.5*U637/$C637)","v":""},{"$f":"IF(U620=0,\"\",(SUM($D628:U628)-SUM($D646:U646))*V637/U620+0.5*V637/$C637)","v":""},{"$f":"IF(V620=0,\"\",(SUM($D628:V628)-SUM($D646:V646))*W637/V620+0.5*W637/$C637)","v":""}]
[{"$f":"RIGHT(B$611,2)&\"cad\"","v":"13cad"},"Totale c.a.d.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"RIGHT(B$611,2)&\"bwv\"","v":"13bwv"},"Bijzondere waardeverminderingen"]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F613-P629-(P630-P647)","v":0},{"$f":"P649-Q629-(Q630-Q647+Q648)","v":0},{"$f":"Q649-R629-(R630-R647+R648)","v":0},0,0,0,0,0]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P649*(1+CPI($B611,O$5))","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P650*VLOOKUP(O$5,WACCtabel,3,FALSE)","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P629*(1+CPI($B611,O$5))","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P651+P652","v":0},0,{"$error":"#VALUE!"},0,0,0,0,0]
[]
[null,2014]
[]
[null,"Investeringen",{"$f":"SUM(L658:L664)","v":0}]
[{"$f":"RIGHT(B$655,2)&\"Inv\"&C658","v":"14Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q658-R675","v":0},0,0,0,0,0]
["14Inv45","Aanschafwaarde Investeringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["14Inv30","Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["14Inv25","Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["14Inv10","Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["14Inv5","Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["14Inv3","Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q666:Q672)","v":0},{"$f":"SUM(R666:R672)","v":0},0,0,0,0,0]
[{"$f":"RIGHT(B$655,2)&\"Af\"&C666","v":"14Af55"},"afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*($M658/$C658)","v":0},{"$f":"IF($D$5+$C666<I$5,\"\",IF($D$5+$C666=I$5,0.5*R658/$C658,R658/$C658+0.5*R675/$C675))","v":0},{"$f":"IF($D$5+$C666<J$5,\"\",IF($D$5+$C666=J$5,0.5*S658/$C658,S658/$C658+0.5*S675/$C675))","v":0},0,0,0,0]
["14Af45","afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["14Af30","afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["14Af25","afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["14Af10","afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["14Af5","afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"","","","",""]
["14Af3","afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"",{"$f":"IF($D$5+$C672<J$5,\"\",IF($D$5+$C672=J$5,0.5*S664/$C664,S664/$C664+0.5*S681/$C681))","v":""},{"$f":"IF($D$5+$C672<K$5,\"\",IF($D$5+$C672=K$5,0.5*T664/$C664,T664/$C664+0.5*T681/$C681))","v":""},{"$f":"IF($D$5+$C672<L$5,\"\",IF($D$5+$C672=L$5,0.5*U664/$C664,U664/$C664+0.5*U681/$C681))","v":""},{"$f":"IF($D$5+$C672<M$5,\"\",IF($D$5+$C672=M$5,0.5*V664/$C664,V664/$C664+0.5*V681/$C681))","v":""},{"$f":"IF($D$5+$C672<N$5,\"\",IF($D$5+$C672=N$5,0.5*W664/$C664,W664/$C664+0.5*W681/$C681))","v":""}]
[{"$f":"RIGHT(B$655,2)&\"Af\"","v":"14Af"},"Afschrijvingen zoals opgegeven door netbeheerder"]
[null,"Desinvesteringen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R675:R682)","v":0},0,0,0,0,0]
[{"$f":"RIGHT(B$655,2)&\"Des\"&C675","v":"14Des55"},"Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",50,55)","v":55}]
["14Des45","Desinvesteringen met afschrijvingstermijn:",{"$f":"IF(EofG=\"E\",40,45)","v":45}]
["14Des30","Desinvesteringen met afschrijvingstermijn:",30]
["14Des25","Desinvesteringen met afschrijvingstermijn:",25]
["14Des10","Desinvesteringen met afschrijvingstermijn:",10]
["14Des5","Desinvesteringen met afschrijvingstermijn:",5]
["14Des3","Desinvesteringen met afschrijvingstermijn:",3]
["14Desgeen","Desinvesteringen met afschrijvingstermijn:","geen"]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R684:R690)","v":0},0,0,0,0,0]
[{"$f":"RIGHT(B$655,2)&\"cad\"&C684","v":"14cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",50,55)","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q658=0,\"\",(SUM($D666:Q666)-SUM($D684:Q684))*R675/Q658+0.5*R675/$C675)","v":""},{"$f":"IF(R658=0,\"\",(SUM($D666:R666)-SUM($D684:R684))*S675/R658+0.5*S675/$C675)","v":""},{"$f":"IF(S658=0,\"\",(SUM($D666:S666)-SUM($D684:S684))*T675/S658+0.5*T675/$C675)","v":""},{"$f":"IF(T658=0,\"\",(SUM($D666:T666)-SUM($D684:T684))*U675/T658+0.5*U675/$C675)","v":""},{"$f":"IF(U658=0,\"\",(SUM($D666:U666)-SUM($D684:U684))*V675/U658+0.5*V675/$C675)","v":""},{"$f":"IF(V658=0,\"\",(SUM($D666:V666)-SUM($D684:V684))*W675/V658+0.5*W675/$C675)","v":""}]
["14cad45","cumulatieve afschrijving bij afschrijvingstermijn",{"$f":"IF(EofG=\"E\",40,45)","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q659=0,\"\",(SUM($D667:Q667)-SUM($D685:Q685))*R676/Q659+0.5*R676/$C676)","v":""},{"$f":"IF(R659=0,\"\",(SUM($D667:R667)-SUM($D685:R685))*S676/R659+0.5*S676/$C676)","v":""},{"$f":"IF(S659=0,\"\",(SUM($D667:S667)-SUM($D685:S685))*T676/S659+0.5*T676/$C676)","v":""},{"$f":"IF(T659=0,\"\",(SUM($D667:T667)-SUM($D685:T685))*U676/T659+0.5*U676/$C676)","v":""},{"$f":"IF(U659=0,\"\",(SUM($D667:U667)-SUM($D685:U685))*V676/U659+0.5*V676/$C676)","v":""},{"$f":"IF(V659=0,\"\",(SUM($D667:V667)-SUM($D685:V685))*W676/V659+0.5*W676/$C676)","v":""}]
["14cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q660=0,\"\",(SUM($D668:Q668)-SUM($D686:Q686))*R677/Q660+0.5*R677/$C677)","v":""},{"$f":"IF(R660=0,\"\",(SUM($D668:R668)-SUM($D686:R686))*S677/R660+0.5*S677/$C677)","v":""},{"$f":"IF(S660=0,\"\",(SUM($D668:S668)-SUM($D686:S686))*T677/S660+0.5*T677/$C677)","v":""},{"$f":"IF(T660=0,\"\",(SUM($D668:T668)-SUM($D686:T686))*U677/T660+0.5*U677/$C677)","v":""},{"$f":"IF(U660=0,\"\",(SUM($D668:U668)-SUM($D686:U686))*V677/U660+0.5*V677/$C677)","v":""},{"$f":"IF(V660=0,\"\",(SUM($D668:V668)-SUM($D686:V686))*W677/V660+0.5*W677/$C677)","v":""}]
["14cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q661=0,\"\",(SUM($D669:Q669)-SUM($D687:Q687))*R678/Q661+0.5*R678/$C678)","v":""},{"$f":"IF(R661=0,\"\",(SUM($D669:R669)-SUM($D687:R687))*S678/R661+0.5*S678/$C678)","v":""},{"$f":"IF(S661=0,\"\",(SUM($D669:S669)-SUM($D687:S687))*T678/S661+0.5*T678/$C678)","v":""},{"$f":"IF(T661=0,\"\",(SUM($D669:T669)-SUM($D687:T687))*U678/T661+0.5*U678/$C678)","v":""},{"$f":"IF(U661=0,\"\",(SUM($D669:U669)-SUM($D687:U687))*V678/U661+0.5*V678/$C678)","v":""},{"$f":"IF(V661=0,\"\",(SUM($D669:V669)-SUM($D687:V687))*W678/V661+0.5*W678/$C678)","v":""}]
["14cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q662=0,\"\",(SUM($D670:Q670)-SUM($D688:Q688))*R679/Q662+0.5*R679/$C679)","v":""},{"$f":"IF(R662=0,\"\",(SUM($D670:R670)-SUM($D688:R688))*S679/R662+0.5*S679/$C679)","v":""},{"$f":"IF(S662=0,\"\",(SUM($D670:S670)-SUM($D688:S688))*T679/S662+0.5*T679/$C679)","v":""},{"$f":"IF(T662=0,\"\",(SUM($D670:T670)-SUM($D688:T688))*U679/T662+0.5*U679/$C679)","v":""},{"$f":"IF(U662=0,\"\",(SUM($D670:U670)-SUM($D688:U688))*V679/U662+0.5*V679/$C679)","v":""},{"$f":"IF(V662=0,\"\",(SUM($D670:V670)-SUM($D688:V688))*W679/V662+0.5*W679/$C679)","v":""}]
["14cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q663=0,\"\",(SUM($D671:Q671)-SUM($D689:Q689))*R680/Q663+0.5*R680/$C680)","v":""},{"$f":"IF(R663=0,\"\",(SUM($D671:R671)-SUM($D689:R689))*S680/R663+0.5*S680/$C680)","v":""},{"$f":"IF(S663=0,\"\",(SUM($D671:S671)-SUM($D689:S689))*T680/S663+0.5*T680/$C680)","v":""},{"$f":"IF(T663=0,\"\",(SUM($D671:T671)-SUM($D689:T689))*U680/T663+0.5*U680/$C680)","v":""},{"$f":"IF(U663=0,\"\",(SUM($D671:U671)-SUM($D689:U689))*V680/U663+0.5*V680/$C680)","v":""},{"$f":"IF(V663=0,\"\",(SUM($D671:V671)-SUM($D689:V689))*W680/V663+0.5*W680/$C680)","v":""}]
["14cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q664=0,\"\",(SUM($D672:Q672)-SUM($D690:Q690))*R681/Q664+0.5*R681/$C681)","v":""},{"$f":"IF(R664=0,\"\",(SUM($D672:R672)-SUM($D690:R690))*S681/R664+0.5*S681/$C681)","v":""},{"$f":"IF(S664=0,\"\",(SUM($D672:S672)-SUM($D690:S690))*T681/S664+0.5*T681/$C681)","v":""},{"$f":"IF(T664=0,\"\",(SUM($D672:T672)-SUM($D690:T690))*U681/T664+0.5*U681/$C681)","v":""},{"$f":"IF(U664=0,\"\",(SUM($D672:U672)-SUM($D690:U690))*V681/U664+0.5*V681/$C681)","v":""},{"$f":"IF(V664=0,\"\",(SUM($D672:V672)-SUM($D690:V690))*W681/V664+0.5*W681/$C681)","v":""}]
[{"$f":"RIGHT(B$655,2)&\"cad\"","v":"14cad"},"Totale c.a.d.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"RIGHT(B$655,2)&\"bwv\"","v":"14bwv"},"Bijzondere waardeverminderingen"]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G657-Q673-(Q674-Q691)","v":0},{"$f":"Q693-R673-(R674-R691+R692)","v":0},0,0,0,0,0]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q693*(1+CPI($B655,P$5))","v":0},0,0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q694*VLOOKUP(P$5,WACCtabel,3,FALSE)","v":0},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q673*(1+CPI($B655,P$5))","v":0},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q695+Q696","v":0},0,0,0,0,0,0]

{"sheet":"Data E (oud)","index":5,"n_rows":379,"n_cols":227,"rows_kept":379,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"TOTAAL","HS-TOTAAL","EXCL-HS-TOTAAL",null,"SUBTOTAAL",null,null,"SUBTOTAAL",null,null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,"TOTAAL","HS-TOTAAL","EXCL-HS-TOTAAL",null,"SUBTOTAAL",null,null,"SUBTOTAAL",null,null,null,null,null,null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,null,null,null,null,null,"TOTAAL","HS-TOTAAL","EXCL-HS-TOTAAL",null,"SUBTOTAAL",null,null,"SUBTOTAAL",null,null,null,null,null,null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,null,null,null,null,null,"TOTAAL","HS-TOTAAL","EXCL-HS-TOTAAL",null,"SUBTOTAAL",null,null,"SUBTOTAAL",null,null,null,null,null,null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,null,null,null,null,null,"TOTAAL","HS-TOTAAL","EXCL-HS-TOTAAL",null,"SUBTOTAAL",null,null,"SUBTOTAAL",null,null,null,null,null,null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,null,null,null,null,null,"TOTAAL","HS-TOTAAL","EXCL-HS-TOTAAL",null,"SUBTOTAAL",null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,null,null,null,null,null,"TOTAAL","HS-TOTAAL","EXCL-HS-TOTAAL",null,"SUBTOTAAL",null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,"TOTAAL","HS-TOTAAL","EXCL-HS-TOTAAL",null,"SUBTOTAAL",null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,null,"SUBTOTAAL",null,null,null,"TOTAAL","EXCL-HS-TOTAAL",null,null,null,null,null,null,null,null,"TOTAAL","EXCL-HS-TOTAAL"]
[null,"Elektriciteit of Gas",null,"E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E","E"]
[null,"Netbeheerder",null,"SECTOR","SECTOR HS","SECTOR EXCL HS","COGAS","DELTA","DELTA HS","DELTA EXCL HS","ENEXIS","ENEXIS HS","ENEXIS EXCL HS","MOSA","LIANDER","LIANDER HS","LIANDER EXCL HS","ENDINET","RENDO","STEDIN","ENECO","ONS","WESTLAND","SECTOR","SECTOR HS","SECTOR EXCL HS","COGAS","DELTA","DELTA HS","DELTA EXCL HS","ENEXIS","ENEXIS HS","ENEXIS EXCL HS","SLIM","SBAB","SFRL","SNRD","MOSA","LIANDER","LIANDER HS","LIANDER EXCL HS","ENDINET","RENDO","STEDIN","EDLF","EMHO","EENC","EZKL","EWRT","ENBU","ONS","WESTLAND","SECTOR","SECTOR HS","SECTOR EXCL HS","COGAS","DELTA","DELTA HS","DELTA EXCL HS","ENEXIS","ENEXIS HS","ENEXIS EXCL HS","SLIM","SBAB","SFRL","SNRD","MOSA","LIANDER","LIANDER HS","LIANDER EXCL HS","ENDINET","RENDO","STEDIN","EDLF","EMHO","EENC","EZKL","EWRT","ENBU","ONS","WESTLAND","SECTOR","SECTOR HS","SECTOR EXCL HS","COGAS","DELTA","DELTA HS","DELTA EXCL HS","ENEXIS","ENEXIS HS","ENEXIS EXCL HS","SLIM","SBAB","SFRL","SNRD","MOSA","LIANDER","LIANDER HS","LIANDER EXCL HS","ENDINET","RENDO","STEDIN","EDLF","EMHO","EENC","EZKL","EWRT","ENBU","ONS","WESTLAND","SECTOR","SECTOR HS","SECTOR EXCL HS","COGAS","DELTA","DELTA HS","DELTA EXCL HS","ENEXIS","ENEXIS HS","ENEXIS EXCL HS","Essent Limburg","Essent Brabant","Essent Friesland","Essent Noord","MOSA","LIANDER","LIANDER HS","LIANDER EXCL HS","ENDINET","RENDO","STEDIN","ENECO EdelNet Delfland B.V.","ENECO Netbeheer Midden-Holland B.V.","ENECO Netbeheer B.V.","BV Netbeheer Zuidkennemerland","Eneco Netbeheer Weert NV","ENBU B.V.","ONS","WESTLAND","SECTOR","SECTOR HS","SECTOR EXCL HS","COGAS","DELTA","DELTA HS","DELTA EXCL HS","ENEXIS","ENEXIS HS","ENEXIS EXCL HS","ESSENT","MOSA","LIANDER","LIANDER HS","LIANDER EXCL HS","ENDINET","RENDO","STEDIN","ENECO EdelNet Delfland B.V.","ENECO Netbeheer Midden-Holland B.V.","ENECO Netbeheer B.V.","BV Netbeheer Zuidkennemerland","Eneco Netbeheer Weert NV","ENBU B.V.","ONS","WESTLAND","SECTOR","SECTOR HS","SECTOR EXCL HS","COGAS","DELTA","DELTA HS","DELTA EXCL HS","ENEXIS","ENEXIS HS","ENEXIS EXCL HS","ESSENT","MOSA","LIANDER","LIANDER HS","LIANDER EXCL HS","ENDINET","RENDO","STEDIN","ENECO","ONS","WESTLAND","SECTOR","SECTOR HS","SECTOR EXCL HS","COGAS","DELTA","DELTA HS","DELTA EXCL HS","ENEXIS","ENEXIS HS","ENEXIS EXCL HS","ESSENT","MOSA","LIANDER","LIANDER HS","LIANDER EXCL HS","ENDINET","RENDO","STEDIN","ENECO","ONS","WESTLAND","SECTOR","SECTOR EXCL HS","COGAS","DELTA EXCL HS","ENEXIS EXCL HS","STEDIN","LIANDER EXCL HS","ENDINET","RENDO","WESTLAND","SECTOR","SECTOR EXCL HS","COGAS","DELTA EXCL HS","ENEXIS EXCL HS","STEDIN","LIANDER EXCL HS","ENDINET","RENDO","WESTLAND"]
[null,"Jaar",null,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2001,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2002,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2003,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009]
[null,null,null,{"$f":"D3&D4&D2","v":"SECTOR2000E"},{"$f":"E3&E4&E2","v":"SECTOR HS2000E"},{"$f":"F3&F4&F2","v":"SECTOR EXCL HS2000E"},"COGAS2000E","DELTA2000E","DELTA HS2000E","DELTA EXCL HS2000E","ENEXIS2000E","ENEXIS HS2000E","ENEXIS EXCL HS2000E","MOSA2000E","LIANDER2000E","LIANDER HS2000E","LIANDER EXCL HS2000E","ENDINET2000E","RENDO2000E","STEDIN2000E",{"$f":"U3&U4&U2","v":"ENECO2000E"},"ONS2000E","WESTLAND2000E",{"$f":"X3&X4&X2","v":"SECTOR2001E"},{"$f":"Y3&Y4&Y2","v":"SECTOR HS2001E"},{"$f":"Z3&Z4&Z2","v":"SECTOR EXCL HS2001E"},"COGAS2001E",{"$f":"AB3&AB4&AB2","v":"DELTA2001E"},{"$f":"AC3&AC4&AC2","v":"DELTA HS2001E"},"DELTA EXCL HS2001E","ENEXIS2001E",{"$f":"AF3&AF4&AF2","v":"ENEXIS HS2001E"},{"$f":"AG3&AG4&AG2","v":"ENEXIS EXCL HS2001E"},{"$f":"AH3&AH4&AH2","v":"SLIM2001E"},"SBAB2001E","SFRL2001E","SNRD2001E",{"$f":"AL3&AL4&AL2","v":"MOSA2001E"},"LIANDER2001E","LIANDER HS2001E","LIANDER EXCL HS2001E",{"$f":"AP3&AP4&AP2","v":"ENDINET2001E"},"RENDO2001E",{"$f":"AR3&AR4&AR2","v":"STEDIN2001E"},"EDLF2001E","EMHO2001E","EENC2001E","EZKL2001E","EWRT2001E",{"$f":"AX3&AX4&AX2","v":"ENBU2001E"},{"$f":"AY3&AY4&AY2","v":"ONS2001E"},"WESTLAND2001E",{"$f":"BA3&BA4&BA2","v":"SECTOR2002E"},{"$f":"BB3&BB4&BB2","v":"SECTOR HS2002E"},{"$f":"BC3&BC4&BC2","v":"SECTOR EXCL HS2002E"},"COGAS2002E",{"$f":"BE3&BE4&BE2","v":"DELTA2002E"},{"$f":"BF3&BF4&BF2","v":"DELTA HS2002E"},{"$f":"BG3&BG4&BG2","v":"DELTA EXCL HS2002E"},"ENEXIS2002E",{"$f":"BI3&BI4&BI2","v":"ENEXIS HS2002E"},{"$f":"BJ3&BJ4&BJ2","v":"ENEXIS EXCL HS2002E"},"SLIM2002E","SBAB2002E","SFRL2002E","SNRD2002E",{"$f":"BO3&BO4&BO2","v":"MOSA2002E"},"LIANDER2002E",{"$f":"BQ3&BQ4&BQ2","v":"LIANDER HS2002E"},{"$f":"BR3&BR4&BR2","v":"LIANDER EXCL HS2002E"},"ENDINET2002E","RENDO2002E",{"$f":"BU3&BU4&BU2","v":"STEDIN2002E"},"EDLF2002E","EMHO2002E","EENC2002E","EZKL2002E",{"$f":"BZ3&BZ4&BZ2","v":"EWRT2002E"},"ENBU2002E","ONS2002E","WESTLAND2002E","SECTOR2003E","SECTOR HS2003E","SECTOR EXCL HS2003E","COGAS2003E",{"$f":"CH3&CH4&CH2","v":"DELTA2003E"},"DELTA HS2003E","DELTA EXCL HS2003E","ENEXIS2003E","ENEXIS HS2003E","ENEXIS EXCL HS2003E",{"$f":"CN3&CN4&CN2","v":"SLIM2003E"},"SBAB2003E","SFRL2003E","SNRD2003E","MOSA2003E","LIANDER2003E","LIANDER HS2003E","LIANDER EXCL HS2003E","ENDINET2003E","RENDO2003E","STEDIN2003E","EDLF2003E","EMHO2003E","EENC2003E","EZKL2003E","EWRT2003E","ENBU2003E","ONS2003E","WESTLAND2003E","SECTOR2004E","SECTOR HS2004E","SECTOR EXCL HS2004E",{"$f":"DJ3&DJ4&DJ2","v":"COGAS2004E"},"DELTA2004E",{"$f":"DL3&DL4&DL2","v":"DELTA HS2004E"},{"$f":"DM3&DM4&DM2","v":"DELTA EXCL HS2004E"},"ENEXIS2004E",{"$f":"DO3&DO4&DO2","v":"ENEXIS HS2004E"},{"$f":"DP3&DP4&DP2","v":"ENEXIS EXCL HS2004E"},"Essent Limburg2004E","Essent Brabant2004E","Essent Friesland2004E","Essent Noord2004E","MOSA2004E",{"$f":"DV3&DV4&DV2","v":"LIANDER2004E"},{"$f":"DW3&DW4&DW2","v":"LIANDER HS2004E"},{"$f":"DX3&DX4&DX2","v":"LIANDER EXCL HS2004E"},"ENDINET2004E","RENDO2004E",{"$f":"EA3&EA4&EA2","v":"STEDIN2004E"},"ENECO EdelNet Delfland B.V.2004E","ENECO Netbeheer Midden-Holland B.V.2004E","ENECO Netbeheer B.V.2004E","BV Netbeheer Zuidkennemerland2004E","Eneco Netbeheer Weert NV2004E",{"$f":"EG3&EG4&EG2","v":"ENBU B.V.2004E"},"ONS2004E","WESTLAND2004E",{"$f":"EJ3&EJ4&EJ2","v":"SECTOR2005E"},{"$f":"EK3&EK4&EK2","v":"SECTOR HS2005E"},{"$f":"EL3&EL4&EL2","v":"SECTOR EXCL HS2005E"},"COGAS2005E","DELTA2005E",{"$f":"EO3&EO4&EO2","v":"DELTA HS2005E"},{"$f":"EP3&EP4&EP2","v":"DELTA EXCL HS2005E"},"ENEXIS2005E",{"$f":"ER3&ER4&ER2","v":"ENEXIS HS2005E"},{"$f":"ES3&ES4&ES2","v":"ENEXIS EXCL HS2005E"},"ESSENT2005E","MOSA2005E",{"$f":"EV3&EV4&EV2","v":"LIANDER2005E"},{"$f":"EW3&EW4&EW2","v":"LIANDER HS2005E"},{"$f":"EX3&EX4&EX2","v":"LIANDER EXCL HS2005E"},"ENDINET2005E","RENDO2005E",{"$f":"FA3&FA4&FA2","v":"STEDIN2005E"},"ENECO EdelNet Delfland B.V.2005E","ENECO Netbeheer Midden-Holland B.V.2005E","ENECO Netbeheer B.V.2005E","BV Netbeheer Zuidkennemerland2005E","Eneco Netbeheer Weert NV2005E",{"$f":"FG3&FG4&FG2","v":"ENBU B.V.2005E"},"ONS2005E","WESTLAND2005E",{"$f":"FJ3&FJ4&FJ2","v":"SECTOR2006E"},{"$f":"FK3&FK4&FK2","v":"SECTOR HS2006E"},{"$f":"FL3&FL4&FL2","v":"SECTOR EXCL HS2006E"},{"$f":"FM3&FM4&FM2","v":"COGAS2006E"},"DELTA2006E",{"$f":"FO3&FO4&FO2","v":"DELTA HS2006E"},{"$f":"FP3&FP4&FP2","v":"DELTA EXCL HS2006E"},{"$f":"FQ3&FQ4&FQ2","v":"ENEXIS2006E"},"ENEXIS HS2006E","ENEXIS EXCL HS2006E","ESSENT2006E",{"$f":"FU3&FU4&FU2","v":"MOSA2006E"},{"$f":"FV3&FV4&FV2","v":"LIANDER2006E"},{"$f":"FW3&FW4&FW2","v":"LIANDER HS2006E"},{"$f":"FX3&FX4&FX2","v":"LIANDER EXCL HS2006E"},"ENDINET2006E","RENDO2006E",{"$f":"GA3&GA4&GA2","v":"STEDIN2006E"},"ENECO2006E",{"$f":"GC3&GC4&GC2","v":"ONS2006E"},"WESTLAND2006E",{"$f":"GE3&GE4&GE2","v":"SECTOR2007E"},{"$f":"GF3&GF4&GF2","v":"SECTOR HS2007E"},{"$f":"GG3&GG4&GG2","v":"SECTOR EXCL HS2007E"},{"$f":"GH3&GH4&GH2","v":"COGAS2007E"},"DELTA2007E","DELTA HS2007E","DELTA EXCL HS2007E","ENEXIS2007E","ENEXIS HS2007E","ENEXIS EXCL HS2007E","ESSENT2007E","MOSA2007E","LIANDER2007E","LIANDER HS2007E","LIANDER EXCL HS2007E","ENDINET2007E","RENDO2007E","STEDIN2007E","ENECO2007E","ONS2007E",{"$f":"GY3&GY4&GY2","v":"WESTLAND2007E"},"SECTOR2008E","SECTOR EXCL HS2008E","COGAS2008E","DELTA EXCL HS2008E","ENEXIS EXCL HS2008E",{"$f":"HE3&HE4&HE2","v":"STEDIN2008E"},"LIANDER EXCL HS2008E","ENDINET2008E","RENDO2008E","WESTLAND2008E",{"$f":"HJ3&HJ4&HJ2","v":"SECTOR2009E"},"SECTOR EXCL HS2009E","COGAS2009E","DELTA EXCL HS2009E","ENEXIS EXCL HS2009E","STEDIN2009E",{"$f":"HP3&HP4&HP2","v":"LIANDER EXCL HS2009E"},"ENDINET2009E","RENDO2009E","WESTLAND2009E"]
[null,null,null,{"$f":"COLUMN(D:D)","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,{"$f":"COLUMN(BP:BP)","v":68},69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,{"$f":"COLUMN(EB:EB)","v":132},133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,{"$f":"COLUMN(GN:GN)","v":196},197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227]
["Investeringsjaar","Omschrijving","Jr"]
[2000]
[{"$f":"RIGHT(A8,2)&\"StartGaW\"","v":"00StartGaW"},"Startwaarde GAW (prijspeil 2000)",null,{"$f":"E9+F9","v":9087638.9202987421},{"$f":"I9+L9+P9","v":666823.67727866163},{"$f":"G9+J9+M9+Q9+R9+S9+T9+W9","v":8420815.24302008},49112.420830698073,217524.26095037977,38986.616040222427,{"$f":"H9-I9","v":178537.64491015734},{"$f":"SUM(L9:M9)","v":3197765.0147200548},285582.72442358511,{"$f":"3149486.76941357-L9+N9","v":2912182.2902964698},48278.245306484911,3208016.9099548189,342254.33681485406,{"$f":"O9-P9","v":2865762.5731399646},101561.74918784187,36201.825915711364,{"$f":"SUM(U9:V9)","v":2181884.1240841951},2154961.4500002814,26922.674083913767,95572.614655041776]
[{"$f":"RIGHT(A8,2)&\"StartAf\"","v":"00StartAf"},"Afschrijvingen startGAW (prijspeil 2000)",null,{"$f":"E10+F10","v":313465.4741322585},{"$f":"I10+L10+P10","v":22553.345939140807},{"$f":"G10+J10+M10+Q10+R10+S10+T10+W10","v":290912.12819311768},2163.170290101692,9254.3937269422931,1658.6540474675885,{"$f":"H10-I10","v":7595.7396794747046},{"$f":"SUM(L10:M10)","v":113457.759868585},10117.624778715277,{"$f":"111580.017334404-L10+N10","v":103340.13508986971},1877.7425341809947,101015.56012360973,10777.067112957942,{"$f":"O10-P10","v":90238.493010651786},4570.0205562437886,1924.9356766543692,{"$f":"SUM(U10:V10)","v":78098.751650625505},77016.032055034433,1082.7195955910713,2980.8822394961226]
[{"$f":"RIGHT(A8,2)&\"StartDes\"","v":"00StartDes"},"Desinvesteringen op startGAW (prijspeil 2000)"]
[{"$f":"RIGHT(A8,2)&\"StartCADDes\"","v":"00StartCADDes"},"cad van desinvesteringen (prijspeil 2000)"]
[{"$f":"RIGHT(A8,2)&\"Precario\"","v":"00Precario"},"Afgekochte precario in startGAW",null,{"$f":"E13+F13","v":16989.68579},{"$f":"I13+L13+P13","v":0},{"$f":"G13+J13+M13+Q13+R13+S13+T13+W13","v":16989.68579},7775.4390000000003,null,null,{"$f":"H13-I13","v":0},{"$f":"SUM(L13:M13)","v":0},null,null,null,null,null,{"$f":"O13-P13","v":0},null,9214.2467899999992,{"$f":"SUM(U13:V13)","v":0}]
[{"$f":"RIGHT(A8,2)&\"PrecarioAf\"","v":"00PrecarioAf"},"Afschrijvingsbedrag afgekochte precario",null,{"$f":"E14+F14","v":1289.4464994444443},{"$f":"I14+L14+P14","v":0},{"$f":"G14+J14+M14+Q14+R14+S14+T14+W14","v":1289.4464994444443},777.54390000000001,null,null,{"$f":"H14-I14","v":0},{"$f":"SUM(L14:M14)","v":0},null,null,null,null,null,{"$f":"O14-P14","v":0},null,511.90259944444438,{"$f":"SUM(U14:V14)","v":0}]
[]
[2001]
[{"$f":"RIGHT(A16,2)&\"Inv\"&C17","v":"01Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y17+Z17","v":199014.28804626342},{"$f":"AF17+AN17+AC17","v":3787.447929279369},{"$f":"SUM(AA17,AD17,AG17,AO17:AQ17,AR17,AZ17)","v":195226.84011698407},2721,7088,null,{"$f":"AB17-AC17","v":7088},{"$f":"AG17+AF17","v":54371.90365925926},867,{"$f":"SUM(AH17:AL17)-AF17","v":53504.90365925926},6455,26767,3097.9036592592593,17224,828,73764,2920.447929279369,{"$f":"AM17-AN17","v":70843.552070720631},2186.0825,979,{"$f":"SUM(AS17:AY17)","v":52254.733887004186},14644.395133660963,2964.035753343227,24782,324,585,8584,{"$f":"249.79+121.513","v":371.303},5649.5680000000002]
[{"$f":"RIGHT(A16,2)&\"Inv\"&C18","v":"01Inv40"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y18+Z18","v":78335.435133353385},{"$f":"AF18+AN18+AC18","v":10955.787549482415},67379.647583870974,1340,799,null,{"$f":"AB18-AC18","v":799},{"$f":"AG18+AF18","v":23887.479516049381},4900,{"$f":"SUM(AH18:AL18)-AF18","v":18987.479516049381},2988.3,12477.5,1590.6795160493828,6660,171,15207,6055.7875494824148,{"$f":"AM18-AN18","v":9151.2124505175852},951.06089999999995,250,{"$f":"SUM(AS18:AY18)","v":30822.237717304},13100,1332.2377173040009,11045,1,168,5176,null,5078.6570000000002]
[{"$f":"RIGHT(A16,2)&\"Inv\"&C19","v":"01Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3612,0,3612,null,null,null,0,129,null,129,49,57,null,null,23,null,null,0,null,null,3408,null,null,null,null,null,3408,null,75]
[{"$f":"RIGHT(A16,2)&\"Inv\"&C20","v":"01Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6094.1247131387518,1175,4919.1247131387518,null,2385,1175,1210,2448,null,2448,null,null,null,2448,null,null,null,0,20.8291,1,1222.9226131387522,null,82.34261313875237,905,null,10,214,11.58,16.373000000000001]
[{"$f":"RIGHT(A16,2)&\"Inv\"&C21","v":"01Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39515.147701683782,5,39510.147701683782,null,null,null,0,783.95034418378157,5,778.95034418378157,null,null,65.95034418378161,718,null,37888,null,37888,null,693.15935749999994,102,null,null,null,null,null,102,null,48.037999999999997]
[{"$f":"RIGHT(A16,2)&\"Inv\"&C22","v":"01Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12991.830480507577,65,12926.830480507577,null,null,null,0,12604.130480507576,65,12539.130480507576,{"$f":"4117-4","v":4113},903,132.13048050757641,7117,339,null,null,0,null,null,387.7,null,null,null,null,null,null,387.7]
[{"$f":"RIGHT(A16,2)&\"Inv\"&C23","v":"01Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0]
[{"$f":"RIGHT(A16,2)&\"Inv\"&C24","v":"01Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1059.894,0,1059.894,7,null,null,0,0,null,0,null,null,null,null,null,767,null,767,null,null,118,null,null,null,null,null,118,null,167.89400000000001]
[]
[{"$f":"RIGHT(A16,2)&\"Af\"&C26","v":"01Af50"},"afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990.1428804626344,37.874479292793687,{"$f":"SUM(AA26,AD26,AG26,AO26:AQ26,AR26,AZ26)","v":1952.2684011698407},{"$f":"AA17/$C17/2","v":27.21},{"$f":"AB17/$C17/2","v":70.88},null,70.88,543.7190365925926,{"$f":"AF17/$C17/2","v":8.67},535.04903659259264,{"$f":"AH17/$C17/2","v":64.55},267.67,30.979036592592593,172.24,8.2799999999999994,737.64,29.204479292793689,708.43552070720625,{"$f":"AP17/$C17/2","v":21.860824999999998},9.7899999999999991,{"$f":"SUM(AS26:AY26)","v":522.54733887004193},{"$f":"AS17/$C17/2","v":146.44395133660962},{"$f":"AT17/$C17/2","v":29.640357533432269},247.82,3.24,5.85,85.84,3.7130299999999998,56.49568,{"$f":"BB26+BC26","v":3980.2857609252687},{"$f":"BF26+BI26+BQ26","v":75.748958585587374},{"$f":"SUM(BD26,BG26,BJ26,BR26:BT26,BU26,CC26)","v":3904.5368023396813},{"$f":"2*AA26","v":54.42},{"$f":"2*AB26","v":141.76},null,{"$f":"BE26-BF26","v":141.76},{"$f":"BJ26+BI26","v":1087.4380731851852},{"$f":"2*AF26","v":17.34},{"$f":"SUM(BK26:BO26)-BI26","v":1070.0980731851853},{"$f":"2*AH26","v":129.1},535.34,61.958073185185185,344.48,16.559999999999999,1475.28,58.408958585587378,{"$f":"BP26-BQ26","v":1416.8710414144125},{"$f":"2*AP26","v":43.721649999999997},{"$f":"2*AQ26","v":19.579999999999998},{"$f":"SUM(BV26:CB26)","v":1045.0946777400839},{"$f":"2*AS26","v":292.88790267321923},{"$f":"2*AT26","v":59.280715066864538},495.64,6.48,11.7,171.68,{"$f":"2*AY26","v":7.4260599999999997},{"$f":"2*AZ26","v":112.99136},{"$f":"CE26+CF26","v":3977.578700925269},{"$f":"CI26+CL26+CT26","v":75.748958585587374},{"$f":"SUM(CG26,CJ26,CM26,CU26:CW26,CX26,DF26)","v":3901.8297423396816},{"$f":"BD26","v":54.42},141.76,null,{"$f":"CH26-CI26","v":141.76},{"$f":"CL26+CM26","v":1087.4380731851852},17.34,{"$f":"SUM(CN26:CR26)-CL26","v":1070.0980731851853},{"$f":"BK26","v":129.1},535.34,61.958073185185185,344.48,{"$f":"BO26","v":16.559999999999999},1475.28,58.408958585587378,{"$f":"CS26-CT26","v":1416.8710414144125},{"$f":"BS26","v":43.721649999999997},19.579999999999998,{"$f":"SUM(CY26:DE26)","v":1042.3876177400839},{"$f":"BV26","v":292.88790267321923},59.280715066864538,495.64,6.48,11.7,171.68,4.7189999999999994,{"$f":"CC26","v":112.99136},{"$f":"DH26+DI26","v":3977.578700925269},{"$f":"DL26+DO26+DW26","v":75.748958585587374},{"$f":"SUM(DJ26,DM26,DP26,DX26:DZ26,EA26,EI26)","v":3901.8297423396816},{"$f":"CG26","v":54.42},{"$f":"CH26","v":141.76},null,{"$f":"DK26-DL26","v":141.76},{"$f":"DO26+DP26","v":1087.4380731851852},{"$f":"CL26","v":17.34},{"$f":"SUM(DQ26:DU26)-DO26","v":1070.0980731851853},{"$f":"CN26","v":129.1},535.34,61.958073185185185,344.48,16.559999999999999,1475.28,58.408958585587378,{"$f":"DV26-DW26","v":1416.8710414144125},{"$f":"CV26","v":43.721649999999997},19.579999999999998,{"$f":"SUM(EB26:EH26)","v":1042.3876177400839},{"$f":"CY26","v":292.88790267321923},59.280715066864538,495.64,6.48,11.7,171.68,4.7189999999999994,112.99136,{"$f":"EK26+EL26","v":3981.7497009252693},{"$f":"EO26+ER26+EW26","v":75.748958585587374},{"$f":"SUM(EM26,EP26,ES26,EX26,EY26:EZ26,FA26,FI26)","v":3906.0007423396819},{"$f":"DJ26","v":54.42},{"$f":"DK26","v":141.76},null,{"$f":"EN26-EO26","v":141.76},{"$f":"ES26+ER26","v":1088.8780731851853},{"$f":"DO26","v":17.34},{"$f":"ET26-ER26+EU26","v":1071.5380731851853},{"$f":"SUM(DQ26:DT26)","v":1070.8780731851853},18,{"$f":"DV26","v":1475.28},{"$f":"DW26","v":58.408958585587378},{"$f":"EV26-EW26","v":1416.8710414144125},{"$f":"DY26","v":43.721649999999997},{"$f":"DZ26","v":19.579999999999998},{"$f":"SUM(FB26:FH26)","v":1045.1186177400839},{"$f":"EB26","v":292.88790267321923},59.280715066864538,495.64,6.48,11.7,171.68,7.45,{"$f":"EI26","v":112.99136},{"$f":"FK26+FL26","v":3981.7497009252693},{"$f":"FO26+FR26+FW26","v":75.748958585587374},{"$f":"SUM(FM26,FP26,FS26,FX26,FY26:FZ26,GA26,GD26)","v":3906.0007423396819},{"$f":"EM26","v":54.42},141.76,0,{"$f":"FN26-FO26","v":141.76},{"$f":"FS26+FR26","v":1088.8780731851853},{"$f":"ER26","v":17.34},{"$f":"FT26-FR26+FU26","v":1071.5380731851853},{"$f":"ET26","v":1070.8780731851853},18,1475.28,58.408958585587378,{"$f":"FV26-FW26","v":1416.8710414144125},{"$f":"EY26","v":43.721649999999997},19.579999999999998,{"$f":"GB26+GC26","v":1045.1186177400839},{"$f":"SUM(FB26:FG26)","v":1037.6686177400838},{"$f":"FH26","v":7.45},{"$f":"FI26","v":112.99136}]
[{"$f":"RIGHT(A16,2)&\"Af\"&C27","v":"01Af40"},"afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,979.19293916691731,136.9473443685302,842.24559479838717,{"$f":"AA18/$C18/2","v":16.75},{"$f":"AB18/$C18/2","v":9.9875000000000007},null,9.9875000000000007,298.5934939506173,{"$f":"AF18/$C18/2","v":61.25},237.3434939506173,37.353750000000005,155.96875,19.883493950617286,83.25,2.1375000000000002,190.08750000000001,75.697344368530182,114.39015563146982,11.888261249999999,3.125,{"$f":"SUM(AS27:AY27)","v":385.27797146630002},{"$f":"AS18/$C18/2","v":163.75},16.652971466300009,138.0625,1.2500000000000001E-2,2.1,64.7,0,63.4832125,1958.3858783338346,273.89468873706039,1684.4911895967743,{"$f":"2*AA27","v":33.5},{"$f":"2*AB27","v":19.975000000000001},null,{"$f":"BE27-BF27","v":19.975000000000001},597.1869879012346,{"$f":"2*AF27","v":122.5},474.6869879012346,74.70750000000001,311.9375,39.766987901234572,166.5,4.2750000000000004,380.17500000000001,151.39468873706036,{"$f":"BP27-BQ27","v":228.78031126293965},{"$f":"2*AP27","v":23.776522499999999},{"$f":"2*AQ27","v":6.25},{"$f":"SUM(BV27:CB27)","v":770.55594293260003},{"$f":"2*AS27","v":327.5},33.305942932600018,276.125,2.5000000000000001E-2,4.2,129.4,null,{"$f":"2*AZ27","v":126.966425},1958.360878333835,273.89468873706039,1684.4661895967745,33.5,19.975000000000001,null,{"$f":"CH27-CI27","v":19.975000000000001},597.1869879012346,122.5,474.6869879012346,74.70750000000001,311.9375,39.766987901234572,166.5,4.2750000000000004,380.17500000000001,151.39468873706036,{"$f":"CS27-CT27","v":228.78031126293965},23.776522499999999,6.25,{"$f":"SUM(CY27:DE27)","v":770.53094293260006},{"$f":"BV27","v":327.5},{"$f":"BW27","v":33.305942932600018},{"$f":"BX27","v":276.125},null,{"$f":"BZ27","v":4.2},{"$f":"CA27","v":129.4},null,126.966425,1958.360878333835,273.89468873706039,1684.4661895967745,{"$f":"CG27","v":33.5},{"$f":"CH27","v":19.975000000000001},null,{"$f":"DK27-DL27","v":19.975000000000001},597.1869879012346,{"$f":"CL27","v":122.5},474.6869879012346,74.70750000000001,311.9375,39.766987901234572,166.5,4.2750000000000004,380.17500000000001,151.39468873706036,{"$f":"DV27-DW27","v":228.78031126293965},23.776522499999999,6.25,770.53094293260006,{"$f":"CY27","v":327.5},{"$f":"CZ27","v":33.305942932600018},{"$f":"DA27","v":276.125},null,{"$f":"DC27","v":4.2},{"$f":"DD27","v":129.4},null,{"$f":"DF27","v":126.966425},{"$f":"EK27+EL27","v":1959.0858783338349},{"$f":"EO27+ER27+EW27","v":273.89468873706039},1685.1911895967744,{"$f":"DJ27","v":33.5},{"$f":"DK27","v":19.975000000000001},null,{"$f":"EN27-EO27","v":19.975000000000001},597.91198790123462,{"$f":"DO27","v":122.5},475.41198790123462,{"$f":"SUM(DQ27:DT27)","v":592.91198790123462},5,{"$f":"DV27","v":380.17500000000001},{"$f":"DW27","v":151.39468873706036},{"$f":"EV27-EW27","v":228.78031126293965},{"$f":"DY27","v":23.776522499999999},{"$f":"DZ27","v":6.25},770.53094293260006,{"$f":"EB27","v":327.5},{"$f":"EC27","v":33.305942932600018},{"$f":"ED27","v":276.125},null,{"$f":"EF27","v":4.2},{"$f":"EG27","v":129.4},null,{"$f":"EI27","v":126.966425},{"$f":"FK27+FL27","v":1959.0858783338349},{"$f":"FO27+FR27+FW27","v":273.89468873706039},1685.1911895967744,33.5,19.975000000000001,0,{"$f":"FN27-FO27","v":19.975000000000001},597.91198790123462,122.5,475.41198790123462,592.91198790123462,5,380.17500000000001,151.39468873706036,{"$f":"FV27-FW27","v":228.78031126293965},23.776522499999999,6.25,{"$f":"GB27+GC27","v":770.53094293260006},770.53094293260006,{"$f":"FH27","v":0},{"$f":"FI27","v":126.966425}]
[{"$f":"RIGHT(A16,2)&\"Af\"&C28","v":"01Af30"},"afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60.199999999999996,0,60.199999999999996,null,null,null,0,2.15,null,2.15,{"$f":"AH19/$C19/2","v":0.81666666666666665},{"$f":"AI19/$C19/2","v":0.95},null,null,{"$f":"AL19/$C19/2","v":0.38333333333333336},null,null,0,0,0,56.8,0,0,{"$f":"AU19/$C19/2","v":0},0,0,56.8,0,1.25,120.39999999999999,0,120.39999999999999,null,{"$f":"2*AB28","v":0},null,0,4.3,null,4.3,{"$f":"2*AH28","v":1.6333333333333333},{"$f":"2*AI28","v":1.9},null,null,{"$f":"2*AL28","v":0.76666666666666672},null,null,0,null,{"$f":"2*AQ28","v":0},113.6,null,null,null,null,null,113.6,null,{"$f":"2*AZ28","v":2.5},120.39999999999999,0,120.39999999999999,null,0,null,0,4.3,0,4.3,1.6333333333333333,1.9,null,null,0.76666666666666672,0,null,0,0,0,113.6,null,null,null,null,null,{"$f":"CA28","v":113.6},null,2.5,116.86666666666666,0,116.86666666666666,null,null,null,0,0.76666666666666672,null,0.76666666666666672,null,null,null,null,{"$f":"CR28","v":0.76666666666666672},0,0,0,0,0,113.6,null,null,null,null,null,{"$f":"DD28","v":113.6},null,{"$f":"DF28","v":2.5},{"$f":"EK28+EL28","v":116.1},{"$f":"EO28+ER28+EW28","v":0},116.1,null,null,null,0,0,null,0,null,null,null,null,0,null,null,113.6,null,null,null,null,null,{"$f":"EG28","v":113.6},null,{"$f":"EI28","v":2.5},{"$f":"FK28+FL28","v":125.1},{"$f":"FO28+FR28+FW28","v":0},125.1,0,0,0,0,9,0,9,9,0,{"$f":"EV28","v":0},0,0,0,0,113.6,113.6,{"$f":"FH28","v":0},2.5]
[{"$f":"RIGHT(A16,2)&\"Af\"&C29","v":"01Af25"},"afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.88249426277505,23.5,98.382494262775054,null,{"$f":"AB20/$C20/2","v":47.7},{"$f":"AC20/$C20/2","v":23.5},24.200000000000003,48.96,null,48.96,null,null,null,{"$f":"AK20/$C20/2","v":48.96},null,null,null,0,0.41658200000000001,0.02,24.458452262775051,0,1.6468522627750475,18.100000000000001,0,0.2,4.28,0.2316,0.32746000000000003,243.76498852555011,47,196.76498852555011,null,{"$f":"2*AB29","v":95.4},{"$f":"2*AC29","v":47},48.400000000000006,97.92,null,97.92,null,null,null,{"$f":"2*AK29","v":97.92},null,null,null,0,{"$f":"2*AP29","v":0.83316400000000002},{"$f":"2*AQ29","v":0.04},48.916904525550102,null,3.293704525550095,36.200000000000003,null,0.4,8.56,{"$f":"2*AY29","v":0.4632},{"$f":"2*AZ29","v":0.65492000000000006},243.76498852555011,47,196.76498852555011,null,95.4,47,48.400000000000006,97.92,0,97.92,null,null,null,97.92,null,0,null,0,0.83316400000000002,0.04,48.916904525550102,null,{"$f":"BW29","v":3.293704525550095},{"$f":"BX29","v":36.200000000000003},null,{"$f":"BZ29","v":0.4},{"$f":"CA29","v":8.56},{"$f":"CB29","v":0.4632},0.65492000000000006,243.3649885255501,47,196.3649885255501,null,{"$f":"CH29","v":95.4},{"$f":"CI29","v":47},48.400000000000006,97.92,null,97.92,null,null,null,{"$f":"CQ29","v":97.92},0,0,0,0,0.83316400000000002,0.04,48.516904525550103,null,{"$f":"CZ29","v":3.293704525550095},{"$f":"DA29","v":36.200000000000003},null,null,{"$f":"DD29","v":8.56},{"$f":"DE29","v":0.4632},{"$f":"DF29","v":0.65492000000000006},243.3649885255501,47,196.3649885255501,null,{"$f":"DK29","v":95.4},{"$f":"DL29","v":47},48.400000000000006,97.92,null,97.92,{"$f":"SUM(DQ29:DT29)","v":97.92},null,null,null,0,{"$f":"DY29","v":0.83316400000000002},{"$f":"DZ29","v":0.04},48.516904525550103,null,{"$f":"EC29","v":3.293704525550095},{"$f":"ED29","v":36.200000000000003},null,null,{"$f":"EG29","v":8.56},{"$f":"EH29","v":0.4632},{"$f":"EI29","v":0.65492000000000006},243.3649885255501,{"$f":"FO29+FR29+FW29","v":47},196.3649885255501,0,95.4,47,48.400000000000006,97.92,0,97.92,{"$f":"ET29","v":97.92},0,{"$f":"EV29","v":0},0,0,0.83316400000000002,0.04,48.516904525550103,48.053704525550103,{"$f":"FH29","v":0.4632},0.65492000000000006]
[{"$f":"RIGHT(A16,2)&\"Af\"&C30","v":"01Af10"},"afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1975.7573850841891,0.25,1975.5073850841891,null,null,null,0,39.19751720918908,{"$f":"AF21/$C21/2","v":0.25},38.94751720918908,null,null,{"$f":"AJ21/$C21/2","v":3.2975172091890803},{"$f":"AK21/$C21/2","v":35.9},null,{"$f":"AM21/$C21/2","v":1894.4},null,1894.4,null,{"$f":"AQ21/$C21/2","v":34.657967874999997},5.0999999999999996,0,0,0,0,0,5.0999999999999996,0,2.4018999999999999,3951.5147701683782,0.5,3951.0147701683782,null,{"$f":"2*AB30","v":0},null,0,78.39503441837816,{"$f":"2*AF30","v":0.5},77.89503441837816,null,null,{"$f":"2*AJ30","v":6.5950344183781606},{"$f":"2*AK30","v":71.8},null,{"$f":"2*AM30","v":3788.8},null,3788.8,null,{"$f":"2*AQ30","v":69.315935749999994},10.199999999999999,null,null,null,null,null,10.199999999999999,null,{"$f":"2*AZ30","v":4.8037999999999998},3951.5147701683782,0.5,3951.0147701683782,null,0,null,0,78.39503441837816,0.5,77.89503441837816,null,null,6.5950344183781606,71.8,null,3788.8,null,3788.8,0,69.315935749999994,10.199999999999999,null,null,null,null,null,{"$f":"CA30","v":10.199999999999999},null,4.8037999999999998,3951.5147701683782,0.5,3951.0147701683782,null,null,null,0,78.39503441837816,{"$f":"CL30","v":0.5},77.89503441837816,null,null,{"$f":"CP30","v":6.5950344183781606},{"$f":"CQ30","v":71.8},0,3788.8,0,3788.8,0,69.315935749999994,10.199999999999999,null,null,null,null,null,{"$f":"DD30","v":10.199999999999999},null,{"$f":"DF30","v":4.8037999999999998},3951.5147701683782,0.5,3951.0147701683782,null,null,null,0,78.39503441837816,{"$f":"DO30","v":0.5},77.89503441837816,{"$f":"SUM(DQ30:DT30)","v":78.39503441837816},null,{"$f":"DV30","v":3788.8},null,3788.8,null,{"$f":"DZ30","v":69.315935749999994},10.199999999999999,null,null,null,null,null,{"$f":"EG30","v":10.199999999999999},null,{"$f":"EI30","v":4.8037999999999998},3912.11973575,0.5,3911.61973575,0,0,0,0,39,0.5,38.5,39,0,{"$f":"EV30","v":3788.8},0,3788.8,0,69.315935749999994,10.199999999999999,10.199999999999999,{"$f":"FH30","v":0},4.8037999999999998]
[{"$f":"RIGHT(A16,2)&\"Af\"&C31","v":"01Af5"},"afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1271.7830480507578,0,1271.7830480507578,null,null,null,0,1233.0130480507578,null,1233.0130480507578,{"$f":"AH22/$C22/2","v":411.3},{"$f":"AI22/$C22/2","v":90.3},{"$f":"AJ22/$C22/2","v":13.21304805075764},{"$f":"AK22/$C22/2","v":711.7},6.5,null,null,0,null,null,38.769999999999996,0,0,0,0,0,0,38.769999999999996,0,2543.5660961015155,0,2543.5660961015155,null,{"$f":"2*AB31","v":0},null,0,2466.0260961015156,null,2466.0260961015156,{"$f":"2*AH31","v":822.6},{"$f":"2*AI31","v":180.6},{"$f":"2*AJ31","v":26.426096101515281},{"$f":"2*AK31","v":1423.4},{"$f":"2*AL31","v":13},null,null,0,null,null,77.539999999999992,null,null,null,null,null,null,{"$f":"2*AY31","v":77.539999999999992},null,2560.1820961015155,0,2560.1820961015155,null,0,null,0,2466.0260961015156,0,2466.0260961015156,{"$f":"BK31","v":822.6},{"$f":"BL31","v":180.6},26.426096101515281,1423.4,13,{"$f":"BP31","v":0},null,0,null,null,94.156000000000006,null,null,null,null,null,null,94.156000000000006,0,2560.1820961015155,0,2560.1820961015155,null,null,null,0,2466.0260961015156,null,2466.0260961015156,{"$f":"CN31","v":822.6},{"$f":"CO31","v":180.6},{"$f":"CP31","v":26.426096101515281},{"$f":"CQ31","v":1423.4},13,0,0,0,0,0,94.156000000000006,null,null,null,null,null,null,{"$f":"DE31","v":94.156000000000006},null,2613.1559999999999,0,2613.1559999999999,null,null,null,0,2519,null,2519,2451,68,null,null,0,null,null,94.156000000000006,null,null,null,null,null,null,{"$f":"EH31","v":94.156000000000006},null,795.07799999999997,0,795.07799999999997,0,0,0,0,748,0,748,714,{"$f":"EU31/2","v":34},{"$f":"EV31","v":0},0,0,0,0,47.078000000000003,0,{"$f":"FH31/2","v":47.078000000000003},0]
[{"$f":"RIGHT(A16,2)&\"Af\"&C32","v":"01Af3"},"afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"2*AB32","v":0},null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,0,null,0,0,0,0,null,null,null,null,null,0,null,0,null,null,0,null,null,null,null,null,null,null,0,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,0,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,{"$f":"ET32-ER32+EU32","v":0},null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EU32/2","v":0},{"$f":"EV32","v":0},0,0,0,0,0,0,{"$f":"FH32/2","v":0},0]
[{"$f":"RIGHT(A16,2)&\"Af\"","v":"01Af"},"totale afschrijvingen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6175.1426441289132,198.57182366132389,5976.5708204675893,{"$f":"SUM(AA26:AA32)","v":43.96},{"$f":"SUM(AB26:AB32)","v":128.5675},{"$f":"SUM(AC26:AC32)","v":23.5},105.0675,2165.6330958031563,{"$f":"SUM(AF26:AF32)","v":70.17},2095.4630958031562,{"$f":"SUM(AH26:AH32)","v":514.02041666666673},514.88874999999996,67.373095803156602,1052.05,{"$f":"SUM(AL26:AL32)","v":17.300833333333333},{"$f":"SUM(AM26:AM32)","v":2822.1275000000001},104.90182366132387,2717.2256763386763,34.165668249999996,0,856.73062757575758,269,43,352,2,7.9457575757575762,168,14.78487,{"$f":"SUM(AZ26:AZ32)","v":123.9582525},12645.309968856311,397.14364732264778,12248.166321533663,{"$f":"SUM(BD26:BD32)","v":87.92},{"$f":"SUM(BE26:BE32)","v":257.13499999999999},{"$f":"SUM(BF26:BF32)","v":47},{"$f":"SUM(BG26:BG32)","v":210.13499999999999},4331.2661916063125,{"$f":"SUM(BI26:BI32)","v":140.34},4190.9261916063124,{"$f":"SUM(BK26:BK32)","v":1028.0408333333335},1029.7774999999999,134.7461916063132,2104.1,34.601666666666667,5644.2550000000001,209.80364732264775,5434.4513526773526,68.331336499999992,{"$f":"SUM(BT26:BT32)","v":95.185935749999999},1913.3,621,96,808,7,16.3,301,64,{"$f":"SUM(CC26:CC32)","v":247.916505},12811.801434054545,397.14364732264778,12414.657786731897,{"$f":"SUM(CG26:CG32)","v":87.92},{"$f":"SUM(CH26:CH32)","v":257.13499999999999},{"$f":"SUM(CI26:CI32)","v":47},{"$f":"SUM(CJ26:CJ32)","v":210.13499999999999},4331.2661916063125,{"$f":"SUM(CL26:CL32)","v":140.34},4190.9261916063124,{"$f":"SUM(CN26:CN32)","v":1028.0408333333335},1029.7774999999999,134.7461916063132,2104.1,34.601666666666667,5644.2550000000001,209.80364732264775,5434.4513526773526,68.331336499999992,95.185935749999999,2079.7914651982342,{"$f":"SUM(CY26:CY32)","v":620.38790267321929},95.880362525014661,807.96500000000003,6.48,16.299999999999997,433.44000000000005,99.338200000000001,247.916505,12807.868100721213,397.14364732264778,12410.724453398565,{"$f":"SUM(DJ26:DJ32)","v":87.92},{"$f":"SUM(DK26:DK32)","v":257.13499999999999},47,210.13499999999999,4327.7328582729797,140.34,4187.3928582729795,1026.4075,1027.8775000000001,134.7461916063132,2104.1,34.601666666666667,5644.2550000000001,{"$f":"SUM(DW26:DW32)","v":209.80364732264775},{"$f":"SUM(DX26:DX32)","v":5434.4513526773526},68.331336499999992,95.185935749999999,2079.3914651982341,{"$f":"SUM(EB26:EB32)","v":620.38790267321929},95.880362525014661,807.96500000000003,6.48,15.899999999999999,433.44000000000005,99.338200000000001,247.916505,12864.971337953029,397.14364732264778,12467.827690630382,{"$f":"SUM(EM26:EM32)","v":87.92},{"$f":"SUM(EN26:EN32)","v":257.13499999999999},{"$f":"SUM(EO26:EO32)","v":47},{"$f":"SUM(EP26:EP32)","v":210.13499999999999},{"$f":"ES33+ER33","v":4382.1050955047976},{"$f":"SUM(ER26:ER32)","v":140.34},{"$f":"ET33-ER33+EU33","v":4241.7650955047975},{"$f":"SUM(ET26:ET32)","v":4291.1050955047976},91,5644.2550000000001,209.80364732264775,5434.4513526773526,68.331336499999992,95.185935749999999,2082.1224651982343,{"$f":"SUM(FB26:FB32)","v":620.38790267321929},{"$f":"SUM(FC26:FC32)","v":95.880362525014661},807.96500000000003,6.48,15.899999999999999,{"$f":"SUM(FG26:FG32)","v":433.44000000000005},102.06920000000001,247.916505,11016.498303534652,397.14364732264778,10619.354656212005,{"$f":"SUM(FM26:FM32)","v":87.92},257.13499999999999,47,210.13499999999999,2580.71006108642,140.34,2440.3700610864198,2523.71006108642,57,{"$f":"SUM(FV26:FV32)","v":5644.2550000000001},{"$f":"SUM(FW26:FW32)","v":209.80364732264775},{"$f":"SUM(FX26:FX32)","v":5434.4513526773526},{"$f":"SUM(FY26:FY32)","v":68.331336499999992},95.185935749999999,2035.0444651982339,1980.0532651982339,54.991200000000006,247.916505]
[{"$f":"RIGHT(A$16,2)&\"Des\"&C34","v":"01Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,{"$f":"SUM(AS34:AY34)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,528.70800000000008,0,528.70800000000008,null,null,null,null,0,null,0,null,null,528.70800000000008,null,{"$f":"FV34-FW34","v":528.70800000000008},null,null,null,null,null,null,{"$f":"GF34+GG34","v":242},{"$f":"GJ34+GM34+GR34","v":0},{"$f":"SUM(GH34,GK34,GN34,GS34,GT34:GU34,GV34,GY34)","v":242},null,null,null,null,{"$f":"GM34+GN34","v":0},null,{"$f":"GO34-GM34+GP34","v":0},null,null,242,null,{"$f":"GQ34-GR34","v":242},null,null,null,null,null,null,{"$f":"SUM(HB34:HI34)","v":639.03499999999997},{"$f":"GZ34","v":639.03499999999997},null,null,null,null,639.03499999999997,null,null,null,{"$f":"SUM(HL34:HS34)","v":416.15100000000001},{"$f":"HJ34","v":416.15100000000001},null,null,53,null,363.15100000000001]
[{"$f":"RIGHT(A$16,2)&\"Des\"&C35","v":"01Des40"},"Desinvesteringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,8.3840000000000003,0,8.3840000000000003,null,null,null,null,0,null,0,null,null,8.3840000000000003,null,{"$f":"FV35-FW35","v":8.3840000000000003},null,null,null,null,null,null,324,0,324,null,null,null,null,221,null,221,221,null,103,null,{"$f":"GQ35-GR35","v":103},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,14,14,null,null,14]
["01Des30","Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,{"$f":"FV36-FW36","v":0},null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["01Des25","Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["01Des10","Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,195,0,195,null,null,null,null,195,null,195,195,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,9.7349999999999994,0,9.7349999999999994,null,null,null,null,0,null,0,null,null,null,null,0,null,9.7349999999999994,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,78,78,null,null,78]
["01Des5","Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,11,0,11,null,null,null,null,11,null,11,4,7,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2544,0,2544,null,null,null,null,2544,null,2544,2544,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["01Des3","Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["01Desgeen","Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A$16,2)&\"cad\"&C43","v":"01cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(AA43,AD43,AG43,AO43:AQ43,AR43,AZ43)","v":0},null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(BD43,BG43,BJ43,BR43:BT43,BU43,CC43)","v":0},null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(CG43,CJ43,CM43,CU43:CW43,CX43,DF43)","v":0},null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(DJ43,DM43,DP43,DX43:DZ43,EA43,EI43)","v":0},null,null,null,null,0,null,{"$f":"SUM(DQ43:DU43)-DO43","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB43:EH43)","v":0},null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(EM43,EP43,ES43,EX43,EY43:EZ43,FA43,FI43)","v":0},null,null,null,null,0,null,0,null,null,null,null,null,null,null,{"$f":"SUM(FB43:FH43)","v":0},null,null,null,null,null,null,null,null,52.870999999999995,0,{"$f":"SUM(FM43,FP43,FS43,FX43,FY43:FZ43,GA43,GD43)","v":52.870999999999995},null,null,null,null,0,null,0,null,null,52.870999999999995,null,{"$f":"FV43-FW43","v":52.870999999999995}]
[{"$f":"RIGHT(A$16,2)&\"cad\"&C44","v":"01cad40"},"cumulatieve afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,1.048,0,1.048,null,null,null,null,0,null,0,null,null,1.048,null,1.048]
["01cad30","cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
["01cad25","cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
["01cad10","cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,87,0,87,null,null,null,null,87,null,87,87,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,5.3540000000000001,0,5.3540000000000001,null,null,null,null,0,null,0,null,null,null,null,0,null,5.3540000000000001]
["01cad5","cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3.85,0,3.85,null,null,null,null,3.85,null,3.85,1.4,2.4500000000000002,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2290,0,2290,null,null,null,null,2290,null,2290,2290,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
["01cad3","cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A$16,2)&\"cad\"","v":"01cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(AA43:AA49)","v":0},{"$f":"SUM(AB43:AB49)","v":0},{"$f":"SUM(AC43:AC49)","v":0},0,0,{"$f":"SUM(AF43:AF49)","v":0},0,{"$f":"SUM(AH43:AH49)","v":0},0,0,0,0,0,{"$f":"SUM(AN43:AN49)","v":0},0,0,0,{"$f":"SUM(AS50:AY50)","v":0},{"$f":"SUM(AS43:AS49)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE43:BE49)","v":0},{"$f":"SUM(BF43:BF49)","v":0},{"$f":"SUM(BG43:BG49)","v":0},{"$f":"SUM(BH43:BH49)","v":0},null,0,{"$f":"SUM(BK43:BK49)","v":0},0,0,0,0,0,null,null,0,0,0,{"$f":"SUM(BV43:BV49)","v":0},0,0,0,0,{"$f":"SUM(CA43:CA49)","v":0},0,0,0,0,0,0,{"$f":"SUM(CH43:CH49)","v":0},{"$f":"SUM(CI43:CI49)","v":0},{"$f":"SUM(CJ43:CJ49)","v":0},0,{"$f":"SUM(CL43:CL49)","v":0},0,{"$f":"SUM(CN43:CN49)","v":0},0,0,0,{"$f":"SUM(CR43:CR49)","v":0},{"$f":"SUM(CS43:CS49)","v":0},{"$f":"SUM(CT43:CT49)","v":0},{"$f":"SUM(CU43:CU49)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DD43:DD49)","v":0},{"$f":"SUM(DE43:DE49)","v":0},0,3.85,0,3.85,{"$f":"SUM(DJ43:DJ49)","v":0},0,0,0,3.85,0,3.85,{"$f":"SUM(DQ43:DQ49)","v":1.4},2.4500000000000002,0,0,0,0,0,{"$f":"SUM(DX43:DX49)","v":0},0,0,0,{"$f":"SUM(EB43:EB49)","v":0},0,0,0,0,{"$f":"SUM(EG43:EG49)","v":0},0,0,2377,0,2377,{"$f":"SUM(EM43:EM49)","v":0},0,0,0,2377,0,2377,{"$f":"SUM(ET43:ET49)","v":2377},0,0,0,0,0,0,0,{"$f":"SUM(FB43:FB49)","v":0},0,0,0,0,{"$f":"SUM(FG43:FG49)","v":0},0,0,59.272999999999996,0,59.272999999999996,{"$f":"SUM(FM43:FM49)","v":0},0,{"$f":"SUM(FO43:FO49)","v":0},{"$f":"SUM(FP43:FP49)","v":0},{"$f":"SUM(FQ43:FQ49)","v":0},{"$f":"SUM(FR43:FR49)","v":0},0,0,0,53.918999999999997,{"$f":"SUM(FW43:FW49)","v":0},{"$f":"SUM(FX43:FX49)","v":53.918999999999997},0,5.3540000000000001,{"$f":"GB50+GC50","v":0},0,0,0]
[{"$f":"RIGHT(A$16,2)&\"bwv\"&C51","v":"01bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"AB51-AC51","v":0},0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF51+GG51","v":0},{"$f":"GJ51+GM51+GR51","v":0},{"$f":"SUM(GH51,GK51,GN51,GS51,GT51:GU51,GV51,GY51)","v":0},null,null,null,null,{"$f":"GM51+GN51","v":0},null,{"$f":"GO51-GM51+GP51","v":0},null,null,null,null,{"$f":"GQ51-GR51","v":0},null,null,null,null,null,null,{"$f":"SUM(HB51:HI51)","v":0},{"$f":"GZ51","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL51:HS51)","v":0},{"$f":"HJ51","v":0}]
["01bwv40","bijzondere waardevermindering bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,{"$f":"GQ52-GR52","v":0},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["01bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["01bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["01bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,107,0,107,null,null,null,null,107,null,107,107,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["01bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,189,0,189,null,null,null,null,189,null,189,null,189,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["01bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[2002]
[{"$f":"RIGHT(A59,2)&\"Inv\"&C60","v":"02Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147259.2849,2889.4784055665341,{"$f":"SUM(BD60,BG60,BJ60,BR60:BT60,BU60,CC60)","v":144369.80649443346},2264,2612,null,{"$f":"BE60-BF60","v":2612},45044,1107,43937,10350,16841,2045,14824,984,49896,1782.4784055665339,{"$f":"BP60-BQ60","v":48113.521594433463},1757.0989,986,38215.461000000003,2509,710,26100,335,130,8288,{"$f":"-113.3+256.761","v":143.46100000000001},6484.7250000000004]
[{"$f":"RIGHT(A59,2)&\"Inv\"&C61","v":"02Inv40"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69197.770300000004,7733.906106086838,61463.864193913163,986,679,null,679,21856,3442,18414,1434,6571,1557,12057,237,13980,4291.906106086838,{"$f":"BP61-BQ61","v":9688.0938939131629},121.88809999999999,315,26160.655200000001,951,527,15463,101,103.1752,8893,122.48,5099.2269999999999]
[{"$f":"RIGHT(A59,2)&\"Inv\"&C62","v":"02Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3381.6790000000001,2,3379.6790000000001,null,null,null,0,280,2,278,null,null,12,54,214,null,null,0,null,null,2901,null,null,1687,null,null,1214,null,200.679]
[{"$f":"RIGHT(A59,2)&\"Inv\"&C63","v":"02Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3314.7084999999997,718,2596.7084999999997,null,202,null,202,2125,718,1407,788,512,null,825,null,null,null,0,7.7785000000000002,null,979.93,1,19,882,null,32,44,1.93]
[{"$f":"RIGHT(A59,2)&\"Inv\"&C64","v":"02Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40149.495000000003,15,40134.495000000003,null,77,null,77,2446,15,2431,{"$f":"112-12","v":100},204,23,2119,null,29383,null,29383,null,667,7482,567,517,6239,null,null,159,null,94.495000000000005]
[{"$f":"RIGHT(A59,2)&\"Inv\"&C65","v":"02Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19360.78,3,19357.78,null,null,null,0,18550,3,18547,2210,2249,388,13014,689,null,null,0,null,null,810.78,null,null,null,null,null,394,416.78]
[{"$f":"RIGHT(A59,2)&\"Inv\"&C66","v":"02Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0]
[{"$f":"RIGHT(A59,2)&\"Inv\"&C67","v":"02Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437,0,437,13,null,null,0,0,null,0,null,null,null,null,null,314,null,314,null,null,110,null,null,null,null,null,110]
[]
[{"$f":"RIGHT(A59,2)&\"Af\"&C69","v":"02Af50"},"afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1482.0928489999999,28.89478405566534,{"$f":"SUM(BD69,BG69,BJ69,BR69:BT69,BU69,CC69)","v":1453.1980649443346},{"$f":"BD60/$C60/2","v":22.64},{"$f":"BE60/$C60/2","v":26.12},null,26.12,459.93999999999994,{"$f":"BI60/50/2","v":11.07},448.86999999999995,113,{"$f":"BL60/$C60/2","v":168.41},20.45,148.24,9.84,498.96,17.82478405566534,481.13521594433462,{"$f":"BS60/$C60/2","v":17.570989000000001},{"$f":"BT60/$C60/2","v":9.86},382.15461000000005,{"$f":"BV60/$C60/2","v":25.09},{"$f":"BW60/$C60/2","v":7.1},261,3.35,{"$f":"BZ60/$C60/2","v":1.3},{"$f":"CA60/$C60/2","v":82.88},1.4346100000000002,64.847250000000003,2870.8656980000001,57.789568111330681,{"$f":"SUM(CG69,CJ69,CM69,CU69:CW69,CX69,DF69)","v":2813.0761298886696},{"$f":"2*BD69","v":45.28},{"$f":"2*BE69","v":52.24},null,{"$f":"CH69-CI69","v":52.24},826.56,22.14,804.42,132.68,{"$f":"2*BL69","v":336.82},40.9,296.48,19.68,997.92,35.64956811133068,{"$f":"CS69-CT69","v":962.27043188866924},{"$f":"2*BS69","v":35.141978000000002},19.72,764.3092200000001,{"$f":"2*BV69","v":50.18},14.2,522,6.7,2.6,165.76,2.8692200000000003,129.69450000000001,2870.8656980000001,57.789568111330681,{"$f":"SUM(DJ69,DM69,DP69,DX69:DZ69,EA69,EI69)","v":2813.0761298886696},{"$f":"CG69","v":45.28},{"$f":"CH69","v":52.24},null,{"$f":"DK69-DL69","v":52.24},826.56,{"$f":"CL69","v":22.14},{"$f":"SUM(DQ69:DU69)-DO69","v":804.42},{"$f":"CN69","v":132.68},{"$f":"CO69","v":336.82},40.9,{"$f":"CQ69","v":296.48},{"$f":"CR69","v":19.68},997.92,{"$f":"CT69","v":35.64956811133068},{"$f":"DV69-DW69","v":962.27043188866924},{"$f":"CV69","v":35.141978000000002},{"$f":"CW69","v":19.72},{"$f":"SUM(EB69:EH69)","v":764.3092200000001},{"$f":"CY69","v":50.18},14.2,522,6.7,{"$f":"DC69","v":2.6},165.76,2.8692200000000003,129.69450000000001,2870.8656980000001,57.789568111330681,{"$f":"SUM(EM69,EP69,ES69,EX69,EY69:EZ69,FA69,FI69)","v":2813.0761298886696},{"$f":"DJ69","v":45.28},{"$f":"DK69","v":52.24},null,{"$f":"EN69-EO69","v":52.24},826.56,{"$f":"DO69","v":22.14},804.42,{"$f":"SUM(DQ69:DT69)","v":806.88},{"$f":"DU69","v":19.68},997.92,35.64956811133068,{"$f":"EV69-EW69","v":962.27043188866924},{"$f":"DY69","v":35.141978000000002},{"$f":"DZ69","v":19.72},{"$f":"SUM(FB69:FH69)","v":764.3092200000001},{"$f":"EB69","v":50.18},14.2,{"$f":"ED69","v":522},6.7,2.6,{"$f":"EG69","v":165.76},2.8692200000000003,129.69450000000001,2870.8656980000001,57.789568111330681,{"$f":"SUM(FM69,FP69,FS69,FX69,FY69:FZ69,GA69,GD69)","v":2813.0761298886696},{"$f":"EM69","v":45.28},{"$f":"EN69","v":52.24},{"$f":"EO69","v":0},{"$f":"FN69-FO69","v":52.24},826.56,{"$f":"ER69","v":22.14},804.42,{"$f":"ET69","v":806.88},19.68,997.92,35.64956811133068,{"$f":"FV69-FW69","v":962.27043188866924},{"$f":"EY69","v":35.141978000000002},19.72,{"$f":"GB69+GC69","v":764.3092200000001},{"$f":"SUM(FB69:FG69)","v":761.44},{"$f":"FH69","v":2.8692200000000003},129.69450000000001]
[{"$f":"RIGHT(A59,2)&\"Af\"&C70","v":"02Af40"},"afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864.97212874999991,96.673826326085475,768.29830242391449,{"$f":"BD61/$C61/2","v":12.324999999999999},{"$f":"BE61/$C61/2","v":8.4875000000000007},null,8.4875000000000007,273.2,{"$f":"BI61/40/2","v":43.024999999999999},230.17499999999998,{"$f":"BK61/$C61/2","v":17.925000000000001},82.137500000000003,19.462499999999999,150.71250000000001,2.9624999999999999,174.75,53.648826326085477,121.10117367391453,{"$f":"BS61/$C61/2","v":1.52360125},3.9375,327.00818999999996,{"$f":"BV61/$C61/2","v":11.887499999999999},{"$f":"BW61/$C61/2","v":6.5875000000000004},{"$f":"BX61/$C61/2","v":193.28749999999999},{"$f":"BY61/$C61/2","v":1.2625},{"$f":"BZ61/$C61/2","v":1.28969},{"$f":"CA61/$C61/2","v":111.16249999999999},{"$f":"CB61/$C61/2","v":1.5310000000000001},{"$f":"CC61/$C61/2","v":63.740337499999995},1729.9442574999998,193.34765265217095,1536.596604847829,{"$f":"2*BD70","v":24.65},{"$f":"2*BE70","v":16.975000000000001},null,{"$f":"CH70-CI70","v":16.975000000000001},546.4,86.05,460.34999999999997,{"$f":"2*BK70","v":35.85},164.27500000000001,38.924999999999997,301.42500000000001,5.9249999999999998,349.5,107.29765265217095,242.20234734782906,3.0472025,7.875,654.01637999999991,{"$f":"2*BV70","v":23.774999999999999},{"$f":"2*BW70","v":13.175000000000001},386.57499999999999,2.5249999999999999,2.57938,222.32499999999999,3.0620000000000003,{"$f":"2*CC70","v":127.48067499999999},1729.9442574999998,193.34765265217095,1536.596604847829,{"$f":"CG70","v":24.65},{"$f":"CH70","v":16.975000000000001},null,{"$f":"DK70-DL70","v":16.975000000000001},546.4,86.05,460.34999999999997,35.85,164.27500000000001,38.924999999999997,301.42500000000001,5.9249999999999998,349.5,{"$f":"CT70","v":107.29765265217095},{"$f":"DV70-DW70","v":242.20234734782906},{"$f":"CV70","v":3.0472025},{"$f":"CW70","v":7.875},654.01637999999991,23.774999999999999,13.175000000000001,386.57499999999999,2.5249999999999999,2.57938,222.32499999999999,3.0620000000000003,127.48067499999999,1729.9442574999998,193.34765265217095,1536.596604847829,{"$f":"DJ70","v":24.65},{"$f":"DK70","v":16.975000000000001},null,{"$f":"EN70-EO70","v":16.975000000000001},546.4,86.05,460.35,540.47500000000002,5.9249999999999998,349.5,107.29765265217095,{"$f":"EV70-EW70","v":242.20234734782906},{"$f":"DY70","v":3.0472025},7.875,654.01637999999991,23.774999999999999,13.175000000000001,386.57499999999999,2.5249999999999999,2.57938,222.32499999999999,3.0620000000000003,127.48067499999999,1729.9442574999998,193.34765265217095,1536.596604847829,{"$f":"EM70","v":24.65},16.975000000000001,{"$f":"EO70","v":0},{"$f":"FN70-FO70","v":16.975000000000001},546.4,86.05,460.35,540.47500000000002,5.9249999999999998,349.5,107.29765265217095,{"$f":"FV70-FW70","v":242.20234734782906},3.0472025,7.875,{"$f":"GB70+GC70","v":654.01637999999991},650.9543799999999,3.0620000000000003,127.48067499999999]
[{"$f":"RIGHT(A59,2)&\"Af\"&C71","v":"02Af30"},"afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.361316666666667,3.3333333333333333E-2,56.327983333333336,null,{"$f":"BE62/$C62/2","v":0},null,0,4.666666666666667,{"$f":"BI62/30/2","v":3.3333333333333333E-2},4.6333333333333337,null,null,{"$f":"BM62/$C62/2","v":0.2},{"$f":"BN62/$C62/2","v":0.9},{"$f":"BO62/$C62/2","v":3.5666666666666669},null,null,0,{"$f":"BS62/$C62/2","v":0},0,48.35,null,null,{"$f":"BX62/$C62/2","v":28.116666666666667},null,null,{"$f":"CA62/$C62/2","v":20.233333333333334},null,{"$f":"CC62/$C62/2","v":3.3446500000000001},112.72263333333333,6.6666666666666666E-2,112.65596666666667,null,{"$f":"2*BE71","v":0},null,0,9.3333333333333339,6.6666666666666666E-2,9.2666666666666675,null,null,{"$f":"2*BM71","v":0.4},{"$f":"2*BN71","v":1.8},{"$f":"2*BO71","v":7.1333333333333337},{"$f":"2*BP71","v":0},null,0,0,0,96.7,null,null,56.233333333333334,null,null,40.466666666666669,null,6.6893000000000002,112.72263333333333,6.6666666666666666E-2,112.65596666666667,null,{"$f":"CH71","v":0},null,0,9.3333333333333339,6.6666666666666666E-2,9.2666666666666675,0,0,0.4,1.8,7.1333333333333337,null,null,null,null,null,96.7,{"$f":"CY71","v":0},0,56.233333333333334,null,null,40.466666666666669,0,6.6893000000000002,112.72263333333333,6.6666666666666666E-2,112.65596666666667,null,{"$f":"DK71","v":0},null,0,9.3333333333333339,6.6666666666666666E-2,9.2666666666666675,2.2000000000000002,{"$f":"DU71","v":7.1333333333333337},null,null,0,0,null,96.7,0,0,56.233333333333334,null,null,{"$f":"EG71","v":40.466666666666669},null,{"$f":"EI71","v":6.6893000000000002},112.72263333333333,6.6666666666666666E-2,112.65596666666667,0,0,0,0,9.3333333333333339,6.6666666666666666E-2,9.2666666666666675,{"$f":"ET71","v":2.2000000000000002},{"$f":"EU71","v":7.1333333333333337},0,0,0,0,0,96.7,96.7,0,6.6893000000000002]
[{"$f":"RIGHT(A59,2)&\"Af\"&C72","v":"02Af25"},"afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66.294169999999994,14.36,51.934169999999995,null,{"$f":"BE63/$C63/2","v":4.04},null,4.04,42.5,{"$f":"BI63/25/2","v":14.36},28.14,{"$f":"BK63/$C63/2","v":15.76},{"$f":"BL63/$C63/2","v":10.24},null,{"$f":"BN63/$C63/2","v":16.5},null,null,null,0,{"$f":"BS63/$C63/2","v":0.15557000000000001},0,19.598599999999998,{"$f":"BV63/$C63/2","v":0.02},{"$f":"BW63/$C63/2","v":0.38},{"$f":"BX63/$C63/2","v":17.64},null,{"$f":"BZ63/$C63/2","v":0.64},{"$f":"CA63/$C63/2","v":0.88},{"$f":"CB63/$C63/2","v":3.8599999999999995E-2},{"$f":"CC63/$C63/2","v":0},225.46833999999998,28.72,196.74833999999998,null,{"$f":"2*BE72","v":8.08},null,8.08,177.88,28.72,149.16,124.4,{"$f":"2*BL72","v":20.48},null,{"$f":"2*BN72","v":33},null,{"$f":"2*BP72","v":0},null,0,0.31114000000000003,0,39.197199999999995,0.04,{"$f":"2*BW72","v":0.76},35.28,null,1.28,1.76,7.7199999999999991E-2,0,225.46833999999998,28.72,196.74833999999998,null,{"$f":"CH72","v":8.08},null,8.08,177.88,28.72,149.16,124.4,20.48,0,33,0,null,null,null,{"$f":"CV72","v":0.31114000000000003},null,39.197199999999995,0.04,0.76,35.28,null,1.28,1.76,7.7199999999999991E-2,0,225.46833999999998,28.72,196.74833999999998,null,{"$f":"DK72","v":8.08},null,8.08,177.88,28.72,149.16,177.88,null,null,null,0,0.31114000000000003,null,39.197199999999995,0.04,0.76,35.28,null,1.28,{"$f":"EG72","v":1.76},{"$f":"EH72","v":7.7199999999999991E-2},null,475.58834000000002,28.72,446.86833999999999,0,8.08,0,8.08,428,28.72,399.28,428,{"$f":"EU72","v":0},0,0,0,0.31114000000000003,0,39.197199999999995,39.119999999999997,7.7199999999999991E-2,0]
[{"$f":"RIGHT(A59,2)&\"Af\"&C73","v":"02Af10"},"afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004.9747500000001,0.75,2004.2247500000001,null,{"$f":"BE64/$C64/2","v":3.85},null,3.85,119.8,{"$f":"BI64/10/2","v":0.75},119.05,{"$f":"5.5-3","v":2.5},{"$f":"BL64/$C64/2","v":10.199999999999999},{"$f":"BM64/$C64/2","v":1.1499999999999999},{"$f":"BN64/$C64/2","v":105.95},null,{"$f":"BP64/$C64/2","v":1469.15},null,1469.15,{"$f":"BS64/$C64/2","v":0},33.35,374.09999999999997,{"$f":"BV64/$C64/2","v":28.35},{"$f":"BW64/$C64/2","v":25.85},{"$f":"BX64/$C64/2","v":311.95},null,null,{"$f":"CA64/$C64/2","v":7.95},null,{"$f":"CC64/$C64/2","v":4.7247500000000002},4016.1495,1.5,4014.6495,null,{"$f":"2*BE73","v":7.7},null,7.7,245.8,1.5,244.3,11.2,{"$f":"2*BL73","v":20.399999999999999},{"$f":"2*BM73","v":2.2999999999999998},{"$f":"2*BN73","v":211.9},null,{"$f":"2*BP73","v":2938.3},null,2938.3,0,66.7,748.19999999999993,56.7,{"$f":"2*BW73","v":51.7},623.9,null,null,15.9,null,9.4495000000000005,4016.1495,1.5,4014.6495,null,{"$f":"CH73","v":7.7},null,7.7,245.8,1.5,244.3,11.2,20.399999999999999,2.2999999999999998,211.9,0,2938.3,null,{"$f":"DV73-DW73","v":2938.3},null,{"$f":"CW73","v":66.7},748.19999999999993,56.7,51.7,623.9,null,null,15.9,0,9.4495000000000005,4016.1495,1.5,4014.6495,null,{"$f":"DK73","v":7.7},null,7.7,245.8,1.5,244.3,245.8,null,{"$f":"DV73","v":2938.3},null,2938.3,null,66.7,748.19999999999993,56.7,51.7,623.9,null,null,{"$f":"EG73","v":15.9},null,{"$f":"EI73","v":9.4495000000000005},4008.3494999999998,1.5,4006.8494999999998,0,7.7,0,7.7,238,1.5,236.5,238,{"$f":"EU73","v":0},{"$f":"EV73","v":2938.3},0,2938.3,0,66.7,748.19999999999993,748.19999999999993,0,9.4495000000000005]
[{"$f":"RIGHT(A59,2)&\"Af\"&C74","v":"02Af5"},"afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1880.6780000000001,0.3,1880.3780000000002,null,{"$f":"BE65/$C65/2","v":0},null,0,1799.6000000000001,{"$f":"BI65/5/2","v":0.3},1799.3000000000002,{"$f":"BK65/$C65/2","v":221},{"$f":"BL65/$C65/2","v":224.9},{"$f":"BM65/$C65/2","v":38.799999999999997},{"$f":"BN65/$C65/2","v":1301.4000000000001},13.5,null,null,0,{"$f":"BS65/$C65/2","v":0},0,81.078000000000003,null,null,null,null,null,{"$f":"CA65/$C65/2","v":39.4},{"$f":"CB65/$C65/2","v":41.677999999999997},{"$f":"CC65/$C65/2","v":0},3761.3560000000002,0.6,3760.7560000000003,null,{"$f":"2*BE74","v":0},null,0,3599.2000000000003,0.6,3598.6000000000004,{"$f":"2*BK74","v":442},{"$f":"2*BL74","v":449.8},{"$f":"2*BM74","v":77.599999999999994},{"$f":"2*BN74","v":2602.8000000000002},{"$f":"2*BO74","v":27},{"$f":"2*BP74","v":0},null,0,null,null,162.15600000000001,null,null,null,null,null,78.8,83.355999999999995,0,3761.3560000000002,0.6,3760.7560000000003,null,{"$f":"CH74","v":0},null,0,3599.2000000000003,0.6,3598.6000000000004,442,449.8,77.599999999999994,2602.8000000000002,27,null,null,null,null,null,162.15600000000001,null,null,null,null,null,78.8,83.355999999999995,0,3872.3560000000002,0.6,3871.7560000000003,null,null,null,0,3710.2000000000003,0.6,3709.6000000000004,3572.2000000000003,138,null,null,0,null,null,162.15600000000001,null,null,null,null,null,{"$f":"EG74","v":78.8},{"$f":"EH74","v":83.355999999999995},null,871.15600000000006,0.6,870.55600000000004,0,0,0,0,709,0.6,708.4,571,{"$f":"EU74","v":138},{"$f":"EV74","v":0},0,0,0,0,162.15600000000001,78.8,83.355999999999995,0]
[{"$f":"RIGHT(A59,2)&\"Af\"&C75","v":"02Af3"},"afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,{"$f":"BE66/$C66/2","v":0},null,0,0,null,0,null,null,null,null,null,null,null,0,{"$f":"BS66/$C66/2","v":0},0,0,null,null,null,null,null,null,null,{"$f":"CC66/$C66/2","v":0},0,0,0,null,{"$f":"2*BE75","v":0},null,0,0,null,0,null,null,null,null,null,{"$f":"2*BP75","v":0},null,0,null,null,0,null,null,null,null,null,null,null,0,0,0,0,null,{"$f":"CH75","v":0},null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"ET75","v":0},{"$f":"EU75","v":0},{"$f":"EV75","v":0},0,0,0,0,0,{"$f":"SUM(FB75:FG75)","v":0},0,0]
[{"$f":"RIGHT(A59,2)&\"Af\"","v":"02Af"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6206.7013144166667,141.01194371508416,6065.6893707015824,28,38,{"$f":"SUM(BF69:BF75)","v":0},38,2699.7066666666669,{"$f":"SUM(BI69:BI75)","v":69.538333333333327},2630.1683333333335,{"$f":"SUM(BK69:BK75)","v":370.185},{"$f":"SUM(BL69:BL75)","v":495.88750000000005},80.0625,1723.7025000000001,29.869166666666668,2142.86,71.473610381750817,2071.3863896182493,19.25016025,0,1142.2275,62,12,786,4,3.2275,251,24,{"$f":"SUM(CC69:CC75)","v":136.65698749999999},12716.506428833332,282.02388743016832,12434.482541403164,{"$f":"SUM(CG69:CG75)","v":69.930000000000007},{"$f":"SUM(CH69:CH75)","v":84.995000000000005},null,84.995000000000005,5405.1733333333341,{"$f":"SUM(CL69:CL75)","v":139.07666666666665},5266.0966666666673,{"$f":"SUM(CN69:CN75)","v":746.13},991.77500000000009,160.125,3447.4050000000002,59.738333333333337,4285.72,142.94722076350163,4142.7727792364985,38.500320500000001,94.295000000000002,2464.5787999999993,{"$f":"SUM(CY69:CY75)","v":130.69499999999999},79.835000000000008,1623.9883333333332,9.2249999999999996,6.4593800000000003,525.01166666666654,89.364419999999996,273.31397499999997,12716.506428833332,282.02388743016832,12434.482541403164,{"$f":"SUM(DJ69:DJ75)","v":69.930000000000007},84.995000000000005,0,84.995000000000005,5405.1733333333341,{"$f":"SUM(DO69:DO75)","v":139.07666666666665},5266.0966666666673,746.13,991.77500000000009,160.125,3447.4050000000002,{"$f":"SUM(DU69:DU75)","v":59.738333333333337},{"$f":"SUM(DV69:DV75)","v":4285.72},{"$f":"SUM(DW69:DW75)","v":142.94722076350163},{"$f":"SUM(DX69:DX75)","v":4142.7727792364985},38.500320500000001,94.295000000000002,2464.5787999999993,130.69499999999999,79.835000000000008,1623.9883333333332,9.2249999999999996,{"$f":"SUM(EF69:EF75)","v":6.4593800000000003},{"$f":"SUM(EG69:EG75)","v":525.01166666666654},{"$f":"SUM(EH69:EH75)","v":89.364419999999996},{"$f":"SUM(EI69:EI75)","v":273.31397499999997},12827.506428833332,282.02388743016832,12545.482541403164,{"$f":"SUM(EM69:EM75)","v":69.930000000000007},{"$f":"SUM(EN69:EN75)","v":84.995000000000005},null,84.995000000000005,5516.1733333333341,{"$f":"SUM(ER69:ER75)","v":139.07666666666665},5377.0966666666673,{"$f":"SUM(ET69:ET75)","v":5345.4350000000004},170.73833333333334,4285.72,142.94722076350163,4142.7727792364985,38.500320500000001,94.295000000000002,2464.5787999999993,{"$f":"SUM(FB69:FB75)","v":130.69499999999999},79.835000000000008,1623.9883333333332,9.2249999999999996,6.4593800000000003,{"$f":"SUM(FG69:FG75)","v":525.01166666666654},89.364419999999996,273.31397499999997,10068.626428833333,282.02388743016832,9786.6025414031647,{"$f":"SUM(FM69:FM75)","v":69.930000000000007},84.995000000000005,null,84.995000000000005,2757.2933333333335,{"$f":"SUM(FR69:FR75)","v":139.07666666666665},2618.2166666666667,2586.5550000000003,170.73833333333334,4285.72,{"$f":"SUM(FW69:FW75)","v":142.94722076350163},{"$f":"SUM(FX69:FX75)","v":4142.7727792364985},38.500320500000001,94.295000000000002,2464.5787999999998,2375.2143799999999,89.364419999999996,273.31397499999997]
[{"$f":"RIGHT(A59,2)&\"Des\"&C77","v":"02Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,324.36,0,324.36,null,null,null,null,0,null,0,null,null,324.36,null,324.36,null,null,null,null,null,null,{"$f":"GF77+GG77","v":221},{"$f":"GJ77+GM77+GR77","v":0},{"$f":"SUM(GH77,GK77,GN77,GS77,GT77:GU77,GV77,GY77)","v":221},null,null,null,null,{"$f":"GM77+GN77","v":0},null,{"$f":"GO77-GM77+GP77","v":0},null,null,221,null,{"$f":"GQ77-GR77","v":221},null,null,null,null,null,null,{"$f":"SUM(HB77:HI77)","v":664.98199999999997},{"$f":"GZ77","v":664.98199999999997},null,null,null,null,664.98199999999997,null,null,null,{"$f":"SUM(HL77:HS77)","v":459.71899999999999},{"$f":"HJ77","v":459.71899999999999},null,null,263,null,196.71899999999999]
[{"$f":"RIGHT(A59,2)&\"Des\"&C78","v":"02Des40"},"Desinvesteringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,5.4809999999999999,0,5.4809999999999999,null,null,null,null,0,null,0,null,null,5.4809999999999999,null,5.4809999999999999,null,null,null,null,null,null,323,0,323,null,null,null,null,229,null,229,229,null,94,null,{"$f":"GQ78-GR78","v":94},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,64,64,null,null,64]
[{"$f":"RIGHT(A59,2)&\"Des\"&C79","v":"02Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A59,2)&\"Des\"&C80","v":"02Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A59,2)&\"Des\"&C81","v":"02Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,20,0,20,null,null,null,null,20,null,20,20,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,11.867000000000001,0,11.867000000000001,null,null,null,null,0,null,0,null,null,null,null,0,null,11.867000000000001,null,null,null,null,499.41645999999997,0,499.41645999999997,null,null,null,null,0,null,0,null,null,null,null,0,null,499.41645999999997,null,null,null,null,5.14351,5.14351,null,null,null,null,null,null,5.14351,null,104.01611,104.01611,null,null,102,null,null,null,2.0161099999999998]
[{"$f":"RIGHT(A59,2)&\"Des\"&C82","v":"02Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB82+BC82","v":0},{"$f":"BF82+BI82+BQ82","v":0},0,null,null,null,null,{"$f":"BJ82+BI82","v":0},null,{"$f":"SUM(BK82:BO82)-BI82","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"CE82+CF82","v":0},{"$f":"CI82+CL82+CT82","v":0},0,null,null,null,null,{"$f":"CL82+CM82","v":0},null,{"$f":"SUM(CN82:CR82)-CL82","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"DH82+DI82","v":0},{"$f":"DL82+DO82+DW82","v":0},0,null,null,null,null,{"$f":"DO82+DP82","v":0},null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,7502,0,7502,null,null,null,null,{"$f":"ES82+ER82","v":7502},null,{"$f":"ET82-ER82+EU82","v":7502},7502,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,{"$f":"FS82+FR82","v":0},null,{"$f":"FT82-FR82+FU82","v":0},null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A59,2)&\"Des\"&C83","v":"02Des3"},"Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A59,2)&\"Des\"&C84","v":"02Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A59,2)&\"cad\"&C86","v":"02cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(CG86,CJ86,CM86,CU86:CW86,CX86,DF86)","v":0},null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(DJ86,DM86,DP86,DX86:DZ86,EA86,EI86)","v":0},null,null,null,null,0,null,{"$f":"SUM(DQ86:DU86)-DO86","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB86:EH86)","v":0},null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(EM86,EP86,ES86,EX86,EY86:EZ86,FA86,FI86)","v":0},null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,25.948999999999998,0,{"$f":"SUM(FM86,FP86,FS86,FX86,FY86:FZ86,GA86,GD86)","v":25.948999999999998},null,null,null,null,0,null,0,null,null,25.948999999999998,null,{"$f":"FV86-FW86","v":25.948999999999998}]
[{"$f":"RIGHT(A59,2)&\"cad\"&C87","v":"02cad40"},"cumulatieve afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0.54800000000000004,0,0.54800000000000004,null,null,null,null,0,null,0,null,null,0.54800000000000004,null,0.54800000000000004]
[{"$f":"RIGHT(A59,2)&\"cad\"&C88","v":"02cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A59,2)&\"cad\"&C89","v":"02cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A59,2)&\"cad\"&C90","v":"02cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,7,0,7,null,null,null,null,7,null,7,7,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,5.34,0,5.34,null,null,null,null,0,null,0,null,null,null,null,0,null,5.34]
[{"$f":"RIGHT(A59,2)&\"cad\"&C91","v":"02cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BV91:CB91)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY91:DE91)","v":0},null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,5251,0,5251,null,null,null,null,5251,null,5251,5251,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A59,2)&\"cad\"&C92","v":"02cad3"},"cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"EK92+EL92","v":0},{"$f":"EO92+ER92+EW92","v":0},0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"FK92+FL92","v":0},0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A59,2)&\"cad\"","v":"02cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(BD86:BD92)","v":0},{"$f":"SUM(BE86:BE92)","v":0},{"$f":"SUM(BF86:BF92)","v":0},{"$f":"SUM(BG86:BG92)","v":0},0,{"$f":"SUM(BI86:BI92)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(BQ86:BQ92)","v":0},{"$f":"SUM(BR86:BR92)","v":0},{"$f":"SUM(BS86:BS92)","v":0},{"$f":"SUM(BT86:BT92)","v":0},0,{"$f":"SUM(BV86:BV92)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CG86:CG92)","v":0},{"$f":"SUM(CH86:CH92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DJ86:DJ92)","v":0},{"$f":"SUM(DK86:DK92)","v":0},null,null,0,null,0,{"$f":"SUM(DQ86:DQ92)","v":0},0,0,0,0,0,{"$f":"SUM(DW86:DW92)","v":0},{"$f":"SUM(DX86:DX92)","v":0},{"$f":"SUM(DY86:DY92)","v":0},0,0,{"$f":"SUM(EB86:EB92)","v":0},0,0,0,0,{"$f":"SUM(EG86:EG92)","v":0},0,0,5258,0,5258,{"$f":"SUM(EM86:EM92)","v":0},0,0,0,5258,0,5258,{"$f":"SUM(ET86:ET92)","v":5258},0,0,0,0,0,0,0,{"$f":"SUM(FB86:FB92)","v":0},0,0,0,0,{"$f":"SUM(FG86:FG92)","v":0},0,0,31.837,{"$f":"FO93+FR93+FW93","v":0},31.837,{"$f":"SUM(FM86:FM92)","v":0},0,{"$f":"SUM(FO86:FO92)","v":0},{"$f":"SUM(FP86:FP92)","v":0},{"$f":"SUM(FQ86:FQ92)","v":0},{"$f":"SUM(FR86:FR92)","v":0},0,0,0,26.497,{"$f":"SUM(FW86:FW92)","v":0},{"$f":"SUM(FX86:FX92)","v":26.497},0,5.34,{"$f":"GB93+GC93","v":0},0,0,0]
[{"$f":"RIGHT(A$59,2)&\"bwv\"&C94","v":"02bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF94+GG94","v":0},{"$f":"GJ94+GM94+GR94","v":0},{"$f":"SUM(GH94,GK94,GN94,GS94,GT94:GU94,GV94,GY94)","v":0},null,null,null,null,{"$f":"GM94+GN94","v":0},null,{"$f":"GO94-GM94+GP94","v":0},null,null,null,null,{"$f":"GQ94-GR94","v":0},null,null,null,null,null,null,{"$f":"SUM(HB94:HI94)","v":0},{"$f":"GZ94","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL94:HS94)","v":0},{"$f":"HJ94","v":0}]
[{"$f":"RIGHT(A$59,2)&\"bwv\"&C95","v":"02bwv40"},"bijzondere waardevermindering bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,{"$f":"GQ95-GR95","v":0},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["02bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["02bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["02bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,13,0,13,null,null,null,null,13,null,13,13,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["02bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2251,0,2251,null,null,null,null,2251,null,2251,2251,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["02bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0]
[2003]
[{"$f":"RIGHT(A102,2)&\"Inv\"&C103","v":"03Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108753.09812197259,6401.0046443437277,{"$f":"SUM(CG103,CJ103,CM103,CU103:CW103,CX103,DF103)","v":102352.09347762886},1236,4588,536,{"$f":"CH103-CI103","v":4052},29581.473001302576,5226,24355.473001302576,5793.5,11864.4,620.26653799758742,10904.306463304989,399,31663,639.00464434372736,{"$f":"CS103-CT103","v":31023.995355656272},3313,733.5,36269.747120670007,2734,1574,26435,856,263,4213.0741206700004,194.673,1368.3780000000002]
[{"$f":"RIGHT(A102,2)&\"Inv\"&C104","v":"03Inv40"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95231.719932898879,4702.9057192902465,90528.814213608639,416,3608,515,{"$f":"CH104-CI104","v":3093},25376.074876863891,8905,16471.074876863891,3782.8,9580.6,111.58234016887818,11545.092536695012,356,32581,-4717.0942807097535,37298.094280709753,1040,237,{"$f":"SUM(CY104:DE104)","v":31306.638056035001},1791,648,25766,145,117,2351.237056035,488.40100000000001,667.00699999999995]
[{"$f":"RIGHT(A102,2)&\"Inv\"&C105","v":"03Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3707.3353606400001,0,3707.3353606400001,null,24,null,{"$f":"CH105-CI105","v":24},262,null,262,null,null,null,232,30,null,null,0,null,1340,2081.3353606400001,240,8,603,23,null,1207.3353606400001]
[{"$f":"RIGHT(A102,2)&\"Inv\"&C106","v":"03Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5531.1168922500001,1037,4494.1168922500001,null,63,null,63,2569.3000000000002,1037,1532.3000000000002,1573.3,996,null,null,null,9,null,9,55,null,2834.8168922499999,21,32,1263,4,135,1384.0318922500001,-4.2149999999999999]
[{"$f":"RIGHT(A102,2)&\"Inv\"&C107","v":"03Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7030.9361410615193,81,6949.9361410615193,null,null,null,0,1435.403281061519,81,1354.403281061519,200.6,362.9,53.603281061519901,818.29999999999927,null,4502,null,4502,null,561,532.53286000000003,41,37,451,null,null,3.5328599999999999]
[{"$f":"RIGHT(A102,2)&\"Inv\"&C108","v":"03Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29689.320924772011,91,29598.320924772011,null,null,null,0,28456.427840772012,91,28365.427840772012,3379.4,6113.9,121.42784077201448,18279.7,562,null,null,0,null,null,1232.893084,null,null,null,null,null,1011.8730839999999,221.02]
[{"$f":"RIGHT(A102,2)&\"Inv\"&C109","v":"03Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0]
[{"$f":"RIGHT(A102,2)&\"Inv\"&C110","v":"03Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,863,0,863,24,2,null,2,403,null,403,null,403,null,null,null,434,null,434,null,null,0]
[]
[{"$f":"RIGHT(A102,2)&\"Af\"&C112","v":"03Af50"},"afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1090.5309812197258,64.010046443437275,{"$f":"SUM(CG112,CJ112,CM112,CU112:CW112,CX112,DF112)","v":1026.5209347762886},{"$f":"CG103/C103/2","v":12.36},{"$f":"CH103/$C103/2","v":45.88},{"$f":"CI103/$C103/2","v":5.36},{"$f":"CH112-CI112","v":40.520000000000003},295.81473001302578,{"$f":"CL103/50/2","v":52.26},243.55473001302579,{"$f":"CN103/$C103/2","v":57.935000000000002},118.64399999999999,6.2026653799758744,109.04306463304989,{"$f":"CR103/$C103/2","v":3.99},316.63,6.3900464434372735,310.23995355656274,{"$f":"CV103/$C103/2","v":33.130000000000003},10.335000000000001,362.69747120670002,{"$f":"CY103/$C103/2","v":27.34},15.74,264.35000000000002,8.56,2.63,42.130741206700002,1.9467300000000001,13.683780000000002,2180.4285024394517,128.02009288687455,{"$f":"SUM(DJ112,DM112,DP112,DX112:DZ112,EA112,EI112)","v":2052.4084095525773},{"$f":"2*CG112","v":24.72},91.76,10.72,{"$f":"DK112-DL112","v":81.040000000000006},591.62946002605156,{"$f":"2*CL112","v":104.52},{"$f":"SUM(DQ112:DU112)-DO112","v":487.10946002605158},{"$f":"2*CN112","v":115.87},237.28799999999998,12.405330759951749,218.08612926609979,7.98,633.26,{"$f":"2*CT112","v":12.780092886874547},{"$f":"DV112-DW112","v":620.47990711312548},{"$f":"2*CV112","v":66.260000000000005},20.67,{"$f":"SUM(EB112:EH112)","v":724.76148241340002},{"$f":"2*CY112","v":54.68},{"$f":"2*CZ112","v":31.48},528.70000000000005,17.12,{"$f":"2*DC112","v":5.26},84.261482413400003,3.26,27.367560000000005,2173.935595851277,128.02009288687455,{"$f":"SUM(EM112,EP112,ES112,EX112,EY112:EZ112,FA112,FI112)","v":2045.9155029644025},{"$f":"DJ112","v":24.72},91.76,10.72,{"$f":"EN112-EO112","v":81.040000000000006},581.87655343787696,{"$f":"DO112","v":104.52},477.35655343787698,572.87655343787696,9,{"$f":"DV112","v":633.26},{"$f":"DW112","v":12.780092886874547},{"$f":"EV112-EW112","v":620.47990711312548},{"$f":"DY112","v":66.260000000000005},{"$f":"DZ112","v":20.67},{"$f":"SUM(FB112:FH112)","v":728.02148241340001},{"$f":"EB112","v":54.68},{"$f":"EC112","v":31.48},528.70000000000005,17.12,{"$f":"EF112","v":5.26},{"$f":"EG112","v":84.261482413400003},6.52,{"$f":"EI112","v":27.367560000000005},2173.935595851277,128.02009288687455,{"$f":"SUM(FM112,FP112,FS112,FX112,FY112:FZ112,GA112,GD112)","v":2045.9155029644025},{"$f":"EM112","v":24.72},91.76,10.72,{"$f":"FN112-FO112","v":81.040000000000006},581.87655343787696,{"$f":"ER112","v":104.52},477.35655343787698,{"$f":"ET112","v":572.87655343787696},9,633.26,12.780092886874547,{"$f":"FV112-FW112","v":620.47990711312548},{"$f":"EY112","v":66.260000000000005},20.67,{"$f":"GB112+GC112","v":728.02148241340001},{"$f":"SUM(FB112:FG112)","v":721.50148241340003},{"$f":"FH112","v":6.52},{"$f":"FI112","v":27.367560000000005}]
[{"$f":"RIGHT(A102,2)&\"Af\"&C113","v":"03Af40"},"afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1190.3964991612361,58.786321491128078,1131.610177670108,{"$f":"CG104/C104/2","v":5.2},{"$f":"CH104/$C104/2","v":45.1},{"$f":"CI104/$C104/2","v":6.4375},{"$f":"CH113-CI113","v":38.662500000000001},317.20093596079863,{"$f":"CL104/40/2","v":111.3125},205.88843596079863,47.285000000000004,119.75750000000001,1.3947792521109772,{"$f":"CQ104/$C104/2","v":144.31365670868766},4.45,407.26249999999999,{"$f":"CT104/$C104/2","v":-58.963678508871922},466.2261785088719,{"$f":"CV104/$C104/2","v":13},{"$f":"CW104/$C104/2","v":2.9624999999999999},391.33297570043749,{"$f":"CY104/$C104/2","v":22.387499999999999},8.1,{"$f":"DA104/$C104/2","v":322.07499999999999},1.8125,1.4624999999999999,29.390463200437502,6.1050125,8.3375874999999997,2374.6829733224722,117.57264298225616,2257.110330340216,10.4,90.2,12.875,{"$f":"DK113-DL113","v":77.325000000000003},634.40187192159726,222.625,411.77687192159726,{"$f":"2*CN113","v":94.570000000000007},239.51500000000001,2.7895585042219544,288.62731341737532,8.9,{"$f":"2*CS113","v":814.52499999999998},{"$f":"2*CT113","v":-117.92735701774384},{"$f":"DV113-DW113","v":932.45235701774379},26,5.9249999999999998,776.55592640087502,{"$f":"2*CY113","v":44.774999999999999},16.2,644.15,3.625,2.9249999999999998,58.780926400875003,6.1,16.675174999999999,2389.3811014008747,117.57264298225616,2271.8084584186186,10.4,90.2,12.875,{"$f":"EN113-EO113","v":77.325000000000003},643,222.625,420.375,633,10,{"$f":"DV113","v":814.52499999999998},{"$f":"DW113","v":-117.92735701774384},{"$f":"EV113-EW113","v":932.45235701774379},{"$f":"DY113","v":26},{"$f":"DZ113","v":5.9249999999999998},782.65592640087505,{"$f":"EB113","v":44.774999999999999},16.2,644.15,3.625,2.9249999999999998,58.780926400875003,12.2,16.675174999999999,2389.3811014008747,117.57264298225616,2271.8084584186186,10.4,90.2,12.875,{"$f":"FN113-FO113","v":77.325000000000003},643,222.625,420.375,633,10,814.52499999999998,-117.92735701774384,932.45235701774379,26,5.9249999999999998,782.65592640087505,770.455926400875,{"$f":"FH113","v":12.2},16.675174999999999]
[{"$f":"RIGHT(A102,2)&\"Af\"&C114","v":"03Af30"},"afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.288922677333339,0,63.288922677333339,null,{"$f":"CH105/$C105/2","v":0.4},null,0.4,5.8666666666666671,null,5.8666666666666671,null,null,null,{"$f":"CQ105/$C105/2","v":3.8666666666666667},2,null,null,0,null,{"$f":"CW105/$C105/2","v":22.333333333333332},34.688922677333338,4,0.13333333333333333,{"$f":"DA105/$C105/2","v":10.050000000000001},{"$f":"DB105/$C105/2","v":0.38333333333333336},null,{"$f":"DD105/$C105/2","v":20.122256010666668},null,null,123.57784535466668,0,123.57784535466668,null,{"$f":"2*CH114","v":0.8},null,0.8,8.7333333333333343,0,8.7333333333333343,0,0,0,7.7333333333333334,{"$f":"CR105/C105","v":1},0,null,0,0,44.666666666666664,69.377845354666675,{"$f":"2*CY114","v":8},0.26666666666666666,20.100000000000001,0.76666666666666672,0,40.244512021333335,null,null,122.57784535466666,0,122.57784535466666,null,{"$f":"DK114","v":0.8},null,0.8,7.7333333333333334,0,7.7333333333333334,{"$f":"SUM(DQ114:DT114)","v":7.7333333333333334},null,null,null,0,null,{"$f":"DZ114","v":44.666666666666664},69.377845354666675,{"$f":"EB114","v":8},0.26666666666666666,20.100000000000001,0.76666666666666672,0,40.244512021333335,null,null,122.57784535466666,0,122.57784535466666,0,{"$f":"EN114","v":0.8},0,0.8,7.7333333333333334,0,7.7333333333333334,{"$f":"ET114","v":7.7333333333333334},0,{"$f":"EV114","v":0},0,0,0,44.666666666666664,69.377845354666675,69.377845354666675,0,0]
[{"$f":"RIGHT(A102,2)&\"Af\"&C115","v":"03Af25"},"afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.54233784500001,20.74,89.802337845000011,null,{"$f":"CH106/$C106/2","v":1.26},null,1.26,51.385999999999996,{"$f":"CL106/25/2","v":20.74},30.645999999999997,31.465999999999998,19.920000000000002,null,null,null,{"$f":"CS106/$C106/2","v":0.18},null,0.18,{"$f":"CV106/$C106/2","v":1.1000000000000001},null,56.616337845000004,0.42,0.64,{"$f":"DA106/$C106/2","v":25.26},null,{"$f":"DC106/$C106/2","v":2.7},27.680637845,-8.43E-2,null,221.17327569,41.48,179.69327569000001,null,{"$f":"2*CH115","v":2.52},null,2.52,102.77199999999999,41.48,61.291999999999994,62.931999999999995,39.840000000000003,0,0,0,0.36,null,0.36,2.2000000000000002,0,113.32127569000001,{"$f":"2*CY115","v":0.84},1.28,50.52,0,5.4,55.361275689999999,-0.08,null,224.32127569000002,41.48,182.84127569000003,null,{"$f":"DK115","v":2.52},null,2.52,106,41.48,64.52000000000001,106,null,{"$f":"DV115","v":0.36},null,0.36,{"$f":"DY115","v":2.2000000000000002},null,113.24127569000001,{"$f":"EB115","v":0.84},1.28,50.52,0,5.4,55.361275689999999,-0.16,null,224.32127569000002,41.48,182.84127569000003,0,{"$f":"EN115","v":2.52},0,2.52,106,41.48,64.52000000000001,{"$f":"ET115","v":106},0,{"$f":"EV115","v":0.36},0,0.36,2.2000000000000002,0,113.24127569000001,113.40127569000001,-0.16,0]
[{"$f":"RIGHT(A102,2)&\"Af\"&C116","v":"03Af10"},"afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351.54680705307595,4.05,347.49680705307594,null,null,null,0,71.770164053075959,{"$f":"CL107/10/2","v":4.05},67.720164053075962,10.029999999999999,18.145,2.6801640530759951,{"$f":"CQ107/$C107/2","v":40.914999999999964},null,{"$f":"CS107/$C107/2","v":225.1},null,225.1,null,{"$f":"CW107/$C107/2","v":28.05},26.626642999999998,2.0499999999999998,1.85,{"$f":"DA107/$C107/2","v":22.55},null,null,0.17664299999999999,null,null,703.0936141061519,8.1,694.99361410615188,null,null,null,0,143.54032810615192,8.1,135.44032810615192,20.059999999999999,36.29,5.3603281061519903,81.829999999999927,0,450.2,null,450.2,null,{"$f":"2*CW116","v":56.1},53.253285999999996,{"$f":"2*CY116","v":4.0999999999999996},3.7,45.1,0,0,0.35328599999999999,null,null,703.0936141061519,8.1,694.99361410615188,null,null,null,0,143.54032810615192,8.1,135.44032810615192,{"$f":"SUM(DQ116:DT116)","v":143.54032810615192},null,{"$f":"DV116","v":450.2},null,450.2,null,{"$f":"DZ116","v":56.1},53.253285999999996,{"$f":"EB116","v":4.0999999999999996},3.7,45.1,0,0,0.35328599999999999,null,null,657.55328600000007,8.1,649.45328600000005,0,{"$f":"EN116","v":0},{"$f":"EO116","v":0},0,98,8.1,89.9,98,0,{"$f":"EV116","v":450.2},0,450.2,0,{"$f":"EZ116","v":56.1},53.253285999999996,53.253285999999996,0,0]
[{"$f":"RIGHT(A102,2)&\"Af\"&C117","v":"03Af5"},"afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2923.7320924772016,9.1,2914.6320924772017,null,null,null,0,2800.4427840772014,{"$f":"CL108/5/2","v":9.1},2791.3427840772015,337.94,611.39,12.142784077201448,{"$f":"CQ108/$C108/2","v":1827.97},11,null,null,0,null,null,123.2893084,null,null,null,null,null,101.18730839999999,22.102,null,5825.3601849544029,18.2,5807.1601849544031,null,null,null,0,5600.8855681544028,18.2,5582.685568154403,675.88,1222.78,24.285568154402895,3655.94,22,0,null,0,null,null,224.47461679999998,null,null,null,null,null,202.37461679999998,22.1,null,5937.4601849544024,18.2,5919.2601849544026,null,null,null,0,5690.8855681544028,18.2,5672.685568154403,{"$f":"SUM(DQ117:DT117)","v":5578.8855681544028},112,null,null,0,null,null,246.5746168,null,null,null,null,null,202.37461679999998,44.2,null,3836.5746168000001,18.2,3818.3746168000002,0,{"$f":"EN117","v":0},{"$f":"EO117","v":0},0,3590,18.2,3571.8,3478,{"$f":"EU117","v":112},{"$f":"EV117","v":0},0,0,0,0,246.5746168,202.37461679999998,44.2,0]
[{"$f":"RIGHT(A102,2)&\"Af\"&C118","v":"03Af3"},"afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,0,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"EN118","v":0},{"$f":"EO118","v":0},0,0,0,0,{"$f":"ET118","v":0},0,{"$f":"EV118","v":0},0,0,0,0,0,{"$f":"SUM(FB118:FG118)","v":0},{"$f":"FH118","v":0},0]
[{"$f":"RIGHT(A102,2)&\"Af\"","v":"03Af"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5730.037640433573,156.68636793456534,5573.3512724990078,{"$f":"SUM(CG112:CG118)","v":17.559999999999999},{"$f":"SUM(CH112:CH118)","v":92.640000000000015},{"$f":"SUM(CI112:CI118)","v":11.797499999999999},80.842500000000015,3542.481280770769,{"$f":"SUM(CL112:CL118)","v":197.46250000000001},3345.0187807707689,{"$f":"SUM(CN112:CN118)","v":484.65600000000001},887.85649999999998,22.420392762364294,2126.1083880084043,21.44,949.1724999999999,-52.573632065434651,1001.7461320654346,47.230000000000004,63.680833333333339,995.25165882947078,{"$f":"SUM(CY112:CY118)","v":56.197499999999998},26.463333333333335,644.28499999999985,10.755833333333333,6.7924999999999995,220.68804966280416,30.069442500000001,22.021367500000004,11428.316395867145,313.37273586913068,11114.943659998014,{"$f":"SUM(DJ112:DJ118)","v":35.119999999999997},185.28000000000003,23.594999999999999,161.68500000000003,7081.962561541538,394.92500000000001,6687.0375615415378,969.31200000000001,1775.713,44.840785524728588,4252.2167760168086,{"$f":"SUM(DU112:DU118)","v":39.880000000000003},1898.3449999999998,{"$f":"SUM(DW112:DW118)","v":-105.1472641308693},{"$f":"SUM(DX112:DX118)","v":2003.4922641308692},94.460000000000008,127.36166666666668,1961.7444326589416,{"$f":"SUM(EB112:EB118)","v":112.395},52.926666666666669,1288.5699999999997,21.511666666666667,{"$f":"SUM(EF112:EF118)","v":13.584999999999999},{"$f":"SUM(EG112:EG118)","v":441.37609932560832},{"$f":"SUM(EH112:EH118)","v":31.380000000000003},{"$f":"SUM(EI112:EI118)","v":44.042735000000008},11550.769617357373,313.37273586913068,11237.396881488243,{"$f":"SUM(EM112:EM118)","v":35.119999999999997},{"$f":"SUM(EN112:EN118)","v":185.28000000000003},{"$f":"SUM(EO112:EO118)","v":23.594999999999999},161.68500000000003,7173.0357830317653,{"$f":"SUM(ER112:ER118)","v":394.92500000000001},6778.1107830317651,{"$f":"SUM(ET112:ET118)","v":7042.0357830317653},131,1898.3449999999998,-105.1472641308693,2003.4922641308692,94.460000000000008,127.36166666666668,1993.1244326589415,{"$f":"SUM(FB112:FB118)","v":112.395},{"$f":"SUM(FC112:FC118)","v":52.926666666666669},1288.5699999999997,21.511666666666667,13.584999999999999,{"$f":"SUM(FG112:FG118)","v":441.37609932560832},62.760000000000005,44.042735000000008,9404.3437210968186,313.37273586913068,9090.9709852276883,{"$f":"SUM(FM112:FM118)","v":35.119999999999997},185.28000000000003,23.594999999999999,161.68500000000003,5026.6098867712099,{"$f":"SUM(FR112:FR118)","v":394.92500000000001},4631.6848867712097,4895.6098867712099,{"$f":"SUM(FU112:FU118)","v":131},1898.3449999999998,{"$f":"SUM(FW112:FW118)","v":-105.1472641308693},{"$f":"SUM(FX112:FX118)","v":2003.4922641308692},94.460000000000008,127.36166666666668,1993.1244326589415,1930.3644326589415,{"$f":"SUM(GC112:GC118)","v":62.760000000000005},44.042735000000008]
[{"$f":"RIGHT(A102,2)&\"Des\"&C120","v":"03Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,{"$f":"2*CS120","v":0},null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,278.27800000000002,0,278.27800000000002,null,null,null,null,0,null,0,null,null,278.27800000000002,null,278.27800000000002,null,null,null,null,null,null,{"$f":"GF120+GG120","v":318},{"$f":"GJ120+GM120+GR120","v":0},{"$f":"SUM(GH120,GK120,GN120,GS120,GT120:GU120,GV120,GY120)","v":318},null,null,null,null,{"$f":"GM120+GN120","v":0},null,{"$f":"GO120-GM120+GP120","v":0},null,null,318,null,{"$f":"GQ120-GR120","v":318},null,null,null,null,null,null,{"$f":"SUM(HB120:HI120)","v":962.95399999999995},{"$f":"GZ120","v":962.95399999999995},null,null,null,null,962.95399999999995,null,null,null,{"$f":"SUM(HL120:HS120)","v":219.29},{"$f":"HJ120","v":219.29},null,null,14,null,205.29]
[{"$f":"RIGHT(A102,2)&\"Des\"&C121","v":"03Des40"},"Desinvesteringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,191.06900000000002,0,191.06900000000002,null,null,null,null,0,null,0,null,null,191.06900000000002,null,191.06900000000002,null,null,null,null,null,null,873,0,873,null,null,null,null,158,null,158,158,null,715,null,{"$f":"GQ121-GR121","v":715},null,null,null,null,null,null,71.718999999999994,71.718999999999994,null,null,null,null,71.718999999999994,null,null,null,138.672,138.672,null,null,36,null,102.672]
[{"$f":"RIGHT(A102,2)&\"Des\"&C122","v":"03Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,18.844999999999999,0,18.844999999999999,null,null,null,null,0,null,0,null,null,null,null,0,null,18.844999999999999,null,null,null,null,1320.6658600000001,0,1320.6658600000001,null,null,null,null,0,null,0,null,null,null,null,{"$f":"GQ122-GR122","v":0},null,1320.6658600000001,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A102,2)&\"Des\"&C123","v":"03Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A102,2)&\"Des\"&C124","v":"03Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,228,0,228,null,null,null,null,228,null,228,228,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,51.154000000000003,0,51.154000000000003,null,null,null,null,0,null,0,null,null,null,null,0,null,51.154000000000003,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,110.58902,110.58902,null,null,102,null,null,null,8.5890199999999997]
[{"$f":"RIGHT(A102,2)&\"Des\"&C125","v":"03Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,5252,0,5252,null,null,null,null,5252,null,5252,5252,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A102,2)&\"Des\"&C126","v":"03Des3"},"Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A102,2)&\"Des\"&C127","v":"03Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A102,2)&\"cad\"&C129","v":"03cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(CG129,CJ129,CM129,CU129:CW129,CX129,DF129)","v":0},null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(DJ129,DM129,DP129,DX129:DZ129,EA129,EI129)","v":0},null,null,null,null,0,null,{"$f":"SUM(DQ129:DU129)-DO129","v":0},null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(EM129,EP129,ES129,EX129,EY129:EZ129,FA129,FI129)","v":0},null,null,null,null,0,null,0,null,null,null,null,null,null,null,{"$f":"SUM(FB129:FH129)","v":0},null,null,null,null,null,null,null,null,16.695,0,{"$f":"SUM(FM129,FP129,FS129,FX129,FY129:FZ129,GA129,GD129)","v":16.695},null,null,null,null,0,null,0,null,null,16.695,null,{"$f":"FV129-FW129","v":16.695}]
[{"$f":"RIGHT(A102,2)&\"cad\"&C130","v":"03cad40"},"cumulatieve afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,14.33,0,14.33,null,null,null,null,0,null,0,null,null,14.33,null,14.33]
[{"$f":"RIGHT(A102,2)&\"cad\"&C131","v":"03cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2.1989999999999998,0,2.1989999999999998,null,null,null,null,0,null,0,null,null,null,null,0,null,2.1989999999999998]
[{"$f":"RIGHT(A102,2)&\"cad\"&C132","v":"03cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A102,2)&\"cad\"&C133","v":"03cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,57,0,57,null,null,null,null,57,null,57,57,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,17.904,0,17.904,null,null,null,null,0,null,0,null,null,null,null,0,null,17.904]
[{"$f":"RIGHT(A102,2)&\"cad\"&C134","v":"03cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2626,0,2626,null,null,null,null,2626,null,2626,2626,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A102,2)&\"cad\"&C135","v":"03cad3"},"cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A102,2)&\"cad\"","v":"03cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(CG129:CG135)","v":0},{"$f":"SUM(CH129:CH135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DJ129:DJ135)","v":0},0,0,0,0,0,0,{"$f":"SUM(DQ129:DQ135)","v":0},0,0,0,0,0,null,null,0,0,0,{"$f":"SUM(EB129:EB135)","v":0},0,0,0,0,{"$f":"SUM(EG129:EG135)","v":0},0,0,2683,0,2683,{"$f":"SUM(EM129:EM135)","v":0},0,0,0,2683,0,2683,{"$f":"SUM(ET129:ET135)","v":2683},0,0,0,0,0,0,0,{"$f":"SUM(FB129:FB135)","v":0},0,0,0,0,{"$f":"SUM(FG129:FG135)","v":0},0,0,51.128,0,51.128,{"$f":"SUM(FM129:FM135)","v":0},0,0,0,0,0,0,0,0,31.024999999999999,0,31.024999999999999,0,20.103000000000002,{"$f":"GB136+GC136","v":0},{"$f":"SUM(GB129:GB135)","v":0},{"$f":"SUM(GC129:GC135)","v":0},{"$f":"SUM(GD129:GD135)","v":0}]
[{"$f":"RIGHT(A$102,2)&\"bwv\"&C137","v":"03bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF137+GG137","v":0},{"$f":"GJ137+GM137+GR137","v":0},{"$f":"SUM(GH137,GK137,GN137,GS137,GT137:GU137,GV137,GY137)","v":0},null,null,null,null,{"$f":"GM137+GN137","v":0},null,{"$f":"GO137-GM137+GP137","v":0},null,null,null,null,{"$f":"GQ137-GR137","v":0},null,null,null,null,null,null,{"$f":"SUM(HB137:HI137)","v":0},{"$f":"GZ137","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL137:HS137)","v":0},{"$f":"HJ137","v":0}]
[{"$f":"RIGHT(A$102,2)&\"bwv\"&C138","v":"03bwv40"},"bijzondere waardevermindering bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,{"$f":"GQ138-GR138","v":0},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["03bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["03bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["03bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,171,0,171,null,null,null,null,171,null,171,171,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["03bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2626,0,2626,null,null,null,null,2626,null,2626,2626,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["03bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[2004]
[{"$f":"RIGHT(A145,2)&\"Inv\"&C146","v":"04Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH146+DI146","v":145948.287755},{"$f":"DL146+DO146+DW146","v":1067.9092303100072},{"$f":"SUM(DJ146,DM146,DP146,DX146:DZ146,EA146,EI146)","v":144880.37852468999},507,4188,93,{"$f":"DK146-DL146","v":4095},{"$f":"DO146+DP146","v":29644.074000000001},-644,{"$f":"SUM(DQ146:DU146)-DO146","v":30288.074000000001},6298.35,10127.6,1158.1239999999998,11186,874,48859,1618.9092303100072,{"$f":"DV146-DW146","v":47240.090769689996},1748.1587550000002,757,{"$f":"SUM(EB146:EH146)","v":53246.74},6408,842,38078,530,896,6319,173.74,6998.3149999999987]
[{"$f":"RIGHT(A145,2)&\"Inv\"&C147","v":"04Inv40"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98820.143049999999,20566.175959730783,78253.967090269216,115,3389,887,{"$f":"DK147-DL147","v":2502},24163.21,5053,19110.21,6910,4982,682.21,10825,764,42913,14626.175959730783,{"$f":"DV147-DW147","v":28286.824040269217},1213.57105,154.19999999999999,17857.744999999999,4546,472,8434,122,519,3421,343.745,9014.4169999999995]
[{"$f":"RIGHT(A145,2)&\"Inv\"&C148","v":"04Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4113.0349999999999,248,3865.0349999999999,null,394,null,394,2602.221,248,2354.221,null,null,176.221,2352,74,null,null,0,null,87.7,10,null,null,null,null,null,10,null,1019.114]
[{"$f":"RIGHT(A145,2)&\"Inv\"&C149","v":"04Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7874.0115650000007,1351,6523.0115650000007,null,-173,null,-173,1786.0900000000001,1351,435.09000000000015,1042.1600000000001,673.6,26.33,44,null,null,null,0,44.581565000000062,null,6216.34,227,82,4965,1,null,926,15.34]
[{"$f":"RIGHT(A145,2)&\"Inv\"&C150","v":"04Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1895.0290000000002,91,1804.0290000000002,null,null,null,0,1433.3400000000001,91,1342.3400000000001,226.04,409.3,67,731,null,null,null,0,null,98.75,316,27,null,289,null,null,null,null,46.939]
[{"$f":"RIGHT(A145,2)&\"Inv\"&C151","v":"04Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19789.722999999998,76,19713.722999999998,null,null,null,0,17195.46,76,17119.46,2660.96,4929.5,765,8517,323,null,null,0,null,288.3,2240.79,null,null,317,null,null,1464,459.79,65.173000000000002]
[{"$f":"RIGHT(A145,2)&\"Inv\"&C152","v":"04Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.16,0,81.16,null,null,null,0,81.16,null,81.16,15.16,null,66,null,null,null,null,0,null,null,0]
[{"$f":"RIGHT(A145,2)&\"Inv\"&C153","v":"04Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540,41,499,3,null,null,0,{"$f":"DO153+DP153","v":0},41,-41,null,null,null,null,null,537,null,537,null,null,0]
[]
[{"$f":"RIGHT(A145,2)&\"Af\"&C155","v":"04Af50"},"afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1420.29287755,10.67909230310007,{"$f":"SUM(DJ155,DM155,DP155,DX155:DZ155,EA155,EI155)","v":1409.6137852468999},{"$f":"DJ146/$C146/2","v":5.07},41.88,0.93,40.950000000000003,296.44074000000001,{"$f":"DO146/$C146/2","v":-6.44},{"$f":"SUM(DQ155:DU155)-DO155","v":302.88074},{"$f":"DQ146/$C146/2","v":62.983500000000006},{"$f":"DR146/$C146/2","v":101.27600000000001},11.581239999999998,111.86,8.74,488.59,{"$f":"DW146/$C146/2","v":16.189092303100072},472.40090769689988,{"$f":"DY146/$C146/2","v":17.48158755},7.57,{"$f":"SUM(EB155:EH155)","v":493.27739999999994},{"$f":"EB146/$C146/2","v":64.08},8.42,380.78,5.3,8.9600000000000009,24,{"$f":"EH146/$C146/2","v":1.7374000000000001},69.983149999999981,2918.9657551,21.35818460620014,{"$f":"SUM(EM155,EP155,ES155,EX155,EY155:EZ155,FA155,FI155)","v":2897.6075704937998},{"$f":"2*DJ155","v":10.14},{"$f":"2*DK155","v":83.76},{"$f":"2*DL155","v":1.86},{"$f":"EN155-EO155","v":81.900000000000006},{"$f":"ES155+ER155","v":592.88148000000001},{"$f":"2*DO155","v":-12.88},{"$f":"ET155-ER155+EU155","v":605.76148000000001},{"$f":"2*SUM(DQ155:DT155)","v":575.40147999999999},{"$f":"2*DU155","v":17.48},977.18,32.378184606200143,{"$f":"EV155-EW155","v":944.80181539379976},{"$f":"2*DY155","v":34.963175100000001},15.14,{"$f":"SUM(FB155:FH155)","v":1064.9348},{"$f":"2*EB155","v":128.16},16.84,{"$f":"2*ED155","v":761.56},10.6,17.920000000000002,{"$f":"EG146/C146","v":126.38},3.4748000000000001,{"$f":"2*EI155","v":139.96629999999996},2918.9657551,21.35818460620014,{"$f":"SUM(FM155,FP155,FS155,FX155,FY155:FZ155,GA155,GD155)","v":2897.6075704937998},{"$f":"EM155","v":10.14},83.76,1.86,{"$f":"FN155-FO155","v":81.900000000000006},{"$f":"FS155+FR155","v":592.88148000000001},{"$f":"ER155","v":-12.88},{"$f":"FT155-FR155+FU155","v":605.76148000000001},{"$f":"ET155","v":575.40147999999999},17.48,977.18,32.378184606200143,{"$f":"FV155-FW155","v":944.80181539379976},{"$f":"EY155","v":34.963175100000001},15.14,{"$f":"GB155+GC155","v":1064.9348},{"$f":"SUM(FB155:FG155)","v":1061.46},{"$f":"FH155","v":3.4748000000000001},{"$f":"FI155","v":139.96629999999996}]
[{"$f":"RIGHT(A145,2)&\"Af\"&C156","v":"04Af40"},"afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1240.4892881250003,257.07719949663476,983.41208862836538,1.4375,42.362499999999997,11.0875,31.274999999999999,302.04012500000005,63.162500000000001,238.87762500000005,{"$f":"DQ147/$C147/2","v":86.375},62.274999999999999,8.5276250000000005,135.3125,9.5500000000000007,536.41250000000002,182.82719949663479,353.58530050336526,15.169638125000001,1.9274999999999998,228.45931250000001,56.825000000000003,5.9,105.425,1.5249999999999999,6.4874999999999998,48,4.2968124999999997,112.6802125,{"$f":"EK156+EL156","v":2470.5035762500002},{"$f":"EO156+ER156+EW156","v":514.15439899326952},1956.3491772567306,{"$f":"2*DJ156","v":2.875},{"$f":"2*DK156","v":84.724999999999994},22.175000000000001,62.55,604.08025000000009,126.325,477.7552500000001,584.98025000000007,19.100000000000001,1072.825,365.65439899326958,707.17060100673052,30.339276250000001,3.8549999999999995,446.443625,113.65,11.8,210.85,3.05,12.975,{"$f":"EG147/C147","v":85.525000000000006},8.5936249999999994,225.36042499999999,{"$f":"FK156+FL156","v":2470.5035762500002},514.15439899326952,1956.3491772567306,2.875,84.724999999999994,22.175000000000001,{"$f":"FN156-FO156","v":62.55},604.08025000000009,{"$f":"ER156","v":126.325},477.7552500000001,584.98025000000007,19.100000000000001,1072.825,365.65439899326958,707.17060100673052,30.339276250000001,3.8549999999999995,446.443625,437.85,{"$f":"FH156","v":8.5936249999999994},225.36042499999999]
[{"$f":"RIGHT(A145,2)&\"Af\"&C157","v":"04Af30"},"afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.550583333333336,4.1333333333333337,64.417249999999996,null,{"$f":"DK148/$C148/2","v":6.5666666666666664},null,6.5666666666666664,43.370350000000002,4.1333333333333337,39.237016666666669,0,0,2.9370166666666666,39.200000000000003,1.2333333333333334,null,0,0,0,1.4616666666666667,0.16666666666666666,0,0,0,0,0,{"$f":"EG148/$C148/2","v":0.16666666666666666},0,16.985233333333333,137.10116666666667,8.2666666666666675,128.83449999999999,null,13.133333333333333,null,13.133333333333333,86.740700000000004,8.2666666666666675,78.474033333333338,84.274033333333335,{"$f":"2*DU157","v":2.4666666666666668},null,null,0,0,2.9233333333333333,0.33333333333333331,0,0,0,null,null,0.33333333333333331,null,33.970466666666667,137.10116666666667,{"$f":"FO157+FR157+FW157","v":8.2666666666666675},128.83449999999999,0,{"$f":"EN157","v":13.133333333333333},0,13.133333333333333,86.740700000000004,{"$f":"ER157","v":8.2666666666666675},78.474033333333338,84.274033333333335,{"$f":"EU157","v":2.4666666666666668},0,0,0,0,2.9233333333333333,0.33333333333333331,0.33333333333333331,0,33.970466666666667]
[{"$f":"RIGHT(A145,2)&\"Af\"&C158","v":"04Af25"},"afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.48023129999999,27.02,130.46023129999998,null,{"$f":"DK149/$C149/2","v":-3.46},null,-3.46,35.721800000000009,27.02,8.7018000000000093,20.843200000000003,13.472000000000001,0.52659999999999996,0.88,null,null,0,0,0.89163130000000124,0,124.32679999999998,{"$f":"EB149/$C149/2","v":4.54},{"$f":"EC149/$C149/2","v":1.64},{"$f":"ED149/$C149/2","v":99.3},0.02,0,18.52,0.30680000000000002,0,314.92046260000001,54.04,260.88046259999999,null,-6.92,null,-6.92,71.443600000000018,54.04,17.403600000000019,71.443600000000018,null,null,null,0,1.7832626000000025,0,248.61359999999996,9.08,3.28,198.6,null,null,37.04,0.61360000000000003,0,314.92046260000001,54.04,260.88046259999999,0,{"$f":"EN158","v":-6.92},0,-6.92,71.443600000000018,54.04,17.403600000000019,71.443600000000018,0,0,0,0,1.7832626000000025,0,248.61359999999996,247.99999999999997,0.61360000000000003,0]
[{"$f":"RIGHT(A145,2)&\"Af\"&C159","v":"04Af10"},"afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94.751450000000006,4.55,90.201450000000008,null,null,null,0,71.667000000000002,4.55,67.117000000000004,11.302,20.465,3.35,36.549999999999997,null,null,0,0,{"$f":"DY150/$C150/2","v":0},4.9375,15.799999999999999,{"$f":"EB150/$C150/2","v":1.35},0,14.45,{"$f":"EE150/$C150/2","v":0},0,0,0,2.3469500000000001,189.50290000000001,9.1,180.40290000000002,null,null,null,0,143.334,9.1,134.23400000000001,143.334,null,null,null,0,null,{"$f":"2*DZ159","v":9.875},31.599999999999998,2.7,0,28.9,null,null,0,null,4.6939000000000002,167.16890000000001,9.1,158.06890000000001,0,{"$f":"EN159","v":0},0,0,121,9.1,111.9,121,0,0,0,0,0,{"$f":"EZ159","v":9.875},31.599999999999998,31.599999999999998,0,4.6939000000000002]
[{"$f":"RIGHT(A145,2)&\"Af\"&C160","v":"04Af5"},"afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1952.6723,7.6,1945.0723,null,null,null,0,1693.2460000000001,7.6,1685.6460000000002,266.096,492.95,76.5,851.7,6,null,0,0,0,28.830000000000002,224.07900000000001,0,0,31.7,0,0,{"$f":"EG151/$C151/2","v":146.4},45.978999999999999,6.5173000000000005,3957.9445999999998,15.2,3942.7446,null,null,null,0,3439.0920000000001,15.2,3423.8920000000003,3374.4920000000002,{"$f":"DU151/C151","v":64.599999999999994},null,null,0,null,{"$f":"2*DZ160","v":57.660000000000004},448.15800000000002,null,null,63.4,null,null,292.8,91.957999999999998,13.034600000000001,3770.4525999999996,15.2,3755.2525999999998,0,{"$f":"EN160","v":0},0,0,3251.6,15.2,3236.4,3187,64.599999999999994,0,0,0,0,{"$f":"EZ160","v":57.660000000000004},448.15800000000002,356.2,91.957999999999998,13.034600000000001]
[{"$f":"RIGHT(A145,2)&\"Af\"&C161","v":"04Af3"},"afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"EG152/$C152/2","v":0},0,0,0,0,0,null,null,null,0,0,null,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"EN161","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"EZ161","v":0},0,{"$f":"SUM(FB161:FG161)","v":0},{"$f":"FH161","v":0},{"$f":"FI161","v":0}]
[{"$f":"RIGHT(A145,2)&\"Af\"&C162","v":"04Af"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4934.2367303083338,311.05962513306815,4623.1771051752658,{"$f":"SUM(DJ155:DJ161)","v":6.5075000000000003},{"$f":"SUM(DK155:DK161)","v":87.349166666666676},{"$f":"SUM(DL155:DL161)","v":12.0175},{"$f":"SUM(DM155:DM161)","v":75.331666666666663},2442.4860150000004,{"$f":"SUM(DO155:DO161)","v":100.02583333333332},2342.4601816666673,447.59969999999998,690.43799999999999,103.42248166666667,1175.5025000000001,25.523333333333333,1025.0025000000001,{"$f":"SUM(DW155:DW161)","v":199.01629179973486},{"$f":"SUM(DX155:DX161)","v":825.98620820026508},33.542856974999999,44.726666666666667,1086.1091791666668,{"$f":"SUM(EB155:EB161)","v":126.795},{"$f":"SUM(EC155:EC161)","v":15.96},631.65500000000009,6.8449999999999989,15.447500000000002,{"$f":"SUM(EG155:EG161)","v":237.08666666666667},52.320012499999997,208.5128458333333,9988.9384606166659,622.11925026613631,9366.8192103505298,{"$f":"SUM(EM155:EM161)","v":13.015000000000001},{"$f":"SUM(EN155:EN161)","v":174.69833333333335},{"$f":"SUM(EO155:EO161)","v":24.035},{"$f":"SUM(EP155:EP161)","v":150.66333333333333},4937.5720300000003,{"$f":"SUM(ER155:ER161)","v":200.05166666666665},4737.520363333334,{"$f":"SUM(ET155:ET161)","v":4833.9253633333337},103.64666666666666,2050.0050000000001,398.03258359946972,1651.9724164005302,67.085713949999999,89.453333333333333,2240.0833583333338,{"$f":"SUM(FB155:FB161)","v":253.59},{"$f":"SUM(FC155:FC161)","v":31.92},1263.3100000000002,13.649999999999999,30.895000000000003,{"$f":"SUM(FG155:FG161)","v":542.07833333333338},104.64002499999999,417.0256916666666,9779.1124606166668,622.11925026613631,9156.9932103505307,{"$f":"SUM(FM155:FM161)","v":13.015000000000001},174.69833333333335,24.035,150.66333333333333,4727.7460300000002,{"$f":"SUM(FR155:FR161)","v":200.05166666666665},4527.694363333334,4624.0993633333337,{"$f":"SUM(FU155:FU161)","v":103.64666666666666},2050.0050000000001,{"$f":"SUM(FW155:FW161)","v":398.03258359946972},{"$f":"SUM(FX155:FX161)","v":1651.9724164005302},67.085713949999999,89.453333333333333,2240.0833583333333,2135.4433333333332,{"$f":"SUM(GC155:GC161)","v":104.64002499999999},417.0256916666666]
[{"$f":"RIGHT(A145,2)&\"Des\"&C163","v":"04Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,394.82,0,394.82,null,null,null,null,0,null,0,null,null,394.82,null,394.82,null,null,null,null,null,null,{"$f":"GF163+GG163","v":265},{"$f":"GJ163+GM163+GR163","v":0},{"$f":"SUM(GH163,GK163,GN163,GS163,GT163:GU163,GV163,GY163)","v":265},null,null,null,null,{"$f":"GM163+GN163","v":0},null,{"$f":"GO163-GM163+GP163","v":0},null,null,265,null,{"$f":"GQ163-GR163","v":265},null,null,null,null,null,null,{"$f":"SUM(HB163:HI163)","v":600.52300000000002},{"$f":"GZ163","v":600.52300000000002},null,null,null,null,600.52300000000002,null,null,null,{"$f":"SUM(HL163:HS163)","v":394.19499999999999},{"$f":"HJ163","v":394.19499999999999},null,null,22,null,372.19499999999999]
[{"$f":"RIGHT(A145,2)&\"Des\"&C164","v":"04Des40"},"Desinvesteringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,220.78100000000001,0,220.78100000000001,null,null,null,null,0,null,0,null,null,220.78100000000001,null,220.78100000000001,null,null,null,null,null,null,453,0,453,null,null,null,null,147,null,147,147,null,306,null,{"$f":"GQ164-GR164","v":306},null,null,null,null,null,null,81.917000000000002,81.917000000000002,null,null,null,null,81.917000000000002,null,null,null,214.339,214.339,null,null,12,null,149.851,null,null,52.488]
[{"$f":"RIGHT(A145,2)&\"Des\"&C165","v":"04Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,37.43,0,37.43,null,null,null,null,0,null,0,null,null,null,null,0,null,37.43,null,null,null,null,21.647490000000001,0,21.647490000000001,null,null,null,null,0,null,0,null,null,null,null,{"$f":"GQ165-GR165","v":0},null,21.647490000000001,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A145,2)&\"Des\"&C166","v":"04Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A145,2)&\"Des\"&C167","v":"04Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,109,0,109,null,null,null,null,109,null,109,109,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,14.85,0,14.85,null,null,null,null,0,null,0,null,null,null,null,0,null,14.85,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,178.679,178.679,null,null,171,null,null,null,7.6790000000000003]
[{"$f":"RIGHT(A145,2)&\"Des\"&C168","v":"04Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,468,0,468,null,null,null,null,468,null,468,468,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,25,0,25,null,null,null,null,25,null,25,25,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A145,2)&\"Des\"&C169","v":"04Des3"},"Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A145,2)&\"Des\"&C170","v":"04Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A145,2)&\"cad\"&C172","v":"04cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(DJ172,DM172,DP172,DX172:DZ172,EA172,EI172)","v":0},null,null,null,null,0,null,{"$f":"SUM(DQ172:DU172)-DO172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EB172:EH172)","v":0},null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(EM172,EP172,ES172,EX172,EY172:EZ172,FA172,FI172)","v":0},null,null,null,null,0,null,0,null,null,null,null,null,null,null,{"$f":"SUM(FB172:FH172)","v":0},null,null,null,null,null,null,null,null,15.792,0,{"$f":"SUM(FM172,FP172,FS172,FX172,FY172:FZ172,GA172,GD172)","v":15.792},null,null,null,null,0,null,0,null,null,15.792,null,{"$f":"FV172-FW172","v":15.792}]
[{"$f":"RIGHT(A145,2)&\"cad\"&C173","v":"04cad40"},"cumulatieve afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,10.629,0,10.629,null,null,null,null,0,null,0,null,null,10.629,null,10.629]
[{"$f":"RIGHT(A145,2)&\"cad\"&C174","v":"04cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3.1190000000000002,0,3.1190000000000002,null,null,null,null,0,null,0,null,null,null,null,0,null,3.1190000000000002]
[{"$f":"RIGHT(A145,2)&\"cad\"&C175","v":"04cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A145,2)&\"cad\"&C176","v":"04cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,16,0,16,null,null,null,null,16,null,16,16,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3.7130000000000001,0,3.7130000000000001,null,null,null,null,0,null,0,null,null,null,null,0,null,3.7130000000000001]
[{"$f":"RIGHT(A145,2)&\"cad\"&C177","v":"04cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,140,0,140,null,null,null,null,140,null,140,140,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A145,2)&\"cad\"&C178","v":"04cad3"},"cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A145,2)&\"cad\"","v":"04cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(DJ172:DJ178)","v":0},{"$f":"SUM(DK172:DK178)","v":0},null,null,0,null,0,{"$f":"SUM(DQ172:DQ178)","v":0},0,0,0,0,0,{"$f":"SUM(DW172:DW178)","v":0},{"$f":"SUM(DX172:DX178)","v":0},{"$f":"SUM(DY172:DY178)","v":0},0,0,{"$f":"SUM(EB172:EB178)","v":0},0,0,0,0,{"$f":"SUM(EG172:EG178)","v":0},0,0,156,0,156,{"$f":"SUM(EM172:EM178)","v":0},{"$f":"SUM(EN172:EN178)","v":0},null,null,156,null,156,{"$f":"SUM(ET172:ET178)","v":156},{"$f":"SUM(EU172:EU178)","v":0},{"$f":"SUM(EV172:EV178)","v":0},null,null,{"$f":"SUM(EY172:EY178)","v":0},{"$f":"SUM(EZ172:EZ178)","v":0},0,{"$f":"SUM(FB172:FB178)","v":0},0,0,0,0,{"$f":"SUM(FG172:FG178)","v":0},0,0,33.253,0,33.253,{"$f":"SUM(FM172:FM178)","v":0},0,0,0,0,0,0,{"$f":"SUM(FT172:FT178)","v":0},0,26.420999999999999,0,26.420999999999999,0,6.8320000000000007,{"$f":"GB179+GC179","v":0},{"$f":"SUM(GB172:GB178)","v":0},{"$f":"SUM(GC172:GC178)","v":0},{"$f":"SUM(GD172:GD178)","v":0}]
[{"$f":"RIGHT(A$145,2)&\"bwv\"&C180","v":"04bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF180+GG180","v":0},{"$f":"GJ180+GM180+GR180","v":0},{"$f":"SUM(GH180,GK180,GN180,GS180,GT180:GU180,GV180,GY180)","v":0},null,null,null,null,{"$f":"GM180+GN180","v":0},null,{"$f":"GO180-GM180+GP180","v":0},null,null,null,null,{"$f":"GQ180-GR180","v":0},null,null,null,null,null,null,{"$f":"SUM(HB180:HI180)","v":0},{"$f":"GZ180","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL180:HS180)","v":0},{"$f":"HJ180","v":0}]
[{"$f":"RIGHT(A$145,2)&\"bwv\"&C181","v":"04bwv40"},"bijzondere waardevermindering bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,{"$f":"GQ181-GR181","v":0},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["04bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["04bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["04bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,327,0,327,null,null,null,null,327,null,327,327,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["04bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,93,0,93,null,null,null,null,93,null,93,93,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["04bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[2005]
[{"$f":"RIGHT(A188,2)&\"Inv\"&C189","v":"05Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91503.659667500018,2940.9952075525744,{"$f":"SUM(EM189,EP189,ES189,EX189,EY189:EZ189,FA189,FI189)","v":88562.664459947438},1120,4234,null,{"$f":"EN189-EO189","v":4234},24221,3660,20561,24165,56,17722.795000000006,-719.00479244742564,{"$f":"EV189-EW189","v":18441.799792447433},1546.5136675000001,1014.3489999999999,{"$f":"SUM(FB189:FH189)","v":32423.5},10447,699,16866,242,521,3485,163.5,9221.5020000000004]
[{"$f":"RIGHT(A188,2)&\"Inv\"&C190","v":"05Inv40"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61300.01453,191.05553610496736,61108.95899389503,-58,1611,1311.5360000000001,{"$f":"EN190-EO190","v":299.46399999999994},10997,2358,8639,10600,397,7069.92,-3478.4804638950327,10548.400463895032,1797.6715299999998,266.89999999999998,30838.400000000001,10982,414,14314,204,333,3688,903.4,8777.1229999999996]
[{"$f":"RIGHT(A188,2)&\"Inv\"&C191","v":"05Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-56.325748171682335,241,-297.32574817168233,null,235,null,235,2599,241,2358,2592,7,null,null,{"$f":"EV191-EW192","v":-3952.8767481716823},null,56.05,0,null,null,null,null,null,null,null,1006.501]
[{"$f":"RIGHT(A188,2)&\"Inv\"&C192","v":"05Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18834.44895567168,4901.8767481716823,13932.572207499999,null,48,null,48,1363,949,414,1363,null,7864.66,3952.8767481716823,7864.66,-33.542792500000012,2.855,5636.6,387,105,4249,null,12.5,813,70.099999999999994]
[{"$f":"RIGHT(A188,2)&\"Inv\"&C193","v":"05Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1554.902965,302,1252.902965,null,null,null,0,1167,302,865,1167,null,null,null,0,27.330964999999999,100.572,260,64,8,99,null,null,89]
[{"$f":"RIGHT(A188,2)&\"Inv\"&C194","v":"05Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6618.5349999999999,164,6454.5349999999999,null,null,null,0,6245,164,6081,5776,469,null,null,0,23.033999999999999,130.15199999999999,173,null,null,null,null,null,null,173,47.348999999999997]
[{"$f":"RIGHT(A188,2)&\"Inv\"&C195","v":"05Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,0,475,null,null,null,0,475,null,475,475,null,null,null,0,null,null,0]
[{"$f":"RIGHT(A188,2)&\"Inv\"&C196","v":"05Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.893000000000001,224,-181.107,13,null,null,0,0,224,-224,null,null,29.893000000000001,null,29.893000000000001,null,null,0]
[]
[{"$f":"RIGHT(A188,2)&\"Af\"&C198","v":"05Af50"},"afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915.03659667500006,29.409952075525744,{"$f":"SUM(EM198,EP198,ES198,EX198,EY198:EZ198,FA198,FI198)","v":885.62664459947428},{"$f":"EM189/$C189/2","v":11.2},{"$f":"EN189/$C189/2","v":42.34},{"$f":"EO189/$C189/2","v":0},42.34,242.21,{"$f":"ER189/$C189/2","v":36.6},205.61,{"$f":"ET189/$C189/2","v":241.65},0.56000000000000005,177.22795000000005,-7.1900479244742561,184.41799792447429,{"$f":"EY189/$C189/2","v":15.465136675000002},{"$f":"EZ189/$C189/2","v":10.14349},{"$f":"SUM(FB198:FH198)","v":324.23500000000001},{"$f":"FB189/$C189/2","v":104.47},6.99,168.66,2.42,5.21,34.85,1.635,92.21502000000001,1830.0731933500001,58.819904151051489,{"$f":"SUM(FM198,FP198,FS198,FX198,FY198:FZ198,GA198,GD198)","v":1771.2532891989486},{"$f":"EM198*2","v":22.4},{"$f":"EN198*2","v":84.68},{"$f":"EO198*2","v":0},{"$f":"FN198-FO198","v":84.68},484.42,{"$f":"ER198*2","v":73.2},411.22,{"$f":"ET198*2","v":483.3},1.1200000000000001,354.4559000000001,-14.380095848948512,{"$f":"FV198-FW198","v":368.83599584894858},{"$f":"EY198*2","v":30.930273350000004},20.28698,{"$f":"GB198+GC198","v":648.47},{"$f":"2*SUM(FB198:FG198)","v":645.20000000000005},{"$f":"FH198*2","v":3.27},184.43004000000002]
[{"$f":"RIGHT(A188,2)&\"Af\"&C199","v":"05Af40"},"afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766.2501816250001,2.3881942013120963,763.86198742368799,{"$f":"EM190/$C190/2","v":-0.72499999999999998},20.137499999999999,16.394200000000001,3.7432999999999979,137.46250000000001,29.475000000000001,107.98750000000001,132.5,4.9625000000000004,88.373999999999995,-43.48100579868791,131.8550057986879,{"$f":"EY190/$C190/2","v":22.470894124999997},3.3362499999999997,385.48000000000008,137.27500000000001,5.1749999999999998,178.92500000000001,2.5499999999999998,4.1624999999999996,46.1,11.2925,109.71403749999999,1532.5003632500002,4.7763884026241925,1527.723974847376,{"$f":"EM199*2","v":-1.45},40.274999999999999,32.788400000000003,{"$f":"FN199-FO199","v":7.4865999999999957},274.92500000000001,58.95,215.97500000000002,265,9.9250000000000007,176.74799999999999,-86.96201159737582,263.7100115973758,44.941788249999995,6.6724999999999994,770.96000000000015,748.37500000000011,22.585000000000001,219.42807499999998]
[{"$f":"RIGHT(A188,2)&\"Af\"&C200","v":"05Af30"},"afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.942516666666677,4.0166666666666666,60.925850000000004,{"$f":"EM191/$C191/2","v":0},3.9166666666666665,{"$f":"EO191/$C191/2","v":0},3.9166666666666665,43.31666666666667,4.0166666666666666,39.300000000000004,{"$f":"ET191/$C191/2","v":43.2},0.11666666666666667,0,null,0,0,0.93416666666666659,0,{"$f":"FB191/$C191/2","v":0},0,0,{"$f":"FE191/$C191/2","v":0},0,0,0,16.775016666666666,129.88503333333335,8.0333333333333332,121.85170000000001,0,7.833333333333333,0,7.833333333333333,86.63333333333334,8.0333333333333332,78.600000000000009,86.4,0.23333333333333334,0,0,0,0,1.8683333333333332,0,0,0,33.550033333333332]
[{"$f":"RIGHT(A188,2)&\"Af\"&C201","v":"05Af25"},"afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.63144414999999,98.037534963433643,199.59390918656635,0,0.96,{"$f":"EO192/$C192/2","v":0},0.96,27.26,18.98,8.2800000000000011,27.26,0,157.29319999999998,{"$f":"EW192/$C192/2","v":79.057534963433639},78.235665036566346,-0.67085585000000025,5.7099999999999998E-2,112.73200000000001,7.74,2.1,84.98,0,0.25,16.260000000000002,1.4019999999999999,0,595.26288829999999,196.07506992686729,399.1878183731327,0,1.92,0,1.92,54.52,37.96,16.560000000000002,54.52,0,314.58639999999997,158.11506992686728,156.47133007313269,-1.3417117000000005,0.1142,225.46400000000003,222.66000000000003,2.8039999999999998,0]
[{"$f":"RIGHT(A188,2)&\"Af\"&C202","v":"05Af10"},"afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.74514825,15.1,62.645148249999998,0,0,0,0,58.35,15.1,43.25,58.35,0,0,null,0,1.3665482499999999,5.0286,13,3.2,0.4,4.95,0,0,4.45,0,0,155.4902965,30.2,125.2902965,0,0,0,0,116.7,30.2,86.5,{"$f":"ET202*2","v":116.7},0,0,0,0,2.7330964999999998,10.0572,26,26,0,0]
[{"$f":"RIGHT(A188,2)&\"Af\"&C203","v":"05Af5"},"afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661.85350000000005,16.399999999999999,645.45350000000008,0,0,0,0,624.5,16.399999999999999,608.1,577.6,46.9,0,null,0,2.3033999999999999,13.015199999999998,17.3,0,0,0,0,0,0,17.3,4.7348999999999997,1323.7070000000001,32.799999999999997,1290.9070000000002,0,0,0,0,1249,32.799999999999997,1216.2,1155.2,93.8,0,0,0,4.6067999999999998,26.030399999999997,34.6,0,34.6,9.4697999999999993]
[{"$f":"RIGHT(A188,2)&\"Af\"&C204","v":"05Af3"},"afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"ET204*2","v":0},{"$f":"EU204*2","v":0},{"$f":"EV204*2","v":0},{"$f":"EW204*2","v":0},0,{"$f":"EY204*2","v":0},{"$f":"EZ204*2","v":0},0,{"$f":"2*SUM(FB204:FG204)","v":0},{"$f":"FH204*2","v":0},{"$f":"FI204*2","v":0}]
[{"$f":"RIGHT(A188,2)&\"Af\"&C205","v":"05Af"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2783.4593873666668,165.35234790693815,2618.1070394597286,{"$f":"SUM(EM198:EM204)","v":10.475},{"$f":"SUM(EN198:EN204)","v":67.354166666666671},{"$f":"SUM(EO198:EO204)","v":16.394200000000001},{"$f":"SUM(EP198:EP204)","v":50.959966666666666},1133.0991666666666,{"$f":"SUM(ER198:ER204)","v":120.57166666666666},1012.5274999999999,{"$f":"SUM(ET198:ET204)","v":1080.56},52.539166666666667,422.89515000000006,28.386481240271472,394.50866875972855,40.935123199999992,32.514806666666665,852.74699999999996,{"$f":"SUM(FB198:FB204)","v":252.685},{"$f":"SUM(FC198:FC204)","v":14.664999999999999},437.51500000000004,4.97,9.6224999999999987,{"$f":"SUM(FG198:FG204)","v":101.66000000000001},31.6295,223.43897416666667,5566.9187747333335,330.7046958138763,5236.2140789194573,{"$f":"SUM(FM198:FM204)","v":20.95},134.70833333333334,32.788400000000003,101.91993333333333,2266.1983333333333,241.14333333333332,2025.0549999999998,2161.12,{"$f":"SUM(FU198:FU204)","v":105.07833333333333},845.79030000000012,{"$f":"SUM(FW198:FW204)","v":56.772962480542944},{"$f":"SUM(FX198:FX204)","v":789.0173375194571},81.870246399999985,65.02961333333333,1705.4940000000004,1642.2350000000004,{"$f":"SUM(GC198:GC204)","v":63.259},446.87794833333334]
[{"$f":"RIGHT(A188,2)&\"Des\"&C206","v":"05Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,-840.25,0,-840.25,null,-275,null,{"$f":"FN206-FO206","v":-275},0,null,0,null,null,-565.25,null,-565.25,null,null,null,null,null,null,{"$f":"GF206+GG206","v":311},{"$f":"GJ206+GM206+GR206","v":0},{"$f":"SUM(GH206,GK206,GN206,GS206,GT206:GU206,GV206,GY206)","v":311},null,null,null,null,{"$f":"GM206+GN206","v":0},null,{"$f":"GO206-GM206+GP206","v":0},null,null,311,null,{"$f":"GQ206-GR206","v":311},null,null,null,null,null,null,{"$f":"SUM(HB206:HI206)","v":315.43},{"$f":"GZ206","v":315.43},null,131,null,null,184.43,null,null,null,{"$f":"SUM(HL206:HS206)","v":199.00700000000001},{"$f":"HJ206","v":199.00700000000001},null,null,28,null,171.00700000000001]
[{"$f":"RIGHT(A188,2)&\"Des\"&C207","v":"05Des40"},"Desinvesteringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"FN207-FO207","v":0},0,null,0,null,null,null,null,0,null,null,null,null,null,null,-60,0,-60,null,null,null,null,74,null,74,74,null,-134,null,{"$f":"GQ207-GR207","v":-134},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,65,65,null,null,65]
[{"$f":"RIGHT(A188,2)&\"Des\"&C208","v":"05Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,51.093000000000004,0,51.093000000000004,null,null,null,0,0,null,0,null,null,null,null,0,null,51.093000000000004,null,null,null,null,2.1579999999999999,0,2.1579999999999999,null,null,null,null,0,null,0,null,null,null,null,{"$f":"GQ208-GR208","v":0},null,2.1579999999999999,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A188,2)&\"Des\"&C209","v":"05Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A188,2)&\"Des\"&C210","v":"05Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,{"$f":"ES210+ER210","v":0},null,{"$f":"ET210-ER210+EU210","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,23.177,0,23.177,null,null,null,0,{"$f":"FS210+FR210","v":0},null,{"$f":"FT210-FR210+FU210","v":0},null,null,null,null,0,null,23.177,null,null,null,null,6.8817500000000003,0,6.8817500000000003,null,null,null,null,0,null,0,null,null,null,null,0,null,6.8817500000000003,null,null,null,null,0,0,null,null,null,null,null,null,null,null,346,346,null,null,346]
[{"$f":"RIGHT(A188,2)&\"Des\"&C211","v":"05Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A188,2)&\"Des\"&C212","v":"05Des3"},"Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A188,2)&\"Des\"&C213","v":"05Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A188,2)&\"cad\"&C215","v":"05cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(EM215,EP215,ES215,EX215,EY215:EZ215,FA215,FI215)","v":0},null,null,null,null,0,null,0,null,null,null,null,null,null,null,{"$f":"SUM(FB215:FH215)","v":0},null,null,null,null,null,null,null,null,-9,0,{"$f":"SUM(FM215,FP215,FS215,FX215,FY215:FZ215,GA215,GD215)","v":-9},null,-3,null,-3,0,null,0,null,null,-6,null,{"$f":"FV215-FW215","v":-6}]
[{"$f":"RIGHT(A188,2)&\"cad\"&C216","v":"05cad40"},"cumulatieve afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,{"$f":"FV216-FW216","v":0}]
[{"$f":"RIGHT(A188,2)&\"cad\"&C217","v":"05cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2.5550000000000002,0,2.5550000000000002,null,null,null,0,0,null,0,null,null,null,null,0,null,2.5550000000000002]
[{"$f":"RIGHT(A188,2)&\"cad\"&C218","v":"05cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,0,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A188,2)&\"cad\"&C219","v":"05cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3.4769999999999999,0,3.4769999999999999,null,null,null,0,0,null,0,null,null,null,null,0,null,3.4769999999999999]
[{"$f":"RIGHT(A188,2)&\"cad\"&C220","v":"05cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EK220+EL220","v":0},{"$f":"EO220+ER220+EW220","v":0},0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"FK220+FL220","v":0},0,0,null,null,null,0,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A188,2)&\"cad\"&C221","v":"05cad3"},"cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,{"$f":"FO221+FR221+FW221","v":0},0,null,null,null,0,0,null,0,null,null,null,null,0]
[{"$f":"RIGHT(A188,2)&\"cad\"","v":"05cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(EM215:EM221)","v":0},0,0,0,0,0,0,{"$f":"SUM(ET215:ET221)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(FB215:FB221)","v":0},0,0,0,0,{"$f":"SUM(FG215:FG221)","v":0},0,0,-2.968,0,-2.968,{"$f":"SUM(FM215:FM221)","v":0},{"$f":"SUM(FN215:FN221)","v":-3},null,{"$f":"FN222-FO222","v":-3},0,{"$f":"SUM(FR215:FR221)","v":0},0,0,0,-6,0,-6,0,6.032,{"$f":"GB222+GC222","v":0},{"$f":"SUM(GB215:GB221)","v":0},{"$f":"SUM(GC215:GC221)","v":0},{"$f":"SUM(GD215:GD221)","v":0}]
[{"$f":"RIGHT(A$188,2)&\"bwv\"&C223","v":"05bwv50"},"bijzondere waardevermindering bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,{"$f":"GF223+GG223","v":0},{"$f":"GJ223+GM223+GR223","v":0},{"$f":"SUM(GH223,GK223,GN223,GS223,GT223:GU223,GV223,GY223)","v":0},null,null,null,null,{"$f":"GM223+GN223","v":0},null,{"$f":"GO223-GM223+GP223","v":0},null,null,null,null,{"$f":"GQ223-GR223","v":0},null,null,null,null,null,null,{"$f":"SUM(HB223:HI223)","v":0},{"$f":"GZ223","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL223:HS223)","v":0},{"$f":"HJ223","v":0}]
[{"$f":"RIGHT(A$188,2)&\"bwv\"&C224","v":"05bwv40"},"bijzondere waardevermindering bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,{"$f":"GQ224-GR224","v":0},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["05bwv30","bijzondere waardevermindering bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["05bwv25","bijzondere waardevermindering bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["05bwv10","bijzondere waardevermindering bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["05bwv5","bijzondere waardevermindering bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["05bwv3","bijzondere waardevermindering bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[2006]
[{"$f":"RIGHT(A231,2)&\"Inv\"&C232","v":"06Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147009.5408325,1332.9721310170416,{"$f":"SUM(FM232,FP232,FS232,FX232,FY232:FZ232,GA232,GD232)","v":145676.56870148296},75,3418,659,{"$f":"FN232-FO232","v":2759},24289,-4387,28676,{"$f":"-4891+6327+22853","v":24289},null,56531.663,5060.9721310170416,{"$f":"FV232-FW232","v":51470.690868982958},1591.0718325,907.67600000000004,{"$f":"GB232+GC232","v":44302.453000000001},43753.5,548.95299999999997,15894.677]
[{"$f":"RIGHT(A231,2)&\"Inv\"&C233","v":"06Inv40"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97534.920790000004,20568.070514978244,76966.850275021759,191,5077,1438.4891299999999,3638.5108700000001,23328,4641,18687,{"$f":"6377+6+16945","v":23328},null,34700.377999999997,14488.581384978244,20211.796615021754,1883.26279,239.46600000000001,24424.5,24418,6.5,7691.3139999999994]
[{"$f":"RIGHT(A231,2)&\"Inv\"&C234","v":"06Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6673.6640000000007,232,6441.6640000000007,null,1345,null,1345,4217,232,3985,{"$f":"1278+2939","v":4217},null,null,null,0,null,{"$f":"164.538-62.22","v":102.31800000000001},0,null,null,1009.346]
[{"$f":"RIGHT(A231,2)&\"Inv\"&C235","v":"06Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15751.987967499997,4951.660376558194,10800.327590941804,null,276,null,276,6,null,6,{"$f":"3+3","v":6},null,10085.284,4951.660376558194,5133.6236234418056,-103.82003250000005,6.0339999999999998,5482.49,5482.49]
[{"$f":"RIGHT(A231,2)&\"Inv\"&C236","v":"06Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2248.8029999999999,39,2209.8029999999999,null,null,null,0,1803,39,1764,{"$f":"1803","v":1803},null,null,null,0,null,89.313000000000002,356.49,356.49]
[{"$f":"RIGHT(A231,2)&\"Inv\"&C237","v":"06Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12606.512279999999,0,12606.512279999999,null,null,null,0,11488,null,11488,11488,null,69.387779999999992,null,69.387779999999992,25.497499999999999,455.98599999999999,375.49599999999998,142,233.49600000000001,192.14500000000001]
[{"$f":"RIGHT(A231,2)&\"Inv\"&C238","v":"06Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502.339,0,502.339,null,null,null,0,0,null,0,null,null,null,null,0,null,null,0,null,null,502.339]
[{"$f":"RIGHT(A231,2)&\"Inv\"&C239","v":"06Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056.174,59,997.17399999999998,null,580,null,580,387,59,328,387,null,89.174000000000007,null,89.174000000000007,null,null,0]
[]
[{"$f":"RIGHT(A231,2)&\"Af\"&C241","v":"06Af50"},"afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1470.0954083249999,13.329721310170413,{"$f":"SUM(FM241,FP241,FS241,FX241,FY241:FZ241,GA241,GD241)","v":1456.7656870148294},{"$f":"FM232/$C232/2","v":0.75},34.18,6.59,27.59,242.89,{"$f":"FR232/$C232/2","v":-43.87},286.76,{"$f":"FT232/$C232/2","v":242.89},{"$f":"FU232/$C232/2","v":0},{"$f":"FV232/$C232/2","v":565.31663000000003},50.609721310170414,514.70690868982956,{"$f":"FY232/$C232/2","v":15.910718324999999},9.0767600000000002,443.02453000000003,{"$f":"GB232/$C232/2","v":437.53500000000003},5.4895299999999994,158.94676999999999]
[{"$f":"RIGHT(A231,2)&\"Af\"&C242","v":"06Af40"},"afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1219.186509875,257.10088143722805,962.0856284377719,2.3875000000000002,63.462499999999999,17.981114124999998,45.481385875000001,291.60000000000002,{"$f":"FR233/$C233/2","v":58.012500000000003},233.58750000000003,{"$f":"FT233/$C233/2","v":291.60000000000002},{"$f":"FU233/$C233/2","v":0},433.75472499999995,181.10726731222806,252.64745768777189,23.540784875,2.993325,305.30625000000003,305.22500000000002,8.1250000000000003E-2,96.141424999999998]
[{"$f":"RIGHT(A231,2)&\"Af\"&C243","v":"06Af30"},"afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.22773333333333,3.8666666666666667,107.36106666666667,{"$f":"FM234/$C234/2","v":0},22.416666666666668,0,22.416666666666668,70.283333333333331,{"$f":"FR234/$C234/2","v":3.8666666666666667},66.416666666666671,70.283333333333331,0,0,0,0,0,1.7053000000000003,0,{"$f":"GB234/$C234/2","v":0},0,{"$f":"GD234/$C234/2","v":16.822433333333333}]
[{"$f":"RIGHT(A231,2)&\"Af\"&C244","v":"06Af25"},"afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315.03975935,99.033207531163882,216.0065518188361,0,5.52,0,5.52,0.12,0,0.12,0.12,0,201.70568,99.033207531163882,102.67247246883612,-2.076400650000001,0.12068,109.6498,109.6498,0,{"$f":"GD235/$C235/2","v":0}]
[{"$f":"RIGHT(A231,2)&\"Af\"&C245","v":"06Af10"},"afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.44015,1.95,110.49015,0,0,0,0,90.15,1.95,88.2,90.15,0,0,0,0,0,4.4656500000000001,17.8245,17.8245,0,{"$f":"GD236/$C236/2","v":0}]
[{"$f":"RIGHT(A231,2)&\"Af\"&C246","v":"06Af5"},"afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1260.6512279999999,0,1260.6512279999999,0,0,0,0,1148.8,{"$f":"FR237/$C237/2","v":0},1148.8,{"$f":"FT237/$C237/2","v":1148.8},0,6.9387779999999992,0,6.9387779999999992,2.54975,45.598599999999998,37.549599999999998,14.2,23.349600000000002,{"$f":"GD237/$C237/2","v":19.214500000000001}]
[{"$f":"RIGHT(A231,2)&\"Af\"&C247","v":"06Af3"},"afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83.723166666666671,0,83.723166666666671,0,0,0,0,0,{"$f":"FR238/$C238/2","v":0},0,{"$f":"FT238/$C238/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"GD238/$C238/2","v":83.723166666666671}]
[{"$f":"RIGHT(A231,2)&\"Af\"&C248","v":"06Af"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4572.3639555499994,375.280476945229,4197.0834786047708,{"$f":"SUM(FM241:FM247)","v":3.1375000000000002},125.57916666666667,24.571114124999998,101.00805254166667,1843.8433333333332,{"$f":"SUM(FR241:FR247)","v":19.959166666666672},1823.8841666666665,1843.8433333333332,{"$f":"SUM(FU241:FU247)","v":0},1207.715813,{"$f":"SUM(FW241:FW247)","v":330.75019615356234},{"$f":"SUM(FX241:FX247)","v":876.96561684643746},39.924852549999997,63.960314999999994,913.35468000000014,884.43430000000012,{"$f":"SUM(GC241:GC247)","v":28.920380000000002},374.84829499999995]
[{"$f":"RIGHT(A231,2)&\"Des\"&C249","v":"06Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF249+GG249","v":33},{"$f":"GJ249+GM249+GR249","v":0},{"$f":"SUM(GH249,GK249,GN249,GS249,GT249:GU249,GV249,GY249)","v":33},null,null,null,null,{"$f":"GM249+GN249","v":0},null,{"$f":"GO249-GM249+GP249","v":0},null,null,33,null,{"$f":"GQ249-GR249","v":33},null,null,null,null,null,null,{"$f":"SUM(HB249:HI249)","v":59.042000000000002},{"$f":"GZ249","v":59.042000000000002},null,null,null,null,59.042000000000002,null,null,null,{"$f":"SUM(HL249:HS249)","v":-472.7589999999999},{"$f":"HJ249","v":-472.7589999999999},null,null,57,null,-529.7589999999999]
[{"$f":"RIGHT(A231,2)&\"Des\"&C250","v":"06Des40"},"Desinvesteringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,310,0,310,null,null,null,null,0,null,0,null,null,310,null,{"$f":"GQ250-GR250","v":310},null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,69.00800000000001,69.00800000000001,null,null,9,null,60.008000000000003]
[{"$f":"RIGHT(A231,2)&\"Des\"&C251","v":"06Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,102.31838999999999,0,102.31838999999999,null,null,null,null,0,null,0,null,null,null,null,{"$f":"GQ251-GR251","v":0},null,102.31838999999999,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A231,2)&\"Des\"&C252","v":"06Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A231,2)&\"Des\"&C253","v":"06Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,3,3,null,null,3]
[{"$f":"RIGHT(A231,2)&\"Des\"&C254","v":"06Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A231,2)&\"Des\"&C255","v":"06Des3"},"Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A231,2)&\"Des\"&C256","v":"06Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A231,2)&\"cad\"&C258","v":"06cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(FM258,FP258,FS258,FX258,FY258:FZ258,GA258,GD258)","v":0},null,null,null,null,0,null,0]
[{"$f":"RIGHT(A231,2)&\"cad\"&C259","v":"06cad40"},"cumulatieve afschrijving bij afschrijvingstermijn",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0]
[{"$f":"RIGHT(A231,2)&\"cad\"&C260","v":"06cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0]
[{"$f":"RIGHT(A231,2)&\"cad\"&C261","v":"06cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0]
[{"$f":"RIGHT(A231,2)&\"cad\"&C262","v":"06cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0]
[{"$f":"RIGHT(A231,2)&\"cad\"&C263","v":"06cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0]
[{"$f":"RIGHT(A231,2)&\"cad\"&C264","v":"06cad3"},"cumulatieve afschrijving bij afschrijvingstermijn",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0]
[{"$f":"RIGHT(A231,2)&\"cad\"","v":"06cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"SUM(FM258:FM264)","v":0},{"$f":"SUM(FN258:FN264)","v":0},null,null,0,null,0,{"$f":"SUM(FT258:FT264)","v":0},0,0,0,0,0,0,{"$f":"GB265+GC265","v":0},{"$f":"SUM(GB258:GB264)","v":0},{"$f":"SUM(GC258:GC264)","v":0},{"$f":"SUM(GD258:GD264)","v":0}]
[{"$f":"RIGHT(A231,2)&\"bwv\"","v":"06bwv"},"bijzondere waardevermindering bij afschrijvingstermijn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF266+GG266","v":0},{"$f":"GJ266+GM266+GR266","v":0},{"$f":"SUM(GH266,GK266,GN266,GS266,GT266:GU266,GV266,GY266)","v":0},null,null,null,null,{"$f":"GM266+GN266","v":0},null,{"$f":"GO266-GM266+GP266","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HB266:HI266)","v":0},{"$f":"GZ266","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL266:HS266)","v":0},{"$f":"HJ266","v":0}]
[]
[2007]
[{"$f":"RIGHT(A268,2)&\"Inv\"&C269","v":"07Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF269+GG269","v":208088},{"$f":"GJ269+GM269+GR269","v":9595.9843900000014},{"$f":"SUM(GH269,GK269,GN269,GS269,GT269:GU269,GV269,GY269)","v":198492.01561},1637,10712,1493.9843900000003,{"$f":"GI269-GJ269","v":9218.0156100000004},{"$f":"GM269+GN269","v":70065},2586,{"$f":"GO269-GM269+GP269","v":67479},69494,571,{"$f":"63118-3","v":63115},5516,{"$f":"GQ269-GR269","v":57599},1740,1775,{"$f":"GW269+GX269","v":44143},43036,1107,14901]
[{"$f":"RIGHT(A268,2)&\"Inv\"&C270","v":"07Inv40"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107932.50998999999,10182.562289999998,97749.94769999999,562,6064,3887.5622899999989,2176.4377100000011,36812,{"$f":"5519-196","v":5323},31489,36499,313,{"$f":"19520+343","v":19863},{"$f":"1447-475","v":972},{"$f":"GQ270-GR270","v":18891},1390.7187399999998,{"$f":"562.00125","v":562.00125000000003},30500.79,30347.79,153,12178]
[{"$f":"RIGHT(A268,2)&\"Inv\"&C271","v":"07Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7704.6253800000004,0,7704.6253800000004,0,2770.8703800000003,null,2770.8703800000003,3632,null,3632,3582,50,null,null,0,0,{"$f":"31.60681-31.60681","v":0},0,null,0,1301.7550000000001]
[{"$f":"RIGHT(A268,2)&\"Inv\"&C272","v":"07Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13156.880714999999,1388,11768.880714999999,0,524.14445000000001,null,524.14445000000001,82,null,82,82,0,6597,1388,5209,42.743215000000021,22.097549999999998,5888.8954999999996,5872.0834999999997,16.812000000000001,0]
[{"$f":"RIGHT(A268,2)&\"Inv\"&C273","v":"07Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4015.8090400000001,0,4015.8090400000001,0,null,null,0,2919,null,2919,2919,0,null,null,0,0,202.60803999999999,894.20099999999979,894.20099999999979,0,0]
[{"$f":"RIGHT(A268,2)&\"Inv\"&C274","v":"07Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22367.021399999998,0,22367.021399999998,0,null,null,0,21219,null,21219,21219,0,null,null,0,56.158250000000002,286.61214999999999,671.9369999999999,671.9369999999999,0,133.31399999999999]
[{"$f":"RIGHT(A268,2)&\"Inv\"&C275","v":"07Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,0,0,null,0,null,0,null,null,0,0,0,0,null,0,0]
[{"$f":"RIGHT(A268,2)&\"Inv\"&C276","v":"07Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,836,0,836,6,207,null,207,231,null,231,231,null,340,null,340,null,null,0,null,null,52]
[]
[{"$f":"RIGHT(A268,2)&\"Af\"&C278","v":"07Af50"},"afschrijving bij afschrijvingstermijn",50]
[{"$f":"RIGHT(A268,2)&\"Af\"&C279","v":"07Af40"},"afschrijving bij afschrijvingstermijn",40]
[{"$f":"RIGHT(A268,2)&\"Af\"&C280","v":"07Af30"},"afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A268,2)&\"Af\"&C281","v":"07Af25"},"afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A268,2)&\"Af\"&C282","v":"07Af10"},"afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A268,2)&\"Af\"&C283","v":"07Af5"},"afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A268,2)&\"Af\"&C284","v":"07Af3"},"afschrijving bij afschrijvingstermijn",3]
[{"$f":"RIGHT(A268,2)&\"Af\"&C285","v":"07Af"}]
[{"$f":"RIGHT(A268,2)&\"Des\"&C286","v":"07Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HB286:HI286)","v":0},{"$f":"GZ286","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL286:HS286)","v":-808.31899999999996},{"$f":"HJ286","v":-808.31899999999996},null,null,26,null,-834.31899999999996]
[{"$f":"RIGHT(A268,2)&\"Des\"&C287","v":"07Des40"},"Desinvesteringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,50.102000000000004,50.102000000000004,null,null,94,null,-43.897999999999996]
[{"$f":"RIGHT(A268,2)&\"Des\"&C288","v":"07Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A268,2)&\"Des\"&C289","v":"07Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A268,2)&\"Des\"&C290","v":"07Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,1082,1082,null,null,1082]
[{"$f":"RIGHT(A268,2)&\"Des\"&C291","v":"07Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A268,2)&\"Des\"&C292","v":"07Des3"},"Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A268,2)&\"Des\"&C293","v":"07Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A268,2)&\"cad\"&C295","v":"07cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50]
[{"$f":"RIGHT(A268,2)&\"cad\"&C296","v":"07cad40"},"cumulatieve afschrijving bij afschrijvingstermijn",40]
[{"$f":"RIGHT(A268,2)&\"cad\"&C297","v":"07cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A268,2)&\"cad\"&C298","v":"07cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A268,2)&\"cad\"&C299","v":"07cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A268,2)&\"cad\"&C300","v":"07cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A268,2)&\"cad\"&C301","v":"07cad3"},"cumulatieve afschrijving bij afschrijvingstermijn",3]
[{"$f":"RIGHT(A268,2)&\"cad\"","v":"07cad"},"totale cad"]
[{"$f":"RIGHT(A268,2)&\"bwv\"","v":"07bwv"},"bijzondere waardevermindering bij afschrijvingstermijn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HB303:HI303)","v":0},{"$f":"GZ303","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL303:HS303)","v":0},{"$f":"HJ303","v":0}]
[]
[2008]
[{"$f":"RIGHT(A305,2)&\"Inv\"&C306","v":"08Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HB306:HI306)","v":232468},{"$f":"GZ306","v":232468},1959,7068,80583,63315,{"$f":"70614+584","v":71198},2076,1953,4316]
[{"$f":"RIGHT(A305,2)&\"Inv\"&C307","v":"08Inv40"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133938.99163999999,133938.99163999999,424,3803,40554,{"$f":"67108-64","v":67044},{"$f":"20873-2705","v":18168},1433.7112,823.28044,1689]
[{"$f":"RIGHT(A305,2)&\"Inv\"&C308","v":"08Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3618.18903,3618.18903,null,257.40800000000002,3098,0,0,0,160.97703000000001,101.804]
[{"$f":"RIGHT(A305,2)&\"Inv\"&C309","v":"08Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9700.9298125000005,9700.9298125000005,null,667.25700000000006,536,3281.7493750000003,{"$f":"5248-52","v":5196},19.923437499999999,0,0]
[{"$f":"RIGHT(A305,2)&\"Inv\"&C310","v":"08Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3668.19227,3668.19227,null,19.564,2925,447.99,0,0,275.63826999999998,0]
[{"$f":"RIGHT(A305,2)&\"Inv\"&C311","v":"08Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5673.8460750000004,5673.8460750000004,null,null,3516,1220.67,0,348.02426500000001,438.22581000000002,150.92599999999999]
[{"$f":"RIGHT(A305,2)&\"Inv\"&C312","v":"08Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,0,0,0,0,0]
[{"$f":"RIGHT(A305,2)&\"Inv\"&C313","v":"08Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2568,2568,null,91,755,null,523,null,null,1199]
[]
[{"$f":"RIGHT(A305,2)&\"Af\"&C315","v":"08Af50"},"afschrijving bij afschrijvingstermijn",50]
[{"$f":"RIGHT(A305,2)&\"Af\"&C316","v":"08Af40"},"afschrijving bij afschrijvingstermijn",40]
[{"$f":"RIGHT(A305,2)&\"Af\"&C317","v":"08Af30"},"afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A305,2)&\"Af\"&C318","v":"08Af25"},"afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A305,2)&\"Af\"&C319","v":"08Af10"},"afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A305,2)&\"Af\"&C320","v":"08Af5"},"afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A305,2)&\"Af\"&C321","v":"08Af3"},"afschrijving bij afschrijvingstermijn",3]
[{"$f":"RIGHT(A305,2)&\"Af\"&C322","v":"08Af"}]
[{"$f":"RIGHT(A305,2)&\"Des\"&C323","v":"08Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HB323:HI323)","v":0},{"$f":"GZ323","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL323:HS323)","v":-75.58400000000006},{"$f":"HJ323","v":-75.58400000000006},null,null,556,null,-631.58400000000006]
[{"$f":"RIGHT(A305,2)&\"Des\"&C324","v":"08Des40"},"Desinvesteringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,-299.96899999999999,-299.96899999999999,null,null,44,null,-343.96899999999999]
[{"$f":"RIGHT(A305,2)&\"Des\"&C325","v":"08Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A305,2)&\"Des\"&C326","v":"08Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A305,2)&\"Des\"&C327","v":"08Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,446,446,null,null,446]
[{"$f":"RIGHT(A305,2)&\"Des\"&C328","v":"08Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A305,2)&\"Des\"&C329","v":"08Des3"},"Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A305,2)&\"Des\"&C330","v":"08Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A305,2)&\"cad\"&C332","v":"08cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50]
[{"$f":"RIGHT(A305,2)&\"cad\"&C333","v":"08cad40"},"cumulatieve afschrijving bij afschrijvingstermijn",40]
[{"$f":"RIGHT(A305,2)&\"cad\"&C334","v":"08cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A305,2)&\"cad\"&C335","v":"08cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A305,2)&\"cad\"&C336","v":"08cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A305,2)&\"cad\"&C337","v":"08cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A305,2)&\"cad\"&C338","v":"08cad3"},"cumulatieve afschrijving bij afschrijvingstermijn",3]
[{"$f":"RIGHT(A305,2)&\"cad\"","v":"08cad"},"totale cad"]
[{"$f":"RIGHT(A305,2)&\"bwv\"","v":"08bwv"},"bijzondere waardevermindering bij afschrijvingstermijn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HB340:HI340)","v":0},{"$f":"GZ340","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(HL340:HS340)","v":0},{"$f":"HJ340","v":0}]
[]
[2009]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C343","v":"09Inv50"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HL343:HS343)","v":282092.16274590726},{"$f":"HJ343","v":282092.16274590726},2446,17064.544000000002,{"$f":"90616.3-12","v":90604.3},75286.23,81446.803515907231,1433.8198700000003,1409.55036,12400.914999999999]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C344","v":"09Inv40"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147218.85919684681,147218.85919684681,790,15871.291000000001,{"$f":"64410.3-648","v":63762.3},34579.163124999999,23764.289861846803,1126.7007399999998,611.59447,6713.52]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C345","v":"09Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8699.8463899999988,8699.8463899999988,38,2191.913,5718.7,0,0,0,123.26139000000001,627.97199999999998]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C346","v":"09Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11344.601869999999,11344.601869999999,0,913.87899999999991,513.4,6701.0187500000002,3294.16383,-78.589139999999929,0.72943000000000002,0]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C347","v":"09Inv20"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308.92361097650746,308.92361097650746,null,null,null,308.92361097650746]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C348","v":"09Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7054.9232099999999,7054.9232099999999,0,0,6795,0,0,0,259.92320999999998,0]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C349","v":"09Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31146.409046727396,31146.409046727396,0,447,{"$f":"29499.5281967274-73","v":29426.528196727399},170.565,0,475.79298999999997,276.26085999999998,350.262]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C350","v":"09Inv3"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C351","v":"09Inv2,5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","2,5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2157,2157,null,2157]
[{"$f":"RIGHT(A342,2)&\"Inv\"&C352","v":"09Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2496.3229200000001,2496.3229200000001,23,744.31500000000005,891,0,817.1540399999999,0,20.85388,0]
[]
[{"$f":"RIGHT(A342,2)&\"Af\"&C354","v":"09Af50"},"afschrijving bij afschrijvingstermijn",50]
[{"$f":"RIGHT(A342,2)&\"Af\"&C355","v":"09Af40"},"afschrijving bij afschrijvingstermijn",40]
[{"$f":"RIGHT(A342,2)&\"Af\"&C356","v":"09Af30"},"afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A342,2)&\"Af\"&C357","v":"09Af25"},"afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A342,2)&\"Af\"&C358","v":"09Af10"},"afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A342,2)&\"Af\"&C359","v":"09Af5"},"afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A342,2)&\"Af\"&C360","v":"09Af3"},"afschrijving bij afschrijvingstermijn",3]
[{"$f":"RIGHT(A342,2)&\"Af\"&C361","v":"09Af"}]
[{"$f":"RIGHT(A342,2)&\"Des\"&C362","v":"09Des50"},"Desinvesteringen met afschrijvingstermijn:",50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HL362:HS362)","v":0},{"$f":"HJ362","v":0}]
[{"$f":"RIGHT(A342,2)&\"Des\"&C363","v":"09Des40"},"Desinvesteringen met afschrijvingstermijn:",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A342,2)&\"Des\"&C364","v":"09Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A342,2)&\"Des\"&C365","v":"09Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A342,2)&\"Des\"&C366","v":"09Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A342,2)&\"Des\"&C367","v":"09Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A342,2)&\"Des\"&C368","v":"09Des3"},"Desinvesteringen met afschrijvingstermijn:",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A342,2)&\"Des\"&C369","v":"09Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A342,2)&\"cad\"&C371","v":"09cad50"},"cumulatieve afschrijving bij afschrijvingstermijn",50]
[{"$f":"RIGHT(A342,2)&\"cad\"&C372","v":"09cad40"},"cumulatieve afschrijving bij afschrijvingstermijn",40]
[{"$f":"RIGHT(A342,2)&\"cad\"&C373","v":"09cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A342,2)&\"cad\"&C374","v":"09cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A342,2)&\"cad\"&C375","v":"09cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A342,2)&\"cad\"&C376","v":"09cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A342,2)&\"cad\"&C377","v":"09cad3"},"cumulatieve afschrijving bij afschrijvingstermijn",3]
[{"$f":"RIGHT(A342,2)&\"cad\"","v":"09cad"},"totale cad"]
[{"$f":"RIGHT(A342,2)&\"bwv\"","v":"09bwv"},"bijzondere waardevermindering bij afschrijvingstermijn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HL379:HS379)","v":0},{"$f":"HJ379","v":0}]

{"sheet":"Data G","index":6,"n_rows":226,"n_cols":117,"rows_kept":226,"cut":false,"hidden":false,"merged":[[1,3,49,3]]}
[null,null,null,null,"TOTAAL",null,null,"SUBTOTAAL",null,null,null,null,null,null,null,null,null,"SUBTOTAAL",null,null,null,null,null,null,"TOTAAL",null,null,"SUBTOTAAL",null,null,null,null,null,null,null,null,null,"SUBTOTAAL",null,null,null,"TOTAAL",null,null,"SUBTOTAAL",null,null,null,null,null,null,null,null,null,"SUBTOTAAL",null,null,null,null,null,null,"EHD-TOTAAL","TOTAAL","EHD-TOTAAL",null,null,"SUBTOTAAL",null,null,null,"SUBTOTAAL",null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL","EHD-TOTAAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL","EHD-TOTAAL"]
[null,"Elektriciteit of Gas",null,"!!!!!!!!!!!!!!!!!DEZE KOLOM NIET VERWIJDEREN OF VERPLAATSEN!!!!!!!!!!!!!!!!!","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","G","EHD","EHD","EHD","EHD","G","EHD","G","EHD","G","G","G","EHD","G","G","G","G","G","G","G","G","G","G","G","EHD","G","G","EHD","G","EHD","G","EHD","G","G","G","G","G","G","G","G","G","EHD","G","G","EHD","G","EHD","G","EHD","G","G","G","G","G","G","G","G","G","EHD","G"]
[null,"Netbeheerder",null,null,"SECTOR","COGAS","DELTA","STEDIN","ENECO","ONS","HAARLEMMERMEER","INTERGAS","ENDINET","LIANDER","OBRAGAS","RENDO","WESTLAND","ENEXIS","Essent Brabant","Essent Friesland","Essent Limburg","Essent Noord","MOSA","ZEBRA","SECTOR","COGAS","DELTA","STEDIN","ENECO","ONS","HAARLEMMERMEER","INTERGAS","ENDINET","LIANDER","OBRAGAS","RENDO","WESTLAND","ENEXIS","EssenGr","MOSA","ZEBRA","SECTOR","COGAS","DELTA","STEDIN","ENECO","ONS","HAARLEMMERMEER","INTERGAS","ENDINET","LIANDER","OBRAGAS","RENDO","WESTLAND","ENEXIS","EssenGr","MOSA","ZEBRA","ZEBRA","ENEXIS","DELTA","SECTOR","SECTOR","SECTOR","DELTA","DELTA","ENEXIS","EssentGr","MOSA","ENEXIS","STEDIN","ENECO","ONS","INTERGAS","LIANDER","COGAS","ENDINET","WESTLAND","HAARLEMMERMEER","OBRAGAS","ZEBRA","ZEBRA","RENDO","SECTOR","SECTOR","DELTA","DELTA","ENEXIS","ENEXIS","STEDIN","INTERGAS","LIANDER","COGAS","ENDINET","WESTLAND","HAARLEMMERMEER","OBRAGAS","ZEBRA","ZEBRA","RENDO","SECTOR","SECTOR","DELTA","DELTA","ENEXIS","ENEXIS","STEDIN","INTERGAS","LIANDER","COGAS","ENDINET","WESTLAND","HAARLEMMERMEER","OBRAGAS","ZEBRA","ZEBRA","RENDO"]
[null,"Jaar",null,null,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2004,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2005,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2007,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2008,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009]
[null,null,null,null,{"$f":"E3&E4&E2","v":"SECTOR2004G"},"COGAS2004G","DELTA2004G","STEDIN2004G","ENECO2004G",{"$f":"J3&J4&J2","v":"ONS2004G"},"HAARLEMMERMEER2004G","INTERGAS2004G","ENDINET2004G","LIANDER2004G","OBRAGAS2004G","RENDO2004G","WESTLAND2004G","ENEXIS2004G","Essent Brabant2004G","Essent Friesland2004G","Essent Limburg2004G","Essent Noord2004G","MOSA2004G","ZEBRA2004G","SECTOR2005G","COGAS2005G","DELTA2005G","STEDIN2005G","ENECO2005G",{"$f":"AD3&AD4&AD2","v":"ONS2005G"},"HAARLEMMERMEER2005G","INTERGAS2005G","ENDINET2005G","LIANDER2005G","OBRAGAS2005G","RENDO2005G","WESTLAND2005G","ENEXIS2005G","EssenGr2005G","MOSA2005G","ZEBRA2005G","SECTOR2006G","COGAS2006G","DELTA2006G","STEDIN2006G","ENECO2006G",{"$f":"AU3&AU4&AU2","v":"ONS2006G"},"HAARLEMMERMEER2006G","INTERGAS2006G","ENDINET2006G","LIANDER2006G","OBRAGAS2006G","RENDO2006G","WESTLAND2006G","ENEXIS2006G",{"$f":"BD3&BD4&BD2","v":"EssenGr2006G"},{"$f":"BE3&BE4&BE2","v":"MOSA2006G"},"ZEBRA2006G","ZEBRA2006EHD","ENEXIS2006EHD","DELTA2006EHD",{"$f":"BJ3&BJ4&BJ2","v":"SECTOR2006EHD"},{"$f":"BK3&BK4&BK2","v":"SECTOR2007G"},{"$f":"BL3&BL4&BL2","v":"SECTOR2007EHD"},{"$f":"BM3&BM4&BM2","v":"DELTA2007G"},{"$f":"BN3&BN4&BN2","v":"DELTA2007EHD"},"ENEXIS2007G","EssentGr2007G",{"$f":"BQ3&BQ4&BQ2","v":"MOSA2007G"},"ENEXIS2007EHD","STEDIN2007G","ENECO2007G",{"$f":"BU3&BU4&BU2","v":"ONS2007G"},"INTERGAS2007G","LIANDER2007G","COGAS2007G","ENDINET2007G","WESTLAND2007G","HAARLEMMERMEER2007G","OBRAGAS2007G","ZEBRA2007G","ZEBRA2007EHD","RENDO2007G","SECTOR2008G","SECTOR2008EHD","DELTA2008G","DELTA2008EHD","ENEXIS2008G","ENEXIS2008EHD","STEDIN2008G","INTERGAS2008G","LIANDER2008G","COGAS2008G","ENDINET2008G","WESTLAND2008G","HAARLEMMERMEER2008G","OBRAGAS2008G","ZEBRA2008G","ZEBRA2008EHD","RENDO2008G","SECTOR2009G","SECTOR2009EHD","DELTA2009G","DELTA2009EHD","ENEXIS2009G","ENEXIS2009EHD","STEDIN2009G","INTERGAS2009G","LIANDER2009G","COGAS2009G","ENDINET2009G","WESTLAND2009G","HAARLEMMERMEER2009G","OBRAGAS2009G","ZEBRA2009G","ZEBRA2009EHD","RENDO2009G"]
[null,null,null,null,{"$f":"COLUMN(E:E)","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,{"$f":"COLUMN(AK:AK)","v":37},38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"COLUMN(BG:BG)","v":59},60,61,62,63,64,65,66,67,68,{"$f":"COLUMN(BQ:BQ)","v":69},70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,{"$f":"COLUMN(CW:CW)","v":101},102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117]
["Investeringsjaar","Omschrijving","Jr"]
[2004]
[{"$f":"RIGHT(A$8,2)&\"StartGaW\"","v":"04StartGaW"},"Startwaarde GAW",null,null,{"$f":"SUM(F9:H9)+SUM(K9:L9)+SUM(M9:R9)+X9","v":5550729.824},97044.335999999996,106731.371,{"$f":"SUM(I9:J9)","v":1509470.0929999999},1492391.4739999999,17078.618999999999,31154.9,234080.04399999999,191483.45300000001,1830713.5889999999,180271.97200000001,177405.829,138005.622,1054368.615]
[{"$f":"RIGHT(A$8,2)&\"StartAf\"","v":"04StartAf"},"Afschrijvingen Startwaarde GAW",null,null,{"$f":"SUM(F10:H10)+SUM(K10:L10)+SUM(M10:R10)+X10","v":166190.62424937211},3120.396655948553,3167.1029970326408,{"$f":"SUM(I10:J10)","v":47567.95410492349},47078.595394321768,489.35871060171917,964.54798761609925,6209.0197347480098,5665.1909171597645,52606.71232758621,5381.2528955223879,5441.8965950920247,4964.2310071942447,31102.319026548674]
[{"$f":"RIGHT(A8,2)&\"Precario\"","v":"04Precario"},"Afgekochte precario in startGAW",null,null,{"$f":"SUM(F11:H11)+SUM(K11:L11)+SUM(M11:R11)+X11","v":46048.649250000002},4957.8999999999996,null,0,null,null,null,13895,null,null,null,{"$f":"21756.599+'Aanpassing gegevens (sep 14)'!H48","v":27195.749250000001}]
[{"$f":"RIGHT(A8,2)&\"PrecarioAf\"","v":"04PrecarioAf"},"Afschrijvingsbedrag afgekochte precario",null,null,{"$f":"SUM(F12:H12)+SUM(K12:L12)+SUM(M12:R12)+X12","v":3252.6371680451093},708.27142857142849,null,0,null,null,null,731.31578947368416,null,null,null,{"$f":"1450.43993333333+'Aanpassing gegevens (sep 14)'!H49","v":1813.0499499999969}]
[]
[2006]
[{"$f":"RIGHT(A$14,2)&\"StartGaW\"","v":"06StartGaW"},"Startwaarde GAW voor EHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44840.596487556941,339.23826374999993,11304.802723444445,{"$f":"SUM(BG15:BI15)","v":56484.637474751384}]
[{"$f":"RIGHT(A$14,2)&\"StartAf\"","v":"06StartAf"},"Afschrijvingen Startwaarde GAW voor EHD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994.85830368336599,7.1014720378272242,244.21601955712333,{"$f":"SUM(BG16:BI16)","v":1246.1757952783164}]
[2004]
[{"$f":"RIGHT(A17,2)&\"Inv\"&C18","v":"04Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",55,null,{"$f":"SUM(F18:H18)+SUM(K18:L18)+SUM(M18:R18)+X18","v":16672.745969999996},237.68081000000001,389,5277.5379999999996,5230,47.537999999999997,93.421880000000002,248.41846000000001,558.92059999999992,3202.29,77.117100000000008,257.63799999999998,417.39299999999997,{"$f":"SUM(S18:W18)","v":5913.3281200000001},127.5,633.92812000000004,148.9,5020,-17]
[{"$f":"RIGHT(A17,2)&\"Inv\"&C19","v":"04Inv45"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",45,null,38814.757815999998,707.52816000000007,2159,11520.566000000001,11411,109.566,381.98561000000001,498.26159000000007,636.59974999999997,13570.351000000002,273.12667999999996,596.16899999999998,630.67600000000004,{"$f":"SUM(S19:W19)","v":7840.4940260000003},1100.3699999999999,1831.584026,1423.54,3409,76]
[{"$f":"RIGHT(A17,2)&\"Inv\"&C20","v":"04Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,9262.3273999999983,439.38751000000002,1088,1571.001,1553,18.001000000000001,68.148830000000004,109.52988999999999,127.87217,1949.1369999999999,270.19137999999998,421.63100000000003,163.81700000000001,3053.6116200000001,654.34,248.82162,574.45000000000005,1501,75]
[{"$f":"RIGHT(A17,2)&\"Inv\"&C21","v":"04Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,591.44272999999998,null,null,354,354,null,null,null,4.4437299999999995,null,null,5,null,227.999,null,227.999]
[{"$f":"RIGHT(A17,2)&\"Inv\"&C22","v":"04Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,804.93499999999995,null,null,0,null,null,null,null,null,null,null,296.255,null,508.68,204.7,null,112.98,191]
[{"$f":"RIGHT(A17,2)&\"Inv\"&C23","v":"04Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,8711.9849999999988,null,null,258.10300000000001,68,190.10300000000001,null,null,null,null,null,1003.501,64.399000000000001,7385.982,2409.3000000000002,1291.662,1330.02,2227,128]
[{"$f":"RIGHT(A17,2)&\"Inv\"&C24","v":"04Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,3.1839999999999975,null,null,2,2,null,null,null,null,-69.816000000000003,null,null,null,71,null,11,null,60]
[]
[]
[{"$f":"RIGHT(A17,2)&\"Af\"&C27","v":"04Af55"},"afschrijving bij afschrijvingstermijn",55,null,{"$f":"SUM(F27:H27)+SUM(K27:L27)+SUM(M27:R27)+X27","v":152.980546},2.1573899999999999,4,48.432000000000002,48,0.432,0.84928981818181815,2.2583496363636364,5.0810963636363642,29.111727272727272,0.70106454545454555,2.3421636363636362,3.7944818181818181,54.25298290909091,1.1399999999999999,5.7629829090909093,1.35,46,null,null,{"$f":"SUM(Z27:AB27)+SUM(AE27:AL27)+AO27","v":304.14022163636361},4,7,{"$f":"SUM(AC27:AD27)","v":95.864329999999995},95,0.86433000000000004,1.6985796363636363,4.5166992727272728,10.162192727272728,58.222999999999999,1.4021290909090911,4.6843272727272725,7.5889636363636361,{"$f":"SUM(AM27:AN27)","v":109},109,null,null,{"$f":"SUM(AQ27:AS27)+SUM(AV27:BC27)+BF27","v":302.12589163636358},4,7,{"$f":"SUM(AT27:AU27)","v":95.85},95,0.85,1.6985796363636363,4.5166992727272728,10.162192727272728,58.222999999999999,1.4021290909090911,4.6843272727272725,7.5889636363636361,{"$f":"BD27+BE27","v":107},108,-1]
[{"$f":"RIGHT(A17,2)&\"Af\"&C28","v":"04Af45"},"afschrijving bij afschrijvingstermijn",45,null,431.52124840000005,7.8614300000000013,24,128.21700000000001,127,1.2170000000000001,4.2442845555555557,5.5362398888888897,7.0733305555555557,150.78167777777782,3.0347408888888885,6.6240999999999994,7.0075111111111115,87.140933622222221,12,20.350933622222222,15.79,38,1,null,{"$f":"SUM(Z28:AB28)+SUM(AE28:AL28)+AO28","v":863.03821399999993},16,48,256.4348,254,2.4348000000000001,8.4885691111111115,11.072479777777778,14.146661111111111,301.56299999999999,6.069481777777777,13.248199999999999,14.015022222222223,174,172,2,null,{"$f":"SUM(AQ28:AS28)+SUM(AV28:BC28)+BF28","v":864.03341399999999},16,48,256.43,254,2.4300000000000002,8.4885691111111115,11.072479777777778,14.146661111111111,301.56299999999999,6.069481777777777,13.248199999999999,14.015022222222223,175,173,2]
[{"$f":"RIGHT(A17,2)&\"Af\"&C29","v":"04Af30"},"afschrijving bij afschrijvingstermijn",30,null,152.96322483333333,6.3674099999999996,18,26.3,26,0.3,1.1358138333333334,1.8254981666666665,2.131202833333333,32.485616666666665,4.5031896666666666,7.0271833333333333,2.7302833333333334,50.457026999999997,10.75,4.1470269999999996,9.56,25,1,null,308.27734233333331,15,36,51.6,51,0.6,2.2716276666666668,3.6509963333333331,4.2624056666666661,64.971000000000004,9.0063793333333333,14.054366666666667,5.4605666666666668,102,99,3,null,307.98317566666663,15,36,51.6,51,0.6,2.2716276666666668,3.6509963333333331,3.9682389999999996,64.971000000000004,9.0063793333333333,14.054366666666667,5.4605666666666668,102,99,3]
[{"$f":"RIGHT(A17,2)&\"Af\"&C30","v":"04Af25"},"afschrijving bij afschrijvingstermijn",25,null,11.7488546,null,null,7,7,null,null,null,8.8874599999999984E-2,null,null,0.1,null,4.5599799999999995,null,4.5599799999999995,null,null,null,null,23.3777492,null,null,14,14,null,null,null,0.17774919999999997,null,null,0.2,null,9,9,null,null,23.494166666666665,null,null,14,14,null,null,null,0.29416666666666669,null,null,0.2,null,9,9]
[{"$f":"RIGHT(A17,2)&\"Af\"&C31","v":"04Af10"},"afschrijving bij afschrijvingstermijn",10,null,40.662750000000003,null,null,0,null,null,null,null,null,null,null,14.812749999999999,null,25.85,10.199999999999999,null,5.65,10,null,null,81.625500000000002,null,null,0,null,null,null,null,null,null,null,29.625499999999999,null,52,52,null,null,69.625500000000002,null,null,0,null,null,null,null,null,null,null,29.625499999999999,null,40,40]
[{"$f":"RIGHT(A17,2)&\"Af\"&C32","v":"04Af5"},"afschrijving bij afschrijvingstermijn",5,null,871.86619999999994,null,null,26.01,7,19.010000000000002,null,null,null,null,null,100.3501,6.4398999999999997,739.06619999999998,240.9,129.1662,133,223,13,null,1742.6,null,null,52.02,14,38.020000000000003,null,null,null,null,null,200.7002,12.879799999999999,1477,1452,25,null,1648.7777492,null,null,52.02,14,38.020000000000003,null,null,0.17774919999999997,null,null,200.7002,12.879799999999999,1383,1357,26]
[{"$f":"RIGHT(A17,2)&\"Af\"","v":"04Af"},"totale afschrijvingen",null,null,1661.7428238333332,{"$f":"SUM(F27:F32)","v":16.386230000000001},46,235.959,215,20.959000000000003,6.2293882070707074,9.620087691919192,14.374504352525253,212.37902171717175,8.2389951010101008,131.25629696969696,19.972176262626263,961.32712353131308,274.99,163.98712353131313,165.35,342,15,0,3323.0590271696965,35,91,469.91913,428,41.919130000000003,12.458776414141415,19.240175383838384,28.749008705050507,424.75700000000001,16.477990202020202,262.51259393939392,39.944352525252526,1923,1893,30,0,3216.0398971696968,35,91,469.9,428,41.900000000000006,12.458776414141415,19.240175383838384,28.749008705050507,424.75700000000001,16.477990202020202,262.51259393939392,39.944352525252526,1816,1786,30,0]
[{"$f":"RIGHT(A17,2)&\"Des\"&C34","v":"04Des55"},"Desinvesteringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM34:AN34)","v":0},null,null,null,29.093,null,null,null,null,null,null,null,null,29.093,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BM34+BO34+BS34+SUM(BV34:CC34)+CE34","v":29.6},{"$f":"BN34+BR34+CD34","v":0},null,null,{"$f":"SUM(BP34:BQ34)","v":0},null,null,null,{"$f":"SUM(BT34:BU34)","v":0},null,null,null,29.6,null,null,null,null,null,null,null,null,{"$f":"SUM(CH34:CV34)-CU34-CK34-CI34","v":4.7210000000000001},{"$f":"CI34+CK34+CU34","v":0},null,null,null,null,null,null,4.7210000000000001,null,null,null,null,null,null,null,null,{"$f":"SUM(CY34:DM34)-DL34-DB34-CZ34","v":5.0579999999999998},{"$f":"CZ34+DB34+DL34","v":0},null,null,3,null,null,null,2.0579999999999998]
[{"$f":"RIGHT(A17,2)&\"Des\"&C35","v":"04Des45"},"Desinvesteringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,0,0,null,null,null,null,null,null,null,{"$f":"BM35+BO35+BS35+SUM(BV35:CC35)+CE35","v":52.79},0,null,null,0,null,null,null,0,null,null,null,52.79,null,null,null,null,null,null,null,null,26.321999999999999,0,null,null,null,null,null,null,26.321999999999999,null,null,null,null,null,null,null,null,20.904,0,null,null,4,null,null,null,16.904]
[{"$f":"RIGHT(A17,2)&\"Des\"&C36","v":"04Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,112.29,null,null,null,null,null,null,null,null,null,null,112.29,null,0,null,null,null,null,null,null,null,64.942480000000003,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,64.942480000000003,19.925000000000001,0,null,null,null,null,null,null,19.925000000000001,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A17,2)&\"Des\"&C37","v":"04Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A17,2)&\"Des\"&C38","v":"04Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,null,0,null,null,null,null,null,null,null,null,null,55,55,null,null,44.551000000000002,null,null,null,null,null,null,null,null,null,null,44.551000000000002,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.039289999999994,0,null,null,57,null,null,null,null,null,null,null,null,null,null,null,23.039290000000001]
[{"$f":"RIGHT(A17,2)&\"Des\"&C39","v":"04Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,null,null,0,null,null,null,null,null,null,null,null,null,234,234,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,7,0,null,null,7,7,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A17,2)&\"Des\"&C40","v":"04Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A17,2)&\"Cad\"&C42","v":"04Cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM42:AN42)","v":0},null,null,null,1.0580000000000001,null,null,null,null,null,null,null,null,1.0580000000000001,null,null,null,0]
[{"$f":"RIGHT(A17,2)&\"Cad\"&C43","v":"04Cad45"},"cumulatieve afschrijving bij afschrijvingstermijn",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A17,2)&\"Cad\"&C44","v":"04Cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,9.3580000000000005,null,null,null,null,null,null,null,null,null,null,9.3580000000000005,null,0]
[{"$f":"RIGHT(A17,2)&\"Cad\"&C45","v":"04Cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A17,2)&\"Cad\"&C46","v":"04Cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,0,null,null,null,null,null,null,null,null,null,8,8,null,null,11.138,null,null,null,null,null,null,null,null,null,null,11.138,null,0]
[{"$f":"RIGHT(A17,2)&\"Cad\"&C47","v":"04Cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,null,0,null,null,null,null,null,null,null,null,null,70,70,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A17,2)&\"Cad\"&C48","v":"04Cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y42:Y47)","v":78},{"$f":"SUM(Z42:Z47)","v":0},{"$f":"SUM(AA42:AA47)","v":0},0,{"$f":"SUM(AC42:AC47)","v":0},0,0,0,0,0,0,0,0,78,78,0,0,21.554000000000002,0,0,0,0,0,0,0,0,1.0580000000000001,0,20.496000000000002,0,0,0,0,0]
[{"$f":"RIGHT(A17,2)&\"bwv\"","v":"04bwv"},"bijzondere waardevermindering bij afschrijvingstermijn","tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL43:AL48)","v":156},null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BM49+BO49+BS49+SUM(BV49:CC49)+CE49","v":0},{"$f":"BN49+BR49+CD49","v":0},null,null,{"$f":"SUM(BP49:BQ49)","v":0},null,null,null,{"$f":"SUM(BT49:BU49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CH49:CV49)-CU49-CK49-CI49","v":0},{"$f":"CI49+CK49+CU49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY49:DM49)-DL49-DB49-CZ49","v":0},{"$f":"CZ49+DB49+DL49","v":0}]
[]
[2005]
[{"$f":"RIGHT(A51,2)&\"Inv\"&C52","v":"05Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12264.450400000002,-17,373,{"$f":"SUM(AC52:AD52)","v":4259.7150000000001},4154,105.715,-2.2795300000000003,24.198220000000845,784.81371000000001,3777.73,null,335.14499999999998,481.12799999999999,{"$f":"SUM(AM52:AN52)","v":2248},2200,48,null,0]
[{"$f":"RIGHT(A51,2)&\"Inv\"&C53","v":"05Inv45"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33929.96229440099,381,1782,{"$f":"SUM(AC53:AD53)","v":12331.691999999999},11992,339.69200000000001,278.20537000000002,335.8933944009903,733.4523999999999,9023.6740000000009,724.80912999999998,1030.088,901.14800000000002,6408,6164,244,0,0]
[{"$f":"RIGHT(A51,2)&\"Inv\"&C54","v":"05Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5693.2527200000004,111,265,1276.75,1271,5.75,5.9506199999999998,70.370270000000119,105.25209,1624.6490000000001,70.401740000000004,491.46499999999997,110.414,1562,1562,null,null,0]
[{"$f":"RIGHT(A51,2)&\"Inv\"&C55","v":"05Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.913244999999996,null,null,0,null,null,null,null,57.913244999999996,null,null,null,null,0,null,null,null,0]
[{"$f":"RIGHT(A51,2)&\"Inv\"&C56","v":"05Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820.24242500000003,null,null,40,40,null,null,null,36.526424999999996,null,null,301.71600000000001,null,442,442,null,null,0]
[{"$f":"RIGHT(A51,2)&\"Inv\"&C57","v":"05Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4116.87871,null,null,65.968000000000004,null,65.968000000000004,null,1446.08131,23.033999999999999,null,null,332.423,47.372399999999999,2202,2188,14,null,0]
[{"$f":"RIGHT(A51,2)&\"Inv\"&C58","v":"05Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.715000000000003,null,null,0,null,null,null,null,null,63.715000000000003,null,null,null,10,10,null,null,0]
[]
[{"$f":"RIGHT(A51,2)&\"Af\"&C60","v":"05Af55"},"afschrijving bij afschrijvingstermijn",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111.05859454545455,null,3,38.960999999999999,38,0.96099999999999997,-2.0723000000000002E-2,0.21998381818182586,7.1346700909090908,34.343000000000004,null,3.0467727272727272,4.3738909090909086,20,20,null,null,224.1151890909091,null,7,{"$f":"SUM(AT60:AU60)","v":77.92},76,1.92,-4.1446000000000004E-2,0.43996763636365172,14.269340181818182,68.686000000000007,null,6.0935454545454544,8.7477818181818172,{"$f":"BD60+BE60","v":41},40,1]
[{"$f":"RIGHT(A51,2)&\"Af\"&C61","v":"05Af45"},"afschrijving bij afschrijvingstermijn",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377.80040327112215,4,20,136.774,133,3.774,3.0911707777777782,3.7321488266776699,8.1494711111111098,101.542,8.0534347777777775,11.445422222222222,10.012755555555556,71,68,3,null,752.04480654224426,8,39,273.55,266,7.55,6.1823415555555563,7.4642976533553398,16.29894222222222,200.52600000000001,16.106869555555555,22.890844444444443,20.025511111111111,142,137,5]
[{"$f":"RIGHT(A51,2)&\"Af\"&C62","v":"05Af30"},"afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96.465895333333322,2,4,21.094999999999999,21,9.5000000000000001E-2,9.9177000000000001E-2,1.1728378333333354,1.7542015,28.14,1.1733623333333334,8.1910833333333333,1.8402333333333334,27,27,null,null,188.80679066666664,4,8,42.19,42,0.19,0.198354,2.3456756666666707,3.5084029999999999,54.155000000000001,2.3467246666666668,16.382166666666667,3.6804666666666668,52,52]
[{"$f":"RIGHT(A51,2)&\"Af\"&C63","v":"05Af25"},"afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1582649,null,null,0,null,null,null,null,1.1582649,null,null,null,null,0,null,null,null,2.3165298000000001,null,null,0,null,null,null,null,2.3165298000000001,null,null,null,null,0]
[{"$f":"RIGHT(A51,2)&\"Af\"&C64","v":"05Af10"},"afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.912121249999998,null,null,2,2,null,null,null,1.8263212499999999,null,null,15.085800000000001,null,22,22,null,null,81.824242499999997,null,null,4,4,null,null,null,3.6526424999999998,null,null,30.171600000000002,null,44,44]
[{"$f":"RIGHT(A51,2)&\"Af\"&C65","v":"05Af5"},"afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411.48707100000001,null,null,6.5960000000000001,null,6.5960000000000001,null,144.60813100000001,2.3033999999999999,null,null,33.2423,4.7372399999999999,220,219,1,null,823.97414200000003,null,null,13.192,null,13.192,null,289.21626200000003,4.6067999999999998,null,null,66.4846,9.4744799999999998,441,438,3]
[{"$f":"RIGHT(A51,2)&\"Af\"","v":"05Af"},"totale afschrijvingen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1038.8823502999098,{"$f":"SUM(Z60:Z65)","v":6},27,205.42600000000002,194,11.426,3.1696247777777784,149.73310147819285,22.3263288520202,164.02499999999998,9.2267971111111109,71.011378282828275,20.964119797979798,360,356,4,0,2073.0817005998197,12,54,410.85200000000003,388,22.851999999999997,6.3392495555555568,299.4662029563857,44.652657704040401,323.36699999999996,18.453594222222222,142.02275656565655,41.928239595959596,720,711,9,0]
[{"$f":"RIGHT(A51,2)&\"Des\"&C67","v":"05Des55"},"Desinvesteringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BM67+BO67+BS67+SUM(BV67:CC67)+CE67","v":68.2},{"$f":"BN67+BR67+CD67","v":0},null,null,{"$f":"SUM(BP67:BQ67)","v":0},null,null,null,null,null,null,null,68.2,null,null,null,null,null,null,null,null,{"$f":"SUM(CH67:CV67)-CU67-CK67-CI67","v":65.363},{"$f":"CI67+CK67+CU67","v":0},null,null,null,null,null,null,65.363,null,null,null,null,null,null,null,null,{"$f":"SUM(CY67:DM67)-DL67-DB67-CZ67","v":12.912000000000001},{"$f":"CZ67+DB67+DL67","v":0},null,null,null,null,null,null,12.912000000000001]
[{"$f":"RIGHT(A51,2)&\"Des\"&C68","v":"05Des45"},"Desinvesteringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,25.86,0,null,null,0,null,null,null,null,null,null,null,25.86,null,null,null,null,null,null,null,null,79.781999999999996,0,null,null,null,null,null,null,79.781999999999996,null,null,null,null,null,null,null,null,19.538,0,null,null,6,null,null,null,13.538]
[{"$f":"RIGHT(A51,2)&\"Des\"&C69","v":"05Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,153.27799999999999,null,null,0,null,null,null,null,null,null,null,153.27799999999999,null,0,null,null,null,null,null,null,null,6.4740000000000002,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4740000000000002,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.234000000000002,0,null,null,null,null,null,null,21.234000000000002]
[{"$f":"RIGHT(A51,2)&\"Des\"&C70","v":"05Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A51,2)&\"Des\"&C71","v":"05Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,69.53,null,null,0,null,null,null,null,null,null,null,69.53,null,0,null,null,null,null,null,null,null,20.645240000000001,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.645240000000001,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,0,null,null,115]
[{"$f":"RIGHT(A51,2)&\"Des\"&C72","v":"05Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,9,0,null,null,9,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A51,2)&\"Des\"&C73","v":"05Desgeen"},"Desinvesteringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A51,2)&\"Cad\"&C75","v":"05Cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"SUM(AC75:AD75)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM75:AN75)","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A51,2)&\"Cad\"&C76","v":"05Cad45"},"cumulatieve afschrijving bij afschrijvingstermijn",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A51,2)&\"Cad\"&C77","v":"05Cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,7.6639999999999997,null,null,0,null,null,null,null,null,null,null,7.6639999999999997,null,0]
[{"$f":"RIGHT(A51,2)&\"Cad\"&C78","v":"05Cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A51,2)&\"Cad\"&C79","v":"05Cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,10.43,null,null,0,null,null,null,null,null,null,null,10.43,null,0]
[{"$f":"RIGHT(A51,2)&\"Cad\"&C80","v":"05Cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A51,2)&\"Cad\"&C81","v":"05Cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y75:Y80)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK75:AK80)","v":0},0,{"$f":"SUM(AM75:AM80)","v":0},0,0,18.094000000000001,0,0,0,0,0,0,0,0,0,0,18.094000000000001,0,0,0,0,0]
[{"$f":"RIGHT(A51,2)&\"bwv\"","v":"05bwv"},"bijzondere waardevermindering bij afschrijvingstermijn","tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM82+BO82+BS82+SUM(BV82:CC82)+CE82","v":0},{"$f":"BN82+BR82+CD82","v":0},null,null,{"$f":"SUM(BP82:BQ82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CH82:CV82)-CU82-CK82-CI82","v":0},{"$f":"CI82+CK82+CU82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY82:DM82)-DL82-DB82-CZ82","v":0},{"$f":"CZ82+DB82+DL82","v":0}]
[]
[2006]
[{"$f":"RIGHT(A84,2)&\"Inv\"&C85","v":"06Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14240.205280000002,-118,45,{"$f":"SUM(AT85:AU85)","v":4974.7},4887,87.7,null,-1.9303399999999966,609.10361999999998,3793.7939999999999,null,642.68899999999996,1007.849,{"$f":"BD85+BE85","v":3287},3287,null,null,null,null,null,{"$f":"SUM(BG85:BI85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"CI85+CK85+CU85","v":0}]
[{"$f":"RIGHT(A84,2)&\"Inv\"&C86","v":"06Inv45"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50886.413060000006,383,396,{"$f":"SUM(AT86:AU86)","v":20128.7},19839,289.7,285.46406000000002,39.896440000000062,662.53670999999997,10404.573,862.33984999999996,964.32899999999995,841.57399999999996,{"$f":"BD86+BE86","v":15918},15918,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A84,2)&\"Inv\"&C87","v":"06Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10302.12696,123,78,3568,3568,null,-7.2999999999999995E-2,105.67381,97.646149999999992,2133.2169999999996,79.236999999999995,394.54500000000002,256.88099999999997,3466,3466,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A84,2)&\"Inv\"&C88","v":"06Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160.21971000000002,null,null,42,42,null,null,null,78.359710000000007,null,null,39.86,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A84,2)&\"Inv\"&C89","v":"06Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032.068,null,null,23.122,23.122,null,null,0.56999999999999995,null,null,null,267.94200000000001,null,1740.434,{"$f":"488+'Aanpassing gegevens (sep 14)'!H35","v":1740.434},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A84,2)&\"Inv\"&C90","v":"06Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6237.2468699999999,null,null,262,null,262,null,1270.6023700000001,25.497499999999999,null,null,1378.4490000000001,191.69800000000001,{"$f":"BD90+BE90","v":3109},3109,null,null,41.211770000000001,null,null,41.211770000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A84,2)&\"Inv\"&C91","v":"06Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.078999999999994,null,null,12.714,12.714,null,null,null,null,22.364999999999998,null,null,null,15,15,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A84,2)&\"Af\"&C93","v":"06Af55"},"afschrijving bij afschrijvingstermijn",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ93:AS93)+SUM(AV93:BC93)+BF93","v":129.23092072727272},-1,null,{"$f":"SUM(AT93:AU93)","v":45.217272727272729},44.427272727272729,0.79,null,-1.7548545454545424E-2,5.5373056363636373,34.488999999999997,null,5.8426272727272721,9.1622636363636367,30,30,null,null,null,null,null,{"$f":"SUM(BG93:BI93)","v":0}]
[{"$f":"RIGHT(A84,2)&\"Af\"&C94","v":"06Af45"},"afschrijving bij afschrijvingstermijn",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564.86511177777777,4,4,{"$f":"SUM(AT94:AU94)","v":223.63333333333333},220.43333333333334,3.2,3.1718228888888893,0.44329377777777845,7.3615189999999995,115.608,9.5815538888888891,10.714766666666666,9.3508222222222219,177,177,null,null,null,null,null,{"$f":"SUM(BG94:BI94)","v":0}]
[{"$f":"RIGHT(A84,2)&\"Af\"&C95","v":"06Af30"},"afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171.58583266666668,2,1,59.466666666666661,59.466666666666661,null,-1.2166666666666667E-3,1.7612301666666668,1.6274358333333332,35.554000000000002,1.3206166666666665,6.5757500000000002,4.2813499999999998,58,58,null,null,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"Af\"&C96","v":"06Af25"},"afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2043941999999999,null,null,0.84,0.84,null,null,null,1.5671941999999999,null,null,0.79720000000000002,null,0,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"Af\"&C97","v":"06Af10"},"afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.425600000000003,null,null,1,1,null,null,2.8499999999999998E-2,null,null,null,13.3971,null,24,24,null,null,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"Af\"&C98","v":"06Af5"},"afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623.82468700000004,null,null,26.2,null,26.2,null,127.060237,2.54975,null,null,137.8449,19.169800000000002,311,311,null,null,{"$f":"BG90/5/2","v":4.1211770000000003},null,null,4.1211770000000003]
[{"$f":"RIGHT(A84,2)&\"Af\"&C99","v":"06Afvar"},"afschrijving bij afschrijvingstermijn","var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"Af\"","v":"06Af"},"totale afschrijvingen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1531.136546371717,{"$f":"SUM(AQ93:AQ99)","v":5},5,356.35727272727269,326.16727272727269,30.189999999999998,3.1706062222222227,129.2757123989899,18.643204669696971,185.65100000000001,10.902170555555555,175.17234393939393,41.964235858585866,600,600,0,0,{"$f":"SUM(BG93:BG99)","v":4.1211770000000003},{"$f":"SUM(BH93:BH99)","v":0},{"$f":"SUM(BI93:BI99)","v":0},{"$f":"SUM(BJ93:BJ99)","v":4.1211770000000003}]
[{"$f":"RIGHT(A84,2)&\"Des\"&C101","v":"06Des55"},"Desinvesteringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"BM101+BO101+BS101+SUM(BV101:CC101)+CE101","v":0},{"$f":"BN101+BR101+CD101","v":0},null,null,{"$f":"SUM(BP101:BQ101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.63,{"$f":"CI101+CK101+CU101","v":0},null,null,null,null,null,null,14.63,null,null,null,null,null,null,null,null,{"$f":"SUM(CY101:DM101)-DL101-DB101-CZ101","v":-99.662999999999997},{"$f":"CZ101+DB101+DL101","v":0},null,null,null,null,null,null,-99.662999999999997]
[{"$f":"RIGHT(A84,2)&\"Des\"&C102","v":"06Des45"},"Desinvesteringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2689999999999999,null,null,null,null,null,null,null,null,1.2689999999999999,null,null,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.352000000000004,0,null,null,null,null,null,null,73.352000000000004,null,null,null,null,null,null,null,null,-180.262,0,null,null,7,null,null,null,-187.262]
[{"$f":"RIGHT(A84,2)&\"Des\"&C103","v":"06Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186.661,null,null,null,null,null,null,null,null,null,null,186.661,null,0,null,null,null,null,null,null,null,306.95517999999998,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306.95517999999998,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-51.064999999999998,0,null,null,null,null,null,null,-51.064999999999998]
[{"$f":"RIGHT(A84,2)&\"Des\"&C104","v":"06Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A84,2)&\"Des\"&C105","v":"06Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,1]
[{"$f":"RIGHT(A84,2)&\"Des\"&C106","v":"06Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A84,2)&\"Des\"&C107","v":"06Desvar"},"Desinvesteringen met afschrijvingstermijn:","var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A84,2)&\"cad\"&C109","v":"06cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"SUM(AT109:AU109)","v":0},null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"cad\"&C110","v":"06cad45"},"cumulatieve afschrijving bij afschrijvingstermijn",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,null,null,0,null,null,null,null,null,0.06,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"cad\"&C111","v":"06cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1110000000000002,null,null,{"$f":"SUM(AT111:AU111)","v":0},null,null,null,null,null,null,null,3.1110000000000002,null,0]
[{"$f":"RIGHT(A84,2)&\"cad\"&C112","v":"06cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"cad\"&C113","v":"06cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"cad\"&C114","v":"06cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"cad\"&C115","v":"06cadvar"},"cumulatieve afschrijving bij afschrijvingstermijn","var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A84,2)&\"Cad\"&C116","v":"06Cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP109:AP115)","v":3.1710000000000003},0,0,0,0,0,0,0,0,0.06,0,3.1110000000000002,0,0,0,0,0]
[{"$f":"RIGHT(A84,2)&\"bwv\"","v":"06bwv"},"bijzondere waardevermindering bij afschrijvingstermijn","tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM117+BO117+BS117+SUM(BV117:CC117)+CE117","v":0},{"$f":"BN117+BR117+CD117","v":0},null,null,{"$f":"SUM(BP117:BQ117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CH117:CV117)-CU117-CK117-CI117","v":0},{"$f":"CI117+CK117+CU117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY117:DM117)-DL117-DB117-CZ117","v":0},{"$f":"CZ117+DB117+DL117","v":0}]
[]
[2007]
[{"$f":"RIGHT(A119,2)&\"Inv\"&C120","v":"07Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM120+BO120+BS120+SUM(BV120:CC120)+CE120","v":19162.96731},{"$f":"BN120+BR120+CD120","v":0},753,null,{"$f":"SUM(BP120:BQ120)","v":5868},5638,230,null,{"$f":"SUM(BT120:BU120)","v":5197.9070000000002},5137.5155000000004,60.391500000000008,132.87900000000002,3996.77,661,374.7299099999999,687.51300000000003,null,182.93663000000001,null,null,1308.2317700000001]
[{"$f":"RIGHT(A119,2)&\"Inv\"&C121","v":"07Inv45"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74840.255520000006,0,926,null,20415,20415,null,null,32697.229500000001,32456.723000000002,240.50650000000002,440.56399999999996,{"$f":"16272.08-3.5","v":16268.58},529,1283.3956800000001,832.73800000000006,222.05262999999999,505.64609999999988,null,null,720.04961000000003]
[{"$f":"RIGHT(A119,2)&\"Inv\"&C122","v":"07Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12237.03623,0,141,null,5232,5203,29,null,4119.0514999999996,4119.0514999999996,null,95.667999999999992,1585.94,148,169.27841999999998,494.31200000000001,7.1068599999999993,119.99184,null,null,{"$f":"219.50811-94.8205","v":124.68760999999999}]
[{"$f":"RIGHT(A119,2)&\"Inv\"&C123","v":"07Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229.54948999999999,0,null,null,0,null,null,null,0,null,null,null,null,null,76.62624000000001,null,null,null,null,null,152.92325]
[{"$f":"RIGHT(A119,2)&\"Inv\"&C124","v":"07Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3005.4261099999999,0,null,null,2397.6019999999999,{"$f":"823+'Aanpassing gegevens (sep 14)'!H36","v":2397.6019999999999},null,null,0,null,null,null,null,null,null,null,null,null,null,null,607.82411000000002]
[{"$f":"RIGHT(A119,2)&\"Inv\"&C125","v":"07Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10048.234170000002,34.5,null,null,5320.9926400000004,{"$f":" 5984+'Aanpassing gegevens (sep 14)'!H25","v":5320.9926400000004},null,null,0,null,null,103.111,null,null,56.158250000000002,133.13499999999999,1333.9902099999999,2229.4667000000004,null,34.5,871.38036999999997]
[{"$f":"RIGHT(A119,2)&\"Inv\"&C126","v":"07Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.309000000000001,0,null,null,4,4,null,null,23.309000000000001,23.309000000000001]
[]
[{"$f":"RIGHT(A119,2)&\"Af\"&C128","v":"07Af55"},"afschrijving bij afschrijvingstermijn",55]
[{"$f":"RIGHT(A119,2)&\"Af\"&C129","v":"07Af45"},"afschrijving bij afschrijvingstermijn",45]
[{"$f":"RIGHT(A119,2)&\"Af\"&C130","v":"07Af30"},"afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A119,2)&\"Af\"&C131","v":"07Af25"},"afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A119,2)&\"Af\"&C132","v":"07Af10"},"afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A119,2)&\"Af\"&C133","v":"07Af5"},"afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A119,2)&\"Af\"&C134","v":"07Afvar"},"afschrijving bij afschrijvingstermijn","var"]
[{"$f":"RIGHT(A119,2)&\"Af\"","v":"07Af"},"totale afschrijvingen"]
[{"$f":"RIGHT(A119,2)&\"Des\"&C136","v":"07Des55"},"Desinvesteringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CH136:CV136)-CU136-CK136-CI136","v":0},{"$f":"CI136+CK136+CU136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY136:DM136)-DL136-DB136-CZ136","v":-281.13900000000001},{"$f":"CZ136+DB136+DL136","v":0},null,null,1,null,null,null,-282.13900000000001]
[{"$f":"RIGHT(A119,2)&\"Des\"&C137","v":"07Des45"},"Desinvesteringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-517.86400000000003,0,null,null,14,null,null,null,-531.86400000000003]
[{"$f":"RIGHT(A119,2)&\"Des\"&C138","v":"07Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-86.024000000000001,0,null,null,null,null,null,null,-86.024000000000001]
[{"$f":"RIGHT(A119,2)&\"Des\"&C139","v":"07Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A119,2)&\"Des\"&C140","v":"07Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,0,null,null,361]
[{"$f":"RIGHT(A119,2)&\"Des\"&C141","v":"07Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A119,2)&\"Des\"&C142","v":"07Desvar"},"Desinvesteringen met afschrijvingstermijn:","var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[]
[{"$f":"RIGHT(A119,2)&\"cad\"&C144","v":"07cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",55]
[{"$f":"RIGHT(A119,2)&\"cad\"&C145","v":"07cad45"},"cumulatieve afschrijving bij afschrijvingstermijn",45]
[{"$f":"RIGHT(A119,2)&\"cad\"&C146","v":"07cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A119,2)&\"cad\"&C147","v":"07cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A119,2)&\"cad\"&C148","v":"07cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A119,2)&\"cad\"&C149","v":"07cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A119,2)&\"cad\"&C150","v":"07cadvar"},"cumulatieve afschrijving bij afschrijvingstermijn","var"]
[{"$f":"RIGHT(A119,2)&\"Cad\"&C151","v":"07Cad"},"totale cad"]
[{"$f":"RIGHT(A119,2)&\"bwv\"","v":"07bwv"},"bijzondere waardevermindering bij afschrijvingstermijn","tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CH152:CV152)-CU152-CK152-CI152","v":0},{"$f":"CI152+CK152+CU152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY152:DM152)-DL152-DB152-CZ152","v":0},{"$f":"CZ152+DB152+DL152","v":0}]
[]
[2008]
[{"$f":"RIGHT(A154,2)&\"Inv\"&C155","v":"08Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CH155:CV155)-CU155-CK155-CI155","v":17057.170134999997},{"$f":"CI155+CK155+CU155","v":6.9},65,null,820,null,6444.9206249999997,-13,{"$f":"5851.39+'Aanpassing gegevens (sep 14)'!H58","v":5898.1379999999999},614,536.51432000000011,720.46100000000001,13.5,51.975910000000006,null,6.9,1905.6602800000001]
[{"$f":"RIGHT(A154,2)&\"Inv\"&C156","v":"08Inv45"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94808.135079999993,0,651,null,42585,null,28240.68,286,{"$f":"17405.85+'Aanpassing gegevens (sep 14)'!H59","v":17483.567999999999},1118,1253.47776,757.18600000000004,205.84392000000003,850.67809999999997,null,null,1376.7012999999999]
[{"$f":"RIGHT(A154,2)&\"Inv\"&C157","v":"08Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12971.800509999999,0,126,null,5232,null,4534.9837499999994,29,{"$f":"1521.726+'Aanpassing gegevens (sep 14)'!H60","v":1543.1870000000001},458,97.612350000000006,215.804,99.555580000000006,21.97907,null,null,613.67876000000001]
[{"$f":"RIGHT(A154,2)&\"Inv\"&C158","v":"08Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293.59956999999997,0,null,null,null,null,null,null,null,null,170.5462,null,null,null,null,null,123.05337]
[{"$f":"RIGHT(A154,2)&\"Inv\"&C159","v":"08Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3347.1438099999996,0.8,null,null,{"$f":"1006+'Aanpassing gegevens (sep 14)'!H37","v":2508.2289999999998},null,null,12,null,null,null,null,null,null,null,0.8,826.91480999999999]
[{"$f":"RIGHT(A154,2)&\"Inv\"&C160","v":"08Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5654.7274049999996,126.5,null,null,{"$f":" 1210+'Aanpassing gegevens (sep 14)'!H26","v":2365.92229},null,null,114,null,null,348.02426500000001,150.42400000000001,252.96731,1108.7121200000001,null,126.5,1314.67742]
[{"$f":"RIGHT(A154,2)&\"Inv\"&C161","v":"08Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.925750000000008,0,null,null,13,null,23.05875,null,27.867000000000001]
[]
[{"$f":"RIGHT(A154,2)&\"Af\"&C163","v":"08Af55"},"afschrijving bij afschrijvingstermijn",55]
[{"$f":"RIGHT(A154,2)&\"Af\"&C164","v":"08Af45"},"afschrijving bij afschrijvingstermijn",45]
[{"$f":"RIGHT(A154,2)&\"Af\"&C165","v":"08Af30"},"afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A154,2)&\"Af\"&C166","v":"08Af25"},"afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A154,2)&\"Af\"&C167","v":"08Af10"},"afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A154,2)&\"Af\"&C168","v":"08Af5"},"afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A154,2)&\"Af\"&C169","v":"08Afvar"},"afschrijving bij afschrijvingstermijn","var"]
[{"$f":"RIGHT(A154,2)&\"Af\"","v":"08Af"},"totale afschrijving"]
[{"$f":"RIGHT(A154,2)&\"Des\"&C171","v":"08Des55"},"Desinvesteringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY171:DM171)-DL171-DB171-CZ171","v":-172.41300000000001},{"$f":"CZ171+DB171+DL171","v":0},null,null,1,null,null,null,-173.41300000000001]
[{"$f":"RIGHT(A154,2)&\"Des\"&C172","v":"08Des45"},"Desinvesteringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-528.07500000000005,0,null,null,1,null,null,null,-529.07500000000005]
[{"$f":"RIGHT(A154,2)&\"Des\"&C173","v":"08Des30"},"Desinvesteringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-81.921999999999997,0,null,null,null,null,null,null,-81.921999999999997]
[{"$f":"RIGHT(A154,2)&\"Des\"&C174","v":"08Des25"},"Desinvesteringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A154,2)&\"Des\"&C175","v":"08Des10"},"Desinvesteringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,0,null,null,149]
[{"$f":"RIGHT(A154,2)&\"Des\"&C176","v":"08Des5"},"Desinvesteringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"RIGHT(A154,2)&\"Des\"&C177","v":"08Desvar"},"Desinvesteringen met afschrijvingstermijn:","var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A154,2)&\"cad\"&C179","v":"08cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A154,2)&\"cad\"&C180","v":"08cad45"},"cumulatieve afschrijving bij afschrijvingstermijn",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A154,2)&\"cad\"&C181","v":"08cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A154,2)&\"cad\"&C182","v":"08cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A154,2)&\"cad\"&C183","v":"08cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A154,2)&\"cad\"&C184","v":"08cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A154,2)&\"cad\"&C185","v":"08cadvar"},"cumulatieve afschrijving bij afschrijvingstermijn","var",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"RIGHT(A154,2)&\"Cad\"&C186","v":"08Cad"},"totale cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CW179:CW185)","v":0}]
[{"$f":"RIGHT(A154,2)&\"bwv\"","v":"08bwv"},"bijzondere waardevermindering bij afschrijvingstermijn","tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY187:DM187)-DL187-DB187-CZ187","v":0},{"$f":"CZ187+DB187+DL187","v":0}]
[]
[2009]
[{"$f":"RIGHT(A189,2)&\"Inv\"&C190","v":"09Inv55"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY190:DM190)","v":18330.238057918901},{"$f":"CZ190+DB190+DL190","v":148},1995.05,0,692.6,0,7252.1271079189028,177.29946000000089,{"$f":"5829.917+'Aanpassing gegevens (sep 14)'!H61","v":5835.1110000000008},1110,-6.8277400000000235,793.423,241.84406000000001,-143.01480000000004,0,148,234.62597]
[{"$f":"RIGHT(A189,2)&\"Inv\"&C191","v":"09Inv45"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY191:DM191)","v":99272.313219095435},0,2640.1150000000002,0,{"$f":"36994.4-3","v":36991.4},0,29857.496599095415,168.50316000001527,{"$f":"22860.637+'Aanpassing gegevens (sep 14)'!H62","v":22898.949999999997},1766,946.64296000000002,1171.662,221.13043999999996,1555.0063299999995,0,0,1055.4067299999999]
[{"$f":"RIGHT(A189,2)&\"Inv\"&C192","v":"09Inv30"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14755.412362268533,0,682.71699999999998,0,5166.7,0,4729.5851647655345,704.39189000299871,2291.395,214,75.573129999999992,274.11200000000002,22.382189999999998,-12.873570000000001,0,0,607.42955749999999]
[{"$f":"RIGHT(A189,2)&\"Inv\"&C193","v":"09Inv25"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129.47921462600002,0,0,0,0,0,94.744274625000003,9.9999999999999986E-10,0,0,7.2618600000000004,0,0,0,0,0,27.47308]
[{"$f":"RIGHT(A189,2)&\"Inv\"&C194","v":"09Inv20"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.062019982772121,0,null,null,null,null,40.062019982772121]
[{"$f":"RIGHT(A189,2)&\"Inv\"&C195","v":"09Inv10"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5203.1531800000002,189,0,0,{"$f":"2338+'Aanpassing gegevens (sep 14)'!H38","v":4198.1400000000003},0,0,36.243559999999995,0,0,0,0,0,0,0,189,779.76962000000003]
[{"$f":"RIGHT(A189,2)&\"Inv\"&C196","v":"09Inv5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9305.1240534976005,192,298,0,{"$f":"10150.3752934976-24+'Aanpassing gegevens (sep 14)'!H27","v":6677.4798134975999},0,0,681.60010999999986,0,0,475.79298999999997,112.084,0,84.237920000000003,0,192,783.92921999999999]
[{"$f":"RIGHT(A189,2)&\"Inv\"&C197","v":"09Inv2,5"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1438,0,1438]
[{"$f":"RIGHT(A189,2)&\"Inv\"&C198","v":"09Invgeen"},"Aanschafwaarde Investeringen met afschrijvingstermijn:","geen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144.43436507560455,0,21,0,48.9,0,8.2903650646045417,1.0999999999999999E-8,41.244,25,0,0,0,0,0,0,0]
[]
[{"$f":"RIGHT(A189,2)&\"Af\"&C200","v":"09Af55"},"afschrijving bij afschrijvingstermijn",55]
[{"$f":"RIGHT(A189,2)&\"Af\"&C201","v":"09Af45"},"afschrijving bij afschrijvingstermijn",45]
[{"$f":"RIGHT(A189,2)&\"Af\"&C202","v":"09Af30"},"afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A189,2)&\"Af\"&C203","v":"09Af25"},"afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A189,2)&\"Af\"&C204","v":"09Af20"},"afschrijving bij afschrijvingstermijn",20]
[{"$f":"RIGHT(A189,2)&\"Af\"&C205","v":"09Af10"},"afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A189,2)&\"Af\"&C206","v":"09Af5"},"afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A189,2)&\"Af\"&C207","v":"09Af2,5"},"afschrijving bij afschrijvingstermijn",2.5]
[{"$f":"RIGHT(A189,2)&\"Af\"&C208","v":"09Afvar"},"afschrijving bij afschrijvingstermijn","var"]
[{"$f":"RIGHT(A189,2)&\"Af\"","v":"09Af"},"totale afschrijving"]
[{"$f":"RIGHT(A189,2)&\"Des\"&C210","v":"09Des55"},"Desinvesteringen met afschrijvingstermijn:",55]
[{"$f":"RIGHT(A189,2)&\"Des\"&C211","v":"09Des45"},"Desinvesteringen met afschrijvingstermijn:",45]
[{"$f":"RIGHT(A189,2)&\"Des\"&C212","v":"09Des30"},"Desinvesteringen met afschrijvingstermijn:",30]
[{"$f":"RIGHT(A189,2)&\"Des\"&C213","v":"09Des25"},"Desinvesteringen met afschrijvingstermijn:",25]
[{"$f":"RIGHT(A189,2)&\"Des\"&C214","v":"09Des10"},"Desinvesteringen met afschrijvingstermijn:",10]
[{"$f":"RIGHT(A189,2)&\"Des\"&C215","v":"09Des5"},"Desinvesteringen met afschrijvingstermijn:",5]
[{"$f":"RIGHT(A189,2)&\"Des\"&C216","v":"09Desvar"},"Desinvesteringen met afschrijvingstermijn:","var"]
[]
[{"$f":"RIGHT(A189,2)&\"cad\"&C218","v":"09cad55"},"cumulatieve afschrijving bij afschrijvingstermijn",55]
[{"$f":"RIGHT(A189,2)&\"cad\"&C219","v":"09cad45"},"cumulatieve afschrijving bij afschrijvingstermijn",45]
[{"$f":"RIGHT(A189,2)&\"cad\"&C220","v":"09cad30"},"cumulatieve afschrijving bij afschrijvingstermijn",30]
[{"$f":"RIGHT(A189,2)&\"cad\"&C221","v":"09cad25"},"cumulatieve afschrijving bij afschrijvingstermijn",25]
[{"$f":"RIGHT(A189,2)&\"cad\"&C222","v":"09cad10"},"cumulatieve afschrijving bij afschrijvingstermijn",10]
[{"$f":"RIGHT(A189,2)&\"cad\"&C223","v":"09cad5"},"cumulatieve afschrijving bij afschrijvingstermijn",5]
[{"$f":"RIGHT(A189,2)&\"cad\"&C224","v":"09cadvar"},"cumulatieve afschrijving bij afschrijvingstermijn","var"]
[{"$f":"RIGHT(A189,2)&\"Cad\"&C225","v":"09Cad"},"totale cad"]
[{"$f":"RIGHT(A189,2)&\"bwv\"","v":"09bwv"},"bijzondere waardevermindering bij afschrijvingstermijn","tot"]

{"sheet":"Kapitaalkosten Gasaansluiting","index":7,"n_rows":78,"n_cols":15,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[null,"Kapitaalkosten netbeheerder:","STEDIN"]
[null,"GASAANSLUITING"]
[null,"(Alle bedragen x 1000 EUR)"]
[]
[null,"Verslagjaar ->",2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[]
[null,"Boekwaarde (ongeindexeerd)",null,{"$f":"SUM(D21,D38,D56,D74,)","v":271890.61322670546},261690.56366750525,251490.51410830504,241290.46454910483,231090.41498990462,220890.36543070438,210690.31587150416,200490.26631230395,190290.21675310371,180090.1671939035,169890.11763470329,159690.06807550308]
[null,"Boekwaarde (geindexeerd)",null,{"$f":"SUM(D22,D39,D57,D75,)","v":271890.61322670546},261690.56366750525,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},210690.31587150416,200490.26631230395,190290.21675310371,180090.1671939035,169890.11763470329,159690.06807550308]
[null,"Afschrijvingen (geindexeerd)",null,{"$f":"SUM(D24,D41,D59,D77)","v":9932.4765717002101},10200.04955920021,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10200.04955920021,10200.04955920021,10200.04955920021,10200.04955920021,10200.04955920021,10200.04955920021]
[null,"Kapitaalkosten (=WACC * Boekwaarde geindexeerd + Afschrijvingen geindexeerd)",null,{"$f":"SUM(D25,D42,D60,D78,)","v":24886.460299169012},24593.030560913001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},10200.04955920021,10200.04955920021,10200.04955920021,10200.04955920021,10200.04955920021,10200.04955920021]
[]
[null,"Investeringen"]
[null,2008]
[]
[{"$f":"RIGHT(B$13,2)&\"StartGaW\"","v":"08StartGaW"},"Start GAW",{"$f":"IF(ISERROR(VLOOKUP($A15,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA,'Data Gasaansluiting'!$D$3:$IV$6,4,FALSE),FALSE)),0,VLOOKUP($A15,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA,'Data Gasaansluiting'!$D$3:$IV$6,4,FALSE),FALSE))","v":260952.39677340569}]
[{"$f":"RIGHT(B$13,2)&\"StartAf\"","v":"08StartAf"},"Gestandaardiseerde afschrijvingen",{"$f":"IF(ISERROR(VLOOKUP($A16,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA,'Data Gasaansluiting'!$D$3:$IV$6,4,FALSE),FALSE)),0,VLOOKUP($A16,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA,'Data Gasaansluiting'!$D$3:$IV$6,4,FALSE),FALSE))","v":9664.9035842002104}]
["08StartT","Aantal jaar afschrijven",{"$f":"IF(ISERROR(VLOOKUP($A17,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA,'Data Gasaansluiting'!$D$3:$IV$6,4,FALSE),FALSE)),0,VLOOKUP($A17,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA,'Data Gasaansluiting'!$D$3:$IV$6,4,FALSE),FALSE))","v":27}]
[null,"Afschrijvingen ",null,{"$f":"IF(2008+$C$17>=D$5, $C16, 0)","v":9664.9035842002104},{"$f":"IF(2008+$C$17>=E$5, $C16, 0)","v":9664.9035842002104},9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104]
[{"$f":"RIGHT(B$13,2)&\"StartDes\"","v":"08StartDes"},"Desinvesteringen",null,{"$f":"IF(ISERROR(VLOOKUP($A19,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA&D$5,'Data Gasaansluiting'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP($A19,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA&D$5,'Data Gasaansluiting'!$D$5:$IV$6,2,FALSE),FALSE))","v":0}]
[{"$f":"RIGHT(B$13,2)&\"StartCADDes\"","v":"08StartCADDes"},"Cumulatieve afschrijvingen desinvesteringen",null,{"$f":"IF(ISERROR(VLOOKUP($A20,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA&D$5,'Data Gasaansluiting'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP($A20,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA&D$5,'Data Gasaansluiting'!$D$5:$IV$6,2,FALSE),FALSE))","v":0}]
[null,"Ultimo boekwaarde  (ongeindexeerd)",null,{"$f":"(C15-D18-(D19-D20))","v":251287.49318920547},{"$f":"IF($B$13=E$5,$C15-E18-(E19-E20),D21-E18-(E19-E20))","v":241622.58960500525},{"$f":"IF($B$13=F$5,$C15-F18-(F19-F20),E21-F18-(F19-F20))","v":231957.68602080503},222292.78243660482,212627.8788524046,{"$f":"IF($B$13=I$5,$C15-I18-(I19-I20),H21-I18-(I19-I20))","v":202962.97526820438},193298.07168400416,183633.16809980394,173968.26451560372,164303.3609314035,154638.45734720328,144973.55376300306]
[null,"Ultimo boekwaarde  (geindexeerd)",null,{"$f":"D21","v":251287.49318920547},{"$f":"E21","v":241622.58960500525},{"$f":"F21*(1+CPI($B44,F$5))","v":231957.68602080503},222292.78243660482,212627.8788524046,202962.97526820438,193298.07168400416,183633.16809980394,173968.26451560372,164303.3609314035,154638.45734720328,144973.55376300306]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,{"$f":"D22*VLOOKUP(D$5,WACCtabel,3,FALSE)","v":13820.812125406301},13289.242428275289,14381.376533289913,{"$f":"G22*VLOOKUP(G$5,WACCtabel,3,FALSE)","v":13782.152511069498},{"$f":"H22*VLOOKUP(H$5,WACCtabel,3,FALSE)","v":13182.928488849086},{"$f":"I22*VLOOKUP(I$5,WACCtabel,3,FALSE)","v":0},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,{"$f":"D18","v":9664.9035842002104},{"$f":"E18","v":9664.9035842002104},{"$f":"F18*(1+CPI($E5,F$5))","v":9664.9035842002104},{"$f":"G18*(1+CPI($E5,G$5))","v":9664.9035842002104},9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104]
[null,"Geïndexeerde kapitaalkosten",null,{"$f":"D23+D24","v":23485.715709606513},{"$f":"E23+E24","v":22954.146012475499},24046.280117490125,23447.056095269709,22847.832073049296,{"$f":"I23+I24","v":9664.9035842002104},9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104,9664.9035842002104]
[]
[null,2009]
[]
[null,"Investeringen",{"$f":"SUM(D30:D30)","v":20870.693025000004}]
[{"$f":"RIGHT(B$27,2)&\"Inv\"&C30","v":"09Inv39"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",39,{"$f":"IF(ISERROR(VLOOKUP($A30,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA&D$5,'Data Gasaansluiting'!$D$5:$IV$6,2,FALSE),FALSE)),0,VLOOKUP($A30,'Data Gasaansluiting'!$1:$1048576,HLOOKUP(Naam_GA&D$5,'Data Gasaansluiting'!$D$5:$IV$6,2,FALSE),FALSE))","v":20870.693025000004},{"$f":"D30-E34","v":20870.693025000004},20870.693025000004,20870.693025000004,20870.693025000004,20870.693025000004,20870.693025000004,20870.693025000004,20870.693025000004,20870.693025000004,20870.693025000004,20870.693025000004]
[null,"Gestandaardiseerde afschrijvingen",null,{"$f":"SUM(D32:D32)","v":267.57298750000007},535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013]
[{"$f":"RIGHT(B$27,2)&\"Af\"&C32","v":"09Af39"},"afschrijving bij afschrijvingstermijn",39,{"$f":"0.5*($D30/$C30)","v":267.57298750000007},{"$f":"IF($D$5+$C32<E$5,\"\",IF($D$5+$C32=E$5,0.5*E30/$C30,E30/$C30))","v":535.14597500000013},535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013]
[null,"Desinvesteringen",null,null,{"$f":"SUM(E34:E34)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$27,2)&\"Des\"&C34","v":"09Des39"},"Desinvesteringen met afschrijvingstermijn:",39]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,{"$f":"SUM(E36:E36)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$27,2)&\"cad\"&C36","v":"09cad39"},"cumulatieve afschrijving bij afschrijvingstermijn",39,null,{"$f":"IF(D30=0,\"\",(SUM($D32:D32)-SUM($D36:D36))*E34/D30)","v":0},{"$f":"IF(E30=0,\"\",(SUM($D32:E32)-SUM($D36:E36))*F34/E30)","v":0},{"$f":"IF(F30=0,\"\",(SUM($D32:F32)-SUM($D36:F36))*G34/F30)","v":0},{"$f":"IF(G30=0,\"\",(SUM($D32:G32)-SUM($D36:G36))*H34/G30)","v":0},{"$f":"IF(H30=0,\"\",(SUM($D32:H32)-SUM($D36:H36))*I34/H30)","v":0},{"$f":"IF(I30=0,\"\",(SUM($D32:I32)-SUM($D36:I36))*J34/I30)","v":0},{"$f":"IF(J30=0,\"\",(SUM($D32:J32)-SUM($D36:J36))*K34/J30)","v":0},{"$f":"IF(K30=0,\"\",(SUM($D32:K32)-SUM($D36:K36))*L34/K30)","v":0},{"$f":"IF(L30=0,\"\",(SUM($D32:L32)-SUM($D36:L36))*M34/L30)","v":0},{"$f":"IF(M30=0,\"\",(SUM($D32:M32)-SUM($D36:M36))*N34/M30)","v":0},{"$f":"IF(N30=0,\"\",(SUM($D32:N32)-SUM($D36:N36))*O34/N30)","v":0}]
[{"$f":"RIGHT(B$27,2)&\"cad\"","v":"09cad"},"c.a.d. opgegeven door netbeheerder"]
[null,"Ultimo boekwaarde  (ongeindexeerd)",null,{"$f":"C29-D32-(D33-D37)","v":20603.120037500004},{"$f":"D38-E32-(E33-E37)","v":20067.974062500005},19532.828087500005,18997.682112500006,18462.536137500007,17927.390162500007,17392.244187500008,16857.098212500008,16321.952237500009,15786.806262500009,15251.66028750001,14716.51431250001]
[null,"Ultimo boekwaarde  (geindexeerd)",null,{"$f":"D38","v":20603.120037500004},{"$f":"E38","v":20067.974062500005},{"$f":"F38*(1+CPI($E5,F$5))","v":19532.828087500005},{"$f":"G38*(1+CPI($E5,G$5))","v":18997.682112500006},18462.536137500007,17927.390162500007,17392.244187500008,16857.098212500008,16321.952237500009,15786.806262500009,15251.66028750001,14716.51431250001]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,{"$f":"D39*VLOOKUP(D$5,WACCtabel,3,FALSE)","v":1133.1716020625001},1103.7385734375002,1211.0353414250003,1177.8562909750003,1144.6772405250003,0,0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,{"$f":"D31","v":267.57298750000007},{"$f":"E31","v":535.14597500000013},{"$f":"F32*(1+CPI($E5,F$5))","v":535.14597500000013},{"$f":"G32*(1+CPI($E5,G$5))","v":535.14597500000013},535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013]
[null,"Geïndexeerde kapitaalkosten",null,{"$f":"D40+D41","v":1400.7445895625001},{"$f":"E40+E41","v":1638.8845484375004},1746.1813164250004,1713.0022659750005,1679.8232155250005,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013,535.14597500000013]
[]
[null,2010]
[]
[null,"Investeringen",{"$f":"SUM(E47:E47)","v":0}]
[{"$f":"RIGHT(B$44,2)&\"Inv\"&C47","v":"10Inv39"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",39,null,null,{"$f":"E47-F52","v":0},0,0,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,{"$f":"SUM(E49:E49)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$44,2)&\"Af\"&C49","v":"10Af39"},"afschrijving bij afschrijvingstermijn",39,null,{"$f":"0.5*($E47/$C47)","v":0},{"$f":"IF($D$5+$C49<E$5,\"\",IF($D$5+$C49=E$5,0.5*F47/$C47,F47/$C47))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$44,2)&\"Af\"","v":"10Af"},"Afschrijvingen zoals opgegeven door netbeheerder"]
[null,"Desinvesteringen",null,null,null,{"$f":"SUM(F52:F52)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$44,2)&\"Des\"&C52","v":"10Des39"},"Desinvesteringen met afschrijvingstermijn:",39]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,{"$f":"SUM(F54:F54)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$44,2)&\"cad\"&C54","v":"10cad39"},"cumulatieve afschrijving bij afschrijvingstermijn",39,null,null,{"$f":"IF(E47=0,\"\",(SUM($D49:E49)-SUM($D54:E54))*F52/E47)","v":""},{"$f":"IF(F47=0,\"\",(SUM($D49:F49)-SUM($D54:F54))*G52/F47)","v":""},{"$f":"IF(G47=0,\"\",(SUM($D49:G49)-SUM($D54:G54))*H52/G47)","v":""},{"$f":"IF(H47=0,\"\",(SUM($D49:H49)-SUM($D54:H54))*I52/H47)","v":""},{"$f":"IF(I47=0,\"\",(SUM($D49:I49)-SUM($D54:I54))*J52/I47)","v":""},{"$f":"IF(J47=0,\"\",(SUM($D49:J49)-SUM($D54:J54))*K52/J47)","v":""},{"$f":"IF(K47=0,\"\",(SUM($D49:K49)-SUM($D54:K54))*L52/K47)","v":""},{"$f":"IF(L47=0,\"\",(SUM($D49:L49)-SUM($D54:L54))*M52/L47)","v":""},{"$f":"IF(M47=0,\"\",(SUM($D49:M49)-SUM($D54:M54))*N52/M47)","v":""},{"$f":"IF(N47=0,\"\",(SUM($D49:N49)-SUM($D54:N54))*O52/N47)","v":""}]
[{"$f":"RIGHT(B$44,2)&\"cad\"","v":"10cad"},"c.a.d. opgegeven door netbeheerder"]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,{"$f":"C46-E50-(E51-E55)","v":0},{"$f":"E56-F50-(F51-F55)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,{"$f":"E56","v":0},{"$f":"F56*(1+CPI($B44,F$5))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,{"$f":"E57*VLOOKUP(E$5,WACCtabel,3,FALSE)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,{"$f":"E50*(1+CPI($B44,E$5))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,{"$f":"E58+E59","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[]
[null,2011]
[]
[null,"Investeringen",{"$f":"SUM(F65:F65)","v":0}]
[{"$f":"RIGHT(B$62,2)&\"Inv\"&C65","v":"11Inv39"},"Aanschafwaarde Investeringen met afschrijvingstermijn:",39,null,null,null,{"$f":"F65-G70","v":0},0,0,0,0,0,0,0,0]
[null,"Gestandaardiseerde afschrijvingen",null,null,null,{"$f":"SUM(F67:F67)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$62,2)&\"Af\"&C67","v":"11Af39"},"afschrijving bij afschrijvingstermijn",39,null,null,{"$f":"0.5*($F65/$C65)","v":0},{"$f":"IF($D$5+$C67<E$5,\"\",IF($D$5+$C67=E$5,0.5*G65/$C65,G65/$C65))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$62,2)&\"Af\"","v":"11Af"},"Afschrijvingen zoals opgegeven door netbeheerder"]
[null,"Desinvesteringen",null,null,null,null,{"$f":"SUM(G70:G70)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$62,2)&\"Des\"&C70","v":"11Des39"},"Desinvesteringen met afschrijvingstermijn:",39]
[null,"Cumulatieve afschrijvingen desinvesteringen (c.a.d.)",null,null,null,null,{"$f":"SUM(G72:G72)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"RIGHT(B$62,2)&\"cad\"&C72","v":"11cad39"},"cumulatieve afschrijving bij afschrijvingstermijn",39,null,null,null,{"$f":"IF(F65=0,\"\",(SUM($D67:F67)-SUM($D72:F72))*G70/F65)","v":""},{"$f":"IF(G65=0,\"\",(SUM($D67:G67)-SUM($D72:G72))*H70/G65)","v":""},{"$f":"IF(H65=0,\"\",(SUM($D67:H67)-SUM($D72:H72))*I70/H65)","v":""},{"$f":"IF(I65=0,\"\",(SUM($D67:I67)-SUM($D72:I72))*J70/I65)","v":""},{"$f":"IF(J65=0,\"\",(SUM($D67:J67)-SUM($D72:J72))*K70/J65)","v":""},{"$f":"IF(K65=0,\"\",(SUM($D67:K67)-SUM($D72:K72))*L70/K65)","v":""},{"$f":"IF(L65=0,\"\",(SUM($D67:L67)-SUM($D72:L72))*M70/L65)","v":""},{"$f":"IF(M65=0,\"\",(SUM($D67:M67)-SUM($D72:M72))*N70/M65)","v":""},{"$f":"IF(N65=0,\"\",(SUM($D67:N67)-SUM($D72:N72))*O70/N65)","v":""}]
[{"$f":"RIGHT(B$62,2)&\"cad\"","v":"11cad"},"c.a.d. opgegeven door netbeheerder"]
[null,"Ultimo boekwaarde (ongeindexeerd)",null,null,null,{"$f":"C64-F68-(F69-F73)","v":0},{"$f":"F74-G68-(G69-G73)","v":0},0,0,0,0,0,0,0,0]
[null,"Ultimo boekwaarde (geindexeerd)",null,null,null,{"$f":"F74*(1+CPI($B62,F$5))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Kapitaalkostenvergoeding over geindexeerde boekwaarde",null,null,null,{"$f":"F75*VLOOKUP(F$5,WACCtabel,3,FALSE)","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Afschrijvingen geindexeerd",null,null,null,{"$f":"F68*(1+CPI($B62,F$5))","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]
[null,"Geïndexeerde kapitaalkosten",null,null,null,{"$f":"F76+F77","v":0},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,0,0,0,0]

{"sheet":"Data Gasaansluiting","index":8,"n_rows":52,"n_cols":16,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,"GASAANSLUITING"]
[null,"Netbeheerder",null,"DELTA","ENEXIS","STEDIN","INTERGAS","LIANDER","COGAS","ENDINET","WESTLAND","HAARLEMMERMEER","OBRAGAS","ZEBRA","RENDO","SECTOR"]
[null,"Boekjaar",null,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009,2009]
[null,null,null,{"$f":"D3&D4","v":"DELTA2009"},{"$f":"E3&E4","v":"ENEXIS2009"},"STEDIN2009","INTERGAS2009","LIANDER2009","COGAS2009","ENDINET2009","WESTLAND2009","HAARLEMMERMEER2009","OBRAGAS2009","ZEBRA2009","RENDO2009","SECTOR2009"]
[null,null,null,{"$f":"COLUMN(D:D)","v":4},5,6,7,8,9,10,11,12,13,14,15,16]
["Investeringsjaar","Omschrijving","Jr"]
[2008]
[{"$f":"RIGHT(A$8,2)&\"StartGaW\"","v":"08StartGaW"},"Startwaarde GAW",null,13999.598036159836,122468.86727718214,{"$f":"'Aanpassing gegevens (aug 2016)'!J24","v":260952.39677340569},14228.945859330752,77601.900730661742,9440.2238923158839,9951.450356675412,2192.2307917304638,2907.19420287909,8520.1649820621278,0,9339.8330379783038,{"$f":"SUM(D9:O9)","v":531602.80594038148}]
[{"$f":"RIGHT(A$8,2)&\"StartAf\"","v":"08StartAf"},"Afschrijvingen Startwaarde GAW",null,{"$f":"D9/D15","v":608.6781754852102},{"$f":"E9/E15","v":4710.3410491223904},9664.9035842002104,508.17663783324116,3695.3286062219877,363.08553431984171,432.67175463806137,91.342949655435987,132.14519103995863,387.28022645736945,0,389.15970991576268,{"$f":"SUM(D10:O10)","v":20983.113418889468}]
[{"$f":"RIGHT(A$8,2)&\"StartDes\"","v":"08StartDes"},"Desinvesteringen GAW",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D11:O11)","v":0}]
[{"$f":"RIGHT(A$8,2)&\"StartCADDes\"","v":"08StartCADDes"},"cumulatieve afschrijving van desinvestering",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D12:O12)","v":0}]
[]
[null,"T gemiddelde investeringsjaar met afschrijvingstermijn",39,1992,1995,1996,1997,1990,1995,1992,1993,1991,1991,"nvt",1993,"nvt"]
["08StartT","Aantal jaar afschrijven",null,{"$f":"D14+$C$14-2008","v":23},{"$f":"E14+$C$14-2008","v":26},27,28,21,26,23,24,22,22,"nvt",24,"nvt"]
[]
[2009,"<40m3"]
[null,"Aanschafwaarde Investeringen met afschrijvingstermijn:",39,1496.3816599999998,17531,20441.085000000003,1274.8710704982125,17316.202833248226,{"$f":"478+1515","v":1993},-27.203896433150021,20.623999999999999,113.55509899573453,-10.125123624170158,0,1606.9651999999999,{"$f":"SUM(D18:O18)","v":61756.355842684854}]
[null,"Desinvesteringen met afschrijvingstermijn:",39,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D19:O19)","v":0}]
[null,"cumulatieve afschrijving bij afschrijvingstermijn",39,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D20:O20)","v":0}]
[null,"bijzondere waardevermindering bij afschrijvingstermijn","tot",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D21:O21)","v":0}]
[]
[2010]
[null,"Aanschafwaarde Investeringen met afschrijvingstermijn:",39]
[null,"Desinvesteringen met afschrijvingstermijn:",39]
[null,"cumulatieve afschrijving bij afschrijvingstermijn",39]
[null,"bijzondere waardevermindering bij afschrijvingstermijn","tot"]
[]
[2009,">40m3"]
[null,"Aanschafwaarde Investeringen met afschrijvingstermijn:",39,54.063390000000005,3503,1115.865,5.4836187597189925,569.92534912616827,{"$f":"51+72","v":123},-39.791563566849732,22.132999999999999,6.0241775408102836,-62.238869797756536,0,46.954329999999999,{"$f":"SUM(D30:O30)","v":5344.4184320620907}]
[null,"Desinvesteringen met afschrijvingstermijn:",39,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D31:O31)","v":0}]
[null,"cumulatieve afschrijving bij afschrijvingstermijn",39,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D32:O32)","v":0}]
[null,"bijzondere waardevermindering bij afschrijvingstermijn","tot",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D33:O33)","v":0}]
[]
[2010]
[null,"Aanschafwaarde Investeringen met afschrijvingstermijn:",39]
[null,"Desinvesteringen met afschrijvingstermijn:",39]
[null,"cumulatieve afschrijving bij afschrijvingstermijn",39]
[null,"bijzondere waardevermindering bij afschrijvingstermijn","tot"]
[]
[2009,"Totaal"]
[null,"Percentage Aansluitpunt",0.38500000000000001]
[{"$f":"RIGHT(A41,2)&\"Inv\"&C43","v":"09Inv39"},"Aanschafwaarde Investeringen",39,{"$f":"D18+$C$42*D30","v":1517.1960651499999},18879.654999999999,20870.693025000004,1276.9822637207044,17535.624092661801,2040.355,-42.523648406387167,29.145204999999997,115.87440734894649,-34.087088496306421,0,1625.0426170499998,{"$f":"SUM(D43:O43)","v":63813.956939028765}]
[{"$f":"RIGHT(A41,2)&\"Des\"&C44","v":"09Des39"},"Desinvesteringen",39,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D44:O44)","v":0}]
[{"$f":"RIGHT(A41,2)&\"Cad\"&C45","v":"09Cad39"},"cumulatieve afschrijving",39,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D45:O45)","v":0}]
[{"$f":"RIGHT(A41,2)&\"Cad\"","v":"09Cad"},"bijzondere waardevermindering bij afschrijvingstermijn","tot",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D46:O46)","v":0}]
[]
[2010]
[{"$f":"RIGHT(A48,2)&\"Inv\"&C49","v":"10Inv39"},"Aanschafwaarde Investeringen",39,{"$f":"D24+$C$42*D36","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D49:O49)","v":0}]
[{"$f":"RIGHT(A48,2)&\"Des\"&C50","v":"10Des39"},"Desinvesteringen",39,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D50:O50)","v":0}]
[{"$f":"RIGHT(A48,2)&\"Cad\"&C51","v":"10Cad39"},"cumulatieve afschrijving",39,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D51:O51)","v":0}]
[{"$f":"RIGHT(A48,2)&\"Cad\"","v":"10Cad"},"bijzondere waardevermindering bij afschrijvingstermijn","tot",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D52:O52)","v":0}]

{"sheet":"CPI en WACC","index":9,"n_rows":50,"n_cols":23,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,"CPI en WACC"]
[]
[null,"Jaarlijkse cpi en wacc"]
[]
[null,null,"CPI","WACC","E","G"]
[null,2001,2.5000000000000001E-2,{"$f":"IF(EofG=\"E\",E7,F7)","v":6.8000000000000005E-2},6.6000000000000003E-2,6.8000000000000005E-2]
[null,2002,4.7E-2,6.8000000000000005E-2,6.6000000000000003E-2,6.8000000000000005E-2]
[null,2003,3.3000000000000002E-2,6.8000000000000005E-2,6.6000000000000003E-2,6.8000000000000005E-2]
[null,2004,2.1000000000000001E-2,6.8000000000000005E-2,6.6000000000000003E-2,6.8000000000000005E-2]
[null,2005,1.0999999999999999E-2,6.8000000000000005E-2,6.6000000000000003E-2,6.8000000000000005E-2]
[null,2006,1.7999999999999999E-2,6.8000000000000005E-2,6.6000000000000003E-2,6.8000000000000005E-2]
[null,2007,1.4E-2,6.8000000000000005E-2,5.8000000000000003E-2,6.8000000000000005E-2]
[null,2008,1.0999999999999999E-2,5.5E-2,5.5E-2,5.5E-2]
[null,2009,3.2000000000000001E-2,5.5E-2,5.5E-2,5.5E-2]
[null,2010,3.0000000000000001E-3,5.5E-2,5.5E-2,5.5E-2]
[null,2011,0,6.2E-2,6.2E-2,6.2E-2]
[null,2012,0,6.2E-2,6.2E-2,6.2E-2]
[null,2013,0,6.2E-2,6.2E-2,6.2E-2]
[null,2014,0,0]
[null,2015,null,0]
[null,2016,null,0]
[null,2017,null,0]
[null,2018,null,0]
[null,2019,null,0]
[null,2020,null,0]
[]
[null,"cpi-tabel"]
[]
[null,"naar\\van",2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,2001,{"$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}]
[null,2011,{"$f":"((1+CPIv2000n2010)*(1+_CPI2011)-1)","v":0.23613324078326836},{"$f":"((1+CPIv2001n2010)*(1+_CPI2011)-1)","v":0.20598364954465276},{"$f":"((1+CPIv2002n2010)*(1+_CPI2011)-1)","v":0.15184684770262891},{"$f":"((1+CPIv2003n2010)*(1+_CPI2011)-1)","v":0.11505019138686268},{"$f":"((1+CPIv2004n2010)*(1+_CPI2011)-1)","v":9.2115760418082671E-2},{"$f":"((1+CPIv2005n2010)*(1+_CPI2011)-1)","v":8.0233195270111635E-2},{"$f":"((1+CPIv2006n2010)*(1+_CPI2011)-1)","v":6.113280478399985E-2},{"$f":"((1+CPIv2007n2010)*(1+_CPI2011)-1)","v":4.6482055999999661E-2},{"$f":"((1+CPIv2008n2010)*(1+_CPI2011)-1)","v":3.5096000000000016E-2},{"$f":"((1+CPIv2009n2010)*(1+_CPI2011)-1)","v":2.9999999999998916E-3},{"$f":"_CPI2011","v":0}]
[null,2012,{"$f":"((1+CPIv2000n2011)*(1+_CPI2012)-1)","v":0.23613324078326836},{"$f":"((1+CPIv2001n2011)*(1+_CPI2012)-1)","v":0.20598364954465276},{"$f":"((1+CPIv2002n2011)*(1+_CPI2012)-1)","v":0.15184684770262891},{"$f":"((1+CPIv2003n2011)*(1+_CPI2012)-1)","v":0.11505019138686268},{"$f":"((1+CPIv2004n2011)*(1+_CPI2012)-1)","v":9.2115760418082671E-2},{"$f":"((1+CPIv2005n2011)*(1+_CPI2012)-1)","v":8.0233195270111635E-2},{"$f":"((1+CPIv2006n2011)*(1+_CPI2012)-1)","v":6.113280478399985E-2},{"$f":"((1+CPIv2007n2011)*(1+_CPI2012)-1)","v":4.6482055999999661E-2},{"$f":"((1+CPIv2008n2011)*(1+_CPI2012)-1)","v":3.5096000000000016E-2},{"$f":"((1+CPIv2009n2011)*(1+_CPI2012)-1)","v":2.9999999999998916E-3},{"$f":"((1+CPIv2010n2011)*(1+_CPI2012)-1)","v":0},{"$f":"_CPI2012","v":0}]
[null,2013,{"$f":"((1+CPIv2000n2012)*(1+_CPI2013)-1)","v":0.23613324078326836},{"$f":"((1+CPIv2001n2012)*(1+_CPI2013)-1)","v":0.20598364954465276},{"$f":"((1+CPIv2002n2012)*(1+_CPI2013)-1)","v":0.15184684770262891},{"$f":"((1+CPIv2003n2012)*(1+_CPI2013)-1)","v":0.11505019138686268},{"$f":"((1+CPIv2004n2012)*(1+_CPI2013)-1)","v":9.2115760418082671E-2},{"$f":"((1+CPIv2005n2012)*(1+_CPI2013)-1)","v":8.0233195270111635E-2},{"$f":"((1+CPIv2006n2012)*(1+_CPI2013)-1)","v":6.113280478399985E-2},{"$f":"((1+CPIv2007n2012)*(1+_CPI2013)-1)","v":4.6482055999999661E-2},{"$f":"((1+CPIv2008n2012)*(1+_CPI2013)-1)","v":3.5096000000000016E-2},{"$f":"((1+CPIv2009n2012)*(1+_CPI2013)-1)","v":2.9999999999998916E-3},{"$f":"((1+CPIv2010n2012)*(1+_CPI2013)-1)","v":0},{"$f":"((1+CPIv2011n2012)*(1+_CPI2013)-1)","v":0},{"$f":"_CPI2013","v":0}]
[null,2014,{"$f":"((1+CPIv2000n2013)*(1+_CPI2014)-1)","v":0.23613324078326836},{"$f":"((1+CPIv2001n2013)*(1+_CPI2014)-1)","v":0.20598364954465276},{"$f":"((1+CPIv2002n2013)*(1+_CPI2014)-1)","v":0.15184684770262891},{"$f":"((1+CPIv2003n2013)*(1+_CPI2014)-1)","v":0.11505019138686268},{"$f":"((1+CPIv2004n2013)*(1+_CPI2014)-1)","v":9.2115760418082671E-2},{"$f":"((1+CPIv2005n2013)*(1+_CPI2014)-1)","v":8.0233195270111635E-2},{"$f":"((1+CPIv2006n2013)*(1+_CPI2014)-1)","v":6.113280478399985E-2},{"$f":"((1+CPIv2007n2013)*(1+_CPI2014)-1)","v":4.6482055999999661E-2},{"$f":"((1+CPIv2008n2013)*(1+_CPI2014)-1)","v":3.5096000000000016E-2},{"$f":"((1+CPIv2009n2013)*(1+_CPI2014)-1)","v":2.9999999999998916E-3},{"$f":"((1+CPIv2010n2013)*(1+_CPI2014)-1)","v":0},{"$f":"((1+CPIv2011n2013)*(1+_CPI2014)-1)","v":0},{"$f":"((1+CPIv2012n2013)*(1+_CPI2014)-1)","v":0},{"$f":"_CPI2014","v":0}]
[null,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Netbeheerders","index":10,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Jaren","Netbeheerders","NetbeheerdersE","NetbeheerdersG","NetbeheerdersEHD",null,"Gas - Essent Groep en MOSA vormen samen Enexis","Eletkriciteit - opbouw samengevoegde netbeheerders"]
[2001,"ALLE","COGAS","DELTA","SECTOR"]
[2002,"MOSA","DELTA","ENEXIS","DELTA",null,null,"STEDIN"]
[2003,"ONS","DELTA HS","STEDIN","ENEXIS",null,null,"EDLF","ENECO Edelnet Delfland  B.V."]
[2004,"COGAS","DELTA EXCL HS","INTERGAS","ZEBRA",null,null,"EENC","ENECO Netbeheer B.V."]
[2005,"DELTA","ENDINET","LIANDER",null,null,null,"EMHO","ENECO Netbeheer Midden-Holland  B.V."]
[2006,"DELTA HS","ENEXIS","COGAS",null,null,null,"EWRT","ENECO Netbeheer Weert N.V."]
[2007,"DELTA EXCL HS","ENEXIS HS","ENDINET",null,null,null,"ONS","ONS"]
[2008,"ENDINET","ENEXIS EXCL HS","WESTLAND",null,null,null,"EZKL","B.V. Netbeheer Zuid-Kennemerland"]
[2009,"ENEXIS","LIANDER","HAARLEMMERMEER",null,null,null,"ENBU","ENBU B.V."]
[2010,"ENEXIS HS","LIANDER HS","OBRAGAS"]
[2011,"ENEXIS EXCL HS","LIANDER EXCL HS","ZEBRA",null,null,null,"ENEXIS"]
[2012,"HAARLEMMERMEER","RENDO","RENDO",null,null,null,"SBAB","Essent Netwerk Brabant B.V."]
[2013,"INTERGAS","STEDIN","SECTOR",null,null,null,"SFRL","Essent Netwerk Friesland B.V."]
[2014,"LIANDER","WESTLAND",null,null,null,null,"SLIM","Essent Netwerk Limburg B.V."]
[2015,"LIANDER HS","SECTOR EXCL HS",null,null,null,null,"SNRD","Essent Netwerk Noord N.V."]
[2016,"LIANDER EXCL HS","SECTOR HS",null,null,null,null,"MOSA","InfraMosane N.V."]
[2017,"OBRAGAS","SECTOR"]
[2018,"RENDO"]
[2019,"STEDIN"]
[2020,"WESTLAND"]
[null,"ZEBRA"]
[null,"SECTOR EXCL HS"]
[null,"SECTOR HS"]
[null,"SECTOR"]