{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Toel. wijziging NG5R (aug 2016)","Aanpassing gegevens (aug 2016)","Toel. herstel NG5R (sep. 2014)","Aanpassing gegevens (sep 2014)","Aanpassing gegevens (sept.2013)","x-factor","Eindinkomsten","Productiviteit TD","Kosten TD","Kosten AD","Vergoedingen AD","SO","Wegingsfactor TD","Wegingsfactor AD","Rekenvolumes","Volumes","ORV","CPI&WACC"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":11,"defined_names":301,"comments":10,"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 NG5R (aug 2016)","index":0,"n_rows":33,"n_cols":4,"rows_kept":33,"cut":false,"hidden":false,"merged":[[6,1,7,3]]}
[]
[null,"Toelichting bij berekening gewijzigde x-factoren, q-factoren en rekenvolumina NG5R d.d. 25 augustus 2016"]
[]
[null,"Toelichting bij dit bestand"]
[]
[null,"Dit bestand is een bewerkte versie van de x-factorberekening voor de periode 2011-2013. Deze bewerkte versie wordt gebruikt voor het berekenen van de productiviteitsverandering in de jaar 2006 t/m 2009."]
[null,"Dit bestand is een bijlage bij de x-factorberekening voor 2014-2016, die ACM in augustus 2016 opnieuw vaststelt (zie kenmerken hieronder)"]
[]
[]
[null,"Wijziging x-factorbesluiten 2014-2016 Gas d.d. 25 augustus 2016","Zaaknummer","Kenmerk"]
[null,"Cogas Infra & Beheer B.V. ","16.0787.52","ACM/DE/2016/204810"]
[null,"DELTA Netwerkbedrijf B.V. ","16.0789.52","ACM/DE/2016/204812"]
[null,"Enexis B.V. ","16.0792.52","ACM/DE/2016/204814"]
[null,"Liander N.V. ","16.0794.52","ACM/DE/2016/204816"]
[null,"Endinet B.V. ","16.0796.52","ACM/DE/2016/204818"]
[null,"RENDO Netbeheer B.V. ","16.0799.52","ACM/DE/2016/204820"]
[null,"Stedin Netbeheer B.V. ","16.0801.52","ACM/DE/2016/204822"]
[null,"Westland Infra Netbeheer B.V. ","16.0803.52","ACM/DE/2016/204824"]
[null,"Zebra Gasnetwerk B.V. ","16.0804.52","ACM/DE/2016/204825"]
[]
[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":49,"n_cols":9,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Toelichting bij berekening productiviteitsverandering ten behoeve van NG5R in Gewijzigd bestand voor berkening x-factoren, q-factoren en rekenvolumina NG4R"]
[]
[null,"Dit Excel-bestand bevat een bewerkte versie 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 wordt niet gebruikt in het kader van de x-factoren 2011-2013, maar voor de berekening van de langjarige productiviteitsverandering (i.c. 2006 t/m 2009)."]
[null,"Dit bestand maakt onderdeel uit van de (gewijzigde) x/q/rv-besluiten voor de vijfde 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 versie van deze berekening die gebruikt is voor de vaststelling van de x- en q-factoren en rekenvolumina NE6R bij 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 het model dat gepubliceerd is bij de gewijzigde x- en q-factoren en rekenvolumina NE5R 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 de bladen. "]
[]
[null,"In alle gevallen betreft het gegevens in duizenden euro's, weergegeven in het prijspeil van het investeringsjaar, of percentages bij de productiviteitsverandering."]
[]
[]
[null,"Aanpassing: Weglaten van afloopverschillen uit eliminatie niet tariefgereguleerde OPEX en CAPEX"]
[]
[null,"Bron gegevens: ",null,null,"Oorspronkelijke productiviteitsdata 2006 t/m 2009 van NRE, Haarlemmermeer en Obragas"]
[null,null,null,null,"In de wijziging van het x-factormodel in september 2014 is bij de eliminatie van niet tariefgereguleerde OPEX en CAPEZ bij enkele netbeheerders foutief de post 'afloopverschillen' meegenomen."]
[]
[null,"NB: deze aanpassing is een wijziging van de eerdere aanpassing van deze posten in september 2014. De 'oorspronkelijke gegevens' verwijzen in onderstaande kolom (kolom E) dan ook naar de wijziging uit september 2014."]
[]
[null,"Netbeheerder:",null,null,"Endinet Haarlemmermeer"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,"Kosten TD, H41",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I254","v":-93.056039999999996},null,93.056039999999996,null,{"$f":"E29+G29","v":0}]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,"Kosten TD, H80",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I255","v":-47.742730000000009},null,47.742730000000002,null,0]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,"Kosten TD, H121",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I256","v":-12.5204912859844},null,12.5204912859844,null,{"$f":"E31+G31","v":0}]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,"Kosten TD, H162/H208",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I257","v":-15.20147863533307},null,15.2014786353331,null,{"$f":"E32+G32","v":3.0198066269804258E-14}]
[]
[null,"Netbeheerder:",null,null,"Endinet Regio Eindhoven"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,"Kosten TD, J80",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I275","v":-42.520046273243096},null,57,null,{"$f":"E38+G38","v":14.479953726756904}]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,"Kosten TD, J121",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I276","v":10.604707439524297},null,22,null,{"$f":"E39+G39","v":32.604707439524297}]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,"Kosten TD, J162/J208",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I277","v":19.615422209284599},null,22,null,{"$f":"E40+G40","v":41.615422209284603}]
[]
[null,"Netbeheerder:",null,null,"Endinet Oost-Brabant"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,"Kosten TD, L41",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I294","v":-75.840049999999991},null,75.840050000000005,null,{"$f":"E46+G46","v":0}]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,"Kosten TD, L80",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I295","v":-103.63798999999952},null,103.63799,null,{"$f":"E48+G48","v":0}]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,"Kosten TD, L121",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I296","v":-4.125082627121146},null,4.1250826271211496,null,{"$f":"E49+G49","v":0}]
[null,"Foutieve eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,"Kosten TD, L162/L208",{"$f":"'[6]Aanpassing gegevens (sep 14)'!I297","v":-57.150848742583356},null,57.150848742583399,null,{"$f":"E49+G49","v":0}]

{"sheet":"Toel. herstel NG5R (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 NG5R d.d. 11 september 2014"]
[]
[null,"Toelichting bij dit bestand"]
[]
[null,"Dit bestand bevat het rekenmodel waarmee ACM de productiviteit 2006 t/m 2009 berekent ten behoeve van de x-factoren. Deze x-factoren heeft ACM vastgesteld in de volgende x-factorbesluiten."]
[]
[]
[null,"Herstel x-factorbesluiten 2014-2016 Gas","Zaaknummer","Kenmerk"]
[null,"Cogas Infra & Beheer B.V. ","14.0731.52","ACM/DE/2014/205162"]
[null,"DELTA Netwerkbedrijf B.V. ","14.0733.52","ACM/DE/2014/205164"]
[null,"Enexis B.V. ","14.0735.52","ACM/DE/2014/205166"]
[null,"Liander N.V. ","14.0737.52","ACM/DE/2014/205168"]
[null,"Endinet B.V. ","14.0739.52","ACM/DE/2014/205170"]
[null,"RENDO Netbeheer B.V. ","14.0741.52","ACM/DE/2014/205172"]
[null,"Stedin Netbeheer B.V. ","14.0743.52","ACM/DE/2014/205174"]
[null,"Westland Infra Netbeheer B.V. ","14.0745.52","ACM/DE/2014/205176"]
[null,"Zebra Gasnetwerk B.V. ","14.0746.52","ACM/DE/2014/205177"]
[]
[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 2014)","index":3,"n_rows":221,"n_cols":9,"rows_kept":221,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Toelichting bij berekening Gewijzigde x-factoren, q-factoren en rekenvolumina NG5R"]
[]
[null,"Dit Excel-bestand bevat het model waarmee de productiviteitsverandering over de jaren 2006 t/m 2009 voor de regionale netbeheerders gas voor de periode 2014 tot en met 2016 worden berekend. "]
[null,"Dit bestand maakt onderdeel uit van de (gewijzigde) x/q/rv-besluiten voor de vijfde periode voor de regionale netbeheerders gas (besluiten van PM 2014 met kenmerk PM)."]
[null,"Dit bestand zoals dat nu tot stand is gekomen is volledig gebaseerd op de berekening voor de vaststelling van de x- en q-factoren en rekenvolumina NG5R van besluiten van 26 september 2013 met kenmerk 103998, "]
[null,"behoudens de aanpassingen die onderstaand worden toegelicht."]
[]
[null,"In onderstaande overzichten geldt steeds:"]
[null,"Oorspronkelijke gegevens: gegevens zoals opgenomen in het model dat gepubliceerd is bij de gewijzigde x- en q-factoren en rekenvolumina NG5R van besluiten van 26 september 2013 met kenmerk 103998."]
[null,"Aanpassing: aanpassing van de gegevens op basis van een specifieke bron (wordt steeds genoemd)."]
[null,"Nieuw: nieuwe gegevens zoals deze zijn opgenomen in de bladen. Op dit blad wordt steeds verwezen naar deze gegevens."]
[]
[null,"In alle gevallen betreft het gegevens in duizenden euro's, weergegeven in het prijspeil van het investeringsjaar."]
[]
[null,"Dit document betreft een conceptversie."]
[]
[null,"Aanpassing kapitaalkostensheet: Activering leaseauto's Enexis"]
[]
[null,"Netbeheerder:",null,null,"Enexis"]
[null,"Bron nieuwe gegevens: ",null,null,"OPEX onderzoek, Mail Enexis 17 september 2013 en gaw sheet NG5R"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,null,null,"Nieuw"]
[]
[null,"CAPEX: Eindstand GAW",2006,null,1047486.3408864059,null,null,null,1048738.7748864058]
[null,"CAPEX: Afschrijvingen",2006,null,35212.428105485837,null,null,null,35212.428105485837]
[null,"CAPEX: Eindstand GAW",2007,null,1062498.6073492474,null,null,null,1065137.4505176474]
[null,"CAPEX: Afschrijvingen",2007,null,37307.038689806446,null,null,null,37512.765597406447]
[null,"CAPEX: Eindstand GAW",2008,null,1086686.5876097314,null,null,null,1090493.9895683001]
[null,"CAPEX: Afschrijvingen",2008,null,39521.426710357628,null,null,null,39884.12419504123]
[null,"CAPEX: Eindstand GAW",2009,null,1130651.2421264094,null,null,null,1135895.7951270589]
[null,"CAPEX: Afschrijvingen",2009,null,42141.972808814789,null,null,null,42686.798629408258]
[]
[null,"Aanpassing kapitaalkostensheet: 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,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"CAPEX: Eindstand GAW",2008,null,1746866.8777226801,null,{"$f":"I40-E40","v":144.28080151369795},null,1747011.1585241938]
[null,"CAPEX: Afschrijvingen",2008,null,57427.782263221103,null,1.6461984848574502,null,57429.42846170596]
[null,"CAPEX: Eindstand GAW",2009,null,1775837.0248553399,null,188.53411530493759,null,1776025.5589706448]
[null,"CAPEX: Afschrijvingen",2009,null,59910.606813561601,null,3.8706718545290641,null,59914.47748541613]
[]
[null,"Aanpassing gegevens als gevolg van OPEX en CAPEX die niet tariefgereguleerde kosten bevatten. De opbrengsten die daarbij horen zijn opgenomen onder overige opbrengsten."]
[]
[null,"Netbeheerder:",null,null,"Cogas"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,0,null,{"$f":"E51+G51","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,0,null,{"$f":"E52+G52","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,0,null,{"$f":"E53+G53","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,0,null,{"$f":"E54+G54","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E55+G55","v":0}]
[]
[null,"Netbeheerder:",null,null,"Delta"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,0,null,{"$f":"E61+G61","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,0,null,{"$f":"E62+G62","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,0,null,{"$f":"E63+G63","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,0,null,{"$f":"E64+G64","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E65+G65","v":0}]
[]
[null,"Netbeheerder:",null,null,"Stedin"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,1133,null,{"$f":"E71+G71","v":1133}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,3615.5175200000003,null,{"$f":"E72+G72","v":3615.5175200000003}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,2869.462679999991,null,{"$f":"E73+G73","v":2869.462679999991}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,563.88793999999996,null,{"$f":"E74+G74","v":563.88793999999996}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E75+G75","v":0}]
[]
[null,"Netbeheerder:",null,null,"Endinet Haarlemmermeer"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,-93.056039999999996,null,{"$f":"E81+G81","v":-93.056039999999996}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,-47.742730000000009,null,{"$f":"E82+G82","v":-47.742730000000009}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,-12.5204912859844,null,{"$f":"E83+G83","v":-12.5204912859844}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,-15.20147863533307,null,{"$f":"E84+G84","v":-15.20147863533307}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E85+G85","v":0}]
[]
[null,"Netbeheerder:",null,null,"Intergas"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,0,null,{"$f":"E91+G91","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,0,null,{"$f":"E92+G92","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,0,null,{"$f":"E93+G93","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,0,null,{"$f":"E94+G94","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E95+G95","v":0}]
[]
[null,"Netbeheerder:",null,null,"Endinet Regio Eindhoven"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,14.348100000000001,null,{"$f":"E101+G101","v":14.348100000000001}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,-42.520046273243096,null,{"$f":"E102+G102","v":-42.520046273243096}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,10.604707439524297,null,{"$f":"E103+G103","v":10.604707439524297}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,19.615422209284599,null,{"$f":"E104+G104","v":19.615422209284599}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E105+G105","v":0}]
[]
[null,"Netbeheerder:",null,null,"Liander"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,{"$f":"4337.81722201546-4337.81722201546","v":0},null,{"$f":"E111+G111","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,{"$f":"52.6454635384681-52.6454635384681","v":0},null,{"$f":"E112+G112","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,{"$f":"1034.16173839606-1034.16173839606","v":0},null,{"$f":"E113+G113","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,{"$f":"7926.73269498173-3848","v":4078.7326949817298},null,{"$f":"E114+G114","v":4078.7326949817298}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E115+G115","v":0}]
[]
[null,"Netbeheerder:",null,null,"Endinet Oost-Brabant"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,-75.840049999999991,null,{"$f":"E121+G121","v":-75.840049999999991}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,-103.63798999999952,null,{"$f":"E122+G122","v":-103.63798999999952}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,-4.125082627121146,null,{"$f":"E123+G123","v":-4.125082627121146}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,-57.150848742583356,null,{"$f":"E124+G124","v":-57.150848742583356}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E125+G125","v":0}]
[]
[null,"Netbeheerder:",null,null,"Rendo"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,15.888999999999999,null,{"$f":"E131+G131","v":15.888999999999999}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,10.093999999999999,null,{"$f":"E132+G132","v":10.093999999999999}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,8.9540000000000006,null,{"$f":"E133+G133","v":8.9540000000000006}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,63.083979999999997,null,{"$f":"E134+G134","v":63.083979999999997}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E135+G135","v":0}]
[]
[null,"Netbeheerder:",null,null,"Westland"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,-100.4668700000007,null,{"$f":"E141+G141","v":-100.4668700000007}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,-129.53511999999807,null,{"$f":"E142+G142","v":-129.53511999999807}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,-27.143330000000073,null,{"$f":"E143+G143","v":-27.143330000000073}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,52.71,null,{"$f":"E144+G144","v":52.71}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E145+G145","v":0}]
[]
[null,"Netbeheerder:",null,null,"Enexis"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,12,null,{"$f":"E151+G151","v":12}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,208,null,{"$f":"E152+G152","v":208}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,0,null,{"$f":"E153+G153","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,1157.425,null,{"$f":"E154+G154","v":1157.425}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E155+G155","v":0}]
[]
[null,"Netbeheerder:",null,null,"Zebra"]
[null,"Bron gegevens: ",null,null,"Productiviteitsdata 2006-2009"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2006,null,0,null,0,null,{"$f":"E161+G161","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2007,null,0,null,0,null,{"$f":"E162+G162","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2008,null,0,null,0,null,{"$f":"E163+G163","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - TD",2009,null,0,null,0,null,{"$f":"E164+G164","v":0}]
[null,"Eliminatie niet tariefgereguleerde OPEX en CAPEX - AD",2009,null,0,null,0,null,{"$f":"E165+G165","v":0}]
[]
[null,"Onderzoek operationele kosten Stedin"]
[]
[null,"Betreft:",null,null,"Aanpassing managementfee Joulz"]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar","Tabblad, cel","Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[null,"Overige kosten",2009,"Kosten TD, G141",4386.2033390829201,null,-218,null,{"$f":"E172+G172","v":4168.2033390829201}]
[null,"Overige kosten",2009,"Kosten AD, G16",6348.0035191888001,null,-41,null,{"$f":"E173+G173","v":6307.0035191888001}]
[null,"Overige kosten",2009,"Kosten AD, G30",916.999866578092,null,-8,null,{"$f":"E174+G174","v":908.999866578092}]
[]
[null,"Onderzoek operationele kosten Enexis"]
[]
[null,"Betreft:",null,"Aanpassing eenmalige compensatiekorting"]
[]
[null,"Aanpassing gegevens","Jaar","Tabblad, cel","Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"Overige bedrijfskosten",2009,"Kosten TD, O141",21471.855734600002,null,{"$f":"-8016.25*6.2%","v":-497.00749999999999},null,{"$f":"E182+G182","v":20974.848234600002}]
[null,"Overige bedrijfskosten",2009,"Kosten TD, O155",63449,null,{"$f":"-8016.25*25.6%","v":-2052.16},null,{"$f":"E183+G183","v":61396.84}]
[]
[null,"Betreft:",null,"Aanpassing splitsingskosten"]
[]
[null,"Aanpassing gegevens","Jaar","Tabblad, cel","Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"Overige bedrijfskosten",2009,"Kosten TD, O141",{"$f":"I182","v":20974.848234600002},null,{"$f":"-307.93*6.2%","v":-19.091660000000001},null,{"$f":"E189+G189","v":20955.756574600004}]
[null,"Overige bedrijfskosten",2009,"Kosten TD, O155",{"$f":"I183","v":61396.84},null,{"$f":"-307.93*25.6%","v":-78.830080000000009},null,{"$f":"E190+G190","v":61318.009919999997}]
[null,"Overige bedrijfskosten",2008,"Kosten TD, O98",14075,null,{"$f":"-190.495*26%*20%","v":-9.9057400000000015},null,{"$f":"E191+G191","v":14065.09426}]
[null,"Overige bedrijfskosten",2008,"Kosten TD, O112",78402,null,{"$f":"-190.495*26%*80%","v":-39.622960000000006},null,78362.377040000007]
[]
[]
[null,"Betreft:",null,"Aanpassing leaseauto's"]
[]
[null,"Aanpassing gegevens","Jaar","Tabblad, cel","Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"Overige bedrijfskosten",2009,"Kosten TD, O141",{"$f":"I189","v":20955.756574600004},null,{"$f":"-(4268.1)*26%*20%","v":-221.94120000000004},null,{"$f":"E199+G199","v":20733.815374600003}]
[null,"Overige bedrijfskosten",2009,"Kosten TD, O155",{"$f":"I190","v":61318.009919999997},null,{"$f":"-(4268.1)*26%*80%","v":-887.76480000000015},null,60430.24512]
[]
[]
[null,"Onderzoek operationele kosten Liander"]
[]
[null,"Betreft:",null,"Onjuiste toerekening gastransportdienst - gasaansluitdienst periode 2006 t/m 2008"]
[]
[null,"Aanpassing gegevens","Jaar","Tabblad, cel","Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"Buitengewone lasten / correctie toerekening Liander",2006,"Kosten TD, K17",0,null,{"$f":"-13000*(57437/(57437+38861))","v":-7753.8578163617112},null,{"$f":"E209+G209","v":-7753.8578163617112}]
[null,"Buitengewone lasten / correctie toerekening Liander",2006,"Kosten TD, K30",0,null,{"$f":"-13000*(38861/(57437+38861))","v":-5246.1421836382897},null,{"$f":"E210+G210","v":-5246.1421836382897}]
[null,"Buitengewone lasten / correctie toerekening Liander",2007,"Kosten TD, K57",0,null,{"$f":"-13000*(54726/(54726+41675))","v":-7379.9856847958017},null,-7379.9856847958017]
[null,"Buitengewone lasten / correctie toerekening Liander",2007,"Kosten TD, K70",0,null,{"$f":"-13000*(41675/(54726+41675))","v":-5620.0143152041992},null,-5620.0143152041992]
[null,"Buitengewone lasten / correctie toerekening Liander",2008,"Kosten TD, K99",0,null,{"$f":"-13000*(55697/(55697+56431))","v":-6457.450413812785},null,-6457.450413812785]
[null,"Buitengewone lasten / correctie toerekening Liander",2008,"Kosten TD, K113",0,null,{"$f":"-13000*(56431/(55697+56431))","v":-6542.549586187215},null,-6542.549586187215]
[]
[null,"Betreft:",null,"ICT projecten niet gereguleerd"]
[]
[null,"Aanpassing gegevens","Jaar","Tabblad, cel","Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"Kosten uitbesteed werk en andere externe kosten - TD-TO",2009,"Kosten TD, K131",34004.488470488148,null,{"$f":"-2446.442*21%*(49343/(49343+49499))","v":-256.47098801379974},null,{"$f":"E220+G220","v":33748.017482474352}]
[null,"Kosten uitbesteed werk en andere externe kosten - TD-TA",2009,"Kosten TD, K145",34111.619004564011,null,{"$f":"-2446.442*21%*(49499/(49343+49499))","v":-257.28183198620013},null,33854.337172577812]

{"sheet":"Aanpassing gegevens (sept.2013)","index":4,"n_rows":210,"n_cols":11,"rows_kept":210,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Aanpassing van gegevens in berekening x-factor (september 2013)"]
[]
[null,"Zoals aangegeven in de toelichting worden in dit bestand enkele gegevens gewijzigd."]
[null,"Dit betreft het herstellen van enkele foutieve gegevens die sinds de publicatie van het herstelbesluit (in maart 2011) aan het licht zijn gekomen."]
[]
[null,"Onderstaande aanpassingen van gegevens zijn nog niet eerder in het besluit voor de regionale netbeheerders gas voor de vierde periode opgenomen."]
[null,"Het eventueel doorvoeren van deze aangepaste gegevens in het x-factorbesluit voor de vierde periode is in dit bestand niet aan de orde,"]
[null,"aangezien dit bestand op dit moment uitsluitend gebruikt wordt voor de berekening van de productiviteitsverandering t.b.v. het x-factorbesluit voor de vijfde periode (NG5R)."]
[null,"De beschrijvingen die hieronder zijn opgenomen dienen ter verduidleijking van de doorgevoerde wijzigingen."]
[]
[null,"In onderstaande overzichten is steeds per reeks van foutieve gegevens een gedetailleerde uitweking gegeven van de aangepaste gegevens."]
[null,"De oorspronkelijke gegevens zijn steeds gebaseerd op de x-factorberekening die gepubliceerd is op 31 maart 2011 (103636_2 t/m _13)"]
[null,"In alle gevallen (m.u.v. volumes) betreft het gegevens in duizenden euro's, weergegeven in het prijspeil van het jaar waarop het bedrag ziet."]
[]
[null,"De gemaakte wijzigingen in tabbladen en regels zijn weergegeven in de kleur donkeroranje. De doorwerking van deze wijzigingen zijn niet verder weergegeven."]
[null,"Kleur wijzigingen:"]
[]
[]
[null,"Aanpassing kapitaalkostensheet: voor Enexis worden investeringen in software voor de meetdienst in 2007-2009 uit de kapitaalkostenberekening gehaald"]
[]
[null,"Netbeheerder:",null,null,"Enexis"]
[null,"Bron gegevens: ",null,null,"Brief Enexis aan Energiekamer NMa 21 mei 2012 (kenmerken: 103779/203.B495; 12-SRA-uit-18)"]
[null,null,null,null,"en de vernieuwde Kapitaalkostensheet NG4R (eveneens tegelijkertijd met dit bestand gepubliceerd). De bron hiervoor is: nieuwe kapitaalkostensheet bij project 13.0601.52 (Wijziging BoB NG4R)"]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,null,null,"Nieuw"]
[]
[null,"CAPEX: Eindstand GAW",2007,null,1063095.3139732475,null,null,null,1062498.6073492474]
[null,"CAPEX: Afschrijvingen",2007,null,37373.339425806444,null,null,null,37307.038689806446]
[null,"CAPEX: Eindstand GAW",2008,null,1086115.4678574034,null,null,null,1086686.5876097314]
[null,"CAPEX: Afschrijvingen",2008,null,39539.894569549637,null,null,null,39521.426710357628]
[null,"CAPEX: Eindstand GAW",2009,null,1133266.0848236487,null,null,null,1130651.2421264094]
[null,"CAPEX: Afschrijvingen",2009,null,42386.630007172927,null,null,null,42141.972808814789]
[]
[null,"Aanpassing kapitaalkostensheet: voor RENDO worden de kapitaalkosten van de ORV Precario aangepast"]
[]
[null,"Netbeheerder:",null,null,"RENDO"]
[null,"Bron gegevens: ",null,null,"Aanpassing van kapitaalkostenberekening voor NG4R na uitspraak CBb"]
[]
[]
[null,"Aanpassing gegevens kapitaalkosten (excl. ORV Lokale Heffingen)","Jaar",null,"Oorspronkelijk",null,null,null,"Nieuw"]
[]
[null,"CAPEX: Eindstand GAW",2006,null,170644.84404178496,null,null,null,170040.40145872737]
[null,"CAPEX: Afschrijvingen",2006,null,6996.6414086473906,null,null,null,7198.1222696665955]
[null,"CAPEX: Eindstand GAW",2007,null,169045.07613435233,null,null,null,168227.86976205843]
[null,"CAPEX: Afschrijvingen",2007,null,7386.2776046219315,null,null,null,7590.5791976954051]
[null,"CAPEX: Eindstand GAW",2008,null,169243.05678891987,null,null,null,168210.31223593344]
[null,"CAPEX: Afschrijvingen",2008,null,7822.2011229102636,null,null,null,8028.7500335075456]
[null,"CAPEX: Eindstand GAW",2009,null,169805.91677275335,null,null,null,168526.96591833496]
[null,"CAPEX: Afschrijvingen",2009,null,8329.0088545222006,null,null,null,8542.1673302585968]
[]
[]
[null,"Aanpassing gegevens kapitaalkosten Lokale Heffingen","Jaar",null,"Oorspronkelijk",null,null,null,"Nieuw"]
[]
[null,"CAPEX: Eindstand GAW  Afgekochte precario",2006,null,17913.47854208159,null,null,null,22391.848589281195]
[null,"CAPEX: Afschrijvingen Afgekochte precario",2006,null,1492.7898785067998,null,null,null,1865.9873824401]
[null,"CAPEX: Eindstand GAW  Afgekochte precario",2007,null,16650.578304864837,null,null,null,20813.223263736869]
[null,"CAPEX: Afschrijvingen Afgekochte precario",2007,null,1513.6889368058949,null,null,null,1892.1112057942612]
[null,"CAPEX: Eindstand GAW  Afgekochte precario",2008,null,15303.395151107588,null,null,null,19129.244290579973]
[null,"CAPEX: Afschrijvingen Afgekochte precario",2008,null,1530.3395151107595,null,null,null,1912.9244290579977]
[null,"CAPEX: Eindstand GAW  Afgekochte precario",2009,null,14213.793416348728,null,null,null,17767.242097090679]
[null,"CAPEX: Afschrijvingen Afgekochte precario",2009,null,1579.3103795943036,null,null,null,1974.1380107878538]
[]
[null,"Aanpassing: voor RENDO worden operationele kosten voor fysieke meteropname in 2006-2009 uit de OPEX gehaald"]
[]
[null,"Netbeheerder:",null,null,"RENDO"]
[null,"Bron gegevens: ",null,null,"Brief RENDO aan Energiekamer NMa 4 april 2012 (kenmerken: 103780_7/1.B1522; C&R/IS/APM/12-0878)"]
[null,null,null,null,"en telefoonnotitie (18 juli 2012) over toewijzing aandeel kosten aan controle op zichtbare aspecten van fraude."]
[null,null,null,null,"Voor 2009: uitvraag CORR2009-2011; toelichting nr 9."]
[]
[null,"Opgave verkeerd opgegeven kosten","Jaar",null,null,null,"Bedrag"]
[]
[null,"Fysieke meteropname",2006,null,null,null,123.038]
[null,"Fysieke meteropname",2007,null,null,null,125.85299999999999]
[null,"Fysieke meteropname",2008,null,null,null,41.899000000000001]
[]
[null,"Toe te wijzen aan kosten voor controle op zichtbare aspecten van fraude (transportdomein):",null,null,null,null,0.15]
[null,"Kosten 2006 toe te wijzen aan personeelskosten",null,null,null,null,0.46]
[null,"Kosten 2006 toe te wijzen aan uitbesteed werk en andere externe kosten",null,null,null,null,0.4]
[null,"Kosten 2006 toe te wijzen aan overige kosten",null,null,null,null,0.14000000000000001]
[]
[]
[null,"Aanpassing gegevens","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"OPEX: Personeelskosten",2006,null,1268.364,null,{"$f":"-G73*(1-$G$77)*G78","v":-48.107858},null,{"$f":"E85+G85","v":1220.256142}]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2006,null,975.15899999999999,null,{"$f":"-G73*(1-$G$77)*G79","v":-41.832920000000001},null,933.32608000000005]
[null,"OPEX: Overige kosten",2006,null,947.16200000000003,null,{"$f":"-G73*(1-$G$77)*G80","v":-14.641522},null,932.52047800000003]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2007,null,1534.7416540404099,null,{"$f":"-G74*(1-$G$77)","v":-106.97505},null,1427.7666040404099]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2008,null,866.26850999999999,null,{"$f":"-G75*(1-$G$77)","v":-35.614150000000002},null,830.65436]
[]
[]
[null,"Voor het jaar 2009 is door RENDO in de uitvraag CORR2009-2011 een geheel nieuwe opgave gedaan. In toelichting nr. 9 van dit informatieverzoek zijn enkele fouten met betrekking"]
[null,"tot de gegevens (waaronder fysieke meteropname) geaggregeerd aangepast. "]
[]
[null,"OPEX: Kosten uitbesteed werk en andere externe kosten",2009,null,1009.9538,null,-48.853999999999999,null,{"$f":"E95+G95","v":961.09979999999996}]
[]
[]
[]
[]
[null,"Aanpassing: gewijzigde kostenallocatie Liander voor het jaar 2009 m.b.t. Nuon CCC en Klant&Service"]
[]
[null,"Netbeheerder:",null,null,"Liander"]
[null,"Bron gegevens: ",null,null,"Uitvraag CORR2009-2011, Toelichting nr 9."]
[]
[null,"Aanpassing gegevens (OPEX)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw"]
[]
[null,"Transportdienst (TO): Kosten uitbesteed werk en andere ext. kosten",2009,null,34090.02697048815,null,-85.538499999999999,null,{"$f":"E107+G107","v":34004.488470488148}]
[null,"Transportdienst (TA): Kosten uitbesteed werk en andere ext. kosten",2009,null,34197.157504564013,null,-85.538499999999999,null,{"$f":"E108+G108","v":34111.619004564011}]
[null,"Aansluitdienst: Kosten uitbesteed werk en andere ext. kosten",2009,null,20685.884658172505,null,-40.627000000000002,null,{"$f":"E109+G109","v":20645.257658172504}]
[]
[]
[null,"Aanpassing: gewijzigde volumegegevens Stedin i.v.m. verbeterde opgave n.a.v. diverse fouten en vragen vanuit ACM"]
[]
[null,"Netbeheerder:",null,null,"Stedin"]
[null,"Bron gegevens: ",null,null,"Opgave Stedin op 1 augustus 2013 van nieuwe volumegegevens in oude formats PRD voor 2009-2011 (i.c.m. Uitvraag CORR2009-2011)"]
[null,null,null,null,"Naam van modules: PRD 2009 STED NG-PRD(i)-10-01 DEFINITIEF JULI 2013 zonder koppelingen.xls"]
[]
[null,"Aanpassing gegevens (Volumes Transportdienst)","Jaar",null,"Oorspronkelijk",null,"Aanpassing",null,"Nieuw",null,"Bijbehorende rekencapaciteiten"]
[]
[null,"Volume TD - =< 10 m3(n)h, jaarverbruik < 500 Nm3",2009,null,219728.48046477852,null,15849.932187245227,null,{"$f":"E120+G120","v":235578.41265202375},null,1.5]
[null,"Volume TD - =< 10 m3(n)h, jaarverbruik vanaf 500 Nm3 en < 4.000 Nm3",2009,null,1599001.7997095136,null,-69114.800416459329,null,{"$f":"E121+G121","v":1529886.9992930542},null,3]
[null,"Volume TD - =< 10 m3(n)h, jaarverbruik vanaf 4.000 Nm3",2009,null,9634.5380537400142,null,53264.868229214124,null,62899.406282954136,null,6]
[null,"> 10 en =< 16 m3(n)h",2009,null,7247.4544662309372,null,"geen",null,{"$f":"E123","v":7247.4544662309372},null,10]
[null,"> 16 en =< 25 m3(n)h",2009,null,16278.454575163403,null,"geen",null,{"$f":"E124","v":16278.454575163403},null,16]
[null,"> 25 en =< 40 m3(n)h",2009,null,6818.5454291938995,null,"geen",null,6818.5454291938995,null,25]
[null,"Volume TD Telemetriegrootverbruik - Standaard - TOVT (vastrecht)",2009,null,1966,null,145.72726767760923,null,2111.7272676776092]
[null,"Volume TD Telemetriegrootverbruik - Standaard - TAVTc (cap.tar.)",2009,null,323.80874850674991,null,662621.46358264808,null,662945.27233115479]
[]
[null,"Kleinverbruik",null,null,"Oorspronkelijk",null,null,null,"Nieuw"]
[null,"Vastrecht (TOVT)",2009,null,1858709.2726986203,null,null,null,{"$f":"SUM(I120:I125)","v":1858709.2726986203}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",2009,null,5687798.8017429197,null,null,null,{"$f":"SUMPRODUCT(I120:I125,K120:K125)","v":5823818.5081496947}]
[]
[null,"Telemetriegrootverbruik ",null,null,"Oorspronkelijk",null,null,null,"Nieuw"]
[null,"Vastrecht (TOVT)",2009,null,1966,null,null,null,{"$f":"I126","v":2111.7272676776092}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) standaard",2009,null,636607.99956427014,null,null,null,{"$f":"I127","v":662945.27233115479}]
[]
[]
[null,"Aanpassing gegevens (Volumes Periodieke Aansluitvergoeding)"]
[]
[null,"Lage Druk - 0 t/m 10 m3(n)/h",2009,null,1828365.5455361151,null,-17,null,{"$f":"E140+G140","v":1828348.5455361151}]
[null,"Lage Druk - 10 t/m 16 m3(n)/h",2009,null,7247.4546882009881,null,-1,null,{"$f":"E141+G141","v":7246.4546882009881}]
[null,"Lage Druk - 16 t/m 25 m3(n)/h",2009,null,16279.454688200987,null,-4,null,16275.454688200987]
[null,"Lage Druk - 25 t/m 40 m3(n)/h",2009,null,6820.7271952259171,null,-4,null,6816.7271952259171]
[null,"Lage Druk - 40 t/m 65 m3(n)/h",2009,null,2039.7272519824292,null,-65.49582919209638,null,1974.2314227903328]
[null,"Lage Druk - 65 t/m 100 m3(n)/h",2009,null,3278.9090521831736,null,-167.27131501292433,null,3111.6377371702492]
[null,"Lage Druk - 100 t/m 160 m3(n)/h",2009,null,2086.230305670515,null,-216.21699325705549,null,1870.0133124134595]
[null,"Lage Druk - 160 t/m 250 m3(n)/h",2009,null,709.99859277183805,null,-159.19250959009821,null,550.80608318173984]
[null,"Lage Druk - 250 t/m 400 m3(n)/h",2009,null,1033.1389779436361,null,-536.61898968533615,null,496.51998825829992]
[null,"Lage Druk - 400 t/m 650 m3(n)/h",2009,null,375.73463505623096,null,-241.24349051708791,null,134.49114453914305]
[null,"Lage Druk - 650 t/m 1000 m3(n)/h",2009,null,281.80097629217323,null,-241.77242852339862,null,40.028547768774615]
[null,"Lage Druk - 1000 t/m 1600 m3(n)/h",2009,null,153.4386067460868,null,-138.52096442355059,null,14.91764232253621]
[null,"Lage Druk - 1600 t/m 2500 m3(n)/h",2009,null,52.87411448682721,null,-48.067376806206553,null,4.8067376806206568]
[null,"Lage Druk - vanaf 2500 m3(n)/h",2009,null,35.818178161613027,null,-34.35621170603698,null,1.4619664555760465]
[null,"Hoge Druk - 0 t/m 10 m3(n)/h",2009,null,0,null,17,null,17]
[null,"Hoge Druk - 10 t/m 16 m3(n)/h",2009,null,0,null,1,null,1]
[null,"Hoge Druk - 16 t/m 25 m3(n)/h",2009,null,0,null,4,null,4]
[null,"Hoge Druk - 25 t/m 40 m3(n)/h",2009,null,0,null,4,null,4]
[null,"Hoge Druk - 40 t/m 65 m3(n)/h",2009,null,0,null,65.495829192096352,null,65.495829192096352]
[null,"Hoge Druk - 65 t/m 100 m3(n)/h",2009,null,0,null,167.27131501292442,null,167.27131501292442]
[null,"Hoge Druk - 100 t/m 160 m3(n)/h",2009,null,0,null,216.21699325705541,null,216.21699325705541]
[null,"Hoge Druk - 160 t/m 250 m3(n)/h",2009,null,0,null,159.19250959009821,null,159.19250959009821]
[null,"Hoge Druk - 250 t/m 400 m3(n)/h",2009,null,0,null,536.61898968533615,null,536.61898968533615]
[null,"Hoge Druk - 400 t/m 650 m3(n)/h",2009,null,0,null,241.24349051708791,null,241.24349051708791]
[null,"Hoge Druk - 650 t/m 1000 m3(n)/h",2009,null,0,null,241.77242852339862,null,241.77242852339862]
[null,"Hoge Druk - 1000 t/m 1600 m3(n)/h",2009,null,0,null,138.52096442355059,null,138.52096442355059]
[null,"Hoge Druk - 1600 t/m 2500 m3(n)/h",2009,null,0,null,48.067376806206553,null,48.067376806206553]
[null,"Hoge Druk - vanaf 2500 m3(n)/h",2009,null,0,null,34.35621170603698,null,34.35621170603698]
[]
[]
[null,"Aanpassing gegevens (Volumes Eenmalige Aansluitvergoeding)"]
[]
[null,"Lage Druk - 0 t/m 10 m3(n)/h",2009,null,21344.896303037745,null,3227.2622403886053,null,{"$f":"E172+G172","v":24572.158543426351}]
[null,"Lage Druk - 10 t/m 16 m3(n)/h",2009,null,222.01496309296368,null,22.664969130404444,null,{"$f":"E173+G173","v":244.67993222336813}]
[null,"Lage Druk - 16 t/m 25 m3(n)/h",2009,null,170.79534735507028,null,57.436131943588947,null,228.23147929865922]
[null,"Lage Druk - 25 t/m 40 m3(n)/h",2009,null,81.017082457860056,null,16.148150965405122,null,97.165233423265178]
[null,"Lage Druk - 40 t/m 65 m3(n)/h",2009,null,46.979617941297221,null,-0.39586396656005007,null,46.583753974737171]
[null,"Lage Druk - 65 t/m 100 m3(n)/h",2009,null,29.085093172394696,null,-0.29336808319064644,null,28.79172508920405]
[null,"Lage Druk - 100 t/m 160 m3(n)/h",2009,null,25.390455868970921,null,-0.10679517882003253,null,25.283660690150889]
[null,"Lage Druk - 160 t/m 250 m3(n)/h",2009,null,2,null,-2,null,0]
[null,"Lage Druk - 250 t/m 400 m3(n)/h",2009,null,2,null,-2,null,0]
[null,"Hoge Druk - 40 t/m 65 m3(n)/h",2009,null,6.291981110797451,null,2.3230311497990819E-2,null,6.3152114222954419]
[null,"Hoge Druk - 65 t/m 100 m3(n)/h",2009,null,4.3361457687219849,null,-5.7987710227896727E-2,null,4.2781580584940881]
[null,"Hoge Druk - 100 t/m 160 m3(n)/h",2009,null,2.8481701153689385,null,2.9863487617993734E-2,null,2.8780336029869322]
[null,"Lage Druk Meerlengte - 0 t/m 10 m3(n)/h",2009,null,13190.16621261279,null,928.10464290726304,null,14118.270855520053]
[null,"Lage Druk Meerlengte - 10 t/m 16 m3(n)/h",2009,null,2032.8472228609489,null,236.90422616734986,null,2269.7514490282988]
[null,"Lage Druk Meerlengte - 16 t/m 25 m3(n)/h",2009,null,3041.3817648807872,null,1623.3089954328852,null,4664.6907603136724]
[null,"Lage Druk Meerlengte - 25 t/m 40 m3(n)/h",2009,null,1581.2960577508875,null,262.19265046952796,null,1843.4887082204154]
[]
[]
[null,"Aanpassing gegevens (Bedragen Eenmalige Aansluitvergoeding)"]
[]
[null,"LD 0-10 m3/h",2009,null,15424.057313926,null,-92.750433925999459,null,{"$f":"E192+G192","v":15331.30688}]
[null,"LD 10-16 m3/h",2009,null,334.07930346560386,null,-1.9507634656039272,null,{"$f":"E193+G193","v":332.12853999999993}]
[null,"LD 16-25 m3/h",2009,null,311.58845743660959,null,-1.787047436609555,null,309.80141000000003]
[null,"LD 25-40 m3/h ",2009,null,223.99660052496387,null,-1.0674905249638869,null,222.92910999999998]
[null,"LD 40-65 m3/h ",2009,null,203.69897521795809,null,-0.86576521795811345,null,202.83320999999998]
[null,"LD 65-100 m3/h ",2009,null,155.68237133602236,null,-0.60284133602235102,null,155.07953000000001]
[null,"LD 100-160 m3/h",2009,null,151.22150209986748,null,-0.75687209986747916,null,150.46463]
[null,"LD 160-250 m3/h ",2009,null,18.205182850138694,null,-9.197785013869364E-2,null,18.113205000000001]
[null,"LD 250-400 m3/h ",2009,null,18.205182850138694,null,-9.197785013869364E-2,null,18.113205000000001]
[null,"HD 40-65 m3/h",2009,null,54.533450411048634,null,-0.23155041104863727,null,54.301899999999996]
[null,"HD 65-100 m3/h",2009,null,54.878260848945445,null,-0.27726084894544556,null,54.600999999999999]
[null,"HD 100-160 m3/h",2009,null,44.978075003183079,null,-0.18499500318307582,null,44.793080000000003]
[null,"HD 160-250 m3/h",2009,null,114.47965247685357,null,0.52034752314642674,null,115]
[null,"HD 250-400 m3/h ",2009,null,143.09956559606695,null,-0.39856559606695896,null,142.70099999999999]
[null,"HD 400-650 m3/h ",2009,null,28.619913119213393,null,0.38008688078660668,null,29]
[null,"HD 650-1000 m3/h ",2009,null,37.378054779181724,null,-0.37805477918172414,null,37]
[null,"HD 1000-1600 m3/h ",2009,null,62.296757965302881,null,0.57024203469711665,null,62.866999999999997]
[null,"HD 1600-2500 m3/h ",2009,null,0,null,null,null,0]
[null,"HD >2500 m3/h",2009,null,192.96795009290273,null,-0.36795009290273128,null,192.6]

{"sheet":"x-factor","index":5,"n_rows":17,"n_cols":20,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,"x-factor",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Intergas Energie B.V.","Liander N.V. (gefuseerd bedrijf)","Endinet B.V. (gefuseerd bedrijf)","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V.","Totaal",null,"Endinet Haarlemmermeer B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V."]
[]
[null,"Begininkomsten 2010"]
[]
[null,"Begininkomsten 2010 Transportdienst","€","prijspeil 2010",{"$f":"SUMPRODUCT('Wegingsfactor TD'!E47:E62,Rekenvolumes!E27:E42)","v":15859727.667872662},{"$f":"SUMPRODUCT('Wegingsfactor TD'!F47:F62,Rekenvolumes!F27:F42)","v":22101116.31461326},{"$f":"SUMPRODUCT('Wegingsfactor TD'!G47:G62,Rekenvolumes!G27:G42)","v":203294537.73793894},{"$f":"SUMPRODUCT('Wegingsfactor TD'!I47:I62,Rekenvolumes!I27:I42)","v":17430029.524764352},{"$f":"S6+Q6","v":229828602.34102061},{"$f":"T6+R6","v":42085932.646276072},{"$f":"SUMPRODUCT('Wegingsfactor TD'!M47:M62,Rekenvolumes!M27:M42)","v":12882447.50769523},{"$f":"SUMPRODUCT('Wegingsfactor TD'!N47:N62,Rekenvolumes!N27:N42)","v":13987900.140170839},{"$f":"SUMPRODUCT('Wegingsfactor TD'!O47:O62,Rekenvolumes!O27:O42)","v":201407952.1752122},{"$f":"SUMPRODUCT('Wegingsfactor TD'!P47:P62,Rekenvolumes!P27:P42)","v":9673806.0199826322},{"$f":"SUM(E6:N6)","v":768552052.07554674},null,{"$f":"SUMPRODUCT('Wegingsfactor TD'!H47:H62,Rekenvolumes!H27:H42)","v":6309924.8436968895},{"$f":"SUMPRODUCT('Wegingsfactor TD'!J47:J62,Rekenvolumes!J27:J42)","v":19637621.803487066},{"$f":"SUMPRODUCT('Wegingsfactor TD'!K47:K62,Rekenvolumes!K27:K42)","v":223518677.49732372},{"$f":"SUMPRODUCT('Wegingsfactor TD'!L47:L62,Rekenvolumes!L27:L42)","v":22448310.842789009}]
[null,"Begininkomsten 2010 Aansluitdienst","€","prijspeil 2010",{"$f":"SUMPRODUCT('Wegingsfactor AD'!E7:E83,Rekenvolumes!E45:E121)","v":5114961.471210761},{"$f":"SUMPRODUCT('Wegingsfactor AD'!F7:F83,Rekenvolumes!F45:F121)","v":6090845.7918243008},{"$f":"SUMPRODUCT('Wegingsfactor AD'!G7:G83,Rekenvolumes!G45:G121)","v":60957625.528990306},{"$f":"SUMPRODUCT('Wegingsfactor AD'!I7:I83,Rekenvolumes!I45:I121)","v":7204092.4940785002},{"$f":"S7+Q7","v":70272943.470884815},{"$f":"T7+R7","v":14227320.770896211},{"$f":"SUMPRODUCT('Wegingsfactor AD'!M7:M83,Rekenvolumes!M45:M121)","v":3919018.747416527},{"$f":"SUMPRODUCT('Wegingsfactor AD'!N7:N83,Rekenvolumes!N45:N121)","v":1562354.3374754789},{"$f":"SUMPRODUCT('Wegingsfactor AD'!O7:O83,Rekenvolumes!O45:O121)","v":53994295.308638796},{"$f":"SUMPRODUCT('Wegingsfactor AD'!P7:P83,Rekenvolumes!P45:P121)","v":0},{"$f":"SUM(E7:N7)","v":223343457.92141569},null,{"$f":"SUMPRODUCT('Wegingsfactor AD'!H7:H83,Rekenvolumes!H45:H121)","v":1805002.573680127},{"$f":"SUMPRODUCT('Wegingsfactor AD'!J7:J83,Rekenvolumes!J45:J121)","v":7801027.0860241884},{"$f":"SUMPRODUCT('Wegingsfactor AD'!K7:K83,Rekenvolumes!K45:K121)","v":68467940.897204682},{"$f":"SUMPRODUCT('Wegingsfactor AD'!L7:L83,Rekenvolumes!L45:L121)","v":6426293.6848720238}]
[null,"Begininkomsten 2010 Totaal","€","prijspeil 2010",{"$f":"SUM(E6:E7)","v":20974689.139083423},{"$f":"SUM(F6:F7)","v":28191962.10643756},264252163.26692924,24634122.018842854,{"$f":"SUM(I6:I7)","v":300101545.81190544},{"$f":"SUM(J6:J7)","v":56313253.417172283},16801466.255111758,15550254.477646317,255402247.48385102,9673806.0199826322,991895509.99696243,null,{"$f":"SUM(Q6:Q7)","v":8114927.4173770165},{"$f":"SUM(R6:R7)","v":27438648.889511254},{"$f":"SUM(S6:S7)","v":291986618.39452839},{"$f":"SUM(T6:T7)","v":28874604.527661033}]
[]
[null,"Eindinkomsten 2013"]
[]
[null,"Eindinkomsten 2013","€","prijspeil 2010",{"$f":"Eindinkomsten!E33","v":20120209.205966778},{"$f":"Eindinkomsten!F33","v":27042547.654272202},{"$f":"Eindinkomsten!G33","v":273892891.73880464},{"$f":"Eindinkomsten!I33","v":22589703.040488284},{"$f":"S12+Q12","v":308087855.08816403},{"$f":"T12+R12","v":55718049.570358589},{"$f":"Eindinkomsten!M33","v":17111364.542044666},{"$f":"Eindinkomsten!N33","v":17230431.717453275},{"$f":"Eindinkomsten!O33","v":266814846.58540791},{"$f":"Eindinkomsten!P33","v":4825254.1468091654},{"$f":"Eindinkomsten!Q33","v":1013433153.2897695},null,{"$f":"Eindinkomsten!H33","v":8412566.1358802728},{"$f":"Eindinkomsten!J33","v":26291145.295205016},{"$f":"Eindinkomsten!K33","v":299675288.95228374},{"$f":"Eindinkomsten!L33","v":29426904.275153577}]
[]
[null,"x-factor vierde reguleringsperiode"]
[]
[null,"x-factor onafgerond",null,null,{"$f":"100*(1-(E12/E8)^(1/3))","v":1.376823498397195},1.3779330784180144,-1.201605724410082,2.8466431020967575,{"$f":"100*(1-(I12/I8)^(1/3))","v":-0.87931286373195139},{"$f":"100*(1-(J12/J8)^(1/3))","v":0.35356582278973647},-0.61108207401741055,-3.479157978828562,-1.4678423999747059,20.693715071416129,-0.71861098341587937,null,{"$f":"100*(1-(Q12/Q8)^(1/3))","v":-1.2079474567002535},{"$f":"100*(1-(R12/R8)^(1/3))","v":1.4139209455184876},{"$f":"100*(1-(S12/S8)^(1/3))","v":-0.8701487925528717},{"$f":"100*(1-(T12/T8)^(1/3))","v":-0.63356171688524476}]
[null,"x-factor",null,null,{"$f":"IF(E16>0,ROUNDDOWN(E16,1),ROUNDUP(E16,1))","v":1.3},{"$f":"IF(F16>0,ROUNDDOWN(F16,1),ROUNDUP(F16,1))","v":1.3},-1.3,2.8,{"$f":"IF(I16>0,ROUNDDOWN(I16,1),ROUNDUP(I16,1))","v":-0.9},{"$f":"IF(J16>0,ROUNDDOWN(J16,1),ROUNDUP(J16,1))","v":0.3},-0.7,-3.5,-1.5,20.6,-0.79999999999999993,null,{"$f":"IF(Q16>0,ROUNDDOWN(Q16,1),ROUNDUP(Q16,1))","v":-1.3},{"$f":"IF(R16>0,ROUNDDOWN(R16,1),ROUNDUP(R16,1))","v":1.4},{"$f":"IF(S16>0,ROUNDDOWN(S16,1),ROUNDUP(S16,1))","v":-0.9},{"$f":"IF(T16>0,ROUNDDOWN(T16,1),ROUNDUP(T16,1))","v":-0.7}]

{"sheet":"Eindinkomsten","index":6,"n_rows":33,"n_cols":17,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Eindinkomsten",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V.","Totaal"]
[]
[null,"Efficiënte kosten 2010"]
[]
[null,"PV Transportdienst 2011-2013",null,{"$f":"'Productiviteit TD'!D49","v":-1.0143461896992423E-4}]
[null,"PV Aansluitdienst 2011-2013",null,3.4000000000000002E-2]
[null,"CPI van 2009 naar 2010",null,{"$f":"CPIv2009n2010","v":3.0000000000000001E-3}]
[]
[null,"Kosten Transportdienst 2009 (incl. ORV)","€,  prijspeil 2009",null,{"$f":"'Kosten TD'!E214*1000","v":17987283.227670591},{"$f":"'Kosten TD'!F214*1000","v":22445199.041711375},{"$f":"'Kosten TD'!G214*1000","v":238479806.43245149},{"$f":"'Kosten TD'!H214*1000","v":5094766.3016205002},{"$f":"'Kosten TD'!I214*1000","v":24241535.051055975},{"$f":"'Kosten TD'!J214*1000","v":20625595.54492721},{"$f":"'Kosten TD'!K214*1000","v":251845352.98137715},{"$f":"'Kosten TD'!L214*1000","v":21032799.253021777},{"$f":"'Kosten TD'!M214*1000","v":21925377.965767018},{"$f":"'Kosten TD'!N214*1000","v":18275757.335221164},{"$f":"'Kosten TD'!O214*1000","v":192861746.00792724},{"$f":"'Kosten TD'!P214*1000","v":5114228.6693357732}]
[null,"ORV lokale heffingen (TD) 2009","€,  prijspeil 2009",null,{"$f":"1000*ORV!E72","v":813616.83074327547},{"$f":"1000*ORV!F72","v":272917.09999999998},{"$f":"1000*ORV!G72","v":12940404},{"$f":"1000*ORV!H72","v":0},{"$f":"1000*ORV!I72","v":1365641.8461500178},{"$f":"1000*ORV!J72","v":0},{"$f":"1000*ORV!K72","v":7004694.0313149588},{"$f":"1000*ORV!L72","v":0},{"$f":"1000*ORV!M72","v":3041465.166127841},{"$f":"1000*ORV!N72","v":2494},{"$f":"1000*ORV!O72","v":611000},{"$f":"1000*ORV!P72","v":0}]
[null,"Kosten Transportdienst 2009 (excl. ORV)","€,  prijspeil 2009",null,{"$f":"E10-E11","v":17173666.396927316},{"$f":"F10-F11","v":22172281.941711374},225539402.43245149,5094766.3016205002,22875893.204905957,20625595.54492721,244840658.95006219,21032799.253021777,{"$f":"M10-M11","v":18883912.799639177},{"$f":"N10-N11","v":18273263.335221164},{"$f":"O10-O11","v":192250746.00792724},{"$f":"P10-P11","v":5114228.6693357732},{"$f":"SUM(E12:P12)","v":813877214.83775127}]
[null,"Efficiënte kosten Transportdienst 2010","€,  prijspeil 2010",{"$f":"(1-D6+D8)*Q12","v":816401401.80743968}]
[]
[null,"Kosten Aansluitdienst 2009  (incl. ORV)","€,  prijspeil 2009",null,{"$f":"'Kosten AD'!E60*1000","v":4266149.6214699531},{"$f":"'Kosten AD'!F60*1000","v":4076242.2779441481},{"$f":"'Kosten AD'!G60*1000","v":65033894.670079157},{"$f":"'Kosten AD'!H60*1000","v":1029939.6346751684},{"$f":"'Kosten AD'!I60*1000","v":3327028.3001882671},{"$f":"'Kosten AD'!J60*1000","v":4089412.4647625596},{"$f":"'Kosten AD'!K60*1000","v":60994784.425952308},{"$f":"'Kosten AD'!L60*1000","v":3421455.3880380308},{"$f":"'Kosten AD'!M60*1000","v":2857586.3200182514},{"$f":"'Kosten AD'!N60*1000","v":1546302.0690978318},{"$f":"'Kosten AD'!O60*1000","v":38284733.984380051},{"$f":"'Kosten AD'!P60*1000","v":5390.0000000000009}]
[null,"ORV lokale heffingen (AD) 2009","€,  prijspeil 2009",null,{"$f":"1000*ORV!E78","v":6000},{"$f":"1000*ORV!F78","v":0},{"$f":"1000*ORV!G78","v":0},{"$f":"1000*ORV!H78","v":0},{"$f":"1000*ORV!I78","v":0},{"$f":"1000*ORV!J78","v":0},{"$f":"1000*ORV!K78","v":0},{"$f":"1000*ORV!L78","v":0},{"$f":"1000*ORV!M78","v":0},{"$f":"1000*ORV!N78","v":0},{"$f":"1000*ORV!O78","v":0},{"$f":"1000*ORV!P78","v":0}]
[null,"Kosten Aansluitdienst 2009 (excl. ORV)","€,  prijspeil 2009",null,{"$f":"E15-E16","v":4260149.6214699531},{"$f":"F15-F16","v":4076242.2779441481},65033894.670079157,1029939.6346751684,3327028.3001882671,4089412.4647625596,60994784.425952308,3421455.3880380308,2857586.3200182514,1546302.0690978318,38284733.984380051,5390.0000000000009,{"$f":"SUM(E17:P17)","v":188926919.15660578}]
[null,"CAPEX in Totale Kosten Aansluitdienst 2009","€,  prijspeil 2009",{"$f":"1000*'Kosten AD'!Q53","v":62188058.231805451}]
[null,"Efficiënte kosten Aansluitdienst 2010","€,  prijspeil 2010",{"$f":"(1+D8)*(Q17-D18)+D18","v":189307135.73938018}]
[]
[]
[null,"Eindinkomsten 2013"]
[]
[null,"Efficiënte kosten Transportdienst 2013","€,  prijspeil 2010",{"$f":"D13*(1-D6)^3","v":816649861.10346591}]
[null,"Efficiente kosten Aansluitdienst 2013","€,  prijspeil 2010",{"$f":"D19*(1-D7)^3","v":170646884.51304448}]
[]
[null,"Efficiente kosten (TD + AD) 2013","€,  prijspeil 2010",{"$f":"D24+D25","v":987296745.61651039}]
[null,"Efficiente kosten per SO (TD + AD) 2013","€,  prijspeil 2010",{"$f":"D27/SO!Q169","v":1.054840226670376}]
[]
[null,"EindInkomsten (TD + AD) 2013  (excl. ORV)","€,  prijspeil 2010",null,{"$f":"$D$28*SO!E169","v":19298133.524731271},{"$f":"$D$28*SO!F169","v":26768811.802972201},{"$f":"$D$28*SO!G169","v":260913666.52680463},{"$f":"$D$28*SO!H169","v":8412566.1358802728},{"$f":"$D$28*SO!I169","v":21219964.268799815},{"$f":"$D$28*SO!J169","v":26291145.295205016},{"$f":"$D$28*SO!K169","v":292649580.83887482},{"$f":"$D$28*SO!L169","v":29426904.275153577},{"$f":"$D$28*SO!M169","v":14060774.98041844},{"$f":"$D$28*SO!N169","v":17227930.235453274},{"$f":"$D$28*SO!O169","v":266202013.58540791},{"$f":"$D$28*SO!P169","v":4825254.1468091654},{"$f":"SUM(E30:P30)","v":987296745.61651051}]
[null,"Geschatte ORV kosten (TD + AD) 2013","€,  prijspeil 2010",null,{"$f":"(ORV!E85+ORV!E89)*1000","v":822075.68123550527},{"$f":"(ORV!F85+ORV!F89)*1000","v":273735.85129999998},{"$f":"(ORV!G85+ORV!G89)*1000","v":12979225.211999999},{"$f":"(ORV!H85+ORV!H89)*1000","v":0},{"$f":"(ORV!I85+ORV!I89)*1000","v":1369738.7716884676},{"$f":"(ORV!J85+ORV!J89)*1000","v":0},{"$f":"(ORV!K85+ORV!K89)*1000","v":7025708.1134089027},{"$f":"(ORV!L85+ORV!L89)*1000","v":0},{"$f":"(ORV!M85+ORV!M89)*1000","v":3050589.5616262243},{"$f":"(ORV!N85+ORV!N89)*1000","v":2501.482},{"$f":"(ORV!O85+ORV!O89)*1000","v":612833},{"$f":"(ORV!P85+ORV!P89)*1000","v":0},{"$f":"SUM(E31:P31)","v":26136407.673259102}]
[]
[null,"Eindinkomsten 2013","€,  prijspeil 2010",null,{"$f":"E30+E31","v":20120209.205966778},{"$f":"F30+F31","v":27042547.654272202},273892891.73880464,8412566.1358802728,22589703.040488284,26291145.295205016,299675288.95228374,29426904.275153577,17111364.542044666,17230431.717453275,266814846.58540791,4825254.1468091654,{"$f":"SUM(E33:P33)","v":1013433153.2897695}]

{"sheet":"Productiviteit TD","index":7,"n_rows":53,"n_cols":17,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Productiviteitsmeting Transportdienst",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V.","Totaal"]
[]
[]
[null,"Kostendata"]
[]
[null,"Gestandaardiseerde Economische Kosten 2006 incl ORV","€","prijspeil 2006",{"$f":"'Kosten TD'!E43*1000","v":19004913.222375557},{"$f":"'Kosten TD'!F43*1000","v":19490381.374560989},{"$f":"'Kosten TD'!G43*1000","v":237354025.3846671},{"$f":"'Kosten TD'!H43*1000","v":7953941.0595309064},{"$f":"'Kosten TD'!I43*1000","v":27662722.351124227},{"$f":"'Kosten TD'!J43*1000","v":22647948.301592641},{"$f":"'Kosten TD'!K43*1000","v":258768168.77443784},{"$f":"'Kosten TD'!L43*1000","v":27652566.726967905},{"$f":"'Kosten TD'!M43*1000","v":23669761.268860057},{"$f":"'Kosten TD'!N43*1000","v":20113076.979609724},{"$f":"'Kosten TD'!O43*1000","v":194558664.79776144},{"$f":"'Kosten TD'!P43*1000","v":0},{"$f":"SUM(E7:P7)","v":858876170.24148846}]
[null,"ORV kosten 2006","€","prijspeil 2006",{"$f":"1000*ORV!E16","v":930671.21600891405},{"$f":"1000*ORV!F16","v":281741.38},{"$f":"1000*ORV!G16","v":12439632.999999998},{"$f":"1000*ORV!H16","v":0},{"$f":"1000*ORV!I16","v":1571572.3456042106},{"$f":"1000*ORV!J16","v":0},{"$f":"1000*ORV!K16","v":6290409},{"$f":"1000*ORV!L16","v":0},{"$f":"1000*ORV!M16","v":3468778.0865112212},{"$f":"1000*ORV!N16","v":0},{"$f":"1000*ORV!O16","v":534000},{"$f":"1000*ORV!P16","v":0},{"$f":"SUM(E8:P8)","v":25516805.028124344}]
[null,"Gestandaardiseerde Economische Kosten 2006 excl ORV","€","prijspeil 2006",{"$f":"E7-E8","v":18074242.006366644},{"$f":"F7-F8","v":19208639.99456099},224914392.3846671,7953941.0595309064,26091150.005520016,22647948.301592641,252477759.77443784,27652566.726967905,20200983.182348836,{"$f":"N7-N8","v":20113076.979609724},{"$f":"O7-O8","v":194024664.79776144},{"$f":"P7-P8","v":0},833359365.21336412]
[]
[null,"Gestandaardiseerde Economische Kosten 2007 incl ORV","€","prijspeil 2007",{"$f":"'Kosten TD'!E83*1000","v":18258580.803009342},{"$f":"'Kosten TD'!F83*1000","v":18342579.065517135},{"$f":"'Kosten TD'!G83*1000","v":251047245.41647622},{"$f":"'Kosten TD'!H83*1000","v":7404834.4172148081},{"$f":"'Kosten TD'!I83*1000","v":27355715.282946054},{"$f":"'Kosten TD'!J83*1000","v":23686195.381499998},{"$f":"'Kosten TD'!K83*1000","v":259403308.15763971},{"$f":"'Kosten TD'!L83*1000","v":27840612.009621009},{"$f":"'Kosten TD'!M83*1000","v":25591031.891038522},{"$f":"'Kosten TD'!N83*1000","v":20095290.956500668},{"$f":"'Kosten TD'!O83*1000","v":203556112.23260647},{"$f":"'Kosten TD'!P83*1000","v":0},882581505.61406994]
[null,"ORV kosten 2007","€","prijspeil 2007",{"$f":"1000*ORV!E31","v":889944.85856259335},{"$f":"1000*ORV!F31","v":274637.40999999997},{"$f":"1000*ORV!G31","v":12162400.999999998},{"$f":"1000*ORV!H31","v":0},{"$f":"1000*ORV!I31","v":1541676.3429378315},{"$f":"1000*ORV!J31","v":0},{"$f":"1000*ORV!K31","v":7677067.256393821},{"$f":"1000*ORV!L31","v":0},{"$f":"1000*ORV!M31","v":3388883.9077283684},{"$f":"1000*ORV!N31","v":6981.07},{"$f":"1000*ORV!O31","v":612000},{"$f":"1000*ORV!P31","v":0},26553591.845622614]
[null,"Gestandaardiseerde Economische Kosten 2007 excl ORV","€","prijspeil 2007",{"$f":"E11-E12","v":17368635.94444675},{"$f":"F11-F12","v":18067941.655517135},238884844.41647622,7404834.4172148081,25814038.940008223,23686195.381499998,251726240.90124589,27840612.009621009,{"$f":"M11-M12","v":22202147.983310156},{"$f":"N11-N12","v":20088309.886500668},{"$f":"O11-O12","v":202944112.23260647},{"$f":"P11-P12","v":0},856027913.7684474]
[]
[null,"Gestandaardiseerde Economische Kosten 2007 incl ORV met gemiddelde WACC voor PV 2007-2008","€","prijspeil 2007",{"$f":"1000*'Kosten TD'!E84","v":17677229.757026352},{"$f":"1000*'Kosten TD'!F84","v":17651675.751267046},{"$f":"1000*'Kosten TD'!G84","v":241412932.16303799},{"$f":"1000*'Kosten TD'!H84","v":7203397.4930789731},{"$f":"1000*'Kosten TD'!I84","v":25921573.139588386},{"$f":"1000*'Kosten TD'!J84","v":22499836.512181569},{"$f":"1000*'Kosten TD'!K84","v":247960707.6477316},{"$f":"1000*'Kosten TD'!L84","v":26730689.238622047},{"$f":"1000*'Kosten TD'!M84","v":24497550.737585142},{"$f":"1000*'Kosten TD'!N84","v":19248461.125042059},{"$f":"1000*'Kosten TD'!O84","v":196632718.80424178},{"$f":"1000*'Kosten TD'!P84","v":0},847436772.369403]
[null,"ORV kosten 2007 met gemiddelde WACC voor PV 2007-2008","€","prijspeil 2007",{"$f":"1000*ORV!E32","v":875531.29980680393},{"$f":"1000*ORV!F32","v":274637.40999999997},{"$f":"1000*ORV!G32","v":12162400.999999998},{"$f":"1000*ORV!H32","v":0},{"$f":"1000*ORV!I32","v":1467263.7471772181},{"$f":"1000*ORV!J32","v":0},{"$f":"1000*ORV!K32","v":7677067.256393821},{"$f":"1000*ORV!L32","v":0},{"$f":"1000*ORV!M32","v":3253597.9565140782},{"$f":"1000*ORV!N32","v":6981.07},{"$f":"1000*ORV!O32","v":612000},{"$f":"1000*ORV!P32","v":0},26329479.73989192]
[null,"Gestandaardiseerde Economische Kosten 2007 excl ORV voor PV 2007-2008","€","prijspeil 2007",{"$f":"E15-E16","v":16801698.457219549},{"$f":"F15-F16","v":17377038.341267046},229250531.16303799,7203397.4930789731,24454309.392411169,22499836.512181569,240283640.39133778,26730689.238622047,21243952.781071063,19241480.055042058,196020718.80424178,0,821107292.629511]
[]
[null,"Gestandaardiseerde Economische Kosten 2008 incl ORV met gemiddelde WACC voor PV 2007-2008","€","prijspeil 2008",{"$f":"1000*'Kosten TD'!E127","v":18132283.768316526},{"$f":"1000*'Kosten TD'!F127","v":18615508.383892566},{"$f":"1000*'Kosten TD'!G127","v":233912136.88417143},{"$f":"1000*'Kosten TD'!H127","v":5237734.3205184639},{"$f":"1000*'Kosten TD'!I127","v":25446001.337374885},{"$f":"1000*'Kosten TD'!J127","v":22348705.601252317},{"$f":"1000*'Kosten TD'!K127","v":263999250.29470167},{"$f":"1000*'Kosten TD'!L127","v":21336849.913534619},{"$f":"1000*'Kosten TD'!M127","v":22335567.986017451},{"$f":"1000*'Kosten TD'!N127","v":19474364.787488449},{"$f":"1000*'Kosten TD'!O127","v":208419975.85349169},{"$f":"1000*'Kosten TD'!P127","v":0},{"$f":"SUM(E19:P19)","v":859258379.13076007}]
[null,"ORV kosten 2008 met gemiddelde WACC voor PV 2007-2008","€","prijspeil 2008",{"$f":"1000*ORV!E48","v":839203.95764419925},{"$f":"1000*ORV!F48","v":275418.28999999998},{"$f":"1000*ORV!G48","v":12264064},{"$f":"1000*ORV!H48","v":0},{"$f":"1000*ORV!I48","v":1435950.1636750414},{"$f":"1000*ORV!J48","v":0},{"$f":"1000*ORV!K48","v":7595804},{"$f":"1000*ORV!L48","v":0},{"$f":"1000*ORV!M48","v":3181158.7329286663},{"$f":"1000*ORV!N48","v":3348},{"$f":"1000*ORV!O48","v":617000},{"$f":"1000*ORV!P48","v":0},{"$f":"SUM(E20:P20)","v":26211947.144247908}]
[null,"Gestandaardiseerde Economische Kosten 2008 excl ORV voor PV 2007-2008","€","prijspeil 2008",{"$f":"E19-E20","v":17293079.810672328},{"$f":"F19-F20","v":18340090.093892567},221648072.88417143,5237734.3205184639,24010051.173699845,22348705.601252317,256403446.29470167,21336849.913534619,19154409.253088783,19471016.787488449,207802975.85349169,0,{"$f":"SUM(E21:P21)","v":833046431.98651218}]
[]
[null,"Gestandaardiseerde Economische Kosten 2008 incl ORV","€","prijspeil 2008",{"$f":"'Kosten TD'!E126*1000","v":17556210.179616746},{"$f":"'Kosten TD'!F126*1000","v":17934655.135463908},{"$f":"'Kosten TD'!G126*1000","v":224262961.72593874},{"$f":"'Kosten TD'!H126*1000","v":5039128.2107870206},{"$f":"'Kosten TD'!I126*1000","v":24042595.159173857},{"$f":"'Kosten TD'!J126*1000","v":21174001.813539743},{"$f":"'Kosten TD'!K126*1000","v":252643677.76429439},{"$f":"'Kosten TD'!L126*1000","v":20242629.417165969},{"$f":"'Kosten TD'!M126*1000","v":21242200.956483886},{"$f":"'Kosten TD'!N126*1000","v":18642102.683992468},{"$f":"'Kosten TD'!O126*1000","v":201331764.92129773},{"$f":"'Kosten TD'!P126*1000","v":0},824111927.96775436]
[null,"ORV kosten 2008","€","prijspeil 2008",{"$f":"1000*ORV!E47","v":829489.21904279711},{"$f":"1000*ORV!F47","v":275418.28999999998},{"$f":"1000*ORV!G47","v":12264064},{"$f":"1000*ORV!H47","v":0},{"$f":"1000*ORV!I47","v":1365734.4383153273},{"$f":"1000*ORV!J47","v":0},{"$f":"1000*ORV!K47","v":7595804},{"$f":"1000*ORV!L47","v":0},{"$f":"1000*ORV!M47","v":3056818.645039896},{"$f":"1000*ORV!N47","v":3348},{"$f":"1000*ORV!O47","v":617000},{"$f":"1000*ORV!P47","v":0},26007676.592398021]
[null,"Gestandaardiseerde Economische Kosten 2008 excl ORV","€","prijspeil 2008",{"$f":"E23-E24","v":16726720.960573949},{"$f":"F23-F24","v":17659236.845463909},211998897.72593874,5039128.2107870206,22676860.720858529,21174001.813539743,245047873.76429439,20242629.417165969,{"$f":"M23-M24","v":18185382.311443988},{"$f":"N23-N24","v":18638754.683992468},{"$f":"O23-O24","v":200714764.92129773},{"$f":"P23-P24","v":0},798104251.37535644]
[]
[null,"Gestandaardiseerde Economische Kosten 2009 incl OVR","€","prijspeil 2009",{"$f":"1000*'Kosten TD'!E168","v":17987283.227670591},{"$f":"1000*'Kosten TD'!F168","v":20607033.446868069},{"$f":"1000*'Kosten TD'!G168","v":238479806.43245149},{"$f":"1000*'Kosten TD'!H168","v":5094766.3016205002},{"$f":"1000*'Kosten TD'!I168","v":24241535.051055975},{"$f":"1000*'Kosten TD'!J168","v":20625595.54492721},{"$f":"1000*'Kosten TD'!K168","v":251845352.98137715},{"$f":"1000*'Kosten TD'!L168","v":21032799.253021777},{"$f":"1000*'Kosten TD'!M168","v":21925377.965767018},{"$f":"1000*'Kosten TD'!N168","v":18275757.335221164},{"$f":"1000*'Kosten TD'!O168","v":192750844.37319654},{"$f":"1000*'Kosten TD'!P168","v":0},832866151.91317749]
[null,"ORV kosten 2009","€","prijspeil 2009",{"$f":"1000*ORV!E62","v":813616.83074327547},{"$f":"1000*ORV!F62","v":272917.09999999998},{"$f":"1000*ORV!G62","v":12940404},{"$f":"1000*ORV!H62","v":0},{"$f":"1000*ORV!I62","v":1365641.8461500178},{"$f":"1000*ORV!J62","v":0},{"$f":"1000*ORV!K62","v":7004694.0313149588},{"$f":"1000*ORV!L62","v":0},{"$f":"1000*ORV!M62","v":3041465.166127841},{"$f":"1000*ORV!N62","v":2494},{"$f":"1000*ORV!O62","v":611000},{"$f":"1000*ORV!P62","v":0},26052232.974336095]
[null,"Gestandaardiseerde Economische Kosten 2009 excl ORV","€","prijspeil 2009",{"$f":"E27-E28","v":17173666.396927316},{"$f":"F27-F28","v":20334116.346868068},225539402.43245149,5094766.3016205002,22875893.204905957,20625595.54492721,244840658.95006219,21032799.253021777,{"$f":"M27-M28","v":18883912.799639177},{"$f":"N27-N28","v":18273263.335221164},{"$f":"O27-O28","v":192139844.37319654},{"$f":"P27-P28","v":0},806813918.93884134]
[]
[null,"Gestandaardiseerde Economische Kosten 2007 excl. ORV","€","prijspeil 2006",{"$f":"E13/(1+_CPI2007)","v":17128832.292353798},17818482.894987311,235586631.57443413,7302598.0445905402,25457632.09073789,23359167.042899407,248250730.67184013,27456224.861559179,21895609.450996209,19810956.495562788,200142122.51736337,0,{"$f":"SUM(E31:P31)","v":844208987.93732476}]
[null,"Gestandaardiseerde Economische Kosten 2008 excl. ORV voor PV 2007-2008","€","prijspeil 2007",{"$f":"E21/(1+_CPI2008)","v":17104925.628756013},18140544.108696904,219236471.69552073,5180746.1132724676,23748814.217309441,22105544.610536419,253613695.64263272,21104698.232971929,18946003.217694148,19259165.961907469,205542013.70276135,0,{"$f":"SUM(E32:P32)","v":823982623.13205957}]
[null,"Gestandaardiseerde Economische Kosten 2009 excl. ORV","€","prijspeil 2008",{"$f":"E29/(1+_CPI2009)","v":16641149.609425694},19703601.111306269,218545932.58958477,4936789.0519578485,22166563.183048408,19986042.194696907,237248700.53300598,20380619.431222651,18298365.115929436,17706650.518625159,186182019.7414695,0,{"$f":"SUM(E33:P33)","v":781796433.08027267}]
[]
[null,"Outputdata"]
[]
[null,"Samengestelde Output 2006",null,null,{"$f":"SO!E18","v":14431578.741088167},{"$f":"SO!F18","v":18817286.994324122},{"$f":"SO!G18","v":191454536.0324775},{"$f":"SO!H18","v":6575050.2505912827},{"$f":"SO!I18","v":16232236.431899132},{"$f":"SO!J18","v":20203227.811859664},{"$f":"SO!K18","v":224838508.8041361},{"$f":"SO!L18","v":22346322.988743719},{"$f":"SO!M18","v":10654583.364463201},{"$f":"SO!N18","v":15829273.913561139},{"$f":"SO!O18","v":204138703.47003418},{"$f":"SO!P18","v":0},{"$f":"SUM(E37:P37)","v":745521308.80317831}]
[null,"Samengestelde Output 2007",null,null,{"$f":"SO!E34","v":14505014.465402476},{"$f":"SO!F34","v":18801547.062343635},{"$f":"SO!G34","v":191223669.54723397},{"$f":"SO!H34","v":6656931.0687319245},{"$f":"SO!I34","v":16552254.490068285},{"$f":"SO!J34","v":20254265.808893573},{"$f":"SO!K34","v":225612246.40313476},{"$f":"SO!L34","v":22691912.937626049},{"$f":"SO!M34","v":10720595.398304913},{"$f":"SO!N34","v":15234328.421121873},{"$f":"SO!O34","v":205781526.94603041},{"$f":"SO!P34","v":0},{"$f":"SUM(E38:P38)","v":748034292.5488919}]
[null,"Samengestelde Output 2008",null,null,{"$f":"SO!E50","v":14760071.252803734},{"$f":"SO!F50","v":18940990.096431788},{"$f":"SO!G50","v":196080021.07937011},{"$f":"SO!H50","v":6733573.9435819536},{"$f":"SO!I50","v":16642859.524535205},{"$f":"SO!J50","v":20391135.369779982},{"$f":"SO!K50","v":227029779.75375387},{"$f":"SO!L50","v":22963706.977544717},{"$f":"SO!M50","v":10768878.571035102},{"$f":"SO!N50","v":15131425.250831606},{"$f":"SO!O50","v":205491498.73522872},{"$f":"SO!P50","v":0},{"$f":"SUM(E39:P39)","v":754933940.55489683}]
[null,"Samengestelde Output 2009",null,null,{"$f":"SO!E66","v":14716513.233191725},{"$f":"SO!F66","v":19248722.645143036},{"$f":"SO!G66","v":199261132.95025063},{"$f":"SO!H66","v":6614921.4899189128},{"$f":"SO!I66","v":16645310.063392222},{"$f":"SO!J66","v":20278130.845745411},{"$f":"SO!K66","v":225900553.48985067},{"$f":"SO!L66","v":23024818.230359208},{"$f":"SO!M66","v":10845865.481213262},{"$f":"SO!N66","v":14474764.54794595},{"$f":"SO!O66","v":205688781.47111458},{"$f":"SO!P66","v":0},{"$f":"SUM(E40:P40)","v":756699514.4481256}]
[]
[null,"Productiviteitsverandering"]
[]
[null,"PV 2006-2007","%",null,{"$f":"((E9/E37)-(E31/E38))/(E9/E37)","v":5.7104981514465115E-2},7.1594873530295366E-2,-4.8714826389964341E-2,9.3182183050349782E-2,4.3145311930539804E-2,-2.8804234558927104E-2,2.0114268393642887E-2,2.2221829728164149E-2,-7.7214267513107518E-2,-2.3445236357358058E-2,-2.3294231791491551E-2,null,{"$f":"((Q9/Q37)-(Q31/Q38))/(Q9/Q37)","v":-9.6159535007804657E-3}]
[null,"PV 2007-2008","%",null,{"$f":"((E17/E38)-(E32/E39))/(E17/E38)","v":-4.5536245533909001E-4},-3.6252184159496277E-2,6.7367046785324528E-2,0.28897748071595986,3.4136543038635558E-2,2.4118794607696524E-2,-4.8886127511984859E-2,0.21981409164124108,0.11216818200968008,-7.726032470132229E-3,-5.0052843726853528E-2,null,{"$f":"((Q17/Q38)-(Q32/Q39))/(Q17/Q38)","v":5.669638437281856E-3}]
[null,"PV 2008-2009","%",null,{"$f":"((E25/E39)-(E33/E40))/(E25/E39)","v":2.1711835764652936E-3},-9.7929458341688591E-2,-1.4424839536996855E-2,2.7360924533988314E-3,2.2646914283372972E-2,5.0844560944612899E-2,2.6987461759110081E-2,-4.1445630352799816E-3,9.2953668189440066E-4,6.9117305825610008E-3,7.3294649538923978E-2,null,{"$f":"((Q25/Q39)-(Q33/Q40))/(Q25/Q39)","v":2.2718773518675534E-2}]
[]
[]
[null,"Productiviteitsverandering 2006-2009","%",-1.0143461896992423E-4]
[]
[null,"(linkerdeel formule)",null,{"$f":"(1-D49)+(1-D49)^2+(1-D49)^3","v":3.0006086488707906}]
[null,"(rechterdeel formule)",null,{"$f":"(1-Q44)+(1-Q44)*(1-Q45)+(1-Q44)*(1-Q45)*(1-Q46)","v":2.9945923553161324}]
[null,"(verschil)",null,{"$f":"D52-D51","v":-6.0162935546581586E-3}]

{"sheet":"Kosten TD","index":8,"n_rows":221,"n_cols":17,"rows_kept":221,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Gestandaardiseerde Economische Kosten Transportdienst",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V.","Totaal"]
[]
[]
[null,"Kosten TD 2006 excl. EHD (t.b.v. productiviteitsmeting)"]
[]
[null,"OPEX Transportonafhankelijk (TO)"]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E8:P8)","v":0}]
[null,"Inkoopkosten overige transportgerelateerd activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E9:P9)","v":0}]
[null,"Personeelskosten","€ '000",null,35,461.92099878787889,25924.576238118567,85,977.71119831578972,661.57925,3838.0112554695888,82,345.346,0,0,0,32411.144940691822]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,3930,3544.3055728836125,6281.3786350337814,1687,533.61900000000003,193.65885,48691.44864182634,4471,322.92500000000001,0,0,0,{"$f":"SUM(E11:P11)","v":69655.335699743737}]
[null,"Bijzondere waardeverminderingen immateriele en materiele vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake O&O-kosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,0,12426.632999999998,0,0,0,3751.9099023771155,0,0,0,0,0,{"$f":"SUM(E14:P14)","v":16178.542902377114}]
[null,"Gedoogbelasting","€ '000",null,3.4448599999999998,0,13,0,0,0,0,0,0,0,534,0,{"$f":"SUM(E15:P15)","v":550.44485999999995}]
[null,"Overige bedrijfskosten","€ '000",null,25,151.49972306865905,12994.960094828652,304,1431.7283511322601,2713.0657330458534,1155.1889274391808,392,320.78300000000002,734.89364873110856,{"$f":"18707","v":18707},0,38930.11947824571]
[null,"Buitengewone lasten","€ '000",null,null,0,0,0,0,0,{"$f":"'Aanpassing gegevens (sep 2014)'!G209","v":-7753.8578163617112},0,0,0,0,0,-7753.8578163617112]
[null,"Totaal bedrijfslasten TO (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E8:E16)","v":3993.4448600000001},{"$f":"SUM(F8:F17)","v":4157.7262947401505},57640.547967980994,2076,2943.0585494480501,3568.3038330458535,49682.700910750507,4945,989.05399999999997,734.89364873110856,19241,0,{"$f":"SUM(E18:P18)","v":149971.73006469666}]
[]
[null,"OPEX Transportafhankelijk (TA)"]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E21:P21)","v":0}]
[null,"Inkoopkosten overige transportgerelateerd activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,432,0,0,{"$f":"SUM(E22:P22)","v":432}]
[null,"Personeelskosten","€ '000",null,103,null,14570.512366613741,86,574.31986474493931,507.86354291845487,2596.7542830661359,83,{"$f":"'Aanpassing gegevens (sept.2013)'!I85","v":1220.256142},0,0,0,19741.706199343269]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,4812,4397.6402097270548,11999.345121391701,1925,1536.2094203802724,147.53546489270386,32944.074259596498,4196,{"$f":"'Aanpassing gegevens (sept.2013)'!I86","v":933.32608000000005},0,0,0,62891.130555988231]
[null,"Bijzondere waardeverminderingen immateriele en materiele vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake O&O-kosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,281.74137999999999,0,0,0,0,2538.4990976228842,0,80.144999999999996,0,0,0,{"$f":"SUM(E27:P27)","v":2900.3854776228841}]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E28:P28)","v":0}]
[null,"Overige bedrijfskosten","€ '000",null,97,0,4011.4105205555898,0,146.35521909225,0,781.58754506081914,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I87","v":932.52047800000003},4656.6677716255563,{"$f":"64012","v":64012},0,{"$f":"SUM(E29:P29)","v":74637.541534334217}]
[null,"Buitengewone lasten","€ '000",null,0,0,0,0,0,0,{"$f":"'Aanpassing gegevens (sep 2014)'!G210","v":-5246.1421836382897},0,769.47900000000004,0,0,0,-4476.6631836382894]
[null,"Dotatie aan voorziening die bij nader inzien toch meegenomen wordt","€ '000",null,0,0,0,800,0,0,0,1200,0,0,4791,0,{"$f":"SUM(E31:P31)","v":6791}]
[null,"Totaal bedrijfslasten TA (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E21:E31)","v":5012},4679.3815897270551,30581.268008561034,{"$f":"SUM(H21:H31)","v":2811},2256.8845042174617,655.39900781115875,{"$f":"SUM(K21:K31)","v":33614.773001708054},5479,3935.7267000000002,{"$f":"SUM(N21:N31)","v":5088.6677716255563},{"$f":"SUM(O21:O31)","v":68803},{"$f":"SUM(P21:P31)","v":0},{"$f":"SUM(E32:P32)","v":162917.10058365032}]
[]
[null,"Totaal OPEX","€ '000",null,{"$f":"E18+E32","v":9005.4448599999996},{"$f":"F18+F32","v":8837.1078844672047},88221.815976542028,4887,5199.9430536655118,4223.7028408570122,83297.473912458561,10424,4924.7807000000003,5823.5614203566647,88044,0,312888.83064834698]
[]
[null,"CAPEX (o.b.v. WACC NG4R t.b.v. productiviteit)"]
[null,"Eindstand GAW","€ '000",null,90733.023389800015,106471.59414343799,1471325.6092693936,30173.289554922547,224194.0393640564,184033.85833386768,1770234.913043621,171228.60243188732,{"$f":"'Aanpassing gegevens (sept.2013)'!I43","v":170040.40145872737},131678.15049431173,1048738.7748864058,0,{"$f":"SUM(E37:P37)","v":5398852.2563704317}]
[null,"Afschrijvingen","€ '000",null,3829.6227718691584,3413.2050883399993,50215.067977806306,1015.1573697961732,7217.5846207028753,5924.2911940326248,55094.720775013055,5585.0217615995662,{"$f":"'Aanpassing gegevens (sept.2013)'!I44","v":7198.1222696665955},5234.9344556398592,35212.428105485837,0,{"$f":"SUM(E38:P38)","v":179940.15638995208}]
[null,"Totaal CAPEX","€ '000",null,{"$f":"E38+WACC2006*E37","v":9999.4683623755591},10653.273490093783,150265.20940812508,3066.9410595309064,22462.779297458714,18438.59356073563,175470.69486197928,17228.566726967903,18760.869568860056,14189.048689253057,106526.66479776145,0,547062.10982314148]
[]
[null,"Eliminatie niet-tariefgereguleerde OPEX en CAPEX","€ '000",null,{"$f":"-'Aanpassing gegevens (sep 2014)'!G51","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G61","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G71","v":-1133},{"$f":"-'Aanpassing gegevens (aug 2016)'!I29","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G91","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G101","v":-14.348100000000001},{"$f":"-'Aanpassing gegevens (sep 2014)'!G111","v":0},{"$f":"-'Aanpassing gegevens (aug 2016)'!I46","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G131","v":-15.888999999999999},{"$f":"-'Aanpassing gegevens (sep 2014)'!G141","v":100.4668700000007},{"$f":"-'Aanpassing gegevens (sep 2014)'!G151","v":-12},{"$f":"-'Aanpassing gegevens (sep 2014)'!G161","v":0},{"$f":"SUM(E41:P41)","v":-1074.7702299999992}]
[]
[null,"Gestandaardiseerde Economische Kosten 2006 (incl. ORV)","€ '000",null,{"$f":"E34+E39+E41","v":19004.913222375559},{"$f":"F34+F39+F41","v":19490.381374560988},237354.0253846671,7953.9410595309064,27662.722351124226,22647.948301592642,258768.16877443786,27652.566726967903,23669.761268860057,20113.076979609723,194558.66479776145,0,{"$f":"SUM(E43:P43)","v":858876.17024148849}]
[]
[null,"Kosten TD 2007 excl. EHD (t.b.v. productiviteitsmeting)"]
[]
[null,"OPEX Transportonafhankelijk (TO)"]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E48:P48)","v":0}]
[null,"Inkoopkosten overige transportgerelateerde activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personeelskosten","€ '000",null,21.740797052561064,490.49273818181825,28157.444224884108,122,1001.664,817.77,5075.2243807108371,984.5,449.021014881491,0,0,0,37119.857155710815]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,3725,2363.1152282306484,4559.5780667973686,1631,269.02800000000002,180.39348000000001,44236.449680970887,3326,551.34577842074202,0,0,0,60841.910234419644]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,0,8265.3365299999987,0,0,0,4350.6814843386819,0,0,0,0,0,12616.018014338681]
[null,"Gedoogbelasting","€ '000",null,0,0,3897.0644700000003,0,0,0,0,0,0,0,0,0,3897.0644700000003]
[null,"Overige bedrijfskosten","€ '000",null,26,158.14340926951499,15580.472910194811,321.92500000000001,1368.58,3665.617165700352,1063.6243750437941,561.61749999999995,104.01486602651499,742.55946717992776,{"$f":"15087","v":15087},0,38679.55469341491]
[null,"Buitengewone lasten","€ '000",null,0,0,0,0,0,0,{"$f":"'Aanpassing gegevens (sep 2014)'!G211","v":-7379.9856847958017},0,0,0,0,0,-7379.9856847958017]
[null,"Totaal bedrijfslasten TO (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E48:E57)","v":3772.740797052561},{"$f":"SUM(F48:F57)","v":3011.7513756819817},60459.896201876283,2074.9250000000002,2639.2719999999999,4663.7806457003517,47345.994236268401,4872.1175000000003,1104.3816593287479,742.55946717992776,15087,0,{"$f":"SUM(E58:P58)","v":145774.41888308828}]
[]
[null,"OPEX Transportafhankelijk (TA)"]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E61:P61)","v":0}]
[null,"Inkoopkosten overige transportgerelateerde activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,264,0,0,{"$f":"SUM(E62:P62)","v":264}]
[null,"Personeelskosten","€ '000",null,82.350420414552843,0,18376.285934604948,1508,532.53,459.85052360515016,3880.3470745342388,2686.5,1423.7251691364399,0,0,0,28949.589122295329]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,4322,4338.8998000949123,12695.035641076638,546,1546.1379999999999,112.13350072961373,33654.737247080782,2764,{"$f":"'Aanpassing gegevens (sept.2013)'!I88","v":1427.7666040404099},0,0,0,61406.71079302235]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,274.63740999999999,0,0,0,0,3326.3857720551391,0,81.473519999999994,6.9810699999999999,612,0,4301.4777720551392]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overige bedrijfskosten","€ '000",null,97,0,10582.180698887702,0,166.71700000000001,0,813.21167745620596,0,102.396507017544,4705.2423779993933,{"$f":"78123","v":78123},0,94589.748261360844]
[null,"Buitengewone lasten","€ '000",null,0,0,0,0,0,0,{"$f":"'Aanpassing gegevens (sep 2014)'!G212","v":-5620.0143152041992},0,2431.30809,0,0,0,-3188.7062252041992]
[null,"Totaal bedrijfslasten TA (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E61:E70)","v":4501.3504204145529},4613.5372100949126,41653.502274569284,2054,2245.3849999999998,571.98402433476394,36054.667455922172,5450.5,5466.6698901943946,4976.2234479993931,78735,0,{"$f":"SUM(E71:P71)","v":186322.81972352945}]
[]
[null,"Totaal OPEX ","€ '000",null,{"$f":"E58+E71","v":8274.0912174671139},{"$f":"F58+F71","v":7625.2885857768943},102113.39847644557,4128.9250000000002,4884.6569999999992,5235.7646700351161,83400.661692190566,10322.6175,6571.051549523143,5718.7829151793212,93822,0,{"$f":"Q58+Q71","v":332097.23860661773}]
[]
[null,"CAPEX (o.b.v. WACC NG4R t.b.v. productiviteit)"]
[null,"Eindstand GAW ","€ '000",null,89438.622458921644,106292.81757693764,1482202.0389904878,30990.296020897698,220637.2528242566,182516.74912591223,1760400.0784474025,170757.34938445571,{"$f":"'Aanpassing gegevens (sept.2013)'!I45","v":168227.86976205843},130281.51253209308,1065137.4505176474,0,{"$f":"SUM(E76:P76)","v":5406882.0376410708}]
[null,"Afschrijvingen","€ '000",null,3902.6632583355558,3489.3788845084841,51759.625808677447,1168.569287793764,7467.7250908966034,6053.7717246296088,56295.441131025793,5906.4947514780206,{"$f":"'Aanpassing gegevens (sept.2013)'!I46","v":7590.5791976954051},5387.8300691390186,37512.765597406447,0,{"$f":"SUM(E77:P77)","v":186534.84480158615}]
[null,"Totaal CAPEX","€ '000",null,{"$f":"E77+WACC2007*E76","v":9984.4895855422292},10717.290479740244,152549.36446003063,3275.9094172148075,22471.058282946055,18464.910665191641,176002.64646544916,17517.99450962101,19030.074341515377,14246.97292132135,109942.11223260648,0,554202.82336117898]
[null,"Totaal CAPEX met gemiddelde WACC 2007-2008 voor PV 2007-2008","€ '000",null,{"$f":"E77+AVERAGE(WACC2007,WACC2008)*E76","v":9403.138539559237},10026.387165490149,142915.05120659244,3074.4724930789725,21036.916139588386,17278.551795873209,164560.04595554105,16408.071738622046,17936.593188061997,13400.143089862744,103018.71880424177,0,519058.09011651203]
[]
[null,"Eliminatie niet-tariefgereguleerde OPEX en CAPEX","€ '000",null,{"$f":"-'Aanpassing gegevens (sep 2014)'!G52","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G62","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G72","v":-3615.5175200000003},{"$f":"-'Aanpassing gegevens (aug 2016)'!I30","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G92","v":0},{"$f":"-'Aanpassing gegevens (aug 2016)'!I38","v":-14.479953726756904},{"$f":"-'Aanpassing gegevens (sep 2014)'!G112","v":0},{"$f":"-'Aanpassing gegevens (aug 2016)'!I47","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G132","v":-10.093999999999999},{"$f":"-'Aanpassing gegevens (sep 2014)'!G142","v":129.53511999999807},{"$f":"-'Aanpassing gegevens (sep 2014)'!G152","v":-208},{"$f":"-'Aanpassing gegevens (sep 2014)'!G162","v":0},{"$f":"SUM(E81:P81)","v":-3718.556353726759}]
[]
[null,"Gestandaardiseerde Economische Kosten 2007 (incl. ORV)","€ '000",null,{"$f":"E73+E78+E81","v":18258.580803009343},{"$f":"F73+F78+F81","v":18342.579065517137},251047.24541647622,7404.8344172148081,27355.715282946054,23686.195381499998,259403.30815763972,27840.612009621011,25591.031891038521,20095.290956500667,203556.11223260648,0,{"$f":"SUM(E83:P83)","v":882581.50561406999}]
[null,"Gestandaardiseerde Economische Kosten 2007 voor PV 2007-2008 (incl. ORV)","€ '000",null,{"$f":"E73+E79+E81","v":17677.229757026351},{"$f":"F73+F79+F81","v":17651.675751267045},241412.932163038,7203.3974930789727,25921.573139588385,22499.83651218157,247960.70764773161,26730.689238622046,24497.550737585141,19248.46112504206,196632.71880424177,0,{"$f":"SUM(E84:P84)","v":847436.77236940293}]
[]
[null,"Kosten TD 2008 excl. EHD (t.b.v. productiviteitsmeting)"]
[]
[null,"OPEX Transportonafhankelijk (TO) "]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E89:P89)","v":0}]
[null,"Inkoopkosten overige transportgerelateerde activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E90:P90)","v":0}]
[null,"Personeelskosten","€ '000",null,9,1049.646852354485,37981.431575995608,137,985,579.61099999999999,12486.574273506585,466.5,341.82299999999998,0,0,0,{"$f":"SUM(E91:P91)","v":54036.586701856671}]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,3605,4069.7579544911096,0,807,282,200.89290000000003,40421.819994923862,1659,545.89499000000001,0,0,0,{"$f":"SUM(E92:P92)","v":51591.365839414975}]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,0,12264.064,0,0,0,3840.0292321883712,0,91.785780000000003,0,0,0,16195.879012188372]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotaties voorzieningen","€ '000",null,0,0,152.2160950735794,51.344999999999999,0,160.91820419388375,0,182.43,70.127999999999986,0,0,0,617.03729926746314]
[null,"Overige bedrijfskosten","€ '000",null,128,152.24041722960939,4440.9194408525,111,1357,3470.5527233172816,-1051.1347249468949,513,183.94972000000001,777.10299999999995,{"$f":"14075+'Aanpassing gegevens (sep 2014)'!G191","v":14065.09426},0,24147.724836452497]
[null,"Buitengewone lasten",null,null,0,0,0,0,0,0,{"$f":"'Aanpassing gegevens (sep 2014)'!G213","v":-6457.450413812785},0,0,0,0,0,-6457.450413812785]
[null,"Totaal bedrijfslasten TO (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E89:E99)","v":3742},{"$f":"SUM(F89:F99)","v":5271.6452240752033},{"$f":"SUM(G89:G99)","v":54838.631111921684},1106.345,2624,4411.9748275111651,49239.838361859132,2820.93,1233.58149,777.10299999999995,14065.09426,0,{"$f":"SUM(E100:P100)","v":140131.14327536718}]
[]
[null,"OPEX Transportafhankelijk (TA)"]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E103:O103)","v":0}]
[null,"Inkoopkosten overige transportgerelateerde activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,350,0,0,350]
[null,"Personeelskosten","€ '000",null,42,0,9485.0224333238893,756,566,470.74417703862673,12212.605101997135,1314.5,1345.9269999999999,0,0,0,26192.79871235965]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,4814,3069.1407072717402,11765.484553247499,148,1193,177.13762257510732,39534.920810860996,521,{"$f":"'Aanpassing gegevens (sept.2013)'!I89","v":830.65436},0,0,0,62053.338053955347]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,275.41828999999996,0,0,0,0,3755.7747678116284,0,0,3.3479999999999999,617,0,4651.541057811628]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotaties voorzieningen","€ '000",null,0,0,0,0,0,0,0,0,0,0,8426,0,8426]
[null,"Overige bedrijfskosten","€ '000",null,98,0,16135.0009215071,0,201,0,928.0461274161139,0,560.67489999999998,4924.13,{"$f":"78402+'Aanpassing gegevens (sep 2014)'!G192","v":78362.377040000007},0,101209.22898892322]
[null,"Buitengewone lasten","€ '000",null,0,0,0,0,0,0,{"$f":"'Aanpassing gegevens (sep 2014)'!G214","v":-6542.549586187215},0,0,0,0,0,-6542.549586187215]
[null,"Totaal bedrijfslasten TA (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E103:E113)","v":4954},3344.5589972717403,37385.507908078493,904,1960,647.88179961373407,49888.797221898654,1835.5,2737.2562600000001,5277.4780000000001,87405.377040000007,0,{"$f":"SUM(Q103:Q112)","v":202882.90681304986}]
[]
[null,"Totaal OPEX ","€ '000",null,{"$f":"E100+E114","v":8696},{"$f":"F100+F114","v":8616.2042213469431},92224.139020000177,2010.345,4584,5059.8566271248992,99128.635583757787,4656.43,{"$f":"M100+M114","v":3970.8377500000001},{"$f":"N100+N114","v":6054.5810000000001},{"$f":"O100+O114","v":101470.4713},{"$f":"P100+P114","v":0},{"$f":"Q100+Q114","v":343014.05008841702}]
[]
[null,"CAPEX (o.b.v. WACC NG4R t.b.v. productiviteit)"]
[null,"Eindstand GAW ","€ '000",null,88626.705953812736,104746.6536044095,1484488.4858819516,30554.786112529677,215908.64280015827,180723.65964808772,{"$f":"1746866.87772268+'Aanpassing gegevens (sep 2014)'!G40","v":1747011.1585241938},168341.61482594573,{"$f":"'Aanpassing gegevens (sept.2013)'!I47","v":168210.31223593344},128040.32361476572,1090493.9895683001,0,{"$f":"SUM(E119:O119)","v":5407146.3327700887}]
[null,"Afschrijvingen ","€ '000",null,3985.7413521570443,3557.3849658744407,53261.418662431228,1348.2699745978891,7583.6198051651527,6206.9486132095453,{"$f":"57427.7822632211+'Aanpassing gegevens (sep 2014)'!G41","v":57429.42846170596},6327.410601738954,{"$f":"'Aanpassing gegevens (sept.2013)'!I48","v":8028.7500335075456},5518.160555180355,39884.12419504123,0,{"$f":"SUM(E120:O120)","v":193131.25722060935}]
[null,"Totaal CAPEX","€ '000",null,{"$f":"E120+WACC2008*E119","v":8860.2101796167444},9318.4509141169638,134908.28538593857,3028.7832107870213,19458.595159173856,16146.749893854369,153515.04218053661,15586.199417165968,17280.317206483887,12560.37835399247,99861.293621297737,0,490524.30552296422]
[null,"Totaal CAPEX met gemiddelde WACC 2007-2008 voor PV 2007-2008","€ '000",null,{"$f":"E120+AVERAGE(WACC2007,WACC2008)*E119","v":9436.2837683165271},9999.3041625456244,144557.46054417125,3227.389320518464,20862.001337374884,17321.453681566942,164870.61471094389,16680.419913534617,18373.684236017452,13392.640457488447,106949.50455349169,0,525670.75668596977]
[]
[null,"Eliminatie niet-tariefgereguleerde OPEX en CAPEX","€ '000",null,{"$f":"-'Aanpassing gegevens (sep 2014)'!G53","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G63","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G73","v":-2869.462679999991},{"$f":"-'Aanpassing gegevens (aug 2016)'!I31","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G93","v":0},{"$f":"-'Aanpassing gegevens (aug 2016)'!I39","v":-32.604707439524297},{"$f":"-'Aanpassing gegevens (sep 2014)'!G113","v":0},{"$f":"-'Aanpassing gegevens (aug 2016)'!I48","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G133","v":-8.9540000000000006},{"$f":"-'Aanpassing gegevens (sep 2014)'!G143","v":27.143330000000073},{"$f":"-'Aanpassing gegevens (sep 2014)'!G153","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G163","v":0},{"$f":"SUM(E124:P124)","v":-2883.8780574395155}]
[]
[null,"Gestandaardiseerde Economische Kosten 2008 (incl. ORV)","€ '000",null,{"$f":"E116+E121+E124","v":17556.210179616744},{"$f":"F116+F121+F124","v":17934.655135463909},224262.96172593875,5039.1282107870211,24042.595159173856,21174.001813539744,252643.67776429438,20242.629417165968,21242.200956483885,18642.102683992467,201331.76492129773,0,{"$f":"SUM(E126:P126)","v":824111.92796775443}]
[null,"Gestandaardiseerde Economische Kosten 2008 voor PV 2007-2008 (incl. ORV)","€ '000",null,{"$f":"E116+E122+E124","v":18132.283768316527},{"$f":"F116+F122+F124","v":18615.508383892568},233912.13688417143,5237.7343205184643,25446.001337374884,22348.705601252317,263999.25029470166,21336.849913534617,22335.56798601745,19474.364787488448,208419.97585349169,0,{"$f":"SUM(E127:P127)","v":859258.37913076009}]
[]
[null,"Kosten TD 2009 excl. EHD (t.b.v. productiviteitsmeting)"]
[]
[null,"OPEX Transportonafhankelijk (TO)"]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E132:P132)","v":0}]
[null,"Inkoopkosten overige transportgerelateerde activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E133:P133)","v":0}]
[null,"Personeelskosten","€ '000",null,265,1037.1251094590898,46410.937260001214,60,1095.7421065008405,922.53475000000003,10970.313955113261,641,303.91082,0,0,0,{"$f":"SUM(E134:P134)","v":61706.564001074403}]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,3526,4350.99209227355,0,718.5,183.01520400000001,276.12037000000004,{"$f":"'Aanpassing gegevens (sept.2013)'!I107+'Aanpassing gegevens (sep 2014)'!G220","v":33748.017482474352},1782,652.38355000000001,0,0,0,{"$f":"SUM(E135:P135)","v":45237.028698747905}]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E136:P136)","v":0}]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,0,12940.404,0,0,0,3496.8524516453481,0,90.128839999999997,0,0,0,16527.385291645351]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotaties voorzieningen","€ '000",null,0,0,51.080085483889093,47.708390849999986,0,149.9075159748927,0,171.09557737500003,-92.981859999999998,0,0,0,326.80970968378188]
[null,"Overige bedrijfskosten","€ '000",null,18,155.542381425,{"$f":"4386.20333908292+'Aanpassing gegevens (sep 2014)'!G172","v":4168.2033390829201},268,1148.2586034988753,2471.2842628055841,871.65577473407461,806,307.30408999999997,747.95438689569119,{"$f":"21471.8557346+'Aanpassing gegevens (sep 2014)'!G182+'Aanpassing gegevens (sep 2014)'!G189+'Aanpassing gegevens (sep 2014)'!G199","v":20733.815374600003},0,31696.018213042145]
[null,"Buitengewone lasten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E142:P142)","v":0}]
[null,"Totaal bedrijfslasten TO (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E132:E142)","v":3809},5543.6595831576396,63570.624684568029,1094.2083908499999,2427.0159139997158,3819.8468987804772,49086.839663967039,3400.0955773750002,1260.7454400000001,747.95438689569119,20733.815374600003,{"$f":"SUM(P132:P142)","v":0},{"$f":"SUM(E143:P143)","v":155493.8059141936}]
[]
[null,"OPEX Transportafhankelijk (TA)"]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E146:O146)","v":0}]
[null,"Inkoopkosten overige transportgerelateerde activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personeelskosten","€ '000",null,562,183.02207813983935,8258.3148215528927,587.93689000000006,663.37663142857139,211.95903218884115,11004.789011234765,1086.4214899999999,1068.16814,0,0,0,23625.988094544911]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,4371,4438.3571912512825,9474.8260322197493,303.35910999999999,1003.3064899349722,128.48701240343348,{"$f":"'Aanpassing gegevens (sept.2013)'!I108+'Aanpassing gegevens (sep 2014)'!G221","v":33854.337172577812},597.86493000000019,{"$f":"'Aanpassing gegevens (sept.2013)'!I95","v":961.09979999999996},0,0,0,55132.63773838726]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,272.9171,0,0,0,0,3507.8415796696104,0,0,0,611,0,4391.7586796696105]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,2.4940000000000002,0,0,2.4940000000000002]
[null,"Dotaties voorzieningen","€ '000",null,0,0,0,0,0,0,0,0,0,0,6972.1415172000006,0,6972.1415172000006]
[null,"Overige bedrijfskosten","€ '000",null,100,0,18365.326159684599,0,304.10154770671448,0,874.39502010804893,0,887.29810999999995,4739.4273907754332,{"$f":"63449+'Aanpassing gegevens (sep 2014)'!G183+'Aanpassing gegevens (sep 2014)'!G190+'Aanpassing gegevens (sep 2014)'!G200","v":60430.24512},0,85700.79334827479]
[null,"Buitengewone lasten",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totaal bedrijfslasten TA (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E146:E156)","v":5033},{"$f":"SUM(F146:F156)","v":4894.2963693911215},36098.467013457237,891.29600000000005,1970.7846690702581,340.44604459227463,49241.362783590244,1684.2864200000001,2916.5660499999999,4741.9213907754329,68013.386637200005,0,{"$f":"SUM(Q146:Q155)","v":175825.81337807659}]
[]
[null,"Totaal OPEX","€ '000",null,{"$f":"E143+E157","v":8842},{"$f":"F143+F157","v":10437.95595254876},99669.091698025266,1985.5043908499999,4397.800583069974,4160.2929433727522,98328.202447557283,5084.3819973750005,{"$f":"M143+M157","v":4177.31149},{"$f":"N143+N157","v":5489.8757776711245},{"$f":"O143+O157","v":88747.202011800007},{"$f":"P143+P157","v":0},{"$f":"Q143+Q157","v":331319.61929227016}]
[]
[null,"CAPEX (o.b.v. WACC NG4R t.b.v. productiviteit)"]
[null,"Eindstand GAW","€ '000",null,90404.737901231914,111115.7153708268,1518095.047922963,30591.147140063626,216658.22548337816,181479.72691329394,{"$f":"1775837.02485534+'Aanpassing gegevens (sep 2014)'!G42","v":1776025.5589706448},168532.78849177697,{"$f":"'Aanpassing gegevens (sept.2013)'!I49","v":168526.96591833496},128730.4798019981,1135895.7951270589,0,{"$f":"SUM(E162:P162)","v":5526056.1890415717}]
[null,"Afschrijvingen","€ '000",null,4173.0226431028368,4057.7131489238373,55879.375038663231,1426.7488180670014,7927.5320664002047,6525.5330435325741,{"$f":"59910.6068135616+'Aanpassing gegevens (sep 2014)'!G43","v":59914.47748541613},6679.1138885990449,{"$f":"'Aanpassing gegevens (sept.2013)'!I50","v":8542.1673302585968},5758.4151684401413,42686.798629408258,0,{"$f":"SUM(E163:P163)","v":203570.89726081185}]
[null,"Totaal CAPEX","€ '000",null,{"$f":"E163+WACC2009*E162","v":9145.2832276705922},10169.07749431931,139374.60267442622,3109.2619107705009,19843.734467986003,16506.918023763741,157595.8832288016,15948.417255646778,17811.15045576702,12838.591557550037,105161.0673613965,0,507503.98765809834]
[]
[null,"Eliminatie niet-tariefgereguleerde OPEX en CAPEX","€ '000",null,{"$f":"-'Aanpassing gegevens (sep 2014)'!G54","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G64","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G74","v":-563.88793999999996},{"$f":"-'Aanpassing gegevens (aug 2016)'!I32","v":-3.0198066269804258E-14},{"$f":"-'Aanpassing gegevens (sep 2014)'!G94","v":0},{"$f":"-'Aanpassing gegevens (aug 2016)'!I40","v":-41.615422209284603},{"$f":"-'Aanpassing gegevens (sep 2014)'!G114","v":-4078.7326949817298},{"$f":"-'Aanpassing gegevens (aug 2016)'!I49","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G134","v":-63.083979999999997},{"$f":"-'Aanpassing gegevens (sep 2014)'!G144","v":-52.71},{"$f":"-'Aanpassing gegevens (sep 2014)'!G154","v":-1157.425},{"$f":"-'Aanpassing gegevens (sep 2014)'!G164","v":0},{"$f":"SUM(E166:P166)","v":-5957.4550371910145}]
[]
[null,"Gestandaardiseerde Economische Kosten 2009 (incl. ORV)","€ '000",null,{"$f":"E159+E164+E166","v":17987.283227670592},{"$f":"F159+F164+F166","v":20607.03344686807},238479.8064324515,5094.7663016205006,24241.535051055977,20625.595544927208,251845.35298137716,21032.799253021778,21925.37796576702,18275.757335221162,192750.84437319654,0,{"$f":"SUM(E168:P168)","v":832866.15191317769}]
[]
[]
[null,"Kosten TD 2009 incl. EHD (t.b.v. eindinkomsten)"]
[]
[null,"Totaal OPEX Transportdienst < 16 bar ","€ '000",null,{"$f":"E159","v":8842},10437.95595254876,99669.091698025266,1985.5043908499999,4397.800583069974,4160.2929433727522,98328.202447557283,5084.3819973750005,4177.31149,5489.8757776711245,88747.202011800007,0,331319.61929227016]
[]
[null,"Totaal CAPEX Transportdienst < 16 bar","€ '000",null,{"$f":"E164","v":9145.2832276705922},10169.07749431931,139374.60267442622,3109.2619107705009,19843.734467986003,16506.918023763741,157595.8832288016,15948.417255646778,17811.15045576702,12838.591557550037,105161.0673613965,0,507503.98765809834]
[]
[null,"OPEX TD Transportonafhankelijk (TO) > 16 bar "]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E178:P178)","v":0}]
[null,"Inkoopkosten overige transportgerelateerde activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personeelskosten","€ '000",null,0,51.533353210708285,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E180:P180)","v":51.533353210708285}]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,0,276.59536466051713,0,0,0,0,0,0,0,0,0,0,276.59536466051713]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotaties aan dan wel vrijval van voorzieningen","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overige bedrijfskosten","€ '000",null,0,11.431673709655954,0,0,0,0,0,0,0,0,0,0,11.431673709655954]
[null,"Buitengewone lasten","€ '000",null,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"totaal bedrijfslasten ex afschrijvingen TO > 16 bar","€ '000",null,{"$f":"SUM(E178:E188)","v":0},339.5603915808814,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P178:P188)","v":0},{"$f":"SUM(Q180:Q187)","v":339.5603915808814}]
[]
[null,"OPEX TD Transportafhankelijk (TA) > 16 bar"]
[null,"Inkoopkosten gastransportdiensten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E192:P192)","v":0}]
[null,"Inkoopkosten overige transportgerelateerde activiteiten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personeelskosten","€ '000",null,0,9.0941211548308729,0,0,0,0,0,0,0,0,0,0,9.0941211548308729]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,0,553.69540020887894,0,0,0,0,0,0,0,0,0,0,553.69540020887894]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotaties aan dan wel vrijval van voorzieningen","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overige bedrijfskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,83,1270,{"$f":"SUM(E201:P201)","v":1353}]
[null,"Buitengewone lasten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E202:P202)","v":0}]
[null,"totaal bedrijfslasten ex afschrijvingen TA > 16 bar","€ '000",null,{"$f":"SUM(E192:E202)","v":0},{"$f":"SUM(F192:F202)","v":562.78952136370981},0,0,0,0,0,0,0,0,83,1270,{"$f":"SUM(Q192:Q201)","v":1915.7895213637098}]
[]
[null,"Totaal OPEX > 16 bar","€ '000",null,{"$f":"E189+E203","v":0},902.34991294459121,0,0,0,0,0,0,0,0,83,1270,{"$f":"Q189+Q203","v":2255.3499129445913}]
[]
[null,"CAPEX > 16 bar"]
[null,"Eindstand GAW TD > 16 bar","€ '000",null,0,10926.53489754244,0,0,0,0,0,0,0,0,328.84788687608437,43858.526924770536,{"$f":"SUM(E208:P208)","v":55113.909709189058}]
[null,"Afschrijvingen TD > 16 bar","€ '000",null,0,258.37051825108119,0,0,0,0,0,0,0,0,7.5130657443616649,1125,{"$f":"SUM(E209:P209)","v":1390.8835839954429}]
[null,"Totaal CAPEX TD > 16 bar","€ '000",null,{"$f":"E209+WACC2011_2013*E208","v":0},935.81568189871246,0,0,0,0,0,0,{"$f":"M209+WACC2011_2013*M208","v":0},{"$f":"N209+WACC2011_2013*N208","v":0},{"$f":"O209+WACC2011_2013*O208","v":27.901634730678897},{"$f":"P209+WACC2011_2013*P208","v":3844.2286693357732},{"$f":"SUM(E210:P210)","v":4807.9459859651643}]
[]
[null,"Eliminatie niet-tariefgereguleerde OPEX en CAPEX","€ '000",null,{"$f":"E166","v":0},{"$f":"F166","v":0},-563.88793999999996,-3.0198066269804258E-14,0,-41.615422209284603,-4078.7326949817298,0,-63.083979999999997,-52.71,-1157.425,0,{"$f":"SUM(E212:P212)","v":-5957.4550371910145}]
[]
[null,"Totaal Kosten 2009 (OPEX + CAPEX) Transportdienst (incl. EHD)","€ '000",null,{"$f":"E173+E175+E205+E210+E212","v":17987.283227670592},{"$f":"F173+F175+F205+F210+F212","v":22445.199041711374},238479.8064324515,5094.7663016205006,24241.535051055977,20625.595544927208,251845.35298137716,21032.799253021778,21925.37796576702,18275.757335221162,192861.74600792723,5114.2286693357728,{"$f":"SUM(E214:P214)","v":839929.44781208737}]
[]
[]
[null,"Sectorkosten TD 2009 incl. EHD (t.b.v. significantietoets ORV)"]
[]
[null,"OPEX TD 2009 (incl. ORV)","€ '000",{"$f":"Q173+Q205","v":333574.96920521476}]
[null,"CAPEX TD 2009 (incl. ORV; o.b.v. WACC 2009 t.b.v. significantietoets ORV)","€ '000",{"$f":"WACC2009*(Q162+Q208)+Q163+Q209","v":511926.13627609919}]
[null,"Totale Sectorkosten TD (incl. ORV) t.b.v. significantietoets ORV","€ '000",{"$f":"D219+D220","v":845501.10548131401}]

{"sheet":"Kosten AD","index":9,"n_rows":67,"n_cols":17,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Gestandaardiseerde Economische Kosten Aansluitdienst",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V.","Totaal"]
[]
[]
[null,"OPEX AD 2009 incl. EHD (t.b.v. eindinkomsten) vóór toepassing van aansluitpuntpercentage"]
[]
[null,"OPEX AD < 40 m3/h (excl. EHD)"]
[null,"Inkoopkosten gasaansluitdienst","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E8:P8)","v":0}]
[null,"Personeelskosten","€ '000",null,951,264.25662765421242,4375.4344061212623,124,276.22754073854964,342.13458185142622,11055.418178301134,272.21138566525656,591.505494,0,0,0,18252.188214331843]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,577,735.87579733875236,4172.2745975392636,179,417.22757514988575,193.77708204958986,{"$f":"'Aanpassing gegevens (sept.2013)'!I109","v":20645.257658172504},585,192.24511999999999,0,0,0,27697.657830249995]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gedoogbelasting","€ '000",null,6,0,0,0,0,0,0,0,0,0,0,0,6]
[null,"Dotaties voorzieningen","€ '000",null,0,0,196.47901534683646,10,0,43.304939834652274,0,34,-4.1853699999999998,0,0,0,279.59858518148877]
[null,"Overige bedrijfskosten","€ '000",null,27,33.688102050000005,{"$f":"6348.0035191888+'Aanpassing gegevens (sep 2014)'!G173","v":6307.0035191888001},28,157.90342740313559,598.87417511789477,347.42547443793819,127,68.650480000000002,261.03289247431627,9518,0,17474.578070672087]
[null,"Buitengewone lasten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Eliminatie niet-tariefgereguleerde OPEX en CAPEX","€ '000",null,{"$f":"-'Aanpassing gegevens (sep 2014)'!G55","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G65","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G75","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G85","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G95","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G105","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G115","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G125","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G135","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G145","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G155","v":0},{"$f":"-'Aanpassing gegevens (sep 2014)'!G165","v":0},{"$f":"SUM(E18:P18)","v":0}]
[null,"Totaal bedrijfslasten (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E8:E18)","v":1561},{"$f":"SUM(F8:F18)","v":1033.8205270429648},15051.191538196163,341,851.35854329157087,1178.0907788535631,32048.101310911577,1018.2113856652566,848.21572400000002,261.03289247431627,9518,0,{"$f":"SUM(Q8:Q16)","v":63710.022700435409}]
[]
[null,"OPEX AD > 40 m3/h (excl. EHD)"]
[null,"Inkoopkosten gasaansluitdienst","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E22:P22)","v":0}]
[null,"Personeelskosten","€ '000",null,48,17.575825256541002,890.91276549852148,25.18098999999998,14.877733994223615,21.697385959732607,2139.2249705708127,58.651714334743446,43.702295900000003,0,0,0,3259.8236815145747]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,28,48.943424955334407,849.54597763199058,36.621000000000009,22.472056412399048,12.288895546976693,4002.7215873176901,125.66717999999995,14.20368,0,0,0,5140.4638018643909]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotaties voorzieningen","€ '000",null,0,0,0,2.1677307500000005,0,2.7462993903477364,0,7.8673032499999991,-0.288298,0,0,0,12.493035390347737]
[null,"Overige bedrijfskosten","€ '000",null,0,2.2406105765873017,{"$f":"916.999866578092+'Aanpassing gegevens (sep 2014)'!G174","v":908.999866578092},6.1907999999999994,8.5047464253523533,37.979218728880717,67.226878110209952,27,5.0721100000000003,234.95750136747856,1663,0,2961.1717317866005]
[null,"Buitengewone lasten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totaal bedrijfslasten (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E22:E31)","v":76},{"$f":"SUM(F22:F31)","v":68.759860788462703},2649.4586097086039,70.160520749999989,45.854536831975011,74.711799625937758,6209.1734359987131,219.18619758474338,62.689787900000006,234.95750136747856,1663,0,{"$f":"SUM(Q22:Q30)","v":11373.952250555913}]
[]
[null,"OPEX AD EHD"]
[null,"Inkoopkosten gasaansluitdienst","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E35:P35)","v":0}]
[null,"Personeelskosten","€ '000",null,0,4.9426567082135371,0,0,0,0,0,0,0,0,0,0,4.9426567082135371]
[null,"Kosten uitbesteed werk en andere externe kosten","€ '000",null,0,115.51135331653778,0,0,0,0,0,0,0,0,0,0,115.51135331653778]
[null,"Bijzondere waardeverminderingen immateriële en materiële vaste activa","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten wettelijke reserve inzake onderzoek- en ontwikkelingskosten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Precario","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gedoogbelasting","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dotaties voorzieningen","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Overige bedrijfskosten","€ '000",null,0,0.93196754999999987,0,0,0,0,0,0,0,0,98,14,112.93196755]
[null,"Buitengewone lasten","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totaal bedrijfslasten (excl. Afschrijvingen)","€ '000",null,{"$f":"SUM(E35:E44)","v":0},{"$f":"SUM(F35:F44)","v":121.38597757475131},0,0,0,0,0,0,0,0,98,14,{"$f":"SUM(Q35:Q43)","v":233.38597757475131}]
[]
[]
[null,"Totale kosten incl. ontvangen vergoedingen AD 2009 incl. EHD"]
[]
[null,"CAPEX (o.b.v. WACC NG4R t.b.v. eindinkomsten)"]
[null,"Eindstand GAW 2009 gasaansluitdienst","€ '000",null,11091.334960560145,14888.664694220137,319895.59982797649,2889.4378498630913,14981.379917734615,9476.8001286105336,91217.380523605898,8099.2346810635327,10554.882065406771,2129.6593906006688,136396.1343690854,0,{"$f":"SUM(E51:P51)","v":621620.50840872724}]
[null,"Afschrijvingen 2009 gasaansluitdienst","€ '000",null,389.24393175573914,628.12940708969734,11778.822210210634,133.63076036494513,524.54820531683993,432.12657965849229,3920.1442997176518,386.84321250228862,409.9935896215319,91.716606129794968,4952.387908096749,0,{"$f":"SUM(E52:P52)","v":23647.586710464362}]
[null,"Totaal CAPEX  gasaansluitdienst na toepassing aansluitpuntpercentage","€ '000",null,{"$f":"E52+WACC2011_2013*E51","v":1076.9066993104682},1551.2266181313457,31612.349399545175,312.77590705645679,1453.393760216386,1019.6881876323453,9575.6218921812178,888.99576272822765,{"$f":"M52+WACC2011_2013*M51","v":1064.3962776767517},{"$f":"N52+WACC2011_2013*N51","v":223.75548834703642},{"$f":"O52+WACC2011_2013*O51","v":13408.948238980043},{"$f":"P52+WACC2011_2013*P51","v":0},{"$f":"Q52+WACC2011_2013*Q51","v":62188.058231805451}]
[]
[null,"Aansluitpuntpercentage ter bepaling OPEX en vergoedingen AD EAV en ML > 40m3/h",null,0.38500000000000001]
[]
[null,"OPEX Aansluitdienst na toepassing aansluitpuntpercentage (incl EHD)","€ '000",null,{"$f":"E19+$D$55*(E32+E45)","v":1590.26},{"$f":"F19+$D$55*(F32+F45)","v":1107.0266748128022},16071.233102933975,368.01180048875,869.01253997188121,1206.854821709549,34438.633083771085,1102.5980717353827,872.35129234150008,351.49153050079553,10195.985000000001,5.3900000000000006,{"$f":"SUM(E57:P57)","v":68178.847918265717}]
[null,"Ontvangen vergoedingen AD EAV en ML (incl. EHD) na toepassing aansluitpuntpercentage","€ '000",null,{"$f":"'Vergoedingen AD'!E137","v":1598.9829221594848},{"$f":"'Vergoedingen AD'!F137","v":1417.9889850000002},{"$f":"'Vergoedingen AD'!G137","v":17350.312167600001},{"$f":"'Vergoedingen AD'!H137","v":349.15192712996168},{"$f":"'Vergoedingen AD'!I137","v":1004.622},{"$f":"'Vergoedingen AD'!J137","v":1862.8694554206652},{"$f":"'Vergoedingen AD'!K137","v":16980.529449999998},{"$f":"'Vergoedingen AD'!L137","v":1429.8615535744207},{"$f":"'Vergoedingen AD'!M137","v":920.83875},{"$f":"'Vergoedingen AD'!N137","v":971.05505025000002},{"$f":"'Vergoedingen AD'!O137","v":14679.800745400007},{"$f":"'Vergoedingen AD'!P137","v":0},{"$f":"SUM(E58:P58)","v":58566.013006534544}]
[]
[null,"Totaal Kosten 2009 (OPEX incl. vergoedingen + CAPEX) Aansluitdienst (incl. EHD)","€ '000",null,{"$f":"E57+E58+E53","v":4266.1496214699528},{"$f":"F57+F58+F53","v":4076.2422779441481},65033.894670079157,1029.9396346751685,3327.0283001882672,4089.4124647625595,60994.784425952304,3421.4553880380308,2857.5863200182516,1546.3020690978319,38284.733984380051,5.3900000000000006,{"$f":"SUM(E60:P60)","v":188932.91915660576}]
[]
[]
[null,"Sectorkosten AD 2009 (t.b.v. significantietoets ORV)"]
[]
[null,"OPEX AD 2009 (incl. ORV; incl. ontvangen vergoedingen)","€ '000",{"$f":"Q19+Q58+$D$55*(Q32+Q45)","v":126744.86092480026}]
[null,"CAPEX AD 2009 (incl. ORV; o.b.v. WACC 2009 t.b.v. significantietoets ORV)","€ '000",{"$f":"WACC2009*Q51+Q52","v":57836.714672944363}]
[null,"Totale Sectorkosten AD t.b.v. significantietoets ORV","€ '000",{"$f":"D65+D66","v":184581.57559774461}]

{"sheet":"Vergoedingen AD","index":10,"n_rows":173,"n_cols":17,"rows_kept":173,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Ontvangen vergoedingen en inkomsten Aansluitdienst",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V.","Totaal"]
[]
[null,"Vergoedingen 2009 (EAV en Meerlengte) vóór toepassing aansluitpuntpercentage"]
[]
[null,"Eenmalige aansluitvergoeding"]
[null,"LD 0-10 m3/h","€ '000",null,1446.2319500000001,1214.09238,{"$f":"'Aanpassing gegevens (sept.2013)'!I192","v":15331.30688},203.167,950.88,1697.6427270174643,14317.295,1102.008,803.84799999999996,704.56445000000008,11810.403729056832,0,{"$f":"SUM(E7:P7)","v":49581.440116074293}]
[null,"LD 10-16 m3/h","€ '000",null,0,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I193","v":332.12853999999993},31.241949559948875,0,0,452.62599999999998,119.34,22.23,14.64359,245.09004390596618,0,1217.300123465915]
[null,"LD 16-25 m3/h","€ '000",null,30.766833716810741,49.854770000000002,{"$f":"'Aanpassing gegevens (sept.2013)'!I194","v":309.80141000000003},21.69473725382645,25.85,72.919710832826581,224.83,36.257167491022841,22.23,5.82538,286.31388703720347,0,1086.3438963316903]
[null,"LD 25-40 m3/h ","€ '000",null,10.643400000000002,9.9844799999999996,{"$f":"'Aanpassing gegevens (sept.2013)'!I195","v":222.92910999999998},30.645238891967008,12.8,27.498772183311424,770.94599999999991,45.954000000000001,12.69,18.077870000000001,253.48370000000003,0,1415.6525710752785]
[null,"LD 40-65 m3/h ","€ '000",null,30.535240000000002,16.405000000000001,{"$f":"'Aanpassing gegevens (sept.2013)'!I196","v":202.83320999999998},35.437235860059708,7.4,44.23381304691587,0,50.834000000000003,4,7.5460799999999999,254.01904999999999,0,653.24362890697557]
[null,"LD 65-100 m3/h ","€ '000",null,13.5525,7.79,{"$f":"'Aanpassing gegevens (sept.2013)'!I197","v":155.07953000000001},18.14710662779634,18,31.098480000000002,487.64400000000001,36.543999999999997,4.2300000000000004,null,191.72800000000001,0,963.81361662779636]
[null,"LD 100-160 m3/h","€ '000",null,0,11.935,{"$f":"'Aanpassing gegevens (sept.2013)'!I198","v":150.46463},0,13.8,12.019360000000001,250.422,13.647835577668207,0,33.046419999999998,137.36799999999999,0,622.70324557766821]
[null,"LD 160-250 m3/h ","€ '000",null,0,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I199","v":18.113205000000001},27.359817055571003,null,0,165.57599999999999,0,0,0,89.605999999999995,0,300.65502205557101]
[null,"LD 250-400 m3/h ","€ '000",null,0,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I200","v":18.113205000000001},0,null,66.922386919481568,269.91800000000001,52.372050353235977,0,17.198229999999999,8.4149999999999991,0,432.93887227271762]
[null,"LD 400-650 m3/h ","€ '000",null,0,0,0,0,null,0,129.215,0,0,0,0,0,129.215]
[null,"LD 650-1000 m3/h ","€ '000",null,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"LD 1000-1600 m3/h ","€ '000",null,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"LD 1600-2500 m3/h ","€ '000",null,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"LD >2500 m3/h","€ '000",null,0,0,0,0,null,0,0,0,0,0,0,0,0]
[]
[null,"HD 0-10 m3/h","€ '000",null,null,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"HD 10-16 m3/h","€ '000",null,null,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"HD 16-25 m3/h","€ '000",null,null,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"HD 25-40 m3/h","€ '000",null,null,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"HD 40-65 m3/h","€ '000",null,null,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I201","v":54.301899999999996},0,null,0,0,0,0,0,164.12798000000001,0,218.42988]
[null,"HD 65-100 m3/h","€ '000",null,null,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I202","v":54.600999999999999},0,null,0,12.874000000000001,0,0,0,224.87445000000002,0,292.34945000000005]
[null,"HD 100-160 m3/h","€ '000",null,null,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I203","v":44.793080000000003},0,null,0,0,0,0,null,474.03831000000002,0,518.83139000000006]
[null,"HD 160-250 m3/h","€ '000",null,null,28.734999999999999,{"$f":"'Aanpassing gegevens (sept.2013)'!I204","v":115},0,null,0,20.696999999999999,58.875,0,0,625.1418000000001,0,848.44880000000012]
[null,"HD 250-400 m3/h ","€ '000",null,null,49.5,{"$f":"'Aanpassing gegevens (sept.2013)'!I205","v":142.70099999999999},0,null,0,24.538,0,0,0,203.11614,0,419.85514000000001]
[null,"HD 400-650 m3/h ","€ '000",null,null,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I206","v":29},0,null,0,206.744,21.95,0,16.664950000000001,54.432000000000002,0,328.79095000000001]
[null,"HD 650-1000 m3/h ","€ '000",null,null,216.5,{"$f":"'Aanpassing gegevens (sept.2013)'!I207","v":37},0,null,0,0,0,0,166.83580000000001,0,0,420.33580000000001]
[null,"HD 1000-1600 m3/h ","€ '000",null,null,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I208","v":62.866999999999997},0,null,0,0,0,0,18.330719999999999,0,0,81.197720000000004]
[null,"HD 1600-2500 m3/h ","€ '000",null,null,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I209","v":0},0,null,0,0,23.695,0,83.784450000000007,0,0,107.47945000000001]
[null,"HD >2500 m3/h","€ '000",null,null,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I210","v":192.6},0,null,0,0,0,0,0,374.17531000000002,0,566.77530999999999]
[]
[null,"EHD 0-40 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EHD >40 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Meerlengtevergoeding "]
[null,"LD 0-10 m3/h","€ '000",null,10.453480652827666,10.808339999999999,397.71168999999998,15.3725,null,4.6759400000000007,410.37759999999997,16.576499999999999,55.552199999999999,84.125799999999998,701.42220000000009,0,{"$f":"SUM(E41:P41)","v":1707.0762506528276}]
[null,"LD 10-16 m3/h","€ '000",null,23.910389470404986,0,66.571809999999999,2.2360000000000002,null,0,85.927800000000005,6.2779999999999996,0,6.1658999999999997,72.025399999999991,0,263.11529947040498]
[null,"LD 16-25 m3/h","€ '000",null,52.101632967546578,5.86599,136.81538,1.806,null,0.7367999999999999,47.055699999999995,1.6984999999999999,1.1200000000000001,0,125.3796,0,372.57960296754658]
[null,"LD 25-40 m3/h ","€ '000",null,7.9014554518950444,0,61.222259999999991,11.824999999999999,null,0,35.952949999999994,2.4510000000000001,0,5.4405000000000001,107.28099999999999,0,232.07416545189503]
[null,"HD 0-10 m3/h","€ '000",null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"HD 10-16 m3/h","€ '000",null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"HD 16-25 m3/h","€ '000",null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[null,"HD 25-40 m3/h","€ '000",null,null,0,null,null,null,null,31.981619999999999,null,null,null,null,0,31.981619999999999]
[null,"EHD 0-40 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Inkomsten uit PAV vóór toepassing aansluitpuntpercentage"]
[]
[null,"LD 0-10 m3/h","€ '000",null,3247.8149999999996,4293.7111800000002,40754.268010000007,1280.4257918809772,5716.8450000000003,5536.7368584523456,47302.449760654308,4298.0986806193341,2721.6133999999997,425.83914322478506,34845.924754234016,0,{"$f":"SUM(E54:P54)","v":150423.72757906577}]
[null,"LD 10-16 m3/h","€ '000",null,0.11447999999999998,0,323.09153000000003,12.805433762173553,0.51,0.19936658557280312,301.16559276698013,108.00875273375449,47.504749999999994,3.7158415805545335,249.30327144957607,0,1046.4190188786115]
[null,"LD 16-25 m3/h","€ '000",null,131.59475999999998,143.18711999999999,725.73808999999994,25.886253196651918,116.43300000000001,165.12537450067418,813.42716279193826,116.89059733435722,78.642899999999997,3.5544256464672861,1411.5696697047845,0,3732.0493531748734]
[null,"LD 25-40 m3/h ","€ '000",null,54.2592,54.848639999999996,480.04278000000005,23.714483376435613,88.212000000000003,71.696018415042957,358.78603999999996,75.342391743764509,33.7376,2.5168452928884317,544.14462022432303,0,1787.3006190524543]
[null,"LD 40-65 m3/h ","€ '000",null,52.300800000000002,31.220640000000003,357.54379,30.862931271320296,2.8279999999999998,61.525634725456463,508.11540359872635,97.138732530262956,24.942143999999999,18.565390000000001,513.34238814654577,0,1698.3858542723119]
[null,"LD 65-100 m3/h ","€ '000",null,46.202399999999997,51.738600000000005,615.77912000000003,40.695714771621084,167.804,65.645149412201349,1256.536161947563,95.413813135386036,35.996855519650659,39.576520000000002,627.97579539320327,0,3043.3641301796251]
[null,"LD 100-160 m3/h","€ '000",null,21.893759999999997,28.306199999999997,574.673,26.543031828552561,86.625,88.856714101540405,1056.7314211106127,81.148947814132271,18.907430443959242,30.423523333333332,460.08206329218143,0,2474.1910919243119]
[null,"LD 160-250 m3/h ","€ '000",null,21.546239999999997,28.486080000000001,320.03186569190603,15.510911937598257,87.831999999999994,37.007591703242845,984.59850184193874,32.682187247921014,18.331594000000003,83.155160000000009,262.00471244075965,0,1891.1868448633666]
[null,"LD 250-400 m3/h ","€ '000",null,7.6463999999999999,7.4059200000000001,465.68739430809393,9.0822672826251072,97.707999999999998,65.194501936919352,919.6378595303272,16.55383486240261,11.792414000000003,116.43204666666669,181.26566404860785,0,1898.406302635643]
[null,"LD 400-650 m3/h ","€ '000",null,3.3638400000000002,0,216.40060571428569,0,60.5,16.294961374291496,530.78153686041242,0,1.2386400000000002,7.4113333333333337E-2,32.32337289562593,0,860.97707017794892]
[null,"LD 650-1000 m3/h ","€ '000",null,0,0,162.30045428571427,0,27.835999999999999,7.6716656913732608,449.48948863836642,0,0,0.55585000000000007,13.277187825646157,0,{"$f":"SUM(E64:P64)","v":661.1306464411}]
[null,"LD 1000-1600 m3/h ","€ '000",null,0,1.09836,169.05558814070349,0,0,6.1543284232739275,243.54858155673534,0,0,53.95450666666666,0,0,473.81136478737943]
[null,"LD 1600-2500 m3/h ","€ '000",null,0,0,58.255641859296482,0,0,3.5039408845057127,132.13242617022024,0,0,0,0,0,193.89200891402243]
[null,"LD >2500 m3/h","€ '000",null,0,0,62.335449999999994,0,0,0,78.01772228496435,0,0,2.1122299999999998,0,0,142.46540228496434]
[]
[null,"HD 0-10 m3/h","€ '000",null,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"HD 10-16 m3/h","€ '000",null,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"HD 16-25 m3/h","€ '000",null,0,0,null,0,0,0,0,0,6.9349999999999995E-2,0,0,0,6.9349999999999995E-2]
[null,"HD 25-40 m3/h","€ '000",null,0,0,null,0,0,0,0,7.0440000000000003E-2,0,0,0,0,7.0440000000000003E-2]
[null,"HD 40-65 m3/h","€ '000",null,0,0,null,0,0,0,1.39968,0,0.15659999999999999,0,76.175183187031152,0,{"$f":"SUM(E73:P73)","v":77.731463187031153}]
[null,"HD 65-100 m3/h","€ '000",null,0.74519999999999997,11.224920000000001,null,0,2.9380000000000002,0,2.9159999999999999,7.9905400167787146,1.9126080000000001,0,285.67981957992401,0,{"$f":"SUM(E74:P74)","v":313.40708759670275}]
[null,"HD 100-160 m3/h","€ '000",null,0.69503999999999999,7.4472000000000005,null,0,2.8780000000000001,0.2343599999999999,3.7422000000000004,1.3104,17.859480000000005,0.11117,323.28731215068018,0,357.56516215068018]
[null,"HD 160-250 m3/h","€ '000",null,7.9929599999999992,42.959760000000003,null,5.3810690997657993,12.7913,0,14.968800000000002,26.100878515924691,24.893879999999999,0.55585000000000007,487.18353795066048,0,{"$f":"SUM(E76:P76)","v":622.82803556635099}]
[null,"HD 250-400 m3/h ","€ '000",null,5.7347999999999999,52.460639999999998,null,0,28.102900000000002,0.19115403216000004,27.497879999999999,76.391895587443372,38.682009999999998,2.8904200000000002,481.14685729262334,0,713.09855691222674]
[null,"HD 400-650 m3/h ","€ '000",null,3.7843200000000001,27.091799999999999,null,81.336818132324993,37.184899999999999,4.2380223213599999,67.2624,178.27061685382736,18.494739999999997,10.89466,323.45707325033214,0,{"$f":"SUM(E78:P78)","v":752.0153505578445}]
[null,"HD 650-1000 m3/h ","€ '000",null,1.8503999999999998,3.90144,null,4.17900113513869,15.6516,1.9252446427200003,82.28952000000001,139.91670439505765,15.100199999999999,7.6707300000000007,228.49703345903791,0,500.98187363195427]
[null,"HD 1000-1600 m3/h ","€ '000",null,0,5.4921600000000002,null,63.018207113222246,34.055,0,63.277200000000001,216.21062323019481,13.402439999999999,7.9301266666666681,95.359226135647248,0,{"$f":"SUM(E80:P80)","v":498.744983145731}]
[null,"HD 1600-2500 m3/h ","€ '000",null,0,0,null,0,0,4.4337027973200005,42.874919999999996,14.767063379457607,18.530279999999998,1.5563800000000001,30.778699615377956,0,112.94104579215556]
[null,"HD >2500 m3/h","€ '000",null,0,0,null,2.9221852115927009,0,3.53064,45.33408,0,12.200520000000001,15.749083333333331,7.0442210567499224,0,{"$f":"SUM(E82:P82)","v":86.780729601675958}]
[]
[null,"EHD 0-40 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E84:P84)","v":0}]
[null,"EHD >40 m3/h","€ '000",null,0,124.26233999999998,0,0,0,0,0,0,0,0,1031,0,{"$f":"SUM(E85:P85)","v":1155.26234}]
[]
[]
[null,"Vergoedingen 2009 (EAV en Meerlengte) na toepassing aansluitpuntpercentage"]
[]
[null,"Aansluitpuntpercentage ter bepaling vergoedingen > 40m3/h",null,{"$f":"'Kosten AD'!D55","v":0.38500000000000001}]
[]
[null,"Eenmalige aansluitvergoeding"]
[null,"LD 0-10 m3/h","€ '000",null,{"$f":"E7","v":1446.2319500000001},{"$f":"F7","v":1214.09238},15331.30688,203.167,950.88,1697.6427270174643,14317.295,1102.008,803.84799999999996,704.56445000000008,11810.403729056832,0,{"$f":"SUM(E93:P93)","v":49581.440116074293}]
[null,"LD 10-16 m3/h","€ '000",null,{"$f":"E8","v":0},0,332.12853999999993,31.241949559948875,0,0,452.62599999999998,119.34,22.23,14.64359,245.09004390596618,0,1217.300123465915]
[null,"LD 16-25 m3/h","€ '000",null,30.766833716810741,49.854770000000002,309.80141000000003,21.69473725382645,25.85,72.919710832826581,224.83,36.257167491022841,22.23,5.82538,286.31388703720347,0,1086.3438963316903]
[null,"LD 25-40 m3/h ","€ '000",null,10.643400000000002,9.9844799999999996,222.92910999999998,30.645238891967008,12.8,27.498772183311424,770.94599999999991,45.954000000000001,12.69,18.077870000000001,253.48370000000003,0,1415.6525710752785]
[null,"LD 40-65 m3/h ","€ '000",null,{"$f":"E11*$D$90","v":11.756067400000001},{"$f":"F11*$D$90","v":6.3159250000000009},78.090785849999989,13.643335806122987,2.8490000000000002,17.03001802306261,0,19.571090000000002,1.54,2.9052408000000001,97.797334250000006,0,251.49879712918559]
[null,"LD 65-100 m3/h ","€ '000",null,{"$f":"E12*$D$90","v":5.2177125000000002},2.9991500000000002,59.705619050000003,6.9866360517015913,6.93,11.972914800000002,187.74294,14.069439999999998,1.6285500000000002,0,73.815280000000001,0,371.06824240170158]
[null,"LD 100-160 m3/h","€ '000",null,0,4.5949750000000007,57.928882550000004,0,5.3130000000000006,4.6274535999999999,96.412469999999999,5.2544166974022595,0,12.722871699999999,52.886679999999998,0,239.74074954740229]
[null,"LD 160-250 m3/h ","€ '000",null,0,0,6.9735839250000007,10.533529566394837,0,0,63.746760000000002,0,0,0,34.498309999999996,0,115.75218349139485]
[null,"LD 250-400 m3/h ","€ '000",null,0,0,6.9735839250000007,0,0,25.765118964000404,103.91843,20.163239385995851,0,6.6213185499999998,3.2397749999999998,0,166.68146582499628]
[null,"LD 400-650 m3/h ","€ '000",null,0,0,0,0,0,0,49.747775000000004,0,0,0,0,0,49.747775000000004]
[null,"LD 650-1000 m3/h ","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LD 1000-1600 m3/h ","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LD 1600-2500 m3/h ","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LD >2500 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"HD 0-10 m3/h","€ '000",null,{"$f":"E22","v":0},{"$f":"F22","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E108:P108)","v":0}]
[null,"HD 10-16 m3/h","€ '000",null,{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HD 16-25 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HD 25-40 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HD 40-65 m3/h","€ '000",null,{"$f":"E26*$D$90","v":0},{"$f":"F26*$D$90","v":0},20.906231500000001,0,0,0,0,0,0,0,63.189272300000006,0,84.095503800000003]
[null,"HD 65-100 m3/h","€ '000",null,{"$f":"E27*$D$90","v":0},0,21.021384999999999,0,0,0,4.9564900000000005,0,0,0,86.57666325000001,0,112.55453825000001]
[null,"HD 100-160 m3/h","€ '000",null,0,0,17.245335800000003,0,0,0,0,0,0,0,182.50474935000003,0,199.75008515000002]
[null,"HD 160-250 m3/h","€ '000",null,0,11.062975,44.274999999999999,0,0,0,7.9683450000000002,22.666875000000001,0,0,240.67959300000004,0,326.65278800000004]
[null,"HD 250-400 m3/h ","€ '000",null,0,19.057500000000001,54.939884999999997,0,0,0,9.4471299999999996,0,0,0,78.199713900000006,0,161.6442289]
[null,"HD 400-650 m3/h ","€ '000",null,0,0,11.165000000000001,0,0,0,79.596440000000001,8.4507499999999993,0,6.416005750000001,20.956320000000002,0,126.58451575000001]
[null,"HD 650-1000 m3/h ","€ '000",null,0,83.352500000000006,14.245000000000001,0,0,0,0,0,0,64.231783000000007,0,0,161.82928300000003]
[null,"HD 1000-1600 m3/h ","€ '000",null,0,0,24.203795,0,0,0,0,0,0,7.0573271999999996,0,0,31.261122199999999]
[null,"HD 1600-2500 m3/h ","€ '000",null,0,0,0,0,0,0,0,9.1225749999999994,0,32.25701325,0,0,41.379588249999998]
[null,"HD >2500 m3/h","€ '000",null,0,0,74.150999999999996,0,0,0,0,0,0,0,144.05749435000001,0,218.20849435000002]
[]
[null,"EHD 0-40 m3/h","€ '000",null,{"$f":"E37","v":0},{"$f":"F37","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E123:P123)","v":0}]
[null,"EHD >40 m3/h","€ '000",null,{"$f":"E38*$D$90","v":0},{"$f":"F38*$D$90","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E124:P124)","v":0}]
[]
[null,"Meerlengtevergoeding "]
[null,"LD 0-10 m3/h","€ '000",null,{"$f":"E41","v":10.453480652827666},{"$f":"F41","v":10.808339999999999},397.71168999999998,15.3725,0,4.6759400000000007,410.37759999999997,16.576499999999999,55.552199999999999,84.125799999999998,701.42220000000009,0,{"$f":"SUM(E127:P127)","v":1707.0762506528276}]
[null,"LD 10-16 m3/h","€ '000",null,{"$f":"E42","v":23.910389470404986},0,66.571809999999999,2.2360000000000002,0,0,85.927800000000005,6.2779999999999996,0,6.1658999999999997,72.025399999999991,0,263.11529947040498]
[null,"LD 16-25 m3/h","€ '000",null,52.101632967546578,5.86599,136.81538,1.806,0,0.7367999999999999,47.055699999999995,1.6984999999999999,1.1200000000000001,0,125.3796,0,372.57960296754658]
[null,"LD 25-40 m3/h ","€ '000",null,7.9014554518950444,0,61.222259999999991,11.824999999999999,0,0,35.952949999999994,2.4510000000000001,0,5.4405000000000001,107.28099999999999,0,232.07416545189503]
[null,"HD 0-10 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HD 10-16 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HD 16-25 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HD 25-40 m3/h","€ '000",null,0,0,0,0,0,0,31.981619999999999,0,0,0,0,0,31.981619999999999]
[null,"EHD 0-40 m3/h","€ '000",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ontvangen vergoedingen AD EAV en ML (incl. EHD)","€ '000",null,{"$f":"SUM(E93:E135)","v":1598.9829221594848},{"$f":"SUM(F93:F135)","v":1417.9889850000002},17350.312167600001,349.15192712996168,1004.622,1862.8694554206652,16980.529449999998,1429.8615535744207,920.83875,971.05505025000002,14679.800745400007,0,58566.013006534544]
[]
[]
[null,"Inkomsten uit PAV na toepassing aansluitpuntpercentage"]
[]
[null,"LD 0-10 m3/h","€ '000",null,{"$f":"E54","v":3247.8149999999996},{"$f":"F54","v":4293.7111800000002},40754.268010000007,1280.4257918809772,5716.8450000000003,5536.7368584523456,47302.449760654308,4298.0986806193341,2721.6133999999997,425.83914322478506,34845.924754234016,0,{"$f":"SUM(E142:P142)","v":150423.72757906577}]
[null,"LD 10-16 m3/h","€ '000",null,{"$f":"E55","v":0.11447999999999998},0,323.09153000000003,12.805433762173553,0.51,0.19936658557280312,301.16559276698013,108.00875273375449,47.504749999999994,3.7158415805545335,249.30327144957607,0,1046.4190188786115]
[null,"LD 16-25 m3/h","€ '000",null,131.59475999999998,143.18711999999999,725.73808999999994,25.886253196651918,116.43300000000001,165.12537450067418,813.42716279193826,116.89059733435722,78.642899999999997,3.5544256464672861,1411.5696697047845,0,3732.0493531748734]
[null,"LD 25-40 m3/h ","€ '000",null,54.2592,54.848639999999996,480.04278000000005,23.714483376435613,88.212000000000003,71.696018415042957,358.78603999999996,75.342391743764509,33.7376,2.5168452928884317,544.14462022432303,0,1787.3006190524543]
[null,"LD 40-65 m3/h ","€ '000",null,{"$f":"E58*$D$90","v":20.135808000000001},{"$f":"F58*$D$90","v":12.019946400000002},137.65435915,11.882228539458314,1.0887799999999999,23.68736936930074,195.62443038550964,37.398412024151241,9.6027254400000004,7.1476751500000004,197.63681943642013,0,653.87855389484014]
[null,"LD 65-100 m3/h ","€ '000",null,{"$f":"E59*$D$90","v":17.787924},19.919361000000002,237.07496120000002,15.667850187074118,64.60454,25.273382523697521,483.76642234981176,36.734318057123623,13.858789375065504,15.2369602,241.77068122638326,0,1171.6951901191558]
[null,"LD 100-160 m3/h","€ '000",null,8.4290975999999986,10.897886999999999,221.24910500000001,10.219067253992737,33.350625000000001,34.209834929093056,406.84159712758589,31.242344908440923,7.2793607209243083,11.713056483333332,177.13159436748987,0,952.56357039086015]
[null,"LD 160-250 m3/h ","€ '000",null,8.2953023999999989,10.967140800000001,123.21226829138382,5.9717010959753294,33.81532,14.247922805748496,379.07042320914644,12.582642090449591,7.0576636900000009,32.014736600000006,100.87181428969247,0,728.10693527239619]
[null,"LD 250-400 m3/h ","€ '000",null,2.943864,2.8512792,179.28964680861617,3.4966729038106665,37.617580000000004,25.099883245713951,354.06057591917596,6.373226422025005,4.5400793900000007,44.826337966666678,69.787280658714025,0,730.88642651472242]
[null,"LD 400-650 m3/h ","€ '000",null,1.2950784000000002,0,83.31423319999999,0,23.2925,6.2735601291022265,204.35089169125879,0,0.47687640000000009,2.8533633333333336E-2,12.444498564815984,0,331.47617201851034]
[null,"LD 650-1000 m3/h ","€ '000",null,0,0,62.485674899999992,0,10.71686,2.9535912911787054,173.05345312577109,0,0,0.21400225000000003,5.111717312873771,0,254.53529887982353]
[null,"LD 1000-1600 m3/h ","€ '000",null,0,0.42286859999999998,65.086401434170853,0,0,2.3694164429604623,93.766203899343111,0,0,20.772485066666665,0,0,182.41737544314108]
[null,"LD 1600-2500 m3/h ","€ '000",null,0,0,22.428422115829147,0,0,1.3490172405346994,50.870984075534793,0,0,0,0,0,74.648423431898635]
[null,"LD >2500 m3/h","€ '000",null,0,0,23.999148249999998,0,0,0,30.036823079711276,0,0,0.81320854999999992,0,0,54.849179879711272]
[]
[null,"HD 0-10 m3/h","€ '000",null,{"$f":"E69","v":0},{"$f":"F69","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E157:P157)","v":0}]
[null,"HD 10-16 m3/h","€ '000",null,{"$f":"E70","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E158:P158)","v":0}]
[null,"HD 16-25 m3/h","€ '000",null,0,0,0,0,0,0,0,0,6.9349999999999995E-2,0,0,0,{"$f":"SUM(E159:P159)","v":6.9349999999999995E-2}]
[null,"HD 25-40 m3/h","€ '000",null,0,0,0,0,0,0,0,7.0440000000000003E-2,0,0,0,0,{"$f":"SUM(E160:P160)","v":7.0440000000000003E-2}]
[null,"HD 40-65 m3/h","€ '000",null,{"$f":"E73*$D$90","v":0},{"$f":"F73*$D$90","v":0},0,0,0,0,0.53887680000000004,0,6.0290999999999997E-2,0,29.327445527006994,0,{"$f":"SUM(E161:P161)","v":29.926613327006994}]
[null,"HD 65-100 m3/h","€ '000",null,{"$f":"E74*$D$90","v":0.28690199999999999},4.3215942000000007,0,0,1.1311300000000002,0,1.12266,3.0763579064598052,0.73635408000000002,0,109.98673053827075,0,{"$f":"SUM(E162:P162)","v":120.66172872473055}]
[null,"HD 100-160 m3/h","€ '000",null,0.26759040000000001,2.8671720000000001,0,0,1.1080300000000001,9.0228599999999964E-2,1.4407470000000002,0.50450400000000006,6.8758998000000018,4.2800450000000004E-2,124.46561517801187,0,137.66258742801188]
[null,"HD 160-250 m3/h","€ '000",null,3.0772895999999998,16.5395076,0,2.0717116034098328,4.9246505000000003,0,5.7629880000000009,10.048838228631006,9.5841437999999997,0.21400225000000003,187.56566211100429,0,239.78879369304514]
[null,"HD 250-400 m3/h ","€ '000",null,2.2078980000000001,20.197346400000001,0,0,10.8196165,7.3594302381600016E-2,10.586683799999999,29.410879801165699,14.89257385,1.1128117000000002,185.24154005765999,0,274.54294441120726]
[null,"HD 400-650 m3/h ","€ '000",null,1.4569632000000001,10.430343000000001,0,31.314674980945124,14.316186500000001,1.6316385937236,25.896024000000001,68.634187488723541,7.1204748999999987,4.1944441000000001,124.53097320137788,0,289.52590996477016]
[null,"HD 650-1000 m3/h ","€ '000",null,0.71240399999999993,1.5020544,0,1.6089154370283958,6.0258660000000006,0.74121918744720017,31.681465200000005,53.867931192097195,5.8135769999999996,2.9532310500000003,87.971357881729602,0,192.87802134830241]
[null,"HD 1000-1600 m3/h ","€ '000",null,0,2.1144816,0,24.262009738590564,13.111174999999999,0,24.361722,83.241089943624999,5.1599393999999998,3.0530987666666674,36.713302062224194,0,192.01681851110644]
[null,"HD 1600-2500 m3/h ","€ '000",null,0,0,0,0,0,1.7069755769682002,16.5068442,5.6853194010911787,7.1341577999999997,0.59920630000000008,11.849799351920513,0,43.482302629979891]
[null,"HD >2500 m3/h","€ '000",null,0,0,0,1.1250413064631899,0,1.3592964000000001,17.453620799999999,0,4.6972002000000002,6.0633970833333324,2.7120251068487202,0,33.410580896645243]
[]
[null,"EHD 0-40 m3/h","€ '000",null,{"$f":"E84","v":0},{"$f":"F84","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E172:P172)","v":0}]
[null,"EHD >40 m3/h","€ '000",null,0,{"$f":"F85*$D$90","v":47.84100089999999},0,0,0,0,0,0,0,0,396.935,0,{"$f":"SUM(E173:P173)","v":444.77600089999999}]

{"sheet":"SO","index":11,"n_rows":169,"n_cols":17,"rows_kept":169,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Samengestelde Output",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V.","Totaal"]
[]
[null,2006]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D81*Volumes!E7","v":2334492.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!F7","v":3231267.0000000009},{"$f":"'Wegingsfactor TD'!$D81*Volumes!G7","v":31425146.093906756},{"$f":"'Wegingsfactor TD'!$D81*Volumes!H7","v":1010469.75822},{"$f":"'Wegingsfactor TD'!$D81*Volumes!I7","v":2550260.7000000002},{"$f":"'Wegingsfactor TD'!$D81*Volumes!J7","v":3260382.7824986908},{"$f":"'Wegingsfactor TD'!$D81*Volumes!K7","v":37424131.200000003},{"$f":"'Wegingsfactor TD'!$D81*Volumes!L7","v":3445278.2402400007},{"$f":"'Wegingsfactor TD'!$D81*Volumes!M7","v":1749366.0000000002},{"$f":"'Wegingsfactor TD'!$D81*Volumes!N7","v":841322.30382153264},{"$f":"'Wegingsfactor TD'!$D81*Volumes!O7","v":32418584.949645922},{"$f":"'Wegingsfactor TD'!$D81*Volumes!P7","v":0},{"$f":"SUM(E7:O7)","v":119690701.02833292}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D82*Volumes!E8","v":10516596.498348791},{"$f":"'Wegingsfactor TD'!$D82*Volumes!F8","v":13425182.865398921},{"$f":"'Wegingsfactor TD'!$D82*Volumes!G8","v":126573850.02742124},{"$f":"'Wegingsfactor TD'!$D82*Volumes!H8","v":4203783.4223623052},{"$f":"'Wegingsfactor TD'!$D82*Volumes!I8","v":11262153.347414713},{"$f":"'Wegingsfactor TD'!$D82*Volumes!J8","v":14210077.706746506},{"$f":"'Wegingsfactor TD'!$D82*Volumes!K8","v":154133354.35738352},{"$f":"'Wegingsfactor TD'!$D82*Volumes!L8","v":15263124.782729615},{"$f":"'Wegingsfactor TD'!$D82*Volumes!M8","v":7638966.0366166765},{"$f":"'Wegingsfactor TD'!$D82*Volumes!N8","v":3523756.9318409059},{"$f":"'Wegingsfactor TD'!$D82*Volumes!O8","v":141325978.05768725},{"$f":"'Wegingsfactor TD'!$D82*Volumes!P8","v":0},{"$f":"SUM(E8:O8)","v":502076824.03395045}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D85*Volumes!E11","v":9306.0000000000018},{"$f":"'Wegingsfactor TD'!$D85*Volumes!F11","v":12072.000000000004},{"$f":"'Wegingsfactor TD'!$D85*Volumes!G11","v":160684.48350855566},{"$f":"'Wegingsfactor TD'!$D85*Volumes!H11","v":6921.3844800000015},{"$f":"'Wegingsfactor TD'!$D85*Volumes!I11","v":11260.800000000003},{"$f":"'Wegingsfactor TD'!$D85*Volumes!J11","v":15254.31224329118},{"$f":"'Wegingsfactor TD'!$D85*Volumes!K11","v":176526.00000000003},{"$f":"'Wegingsfactor TD'!$D85*Volumes!L11","v":18908.634240000003},{"$f":"'Wegingsfactor TD'!$D85*Volumes!M11","v":7074.0000000000018},{"$f":"'Wegingsfactor TD'!$D85*Volumes!N11","v":15887.874178467702},{"$f":"'Wegingsfactor TD'!$D85*Volumes!O11","v":143926.69603740316},{"$f":"'Wegingsfactor TD'!$D85*Volumes!P11","v":0},{"$f":"SUM(E11:O11)","v":577822.18468771782}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D86*Volumes!E12","v":793074.74857686262},{"$f":"'Wegingsfactor TD'!$D86*Volumes!F12","v":1037567.4363699605},{"$f":"'Wegingsfactor TD'!$D86*Volumes!G12","v":18213895.61157947},{"$f":"'Wegingsfactor TD'!$D86*Volumes!H12","v":623043.55184076587},{"$f":"'Wegingsfactor TD'!$D86*Volumes!I12","v":1234175.1549322645},{"$f":"'Wegingsfactor TD'!$D86*Volumes!J12","v":1437090.8730529207},{"$f":"'Wegingsfactor TD'!$D86*Volumes!K12","v":16798394.499593284},{"$f":"'Wegingsfactor TD'!$D86*Volumes!L12","v":1574727.9127614603},{"$f":"'Wegingsfactor TD'!$D86*Volumes!M12","v":606102.53525394388},{"$f":"'Wegingsfactor TD'!$D86*Volumes!N12","v":3372769.3840904301},{"$f":"'Wegingsfactor TD'!$D86*Volumes!O12","v":13216932.464505581},{"$f":"'Wegingsfactor TD'!$D86*Volumes!P12","v":0},{"$f":"SUM(E12:O12)","v":58907774.172556944}]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D89*Volumes!E15","v":70401.48309527649},{"$f":"'Wegingsfactor TD'!$D89*Volumes!F15","v":100953.07009888705},{"$f":"'Wegingsfactor TD'!$D89*Volumes!G15","v":1386776.3839899749},{"$f":"'Wegingsfactor TD'!$D89*Volumes!H15","v":72618.006770251508},{"$f":"'Wegingsfactor TD'!$D89*Volumes!I15","v":116228.86360069233},{"$f":"'Wegingsfactor TD'!$D89*Volumes!J15","v":114345.5744011355},{"$f":"'Wegingsfactor TD'!$D89*Volumes!K15","v":1746266.7243991257},{"$f":"'Wegingsfactor TD'!$D89*Volumes!L15","v":221285.66392337205},{"$f":"'Wegingsfactor TD'!$D89*Volumes!M15","v":53578.185295244861},{"$f":"'Wegingsfactor TD'!$D89*Volumes!N15","v":898979.40201015898},{"$f":"'Wegingsfactor TD'!$D89*Volumes!O15","v":2472132.5817088205},{"$f":"'Wegingsfactor TD'!$D89*Volumes!P15","v":0},{"$f":"SUM(E15:O15)","v":7253565.9392929394}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) gestandaardiseerd",null,null,{"$f":"'Wegingsfactor TD'!$D90*Volumes!E18","v":707708.01106723573},{"$f":"'Wegingsfactor TD'!$D90*Volumes!F18","v":1010244.6224563548},{"$f":"'Wegingsfactor TD'!$D90*Volumes!G18","v":13694183.432071496},{"$f":"'Wegingsfactor TD'!$D90*Volumes!H18","v":658214.12691796105},{"$f":"'Wegingsfactor TD'!$D90*Volumes!I18","v":1058157.5659514628},{"$f":"'Wegingsfactor TD'!$D90*Volumes!J18","v":1166076.5629171224},{"$f":"'Wegingsfactor TD'!$D90*Volumes!K18","v":14559836.022760149},{"$f":"'Wegingsfactor TD'!$D90*Volumes!L18","v":1822997.7548492702},{"$f":"'Wegingsfactor TD'!$D90*Volumes!M18","v":599496.60729733401},{"$f":"'Wegingsfactor TD'!$D90*Volumes!N18","v":7176558.0176196424},{"$f":"'Wegingsfactor TD'!$D90*Volumes!O18","v":14561148.720449194},{"$f":"'Wegingsfactor TD'!$D90*Volumes!P18","v":0},{"$f":"SUM(E16:O16)","v":57014621.444357216}]
[]
[null,"Samengestelde Output 2006",null,null,{"$f":"SUM(E7:E16)","v":14431578.741088167},{"$f":"SUM(F7:F16)","v":18817286.994324122},191454536.0324775,6575050.2505912827,16232236.431899132,20203227.811859664,224838508.8041361,22346322.988743719,10654583.364463201,15829273.913561139,204138703.47003418,{"$f":"SUM(P7:P16)","v":0},{"$f":"SUM(E18:O18)","v":745521308.80317831}]
[]
[null,2007]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D81*Volumes!E27","v":2343834.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!F27","v":3251397.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!G27","v":31799835.030891694},{"$f":"'Wegingsfactor TD'!$D81*Volumes!H27","v":1044722.3302372745},{"$f":"'Wegingsfactor TD'!$D81*Volumes!I27","v":2581380.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!J27","v":3267061.2957102368},{"$f":"'Wegingsfactor TD'!$D81*Volumes!K27","v":37709409.198887154},{"$f":"'Wegingsfactor TD'!$D81*Volumes!L27","v":3507204.328138364},{"$f":"'Wegingsfactor TD'!$D81*Volumes!M27","v":1765579.7155244136},{"$f":"'Wegingsfactor TD'!$D81*Volumes!N27","v":854331.21877040085},{"$f":"'Wegingsfactor TD'!$D81*Volumes!O27","v":32931558.769924983},{"$f":"'Wegingsfactor TD'!$D81*Volumes!P27","v":0},{"$f":"SUM(E23:O23)","v":121056312.88808453}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D82*Volumes!E28","v":10518378.668589074},{"$f":"'Wegingsfactor TD'!$D82*Volumes!F28","v":13397644.704507252},{"$f":"'Wegingsfactor TD'!$D82*Volumes!G28","v":128997227.08379063},{"$f":"'Wegingsfactor TD'!$D82*Volumes!H28","v":4348720.3298697555},{"$f":"'Wegingsfactor TD'!$D82*Volumes!I28","v":11378555.275156759},{"$f":"'Wegingsfactor TD'!$D82*Volumes!J28","v":14239185.39073104},{"$f":"'Wegingsfactor TD'!$D82*Volumes!K28","v":154843643.90594998},{"$f":"'Wegingsfactor TD'!$D82*Volumes!L28","v":15546578.827357383},{"$f":"'Wegingsfactor TD'!$D82*Volumes!M28","v":7707716.0771129942},{"$f":"'Wegingsfactor TD'!$D82*Volumes!N28","v":3555160.1471247328},{"$f":"'Wegingsfactor TD'!$D82*Volumes!O28","v":143489995.13998079},{"$f":"'Wegingsfactor TD'!$D82*Volumes!P28","v":0},{"$f":"SUM(E24:O24)","v":508022805.55017036}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D85*Volumes!E31","v":9612.0000000000018},{"$f":"'Wegingsfactor TD'!$D85*Volumes!F31","v":12067.500000000002},{"$f":"'Wegingsfactor TD'!$D85*Volumes!G31","v":144814.88616873472},{"$f":"'Wegingsfactor TD'!$D85*Volumes!H31","v":6965.0237975973387},{"$f":"'Wegingsfactor TD'!$D85*Volumes!I31","v":11484.000000000002},{"$f":"'Wegingsfactor TD'!$D85*Volumes!J31","v":15285.55891972338},{"$f":"'Wegingsfactor TD'!$D85*Volumes!K31","v":179019.26265131342},{"$f":"'Wegingsfactor TD'!$D85*Volumes!L31","v":18812.006401947099},{"$f":"'Wegingsfactor TD'!$D85*Volumes!M31","v":7122.4987179487207},{"$f":"'Wegingsfactor TD'!$D85*Volumes!N31","v":13714.565440125816},{"$f":"'Wegingsfactor TD'!$D85*Volumes!O31","v":139517.33585337902},{"$f":"'Wegingsfactor TD'!$D85*Volumes!P31","v":0},{"$f":"SUM(E27:O27)","v":558414.63795076951}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D86*Volumes!E32","v":854115.34396211593},{"$f":"'Wegingsfactor TD'!$D86*Volumes!F32","v":1127288.0517576544},{"$f":"'Wegingsfactor TD'!$D86*Volumes!G32","v":15558154.31840284},{"$f":"'Wegingsfactor TD'!$D86*Volumes!H32","v":621940.52284767886},{"$f":"'Wegingsfactor TD'!$D86*Volumes!I32","v":1346743.5256427317},{"$f":"'Wegingsfactor TD'!$D86*Volumes!J32","v":1440034.5858075684},{"$f":"'Wegingsfactor TD'!$D86*Volumes!K32","v":17304341.585037932},{"$f":"'Wegingsfactor TD'!$D86*Volumes!L32","v":1558599.7910894477},{"$f":"'Wegingsfactor TD'!$D86*Volumes!M32","v":601549.76164981246},{"$f":"'Wegingsfactor TD'!$D86*Volumes!N32","v":2911406.8951559504},{"$f":"'Wegingsfactor TD'!$D86*Volumes!O32","v":12392657.125236357},{"$f":"'Wegingsfactor TD'!$D86*Volumes!P32","v":0},{"$f":"SUM(E28:O28)","v":55716831.506590083}]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D89*Volumes!E35","v":69737.318160415394},{"$f":"'Wegingsfactor TD'!$D89*Volumes!F35","v":88998.101271387277},{"$f":"'Wegingsfactor TD'!$D89*Volumes!G35","v":1356761.1544992889},{"$f":"'Wegingsfactor TD'!$D89*Volumes!H35","v":68960.50994562672},{"$f":"'Wegingsfactor TD'!$D89*Volumes!I35","v":117557.19347041452},{"$f":"'Wegingsfactor TD'!$D89*Volumes!J35","v":117343.55857024966},{"$f":"'Wegingsfactor TD'!$D89*Volumes!K35","v":1630576.0046943719},{"$f":"'Wegingsfactor TD'!$D89*Volumes!L35","v":215847.47990783092},{"$f":"'Wegingsfactor TD'!$D89*Volumes!M35","v":53133.194788887922},{"$f":"'Wegingsfactor TD'!$D89*Volumes!N35","v":803088.33758224302},{"$f":"'Wegingsfactor TD'!$D89*Volumes!O35","v":2530943.833219992},{"$f":"'Wegingsfactor TD'!$D89*Volumes!P35","v":0},{"$f":"SUM(E31:O31)","v":7052946.6861107079}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) gestandaardiseerd",null,null,{"$f":"'Wegingsfactor TD'!$D90*Volumes!E38","v":709337.13469087065},{"$f":"'Wegingsfactor TD'!$D90*Volumes!F38","v":924151.70480734215},{"$f":"'Wegingsfactor TD'!$D90*Volumes!G38","v":13366877.073480774},{"$f":"'Wegingsfactor TD'!$D90*Volumes!H38","v":565622.35203399195},{"$f":"'Wegingsfactor TD'!$D90*Volumes!I38","v":1116534.4957983794},{"$f":"'Wegingsfactor TD'!$D90*Volumes!J38","v":1175355.4191547537},{"$f":"'Wegingsfactor TD'!$D90*Volumes!K38","v":13945256.445913995},{"$f":"'Wegingsfactor TD'!$D90*Volumes!L38","v":1844870.5047310754},{"$f":"'Wegingsfactor TD'!$D90*Volumes!M38","v":585494.15051085688},{"$f":"'Wegingsfactor TD'!$D90*Volumes!N38","v":7096627.2570484206},{"$f":"'Wegingsfactor TD'!$D90*Volumes!O38","v":14296854.741814889},{"$f":"'Wegingsfactor TD'!$D90*Volumes!P38","v":0},{"$f":"SUM(E32:O32)","v":55626981.279985346}]
[]
[null,"Samengestelde Output 2007",null,null,{"$f":"SUM(E23:E32)","v":14505014.465402476},{"$f":"SUM(F23:F32)","v":18801547.062343635},191223669.54723397,6656931.0687319245,16552254.490068285,20254265.808893573,225612246.40313476,22691912.937626049,10720595.398304913,15234328.421121873,205781526.94603041,{"$f":"SUM(P23:P32)","v":0},{"$f":"SUM(E34:O34)","v":748034292.5488919}]
[]
[null,2008]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D81*Volumes!E47","v":2396466.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!F47","v":3276157.5000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!G47","v":32872354.873757813},{"$f":"'Wegingsfactor TD'!$D81*Volumes!H47","v":1052794.724881555},{"$f":"'Wegingsfactor TD'!$D81*Volumes!I47","v":2605968.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!J47","v":3303800.2676476236},{"$f":"'Wegingsfactor TD'!$D81*Volumes!K47","v":38019789.790390603},{"$f":"'Wegingsfactor TD'!$D81*Volumes!L47","v":3519531.5242050355},{"$f":"'Wegingsfactor TD'!$D81*Volumes!M47","v":1781963.6400000004},{"$f":"'Wegingsfactor TD'!$D81*Volumes!N47","v":872347.84375408047},{"$f":"'Wegingsfactor TD'!$D81*Volumes!O47","v":33096555.957817923},{"$f":"'Wegingsfactor TD'!$D81*Volumes!P47","v":0},{"$f":"SUM(E39:O39)","v":122797730.12245464}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D82*Volumes!E48","v":10647080.484677793},{"$f":"'Wegingsfactor TD'!$D82*Volumes!F48","v":13514152.601866623},{"$f":"'Wegingsfactor TD'!$D82*Volumes!G48","v":132346537.91418368},{"$f":"'Wegingsfactor TD'!$D82*Volumes!H48","v":4425839.4737114254},{"$f":"'Wegingsfactor TD'!$D82*Volumes!I48","v":11429541.25889292},{"$f":"'Wegingsfactor TD'!$D82*Volumes!J48","v":14550252.151765795},{"$f":"'Wegingsfactor TD'!$D82*Volumes!K48","v":156118139.12629664},{"$f":"'Wegingsfactor TD'!$D82*Volumes!L48","v":15740654.746602615},{"$f":"'Wegingsfactor TD'!$D82*Volumes!M48","v":7745773.4706316581},{"$f":"'Wegingsfactor TD'!$D82*Volumes!N48","v":3660788.7837305563},{"$f":"'Wegingsfactor TD'!$D82*Volumes!O48","v":141383678.80929783},{"$f":"'Wegingsfactor TD'!$D82*Volumes!P48","v":0},{"$f":"SUM(E40:O40)","v":511562438.82165754}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D85*Volumes!E51","v":10332.000000000002},{"$f":"'Wegingsfactor TD'!$D85*Volumes!F51","v":12295.500000000004},{"$f":"'Wegingsfactor TD'!$D85*Volumes!G51","v":156778.43239710672},{"$f":"'Wegingsfactor TD'!$D85*Volumes!H51","v":6944.2460854134897},{"$f":"'Wegingsfactor TD'!$D85*Volumes!I51","v":11214.000000000002},{"$f":"'Wegingsfactor TD'!$D85*Volumes!J51","v":14007.992295662601},{"$f":"'Wegingsfactor TD'!$D85*Volumes!K51","v":180492.74382783278},{"$f":"'Wegingsfactor TD'!$D85*Volumes!L51","v":18611.935993377447},{"$f":"'Wegingsfactor TD'!$D85*Volumes!M51","v":7147.4400000000014},{"$f":"'Wegingsfactor TD'!$D85*Volumes!N51","v":13821.816245919621},{"$f":"'Wegingsfactor TD'!$D85*Volumes!O51","v":157926.94806286565},{"$f":"'Wegingsfactor TD'!$D85*Volumes!P51","v":0},{"$f":"SUM(E43:O43)","v":589573.05490817828}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D86*Volumes!E52","v":963965.76608400035},{"$f":"'Wegingsfactor TD'!$D86*Volumes!F52","v":1165018.4630672154},{"$f":"'Wegingsfactor TD'!$D86*Volumes!G52","v":16326856.805132853},{"$f":"'Wegingsfactor TD'!$D86*Volumes!H52","v":640446.14771790162},{"$f":"'Wegingsfactor TD'!$D86*Volumes!I52","v":1298613.1860532463},{"$f":"'Wegingsfactor TD'!$D86*Volumes!J52","v":1247649.7523489816},{"$f":"'Wegingsfactor TD'!$D86*Volumes!K52","v":17446771.071228348},{"$f":"'Wegingsfactor TD'!$D86*Volumes!L52","v":1561758.9654150174},{"$f":"'Wegingsfactor TD'!$D86*Volumes!M52","v":597297.5143055144},{"$f":"'Wegingsfactor TD'!$D86*Volumes!N52","v":2419918.4744692468},{"$f":"'Wegingsfactor TD'!$D86*Volumes!O52","v":15472111.290306356},{"$f":"'Wegingsfactor TD'!$D86*Volumes!P52","v":0},{"$f":"SUM(E44:O44)","v":59140407.436128676}]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D89*Volumes!E55","v":70401.48309527649},{"$f":"'Wegingsfactor TD'!$D89*Volumes!F55","v":78371.462313609693},{"$f":"'Wegingsfactor TD'!$D89*Volumes!G55","v":1290715.7698877479},{"$f":"'Wegingsfactor TD'!$D89*Volumes!H55","v":64004.904647511503},{"$f":"'Wegingsfactor TD'!$D89*Volumes!I55","v":117557.19347041452},{"$f":"'Wegingsfactor TD'!$D89*Volumes!J55","v":114223.82341882479},{"$f":"'Wegingsfactor TD'!$D89*Volumes!K55","v":1569975.4228327386},{"$f":"'Wegingsfactor TD'!$D89*Volumes!L55","v":197570.36246575459},{"$f":"'Wegingsfactor TD'!$D89*Volumes!M55","v":48311.357361796341},{"$f":"'Wegingsfactor TD'!$D89*Volumes!N55","v":732994.45024971513},{"$f":"'Wegingsfactor TD'!$D89*Volumes!O55","v":1316374.9008946982},{"$f":"'Wegingsfactor TD'!$D89*Volumes!P55","v":0},{"$f":"SUM(E47:O47)","v":5600501.1306380872}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) gestandaardiseerd",null,null,{"$f":"'Wegingsfactor TD'!$D90*Volumes!E58","v":671825.51894666231},{"$f":"'Wegingsfactor TD'!$D90*Volumes!F58","v":894994.56918433832},{"$f":"'Wegingsfactor TD'!$D90*Volumes!G58","v":13086777.284010926},{"$f":"'Wegingsfactor TD'!$D90*Volumes!H58","v":543544.44653814647},{"$f":"'Wegingsfactor TD'!$D90*Volumes!I58","v":1179965.8861186248},{"$f":"'Wegingsfactor TD'!$D90*Volumes!J58","v":1161201.3823030917},{"$f":"'Wegingsfactor TD'!$D90*Volumes!K58","v":13694611.599177709},{"$f":"'Wegingsfactor TD'!$D90*Volumes!L58","v":1925579.4428629209},{"$f":"'Wegingsfactor TD'!$D90*Volumes!M58","v":588385.14873613208},{"$f":"'Wegingsfactor TD'!$D90*Volumes!N58","v":7431553.8823820874},{"$f":"'Wegingsfactor TD'!$D90*Volumes!O58","v":14064850.828849038},{"$f":"'Wegingsfactor TD'!$D90*Volumes!P58","v":0},{"$f":"SUM(E48:O48)","v":55243289.98910968}]
[]
[null,"Samengestelde Output 2008",null,null,{"$f":"SUM(E39:E48)","v":14760071.252803734},{"$f":"SUM(F39:F48)","v":18940990.096431788},196080021.07937011,6733573.9435819536,16642859.524535205,20391135.369779982,227029779.75375387,22963706.977544717,10768878.571035102,15131425.250831606,205491498.73522872,{"$f":"SUM(P39:P48)","v":0},{"$f":"SUM(E50:O50)","v":754933940.55489683}]
[]
[null,2009]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D81*Volumes!E67","v":2430720.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!F67","v":3314916.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!G67","v":33456766.908575173},{"$f":"'Wegingsfactor TD'!$D81*Volumes!H67","v":1049893.2085411856},{"$f":"'Wegingsfactor TD'!$D81*Volumes!I67","v":2632318.5000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!J67","v":3331839.3932805774},{"$f":"'Wegingsfactor TD'!$D81*Volumes!K67","v":38140330.500000007},{"$f":"'Wegingsfactor TD'!$D81*Volumes!L67","v":3551668.6825973252},{"$f":"'Wegingsfactor TD'!$D81*Volumes!M67","v":1799280.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Volumes!N67","v":881041.86555106926},{"$f":"'Wegingsfactor TD'!$D81*Volumes!O67","v":33359572.500000004},{"$f":"'Wegingsfactor TD'!$D81*Volumes!P67","v":0},{"$f":"SUM(E55:O55)","v":123948347.55854535}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D82*Volumes!E68","v":10712359.03528339},{"$f":"'Wegingsfactor TD'!$D82*Volumes!F68","v":13836158.140024228},{"$f":"'Wegingsfactor TD'!$D82*Volumes!G68","v":133393133.75510998},{"$f":"'Wegingsfactor TD'!$D82*Volumes!H68","v":4400747.2310269801},{"$f":"'Wegingsfactor TD'!$D82*Volumes!I68","v":11466419.822525982},{"$f":"'Wegingsfactor TD'!$D82*Volumes!J68","v":14405478.269377371},{"$f":"'Wegingsfactor TD'!$D82*Volumes!K68","v":156141485.56607965},{"$f":"'Wegingsfactor TD'!$D82*Volumes!L68","v":15768726.010661047},{"$f":"'Wegingsfactor TD'!$D82*Volumes!M68","v":7798645.2028139103},{"$f":"'Wegingsfactor TD'!$D82*Volumes!N68","v":3702802.0707269111},{"$f":"'Wegingsfactor TD'!$D82*Volumes!O68","v":142283381.20082852},{"$f":"'Wegingsfactor TD'!$D82*Volumes!P68","v":0},{"$f":"SUM(E56:O56)","v":513909336.30445802}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D85*Volumes!E71","v":9630.0000000000018},{"$f":"'Wegingsfactor TD'!$D85*Volumes!F71","v":10476.000000000002},{"$f":"'Wegingsfactor TD'!$D85*Volumes!G71","v":149552.76190874816},{"$f":"'Wegingsfactor TD'!$D85*Volumes!H71","v":6367.9231844815949},{"$f":"'Wegingsfactor TD'!$D85*Volumes!I71","v":10362.000000000004},{"$f":"'Wegingsfactor TD'!$D85*Volumes!J71","v":13310.903814621972},{"$f":"'Wegingsfactor TD'!$D85*Volumes!K71","v":174620.98413972673},{"$f":"'Wegingsfactor TD'!$D85*Volumes!L71","v":17731.723326117033},{"$f":"'Wegingsfactor TD'!$D85*Volumes!M71","v":6660.0000000000009},{"$f":"'Wegingsfactor TD'!$D85*Volumes!N71","v":14314.43879285499},{"$f":"'Wegingsfactor TD'!$D85*Volumes!O71","v":145405.89445969724},{"$f":"'Wegingsfactor TD'!$D85*Volumes!P71","v":0},{"$f":"SUM(E59:O59)","v":558432.6296262478}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D86*Volumes!E72","v":845508.50676493731},{"$f":"'Wegingsfactor TD'!$D86*Volumes!F72","v":943467.90381177247},{"$f":"'Wegingsfactor TD'!$D86*Volumes!G72","v":17012736.57363236},{"$f":"'Wegingsfactor TD'!$D86*Volumes!H72","v":539280.78910945018},{"$f":"'Wegingsfactor TD'!$D86*Volumes!I72","v":1176749.0536769666},{"$f":"'Wegingsfactor TD'!$D86*Volumes!J72","v":1130069.0122712348},{"$f":"'Wegingsfactor TD'!$D86*Volumes!K72","v":16493867.497846197},{"$f":"'Wegingsfactor TD'!$D86*Volumes!L72","v":1464855.4470054985},{"$f":"'Wegingsfactor TD'!$D86*Volumes!M72","v":555140.99921801803},{"$f":"'Wegingsfactor TD'!$D86*Volumes!N72","v":2129139.0382046723},{"$f":"'Wegingsfactor TD'!$D86*Volumes!O72","v":14234078.769342335},{"$f":"'Wegingsfactor TD'!$D86*Volumes!P72","v":0},{"$f":"SUM(E60:O60)","v":56524893.590883434}]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D89*Volumes!E75","v":66416.493486109903},{"$f":"'Wegingsfactor TD'!$D89*Volumes!F75","v":116228.86360069233},{"$f":"'Wegingsfactor TD'!$D89*Volumes!G75","v":1402535.2031815059},{"$f":"'Wegingsfactor TD'!$D89*Volumes!H75","v":65984.29869579467},{"$f":"'Wegingsfactor TD'!$D89*Volumes!I75","v":134714.78762099292},{"$f":"'Wegingsfactor TD'!$D89*Volumes!J75","v":134318.30879923611},{"$f":"'Wegingsfactor TD'!$D89*Volumes!K75","v":1592667.5137969155},{"$f":"'Wegingsfactor TD'!$D89*Volumes!L75","v":198920.1644941284},{"$f":"'Wegingsfactor TD'!$D89*Volumes!M75","v":60312.817734736404},{"$f":"'Wegingsfactor TD'!$D89*Volumes!N75","v":671121.44274746615},{"$f":"'Wegingsfactor TD'!$D89*Volumes!O75","v":1383200.5322800332},{"$f":"'Wegingsfactor TD'!$D89*Volumes!P75","v":0},{"$f":"SUM(E63:O63)","v":5826420.4264376117}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) gestandaardiseerd",null,null,{"$f":"'Wegingsfactor TD'!$D90*Volumes!E78","v":651879.19765728642},{"$f":"'Wegingsfactor TD'!$D90*Volumes!F78","v":1027475.7377063391},{"$f":"'Wegingsfactor TD'!$D90*Volumes!G78","v":13846407.747842891},{"$f":"'Wegingsfactor TD'!$D90*Volumes!H78","v":552648.03936102137},{"$f":"'Wegingsfactor TD'!$D90*Volumes!I78","v":1224745.8995682811},{"$f":"'Wegingsfactor TD'!$D90*Volumes!J78","v":1263114.9582023651},{"$f":"'Wegingsfactor TD'!$D90*Volumes!K78","v":13357581.427988166},{"$f":"'Wegingsfactor TD'!$D90*Volumes!L78","v":2022916.2022750953},{"$f":"'Wegingsfactor TD'!$D90*Volumes!M78","v":625826.46144659654},{"$f":"'Wegingsfactor TD'!$D90*Volumes!N78","v":7076345.6919229776},{"$f":"'Wegingsfactor TD'!$D90*Volumes!O78","v":14283142.574204009},{"$f":"'Wegingsfactor TD'!$D90*Volumes!P78","v":0},{"$f":"SUM(E64:O64)","v":55932083.938175038}]
[]
[null,"Samengestelde Output 2009",null,null,{"$f":"SUM(E55:E64)","v":14716513.233191725},{"$f":"SUM(F55:F64)","v":19248722.645143036},199261132.95025063,6614921.4899189128,16645310.063392222,20278130.845745411,225900553.48985067,23024818.230359208,10845865.481213262,14474764.54794595,205688781.47111458,{"$f":"SUM(P55:P64)","v":0},756699514.44812572]
[]
[null,2010]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!E27","v":2430720.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!F27","v":3314916.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!G27","v":33456766.908575173},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!H27","v":1049893.2085411856},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!I27","v":2632318.5000000005},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!J27","v":3331839.3932805774},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!K27","v":38140330.500000007},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!L27","v":3551668.6825973252},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!M27","v":1799280.0000000005},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!N27","v":881041.86555106926},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!O27","v":33359572.500000004},{"$f":"'Wegingsfactor TD'!$D81*Rekenvolumes!P27","v":0},{"$f":"SUM(E71:O71)","v":123948347.55854535}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!E28","v":10712359.03528339},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!F28","v":13836158.140024228},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!G28","v":133393133.75510998},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!H28","v":4400747.2310269801},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!I28","v":11466419.822525982},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!J28","v":14405478.269377371},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!K28","v":156141485.56607965},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!L28","v":15768726.010661047},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!M28","v":7798645.2028139103},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!N28","v":3702802.0707269111},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!O28","v":142283381.20082852},{"$f":"'Wegingsfactor TD'!$D82*Rekenvolumes!P28","v":0},{"$f":"SUM(E72:O72)","v":513909336.30445802}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!E31","v":9630.0000000000018},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!F31","v":10476.000000000002},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!G31","v":149552.76190874816},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!H31","v":6367.9231844815949},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!I31","v":10362.000000000004},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!J31","v":13310.903814621972},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!K31","v":174620.98413972673},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!L31","v":17731.723326117033},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!M31","v":6660.0000000000009},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!N31","v":14314.43879285499},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!O31","v":145405.89445969724},{"$f":"'Wegingsfactor TD'!$D85*Rekenvolumes!P31","v":0},{"$f":"SUM(E75:O75)","v":558432.6296262478}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!E32","v":845508.50676493731},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!F32","v":943467.90381177247},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!G32","v":17012736.57363236},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!H32","v":539280.78910945018},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!I32","v":1176749.0536769666},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!J32","v":1130069.0122712348},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!K32","v":16493867.497846197},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!L32","v":1464855.4470054985},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!M32","v":555140.99921801803},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!N32","v":2129139.0382046723},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!O32","v":14234078.769342335},{"$f":"'Wegingsfactor TD'!$D86*Rekenvolumes!P32","v":0},{"$f":"SUM(E76:O76)","v":56524893.590883434}]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!E35","v":66416.493486109903},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!F35","v":116228.86360069233},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!G35","v":1402535.2031815059},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!H35","v":65984.29869579467},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!I35","v":134714.78762099292},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!J35","v":134318.30879923611},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!K35","v":1592667.5137969155},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!L35","v":198920.1644941284},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!M35","v":60312.817734736404},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!N35","v":671121.44274746615},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!O35","v":1383200.5322800332},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!P35","v":0},{"$f":"SUM(E79:O79)","v":5826420.4264376117}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) gestandaardiseerd",null,null,{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!E38","v":651879.19765728642},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!F38","v":1027475.7377063391},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!G38","v":13846407.747842891},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!H38","v":552648.03936102137},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!I38","v":1224745.8995682811},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!J38","v":1263114.9582023651},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!K38","v":13357581.427988166},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!L38","v":2022916.2022750953},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!M38","v":625826.46144659654},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!N38","v":7076345.6919229776},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!O38","v":14283142.574204009},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!P38","v":0},{"$f":"SUM(E80:O80)","v":55932083.938175038}]
[]
[null,"Extra hoge druk (>= 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!E41","v":0},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!F41","v":8634.1441531942874},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!G41","v":0},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!H41","v":0},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!I41","v":0},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!J41","v":0},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!K41","v":0},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!L41","v":0},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!M41","v":0},{"$f":"'Wegingsfactor TD'!$D89*Rekenvolumes!N41","v":0},{"$f":"'Wegingsfactor TD'!D93*Rekenvolumes!O41","v":460.7397728687364},{"$f":"'Wegingsfactor TD'!D97*Rekenvolumes!$P$41","v":924.2553121287425},{"$f":"SUM(E83:P83)","v":10019.139238191765}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!E42","v":0},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!F42","v":1483462.168824015},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!G42","v":0},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!H42","v":0},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!I42","v":0},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!J42","v":0},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!K42","v":0},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!L42","v":0},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!M42","v":0},{"$f":"'Wegingsfactor TD'!$D90*Rekenvolumes!N42","v":0},{"$f":"'Wegingsfactor TD'!D94*Rekenvolumes!O42","v":324224.28461133299},{"$f":"'Wegingsfactor TD'!D98*Rekenvolumes!P42","v":4573469.1218158705},{"$f":"SUM(E84:P84)","v":6381155.5752512179}]
[]
[null,"Subtotaal SO 2010 Transportdienst",null,null,{"$f":"SUM(E71:E84)","v":14716513.233191725},{"$f":"SUM(F71:F84)","v":20740818.958120242},199261132.95025063,6614921.4899189128,16645310.063392222,20278130.845745411,225900553.48985067,23024818.230359208,{"$f":"SUM(M71:M84)","v":10845865.481213262},{"$f":"SUM(N71:N84)","v":14474764.54794595},{"$f":"SUM(O71:O84)","v":206013466.49549878},{"$f":"SUM(P71:P84)","v":4574393.3771279994},{"$f":"SUM(Q71:Q84)","v":763090689.16261518}]
[]
[null,"EAV"]
[null,"LD 0-10 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!E45","v":973486.68341968884},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!F45","v":888110.84040052572},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!G45","v":12413424.55884945},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!H45","v":163173.94849224677},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!I45","v":714833.24184683955},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!J45","v":1156867.9320348145},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!K45","v":10843742.428439865},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!L45","v":885079.74538209382},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!M45","v":570351.04596825573},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!N45","v":438498.41266647115},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!O45","v":9445713.7140401844},{"$f":"'Wegingsfactor AD'!$D98*Rekenvolumes!P45","v":0},{"$f":"SUM(E89:P89)","v":38493282.551540434}]
[null,"LD 10-16 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!E46","v":0},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!F46","v":0},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!G46","v":268219.25367437431},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!H46","v":16443.068168920196},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!I46","v":0},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!J46","v":0},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!K46","v":323380.34065543051},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!L46","v":93177.386290547773},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!M46","v":13154.454535136156},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!N46","v":7673.4318121627575},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!O46","v":223020.9755868825},{"$f":"'Wegingsfactor AD'!$D99*Rekenvolumes!P46","v":0},{"$f":"SUM(E90:P90)","v":945068.91072345409}]
[null,"LD 16-25 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!E47","v":24771.158905054308},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!F47","v":44175.160816087708},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!G47","v":245906.39759297229},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!H47","v":12929.315360806158},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!I47","v":23703.744828144627},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!J47","v":37710.50313568463},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!K47","v":164848.77085027852},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!L47","v":24781.187774878472},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!M47","v":12929.315360806158},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!N47","v":2154.8858934676932},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!O47","v":249488.67116030512},{"$f":"'Wegingsfactor AD'!$D100*Rekenvolumes!P47","v":0},843399.11167848576]
[null,"LD 25-40 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!E48","v":12962.814400843559},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!F48","v":17283.752534458079},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!G48","v":209922.48118007131},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!H48","v":21604.690668072599},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!I48","v":17283.752534458079},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!J48","v":19444.221601265337},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!K48","v":401847.24642615032},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!L48","v":58332.664803796019},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!M48","v":6481.4072004217796},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!N48","v":12962.814400843559},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!O48","v":320936.91413804592},{"$f":"'Wegingsfactor AD'!$D101*Rekenvolumes!P48","v":0},1099062.7598884266]
[null,"LD 40-65 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!E49","v":9278.2820667772557},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!F49","v":1324.2968549543625},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!G49","v":61690.718880712222},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!H49","v":7945.7811297261751},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!I49","v":2648.593709908725},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!J49","v":3972.8905648630875},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!K49","v":0},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!L49","v":18540.155969361076},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!M49","v":1324.2968549543625},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!N49","v":2648.593709908725},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!O49","v":85881.191987106184},{"$f":"'Wegingsfactor AD'!$D102*Rekenvolumes!P49","v":0},195254.80172827217]
[null,"LD 65-100 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!E50","v":4353.8221987932566},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!F50","v":1451.2740662644189},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!G50","v":41784.683944976452},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!H50","v":4353.8221987932566},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!I50","v":7256.3703313220949},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!J50","v":10158.918463850932},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!K50","v":146578.68069270632},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!L50","v":5805.0962650576757},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!M50","v":1451.2740662644189},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!N50","v":0},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!O50","v":64890.362447934815},{"$f":"'Wegingsfactor AD'!$D103*Rekenvolumes!P50","v":0},288084.30467596365]
[null,"LD 100-160 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!E51","v":0},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!F51","v":2302.6428879709429},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!G51","v":58219.241470046443},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!H51","v":0},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!I51","v":6907.9286639128286},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!J51","v":4605.2857759418857},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!K51","v":52960.786423331687},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!L51","v":4605.2857759418857},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!M51","v":0},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!N51","v":6907.9286639128286},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!O51","v":49617.168350555687},{"$f":"'Wegingsfactor AD'!$D104*Rekenvolumes!P51","v":0},186126.26801161421]
[null,"LD 160-250 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!E52","v":0},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!F52","v":0},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!G52","v":0},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!H52","v":11646.936807047661},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!I52","v":0},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!J52","v":0},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!K52","v":31058.498152127097},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!L52","v":0},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!M52","v":0},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!N52","v":0},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!O52","v":41746.435717986271},{"$f":"'Wegingsfactor AD'!$D105*Rekenvolumes!P52","v":0},84451.87067716103]
[null,"LD 250-400 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!E53","v":0},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!F53","v":0},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!G53","v":0},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!H53","v":0},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!I53","v":0},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!J53","v":10332.630868345719},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!K53","v":56829.469775901453},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!L53","v":10332.630868345719},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!M53","v":0},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!N53","v":5166.3154341728596},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!O53","v":41330.523473382877},{"$f":"'Wegingsfactor AD'!$D106*Rekenvolumes!P53","v":0},123991.57042014864]
[null,"LD 400-650 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!E54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!F54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!G54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!H54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!I54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!J54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!K54","v":38622.419092757074},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!L54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!M54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!N54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!O54","v":0},{"$f":"'Wegingsfactor AD'!$D107*Rekenvolumes!P54","v":0},38622.419092757074]
[null,"LD 650-1000 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!E55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!F55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!G55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!H55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!I55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!J55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!K55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!L55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!M55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!N55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!O55","v":0},{"$f":"'Wegingsfactor AD'!$D108*Rekenvolumes!P55","v":0},0]
[null,"LD 1000-1600 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!E56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!F56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!G56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!H56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!I56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!J56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!K56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!L56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!M56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!N56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!O56","v":0},{"$f":"'Wegingsfactor AD'!$D109*Rekenvolumes!P56","v":0},0]
[null,"LD 1600-2500 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!E57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!F57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!G57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!H57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!I57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!J57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!K57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!L57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!M57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!N57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!O57","v":0},{"$f":"'Wegingsfactor AD'!$D110*Rekenvolumes!P57","v":0},0]
[null,"LD >2500 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!E58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!F58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!G58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!H58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!I58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!J58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!K58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!L58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!M58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!N58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!O58","v":0},{"$f":"'Wegingsfactor AD'!$D111*Rekenvolumes!P58","v":0},0]
[]
[null,"HD 0-10 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!E60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!F60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!G60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!H60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!I60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!J60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!K60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!L60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!M60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!N60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!O60","v":0},{"$f":"'Wegingsfactor AD'!$D113*Rekenvolumes!P60","v":0},{"$f":"SUM(E104:P104)","v":0}]
[null,"HD 10-16 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!E61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!F61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!G61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!H61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!I61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!J61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!K61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!L61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!M61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!N61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!O61","v":0},{"$f":"'Wegingsfactor AD'!$D114*Rekenvolumes!P61","v":0},{"$f":"SUM(E105:P105)","v":0}]
[null,"HD 16-25 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!E62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!F62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!G62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!H62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!I62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!J62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!K62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!L62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!M62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!N62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!O62","v":0},{"$f":"'Wegingsfactor AD'!$D115*Rekenvolumes!P62","v":0},0]
[null,"HD 25-40 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!E63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!F63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!G63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!H63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!I63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!J63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!K63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!L63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!M63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!N63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!O63","v":0},{"$f":"'Wegingsfactor AD'!$D116*Rekenvolumes!P63","v":0},0]
[null,"HD 40-65 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!E64","v":0},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!F64","v":0},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!G64","v":20295.751439231422},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!H64","v":0},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!I64","v":0},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!J64","v":0},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!K64","v":0},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!L64","v":0},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!M64","v":0},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!N64","v":0},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!O64","v":44993.03366884921},{"$f":"'Wegingsfactor AD'!$D117*Rekenvolumes!P64","v":0},65288.785108080629]
[null,"HD 65-100 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!E65","v":0},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!F65","v":0},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!G65","v":15398.198452873365},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!H65","v":0},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!I65","v":0},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!J65","v":0},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!K65","v":3599.2588965479999},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!L65","v":0},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!M65","v":0},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!N65","v":0},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!O65","v":68385.919034412},{"$f":"'Wegingsfactor AD'!$D118*Rekenvolumes!P65","v":0},87383.376383833369]
[null,"HD 100-160 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!E66","v":0},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!F66","v":0},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!G66","v":14454.364710850674},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!H66","v":0},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!I66","v":0},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!J66","v":0},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!K66","v":0},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!L66","v":0},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!M66","v":0},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!N66","v":0},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!O66","v":140624.56097933772},{"$f":"'Wegingsfactor AD'!$D119*Rekenvolumes!P66","v":0},155078.92569018839]
[null,"HD 160-250 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!E67","v":0},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!F67","v":9057.2039768566319},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!G67","v":36228.815907426528},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!H67","v":0},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!I67","v":0},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!J67","v":0},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!K67","v":9057.2039768566319},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!L67","v":27171.611930569896},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!M67","v":0},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!N67","v":0},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!O67","v":172086.87556027601},{"$f":"'Wegingsfactor AD'!$D120*Rekenvolumes!P67","v":0},253601.71135198569]
[null,"HD 250-400 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!E68","v":0},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!F68","v":8366.3254654790817},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!G68","v":41831.627327395407},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!H68","v":0},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!I68","v":0},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!J68","v":0},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!K68","v":8366.3254654790817},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!L68","v":0},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!M68","v":0},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!N68","v":0},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!O68","v":66930.603723832653},{"$f":"'Wegingsfactor AD'!$D121*Rekenvolumes!P68","v":0},125494.88198218623]
[null,"HD 400-650 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!E69","v":0},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!F69","v":0},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!G69","v":6551.7170941483764},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!H69","v":0},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!I69","v":0},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!J69","v":0},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!K69","v":52413.736753187011},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!L69","v":6551.7170941483764},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!M69","v":0},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!N69","v":6551.7170941483764},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!O69","v":26206.868376593506},{"$f":"'Wegingsfactor AD'!$D122*Rekenvolumes!P69","v":0},98275.756412225659]
[null,"HD 650-1000 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!E70","v":0},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!F70","v":7390.5030272342819},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!G70","v":22171.509081702847},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!H70","v":0},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!I70","v":0},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!J70","v":0},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!K70","v":0},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!L70","v":0},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!M70","v":0},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!N70","v":36952.515136171409},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!O70","v":59124.024217874256},{"$f":"'Wegingsfactor AD'!$D123*Rekenvolumes!P70","v":0},125638.55146298278]
[null,"HD 1000-1600 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!E71","v":0},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!F71","v":0},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!G71","v":20225.02786838694},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!H71","v":0},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!I71","v":0},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!J71","v":0},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!K71","v":0},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!L71","v":0},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!M71","v":0},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!N71","v":4045.0055736773884},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!O71","v":0},{"$f":"'Wegingsfactor AD'!$D124*Rekenvolumes!P71","v":0},24270.033442064327]
[null,"HD 1600-2500 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!E72","v":0},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!F72","v":0},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!G72","v":0},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!H72","v":0},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!I72","v":0},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!J72","v":0},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!K72","v":0},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!L72","v":10708.551282124183},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!M72","v":0},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!N72","v":21417.102564248366},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!O72","v":0},{"$f":"'Wegingsfactor AD'!$D125*Rekenvolumes!P72","v":0},32125.653846372548]
[null,"HD >2500 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!E73","v":0},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!F73","v":0},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!G73","v":7700.426545696324},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!H73","v":0},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!I73","v":0},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!J73","v":0},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!K73","v":0},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!L73","v":0},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!M73","v":0},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!N73","v":0},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!O73","v":161708.95745962279},{"$f":"'Wegingsfactor AD'!$D126*Rekenvolumes!P73","v":0},169409.38400531912]
[]
[null,"EHD 0-40 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!E75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!F75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!G75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!H75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!I75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!J75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!K75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!L75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!M75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!N75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!O75","v":0},{"$f":"'Wegingsfactor AD'!$D128*Rekenvolumes!P75","v":0},0]
[null,"EHD >40 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!E76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!F76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!G76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!H76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!I76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!J76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!K76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!L76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!M76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!N76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!O76","v":0},{"$f":"'Wegingsfactor AD'!$D129*Rekenvolumes!P76","v":0},0]
[]
[null,"Meerlengtevergoeding "]
[null,"LD 0-10 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!E79","v":10420.262763082837},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!F79","v":19110.658719153522},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!G79","v":270350.15633708955},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!H79","v":13691.503992179125},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!I79","v":0},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!J79","v":4327.664198926549},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!K79","v":314962.03869001713},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!L79","v":14763.845563594554},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!M79","v":48025.583234105245},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!N79","v":32706.417928170555},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!O79","v":596955.7017251323},{"$f":"'Wegingsfactor AD'!$D132*Rekenvolumes!P79","v":0},{"$f":"SUM(E123:P123)","v":1325313.8331514513}]
[null,"LD 10-16 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!E80","v":24339.53971783095},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!F80","v":0},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!G80","v":45932.532699174939},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!H80","v":2104.6284176883173},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!I80","v":0},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!J80","v":0},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!K80","v":69695.57952421697},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!L80","v":5909.1490188941216},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!M80","v":0},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!N80","v":3096.2321914068516},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!O80","v":53195.783139868065},{"$f":"'Wegingsfactor AD'!$D133*Rekenvolumes!P80","v":0},204273.44470908024]
[null,"LD 16-25 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!E81","v":39343.095171335073},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!F81","v":10677.600354313119},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!G81","v":98240.046775318347},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!H81","v":1769.0698811879722},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!I81","v":0},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!J81","v":631.81067185284724},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!K81","v":39719.830903815666},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!L81","v":1663.7681025458312},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!M81","v":842.41422913712972},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!N81","v":0},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!O81","v":96370.035660147551},{"$f":"'Wegingsfactor AD'!$D134*Rekenvolumes!P81","v":0},289257.67174965353]
[null,"LD 25-40 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!E82","v":5418.3287751674452},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!F82","v":0},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!G82","v":40275.831116399575},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!H82","v":12016.188119429053},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!I82","v":0},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!J82","v":0},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!K82","v":31482.412872904115},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!L82","v":2490.6280829362036},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!M82","v":0},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!N82","v":2949.4279929507675},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!O82","v":85541.385377602492},{"$f":"'Wegingsfactor AD'!$D135*Rekenvolumes!P82","v":0},180174.20233738964]
[null,"HD 0-10 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!E83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!F83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!G83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!H83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!I83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!J83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!K83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!L83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!M83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!N83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!O83","v":0},{"$f":"'Wegingsfactor AD'!$D136*Rekenvolumes!P83","v":0},0]
[null,"HD 10-16 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!E84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!F84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!G84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!H84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!I84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!J84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!K84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!L84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!M84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!N84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!O84","v":0},{"$f":"'Wegingsfactor AD'!$D137*Rekenvolumes!P84","v":0},0]
[null,"HD 16-25 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!E85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!F85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!G85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!H85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!I85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!J85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!K85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!L85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!M85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!N85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!O85","v":0},{"$f":"'Wegingsfactor AD'!$D138*Rekenvolumes!P85","v":0},0]
[null,"HD 25-40 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!E86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!F86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!G86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!H86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!I86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!J86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!K86","v":24829.402539215102},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!L86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!M86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!N86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!O86","v":0},{"$f":"'Wegingsfactor AD'!$D139*Rekenvolumes!P86","v":0},24829.402539215102]
[null,"EHD 0-40 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!E87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!F87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!G87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!H87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!I87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!J87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!K87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!L87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!M87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!N87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!O87","v":0},{"$f":"'Wegingsfactor AD'!$D140*Rekenvolumes!P87","v":0},{"$f":"SUM(E131:P131)","v":0}]
[]
[null,"PAV"]
[null,"LD 0-10 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!E90","v":2280926.3693928267},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!F90","v":3122061.6991791264},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!G90","v":31587414.580226064},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!H90","v":985559.03260567109},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!I90","v":2484702.3703546776},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!J90","v":3113321.4169335975},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!K90","v":36032605.989912197},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!L90","v":3307202.2141895862},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!M90","v":1688326.0634163574},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!N90","v":826629.04829572269},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!O90","v":31354931.451512739},{"$f":"'Wegingsfactor AD'!$D143*Rekenvolumes!P90","v":0},{"$f":"SUM(E134:P134)","v":116783680.23601857}]
[null,"LD 10-16 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!E91","v":68.956730105780693},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!F91","v":0},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!G91","v":249845.91007902237},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!H91","v":9581.389321024888},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!I91","v":344.78365052890348},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!J91","v":137.36678490662288},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!K91","v":276456.26327982033},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!L91","v":80815.217136756852},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!M91","v":23617.680061229887},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!N91","v":14395.072190232389},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!O91","v":157140.20478826872},{"$f":"'Wegingsfactor AD'!$D144*Rekenvolumes!P91","v":0},{"$f":"SUM(E135:P135)","v":812402.8440218966}]
[null,"LD 16-25 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!E92","v":85806.618130823248},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!F92","v":104542.99146778422},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!G92","v":607456.1658703693},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!H92","v":20967.108311008124},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!I92","v":85209.442885023702},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!J92","v":123162.45266934369},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!K92","v":755221.65093331563},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!L92","v":94677.966572809979},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!M92","v":42324.795546043308},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!N92","v":14906.004277425112},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!O92","v":963156.38079198822},{"$f":"'Wegingsfactor AD'!$D145*Rekenvolumes!P92","v":0},2897431.5774559341]
[null,"LD 25-40 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!E93","v":40070.283592644606},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!F93","v":36132.821697950712},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!G93","v":379372.48873110465},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!H93","v":18736.317633344992},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!I93","v":32612.758590680194},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!J93","v":51076.687403180316},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!K93","v":279188.77337889036},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!L93","v":59526.448902942808},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!M93","v":23151.719409083551},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!N93","v":15738.249788522491},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!O93","v":451990.65604893287},{"$f":"'Wegingsfactor AD'!$D146*Rekenvolumes!P93","v":0},1387597.2051772776]
[null,"LD 40-65 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!E94","v":13359.857010607608},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!F94","v":11021.882033751275},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!G94","v":109897.70630969691},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!H94","v":8372.7820187679372},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!I94","v":111.33214175506339},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!J94","v":17916.913939569313},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!K94","v":161664.31224675538},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!L94","v":26352.695598006318},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!M94","v":8508.0022729219436},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!N94","v":4648.1169182738968},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!O94","v":145794.66205615818},{"$f":"'Wegingsfactor AD'!$D147*Rekenvolumes!P94","v":0},507648.26254626387]
[null,"LD 65-100 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!E95","v":13862.92176427232},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!F95","v":19750.93692221594},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!G95","v":231916.07800617485},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!H95","v":9873.4583266850877},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!I95","v":28769.289252737181},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!J95","v":18267.075884361122},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!K95","v":321165.80577050016},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!L95","v":23148.980502470375},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!M95","v":10930.466620104071},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!N95","v":13266.667064733725},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!O95","v":218711.16775682493},{"$f":"'Wegingsfactor AD'!$D148*Rekenvolumes!P95","v":0},909662.84787107981]
[null,"LD 100-160 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!E96","v":7514.825785320857},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!F96","v":11331.880152467958},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!G96","v":223060.70252409417},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!H96","v":7249.07093151761},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!I96","v":14910.368621668367},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!J96","v":24238.682066669688},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!K96","v":235783.83872590651},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!L96","v":22162.294138903737},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!M96","v":4925.7893778543621},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!N96","v":16321.88351785297},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!O96","v":172037.4460164058},{"$f":"'Wegingsfactor AD'!$D149*Rekenvolumes!P96","v":0},739536.78185866203]
[null,"LD 160-250 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!E97","v":10855.741218523821},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!F97","v":11030.833818822593},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!G97","v":96442.069364672163},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!H97","v":5227.0275460091616},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!I97","v":14357.593224499247},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!J97","v":9942.5450532683135},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!K97","v":230340.32379052378},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!L97","v":11013.581515772845},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!M97","v":3146.4140273689209},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!N97","v":65484.63251174047},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!O97","v":107435.79951237576},{"$f":"'Wegingsfactor AD'!$D150*Rekenvolumes!P97","v":0},565276.56158357707]
[null,"LD 250-400 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!E98","v":4768.2889029339158},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!F98","v":2860.9733417603493},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!G98","v":118377.53750484648},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!H98","v":2611.3724468403352},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!I98","v":12397.551147628181},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!J98","v":16146.842495763138},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!K98","v":183391.00506525641},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!L98","v":4759.6296061360372},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!M98","v":2081.3581061306545},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!N98","v":124849.69777515305},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!O98","v":95190.204225322028},{"$f":"'Wegingsfactor AD'!$D151*Rekenvolumes!P98","v":0},567434.46061777067]
[null,"LD 400-650 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!E99","v":3758.3293930186733},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!F99","v":0},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!G99","v":63182.752702773018},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!H99","v":0},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!I99","v":9395.8234825466825},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!J99","v":7952.474056047854},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!K99","v":148288.78030326843},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!L99","v":0},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!M99","v":469.79117412733416},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!N99","v":156.5970580424447},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!O99","v":24141.86852844476},{"$f":"'Wegingsfactor AD'!$D152*Rekenvolumes!P99","v":0},257346.4166982692]
[null,"LD 650-1000 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!E100","v":0},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!F100","v":0},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!G100","v":30707.674924697421},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!H100","v":0},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!I100","v":3068.5774664702476},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!J100","v":6113.7945662795964},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!K100","v":142472.49453068708},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!L100","v":0},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!M100","v":0},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!N100","v":1917.8609165439048},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!O100","v":13331.832257811157},{"$f":"'Wegingsfactor AD'!$D153*Rekenvolumes!P100","v":0},197612.23466248941]
[null,"LD 1000-1600 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!E101","v":0},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!F101","v":412.42110281846197},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!G101","v":6152.3504981117458},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!H101","v":0},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!I101","v":0},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!J101","v":1641.9433816032995},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!K101","v":33334.851518485637},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!L101","v":0},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!M101","v":0},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!N101","v":100080.85428394676},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!O101","v":0},{"$f":"'Wegingsfactor AD'!$D154*Rekenvolumes!P101","v":0},141622.42078496591]
[null,"LD 1600-2500 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!E102","v":0},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!F102","v":0},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!G102","v":6845.9344108217729},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!H102","v":0},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!I102","v":0},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!J102","v":2826.9338166434732},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!K102","v":48281.536655976808},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!L102","v":0},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!M102","v":0},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!N102","v":0},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!O102","v":0},{"$f":"'Wegingsfactor AD'!$D155*Rekenvolumes!P102","v":0},57954.404883442054]
[null,"LD >2500 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!E103","v":0},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!F103","v":0},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!G103","v":2517.4261469452035},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!H103","v":0},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!I103","v":0},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!J103","v":0},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!K103","v":23707.064319285801},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!L103","v":0},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!M103","v":0},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!N103","v":16358.479570282745},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!O103","v":0},{"$f":"'Wegingsfactor AD'!$D156*Rekenvolumes!P103","v":0},42582.970036513747]
[]
[null,"HD 0-10 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!E105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!F105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!G105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!H105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!I105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!J105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!K105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!L105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!M105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!N105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!O105","v":0},{"$f":"'Wegingsfactor AD'!$D158*Rekenvolumes!P105","v":0},{"$f":"SUM(E149:P149)","v":0}]
[null,"HD 10-16 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!E106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!F106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!G106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!H106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!I106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!J106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!K106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!L106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!M106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!N106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!O106","v":0},{"$f":"'Wegingsfactor AD'!$D159*Rekenvolumes!P106","v":0},{"$f":"SUM(E150:P150)","v":0}]
[null,"HD 16-25 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!E107","v":0},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!F107","v":0},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!G107","v":43.07271654392909},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!H107","v":0},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!I107","v":0},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!J107","v":0},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!K107","v":0},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!L107","v":0},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!M107","v":10.768179135982272},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!N107","v":0},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!O107","v":0},{"$f":"'Wegingsfactor AD'!$D160*Rekenvolumes!P107","v":0},53.840895679911362]
[null,"HD 25-40 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!E108","v":0},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!F108","v":0},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!G108","v":43.749706609291493},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!H108","v":0},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!I108","v":0},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!J108","v":0},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!K108","v":0},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!L108","v":10.937426652322873},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!M108","v":0},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!N108","v":0},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!O108","v":0},{"$f":"'Wegingsfactor AD'!$D161*Rekenvolumes!P108","v":0},54.687133261614363]
[null,"HD 40-65 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!E109","v":0},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!F109","v":0},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!G109","v":9517.852503544842},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!H109","v":0},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!I109","v":0},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!J109","v":0},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!K109","v":1162.5598296501482},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!L109","v":0},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!M109","v":145.31997870626853},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!N109","v":0},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!O109","v":12408.235477463251},{"$f":"'Wegingsfactor AD'!$D162*Rekenvolumes!P109","v":0},23233.967789364509]
[null,"HD 65-100 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!E110","v":561.64213777644954},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!F110","v":4305.923056286113},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!G110","v":31315.539650845592},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!H110","v":0},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!I110","v":374.42809185096633},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!J110","v":0},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!K110","v":1872.1404592548315},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!L110","v":187.21404592548316},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!M110","v":1714.8806606774258},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!N110","v":0},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!O110","v":53345.745218594137},{"$f":"'Wegingsfactor AD'!$D163*Rekenvolumes!P110","v":0},93677.513321210994]
[null,"HD 100-160 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!E111","v":352.07808692038014},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!F111","v":1760.3904346019008},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!G111","v":38062.632672810403},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!H111","v":0},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!I111","v":352.07808692038014},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!J111","v":528.11713038057019},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!K111","v":1232.2733042213306},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!L111","v":528.11713038057019},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!M111","v":2464.5466084426612},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!N111","v":88.019521730095036},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!O111","v":61508.127827315795},{"$f":"'Wegingsfactor AD'!$D164*Rekenvolumes!P111","v":0},106876.38080372408]
[null,"HD 160-250 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!E112","v":5560.5963690736053},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!F112","v":9187.0722619476946},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!G112","v":38487.186556974571},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!H112","v":483.53011904987869},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!I112","v":1692.3554166745755},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!J112","v":0},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!K112","v":4835.301190498787},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!L112","v":3138.4793364348375},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!M112","v":5077.0662500237258},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!N112","v":604.41264881234838},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!O112","v":117097.56764343039},{"$f":"'Wegingsfactor AD'!$D165*Rekenvolumes!P112","v":0},186163.5677929204]
[null,"HD 250-400 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!E113","v":2822.335847645023},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!F113","v":6397.2945879953859},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!G113","v":100967.93407439861},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!H113","v":0},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!I113","v":2446.0244012923536},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!J113","v":188.15572317633487},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!K113","v":4327.5816330557018},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!L113","v":6198.4999691129842},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!M113","v":3625.760785607973},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!N113","v":2446.0244012923536},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!O113","v":83725.854037122917},{"$f":"'Wegingsfactor AD'!$D166*Rekenvolumes!P113","v":0},213145.46546069963]
[null,"HD 400-650 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!E114","v":2582.5833448594717},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!F114","v":4304.3055747657863},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!G114","v":69225.713407243908},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!H114","v":12003.534520019221},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!I114","v":4591.259279750172},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!J114","v":2295.629639875086},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!K114","v":11478.14819937543},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!L114","v":19759.432574157803},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!M114","v":2534.7577273620736},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!N114","v":14060.731544234903},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!O114","v":81941.616013080027},{"$f":"'Wegingsfactor AD'!$D167*Rekenvolumes!P114","v":0},224777.71182472387]
[null,"HD 650-1000 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!E115","v":1081.6856030690653},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!F115","v":540.84280153453267},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!G115","v":65380.438788201231},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!H115","v":538.75445307599193},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!I115","v":1352.1070038363316},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!J115","v":540.84280153453267},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!K115","v":9194.3276260870553},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!L115","v":15127.406690910475},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!M115","v":1368.3322878823676},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!N115","v":9329.5383264706888},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!O115","v":45289.421185698629},{"$f":"'Wegingsfactor AD'!$D168*Rekenvolumes!P115","v":0},149743.69756830088]
[null,"HD 1000-1600 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!E116","v":0},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!F116","v":849.97175059707968},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!G116","v":58869.453312740545},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!H116","v":10981.355201706196},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!I116","v":2124.9293764926992},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!J116","v":0},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!K116","v":8924.7033812693371},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!L116","v":25894.10392765799},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!M116","v":2549.9152517912389},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!N116","v":15157.82955231459},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!O116","v":23722.828285011514},{"$f":"'Wegingsfactor AD'!$D169*Rekenvolumes!P116","v":0},149075.09003958121]
[null,"HD 1600-2500 m3/h ",null,null,{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!E117","v":0},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!F117","v":0},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!G117","v":16707.02609290271},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!H117","v":0},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!I117","v":0},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!J117","v":1390.3006324027624},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!K117","v":3823.3267391075965},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!L117","v":1790.2216591947326},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!M117","v":1737.8757905034531},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!N117","v":2433.0261067048341},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!O117","v":5876.3501575989576},{"$f":"'Wegingsfactor AD'!$D170*Rekenvolumes!P117","v":0},33758.127178415045]
[null,"HD >2500 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!E118","v":0},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!F118","v":0},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!G118","v":7225.484432172736},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!H118","v":418.95686913776541},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!I118","v":0},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!J118","v":420.62172011258701},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!K118","v":1682.4868804503481},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!L118","v":0},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!M118","v":630.93258016888058},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!N118","v":14897.019253987455},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!O118","v":663.29567797911409},{"$f":"'Wegingsfactor AD'!$D171*Rekenvolumes!P118","v":0},25938.797414008885]
[]
[null,"EHD 0-40 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!E120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!F120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!G120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!H120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!I120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!J120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!K120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!L120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!M120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!N120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!O120","v":0},{"$f":"'Wegingsfactor AD'!$D173*Rekenvolumes!P120","v":0},0]
[null,"EHD >40 m3/h",null,null,{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!E121","v":0},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!F121","v":280563.08349856333},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!G121","v":0},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!H121","v":0},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!I121","v":0},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!J121","v":0},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!K121","v":0},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!L121","v":0},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!M121","v":0},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!N121","v":0},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!O121","v":64745.32696120692},{"$f":"'Wegingsfactor AD'!$D174*Rekenvolumes!P121","v":0},345308.41045977024]
[]
[null,"Subtotaal SO 2010 Aansluitdienst",null,null,{"$f":"SUM(E89:E165)","v":3578327.1007289952},{"$f":"SUM(F89:F165)","v":4636305.5827862862},48087858.802162677,1360282.6435399556,3471446.7043896187,4646160.6540142596,51534429.96980463,4872206.8651286466,2483902.0275606038,1857500.5665857331,46348935.747805715,0,{"$f":"SUM(Q89:Q165)","v":172877356.66450709}]
[]
[null,"Samengestelde Output 2010",null,null,{"$f":"E86+E167","v":18294840.333920721},25377124.540906526,247348991.7524133,7975204.1334588686,20116756.767781839,24924291.49975967,277434983.45965528,27897025.095487855,13329767.508773867,16332265.114531683,252362402.24330449,4574393.3771279994,935968045.82712221]

{"sheet":"Wegingsfactor TD","index":12,"n_rows":98,"n_cols":16,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Wegingsfactor Transportdienst",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V."]
[]
[null,"Tarieven 2010"]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)","€",null,18,18,18,18,18,18,18,18,18,18,18]
[null,"Capaciteitsafhankelijk tarief (TAVTc)","€",null,25.169799999999999,25.2,23.2,20.735800000000001,23.78,22.209099999999999,23.1,22.209099999999999,28.11,16.940000000000001,21.9908]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)","€",null,18,18,18,18,18,18,18,18,18,18,18]
[null,"Capaciteitsafhankelijk tarief (TAVTc)","€",null,25.169799999999999,25.2,23.2,20.161100000000001,23.78,20.442499999999999,23.1,21.850300000000001,28.11,16.940000000000001,21.9908]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)","€",null,237.48,492.36,719.04,1085.8800000000001,1082.47,590.28,540,1020.26,687,60,972]
[null,"Capaciteitsafhankelijk tarief (TAVTc) lage druk","€",null,27.48,21.06,null,null,null,null,25.405200000000001,null,31.099]
[null,"Capaciteitsafhankelijk tarief (TAVTc) hoge druk","€",null,18.36,21.06,null,null,null,null,12.9252,null,23.6]
[null,"Capaciteitsafhankelijk tarief (TAVTc) standaard","€",null,null,null,23.2,25.491199999999999,23.78,19.243500000000001,null,19.169899999999998,null,25.55,21]
[null,"Capaciteitsafhankelijk tarief (TAVTc) gestandaardiseerd","€",null,{"$f":"IF(E18<>\"\",E18,SUMPRODUCT(E16:E17,Rekenvolumes!E36:E37)/SUM(Rekenvolumes!E36:E37))","v":21.197891768927622},{"$f":"IF(F18<>\"\",F18,SUMPRODUCT(F16:F17,Rekenvolumes!F36:F37)/SUM(Rekenvolumes!F36:F37))","v":21.06},{"$f":"IF(G18<>\"\",G18,SUMPRODUCT(G16:G17,Rekenvolumes!G36:G37)/SUM(Rekenvolumes!G36:G37))","v":23.2},{"$f":"IF(H18<>\"\",H18,SUMPRODUCT(H16:H17,Rekenvolumes!H36:H37)/SUM(Rekenvolumes!H36:H37))","v":25.491199999999999},{"$f":"IF(I18<>\"\",I18,SUMPRODUCT(I16:I17,Rekenvolumes!I36:I37)/SUM(Rekenvolumes!I36:I37))","v":23.78},{"$f":"IF(J18<>\"\",J18,SUMPRODUCT(J16:J17,Rekenvolumes!J36:J37)/SUM(Rekenvolumes!J36:J37))","v":19.243500000000001},{"$f":"IF(K18<>\"\",K18,SUMPRODUCT(K16:K17,Rekenvolumes!K36:K37)/SUM(Rekenvolumes!K36:K37))","v":15.535992052425099},{"$f":"IF(L18<>\"\",L18,SUMPRODUCT(L16:L17,Rekenvolumes!L36:L37)/SUM(Rekenvolumes!L36:L37))","v":19.169899999999998},{"$f":"IF(M18<>\"\",M18,SUMPRODUCT(M16:M17,Rekenvolumes!M36:M37)/SUM(Rekenvolumes!M36:M37))","v":24.564791019418397},{"$f":"IF(N18<>\"\",N18,SUMPRODUCT(N16:N17,Rekenvolumes!N36:N37)/SUM(Rekenvolumes!N36:N37))","v":25.55},{"$f":"IF(O18<>\"\",O18,SUMPRODUCT(O16:O17,Rekenvolumes!O36:O37)/SUM(Rekenvolumes!O36:O37))","v":21}]
[]
[null,"Extra Hoge Druk (>= 16 bar)"]
[null,"Vastrecht (TOVT)","€",null,null,492.36,null,null,null,null,null,null,null,null,972,972]
[null,"Capaciteitsafhankelijk tarief (TAVTc)","€",null,null,21.06,null,null,null,null,null,null,null,null,11.4,18.175000000000001]
[]
[null,"Totale Inkomsten 2010 (op basis van rekenvolumes 2008-2010)","€",null,{"$f":"SUMPRODUCT(E7:E18,Rekenvolumes!E7:E18)+SUMPRODUCT(E22:E23,Rekenvolumes!E21:E22)","v":15525816.527999999},{"$f":"SUMPRODUCT(F7:F18,Rekenvolumes!F7:F18)+SUMPRODUCT(F22:F23,Rekenvolumes!F21:F22)","v":20626947},{"$f":"SUMPRODUCT(G7:G18,Rekenvolumes!G7:G18)+SUMPRODUCT(G22:G23,Rekenvolumes!G21:G22)","v":195160361.12},{"$f":"SUMPRODUCT(H7:H18,Rekenvolumes!H7:H18)+SUMPRODUCT(H22:H23,Rekenvolumes!H21:H22)","v":6299381.7170000002},{"$f":"SUMPRODUCT(I7:I18,Rekenvolumes!I7:I18)+SUMPRODUCT(I22:I23,Rekenvolumes!I21:I22)","v":16944003.690000001},{"$f":"SUMPRODUCT(J7:J18,Rekenvolumes!J7:J18)+SUMPRODUCT(J22:J23,Rekenvolumes!J21:J22)","v":19527074.378400002},{"$f":"SUMPRODUCT(K7:K18,Rekenvolumes!K7:K18)+SUMPRODUCT(K22:K23,Rekenvolumes!K21:K22)","v":222791582.02080002},{"$f":"SUMPRODUCT(L7:L18,Rekenvolumes!L7:L18)+SUMPRODUCT(L22:L23,Rekenvolumes!L21:L22)","v":21795836.552999999},{"$f":"SUMPRODUCT(M7:M18,Rekenvolumes!M7:M18)+SUMPRODUCT(M22:M23,Rekenvolumes!M21:M22)","v":12692977.323999999},{"$f":"SUMPRODUCT(N7:N18,Rekenvolumes!N7:N18)+SUMPRODUCT(N22:N23,Rekenvolumes!N21:N22)","v":14846180.350000001},{"$f":"SUMPRODUCT(O7:O18,Rekenvolumes!O7:O18)+SUMPRODUCT(O22:O23,Rekenvolumes!O21:O22)","v":197119094.11720002},{"$f":"SUMPRODUCT(P7:P18,Rekenvolumes!P7:P18)+SUMPRODUCT(P22:P23,Rekenvolumes!P21:P22)","v":8137473.8500000006}]
[]
[null,"Correctiebedragen voor nacalculaties 2010 (te verwijderen uit TI 2010)"]
[]
[null,"Nacalculatie tweede reguleringsperiode (Naci,2RP)","€",null,-425462.32970531494,-531697.11032755242,-5881711.6287014037,-183537.68200923191,-467206.857679935,-581622.1734642206,-6681866.4576048376,-680950.61475811596,-343117.19612885843,-406719.277026041,-6624078.9223011211,0]
[null,"Nacalculatie januari 2007 (Naci,jan2007)","€",null,16412.645257187207,-83671.615882577622,77837.709076901127,-1432.0533807408187,5909.1242338834927,34255.594383577845,-14671.825603570827,-30041.529303292988,-23722.779815301426,90750.798675164304,119051.53932328163,0]
[null,"Nacalculatie eerste helft 2008 (Naci,S1_2008)","€",null,-130890.7378081247,-414627.16539065464,-1804009.9095961149,-88687.617723614327,-159720.72093197197,-311365.38800965034,-2855458.7127217422,-254970.87875305294,-40081.142948722212,-280637.68088652455,-2975457.8895500787,-48897.954899541808]
[null,"Nacalculatie TI2008 (Naci,TI2008)","€",null,89927.385335277679,162580.23075513548,1368783.6179158122,47764.937496979546,98490.987865970106,150422.16762029257,1653355.8947389426,169971.5615378746,67739.465405981275,101179.54189674724,1564235.3010851764,62959.355315417044]
[null,"Nacalculatie TI2009 (Naci,TI2009)","€",null,168265.48427436635,295670.81702202669,2552013.3038059203,86775.493203602644,184100.48734323902,271837.80928637809,3022603.5552472668,305868.13953652623,130241.46125236312,190574.81811145321,2799943.1776146479,113777.30722319828]
[null,"Aanpassing van de nacalculatie tweede reguleringsperiode (Naci,2RPWZ)","€",null,241692.54591468349,305841.25923682778,3294035.0430194051,108128.03181450749,276699.55162425974,340256.12324386026,3823317.57621744,392731.05479646637,197899.84400571286,240622.26767403746,3692035.1482693139,0]
[null,"Aanpassing van de nacalculatie eerste helft 2008 (Naci,S1_2008WZ)","€",null,53658.17993058086,377244.69259956339,599396.43178454856,23705.176525715739,48970.589156893941,74827.906890074883,822469.93604064791,84093.285970845114,33724.741046915886,16523.008365884583,656326.31520142767,-172170.63993890796]
[null,"Nacalculatie lokale heffingen (Naci,LH)","€",null,-35971.100200727531,0,-448372.57753927342,0,-19698.164961884951,0,551118.74943817663,0,-40643.925818261472,0,260705.82167919757,0]
[null,"Nacalculatie faillisement Go-Energy (Naci,2010, GoEn)","€",null,0,0,0,0,0,0,0,0,0,0,107652.277503559,0]
[null,"Totaalbedrag nacalculatie in tarieven 2010","€",null,{"$f":"SUM(E29:E37)","v":-22367.927002071679},{"$f":"SUM(F29:F37)","v":111341.10801276873},-242028.0102342047,-7283.7140727816004,-32455.003349545648,-21387.960049687201,320868.71575232351,-13298.980972749501,-17959.533000170406,-47706.523189278829,-399587.23117459624,-44331.932299834443]
[]
[null,"Totale Inkomsten 2010 uit vastrecht kleinverbruik en profielgrootverbruik 2010","€",null,{"$f":"E7*Rekenvolumes!E7+'Wegingsfactor TD'!E11*Rekenvolumes!E11","v":2343798},{"$f":"F7*Rekenvolumes!F7+'Wegingsfactor TD'!F11*Rekenvolumes!F11","v":3243348},{"$f":"G7*Rekenvolumes!G7+'Wegingsfactor TD'!G11*Rekenvolumes!G11","v":31585824},{"$f":"H7*Rekenvolumes!H7+'Wegingsfactor TD'!H11*Rekenvolumes!H11","v":1017396},{"$f":"I7*Rekenvolumes!I7+'Wegingsfactor TD'!I11*Rekenvolumes!I11","v":2561526},{"$f":"J7*Rekenvolumes!J7+'Wegingsfactor TD'!J11*Rekenvolumes!J11","v":3275622},{"$f":"K7*Rekenvolumes!K7+'Wegingsfactor TD'!K11*Rekenvolumes!K11","v":37600650},{"$f":"L7*Rekenvolumes!L7+'Wegingsfactor TD'!L11*Rekenvolumes!L11","v":3464172},{"$f":"M7*Rekenvolumes!M7+'Wegingsfactor TD'!M11*Rekenvolumes!M11","v":1756440},{"$f":"N7*Rekenvolumes!N7+'Wegingsfactor TD'!N11*Rekenvolumes!N11","v":857214},{"$f":"O7*Rekenvolumes!O7+'Wegingsfactor TD'!O11*Rekenvolumes!O11","v":32562504},{"$f":"P7*Rekenvolumes!P7+'Wegingsfactor TD'!P11*Rekenvolumes!P11","v":0}]
[null,"Totale Inkomsten 2010 uit niet-vastrecht kleinverbruik en profielgrootverbruik 2010","€",null,{"$f":"E25-E40","v":13182018.527999999},17383599,163574537.12,5281985.7170000002,14382477.690000001,16251452.378400002,185190932.02080002,18331664.552999999,10936537.323999999,13988966.350000001,164556590.11720002,8137473.8500000006]
[null,"TI2010 uit niet-vastrecht kleinverbruik en profielgrootverbruik zonder nacalculatie-inkomsten","€",null,{"$f":"E41-E38","v":13204386.455002071},{"$f":"F41-F38","v":17272257.891987231},{"$f":"G41-G38","v":163816565.13023421},{"$f":"H41-H38","v":5289269.4310727818},{"$f":"I41-I38","v":14414932.693349548},16272840.338449689,184870063.30504769,18344963.533972748,10954496.85700017,14036672.87318928,164956177.34837461,8181805.7822998352]
[]
[null,"Tarieven 2010 gecorrigeerd voor nacalculaties"]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)","€",null,{"$f":"E7","v":18},{"$f":"F7","v":18},18,18,18,18,18,18,18,18,18,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc)","€",null,{"$f":"E8*(E$42/E$41)","v":25.212509411146772},{"$f":"F8*(F$42/F$41)","v":25.038595222892464},23.234327163238827,20.764394101984088,23.83366112823445,22.23832860877166,23.059976078455904,22.225211924668269,28.1561610889881,16.997770422960979,22.044199519746101,0]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)","€",null,{"$f":"E11","v":18},{"$f":"F11","v":18},18,18,18,18,18,18,18,18,18,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc)","€",null,{"$f":"E12*(E$42/E$41)","v":25.212509411146772},{"$f":"F12*(F$42/F$41)","v":25.038595222892464},23.234327163238827,20.188901606376959,23.83366112823445,20.469403649171493,23.059976078455904,21.866151627827289,28.1561610889881,16.997770422960979,22.044199519746101,0]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)","€",null,{"$f":"E15*(E$42/E$41)","v":237.88296827782244},{"$f":"F15*(F$42/F$41)","v":489.20645809298941},720.10390532134682,1087.3773988687431,1084.9126644861205,591.05684657125835,539.06437586000811,1021.0001629179952,688.12816322073377,60.204617790888946,974.36027489646619,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc) lage druk","€",null,{"$f":"E16*(E$42/E$41)","v":27.526629477322558},{"$f":"F16*(F$42/F$41)","v":20.925111721988699},0,0,0,0,25.361182002960515,0,31.150069502185733,0,0,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc) hoge druk","€",null,{"$f":"E17*(E$42/E$41)","v":18.391154192272275},20.925111721988699,0,0,0,0,12.902805316418105,0,23.638754951978626,0,0,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc) standaard","€",null,0,0,23.234327163238827,25.526351668732179,23.83366112823445,19.26882568779903,0,19.183807091448919,0,25.637133075953543,21.050993593442172,0]
[]
[null,"Extra Hoge Druk (>= 16 bar)"]
[null,"Vastrecht (TOVT)","€",null,{"$f":"E22*(E$42/E$41)","v":0},{"$f":"F22*(F$42/F$41)","v":489.20645809298941},{"$f":"G22*(G$42/G$41)","v":0},0,0,0,0,0,0,0,{"$f":"O22*(O$42/O$41)","v":974.36027489646619},{"$f":"P22*(P$42/P$41)","v":977.29533353836086}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)","€",null,{"$f":"E23*(E$42/E$41)","v":0},{"$f":"F23*(F$42/F$41)","v":20.925111721988699},{"$f":"G23*(G$42/G$41)","v":0},0,0,0,0,0,0,0,{"$f":"O23*(O$42/O$41)","v":11.427682236440036},{"$f":"P23*(P$42/P$41)","v":18.274015110143736}]
[]
[null,"Telemetriegrootverbruik (tbv sectortarieven)"]
[null,"Capaciteitsafhankelijk tarief (TAVTc) gestandaardiseerd","€",null,{"$f":"E19*(E$42/E$41)","v":21.233861441908889},{"$f":"F19*(F$42/F$41)","v":20.925111721988699},23.234327163238827,25.526351668732179,23.83366112823445,19.26882568779903,15.509073813160338,19.183807091448919,24.605130311635453,25.637133075953543,21.050993593442172,0]
[]
[null,"Aanpassing wegingsfactor 2010 Enexis en Zebra"]
[]
[null,"'Prestatie' EHD Enexis + EHD Zebra (PEHD)",null,{"$f":"SUMPRODUCT(O61:P62,Rekenvolumes!O41:P42)","v":10360441.314443931}]
[]
[null,"Kosten EHD (OPEX + CAPEX) 2009 Enexis","€",{"$f":"1000*('Kosten TD'!O205+'Kosten TD'!O210)","v":110901.6347306789}]
[null,"Kosten EHD (OPEX + CAPEX) 2009 Zebra","€",{"$f":"1000*('Kosten TD'!P205+'Kosten TD'!P210)","v":5114228.6693357732}]
[null,"Kosten Transportdienst 2009 excl. ORV, minus EHD Enexis en Zebra","€",{"$f":"Eindinkomsten!Q12-'Wegingsfactor TD'!D71-'Wegingsfactor TD'!D72","v":808652084.53368485}]
[null,"SO Transportdienst 2010 excl. EHD Enexis en Zebra",null,{"$f":"SUM(SO!E71:N84)+SUM(SO!O71:P80)","v":758191610.76110291}]
[]
[null,"'Gecorrigeerde prestatie' EHD Enexis + EHD Zebra (GPEHD)",null,{"$f":"((D71+D72)*D74)/D73","v":4899078.4015122019}]
[]
[null,"Wegingsfactor 2010 Transportdienst"]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,{"$f":"SUMPRODUCT(E47:P47,Rekenvolumes!E27:P27)/SUM(Rekenvolumes!E27:P27)","v":18.000000000000004}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,{"$f":"SUMPRODUCT(E48:P48,Rekenvolumes!E28:P28)/SUM(Rekenvolumes!E28:P28)","v":22.90475459845516}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,{"$f":"SUMPRODUCT(E51:P51,Rekenvolumes!E31:P31)/SUM(Rekenvolumes!E31:P31)","v":18.000000000000004}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,{"$f":"SUMPRODUCT(E52:P52,Rekenvolumes!E32:P32)/SUM(Rekenvolumes!E32:P32)","v":22.649571571522564}]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)",null,{"$f":"(SUMPRODUCT(E55:P55,Rekenvolumes!E35:P35)+F61*Rekenvolumes!F41)/(SUM(Rekenvolumes!E35:P35)+Rekenvolumes!F41)","v":664.16493486109903}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) gestandaardiseerd",null,{"$f":"(SUMPRODUCT(E65:P65,Rekenvolumes!E38:P38)+F62*Rekenvolumes!F42)/(SUM(Rekenvolumes!E38:P38)+Rekenvolumes!F42)","v":20.886200303011325}]
[]
[null,"Extra hoge druk (>= 16 bar) Enexis"]
[null,"Vastrecht (TOVT)",null,{"$f":"O61*($D$76/$D$69)","v":460.7397728687364}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,{"$f":"O62*($D$76/$D$69)","v":5.4037380768555501}]
[]
[null,"Extra hoge druk (>= 16 bar) Zebra"]
[null,"Vastrecht (TOVT)",null,{"$f":"P61*($D$76/$D$69)","v":462.12765606437125}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,{"$f":"P62*($D$76/$D$69)","v":8.6411215524382179}]

{"sheet":"Wegingsfactor AD","index":13,"n_rows":174,"n_cols":16,"rows_kept":174,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Wegingsfactor Aansluitdienst",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V."]
[]
[null,"Tarieven 2010 volgens nieuwe tariefstructuur"]
[]
[null,"Eenmalige aansluitvergoeding"]
[null,"LD 0-10 m3/h","€",null,{"$f":"IF(Rekenvolumes!E45>0,(1000*'Vergoedingen AD'!E93/Rekenvolumes!E45)*(1+CPIv2009n2010),0)","v":752.76110319148938},{"$f":"IF(Rekenvolumes!F45>0,(1000*'Vergoedingen AD'!F93/Rekenvolumes!F45)*(1+CPIv2009n2010),0)","v":692.68182999999999},{"$f":"IF(Rekenvolumes!G45>0,(1000*'Vergoedingen AD'!G93/Rekenvolumes!G45)*(1+CPIv2009n2010),0)","v":625.80178999999987},{"$f":"IF(Rekenvolumes!H45>0,(1000*'Vergoedingen AD'!H93/Rekenvolumes!H45)*(1+CPIv2009n2010),0)","v":630.88699999999994},{"$f":"IF(Rekenvolumes!I45>0,(1000*'Vergoedingen AD'!I93/Rekenvolumes!I45)*(1+CPIv2009n2010),0)","v":674.01599999999996},{"$f":"IF(Rekenvolumes!J45>0,(1000*'Vergoedingen AD'!J93/Rekenvolumes!J45)*(1+CPIv2009n2010),0)","v":743.55268785961425},{"$f":"IF(Rekenvolumes!K45>0,(1000*'Vergoedingen AD'!K93/Rekenvolumes!K45)*(1+CPIv2009n2010),0)","v":669.00754181225238},{"$f":"IF(Rekenvolumes!L45>0,(1000*'Vergoedingen AD'!L93/Rekenvolumes!L45)*(1+CPIv2009n2010),0)","v":630.88699999999994},{"$f":"IF(Rekenvolumes!M45>0,(1000*'Vergoedingen AD'!M93/Rekenvolumes!M45)*(1+CPIv2009n2010),0)","v":714.13599999999997},{"$f":"IF(Rekenvolumes!N45>0,(1000*'Vergoedingen AD'!N93/Rekenvolumes!N45)*(1+CPIv2009n2010),0)","v":814.14532644009216},{"$f":"IF(Rekenvolumes!O45>0,(1000*'Vergoedingen AD'!O93/Rekenvolumes!O45)*(1+CPIv2009n2010),0)","v":633.54752507423098},{"$f":"IF(Rekenvolumes!P45>0,(1000*'Vergoedingen AD'!P93/Rekenvolumes!P45)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 10-16 m3/h","€",null,{"$f":"IF(Rekenvolumes!E46>0,(1000*'Vergoedingen AD'!E94/Rekenvolumes!E46)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F46>0,(1000*'Vergoedingen AD'!F94/Rekenvolumes!F46)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G46>0,(1000*'Vergoedingen AD'!G94/Rekenvolumes!G46)*(1+CPIv2009n2010),0)","v":1361.4721999999999},{"$f":"IF(Rekenvolumes!H46>0,(1000*'Vergoedingen AD'!H94/Rekenvolumes!H46)*(1+CPIv2009n2010),0)","v":2089.0450272419148},{"$f":"IF(Rekenvolumes!I46>0,(1000*'Vergoedingen AD'!I94/Rekenvolumes!I46)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J46>0,(1000*'Vergoedingen AD'!J94/Rekenvolumes!J46)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K46>0,(1000*'Vergoedingen AD'!K94/Rekenvolumes!K46)*(1+CPIv2009n2010),0)","v":1538.9283999999998},{"$f":"IF(Rekenvolumes!L46>0,(1000*'Vergoedingen AD'!L94/Rekenvolumes!L46)*(1+CPIv2009n2010),0)","v":1408.2119999999998},{"$f":"IF(Rekenvolumes!M46>0,(1000*'Vergoedingen AD'!M94/Rekenvolumes!M46)*(1+CPIv2009n2010),0)","v":1858.0574999999999},{"$f":"IF(Rekenvolumes!N46>0,(1000*'Vergoedingen AD'!N94/Rekenvolumes!N46)*(1+CPIv2009n2010),0)","v":2098.2172528571427},{"$f":"IF(Rekenvolumes!O46>0,(1000*'Vergoedingen AD'!O94/Rekenvolumes!O46)*(1+CPIv2009n2010),0)","v":1208.2936401627569},{"$f":"IF(Rekenvolumes!P46>0,(1000*'Vergoedingen AD'!P94/Rekenvolumes!P46)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 16-25 m3/h","€",null,{"$f":"IF(Rekenvolumes!E47>0,(1000*'Vergoedingen AD'!E95/Rekenvolumes!E47)*(1+CPIv2009n2010),0)","v":1342.2446899999998},{"$f":"IF(Rekenvolumes!F47>0,(1000*'Vergoedingen AD'!F95/Rekenvolumes!F47)*(1+CPIv2009n2010),0)","v":1219.6179099999999},{"$f":"IF(Rekenvolumes!G47>0,(1000*'Vergoedingen AD'!G95/Rekenvolumes!G47)*(1+CPIv2009n2010),0)","v":1361.4721999999999},{"$f":"IF(Rekenvolumes!H47>0,(1000*'Vergoedingen AD'!H95/Rekenvolumes!H47)*(1+CPIv2009n2010),0)","v":1813.3184554656605},{"$f":"IF(Rekenvolumes!I47>0,(1000*'Vergoedingen AD'!I95/Rekenvolumes!I47)*(1+CPIv2009n2010),0)","v":1178.5249999999999},{"$f":"IF(Rekenvolumes!J47>0,(1000*'Vergoedingen AD'!J95/Rekenvolumes!J47)*(1+CPIv2009n2010),0)","v":2089.6705704378587},{"$f":"IF(Rekenvolumes!K47>0,(1000*'Vergoedingen AD'!K95/Rekenvolumes!K47)*(1+CPIv2009n2010),0)","v":1473.8855555555554},{"$f":"IF(Rekenvolumes!L47>0,(1000*'Vergoedingen AD'!L95/Rekenvolumes!L47)*(1+CPIv2009n2010),0)","v":1581.127782325909},{"$f":"IF(Rekenvolumes!M47>0,(1000*'Vergoedingen AD'!M95/Rekenvolumes!M47)*(1+CPIv2009n2010),0)","v":1858.0574999999999},{"$f":"IF(Rekenvolumes!N47>0,(1000*'Vergoedingen AD'!N95/Rekenvolumes!N47)*(1+CPIv2009n2010),0)","v":2921.4280699999999},{"$f":"IF(Rekenvolumes!O47>0,(1000*'Vergoedingen AD'!O95/Rekenvolumes!O47)*(1+CPIv2009n2010),0)","v":1240.1859264214791},{"$f":"IF(Rekenvolumes!P47>0,(1000*'Vergoedingen AD'!P95/Rekenvolumes!P47)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 25-40 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E48>0,(1000*'Vergoedingen AD'!E96/Rekenvolumes!E48)*(1+CPIv2009n2010),0)","v":1779.2217000000001},{"$f":"IF(Rekenvolumes!F48>0,(1000*'Vergoedingen AD'!F96/Rekenvolumes!F48)*(1+CPIv2009n2010),0)","v":1251.8041799999999},{"$f":"IF(Rekenvolumes!G48>0,(1000*'Vergoedingen AD'!G96/Rekenvolumes!G48)*(1+CPIv2009n2010),0)","v":2301.2129899999995},{"$f":"IF(Rekenvolumes!H48>0,(1000*'Vergoedingen AD'!H96/Rekenvolumes!H48)*(1+CPIv2009n2010),0)","v":3073.7174608642908},{"$f":"IF(Rekenvolumes!I48>0,(1000*'Vergoedingen AD'!I96/Rekenvolumes!I48)*(1+CPIv2009n2010),0)","v":1604.7999999999997},{"$f":"IF(Rekenvolumes!J48>0,(1000*'Vergoedingen AD'!J96/Rekenvolumes!J48)*(1+CPIv2009n2010),0)","v":3064.5853888734837},{"$f":"IF(Rekenvolumes!K48>0,(1000*'Vergoedingen AD'!K96/Rekenvolumes!K48)*(1+CPIv2009n2010),0)","v":4157.3055806451603},{"$f":"IF(Rekenvolumes!L48>0,(1000*'Vergoedingen AD'!L96/Rekenvolumes!L48)*(1+CPIv2009n2010),0)","v":1707.1059999999998},{"$f":"IF(Rekenvolumes!M48>0,(1000*'Vergoedingen AD'!M96/Rekenvolumes!M48)*(1+CPIv2009n2010),0)","v":4242.6899999999996},{"$f":"IF(Rekenvolumes!N48>0,(1000*'Vergoedingen AD'!N96/Rekenvolumes!N48)*(1+CPIv2009n2010),0)","v":3022.0172683333326},{"$f":"IF(Rekenvolumes!O48>0,(1000*'Vergoedingen AD'!O96/Rekenvolumes!O48)*(1+CPIv2009n2010),0)","v":1711.5096446398625},{"$f":"IF(Rekenvolumes!P48>0,(1000*'Vergoedingen AD'!P96/Rekenvolumes!P48)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 40-65 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E49>0,(1000*'Vergoedingen AD'!E97/Rekenvolumes!E49)*(1+CPIv2009n2010),0)","v":1682.9870596000001},{"$f":"IF(Rekenvolumes!F49>0,(1000*'Vergoedingen AD'!F97/Rekenvolumes!F49)*(1+CPIv2009n2010),0)","v":6334.8727750000007},{"$f":"IF(Rekenvolumes!G49>0,(1000*'Vergoedingen AD'!G97/Rekenvolumes!G49)*(1+CPIv2009n2010),0)","v":1681.3814157190172},{"$f":"IF(Rekenvolumes!H49>0,(1000*'Vergoedingen AD'!H97/Rekenvolumes!H49)*(1+CPIv2009n2010),0)","v":2280.710968923559},{"$f":"IF(Rekenvolumes!I49>0,(1000*'Vergoedingen AD'!I97/Rekenvolumes!I49)*(1+CPIv2009n2010),0)","v":1428.7734999999998},{"$f":"IF(Rekenvolumes!J49>0,(1000*'Vergoedingen AD'!J97/Rekenvolumes!J49)*(1+CPIv2009n2010),0)","v":5693.7026923772655},{"$f":"IF(Rekenvolumes!K49>0,(1000*'Vergoedingen AD'!K97/Rekenvolumes!K49)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L49>0,(1000*'Vergoedingen AD'!L97/Rekenvolumes!L49)*(1+CPIv2009n2010),0)","v":1402.1288049999998},{"$f":"IF(Rekenvolumes!M49>0,(1000*'Vergoedingen AD'!M97/Rekenvolumes!M49)*(1+CPIv2009n2010),0)","v":1544.62},{"$f":"IF(Rekenvolumes!N49>0,(1000*'Vergoedingen AD'!N97/Rekenvolumes!N49)*(1+CPIv2009n2010),0)","v":1456.9782611999999},{"$f":"IF(Rekenvolumes!O49>0,(1000*'Vergoedingen AD'!O97/Rekenvolumes!O49)*(1+CPIv2009n2010),0)","v":1512.569135},{"$f":"IF(Rekenvolumes!P49>0,(1000*'Vergoedingen AD'!P97/Rekenvolumes!P49)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 65-100 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E50>0,(1000*'Vergoedingen AD'!E98/Rekenvolumes!E50)*(1+CPIv2009n2010),0)","v":1744.4552125},{"$f":"IF(Rekenvolumes!F50>0,(1000*'Vergoedingen AD'!F98/Rekenvolumes!F50)*(1+CPIv2009n2010),0)","v":3008.1474499999999},{"$f":"IF(Rekenvolumes!G50>0,(1000*'Vergoedingen AD'!G98/Rekenvolumes!G50)*(1+CPIv2009n2010),0)","v":2079.9287198530801},{"$f":"IF(Rekenvolumes!H50>0,(1000*'Vergoedingen AD'!H98/Rekenvolumes!H50)*(1+CPIv2009n2010),0)","v":2335.8653199522314},{"$f":"IF(Rekenvolumes!I50>0,(1000*'Vergoedingen AD'!I98/Rekenvolumes!I50)*(1+CPIv2009n2010),0)","v":1390.1579999999999},{"$f":"IF(Rekenvolumes!J50>0,(1000*'Vergoedingen AD'!J98/Rekenvolumes!J50)*(1+CPIv2009n2010),0)","v":1715.5476492},{"$f":"IF(Rekenvolumes!K50>0,(1000*'Vergoedingen AD'!K98/Rekenvolumes!K50)*(1+CPIv2009n2010),0)","v":1864.4175130693068},{"$f":"IF(Rekenvolumes!L50>0,(1000*'Vergoedingen AD'!L98/Rekenvolumes!L50)*(1+CPIv2009n2010),0)","v":3527.9120799999992},{"$f":"IF(Rekenvolumes!M50>0,(1000*'Vergoedingen AD'!M98/Rekenvolumes!M50)*(1+CPIv2009n2010),0)","v":1633.4356499999999},{"$f":"IF(Rekenvolumes!N50>0,(1000*'Vergoedingen AD'!N98/Rekenvolumes!N50)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O50>0,(1000*'Vergoedingen AD'!O98/Rekenvolumes!O50)*(1+CPIv2009n2010),0)","v":1655.8326399999999},{"$f":"IF(Rekenvolumes!P50>0,(1000*'Vergoedingen AD'!P98/Rekenvolumes!P50)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 100-160 m3/h","€",null,{"$f":"IF(Rekenvolumes!E51>0,(1000*'Vergoedingen AD'!E99/Rekenvolumes!E51)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F51>0,(1000*'Vergoedingen AD'!F99/Rekenvolumes!F51)*(1+CPIv2009n2010),0)","v":4608.7599250000003},{"$f":"IF(Rekenvolumes!G51>0,(1000*'Vergoedingen AD'!G99/Rekenvolumes!G51)*(1+CPIv2009n2010),0)","v":2298.0323106568021},{"$f":"IF(Rekenvolumes!H51>0,(1000*'Vergoedingen AD'!H99/Rekenvolumes!H51)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I51>0,(1000*'Vergoedingen AD'!I99/Rekenvolumes!I51)*(1+CPIv2009n2010),0)","v":1776.3130000000001},{"$f":"IF(Rekenvolumes!J51>0,(1000*'Vergoedingen AD'!J99/Rekenvolumes!J51)*(1+CPIv2009n2010),0)","v":2320.6679803999996},{"$f":"IF(Rekenvolumes!K51>0,(1000*'Vergoedingen AD'!K99/Rekenvolumes!K51)*(1+CPIv2009n2010),0)","v":4204.4220613043472},{"$f":"IF(Rekenvolumes!L51>0,(1000*'Vergoedingen AD'!L99/Rekenvolumes!L51)*(1+CPIv2009n2010),0)","v":2635.0899737472328},{"$f":"IF(Rekenvolumes!M51>0,(1000*'Vergoedingen AD'!M99/Rekenvolumes!M51)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N51>0,(1000*'Vergoedingen AD'!N99/Rekenvolumes!N51)*(1+CPIv2009n2010),0)","v":4253.6801050333333},{"$f":"IF(Rekenvolumes!O51>0,(1000*'Vergoedingen AD'!O99/Rekenvolumes!O51)*(1+CPIv2009n2010),0)","v":2461.7381249999999},{"$f":"IF(Rekenvolumes!P51>0,(1000*'Vergoedingen AD'!P99/Rekenvolumes!P51)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 160-250 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E52>0,(1000*'Vergoedingen AD'!E100/Rekenvolumes!E52)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F52>0,(1000*'Vergoedingen AD'!F100/Rekenvolumes!F52)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G52>0,(1000*'Vergoedingen AD'!G100/Rekenvolumes!G52)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H52>0,(1000*'Vergoedingen AD'!H100/Rekenvolumes!H52)*(1+CPIv2009n2010),0)","v":3521.7100516980067},{"$f":"IF(Rekenvolumes!I52>0,(1000*'Vergoedingen AD'!I100/Rekenvolumes!I52)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J52>0,(1000*'Vergoedingen AD'!J100/Rekenvolumes!J52)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K52>0,(1000*'Vergoedingen AD'!K100/Rekenvolumes!K52)*(1+CPIv2009n2010),0)","v":7992.2500349999991},{"$f":"IF(Rekenvolumes!L52>0,(1000*'Vergoedingen AD'!L100/Rekenvolumes!L52)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M52>0,(1000*'Vergoedingen AD'!M100/Rekenvolumes!M52)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N52>0,(1000*'Vergoedingen AD'!N100/Rekenvolumes!N52)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O52>0,(1000*'Vergoedingen AD'!O100/Rekenvolumes!O52)*(1+CPIv2009n2010),0)","v":3217.8797902010042},{"$f":"IF(Rekenvolumes!P52>0,(1000*'Vergoedingen AD'!P100/Rekenvolumes!P52)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 250-400 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E53>0,(1000*'Vergoedingen AD'!E101/Rekenvolumes!E53)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F53>0,(1000*'Vergoedingen AD'!F101/Rekenvolumes!F53)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G53>0,(1000*'Vergoedingen AD'!G101/Rekenvolumes!G53)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H53>0,(1000*'Vergoedingen AD'!H101/Rekenvolumes!H53)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I53>0,(1000*'Vergoedingen AD'!I101/Rekenvolumes!I53)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J53>0,(1000*'Vergoedingen AD'!J101/Rekenvolumes!J53)*(1+CPIv2009n2010),0)","v":12921.207160446202},{"$f":"IF(Rekenvolumes!K53>0,(1000*'Vergoedingen AD'!K101/Rekenvolumes!K53)*(1+CPIv2009n2010),0)","v":9475.4713900000006},{"$f":"IF(Rekenvolumes!L53>0,(1000*'Vergoedingen AD'!L101/Rekenvolumes!L53)*(1+CPIv2009n2010),0)","v":10111.864552076917},{"$f":"IF(Rekenvolumes!M53>0,(1000*'Vergoedingen AD'!M101/Rekenvolumes!M53)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N53>0,(1000*'Vergoedingen AD'!N101/Rekenvolumes!N53)*(1+CPIv2009n2010),0)","v":6641.1825056499993},{"$f":"IF(Rekenvolumes!O53>0,(1000*'Vergoedingen AD'!O101/Rekenvolumes!O53)*(1+CPIv2009n2010),0)","v":406.1867906249999},{"$f":"IF(Rekenvolumes!P53>0,(1000*'Vergoedingen AD'!P101/Rekenvolumes!P53)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 400-650 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E54>0,(1000*'Vergoedingen AD'!E102/Rekenvolumes!E54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F54>0,(1000*'Vergoedingen AD'!F102/Rekenvolumes!F54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G54>0,(1000*'Vergoedingen AD'!G102/Rekenvolumes!G54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H54>0,(1000*'Vergoedingen AD'!H102/Rekenvolumes!H54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I54>0,(1000*'Vergoedingen AD'!I102/Rekenvolumes!I54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J54>0,(1000*'Vergoedingen AD'!J102/Rekenvolumes!J54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K54>0,(1000*'Vergoedingen AD'!K102/Rekenvolumes!K54)*(1+CPIv2009n2010),0)","v":9979.4036649999998},{"$f":"IF(Rekenvolumes!L54>0,(1000*'Vergoedingen AD'!L102/Rekenvolumes!L54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M54>0,(1000*'Vergoedingen AD'!M102/Rekenvolumes!M54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N54>0,(1000*'Vergoedingen AD'!N102/Rekenvolumes!N54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O54>0,(1000*'Vergoedingen AD'!O102/Rekenvolumes!O54)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P54>0,(1000*'Vergoedingen AD'!P102/Rekenvolumes!P54)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 650-1000 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E55>0,(1000*'Vergoedingen AD'!E103/Rekenvolumes!E55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F55>0,(1000*'Vergoedingen AD'!F103/Rekenvolumes!F55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G55>0,(1000*'Vergoedingen AD'!G103/Rekenvolumes!G55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H55>0,(1000*'Vergoedingen AD'!H103/Rekenvolumes!H55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I55>0,(1000*'Vergoedingen AD'!I103/Rekenvolumes!I55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J55>0,(1000*'Vergoedingen AD'!J103/Rekenvolumes!J55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K55>0,(1000*'Vergoedingen AD'!K103/Rekenvolumes!K55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L55>0,(1000*'Vergoedingen AD'!L103/Rekenvolumes!L55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M55>0,(1000*'Vergoedingen AD'!M103/Rekenvolumes!M55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N55>0,(1000*'Vergoedingen AD'!N103/Rekenvolumes!N55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O55>0,(1000*'Vergoedingen AD'!O103/Rekenvolumes!O55)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P55>0,(1000*'Vergoedingen AD'!P103/Rekenvolumes!P55)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 1000-1600 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E56>0,(1000*'Vergoedingen AD'!E104/Rekenvolumes!E56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F56>0,(1000*'Vergoedingen AD'!F104/Rekenvolumes!F56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G56>0,(1000*'Vergoedingen AD'!G104/Rekenvolumes!G56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H56>0,(1000*'Vergoedingen AD'!H104/Rekenvolumes!H56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I56>0,(1000*'Vergoedingen AD'!I104/Rekenvolumes!I56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J56>0,(1000*'Vergoedingen AD'!J104/Rekenvolumes!J56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K56>0,(1000*'Vergoedingen AD'!K104/Rekenvolumes!K56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L56>0,(1000*'Vergoedingen AD'!L104/Rekenvolumes!L56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M56>0,(1000*'Vergoedingen AD'!M104/Rekenvolumes!M56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N56>0,(1000*'Vergoedingen AD'!N104/Rekenvolumes!N56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O56>0,(1000*'Vergoedingen AD'!O104/Rekenvolumes!O56)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P56>0,(1000*'Vergoedingen AD'!P104/Rekenvolumes!P56)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 1600-2500 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E57>0,(1000*'Vergoedingen AD'!E105/Rekenvolumes!E57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F57>0,(1000*'Vergoedingen AD'!F105/Rekenvolumes!F57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G57>0,(1000*'Vergoedingen AD'!G105/Rekenvolumes!G57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H57>0,(1000*'Vergoedingen AD'!H105/Rekenvolumes!H57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I57>0,(1000*'Vergoedingen AD'!I105/Rekenvolumes!I57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J57>0,(1000*'Vergoedingen AD'!J105/Rekenvolumes!J57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K57>0,(1000*'Vergoedingen AD'!K105/Rekenvolumes!K57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L57>0,(1000*'Vergoedingen AD'!L105/Rekenvolumes!L57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M57>0,(1000*'Vergoedingen AD'!M105/Rekenvolumes!M57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N57>0,(1000*'Vergoedingen AD'!N105/Rekenvolumes!N57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O57>0,(1000*'Vergoedingen AD'!O105/Rekenvolumes!O57)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P57>0,(1000*'Vergoedingen AD'!P105/Rekenvolumes!P57)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD >2500 m3/h","€",null,{"$f":"IF(Rekenvolumes!E58>0,(1000*'Vergoedingen AD'!E106/Rekenvolumes!E58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F58>0,(1000*'Vergoedingen AD'!F106/Rekenvolumes!F58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G58>0,(1000*'Vergoedingen AD'!G106/Rekenvolumes!G58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H58>0,(1000*'Vergoedingen AD'!H106/Rekenvolumes!H58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I58>0,(1000*'Vergoedingen AD'!I106/Rekenvolumes!I58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J58>0,(1000*'Vergoedingen AD'!J106/Rekenvolumes!J58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K58>0,(1000*'Vergoedingen AD'!K106/Rekenvolumes!K58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L58>0,(1000*'Vergoedingen AD'!L106/Rekenvolumes!L58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M58>0,(1000*'Vergoedingen AD'!M106/Rekenvolumes!M58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N58>0,(1000*'Vergoedingen AD'!N106/Rekenvolumes!N58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O58>0,(1000*'Vergoedingen AD'!O106/Rekenvolumes!O58)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P58>0,(1000*'Vergoedingen AD'!P106/Rekenvolumes!P58)*(1+CPIv2009n2010),0)","v":0}]
[]
[null,"HD 0-10 m3/h","€",null,{"$f":"IF(Rekenvolumes!E60>0,(1000*'Vergoedingen AD'!E108/Rekenvolumes!E60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F60>0,(1000*'Vergoedingen AD'!F108/Rekenvolumes!F60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G60>0,(1000*'Vergoedingen AD'!G108/Rekenvolumes!G60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H60>0,(1000*'Vergoedingen AD'!H108/Rekenvolumes!H60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I60>0,(1000*'Vergoedingen AD'!I108/Rekenvolumes!I60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J60>0,(1000*'Vergoedingen AD'!J108/Rekenvolumes!J60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K60>0,(1000*'Vergoedingen AD'!K108/Rekenvolumes!K60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L60>0,(1000*'Vergoedingen AD'!L108/Rekenvolumes!L60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M60>0,(1000*'Vergoedingen AD'!M108/Rekenvolumes!M60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N60>0,(1000*'Vergoedingen AD'!N108/Rekenvolumes!N60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O60>0,(1000*'Vergoedingen AD'!O108/Rekenvolumes!O60)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P60>0,(1000*'Vergoedingen AD'!P108/Rekenvolumes!P60)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 10-16 m3/h","€",null,{"$f":"IF(Rekenvolumes!E61>0,(1000*'Vergoedingen AD'!E109/Rekenvolumes!E61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F61>0,(1000*'Vergoedingen AD'!F109/Rekenvolumes!F61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G61>0,(1000*'Vergoedingen AD'!G109/Rekenvolumes!G61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H61>0,(1000*'Vergoedingen AD'!H109/Rekenvolumes!H61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I61>0,(1000*'Vergoedingen AD'!I109/Rekenvolumes!I61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J61>0,(1000*'Vergoedingen AD'!J109/Rekenvolumes!J61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K61>0,(1000*'Vergoedingen AD'!K109/Rekenvolumes!K61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L61>0,(1000*'Vergoedingen AD'!L109/Rekenvolumes!L61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M61>0,(1000*'Vergoedingen AD'!M109/Rekenvolumes!M61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N61>0,(1000*'Vergoedingen AD'!N109/Rekenvolumes!N61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O61>0,(1000*'Vergoedingen AD'!O109/Rekenvolumes!O61)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P61>0,(1000*'Vergoedingen AD'!P109/Rekenvolumes!P61)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 16-25 m3/h","€",null,{"$f":"IF(Rekenvolumes!E62>0,(1000*'Vergoedingen AD'!E110/Rekenvolumes!E62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F62>0,(1000*'Vergoedingen AD'!F110/Rekenvolumes!F62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G62>0,(1000*'Vergoedingen AD'!G110/Rekenvolumes!G62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H62>0,(1000*'Vergoedingen AD'!H110/Rekenvolumes!H62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I62>0,(1000*'Vergoedingen AD'!I110/Rekenvolumes!I62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J62>0,(1000*'Vergoedingen AD'!J110/Rekenvolumes!J62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K62>0,(1000*'Vergoedingen AD'!K110/Rekenvolumes!K62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L62>0,(1000*'Vergoedingen AD'!L110/Rekenvolumes!L62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M62>0,(1000*'Vergoedingen AD'!M110/Rekenvolumes!M62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N62>0,(1000*'Vergoedingen AD'!N110/Rekenvolumes!N62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O62>0,(1000*'Vergoedingen AD'!O110/Rekenvolumes!O62)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P62>0,(1000*'Vergoedingen AD'!P110/Rekenvolumes!P62)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 25-40 m3/h","€",null,{"$f":"IF(Rekenvolumes!E63>0,(1000*'Vergoedingen AD'!E111/Rekenvolumes!E63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F63>0,(1000*'Vergoedingen AD'!F111/Rekenvolumes!F63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G63>0,(1000*'Vergoedingen AD'!G111/Rekenvolumes!G63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H63>0,(1000*'Vergoedingen AD'!H111/Rekenvolumes!H63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I63>0,(1000*'Vergoedingen AD'!I111/Rekenvolumes!I63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J63>0,(1000*'Vergoedingen AD'!J111/Rekenvolumes!J63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K63>0,(1000*'Vergoedingen AD'!K111/Rekenvolumes!K63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L63>0,(1000*'Vergoedingen AD'!L111/Rekenvolumes!L63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M63>0,(1000*'Vergoedingen AD'!M111/Rekenvolumes!M63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N63>0,(1000*'Vergoedingen AD'!N111/Rekenvolumes!N63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O63>0,(1000*'Vergoedingen AD'!O111/Rekenvolumes!O63)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P63>0,(1000*'Vergoedingen AD'!P111/Rekenvolumes!P63)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 40-65 m3/h","€",null,{"$f":"IF(Rekenvolumes!E64>0,(1000*'Vergoedingen AD'!E112/Rekenvolumes!E64)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F64>0,(1000*'Vergoedingen AD'!F112/Rekenvolumes!F64)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G64>0,(1000*'Vergoedingen AD'!G112/Rekenvolumes!G64)*(1+CPIv2009n2010),0)","v":3320.3876786247392},{"$f":"IF(Rekenvolumes!H64>0,(1000*'Vergoedingen AD'!H112/Rekenvolumes!H64)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I64>0,(1000*'Vergoedingen AD'!I112/Rekenvolumes!I64)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J64>0,(1000*'Vergoedingen AD'!J112/Rekenvolumes!J64)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K64>0,(1000*'Vergoedingen AD'!K112/Rekenvolumes!K64)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L64>0,(1000*'Vergoedingen AD'!L112/Rekenvolumes!L64)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M64>0,(1000*'Vergoedingen AD'!M112/Rekenvolumes!M64)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N64>0,(1000*'Vergoedingen AD'!N112/Rekenvolumes!N64)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O64>0,(1000*'Vergoedingen AD'!O112/Rekenvolumes!O64)*(1+CPIv2009n2010),0)","v":4527.0600083500003},{"$f":"IF(Rekenvolumes!P64>0,(1000*'Vergoedingen AD'!P112/Rekenvolumes!P64)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 65-100 m3/h","€",null,{"$f":"IF(Rekenvolumes!E65>0,(1000*'Vergoedingen AD'!E113/Rekenvolumes!E65)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F65>0,(1000*'Vergoedingen AD'!F113/Rekenvolumes!F65)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G65>0,(1000*'Vergoedingen AD'!G113/Rekenvolumes!G65)*(1+CPIv2009n2010),0)","v":4928.3941515759989},{"$f":"IF(Rekenvolumes!H65>0,(1000*'Vergoedingen AD'!H113/Rekenvolumes!H65)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I65>0,(1000*'Vergoedingen AD'!I113/Rekenvolumes!I65)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J65>0,(1000*'Vergoedingen AD'!J113/Rekenvolumes!J65)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K65>0,(1000*'Vergoedingen AD'!K113/Rekenvolumes!K65)*(1+CPIv2009n2010),0)","v":4971.3594700000003},{"$f":"IF(Rekenvolumes!L65>0,(1000*'Vergoedingen AD'!L113/Rekenvolumes!L65)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M65>0,(1000*'Vergoedingen AD'!M113/Rekenvolumes!M65)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N65>0,(1000*'Vergoedingen AD'!N113/Rekenvolumes!N65)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O65>0,(1000*'Vergoedingen AD'!O113/Rekenvolumes!O65)*(1+CPIv2009n2010),0)","v":4570.3364863026318},{"$f":"IF(Rekenvolumes!P65>0,(1000*'Vergoedingen AD'!P113/Rekenvolumes!P65)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 100-160 m3/h","€",null,{"$f":"IF(Rekenvolumes!E66>0,(1000*'Vergoedingen AD'!E114/Rekenvolumes!E66)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F66>0,(1000*'Vergoedingen AD'!F114/Rekenvolumes!F66)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G66>0,(1000*'Vergoedingen AD'!G114/Rekenvolumes!G66)*(1+CPIv2009n2010),0)","v":6010.0312204306601},{"$f":"IF(Rekenvolumes!H66>0,(1000*'Vergoedingen AD'!H114/Rekenvolumes!H66)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I66>0,(1000*'Vergoedingen AD'!I114/Rekenvolumes!I66)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J66>0,(1000*'Vergoedingen AD'!J114/Rekenvolumes!J66)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K66>0,(1000*'Vergoedingen AD'!K114/Rekenvolumes!K66)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L66>0,(1000*'Vergoedingen AD'!L114/Rekenvolumes!L66)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M66>0,(1000*'Vergoedingen AD'!M114/Rekenvolumes!M66)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N66>0,(1000*'Vergoedingen AD'!N114/Rekenvolumes!N66)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O66>0,(1000*'Vergoedingen AD'!O114/Rekenvolumes!O66)*(1+CPIv2009n2010),0)","v":6537.5808427874999},{"$f":"IF(Rekenvolumes!P66>0,(1000*'Vergoedingen AD'!P114/Rekenvolumes!P66)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 160-250 m3/h","€",null,{"$f":"IF(Rekenvolumes!E67>0,(1000*'Vergoedingen AD'!E115/Rekenvolumes!E67)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F67>0,(1000*'Vergoedingen AD'!F115/Rekenvolumes!F67)*(1+CPIv2009n2010),0)","v":11096.163924999999},{"$f":"IF(Rekenvolumes!G67>0,(1000*'Vergoedingen AD'!G115/Rekenvolumes!G67)*(1+CPIv2009n2010),0)","v":11101.956249999999},{"$f":"IF(Rekenvolumes!H67>0,(1000*'Vergoedingen AD'!H115/Rekenvolumes!H67)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I67>0,(1000*'Vergoedingen AD'!I115/Rekenvolumes!I67)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J67>0,(1000*'Vergoedingen AD'!J115/Rekenvolumes!J67)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K67>0,(1000*'Vergoedingen AD'!K115/Rekenvolumes!K67)*(1+CPIv2009n2010),0)","v":7992.2500349999991},{"$f":"IF(Rekenvolumes!L67>0,(1000*'Vergoedingen AD'!L115/Rekenvolumes!L67)*(1+CPIv2009n2010),0)","v":7578.291874999999},{"$f":"IF(Rekenvolumes!M67>0,(1000*'Vergoedingen AD'!M115/Rekenvolumes!M67)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N67>0,(1000*'Vergoedingen AD'!N115/Rekenvolumes!N67)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O67>0,(1000*'Vergoedingen AD'!O115/Rekenvolumes!O67)*(1+CPIv2009n2010),0)","v":12705.349041000001},{"$f":"IF(Rekenvolumes!P67>0,(1000*'Vergoedingen AD'!P115/Rekenvolumes!P67)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 250-400 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E68>0,(1000*'Vergoedingen AD'!E116/Rekenvolumes!E68)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F68>0,(1000*'Vergoedingen AD'!F116/Rekenvolumes!F68)*(1+CPIv2009n2010),0)","v":19114.672499999997},{"$f":"IF(Rekenvolumes!G68>0,(1000*'Vergoedingen AD'!G116/Rekenvolumes!G68)*(1+CPIv2009n2010),0)","v":11020.940930999997},{"$f":"IF(Rekenvolumes!H68>0,(1000*'Vergoedingen AD'!H116/Rekenvolumes!H68)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I68>0,(1000*'Vergoedingen AD'!I116/Rekenvolumes!I68)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J68>0,(1000*'Vergoedingen AD'!J116/Rekenvolumes!J68)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K68>0,(1000*'Vergoedingen AD'!K116/Rekenvolumes!K68)*(1+CPIv2009n2010),0)","v":9475.4713899999988},{"$f":"IF(Rekenvolumes!L68>0,(1000*'Vergoedingen AD'!L116/Rekenvolumes!L68)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M68>0,(1000*'Vergoedingen AD'!M116/Rekenvolumes!M68)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N68>0,(1000*'Vergoedingen AD'!N116/Rekenvolumes!N68)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O68>0,(1000*'Vergoedingen AD'!O116/Rekenvolumes!O68)*(1+CPIv2009n2010),0)","v":9804.289130212499},{"$f":"IF(Rekenvolumes!P68>0,(1000*'Vergoedingen AD'!P116/Rekenvolumes!P68)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 400-650 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E69>0,(1000*'Vergoedingen AD'!E117/Rekenvolumes!E69)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F69>0,(1000*'Vergoedingen AD'!F117/Rekenvolumes!F69)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G69>0,(1000*'Vergoedingen AD'!G117/Rekenvolumes!G69)*(1+CPIv2009n2010),0)","v":11198.495000000001},{"$f":"IF(Rekenvolumes!H69>0,(1000*'Vergoedingen AD'!H117/Rekenvolumes!H69)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I69>0,(1000*'Vergoedingen AD'!I117/Rekenvolumes!I69)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J69>0,(1000*'Vergoedingen AD'!J117/Rekenvolumes!J69)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K69>0,(1000*'Vergoedingen AD'!K117/Rekenvolumes!K69)*(1+CPIv2009n2010),0)","v":9979.4036649999998},{"$f":"IF(Rekenvolumes!L69>0,(1000*'Vergoedingen AD'!L117/Rekenvolumes!L69)*(1+CPIv2009n2010),0)","v":8476.1022499999999},{"$f":"IF(Rekenvolumes!M69>0,(1000*'Vergoedingen AD'!M117/Rekenvolumes!M69)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N69>0,(1000*'Vergoedingen AD'!N117/Rekenvolumes!N69)*(1+CPIv2009n2010),0)","v":6435.2537672500002},{"$f":"IF(Rekenvolumes!O69>0,(1000*'Vergoedingen AD'!O117/Rekenvolumes!O69)*(1+CPIv2009n2010),0)","v":5254.7972399999999},{"$f":"IF(Rekenvolumes!P69>0,(1000*'Vergoedingen AD'!P117/Rekenvolumes!P69)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 650-1000 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E70>0,(1000*'Vergoedingen AD'!E118/Rekenvolumes!E70)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F70>0,(1000*'Vergoedingen AD'!F118/Rekenvolumes!F70)*(1+CPIv2009n2010),0)","v":83602.557499999995},{"$f":"IF(Rekenvolumes!G70>0,(1000*'Vergoedingen AD'!G118/Rekenvolumes!G70)*(1+CPIv2009n2010),0)","v":4762.5783333333338},{"$f":"IF(Rekenvolumes!H70>0,(1000*'Vergoedingen AD'!H118/Rekenvolumes!H70)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I70>0,(1000*'Vergoedingen AD'!I118/Rekenvolumes!I70)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J70>0,(1000*'Vergoedingen AD'!J118/Rekenvolumes!J70)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K70>0,(1000*'Vergoedingen AD'!K118/Rekenvolumes!K70)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L70>0,(1000*'Vergoedingen AD'!L118/Rekenvolumes!L70)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M70>0,(1000*'Vergoedingen AD'!M118/Rekenvolumes!M70)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N70>0,(1000*'Vergoedingen AD'!N118/Rekenvolumes!N70)*(1+CPIv2009n2010),0)","v":12884.895669800002},{"$f":"IF(Rekenvolumes!O70>0,(1000*'Vergoedingen AD'!O118/Rekenvolumes!O70)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P70>0,(1000*'Vergoedingen AD'!P118/Rekenvolumes!P70)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 1000-1600 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E71>0,(1000*'Vergoedingen AD'!E119/Rekenvolumes!E71)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F71>0,(1000*'Vergoedingen AD'!F119/Rekenvolumes!F71)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G71>0,(1000*'Vergoedingen AD'!G119/Rekenvolumes!G71)*(1+CPIv2009n2010),0)","v":4855.2812769999991},{"$f":"IF(Rekenvolumes!H71>0,(1000*'Vergoedingen AD'!H119/Rekenvolumes!H71)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I71>0,(1000*'Vergoedingen AD'!I119/Rekenvolumes!I71)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J71>0,(1000*'Vergoedingen AD'!J119/Rekenvolumes!J71)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K71>0,(1000*'Vergoedingen AD'!K119/Rekenvolumes!K71)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L71>0,(1000*'Vergoedingen AD'!L119/Rekenvolumes!L71)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M71>0,(1000*'Vergoedingen AD'!M119/Rekenvolumes!M71)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N71>0,(1000*'Vergoedingen AD'!N119/Rekenvolumes!N71)*(1+CPIv2009n2010),0)","v":7078.4991815999992},{"$f":"IF(Rekenvolumes!O71>0,(1000*'Vergoedingen AD'!O119/Rekenvolumes!O71)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P71>0,(1000*'Vergoedingen AD'!P119/Rekenvolumes!P71)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 1600-2500 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E72>0,(1000*'Vergoedingen AD'!E120/Rekenvolumes!E72)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F72>0,(1000*'Vergoedingen AD'!F120/Rekenvolumes!F72)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G72>0,(1000*'Vergoedingen AD'!G120/Rekenvolumes!G72)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H72>0,(1000*'Vergoedingen AD'!H120/Rekenvolumes!H72)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I72>0,(1000*'Vergoedingen AD'!I120/Rekenvolumes!I72)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J72>0,(1000*'Vergoedingen AD'!J120/Rekenvolumes!J72)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K72>0,(1000*'Vergoedingen AD'!K120/Rekenvolumes!K72)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L72>0,(1000*'Vergoedingen AD'!L120/Rekenvolumes!L72)*(1+CPIv2009n2010),0)","v":9149.9427249999972},{"$f":"IF(Rekenvolumes!M72>0,(1000*'Vergoedingen AD'!M120/Rekenvolumes!M72)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N72>0,(1000*'Vergoedingen AD'!N120/Rekenvolumes!N72)*(1+CPIv2009n2010),0)","v":16176.892144874999},{"$f":"IF(Rekenvolumes!O72>0,(1000*'Vergoedingen AD'!O120/Rekenvolumes!O72)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P72>0,(1000*'Vergoedingen AD'!P120/Rekenvolumes!P72)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD >2500 m3/h","€",null,{"$f":"IF(Rekenvolumes!E73>0,(1000*'Vergoedingen AD'!E121/Rekenvolumes!E73)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F73>0,(1000*'Vergoedingen AD'!F121/Rekenvolumes!F73)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G73>0,(1000*'Vergoedingen AD'!G121/Rekenvolumes!G73)*(1+CPIv2009n2010),0)","v":74373.452999999994},{"$f":"IF(Rekenvolumes!H73>0,(1000*'Vergoedingen AD'!H121/Rekenvolumes!H73)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I73>0,(1000*'Vergoedingen AD'!I121/Rekenvolumes!I73)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J73>0,(1000*'Vergoedingen AD'!J121/Rekenvolumes!J73)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K73>0,(1000*'Vergoedingen AD'!K121/Rekenvolumes!K73)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L73>0,(1000*'Vergoedingen AD'!L121/Rekenvolumes!L73)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M73>0,(1000*'Vergoedingen AD'!M121/Rekenvolumes!M73)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N73>0,(1000*'Vergoedingen AD'!N121/Rekenvolumes!N73)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O73>0,(1000*'Vergoedingen AD'!O121/Rekenvolumes!O73)*(1+CPIv2009n2010),0)","v":6880.4603253833338},{"$f":"IF(Rekenvolumes!P73>0,(1000*'Vergoedingen AD'!P121/Rekenvolumes!P73)*(1+CPIv2009n2010),0)","v":0}]
[]
[null,"EHD 0-40 m3/h","€",null,{"$f":"IF(Rekenvolumes!E75>0,(1000*'Vergoedingen AD'!E123/Rekenvolumes!E75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F75>0,(1000*'Vergoedingen AD'!F123/Rekenvolumes!F75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G75>0,(1000*'Vergoedingen AD'!G123/Rekenvolumes!G75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H75>0,(1000*'Vergoedingen AD'!H123/Rekenvolumes!H75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I75>0,(1000*'Vergoedingen AD'!I123/Rekenvolumes!I75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J75>0,(1000*'Vergoedingen AD'!J123/Rekenvolumes!J75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K75>0,(1000*'Vergoedingen AD'!K123/Rekenvolumes!K75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L75>0,(1000*'Vergoedingen AD'!L123/Rekenvolumes!L75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M75>0,(1000*'Vergoedingen AD'!M123/Rekenvolumes!M75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N75>0,(1000*'Vergoedingen AD'!N123/Rekenvolumes!N75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O75>0,(1000*'Vergoedingen AD'!O123/Rekenvolumes!O75)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P75>0,(1000*'Vergoedingen AD'!P123/Rekenvolumes!P75)*(1+CPIv2009n2010),0)","v":0}]
[null,"EHD >40 m3/h","€",null,{"$f":"IF(Rekenvolumes!E76>0,(1000*'Vergoedingen AD'!E124/Rekenvolumes!E76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F76>0,(1000*'Vergoedingen AD'!F124/Rekenvolumes!F76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G76>0,(1000*'Vergoedingen AD'!G124/Rekenvolumes!G76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H76>0,(1000*'Vergoedingen AD'!H124/Rekenvolumes!H76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I76>0,(1000*'Vergoedingen AD'!I124/Rekenvolumes!I76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J76>0,(1000*'Vergoedingen AD'!J124/Rekenvolumes!J76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K76>0,(1000*'Vergoedingen AD'!K124/Rekenvolumes!K76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L76>0,(1000*'Vergoedingen AD'!L124/Rekenvolumes!L76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M76>0,(1000*'Vergoedingen AD'!M124/Rekenvolumes!M76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N76>0,(1000*'Vergoedingen AD'!N124/Rekenvolumes!N76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O76>0,(1000*'Vergoedingen AD'!O124/Rekenvolumes!O76)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P76>0,(1000*'Vergoedingen AD'!P124/Rekenvolumes!P76)*(1+CPIv2009n2010),0)","v":0}]
[]
[null,"Meerlengtevergoeding "]
[null,"LD 0-10 m3/h","€",null,{"$f":"IF(Rekenvolumes!E79>0,(1000*'Vergoedingen AD'!E127/Rekenvolumes!E79)*(1+CPIv2009n2010),0)","v":19.26763},{"$f":"IF(Rekenvolumes!F79>0,(1000*'Vergoedingen AD'!F127/Rekenvolumes!F79)*(1+CPIv2009n2010),0)","v":10.862489999999999},{"$f":"IF(Rekenvolumes!G79>0,(1000*'Vergoedingen AD'!G127/Rekenvolumes!G79)*(1+CPIv2009n2010),0)","v":28.254510000000003},{"$f":"IF(Rekenvolumes!H79>0,(1000*'Vergoedingen AD'!H127/Rekenvolumes!H79)*(1+CPIv2009n2010),0)","v":21.564499999999999},{"$f":"IF(Rekenvolumes!I79>0,(1000*'Vergoedingen AD'!I127/Rekenvolumes!I79)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J79>0,(1000*'Vergoedingen AD'!J127/Rekenvolumes!J79)*(1+CPIv2009n2010),0)","v":20.75207},{"$f":"IF(Rekenvolumes!K79>0,(1000*'Vergoedingen AD'!K127/Rekenvolumes!K79)*(1+CPIv2009n2010),0)","v":25.024849999999997},{"$f":"IF(Rekenvolumes!L79>0,(1000*'Vergoedingen AD'!L127/Rekenvolumes!L79)*(1+CPIv2009n2010),0)","v":21.564499999999999},{"$f":"IF(Rekenvolumes!M79>0,(1000*'Vergoedingen AD'!M127/Rekenvolumes!M79)*(1+CPIv2009n2010),0)","v":22.216449999999995},{"$f":"IF(Rekenvolumes!N79>0,(1000*'Vergoedingen AD'!N127/Rekenvolumes!N79)*(1+CPIv2009n2010),0)","v":49.401743208430908},{"$f":"IF(Rekenvolumes!O79>0,(1000*'Vergoedingen AD'!O127/Rekenvolumes!O79)*(1+CPIv2009n2010),0)","v":22.567500000000003},{"$f":"IF(Rekenvolumes!P79>0,(1000*'Vergoedingen AD'!P127/Rekenvolumes!P79)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 10-16 m3/h","€",null,{"$f":"IF(Rekenvolumes!E80>0,(1000*'Vergoedingen AD'!E128/Rekenvolumes!E80)*(1+CPIv2009n2010),0)","v":19.939639999999997},{"$f":"IF(Rekenvolumes!F80>0,(1000*'Vergoedingen AD'!F128/Rekenvolumes!F80)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G80>0,(1000*'Vergoedingen AD'!G128/Rekenvolumes!G80)*(1+CPIv2009n2010),0)","v":29.417989999999996},{"$f":"IF(Rekenvolumes!H80>0,(1000*'Vergoedingen AD'!H128/Rekenvolumes!H80)*(1+CPIv2009n2010),0)","v":21.564499999999999},{"$f":"IF(Rekenvolumes!I80>0,(1000*'Vergoedingen AD'!I128/Rekenvolumes!I80)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J80>0,(1000*'Vergoedingen AD'!J128/Rekenvolumes!J80)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K80>0,(1000*'Vergoedingen AD'!K128/Rekenvolumes!K80)*(1+CPIv2009n2010),0)","v":25.024849999999997},{"$f":"IF(Rekenvolumes!L80>0,(1000*'Vergoedingen AD'!L128/Rekenvolumes!L80)*(1+CPIv2009n2010),0)","v":21.564499999999999},{"$f":"IF(Rekenvolumes!M80>0,(1000*'Vergoedingen AD'!M128/Rekenvolumes!M80)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N80>0,(1000*'Vergoedingen AD'!N128/Rekenvolumes!N80)*(1+CPIv2009n2010),0)","v":40.420899999999996},{"$f":"IF(Rekenvolumes!O80>0,(1000*'Vergoedingen AD'!O128/Rekenvolumes!O80)*(1+CPIv2009n2010),0)","v":27.482200000000013},{"$f":"IF(Rekenvolumes!P80>0,(1000*'Vergoedingen AD'!P128/Rekenvolumes!P80)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 16-25 m3/h","€",null,{"$f":"IF(Rekenvolumes!E81>0,(1000*'Vergoedingen AD'!E129/Rekenvolumes!E81)*(1+CPIv2009n2010),0)","v":27.973669999999998},{"$f":"IF(Rekenvolumes!F81>0,(1000*'Vergoedingen AD'!F129/Rekenvolumes!F81)*(1+CPIv2009n2010),0)","v":11.604709999999999},{"$f":"IF(Rekenvolumes!G81>0,(1000*'Vergoedingen AD'!G129/Rekenvolumes!G81)*(1+CPIv2009n2010),0)","v":29.417989999999996},{"$f":"IF(Rekenvolumes!H81>0,(1000*'Vergoedingen AD'!H129/Rekenvolumes!H81)*(1+CPIv2009n2010),0)","v":21.564499999999999},{"$f":"IF(Rekenvolumes!I81>0,(1000*'Vergoedingen AD'!I129/Rekenvolumes!I81)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J81>0,(1000*'Vergoedingen AD'!J129/Rekenvolumes!J81)*(1+CPIv2009n2010),0)","v":24.633679999999995},{"$f":"IF(Rekenvolumes!K81>0,(1000*'Vergoedingen AD'!K129/Rekenvolumes!K81)*(1+CPIv2009n2010),0)","v":25.024849999999997},{"$f":"IF(Rekenvolumes!L81>0,(1000*'Vergoedingen AD'!L129/Rekenvolumes!L81)*(1+CPIv2009n2010),0)","v":21.564499999999999},{"$f":"IF(Rekenvolumes!M81>0,(1000*'Vergoedingen AD'!M129/Rekenvolumes!M81)*(1+CPIv2009n2010),0)","v":28.083999999999996},{"$f":"IF(Rekenvolumes!N81>0,(1000*'Vergoedingen AD'!N129/Rekenvolumes!N81)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O81>0,(1000*'Vergoedingen AD'!O129/Rekenvolumes!O81)*(1+CPIv2009n2010),0)","v":27.482199999999981},{"$f":"IF(Rekenvolumes!P81>0,(1000*'Vergoedingen AD'!P129/Rekenvolumes!P81)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 25-40 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E82>0,(1000*'Vergoedingen AD'!E130/Rekenvolumes!E82)*(1+CPIv2009n2010),0)","v":31.955579999999998},{"$f":"IF(Rekenvolumes!F82>0,(1000*'Vergoedingen AD'!F130/Rekenvolumes!F82)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G82>0,(1000*'Vergoedingen AD'!G130/Rekenvolumes!G82)*(1+CPIv2009n2010),0)","v":33.309629999999999},{"$f":"IF(Rekenvolumes!H82>0,(1000*'Vergoedingen AD'!H130/Rekenvolumes!H82)*(1+CPIv2009n2010),0)","v":21.564499999999999},{"$f":"IF(Rekenvolumes!I82>0,(1000*'Vergoedingen AD'!I130/Rekenvolumes!I82)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J82>0,(1000*'Vergoedingen AD'!J130/Rekenvolumes!J82)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K82>0,(1000*'Vergoedingen AD'!K130/Rekenvolumes!K82)*(1+CPIv2009n2010),0)","v":25.024849999999997},{"$f":"IF(Rekenvolumes!L82>0,(1000*'Vergoedingen AD'!L130/Rekenvolumes!L82)*(1+CPIv2009n2010),0)","v":21.564499999999999},{"$f":"IF(Rekenvolumes!M82>0,(1000*'Vergoedingen AD'!M130/Rekenvolumes!M82)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N82>0,(1000*'Vergoedingen AD'!N130/Rekenvolumes!N82)*(1+CPIv2009n2010),0)","v":40.420899999999996},{"$f":"IF(Rekenvolumes!O82>0,(1000*'Vergoedingen AD'!O130/Rekenvolumes!O82)*(1+CPIv2009n2010),0)","v":27.482199999999963},{"$f":"IF(Rekenvolumes!P82>0,(1000*'Vergoedingen AD'!P130/Rekenvolumes!P82)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 0-10 m3/h","€",null,{"$f":"IF(Rekenvolumes!E83>0,(1000*'Vergoedingen AD'!E131/Rekenvolumes!E83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F83>0,(1000*'Vergoedingen AD'!F131/Rekenvolumes!F83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G83>0,(1000*'Vergoedingen AD'!G131/Rekenvolumes!G83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H83>0,(1000*'Vergoedingen AD'!H131/Rekenvolumes!H83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I83>0,(1000*'Vergoedingen AD'!I131/Rekenvolumes!I83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J83>0,(1000*'Vergoedingen AD'!J131/Rekenvolumes!J83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K83>0,(1000*'Vergoedingen AD'!K131/Rekenvolumes!K83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L83>0,(1000*'Vergoedingen AD'!L131/Rekenvolumes!L83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M83>0,(1000*'Vergoedingen AD'!M131/Rekenvolumes!M83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N83>0,(1000*'Vergoedingen AD'!N131/Rekenvolumes!N83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O83>0,(1000*'Vergoedingen AD'!O131/Rekenvolumes!O83)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P83>0,(1000*'Vergoedingen AD'!P131/Rekenvolumes!P83)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 10-16 m3/h","€",null,{"$f":"IF(Rekenvolumes!E84>0,(1000*'Vergoedingen AD'!E132/Rekenvolumes!E84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F84>0,(1000*'Vergoedingen AD'!F132/Rekenvolumes!F84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G84>0,(1000*'Vergoedingen AD'!G132/Rekenvolumes!G84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H84>0,(1000*'Vergoedingen AD'!H132/Rekenvolumes!H84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I84>0,(1000*'Vergoedingen AD'!I132/Rekenvolumes!I84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J84>0,(1000*'Vergoedingen AD'!J132/Rekenvolumes!J84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K84>0,(1000*'Vergoedingen AD'!K132/Rekenvolumes!K84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L84>0,(1000*'Vergoedingen AD'!L132/Rekenvolumes!L84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M84>0,(1000*'Vergoedingen AD'!M132/Rekenvolumes!M84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N84>0,(1000*'Vergoedingen AD'!N132/Rekenvolumes!N84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O84>0,(1000*'Vergoedingen AD'!O132/Rekenvolumes!O84)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P84>0,(1000*'Vergoedingen AD'!P132/Rekenvolumes!P84)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 16-25 m3/h","€",null,{"$f":"IF(Rekenvolumes!E85>0,(1000*'Vergoedingen AD'!E133/Rekenvolumes!E85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F85>0,(1000*'Vergoedingen AD'!F133/Rekenvolumes!F85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G85>0,(1000*'Vergoedingen AD'!G133/Rekenvolumes!G85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H85>0,(1000*'Vergoedingen AD'!H133/Rekenvolumes!H85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I85>0,(1000*'Vergoedingen AD'!I133/Rekenvolumes!I85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J85>0,(1000*'Vergoedingen AD'!J133/Rekenvolumes!J85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K85>0,(1000*'Vergoedingen AD'!K133/Rekenvolumes!K85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L85>0,(1000*'Vergoedingen AD'!L133/Rekenvolumes!L85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M85>0,(1000*'Vergoedingen AD'!M133/Rekenvolumes!M85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N85>0,(1000*'Vergoedingen AD'!N133/Rekenvolumes!N85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O85>0,(1000*'Vergoedingen AD'!O133/Rekenvolumes!O85)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P85>0,(1000*'Vergoedingen AD'!P133/Rekenvolumes!P85)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 25-40 m3/h","€",null,{"$f":"IF(Rekenvolumes!E86>0,(1000*'Vergoedingen AD'!E134/Rekenvolumes!E86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F86>0,(1000*'Vergoedingen AD'!F134/Rekenvolumes!F86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G86>0,(1000*'Vergoedingen AD'!G134/Rekenvolumes!G86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H86>0,(1000*'Vergoedingen AD'!H134/Rekenvolumes!H86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I86>0,(1000*'Vergoedingen AD'!I134/Rekenvolumes!I86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J86>0,(1000*'Vergoedingen AD'!J134/Rekenvolumes!J86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K86>0,(1000*'Vergoedingen AD'!K134/Rekenvolumes!K86)*(1+CPIv2009n2010),0)","v":31.022789999999997},{"$f":"IF(Rekenvolumes!L86>0,(1000*'Vergoedingen AD'!L134/Rekenvolumes!L86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M86>0,(1000*'Vergoedingen AD'!M134/Rekenvolumes!M86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N86>0,(1000*'Vergoedingen AD'!N134/Rekenvolumes!N86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O86>0,(1000*'Vergoedingen AD'!O134/Rekenvolumes!O86)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P86>0,(1000*'Vergoedingen AD'!P134/Rekenvolumes!P86)*(1+CPIv2009n2010),0)","v":0}]
[null,"EHD 0-40 m3/h","€",null,{"$f":"IF(Rekenvolumes!E87>0,(1000*'Vergoedingen AD'!E135/Rekenvolumes!E87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F87>0,(1000*'Vergoedingen AD'!F135/Rekenvolumes!F87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G87>0,(1000*'Vergoedingen AD'!G135/Rekenvolumes!G87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H87>0,(1000*'Vergoedingen AD'!H135/Rekenvolumes!H87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I87>0,(1000*'Vergoedingen AD'!I135/Rekenvolumes!I87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J87>0,(1000*'Vergoedingen AD'!J135/Rekenvolumes!J87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K87>0,(1000*'Vergoedingen AD'!K135/Rekenvolumes!K87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L87>0,(1000*'Vergoedingen AD'!L135/Rekenvolumes!L87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M87>0,(1000*'Vergoedingen AD'!M135/Rekenvolumes!M87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N87>0,(1000*'Vergoedingen AD'!N135/Rekenvolumes!N87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O87>0,(1000*'Vergoedingen AD'!O135/Rekenvolumes!O87)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P87>0,(1000*'Vergoedingen AD'!P135/Rekenvolumes!P87)*(1+CPIv2009n2010),0)","v":0}]
[]
[null,"Periodieke aansluitvergoeding"]
[null,"LD 0-10 m3/h","€",null,{"$f":"IF(Rekenvolumes!E90>0,(1000*'Vergoedingen AD'!E142/Rekenvolumes!E90)*(1+CPIv2009n2010),0)","v":24.673799999999996},{"$f":"IF(Rekenvolumes!F90>0,(1000*'Vergoedingen AD'!F142/Rekenvolumes!F90)*(1+CPIv2009n2010),0)","v":23.831280000000003},{"$f":"IF(Rekenvolumes!G90>0,(1000*'Vergoedingen AD'!G142/Rekenvolumes!G90)*(1+CPIv2009n2010),0)","v":22.357077874363412},{"$f":"IF(Rekenvolumes!H90>0,(1000*'Vergoedingen AD'!H142/Rekenvolumes!H90)*(1+CPIv2009n2010),0)","v":22.512710880382716},{"$f":"IF(Rekenvolumes!I90>0,(1000*'Vergoedingen AD'!I142/Rekenvolumes!I90)*(1+CPIv2009n2010),0)","v":39.869249999999994},{"$f":"IF(Rekenvolumes!J90>0,(1000*'Vergoedingen AD'!J142/Rekenvolumes!J90)*(1+CPIv2009n2010),0)","v":30.816686989994992},{"$f":"IF(Rekenvolumes!K90>0,(1000*'Vergoedingen AD'!K142/Rekenvolumes!K90)*(1+CPIv2009n2010),0)","v":22.748039999999996},{"$f":"IF(Rekenvolumes!L90>0,(1000*'Vergoedingen AD'!L142/Rekenvolumes!L90)*(1+CPIv2009n2010),0)","v":22.52016951040245},{"$f":"IF(Rekenvolumes!M90>0,(1000*'Vergoedingen AD'!M142/Rekenvolumes!M90)*(1+CPIv2009n2010),0)","v":27.933549999999993},{"$f":"IF(Rekenvolumes!N90>0,(1000*'Vergoedingen AD'!N142/Rekenvolumes!N90)*(1+CPIv2009n2010),0)","v":8.9266999999999985},{"$f":"IF(Rekenvolumes!O90>0,(1000*'Vergoedingen AD'!O142/Rekenvolumes!O90)*(1+CPIv2009n2010),0)","v":19.257599999999996},{"$f":"IF(Rekenvolumes!P90>0,(1000*'Vergoedingen AD'!P142/Rekenvolumes!P90)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 10-16 m3/h","€",null,{"$f":"IF(Rekenvolumes!E91>0,(1000*'Vergoedingen AD'!E143/Rekenvolumes!E91)*(1+CPIv2009n2010),0)","v":57.411719999999988},{"$f":"IF(Rekenvolumes!F91>0,(1000*'Vergoedingen AD'!F143/Rekenvolumes!F91)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G91>0,(1000*'Vergoedingen AD'!G143/Rekenvolumes!G91)*(1+CPIv2009n2010),0)","v":44.719910429806561},{"$f":"IF(Rekenvolumes!H91>0,(1000*'Vergoedingen AD'!H143/Rekenvolumes!H91)*(1+CPIv2009n2010),0)","v":46.218239999999994},{"$f":"IF(Rekenvolumes!I91>0,(1000*'Vergoedingen AD'!I143/Rekenvolumes!I91)*(1+CPIv2009n2010),0)","v":51.152999999999992},{"$f":"IF(Rekenvolumes!J91>0,(1000*'Vergoedingen AD'!J143/Rekenvolumes!J91)*(1+CPIv2009n2010),0)","v":50.190119999999993},{"$f":"IF(Rekenvolumes!K91>0,(1000*'Vergoedingen AD'!K143/Rekenvolumes!K91)*(1+CPIv2009n2010),0)","v":37.67268},{"$f":"IF(Rekenvolumes!L91>0,(1000*'Vergoedingen AD'!L143/Rekenvolumes!L91)*(1+CPIv2009n2010),0)","v":46.218239999999994},{"$f":"IF(Rekenvolumes!M91>0,(1000*'Vergoedingen AD'!M143/Rekenvolumes!M91)*(1+CPIv2009n2010),0)","v":69.55804999999998},{"$f":"IF(Rekenvolumes!N91>0,(1000*'Vergoedingen AD'!N143/Rekenvolumes!N91)*(1+CPIv2009n2010),0)","v":8.9266999999999985},{"$f":"IF(Rekenvolumes!O91>0,(1000*'Vergoedingen AD'!O143/Rekenvolumes!O91)*(1+CPIv2009n2010),0)","v":54.864099999999993},{"$f":"IF(Rekenvolumes!P91>0,(1000*'Vergoedingen AD'!P143/Rekenvolumes!P91)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 16-25 m3/h","€",null,{"$f":"IF(Rekenvolumes!E92>0,(1000*'Vergoedingen AD'!E144/Rekenvolumes!E92)*(1+CPIv2009n2010),0)","v":57.411719999999988},{"$f":"IF(Rekenvolumes!F92>0,(1000*'Vergoedingen AD'!F144/Rekenvolumes!F92)*(1+CPIv2009n2010),0)","v":51.27335999999999},{"$f":"IF(Rekenvolumes!G92>0,(1000*'Vergoedingen AD'!G144/Rekenvolumes!G92)*(1+CPIv2009n2010),0)","v":44.724729245058057},{"$f":"IF(Rekenvolumes!H92>0,(1000*'Vergoedingen AD'!H144/Rekenvolumes!H92)*(1+CPIv2009n2010),0)","v":46.218239999999994},{"$f":"IF(Rekenvolumes!I92>0,(1000*'Vergoedingen AD'!I144/Rekenvolumes!I92)*(1+CPIv2009n2010),0)","v":51.152999999999992},{"$f":"IF(Rekenvolumes!J92>0,(1000*'Vergoedingen AD'!J144/Rekenvolumes!J92)*(1+CPIv2009n2010),0)","v":50.190119999999993},{"$f":"IF(Rekenvolumes!K92>0,(1000*'Vergoedingen AD'!K144/Rekenvolumes!K92)*(1+CPIv2009n2010),0)","v":40.320599999999999},{"$f":"IF(Rekenvolumes!L92>0,(1000*'Vergoedingen AD'!L144/Rekenvolumes!L92)*(1+CPIv2009n2010),0)","v":46.218239999999994},{"$f":"IF(Rekenvolumes!M92>0,(1000*'Vergoedingen AD'!M144/Rekenvolumes!M92)*(1+CPIv2009n2010),0)","v":69.55804999999998},{"$f":"IF(Rekenvolumes!N92>0,(1000*'Vergoedingen AD'!N144/Rekenvolumes!N92)*(1+CPIv2009n2010),0)","v":8.9266999999999985},{"$f":"IF(Rekenvolumes!O92>0,(1000*'Vergoedingen AD'!O144/Rekenvolumes!O92)*(1+CPIv2009n2010),0)","v":54.864100000000001},{"$f":"IF(Rekenvolumes!P92>0,(1000*'Vergoedingen AD'!P144/Rekenvolumes!P92)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 25-40 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E93>0,(1000*'Vergoedingen AD'!E145/Rekenvolumes!E93)*(1+CPIv2009n2010),0)","v":75.586079999999995},{"$f":"IF(Rekenvolumes!F93>0,(1000*'Vergoedingen AD'!F145/Rekenvolumes!F93)*(1+CPIv2009n2010),0)","v":84.733440000000002},{"$f":"IF(Rekenvolumes!G93>0,(1000*'Vergoedingen AD'!G145/Rekenvolumes!G93)*(1+CPIv2009n2010),0)","v":70.632562306029442},{"$f":"IF(Rekenvolumes!H93>0,(1000*'Vergoedingen AD'!H145/Rekenvolumes!H93)*(1+CPIv2009n2010),0)","v":70.651319999999984},{"$f":"IF(Rekenvolumes!I93>0,(1000*'Vergoedingen AD'!I145/Rekenvolumes!I93)*(1+CPIv2009n2010),0)","v":150.98402047781568},{"$f":"IF(Rekenvolumes!J93>0,(1000*'Vergoedingen AD'!J145/Rekenvolumes!J93)*(1+CPIv2009n2010),0)","v":78.35436},{"$f":"IF(Rekenvolumes!K93>0,(1000*'Vergoedingen AD'!K145/Rekenvolumes!K93)*(1+CPIv2009n2010),0)","v":71.734559999999988},{"$f":"IF(Rekenvolumes!L93>0,(1000*'Vergoedingen AD'!L145/Rekenvolumes!L93)*(1+CPIv2009n2010),0)","v":70.651319999999984},{"$f":"IF(Rekenvolumes!M93>0,(1000*'Vergoedingen AD'!M145/Rekenvolumes!M93)*(1+CPIv2009n2010),0)","v":81.343299999999985},{"$f":"IF(Rekenvolumes!N93>0,(1000*'Vergoedingen AD'!N145/Rekenvolumes!N93)*(1+CPIv2009n2010),0)","v":8.9266999999999985},{"$f":"IF(Rekenvolumes!O93>0,(1000*'Vergoedingen AD'!O145/Rekenvolumes!O93)*(1+CPIv2009n2010),0)","v":67.200999999999993},{"$f":"IF(Rekenvolumes!P93>0,(1000*'Vergoedingen AD'!P145/Rekenvolumes!P93)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 40-65 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E94>0,(1000*'Vergoedingen AD'!E146/Rekenvolumes!E94)*(1+CPIv2009n2010),0)","v":84.150897599999993},{"$f":"IF(Rekenvolumes!F94>0,(1000*'Vergoedingen AD'!F146/Rekenvolumes!F94)*(1+CPIv2009n2010),0)","v":60.888920400000011},{"$f":"IF(Rekenvolumes!G94>0,(1000*'Vergoedingen AD'!G146/Rekenvolumes!G94)*(1+CPIv2009n2010),0)","v":69.934720232701423},{"$f":"IF(Rekenvolumes!H94>0,(1000*'Vergoedingen AD'!H146/Rekenvolumes!H94)*(1+CPIv2009n2010),0)","v":79.235466240684588},{"$f":"IF(Rekenvolumes!I94>0,(1000*'Vergoedingen AD'!I146/Rekenvolumes!I94)*(1+CPIv2009n2010),0)","v":546.02316999999982},{"$f":"IF(Rekenvolumes!J94>0,(1000*'Vergoedingen AD'!J146/Rekenvolumes!J94)*(1+CPIv2009n2010),0)","v":73.815085288744811},{"$f":"IF(Rekenvolumes!K94>0,(1000*'Vergoedingen AD'!K146/Rekenvolumes!K94)*(1+CPIv2009n2010),0)","v":67.56167880000001},{"$f":"IF(Rekenvolumes!L94>0,(1000*'Vergoedingen AD'!L146/Rekenvolumes!L94)*(1+CPIv2009n2010),0)","v":79.235466240684588},{"$f":"IF(Rekenvolumes!M94>0,(1000*'Vergoedingen AD'!M146/Rekenvolumes!M94)*(1+CPIv2009n2010),0)","v":63.017100342318756},{"$f":"IF(Rekenvolumes!N94>0,(1000*'Vergoedingen AD'!N146/Rekenvolumes!N94)*(1+CPIv2009n2010),0)","v":85.85770269999999},{"$f":"IF(Rekenvolumes!O94>0,(1000*'Vergoedingen AD'!O146/Rekenvolumes!O94)*(1+CPIv2009n2010),0)","v":75.686379999999986},{"$f":"IF(Rekenvolumes!P94>0,(1000*'Vergoedingen AD'!P146/Rekenvolumes!P94)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 65-100 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E95>0,(1000*'Vergoedingen AD'!E147/Rekenvolumes!E95)*(1+CPIv2009n2010),0)","v":95.920901999999984},{"$f":"IF(Rekenvolumes!F95>0,(1000*'Vergoedingen AD'!F147/Rekenvolumes!F95)*(1+CPIv2009n2010),0)","v":75.392902199999995},{"$f":"IF(Rekenvolumes!G95>0,(1000*'Vergoedingen AD'!G147/Rekenvolumes!G95)*(1+CPIv2009n2010),0)","v":76.418338562716116},{"$f":"IF(Rekenvolumes!H95>0,(1000*'Vergoedingen AD'!H147/Rekenvolumes!H95)*(1+CPIv2009n2010),0)","v":118.62681599999999},{"$f":"IF(Rekenvolumes!I95>0,(1000*'Vergoedingen AD'!I147/Rekenvolumes!I95)*(1+CPIv2009n2010),0)","v":167.87138243523313},{"$f":"IF(Rekenvolumes!J95>0,(1000*'Vergoedingen AD'!J147/Rekenvolumes!J95)*(1+CPIv2009n2010),0)","v":103.42775519999996},{"$f":"IF(Rekenvolumes!K95>0,(1000*'Vergoedingen AD'!K147/Rekenvolumes!K95)*(1+CPIv2009n2010),0)","v":112.60279799999999},{"$f":"IF(Rekenvolumes!L95>0,(1000*'Vergoedingen AD'!L147/Rekenvolumes!L95)*(1+CPIv2009n2010),0)","v":118.62681599999998},{"$f":"IF(Rekenvolumes!M95>0,(1000*'Vergoedingen AD'!M147/Rekenvolumes!M95)*(1+CPIv2009n2010),0)","v":94.782760514068372},{"$f":"IF(Rekenvolumes!N95>0,(1000*'Vergoedingen AD'!N147/Rekenvolumes!N95)*(1+CPIv2009n2010),0)","v":85.85770269999999},{"$f":"IF(Rekenvolumes!O95>0,(1000*'Vergoedingen AD'!O147/Rekenvolumes!O95)*(1+CPIv2009n2010),0)","v":82.637169999999998},{"$f":"IF(Rekenvolumes!P95>0,(1000*'Vergoedingen AD'!P147/Rekenvolumes!P95)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 100-160 m3/h","€",null,{"$f":"IF(Rekenvolumes!E96>0,(1000*'Vergoedingen AD'!E148/Rekenvolumes!E96)*(1+CPIv2009n2010),0)","v":134.19658559999999},{"$f":"IF(Rekenvolumes!F96>0,(1000*'Vergoedingen AD'!F148/Rekenvolumes!F96)*(1+CPIv2009n2010),0)","v":115.05874379999997},{"$f":"IF(Rekenvolumes!G96>0,(1000*'Vergoedingen AD'!G148/Rekenvolumes!G96)*(1+CPIv2009n2010),0)","v":118.66912970186124},{"$f":"IF(Rekenvolumes!H96>0,(1000*'Vergoedingen AD'!H148/Rekenvolumes!H96)*(1+CPIv2009n2010),0)","v":168.65849028058796},{"$f":"IF(Rekenvolumes!I96>0,(1000*'Vergoedingen AD'!I148/Rekenvolumes!I96)*(1+CPIv2009n2010),0)","v":267.60541499999999},{"$f":"IF(Rekenvolumes!J96>0,(1000*'Vergoedingen AD'!J148/Rekenvolumes!J96)*(1+CPIv2009n2010),0)","v":168.8578584},{"$f":"IF(Rekenvolumes!K96>0,(1000*'Vergoedingen AD'!K148/Rekenvolumes!K96)*(1+CPIv2009n2010),0)","v":206.43846299999998},{"$f":"IF(Rekenvolumes!L96>0,(1000*'Vergoedingen AD'!L148/Rekenvolumes!L96)*(1+CPIv2009n2010),0)","v":168.65849028058793},{"$f":"IF(Rekenvolumes!M96>0,(1000*'Vergoedingen AD'!M148/Rekenvolumes!M96)*(1+CPIv2009n2010),0)","v":176.80587972120304},{"$f":"IF(Rekenvolumes!N96>0,(1000*'Vergoedingen AD'!N148/Rekenvolumes!N96)*(1+CPIv2009n2010),0)","v":85.85770269999999},{"$f":"IF(Rekenvolumes!O96>0,(1000*'Vergoedingen AD'!O148/Rekenvolumes!O96)*(1+CPIv2009n2010),0)","v":123.18344499999999},{"$f":"IF(Rekenvolumes!P96>0,(1000*'Vergoedingen AD'!P148/Rekenvolumes!P96)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 160-250 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E97>0,(1000*'Vergoedingen AD'!E149/Rekenvolumes!E97)*(1+CPIv2009n2010),0)","v":134.19658559999996},{"$f":"IF(Rekenvolumes!F97>0,(1000*'Vergoedingen AD'!F149/Rekenvolumes!F97)*(1+CPIv2009n2010),0)","v":174.60384479999999},{"$f":"IF(Rekenvolumes!G97>0,(1000*'Vergoedingen AD'!G149/Rekenvolumes!G97)*(1+CPIv2009n2010),0)","v":224.36554146676301},{"$f":"IF(Rekenvolumes!H97>0,(1000*'Vergoedingen AD'!H149/Rekenvolumes!H97)*(1+CPIv2009n2010),0)","v":200.6374494661614},{"$f":"IF(Rekenvolumes!I97>0,(1000*'Vergoedingen AD'!I149/Rekenvolumes!I97)*(1+CPIv2009n2010),0)","v":413.61909707317068},{"$f":"IF(Rekenvolumes!J97>0,(1000*'Vergoedingen AD'!J149/Rekenvolumes!J97)*(1+CPIv2009n2010),0)","v":251.66493659999995},{"$f":"IF(Rekenvolumes!K97>0,(1000*'Vergoedingen AD'!K149/Rekenvolumes!K97)*(1+CPIv2009n2010),0)","v":289.01384819999998},{"$f":"IF(Rekenvolumes!L97>0,(1000*'Vergoedingen AD'!L149/Rekenvolumes!L97)*(1+CPIv2009n2010),0)","v":200.63744946616137},{"$f":"IF(Rekenvolumes!M97>0,(1000*'Vergoedingen AD'!M149/Rekenvolumes!M97)*(1+CPIv2009n2010),0)","v":393.92524658152473},{"$f":"IF(Rekenvolumes!N97>0,(1000*'Vergoedingen AD'!N149/Rekenvolumes!N97)*(1+CPIv2009n2010),0)","v":85.857702700000019},{"$f":"IF(Rekenvolumes!O97>0,(1000*'Vergoedingen AD'!O149/Rekenvolumes!O97)*(1+CPIv2009n2010),0)","v":164.88818499999996},{"$f":"IF(Rekenvolumes!P97>0,(1000*'Vergoedingen AD'!P149/Rekenvolumes!P97)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 250-400 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E98>0,(1000*'Vergoedingen AD'!E150/Rekenvolumes!E98)*(1+CPIv2009n2010),0)","v":147.63477959999997},{"$f":"IF(Rekenvolumes!F98>0,(1000*'Vergoedingen AD'!F150/Rekenvolumes!F98)*(1+CPIv2009n2010),0)","v":238.31941979999996},{"$f":"IF(Rekenvolumes!G98>0,(1000*'Vergoedingen AD'!G150/Rekenvolumes!G98)*(1+CPIv2009n2010),0)","v":362.17578345605699},{"$f":"IF(Rekenvolumes!H98>0,(1000*'Vergoedingen AD'!H150/Rekenvolumes!H98)*(1+CPIv2009n2010),0)","v":320.19879172114679},{"$f":"IF(Rekenvolumes!I98>0,(1000*'Vergoedingen AD'!I150/Rekenvolumes!I98)*(1+CPIv2009n2010),0)","v":725.58524499999999},{"$f":"IF(Rekenvolumes!J98>0,(1000*'Vergoedingen AD'!J150/Rekenvolumes!J98)*(1+CPIv2009n2010),0)","v":371.72142250477083},{"$f":"IF(Rekenvolumes!K98>0,(1000*'Vergoedingen AD'!K150/Rekenvolumes!K98)*(1+CPIv2009n2010),0)","v":461.67147179999989},{"$f":"IF(Rekenvolumes!L98>0,(1000*'Vergoedingen AD'!L150/Rekenvolumes!L98)*(1+CPIv2009n2010),0)","v":320.19879172114673},{"$f":"IF(Rekenvolumes!M98>0,(1000*'Vergoedingen AD'!M150/Rekenvolumes!M98)*(1+CPIv2009n2010),0)","v":521.61507768270326},{"$f":"IF(Rekenvolumes!N98>0,(1000*'Vergoedingen AD'!N150/Rekenvolumes!N98)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O98>0,(1000*'Vergoedingen AD'!O150/Rekenvolumes!O98)*(1+CPIv2009n2010),0)","v":175.31437},{"$f":"IF(Rekenvolumes!P98>0,(1000*'Vergoedingen AD'!P150/Rekenvolumes!P98)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 400-650 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E99>0,(1000*'Vergoedingen AD'!E151/Rekenvolumes!E99)*(1+CPIv2009n2010),0)","v":162.3704544},{"$f":"IF(Rekenvolumes!F99>0,(1000*'Vergoedingen AD'!F151/Rekenvolumes!F99)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G99>0,(1000*'Vergoedingen AD'!G151/Rekenvolumes!G99)*(1+CPIv2009n2010),0)","v":621.33589676812517},{"$f":"IF(Rekenvolumes!H99>0,(1000*'Vergoedingen AD'!H151/Rekenvolumes!H99)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I99>0,(1000*'Vergoedingen AD'!I151/Rekenvolumes!I99)*(1+CPIv2009n2010),0)","v":1168.1188749999999},{"$f":"IF(Rekenvolumes!J99>0,(1000*'Vergoedingen AD'!J151/Rekenvolumes!J99)*(1+CPIv2009n2010),0)","v":371.72142250477083},{"$f":"IF(Rekenvolumes!K99>0,(1000*'Vergoedingen AD'!K151/Rekenvolumes!K99)*(1+CPIv2009n2010),0)","v":649.34280179999985},{"$f":"IF(Rekenvolumes!L99>0,(1000*'Vergoedingen AD'!L151/Rekenvolumes!L99)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M99>0,(1000*'Vergoedingen AD'!M151/Rekenvolumes!M99)*(1+CPIv2009n2010),0)","v":478.30702920000004},{"$f":"IF(Rekenvolumes!N99>0,(1000*'Vergoedingen AD'!N151/Rekenvolumes!N99)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O99>0,(1000*'Vergoedingen AD'!O151/Rekenvolumes!O99)*(1+CPIv2009n2010),0)","v":242.89149499999999},{"$f":"IF(Rekenvolumes!P99>0,(1000*'Vergoedingen AD'!P151/Rekenvolumes!P99)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 650-1000 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E100>0,(1000*'Vergoedingen AD'!E152/Rekenvolumes!E100)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F100>0,(1000*'Vergoedingen AD'!F152/Rekenvolumes!F100)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G100>0,(1000*'Vergoedingen AD'!G152/Rekenvolumes!G100)*(1+CPIv2009n2010),0)","v":1565.7108593279995},{"$f":"IF(Rekenvolumes!H100>0,(1000*'Vergoedingen AD'!H152/Rekenvolumes!H100)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I100>0,(1000*'Vergoedingen AD'!I152/Rekenvolumes!I100)*(1+CPIv2009n2010),0)","v":2687.252645},{"$f":"IF(Rekenvolumes!J100>0,(1000*'Vergoedingen AD'!J152/Rekenvolumes!J100)*(1+CPIv2009n2010),0)","v":371.72142250477083},{"$f":"IF(Rekenvolumes!K100>0,(1000*'Vergoedingen AD'!K152/Rekenvolumes!K100)*(1+CPIv2009n2010),0)","v":934.60322340000005},{"$f":"IF(Rekenvolumes!L100>0,(1000*'Vergoedingen AD'!L152/Rekenvolumes!L100)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M100>0,(1000*'Vergoedingen AD'!M152/Rekenvolumes!M100)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N100>0,(1000*'Vergoedingen AD'!N152/Rekenvolumes!N100)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O100>0,(1000*'Vergoedingen AD'!O152/Rekenvolumes!O100)*(1+CPIv2009n2010),0)","v":295.02242000000007},{"$f":"IF(Rekenvolumes!P100>0,(1000*'Vergoedingen AD'!P152/Rekenvolumes!P100)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 1000-1600 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E101>0,(1000*'Vergoedingen AD'!E153/Rekenvolumes!E101)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F101>0,(1000*'Vergoedingen AD'!F153/Rekenvolumes!F101)*(1+CPIv2009n2010),0)","v":424.13720579999989},{"$f":"IF(Rekenvolumes!G101>0,(1000*'Vergoedingen AD'!G153/Rekenvolumes!G101)*(1+CPIv2009n2010),0)","v":4376.137946400002},{"$f":"IF(Rekenvolumes!H101>0,(1000*'Vergoedingen AD'!H153/Rekenvolumes!H101)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I101>0,(1000*'Vergoedingen AD'!I153/Rekenvolumes!I101)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J101>0,(1000*'Vergoedingen AD'!J153/Rekenvolumes!J101)*(1+CPIv2009n2010),0)","v":596.93223618479203},{"$f":"IF(Rekenvolumes!K101>0,(1000*'Vergoedingen AD'!K153/Rekenvolumes!K101)*(1+CPIv2009n2010),0)","v":1163.5622459999997},{"$f":"IF(Rekenvolumes!L101>0,(1000*'Vergoedingen AD'!L153/Rekenvolumes!L101)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M101>0,(1000*'Vergoedingen AD'!M153/Rekenvolumes!M101)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N101>0,(1000*'Vergoedingen AD'!N153/Rekenvolumes!N101)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O101>0,(1000*'Vergoedingen AD'!O153/Rekenvolumes!O101)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P101>0,(1000*'Vergoedingen AD'!P153/Rekenvolumes!P101)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD 1600-2500 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E102>0,(1000*'Vergoedingen AD'!E154/Rekenvolumes!E102)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F102>0,(1000*'Vergoedingen AD'!F154/Rekenvolumes!F102)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G102>0,(1000*'Vergoedingen AD'!G154/Rekenvolumes!G102)*(1+CPIv2009n2010),0)","v":4680.0364148999988},{"$f":"IF(Rekenvolumes!H102>0,(1000*'Vergoedingen AD'!H154/Rekenvolumes!H102)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I102>0,(1000*'Vergoedingen AD'!I154/Rekenvolumes!I102)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J102>0,(1000*'Vergoedingen AD'!J154/Rekenvolumes!J102)*(1+CPIv2009n2010),0)","v":681.68714459999978},{"$f":"IF(Rekenvolumes!K102>0,(1000*'Vergoedingen AD'!K154/Rekenvolumes!K102)*(1+CPIv2009n2010),0)","v":1505.1240665999994},{"$f":"IF(Rekenvolumes!L102>0,(1000*'Vergoedingen AD'!L154/Rekenvolumes!L102)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M102>0,(1000*'Vergoedingen AD'!M154/Rekenvolumes!M102)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N102>0,(1000*'Vergoedingen AD'!N154/Rekenvolumes!N102)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O102>0,(1000*'Vergoedingen AD'!O154/Rekenvolumes!O102)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P102>0,(1000*'Vergoedingen AD'!P154/Rekenvolumes!P102)*(1+CPIv2009n2010),0)","v":0}]
[null,"LD >2500 m3/h","€",null,{"$f":"IF(Rekenvolumes!E103>0,(1000*'Vergoedingen AD'!E155/Rekenvolumes!E103)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F103>0,(1000*'Vergoedingen AD'!F155/Rekenvolumes!F103)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G103>0,(1000*'Vergoedingen AD'!G155/Rekenvolumes!G103)*(1+CPIv2009n2010),0)","v":16464.909713174944},{"$f":"IF(Rekenvolumes!H103>0,(1000*'Vergoedingen AD'!H155/Rekenvolumes!H103)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I103>0,(1000*'Vergoedingen AD'!I155/Rekenvolumes!I103)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J103>0,(1000*'Vergoedingen AD'!J155/Rekenvolumes!J103)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K103>0,(1000*'Vergoedingen AD'!K155/Rekenvolumes!K103)*(1+CPIv2009n2010),0)","v":2188.2477078000002},{"$f":"IF(Rekenvolumes!L103>0,(1000*'Vergoedingen AD'!L155/Rekenvolumes!L103)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M103>0,(1000*'Vergoedingen AD'!M155/Rekenvolumes!M103)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N103>0,(1000*'Vergoedingen AD'!N155/Rekenvolumes!N103)*(1+CPIv2009n2010),0)","v":85.85770269999999},{"$f":"IF(Rekenvolumes!O103>0,(1000*'Vergoedingen AD'!O155/Rekenvolumes!O103)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P103>0,(1000*'Vergoedingen AD'!P155/Rekenvolumes!P103)*(1+CPIv2009n2010),0)","v":0}]
[]
[null,"HD 0-10 m3/h","€",null,{"$f":"IF(Rekenvolumes!E105>0,(1000*'Vergoedingen AD'!E157/Rekenvolumes!E105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F105>0,(1000*'Vergoedingen AD'!F157/Rekenvolumes!F105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G105>0,(1000*'Vergoedingen AD'!G157/Rekenvolumes!G105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H105>0,(1000*'Vergoedingen AD'!H157/Rekenvolumes!H105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I105>0,(1000*'Vergoedingen AD'!I157/Rekenvolumes!I105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J105>0,(1000*'Vergoedingen AD'!J157/Rekenvolumes!J105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K105>0,(1000*'Vergoedingen AD'!K157/Rekenvolumes!K105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L105>0,(1000*'Vergoedingen AD'!L157/Rekenvolumes!L105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M105>0,(1000*'Vergoedingen AD'!M157/Rekenvolumes!M105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N105>0,(1000*'Vergoedingen AD'!N157/Rekenvolumes!N105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O105>0,(1000*'Vergoedingen AD'!O157/Rekenvolumes!O105)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P105>0,(1000*'Vergoedingen AD'!P157/Rekenvolumes!P105)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 10-16 m3/h","€",null,{"$f":"IF(Rekenvolumes!E106>0,(1000*'Vergoedingen AD'!E158/Rekenvolumes!E106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F106>0,(1000*'Vergoedingen AD'!F158/Rekenvolumes!F106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G106>0,(1000*'Vergoedingen AD'!G158/Rekenvolumes!G106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H106>0,(1000*'Vergoedingen AD'!H158/Rekenvolumes!H106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I106>0,(1000*'Vergoedingen AD'!I158/Rekenvolumes!I106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J106>0,(1000*'Vergoedingen AD'!J158/Rekenvolumes!J106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K106>0,(1000*'Vergoedingen AD'!K158/Rekenvolumes!K106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L106>0,(1000*'Vergoedingen AD'!L158/Rekenvolumes!L106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M106>0,(1000*'Vergoedingen AD'!M158/Rekenvolumes!M106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N106>0,(1000*'Vergoedingen AD'!N158/Rekenvolumes!N106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O106>0,(1000*'Vergoedingen AD'!O158/Rekenvolumes!O106)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P106>0,(1000*'Vergoedingen AD'!P158/Rekenvolumes!P106)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 16-25 m3/h","€",null,{"$f":"IF(Rekenvolumes!E107>0,(1000*'Vergoedingen AD'!E159/Rekenvolumes!E107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F107>0,(1000*'Vergoedingen AD'!F159/Rekenvolumes!F107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G107>0,(1000*'Vergoedingen AD'!G159/Rekenvolumes!G107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H107>0,(1000*'Vergoedingen AD'!H159/Rekenvolumes!H107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I107>0,(1000*'Vergoedingen AD'!I159/Rekenvolumes!I107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J107>0,(1000*'Vergoedingen AD'!J159/Rekenvolumes!J107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K107>0,(1000*'Vergoedingen AD'!K159/Rekenvolumes!K107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L107>0,(1000*'Vergoedingen AD'!L159/Rekenvolumes!L107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M107>0,(1000*'Vergoedingen AD'!M159/Rekenvolumes!M107)*(1+CPIv2009n2010),0)","v":69.55804999999998},{"$f":"IF(Rekenvolumes!N107>0,(1000*'Vergoedingen AD'!N159/Rekenvolumes!N107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O107>0,(1000*'Vergoedingen AD'!O159/Rekenvolumes!O107)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P107>0,(1000*'Vergoedingen AD'!P159/Rekenvolumes!P107)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 25-40 m3/h","€",null,{"$f":"IF(Rekenvolumes!E108>0,(1000*'Vergoedingen AD'!E160/Rekenvolumes!E108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F108>0,(1000*'Vergoedingen AD'!F160/Rekenvolumes!F108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G108>0,(1000*'Vergoedingen AD'!G160/Rekenvolumes!G108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H108>0,(1000*'Vergoedingen AD'!H160/Rekenvolumes!H108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I108>0,(1000*'Vergoedingen AD'!I160/Rekenvolumes!I108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J108>0,(1000*'Vergoedingen AD'!J160/Rekenvolumes!J108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K108>0,(1000*'Vergoedingen AD'!K160/Rekenvolumes!K108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L108>0,(1000*'Vergoedingen AD'!L160/Rekenvolumes!L108)*(1+CPIv2009n2010),0)","v":70.651319999999984},{"$f":"IF(Rekenvolumes!M108>0,(1000*'Vergoedingen AD'!M160/Rekenvolumes!M108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N108>0,(1000*'Vergoedingen AD'!N160/Rekenvolumes!N108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O108>0,(1000*'Vergoedingen AD'!O160/Rekenvolumes!O108)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P108>0,(1000*'Vergoedingen AD'!P160/Rekenvolumes!P108)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 40-65 m3/h","€",null,{"$f":"IF(Rekenvolumes!E109>0,(1000*'Vergoedingen AD'!E161/Rekenvolumes!E109)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F109>0,(1000*'Vergoedingen AD'!F161/Rekenvolumes!F109)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G109>0,(1000*'Vergoedingen AD'!G161/Rekenvolumes!G109)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H109>0,(1000*'Vergoedingen AD'!H161/Rekenvolumes!H109)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I109>0,(1000*'Vergoedingen AD'!I161/Rekenvolumes!I109)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J109>0,(1000*'Vergoedingen AD'!J161/Rekenvolumes!J109)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K109>0,(1000*'Vergoedingen AD'!K161/Rekenvolumes!K109)*(1+CPIv2009n2010),0)","v":67.561678799999996},{"$f":"IF(Rekenvolumes!L109>0,(1000*'Vergoedingen AD'!L161/Rekenvolumes!L109)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M109>0,(1000*'Vergoedingen AD'!M161/Rekenvolumes!M109)*(1+CPIv2009n2010),0)","v":60.471872999999988},{"$f":"IF(Rekenvolumes!N109>0,(1000*'Vergoedingen AD'!N161/Rekenvolumes!N109)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O109>0,(1000*'Vergoedingen AD'!O161/Rekenvolumes!O109)*(1+CPIv2009n2010),0)","v":344.50098553789695},{"$f":"IF(Rekenvolumes!P109>0,(1000*'Vergoedingen AD'!P161/Rekenvolumes!P109)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 65-100 m3/h","€",null,{"$f":"IF(Rekenvolumes!E110>0,(1000*'Vergoedingen AD'!E162/Rekenvolumes!E110)*(1+CPIv2009n2010),0)","v":95.920901999999984},{"$f":"IF(Rekenvolumes!F110>0,(1000*'Vergoedingen AD'!F162/Rekenvolumes!F110)*(1+CPIv2009n2010),0)","v":188.4590862},{"$f":"IF(Rekenvolumes!G110>0,(1000*'Vergoedingen AD'!G162/Rekenvolumes!G110)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H110>0,(1000*'Vergoedingen AD'!H162/Rekenvolumes!H110)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I110>0,(1000*'Vergoedingen AD'!I162/Rekenvolumes!I110)*(1+CPIv2009n2010),0)","v":567.26169500000003},{"$f":"IF(Rekenvolumes!J110>0,(1000*'Vergoedingen AD'!J162/Rekenvolumes!J110)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K110>0,(1000*'Vergoedingen AD'!K162/Rekenvolumes!K110)*(1+CPIv2009n2010),0)","v":112.60279799999999},{"$f":"IF(Rekenvolumes!L110>0,(1000*'Vergoedingen AD'!L162/Rekenvolumes!L110)*(1+CPIv2009n2010),0)","v":3085.5869801791841},{"$f":"IF(Rekenvolumes!M110>0,(1000*'Vergoedingen AD'!M162/Rekenvolumes!M110)*(1+CPIv2009n2010),0)","v":80.629164000000003},{"$f":"IF(Rekenvolumes!N110>0,(1000*'Vergoedingen AD'!N162/Rekenvolumes!N110)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O110>0,(1000*'Vergoedingen AD'!O162/Rekenvolumes!O110)*(1+CPIv2009n2010),0)","v":387.15053881098248},{"$f":"IF(Rekenvolumes!P110>0,(1000*'Vergoedingen AD'!P162/Rekenvolumes!P110)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 100-160 m3/h","€",null,{"$f":"IF(Rekenvolumes!E111>0,(1000*'Vergoedingen AD'!E163/Rekenvolumes!E111)*(1+CPIv2009n2010),0)","v":134.19658559999999},{"$f":"IF(Rekenvolumes!F111>0,(1000*'Vergoedingen AD'!F163/Rekenvolumes!F111)*(1+CPIv2009n2010),0)","v":287.57735159999999},{"$f":"IF(Rekenvolumes!G111>0,(1000*'Vergoedingen AD'!G163/Rekenvolumes!G111)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H111>0,(1000*'Vergoedingen AD'!H163/Rekenvolumes!H111)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I111>0,(1000*'Vergoedingen AD'!I163/Rekenvolumes!I111)*(1+CPIv2009n2010),0)","v":555.67704499999991},{"$f":"IF(Rekenvolumes!J111>0,(1000*'Vergoedingen AD'!J163/Rekenvolumes!J111)*(1+CPIv2009n2010),0)","v":30.166428599999982},{"$f":"IF(Rekenvolumes!K111>0,(1000*'Vergoedingen AD'!K163/Rekenvolumes!K111)*(1+CPIv2009n2010),0)","v":206.43846300000004},{"$f":"IF(Rekenvolumes!L111>0,(1000*'Vergoedingen AD'!L163/Rekenvolumes!L111)*(1+CPIv2009n2010),0)","v":168.672504},{"$f":"IF(Rekenvolumes!M111>0,(1000*'Vergoedingen AD'!M163/Rekenvolumes!M111)*(1+CPIv2009n2010),0)","v":492.60910710000013},{"$f":"IF(Rekenvolumes!N111>0,(1000*'Vergoedingen AD'!N163/Rekenvolumes!N111)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O111>0,(1000*'Vergoedingen AD'!O163/Rekenvolumes!O111)*(1+CPIv2009n2010),0)","v":357.29489807980127},{"$f":"IF(Rekenvolumes!P111>0,(1000*'Vergoedingen AD'!P163/Rekenvolumes!P111)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 160-250 m3/h","€",null,{"$f":"IF(Rekenvolumes!E112>0,(1000*'Vergoedingen AD'!E164/Rekenvolumes!E112)*(1+CPIv2009n2010),0)","v":134.19658559999999},{"$f":"IF(Rekenvolumes!F112>0,(1000*'Vergoedingen AD'!F164/Rekenvolumes!F112)*(1+CPIv2009n2010),0)","v":436.55595059999996},{"$f":"IF(Rekenvolumes!G112>0,(1000*'Vergoedingen AD'!G164/Rekenvolumes!G112)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H112>0,(1000*'Vergoedingen AD'!H164/Rekenvolumes!H112)*(1+CPIv2009n2010),0)","v":1038.9633691100312},{"$f":"IF(Rekenvolumes!I112>0,(1000*'Vergoedingen AD'!I164/Rekenvolumes!I112)*(1+CPIv2009n2010),0)","v":705.63206449999996},{"$f":"IF(Rekenvolumes!J112>0,(1000*'Vergoedingen AD'!J164/Rekenvolumes!J112)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K112>0,(1000*'Vergoedingen AD'!K164/Rekenvolumes!K112)*(1+CPIv2009n2010),0)","v":289.01384820000004},{"$f":"IF(Rekenvolumes!L112>0,(1000*'Vergoedingen AD'!L164/Rekenvolumes!L112)*(1+CPIv2009n2010),0)","v":776.4098740847511},{"$f":"IF(Rekenvolumes!M112>0,(1000*'Vergoedingen AD'!M164/Rekenvolumes!M112)*(1+CPIv2009n2010),0)","v":457.7569633999999},{"$f":"IF(Rekenvolumes!N112>0,(1000*'Vergoedingen AD'!N164/Rekenvolumes!N112)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O112>0,(1000*'Vergoedingen AD'!O164/Rekenvolumes!O112)*(1+CPIv2009n2010),0)","v":388.41852013523584},{"$f":"IF(Rekenvolumes!P112>0,(1000*'Vergoedingen AD'!P164/Rekenvolumes!P112)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 250-400 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E113>0,(1000*'Vergoedingen AD'!E165/Rekenvolumes!E113)*(1+CPIv2009n2010),0)","v":147.6347796},{"$f":"IF(Rekenvolumes!F113>0,(1000*'Vergoedingen AD'!F165/Rekenvolumes!F113)*(1+CPIv2009n2010),0)","v":595.82171879999999},{"$f":"IF(Rekenvolumes!G113>0,(1000*'Vergoedingen AD'!G165/Rekenvolumes!G113)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H113>0,(1000*'Vergoedingen AD'!H165/Rekenvolumes!H113)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I113>0,(1000*'Vergoedingen AD'!I165/Rekenvolumes!I113)*(1+CPIv2009n2010),0)","v":834.77502688461527},{"$f":"IF(Rekenvolumes!J113>0,(1000*'Vergoedingen AD'!J165/Rekenvolumes!J113)*(1+CPIv2009n2010),0)","v":73.815085288744811},{"$f":"IF(Rekenvolumes!K113>0,(1000*'Vergoedingen AD'!K165/Rekenvolumes!K113)*(1+CPIv2009n2010),0)","v":461.67147179999989},{"$f":"IF(Rekenvolumes!L113>0,(1000*'Vergoedingen AD'!L165/Rekenvolumes!L113)*(1+CPIv2009n2010),0)","v":895.44677937775145},{"$f":"IF(Rekenvolumes!M113>0,(1000*'Vergoedingen AD'!M165/Rekenvolumes!M113)*(1+CPIv2009n2010),0)","v":775.15576396211725},{"$f":"IF(Rekenvolumes!N113>0,(1000*'Vergoedingen AD'!N165/Rekenvolumes!N113)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O113>0,(1000*'Vergoedingen AD'!O165/Rekenvolumes!O113)*(1+CPIv2009n2010),0)","v":417.53911144510136},{"$f":"IF(Rekenvolumes!P113>0,(1000*'Vergoedingen AD'!P165/Rekenvolumes!P113)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 400-650 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E114>0,(1000*'Vergoedingen AD'!E166/Rekenvolumes!E114)*(1+CPIv2009n2010),0)","v":162.3704544},{"$f":"IF(Rekenvolumes!F114>0,(1000*'Vergoedingen AD'!F166/Rekenvolumes!F114)*(1+CPIv2009n2010),0)","v":697.44226860000003},{"$f":"IF(Rekenvolumes!G114>0,(1000*'Vergoedingen AD'!G166/Rekenvolumes!G114)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H114>0,(1000*'Vergoedingen AD'!H166/Rekenvolumes!H114)*(1+CPIv2009n2010),0)","v":750.84714232721785},{"$f":"IF(Rekenvolumes!I114>0,(1000*'Vergoedingen AD'!I166/Rekenvolumes!I114)*(1+CPIv2009n2010),0)","v":897.44594121874991},{"$f":"IF(Rekenvolumes!J114>0,(1000*'Vergoedingen AD'!J166/Rekenvolumes!J114)*(1+CPIv2009n2010),0)","v":204.56668868809632},{"$f":"IF(Rekenvolumes!K114>0,(1000*'Vergoedingen AD'!K166/Rekenvolumes!K114)*(1+CPIv2009n2010),0)","v":649.34280179999996},{"$f":"IF(Rekenvolumes!L114>0,(1000*'Vergoedingen AD'!L166/Rekenvolumes!L114)*(1+CPIv2009n2010),0)","v":999.72095947140849},{"$f":"IF(Rekenvolumes!M114>0,(1000*'Vergoedingen AD'!M166/Rekenvolumes!M114)*(1+CPIv2009n2010),0)","v":808.50977260754701},{"$f":"IF(Rekenvolumes!N114>0,(1000*'Vergoedingen AD'!N166/Rekenvolumes!N114)*(1+CPIv2009n2010),0)","v":85.85770269999999},{"$f":"IF(Rekenvolumes!O114>0,(1000*'Vergoedingen AD'!O166/Rekenvolumes!O114)*(1+CPIv2009n2010),0)","v":437.40689727380624},{"$f":"IF(Rekenvolumes!P114>0,(1000*'Vergoedingen AD'!P166/Rekenvolumes!P114)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 650-1000 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E115>0,(1000*'Vergoedingen AD'!E167/Rekenvolumes!E115)*(1+CPIv2009n2010),0)","v":178.63530299999996},{"$f":"IF(Rekenvolumes!F115>0,(1000*'Vergoedingen AD'!F167/Rekenvolumes!F115)*(1+CPIv2009n2010),0)","v":753.28028159999997},{"$f":"IF(Rekenvolumes!G115>0,(1000*'Vergoedingen AD'!G167/Rekenvolumes!G115)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H115>0,(1000*'Vergoedingen AD'!H167/Rekenvolumes!H115)*(1+CPIv2009n2010),0)","v":809.99872799999991},{"$f":"IF(Rekenvolumes!I115>0,(1000*'Vergoedingen AD'!I167/Rekenvolumes!I115)*(1+CPIv2009n2010),0)","v":1208.7887196000001},{"$f":"IF(Rekenvolumes!J115>0,(1000*'Vergoedingen AD'!J167/Rekenvolumes!J115)*(1+CPIv2009n2010),0)","v":371.72142250477083},{"$f":"IF(Rekenvolumes!K115>0,(1000*'Vergoedingen AD'!K167/Rekenvolumes!K115)*(1+CPIv2009n2010),0)","v":934.60322340000005},{"$f":"IF(Rekenvolumes!L115>0,(1000*'Vergoedingen AD'!L167/Rekenvolumes!L115)*(1+CPIv2009n2010),0)","v":965.84582091052835},{"$f":"IF(Rekenvolumes!M115>0,(1000*'Vergoedingen AD'!M167/Rekenvolumes!M115)*(1+CPIv2009n2010),0)","v":1152.3750456521736},{"$f":"IF(Rekenvolumes!N115>0,(1000*'Vergoedingen AD'!N167/Rekenvolumes!N115)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O115>0,(1000*'Vergoedingen AD'!O167/Rekenvolumes!O115)*(1+CPIv2009n2010),0)","v":526.84943226405846},{"$f":"IF(Rekenvolumes!P115>0,(1000*'Vergoedingen AD'!P167/Rekenvolumes!P115)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 1000-1600 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E116>0,(1000*'Vergoedingen AD'!E168/Rekenvolumes!E116)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F116>0,(1000*'Vergoedingen AD'!F168/Rekenvolumes!F116)*(1+CPIv2009n2010),0)","v":1060.4125223999999},{"$f":"IF(Rekenvolumes!G116>0,(1000*'Vergoedingen AD'!G168/Rekenvolumes!G116)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H116>0,(1000*'Vergoedingen AD'!H168/Rekenvolumes!H116)*(1+CPIv2009n2010),0)","v":941.77305893771006},{"$f":"IF(Rekenvolumes!I116>0,(1000*'Vergoedingen AD'!I168/Rekenvolumes!I116)*(1+CPIv2009n2010),0)","v":2630.1017049999996},{"$f":"IF(Rekenvolumes!J116>0,(1000*'Vergoedingen AD'!J168/Rekenvolumes!J116)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K116>0,(1000*'Vergoedingen AD'!K168/Rekenvolumes!K116)*(1+CPIv2009n2010),0)","v":1163.562246},{"$f":"IF(Rekenvolumes!L116>0,(1000*'Vergoedingen AD'!L168/Rekenvolumes!L116)*(1+CPIv2009n2010),0)","v":1370.2894076596328},{"$f":"IF(Rekenvolumes!M116>0,(1000*'Vergoedingen AD'!M168/Rekenvolumes!M116)*(1+CPIv2009n2010),0)","v":862.56986969999991},{"$f":"IF(Rekenvolumes!N116>0,(1000*'Vergoedingen AD'!N168/Rekenvolumes!N116)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O116>0,(1000*'Vergoedingen AD'!O168/Rekenvolumes!O116)*(1+CPIv2009n2010),0)","v":659.67862383161389},{"$f":"IF(Rekenvolumes!P116>0,(1000*'Vergoedingen AD'!P168/Rekenvolumes!P116)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD 1600-2500 m3/h ","€",null,{"$f":"IF(Rekenvolumes!E117>0,(1000*'Vergoedingen AD'!E169/Rekenvolumes!E117)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F117>0,(1000*'Vergoedingen AD'!F169/Rekenvolumes!F117)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G117>0,(1000*'Vergoedingen AD'!G169/Rekenvolumes!G117)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H117>0,(1000*'Vergoedingen AD'!H169/Rekenvolumes!H117)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I117>0,(1000*'Vergoedingen AD'!I169/Rekenvolumes!I117)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J117>0,(1000*'Vergoedingen AD'!J169/Rekenvolumes!J117)*(1+CPIv2009n2010),0)","v":428.02412592477611},{"$f":"IF(Rekenvolumes!K117>0,(1000*'Vergoedingen AD'!K169/Rekenvolumes!K117)*(1+CPIv2009n2010),0)","v":1505.1240665999999},{"$f":"IF(Rekenvolumes!L117>0,(1000*'Vergoedingen AD'!L169/Rekenvolumes!L117)*(1+CPIv2009n2010),0)","v":1107.1277162112904},{"$f":"IF(Rekenvolumes!M117>0,(1000*'Vergoedingen AD'!M169/Rekenvolumes!M117)*(1+CPIv2009n2010),0)","v":1431.11205468},{"$f":"IF(Rekenvolumes!N117>0,(1000*'Vergoedingen AD'!N169/Rekenvolumes!N117)*(1+CPIv2009n2010),0)","v":85.857702700000004},{"$f":"IF(Rekenvolumes!O117>0,(1000*'Vergoedingen AD'!O169/Rekenvolumes!O117)*(1+CPIv2009n2010),0)","v":702.99622385722023},{"$f":"IF(Rekenvolumes!P117>0,(1000*'Vergoedingen AD'!P169/Rekenvolumes!P117)*(1+CPIv2009n2010),0)","v":0}]
[null,"HD >2500 m3/h","€",null,{"$f":"IF(Rekenvolumes!E118>0,(1000*'Vergoedingen AD'!E170/Rekenvolumes!E118)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F118>0,(1000*'Vergoedingen AD'!F170/Rekenvolumes!F118)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G118>0,(1000*'Vergoedingen AD'!G170/Rekenvolumes!G118)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H118>0,(1000*'Vergoedingen AD'!H170/Rekenvolumes!H118)*(1+CPIv2009n2010),0)","v":566.45026602338783},{"$f":"IF(Rekenvolumes!I118>0,(1000*'Vergoedingen AD'!I170/Rekenvolumes!I118)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J118>0,(1000*'Vergoedingen AD'!J170/Rekenvolumes!J118)*(1+CPIv2009n2010),0)","v":681.68714460000001},{"$f":"IF(Rekenvolumes!K118>0,(1000*'Vergoedingen AD'!K170/Rekenvolumes!K118)*(1+CPIv2009n2010),0)","v":2188.2477077999997},{"$f":"IF(Rekenvolumes!L118>0,(1000*'Vergoedingen AD'!L170/Rekenvolumes!L118)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M118>0,(1000*'Vergoedingen AD'!M170/Rekenvolumes!M118)*(1+CPIv2009n2010),0)","v":1570.4306001999998},{"$f":"IF(Rekenvolumes!N118>0,(1000*'Vergoedingen AD'!N170/Rekenvolumes!N118)*(1+CPIv2009n2010),0)","v":85.85770269999999},{"$f":"IF(Rekenvolumes!O118>0,(1000*'Vergoedingen AD'!O170/Rekenvolumes!O118)*(1+CPIv2009n2010),0)","v":862.48027343813931},{"$f":"IF(Rekenvolumes!P118>0,(1000*'Vergoedingen AD'!P170/Rekenvolumes!P118)*(1+CPIv2009n2010),0)","v":0}]
[]
[null,"EHD 0-40 m3/h","€",null,{"$f":"IF(Rekenvolumes!E120>0,(1000*'Vergoedingen AD'!E172/Rekenvolumes!E120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F120>0,(1000*'Vergoedingen AD'!F172/Rekenvolumes!F120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!G120>0,(1000*'Vergoedingen AD'!G172/Rekenvolumes!G120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H120>0,(1000*'Vergoedingen AD'!H172/Rekenvolumes!H120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I120>0,(1000*'Vergoedingen AD'!I172/Rekenvolumes!I120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J120>0,(1000*'Vergoedingen AD'!J172/Rekenvolumes!J120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K120>0,(1000*'Vergoedingen AD'!K172/Rekenvolumes!K120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L120>0,(1000*'Vergoedingen AD'!L172/Rekenvolumes!L120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M120>0,(1000*'Vergoedingen AD'!M172/Rekenvolumes!M120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N120>0,(1000*'Vergoedingen AD'!N172/Rekenvolumes!N120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O120>0,(1000*'Vergoedingen AD'!O172/Rekenvolumes!O120)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!P120>0,(1000*'Vergoedingen AD'!P172/Rekenvolumes!P120)*(1+CPIv2009n2010),0)","v":0}]
[null,"EHD >40 m3/h","€",null,{"$f":"IF(Rekenvolumes!E121>0,(1000*'Vergoedingen AD'!E173/Rekenvolumes!E121)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!F121>0,(1000*'Vergoedingen AD'!F173/Rekenvolumes!F121)*(1+CPIv2009n2010),0)","v":3691.1172232846147},{"$f":"IF(Rekenvolumes!G121>0,(1000*'Vergoedingen AD'!G173/Rekenvolumes!G121)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!H121>0,(1000*'Vergoedingen AD'!H173/Rekenvolumes!H121)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!I121>0,(1000*'Vergoedingen AD'!I173/Rekenvolumes!I121)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!J121>0,(1000*'Vergoedingen AD'!J173/Rekenvolumes!J121)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!K121>0,(1000*'Vergoedingen AD'!K173/Rekenvolumes!K121)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!L121>0,(1000*'Vergoedingen AD'!L173/Rekenvolumes!L121)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!M121>0,(1000*'Vergoedingen AD'!M173/Rekenvolumes!M121)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!N121>0,(1000*'Vergoedingen AD'!N173/Rekenvolumes!N121)*(1+CPIv2009n2010),0)","v":0},{"$f":"IF(Rekenvolumes!O121>0,(1000*'Vergoedingen AD'!O173/Rekenvolumes!O121)*(1+CPIv2009n2010),0)","v":132708.60166666665},{"$f":"IF(Rekenvolumes!P121>0,(1000*'Vergoedingen AD'!P173/Rekenvolumes!P121)*(1+CPIv2009n2010),0)","v":0}]
[]
[null,"Balansfactor"]
[]
[null,"Totale sectorkosten Aansluitdienst","€",{"$f":"'Kosten AD'!Q60*1000","v":188932919.15660575}]
[null,"Begininkomsten Aansluitdienst","€",{"$f":"'x-factor'!O7","v":223343457.92141569}]
[null,"Begininkomsten Transportdienst","€",{"$f":"'x-factor'!O6","v":768552052.07554674}]
[null,"Totale sectorkosten Transportdienst","€",{"$f":"'Kosten TD'!Q214*1000","v":839929447.81208742}]
[]
[null,"Balansfactor",null,{"$f":"(D87/D88)*(D89/D90)","v":0.77404262597803386}]
[]
[]
[null,"Wegingsfactor 2010 Aansluitdienst"]
[]
[null,"Eenmalige aansluitvergoeding"]
[null,"LD 0-10 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E45:P45),D$92*(SUMPRODUCT(E7:P7,Rekenvolumes!E45:P45))/SUM(Rekenvolumes!E45:P45),0)","v":505.18250307197138}]
[null,"LD 10-16 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E46:P46),D$92*(SUMPRODUCT(E8:P8,Rekenvolumes!E46:P46))/SUM(Rekenvolumes!E46:P46),0)","v":1096.2045445946796}]
[null,"LD 16-25 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E47:P47),D$92*(SUMPRODUCT(E9:P9,Rekenvolumes!E47:P47))/SUM(Rekenvolumes!E47:P47),0)","v":1077.4429467338466}]
[null,"LD 25-40 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E48:P48),D$92*(SUMPRODUCT(E10:P10,Rekenvolumes!E48:P48))/SUM(Rekenvolumes!E48:P48),0)","v":2160.4690668072599}]
[null,"LD 40-65 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E49:P49),D$92*(SUMPRODUCT(E11:P11,Rekenvolumes!E49:P49))/SUM(Rekenvolumes!E49:P49),0)","v":1324.2968549543625}]
[null,"LD 65-100 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E50:P50),D$92*(SUMPRODUCT(E12:P12,Rekenvolumes!E50:P50))/SUM(Rekenvolumes!E50:P50),0)","v":1451.2740662644189}]
[null,"LD 100-160 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E51:P51),D$92*(SUMPRODUCT(E13:P13,Rekenvolumes!E51:P51))/SUM(Rekenvolumes!E51:P51),0)","v":2302.6428879709429}]
[null,"LD 160-250 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E52:P52),D$92*(SUMPRODUCT(E14:P14,Rekenvolumes!E52:P52))/SUM(Rekenvolumes!E52:P52),0)","v":3882.3122690158871}]
[null,"LD 250-400 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E53:P53),D$92*(SUMPRODUCT(E15:P15,Rekenvolumes!E53:P53))/SUM(Rekenvolumes!E53:P53),0)","v":5166.3154341728596}]
[null,"LD 400-650 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E54:P54),D$92*(SUMPRODUCT(E16:P16,Rekenvolumes!E54:P54))/SUM(Rekenvolumes!E54:P54),0)","v":7724.4838185514145}]
[null,"LD 650-1000 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E55:P55),D$92*(SUMPRODUCT(E17:P17,Rekenvolumes!E55:P55))/SUM(Rekenvolumes!E55:P55),0)","v":0}]
[null,"LD 1000-1600 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E56:P56),D$92*(SUMPRODUCT(E18:P18,Rekenvolumes!E56:P56))/SUM(Rekenvolumes!E56:P56),0)","v":0}]
[null,"LD 1600-2500 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E57:P57),D$92*(SUMPRODUCT(E19:P19,Rekenvolumes!E57:P57))/SUM(Rekenvolumes!E57:P57),0)","v":0}]
[null,"LD >2500 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E58:P58),D$92*(SUMPRODUCT(E20:P20,Rekenvolumes!E58:P58))/SUM(Rekenvolumes!E58:P58),0)","v":0}]
[]
[null,"HD 0-10 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E60:P60),D$92*(SUMPRODUCT(E22:P22,Rekenvolumes!E60:P60))/SUM(Rekenvolumes!E60:P60),0)","v":0}]
[null,"HD 10-16 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E61:P61),D$92*(SUMPRODUCT(E23:P23,Rekenvolumes!E61:P61))/SUM(Rekenvolumes!E61:P61),0)","v":0}]
[null,"HD 16-25 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E62:P62),D$92*(SUMPRODUCT(E24:P24,Rekenvolumes!E62:P62))/SUM(Rekenvolumes!E62:P62),0)","v":0}]
[null,"HD 25-40 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E63:P63),D$92*(SUMPRODUCT(E25:P25,Rekenvolumes!E63:P63))/SUM(Rekenvolumes!E63:P63),0)","v":0}]
[null,"HD 40-65 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E64:P64),D$92*(SUMPRODUCT(E26:P26,Rekenvolumes!E64:P64))/SUM(Rekenvolumes!E64:P64),0)","v":3213.7881192035147}]
[null,"HD 65-100 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E65:P65),D$92*(SUMPRODUCT(E27:P27,Rekenvolumes!E65:P65))/SUM(Rekenvolumes!E65:P65),0)","v":3599.2588965479999}]
[null,"HD 100-160 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E66:P66),D$92*(SUMPRODUCT(E28:P28,Rekenvolumes!E66:P66))/SUM(Rekenvolumes!E66:P66),0)","v":5022.305749262061}]
[null,"HD 160-250 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E67:P67),D$92*(SUMPRODUCT(E29:P29,Rekenvolumes!E67:P67))/SUM(Rekenvolumes!E67:P67),0)","v":9057.2039768566319}]
[null,"HD 250-400 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E68:P68),D$92*(SUMPRODUCT(E30:P30,Rekenvolumes!E68:P68))/SUM(Rekenvolumes!E68:P68),0)","v":8366.3254654790817}]
[null,"HD 400-650 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E69:P69),D$92*(SUMPRODUCT(E31:P31,Rekenvolumes!E69:P69))/SUM(Rekenvolumes!E69:P69),0)","v":6551.7170941483764}]
[null,"HD 650-1000 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E70:P70),D$92*(SUMPRODUCT(E32:P32,Rekenvolumes!E70:P70))/SUM(Rekenvolumes!E70:P70),0)","v":7390.5030272342819}]
[null,"HD 1000-1600 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E71:P71),D$92*(SUMPRODUCT(E33:P33,Rekenvolumes!E71:P71))/SUM(Rekenvolumes!E71:P71),0)","v":4045.0055736773884}]
[null,"HD 1600-2500 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E72:P72),D$92*(SUMPRODUCT(E34:P34,Rekenvolumes!E72:P72))/SUM(Rekenvolumes!E72:P72),0)","v":10708.551282124183}]
[null,"HD >2500 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E73:P73),D$92*(SUMPRODUCT(E35:P35,Rekenvolumes!E73:P73))/SUM(Rekenvolumes!E73:P73),0)","v":7700.426545696324}]
[]
[null,"EHD 0-40 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E75:P75),D$92*(SUMPRODUCT(E37:P37,Rekenvolumes!E75:P75))/SUM(Rekenvolumes!E75:P75),0)","v":0}]
[null,"EHD >40 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E76:P76),D$92*(SUMPRODUCT(E38:P38,Rekenvolumes!E76:P76))/SUM(Rekenvolumes!E76:P76),0)","v":0}]
[]
[null,"Meerlengtevergoeding "]
[null,"LD 0-10 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E79:P79),D$92*(SUMPRODUCT(E41:P41,Rekenvolumes!E79:P79))/SUM(Rekenvolumes!E79:P79),0)","v":19.148956632418358}]
[null,"LD 10-16 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E80:P80),D$92*(SUMPRODUCT(E42:P42,Rekenvolumes!E80:P80))/SUM(Rekenvolumes!E80:P80),0)","v":20.236811708541513}]
[null,"LD 16-25 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E81:P81),D$92*(SUMPRODUCT(E43:P43,Rekenvolumes!E81:P81))/SUM(Rekenvolumes!E81:P81),0)","v":21.060355728428242}]
[null,"LD 25-40 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E82:P82),D$92*(SUMPRODUCT(E44:P44,Rekenvolumes!E82:P82))/SUM(Rekenvolumes!E82:P82),0)","v":21.847614762598276}]
[null,"HD 0-10 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E83:P83),D$92*(SUMPRODUCT(E45:P45,Rekenvolumes!E83:P83))/SUM(Rekenvolumes!E83:P83),0)","v":0}]
[null,"HD 10-16 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E84:P84),D$92*(SUMPRODUCT(E46:P46,Rekenvolumes!E84:P84))/SUM(Rekenvolumes!E84:P84),0)","v":0}]
[null,"HD 16-25 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E85:P85),D$92*(SUMPRODUCT(E47:P47,Rekenvolumes!E85:P85))/SUM(Rekenvolumes!E85:P85),0)","v":0}]
[null,"HD 25-40 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E86:P86),D$92*(SUMPRODUCT(E48:P48,Rekenvolumes!E86:P86))/SUM(Rekenvolumes!E86:P86),0)","v":24.01296183676509}]
[null,"EHD 0-40 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E87:P87),D$92*(SUMPRODUCT(E49:P49,Rekenvolumes!E87:P87))/SUM(Rekenvolumes!E87:P87),0)","v":0}]
[]
[null,"Periodieke aansluitvergoeding"]
[null,"LD 0-10 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E90:P90),D$92*(SUMPRODUCT(E52:P52,Rekenvolumes!E90:P90))/SUM(Rekenvolumes!E90:P90),0)","v":17.276473163361686}]
[null,"LD 10-16 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E91:P91),D$92*(SUMPRODUCT(E53:P53,Rekenvolumes!E91:P91))/SUM(Rekenvolumes!E91:P91),0)","v":34.478365052890346}]
[null,"LD 16-25 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E92:P92),D$92*(SUMPRODUCT(E54:P54,Rekenvolumes!E92:P92))/SUM(Rekenvolumes!E92:P92),0)","v":37.323452862472053}]
[null,"LD 25-40 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E93:P93),D$92*(SUMPRODUCT(E55:P55,Rekenvolumes!E93:P93))/SUM(Rekenvolumes!E93:P93),0)","v":55.653171656450844}]
[null,"LD 40-65 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E94:P94),D$92*(SUMPRODUCT(E56:P56,Rekenvolumes!E94:P94))/SUM(Rekenvolumes!E94:P94),0)","v":55.666070877531695}]
[null,"LD 65-100 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E95:P95),D$92*(SUMPRODUCT(E57:P57,Rekenvolumes!E95:P95))/SUM(Rekenvolumes!E95:P95),0)","v":74.531837442324303}]
[null,"LD 100-160 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E96:P96),D$92*(SUMPRODUCT(E58:P58,Rekenvolumes!E96:P96))/SUM(Rekenvolumes!E96:P96),0)","v":119.28294897334693}]
[null,"LD 160-250 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E97:P97),D$92*(SUMPRODUCT(E59:P59,Rekenvolumes!E97:P97))/SUM(Rekenvolumes!E97:P97),0)","v":175.09260029877132}]
[null,"LD 250-400 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E98:P98),D$92*(SUMPRODUCT(E60:P60,Rekenvolumes!E98:P98))/SUM(Rekenvolumes!E98:P98),0)","v":238.41444514669578}]
[null,"LD 400-650 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E99:P99),D$92*(SUMPRODUCT(E61:P61,Rekenvolumes!E99:P99))/SUM(Rekenvolumes!E99:P99),0)","v":469.79117412733416}]
[null,"LD 650-1000 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E100:P100),D$92*(SUMPRODUCT(E62:P62,Rekenvolumes!E100:P100))/SUM(Rekenvolumes!E100:P100),0)","v":767.1443666175619}]
[null,"LD 1000-1600 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E101:P101),D$92*(SUMPRODUCT(E63:P63,Rekenvolumes!E101:P101))/SUM(Rekenvolumes!E101:P101),0)","v":412.42110281846197}]
[null,"LD 1600-2500 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E102:P102),D$92*(SUMPRODUCT(E64:P64,Rekenvolumes!E102:P102))/SUM(Rekenvolumes!E102:P102),0)","v":1424.2371574430936}]
[null,"LD >2500 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E103:P103),D$92*(SUMPRODUCT(E65:P65,Rekenvolumes!E103:P103))/SUM(Rekenvolumes!E103:P103),0)","v":1721.9452179244995}]
[]
[null,"HD 0-10 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E105:P105),D$92*(SUMPRODUCT(E67:P67,Rekenvolumes!E105:P105))/SUM(Rekenvolumes!E105:P105),0)","v":0}]
[null,"HD 10-16 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E106:P106),D$92*(SUMPRODUCT(E68:P68,Rekenvolumes!E106:P106))/SUM(Rekenvolumes!E106:P106),0)","v":0}]
[null,"HD 16-25 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E107:P107),D$92*(SUMPRODUCT(E69:P69,Rekenvolumes!E107:P107))/SUM(Rekenvolumes!E107:P107),0)","v":10.768179135982272}]
[null,"HD 25-40 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E108:P108),D$92*(SUMPRODUCT(E70:P70,Rekenvolumes!E108:P108))/SUM(Rekenvolumes!E108:P108),0)","v":10.937426652322873}]
[null,"HD 40-65 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E109:P109),D$92*(SUMPRODUCT(E71:P71,Rekenvolumes!E109:P109))/SUM(Rekenvolumes!E109:P109),0)","v":145.31997870626853}]
[null,"HD 65-100 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E110:P110),D$92*(SUMPRODUCT(E72:P72,Rekenvolumes!E110:P110))/SUM(Rekenvolumes!E110:P110),0)","v":187.21404592548316}]
[null,"HD 100-160 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E111:P111),D$92*(SUMPRODUCT(E73:P73,Rekenvolumes!E111:P111))/SUM(Rekenvolumes!E111:P111),0)","v":176.03904346019007}]
[null,"HD 160-250 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E112:P112),D$92*(SUMPRODUCT(E74:P74,Rekenvolumes!E112:P112))/SUM(Rekenvolumes!E112:P112),0)","v":241.76505952493935}]
[null,"HD 250-400 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E113:P113),D$92*(SUMPRODUCT(E75:P75,Rekenvolumes!E113:P113))/SUM(Rekenvolumes!E113:P113),0)","v":188.15572317633487}]
[null,"HD 400-650 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E114:P114),D$92*(SUMPRODUCT(E76:P76,Rekenvolumes!E114:P114))/SUM(Rekenvolumes!E114:P114),0)","v":286.95370498438575}]
[null,"HD 650-1000 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E115:P115),D$92*(SUMPRODUCT(E77:P77,Rekenvolumes!E115:P115))/SUM(Rekenvolumes!E115:P115),0)","v":270.42140076726633}]
[null,"HD 1000-1600 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E116:P116),D$92*(SUMPRODUCT(E78:P78,Rekenvolumes!E116:P116))/SUM(Rekenvolumes!E116:P116),0)","v":424.98587529853984}]
[null,"HD 1600-2500 m3/h ",null,{"$f":"IF(SUM(Rekenvolumes!E117:P117),D$92*(SUMPRODUCT(E79:P79,Rekenvolumes!E117:P117))/SUM(Rekenvolumes!E117:P117),0)","v":347.5751581006906}]
[null,"HD >2500 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E118:P118),D$92*(SUMPRODUCT(E80:P80,Rekenvolumes!E118:P118))/SUM(Rekenvolumes!E118:P118),0)","v":210.31086005629351}]
[]
[null,"EHD 0-40 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E120:P120),D$92*(SUMPRODUCT(E82:P82,Rekenvolumes!E120:P120))/SUM(Rekenvolumes!E120:P120),0)","v":0}]
[null,"EHD >40 m3/h",null,{"$f":"IF(SUM(Rekenvolumes!E121:P121),D$92*(SUMPRODUCT(E83:P83,Rekenvolumes!E121:P121))/SUM(Rekenvolumes!E121:P121),0)","v":21581.77565373564}]

{"sheet":"Rekenvolumes","index":14,"n_rows":121,"n_cols":16,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Rekenvolumina",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V."]
[]
[null,"Rekenvolumina 2008-2010"]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,129694,179515,1745841,56137,141681,181132,2079118,191404,97187,46740,1801032,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,459145,574018,5526095,183533,491695,620399,6729317,666374,333510,153844,6048469,0]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,517,671,8927,385,626,847,9807,1050,393,883,7996,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,35015,45810,804161,27508,54490,63449,741665,69526,26760,148911,583540,0]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,106,152,2088,109,175,172,2629,333,81,1354,3722,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc) lage druk",null,null,10617,0,0,0,0,0,174790,0,10176,0,0,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc) hoge druk",null,null,23267,0,0,0,0,0,522314,0,18527,0,0,0]
[null,"Capaciteitsafhankelijk tarief (TAVTc) standaard",null,null,0,48369,655657,31514,50663,55830,0,87282,0,343603,697166,0]
[]
[null,"Extra hoge druk (>= 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,0,13,0,0,0,0,0,0,0,0,1,2]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,0,79900,0,0,0,0,0,0,0,0,39839,447622]
[]
[null,"Rekenvolumina 2011-2013"]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"Volumes!E67","v":135040},{"$f":"Volumes!F67","v":184162},{"$f":"Volumes!G67","v":1858709.2726986203},{"$f":"Volumes!H67","v":58327.400474510301},{"$f":"Volumes!I67","v":146239.91666666666},{"$f":"Volumes!J67","v":185102.18851558759},{"$f":"Volumes!K67","v":2118907.25},{"$f":"Volumes!L67","v":197314.92681096247},{"$f":"Volumes!M67","v":99960},{"$f":"Volumes!N67","v":48946.770308392726},{"$f":"Volumes!O67","v":1853309.5833333333},{"$f":"Volumes!P67","v":0}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"Volumes!E68","v":467691.5},{"$f":"Volumes!F68","v":604073.625},{"$f":"Volumes!G68","v":5823818.5081496947},{"$f":"Volumes!H68","v":192132.47677946283},{"$f":"Volumes!I68","v":500613.08333333331},{"$f":"Volumes!J68","v":628929.60531212005},{"$f":"Volumes!K68","v":6816990.1098443028},{"$f":"Volumes!L68","v":688447.71695238282},{"$f":"Volumes!M68","v":340481.5},{"$f":"Volumes!N68","v":161660.84883427003},{"$f":"Volumes!O68","v":6211958.333333333},{"$f":"Volumes!P68","v":0}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"Volumes!E71","v":535},{"$f":"Volumes!F71","v":582},{"$f":"Volumes!G71","v":8308.4867727082292},{"$f":"Volumes!H71","v":353.7735102489774},{"$f":"Volumes!I71","v":575.66666666666674},{"$f":"Volumes!J71","v":739.49465636788716},{"$f":"Volumes!K71","v":9701.1657855403719},{"$f":"Volumes!L71","v":985.09574033983495},{"$f":"Volumes!M71","v":370},{"$f":"Volumes!N71","v":795.24659960305485},{"$f":"Volumes!O71","v":8078.1052477609564},{"$f":"Volumes!P71","v":0}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"Volumes!E72","v":37330},{"$f":"Volumes!F72","v":41655},{"$f":"Volumes!G72","v":751128.40522875811},{"$f":"Volumes!H72","v":23809.756727914933},{"$f":"Volumes!I72","v":51954.583333333328},{"$f":"Volumes!J72","v":49893.615369399617},{"$f":"Volumes!K72","v":728219.84494329384},{"$f":"Volumes!L72","v":64674.753002713282},{"$f":"Volumes!M72","v":24510},{"$f":"Volumes!N72","v":94003.501632748361},{"$f":"Volumes!O72","v":628448.03595485771},{"$f":"Volumes!P72","v":0}]
[]
[null,"Telemetriegrootverbruik (< 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"Volumes!E75","v":100},{"$f":"Volumes!F75","v":175},{"$f":"Volumes!G75","v":2111.7272676776092},{"$f":"Volumes!H75","v":99.349265871126391},{"$f":"Volumes!I75","v":202.83333333333334},{"$f":"Volumes!J75","v":202.23637495605956},{"$f":"Volumes!K75","v":2398},{"$f":"Volumes!L75","v":299.50416538586131},{"$f":"Volumes!M75","v":90.81},{"$f":"Volumes!N75","v":1010.4740667885786},{"$f":"Volumes!O75","v":2082.6160185185186},{"$f":"Volumes!P75","v":0}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) lage druk",null,null,{"$f":"Volumes!E76","v":9712},{"$f":"Volumes!F76","v":12131},{"$f":"Volumes!G76","v":0},{"$f":"Volumes!H76","v":0},{"$f":"Volumes!I76","v":0},{"$f":"Volumes!J76","v":0},{"$f":"Volumes!K76","v":133790.75},{"$f":"Volumes!L76","v":0},{"$f":"Volumes!M76","v":3854.9999984640003},{"$f":"Volumes!N76","v":0},{"$f":"Volumes!O76","v":0},{"$f":"Volumes!P76","v":0}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) hoge druk",null,null,{"$f":"Volumes!E77","v":21499},{"$f":"Volumes!F77","v":37063},{"$f":"Volumes!G77","v":0},{"$f":"Volumes!H77","v":0},{"$f":"Volumes!I77","v":0},{"$f":"Volumes!J77","v":0},{"$f":"Volumes!K77","v":505750.25},{"$f":"Volumes!L77","v":0},{"$f":"Volumes!M77","v":26108.633997536999},{"$f":"Volumes!N77","v":0},{"$f":"Volumes!O77","v":0},{"$f":"Volumes!P77","v":0}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) standaard",null,null,{"$f":"Volumes!E78","v":31211},{"$f":"Volumes!F78","v":49194},{"$f":"Volumes!G78","v":662945.27233115479},{"$f":"Volumes!H78","v":26459.960708187875},{"$f":"Volumes!I78","v":58639},{"$f":"Volumes!J78","v":60476.053081816521},{"$f":"Volumes!K78","v":639541},{"$f":"Volumes!L78","v":96854.199084906591},{"$f":"Volumes!M78","v":29963.633996001001},{"$f":"Volumes!N78","v":338804.83712984051},{"$f":"Volumes!O78","v":683855.48194444436},{"$f":"Volumes!P78","v":0}]
[]
[null,"Extra hoge druk (>= 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,{"$f":"Volumes!E81","v":0},{"$f":"Volumes!F81","v":13},{"$f":"Volumes!G81","v":0},{"$f":"Volumes!H81","v":0},{"$f":"Volumes!I81","v":0},{"$f":"Volumes!J81","v":0},{"$f":"Volumes!K81","v":0},{"$f":"Volumes!L81","v":0},{"$f":"Volumes!M81","v":0},{"$f":"Volumes!N81","v":0},{"$f":"Volumes!O81","v":1},{"$f":"Volumes!P81","v":2}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,{"$f":"Volumes!E82","v":0},{"$f":"Volumes!F82","v":71025.947625817455},{"$f":"Volumes!G82","v":0},{"$f":"Volumes!H82","v":0},{"$f":"Volumes!I82","v":0},{"$f":"Volumes!J82","v":0},{"$f":"Volumes!K82","v":0},{"$f":"Volumes!L82","v":0},{"$f":"Volumes!M82","v":0},{"$f":"Volumes!N82","v":0},{"$f":"Volumes!O82","v":60000},{"$f":"Volumes!P82","v":529268}]
[]
[null,"EAV"]
[null,"LD 0-10 m3/h",null,null,{"$f":"Volumes!E87","v":1927},{"$f":"Volumes!F87","v":1758},{"$f":"Volumes!G87","v":24572.158543426351},{"$f":"Volumes!H87","v":323},{"$f":"Volumes!I87","v":1415},{"$f":"Volumes!J87","v":2290},{"$f":"Volumes!K87","v":21465},{"$f":"Volumes!L87","v":1752},{"$f":"Volumes!M87","v":1129},{"$f":"Volumes!N87","v":868},{"$f":"Volumes!O87","v":18697.626415407522},{"$f":"Volumes!P87","v":0}]
[null,"LD 10-16 m3/h",null,null,{"$f":"Volumes!E88","v":0},{"$f":"Volumes!F88","v":0},{"$f":"Volumes!G88","v":244.67993222336813},{"$f":"Volumes!H88","v":15},{"$f":"Volumes!I88","v":0},{"$f":"Volumes!J88","v":0},{"$f":"Volumes!K88","v":295},{"$f":"Volumes!L88","v":85},{"$f":"Volumes!M88","v":12},{"$f":"Volumes!N88","v":7},{"$f":"Volumes!O88","v":203.44832238343278},{"$f":"Volumes!P88","v":0}]
[null,"LD 16-25 m3/h",null,null,{"$f":"Volumes!E89","v":22.990691971343296},{"$f":"Volumes!F89","v":41},{"$f":"Volumes!G89","v":228.23147929865922},{"$f":"Volumes!H89","v":12},{"$f":"Volumes!I89","v":22},{"$f":"Volumes!J89","v":35},{"$f":"Volumes!K89","v":153},{"$f":"Volumes!L89","v":23},{"$f":"Volumes!M89","v":12},{"$f":"Volumes!N89","v":2},{"$f":"Volumes!O89","v":231.55627118503438},{"$f":"Volumes!P89","v":0}]
[null,"LD 25-40 m3/h ",null,null,{"$f":"Volumes!E90","v":6},{"$f":"Volumes!F90","v":8},{"$f":"Volumes!G90","v":97.165233423265178},{"$f":"Volumes!H90","v":10},{"$f":"Volumes!I90","v":8},{"$f":"Volumes!J90","v":9},{"$f":"Volumes!K90","v":186},{"$f":"Volumes!L90","v":27},{"$f":"Volumes!M90","v":3},{"$f":"Volumes!N90","v":6},{"$f":"Volumes!O90","v":148.54964556948104},{"$f":"Volumes!P90","v":0}]
[null,"LD 40-65 m3/h ",null,null,{"$f":"Volumes!E91","v":7.0061950476330335},{"$f":"Volumes!F91","v":1},{"$f":"Volumes!G91","v":46.583753974737171},{"$f":"Volumes!H91","v":6},{"$f":"Volumes!I91","v":2},{"$f":"Volumes!J91","v":3},{"$f":"Volumes!K91","v":0},{"$f":"Volumes!L91","v":14},{"$f":"Volumes!M91","v":1},{"$f":"Volumes!N91","v":2},{"$f":"Volumes!O91","v":64.850408475874389},{"$f":"Volumes!P91","v":0}]
[null,"LD 65-100 m3/h ",null,null,{"$f":"Volumes!E92","v":3},{"$f":"Volumes!F92","v":1},{"$f":"Volumes!G92","v":28.79172508920405},{"$f":"Volumes!H92","v":3},{"$f":"Volumes!I92","v":5},{"$f":"Volumes!J92","v":7},{"$f":"Volumes!K92","v":101},{"$f":"Volumes!L92","v":4},{"$f":"Volumes!M92","v":1},{"$f":"Volumes!N92","v":0},{"$f":"Volumes!O92","v":44.712686567164177},{"$f":"Volumes!P92","v":0}]
[null,"LD 100-160 m3/h",null,null,{"$f":"Volumes!E93","v":0},{"$f":"Volumes!F93","v":1},{"$f":"Volumes!G93","v":25.283660690150889},{"$f":"Volumes!H93","v":0},{"$f":"Volumes!I93","v":3},{"$f":"Volumes!J93","v":2},{"$f":"Volumes!K93","v":23},{"$f":"Volumes!L93","v":2},{"$f":"Volumes!M93","v":0},{"$f":"Volumes!N93","v":3},{"$f":"Volumes!O93","v":21.547921568627451},{"$f":"Volumes!P93","v":0}]
[null,"LD 160-250 m3/h ",null,null,{"$f":"Volumes!E94","v":0},{"$f":"Volumes!F94","v":0},{"$f":"Volumes!G94","v":0},{"$f":"Volumes!H94","v":3},{"$f":"Volumes!I94","v":0},{"$f":"Volumes!J94","v":0},{"$f":"Volumes!K94","v":8},{"$f":"Volumes!L94","v":0},{"$f":"Volumes!M94","v":0},{"$f":"Volumes!N94","v":0},{"$f":"Volumes!O94","v":10.752982456140352},{"$f":"Volumes!P94","v":0}]
[null,"LD 250-400 m3/h ",null,null,{"$f":"Volumes!E95","v":0},{"$f":"Volumes!F95","v":0},{"$f":"Volumes!G95","v":0},{"$f":"Volumes!H95","v":0},{"$f":"Volumes!I95","v":0},{"$f":"Volumes!J95","v":2},{"$f":"Volumes!K95","v":11},{"$f":"Volumes!L95","v":2},{"$f":"Volumes!M95","v":0},{"$f":"Volumes!N95","v":1},{"$f":"Volumes!O95","v":8},{"$f":"Volumes!P95","v":0}]
[null,"LD 400-650 m3/h ",null,null,{"$f":"Volumes!E96","v":0},{"$f":"Volumes!F96","v":0},{"$f":"Volumes!G96","v":0},{"$f":"Volumes!H96","v":0},{"$f":"Volumes!I96","v":0},{"$f":"Volumes!J96","v":0},{"$f":"Volumes!K96","v":5},{"$f":"Volumes!L96","v":0},{"$f":"Volumes!M96","v":0},{"$f":"Volumes!N96","v":0},{"$f":"Volumes!O96","v":0},{"$f":"Volumes!P96","v":0}]
[null,"LD 650-1000 m3/h ",null,null,{"$f":"Volumes!E97","v":0},{"$f":"Volumes!F97","v":0},{"$f":"Volumes!G97","v":0},{"$f":"Volumes!H97","v":0},{"$f":"Volumes!I97","v":0},{"$f":"Volumes!J97","v":0},{"$f":"Volumes!K97","v":0},{"$f":"Volumes!L97","v":0},{"$f":"Volumes!M97","v":0},{"$f":"Volumes!N97","v":0},{"$f":"Volumes!O97","v":0},{"$f":"Volumes!P97","v":0}]
[null,"LD 1000-1600 m3/h ",null,null,{"$f":"Volumes!E98","v":0},{"$f":"Volumes!F98","v":0},{"$f":"Volumes!G98","v":0},{"$f":"Volumes!H98","v":0},{"$f":"Volumes!I98","v":0},{"$f":"Volumes!J98","v":0},{"$f":"Volumes!K98","v":0},{"$f":"Volumes!L98","v":0},{"$f":"Volumes!M98","v":0},{"$f":"Volumes!N98","v":0},{"$f":"Volumes!O98","v":0},{"$f":"Volumes!P98","v":0}]
[null,"LD 1600-2500 m3/h ",null,null,{"$f":"Volumes!E99","v":0},{"$f":"Volumes!F99","v":0},{"$f":"Volumes!G99","v":0},{"$f":"Volumes!H99","v":0},{"$f":"Volumes!I99","v":0},{"$f":"Volumes!J99","v":0},{"$f":"Volumes!K99","v":0},{"$f":"Volumes!L99","v":0},{"$f":"Volumes!M99","v":0},{"$f":"Volumes!N99","v":0},{"$f":"Volumes!O99","v":0},{"$f":"Volumes!P99","v":0}]
[null,"LD >2500 m3/h",null,null,{"$f":"Volumes!E100","v":0},{"$f":"Volumes!F100","v":0},{"$f":"Volumes!G100","v":0},{"$f":"Volumes!H100","v":0},{"$f":"Volumes!I100","v":0},{"$f":"Volumes!J100","v":0},{"$f":"Volumes!K100","v":0},{"$f":"Volumes!L100","v":0},{"$f":"Volumes!M100","v":0},{"$f":"Volumes!N100","v":0},{"$f":"Volumes!O100","v":0},{"$f":"Volumes!P100","v":0}]
[]
[null,"HD 0-10 m3/h",null,null,{"$f":"Volumes!E102","v":0},{"$f":"Volumes!F102","v":0},{"$f":"Volumes!G102","v":0},{"$f":"Volumes!H102","v":0},{"$f":"Volumes!I102","v":0},{"$f":"Volumes!J102","v":0},{"$f":"Volumes!K102","v":0},{"$f":"Volumes!L102","v":0},{"$f":"Volumes!M102","v":0},{"$f":"Volumes!N102","v":0},{"$f":"Volumes!O102","v":0},{"$f":"Volumes!P102","v":0}]
[null,"HD 10-16 m3/h",null,null,{"$f":"Volumes!E103","v":0},{"$f":"Volumes!F103","v":0},{"$f":"Volumes!G103","v":0},{"$f":"Volumes!H103","v":0},{"$f":"Volumes!I103","v":0},{"$f":"Volumes!J103","v":0},{"$f":"Volumes!K103","v":0},{"$f":"Volumes!L103","v":0},{"$f":"Volumes!M103","v":0},{"$f":"Volumes!N103","v":0},{"$f":"Volumes!O103","v":0},{"$f":"Volumes!P103","v":0}]
[null,"HD 16-25 m3/h",null,null,{"$f":"Volumes!E104","v":0},{"$f":"Volumes!F104","v":0},{"$f":"Volumes!G104","v":0},{"$f":"Volumes!H104","v":0},{"$f":"Volumes!I104","v":0},{"$f":"Volumes!J104","v":0},{"$f":"Volumes!K104","v":0},{"$f":"Volumes!L104","v":0},{"$f":"Volumes!M104","v":0},{"$f":"Volumes!N104","v":0},{"$f":"Volumes!O104","v":0},{"$f":"Volumes!P104","v":0}]
[null,"HD 25-40 m3/h",null,null,{"$f":"Volumes!E105","v":0},{"$f":"Volumes!F105","v":0},{"$f":"Volumes!G105","v":0},{"$f":"Volumes!H105","v":0},{"$f":"Volumes!I105","v":0},{"$f":"Volumes!J105","v":0},{"$f":"Volumes!K105","v":0},{"$f":"Volumes!L105","v":0},{"$f":"Volumes!M105","v":0},{"$f":"Volumes!N105","v":0},{"$f":"Volumes!O105","v":0},{"$f":"Volumes!P105","v":0}]
[null,"HD 40-65 m3/h",null,null,{"$f":"Volumes!E106","v":0},{"$f":"Volumes!F106","v":0},{"$f":"Volumes!G106","v":6.3152114222954419},{"$f":"Volumes!H106","v":0},{"$f":"Volumes!I106","v":0},{"$f":"Volumes!J106","v":0},{"$f":"Volumes!K106","v":0},{"$f":"Volumes!L106","v":0},{"$f":"Volumes!M106","v":0},{"$f":"Volumes!N106","v":0},{"$f":"Volumes!O106","v":14},{"$f":"Volumes!P106","v":0}]
[null,"HD 65-100 m3/h",null,null,{"$f":"Volumes!E107","v":0},{"$f":"Volumes!F107","v":0},{"$f":"Volumes!G107","v":4.2781580584940881},{"$f":"Volumes!H107","v":0},{"$f":"Volumes!I107","v":0},{"$f":"Volumes!J107","v":0},{"$f":"Volumes!K107","v":1},{"$f":"Volumes!L107","v":0},{"$f":"Volumes!M107","v":0},{"$f":"Volumes!N107","v":0},{"$f":"Volumes!O107","v":19},{"$f":"Volumes!P107","v":0}]
[null,"HD 100-160 m3/h",null,null,{"$f":"Volumes!E108","v":0},{"$f":"Volumes!F108","v":0},{"$f":"Volumes!G108","v":2.8780336029869322},{"$f":"Volumes!H108","v":0},{"$f":"Volumes!I108","v":0},{"$f":"Volumes!J108","v":0},{"$f":"Volumes!K108","v":0},{"$f":"Volumes!L108","v":0},{"$f":"Volumes!M108","v":0},{"$f":"Volumes!N108","v":0},{"$f":"Volumes!O108","v":28},{"$f":"Volumes!P108","v":0}]
[null,"HD 160-250 m3/h",null,null,{"$f":"Volumes!E109","v":0},{"$f":"Volumes!F109","v":1},{"$f":"Volumes!G109","v":4},{"$f":"Volumes!H109","v":0},{"$f":"Volumes!I109","v":0},{"$f":"Volumes!J109","v":0},{"$f":"Volumes!K109","v":1},{"$f":"Volumes!L109","v":3},{"$f":"Volumes!M109","v":0},{"$f":"Volumes!N109","v":0},{"$f":"Volumes!O109","v":19},{"$f":"Volumes!P109","v":0}]
[null,"HD 250-400 m3/h ",null,null,{"$f":"Volumes!E110","v":0},{"$f":"Volumes!F110","v":1},{"$f":"Volumes!G110","v":5},{"$f":"Volumes!H110","v":0},{"$f":"Volumes!I110","v":0},{"$f":"Volumes!J110","v":0},{"$f":"Volumes!K110","v":1},{"$f":"Volumes!L110","v":0},{"$f":"Volumes!M110","v":0},{"$f":"Volumes!N110","v":0},{"$f":"Volumes!O110","v":8},{"$f":"Volumes!P110","v":0}]
[null,"HD 400-650 m3/h ",null,null,{"$f":"Volumes!E111","v":0},{"$f":"Volumes!F111","v":0},{"$f":"Volumes!G111","v":1},{"$f":"Volumes!H111","v":0},{"$f":"Volumes!I111","v":0},{"$f":"Volumes!J111","v":0},{"$f":"Volumes!K111","v":8},{"$f":"Volumes!L111","v":1},{"$f":"Volumes!M111","v":0},{"$f":"Volumes!N111","v":1},{"$f":"Volumes!O111","v":4},{"$f":"Volumes!P111","v":0}]
[null,"HD 650-1000 m3/h ",null,null,{"$f":"Volumes!E112","v":0},{"$f":"Volumes!F112","v":1},{"$f":"Volumes!G112","v":3},{"$f":"Volumes!H112","v":0},{"$f":"Volumes!I112","v":0},{"$f":"Volumes!J112","v":0},{"$f":"Volumes!K112","v":0},{"$f":"Volumes!L112","v":0},{"$f":"Volumes!M112","v":0},{"$f":"Volumes!N112","v":5},{"$f":"Volumes!O112","v":8},{"$f":"Volumes!P112","v":0}]
[null,"HD 1000-1600 m3/h ",null,null,{"$f":"Volumes!E113","v":0},{"$f":"Volumes!F113","v":0},{"$f":"Volumes!G113","v":5},{"$f":"Volumes!H113","v":0},{"$f":"Volumes!I113","v":0},{"$f":"Volumes!J113","v":0},{"$f":"Volumes!K113","v":0},{"$f":"Volumes!L113","v":0},{"$f":"Volumes!M113","v":0},{"$f":"Volumes!N113","v":1},{"$f":"Volumes!O113","v":0},{"$f":"Volumes!P113","v":0}]
[null,"HD 1600-2500 m3/h ",null,null,{"$f":"Volumes!E114","v":0},{"$f":"Volumes!F114","v":0},{"$f":"Volumes!G114","v":0},{"$f":"Volumes!H114","v":0},{"$f":"Volumes!I114","v":0},{"$f":"Volumes!J114","v":0},{"$f":"Volumes!K114","v":0},{"$f":"Volumes!L114","v":1},{"$f":"Volumes!M114","v":0},{"$f":"Volumes!N114","v":2},{"$f":"Volumes!O114","v":0},{"$f":"Volumes!P114","v":0}]
[null,"HD >2500 m3/h",null,null,{"$f":"Volumes!E115","v":0},{"$f":"Volumes!F115","v":0},{"$f":"Volumes!G115","v":1},{"$f":"Volumes!H115","v":0},{"$f":"Volumes!I115","v":0},{"$f":"Volumes!J115","v":0},{"$f":"Volumes!K115","v":0},{"$f":"Volumes!L115","v":0},{"$f":"Volumes!M115","v":0},{"$f":"Volumes!N115","v":0},{"$f":"Volumes!O115","v":21},{"$f":"Volumes!P115","v":0}]
[]
[null,"EHD 0-40 m3/h",null,null,{"$f":"Volumes!E117","v":0},{"$f":"Volumes!F117","v":0},{"$f":"Volumes!G117","v":0},{"$f":"Volumes!H117","v":0},{"$f":"Volumes!I117","v":0},{"$f":"Volumes!J117","v":0},{"$f":"Volumes!K117","v":0},{"$f":"Volumes!L117","v":0},{"$f":"Volumes!M117","v":0},{"$f":"Volumes!N117","v":0},{"$f":"Volumes!O117","v":0},{"$f":"Volumes!P117","v":0}]
[null,"EHD >40 m3/h",null,null,{"$f":"Volumes!E118","v":0},{"$f":"Volumes!F118","v":0},{"$f":"Volumes!G118","v":0},{"$f":"Volumes!H118","v":0},{"$f":"Volumes!I118","v":0},{"$f":"Volumes!J118","v":0},{"$f":"Volumes!K118","v":0},{"$f":"Volumes!L118","v":0},{"$f":"Volumes!M118","v":0},{"$f":"Volumes!N118","v":0},{"$f":"Volumes!O118","v":0},{"$f":"Volumes!P118","v":0}]
[]
[null,"Meerlengte"]
[null,"LD 0-10 m3/h",null,null,{"$f":"Volumes!E121","v":544.16869613886854},{"$f":"Volumes!F121","v":998},{"$f":"Volumes!G121","v":14118.270855520053},{"$f":"Volumes!H121","v":715},{"$f":"Volumes!I121","v":0},{"$f":"Volumes!J121","v":226},{"$f":"Volumes!K121","v":16448},{"$f":"Volumes!L121","v":771},{"$f":"Volumes!M121","v":2508},{"$f":"Volumes!N121","v":1708},{"$f":"Volumes!O121","v":31174.32},{"$f":"Volumes!P121","v":0}]
[null,"LD 10-16 m3/h",null,null,{"$f":"Volumes!E122","v":1202.7358888533695},{"$f":"Volumes!F122","v":0},{"$f":"Volumes!G122","v":2269.7514490282988},{"$f":"Volumes!H122","v":104},{"$f":"Volumes!I122","v":0},{"$f":"Volumes!J122","v":0},{"$f":"Volumes!K122","v":3444},{"$f":"Volumes!L122","v":292},{"$f":"Volumes!M122","v":0},{"$f":"Volumes!N122","v":153},{"$f":"Volumes!O122","v":2628.6642335766405},{"$f":"Volumes!P122","v":0}]
[null,"LD 16-25 m3/h",null,null,{"$f":"Volumes!E123","v":1868.1116159034268},{"$f":"Volumes!F123","v":507},{"$f":"Volumes!G123","v":4664.6907603136724},{"$f":"Volumes!H123","v":84},{"$f":"Volumes!I123","v":0},{"$f":"Volumes!J123","v":30},{"$f":"Volumes!K123","v":1886},{"$f":"Volumes!L123","v":79},{"$f":"Volumes!M123","v":40},{"$f":"Volumes!N123","v":0},{"$f":"Volumes!O123","v":4575.8978102189803},{"$f":"Volumes!P123","v":0}]
[null,"LD 25-40 m3/h ",null,null,{"$f":"Volumes!E124","v":248.00550696469065},{"$f":"Volumes!F124","v":0},{"$f":"Volumes!G124","v":1843.4887082204154},{"$f":"Volumes!H124","v":550},{"$f":"Volumes!I124","v":0},{"$f":"Volumes!J124","v":0},{"$f":"Volumes!K124","v":1441},{"$f":"Volumes!L124","v":114},{"$f":"Volumes!M124","v":0},{"$f":"Volumes!N124","v":135},{"$f":"Volumes!O124","v":3915.3649635036541},{"$f":"Volumes!P124","v":0}]
[null,"HD 0-10 m3/h",null,null,{"$f":"Volumes!E125","v":0},{"$f":"Volumes!F125","v":0},{"$f":"Volumes!G125","v":0},{"$f":"Volumes!H125","v":0},{"$f":"Volumes!I125","v":0},{"$f":"Volumes!J125","v":0},{"$f":"Volumes!K125","v":0},{"$f":"Volumes!L125","v":0},{"$f":"Volumes!M125","v":0},{"$f":"Volumes!N125","v":0},{"$f":"Volumes!O125","v":0},{"$f":"Volumes!P125","v":0}]
[null,"HD 10-16 m3/h",null,null,{"$f":"Volumes!E126","v":0},{"$f":"Volumes!F126","v":0},{"$f":"Volumes!G126","v":0},{"$f":"Volumes!H126","v":0},{"$f":"Volumes!I126","v":0},{"$f":"Volumes!J126","v":0},{"$f":"Volumes!K126","v":0},{"$f":"Volumes!L126","v":0},{"$f":"Volumes!M126","v":0},{"$f":"Volumes!N126","v":0},{"$f":"Volumes!O126","v":0},{"$f":"Volumes!P126","v":0}]
[null,"HD 16-25 m3/h",null,null,{"$f":"Volumes!E127","v":0},{"$f":"Volumes!F127","v":0},{"$f":"Volumes!G127","v":0},{"$f":"Volumes!H127","v":0},{"$f":"Volumes!I127","v":0},{"$f":"Volumes!J127","v":0},{"$f":"Volumes!K127","v":0},{"$f":"Volumes!L127","v":0},{"$f":"Volumes!M127","v":0},{"$f":"Volumes!N127","v":0},{"$f":"Volumes!O127","v":0},{"$f":"Volumes!P127","v":0}]
[null,"HD 25-40 m3/h",null,null,{"$f":"Volumes!E128","v":0},{"$f":"Volumes!F128","v":0},{"$f":"Volumes!G128","v":0},{"$f":"Volumes!H128","v":0},{"$f":"Volumes!I128","v":0},{"$f":"Volumes!J128","v":0},{"$f":"Volumes!K128","v":1034},{"$f":"Volumes!L128","v":0},{"$f":"Volumes!M128","v":0},{"$f":"Volumes!N128","v":0},{"$f":"Volumes!O128","v":0},{"$f":"Volumes!P128","v":0}]
[null,"EHD 0-40 m3/h",null,null,{"$f":"Volumes!E129","v":0},{"$f":"Volumes!F129","v":0},{"$f":"Volumes!G129","v":0},{"$f":"Volumes!H129","v":0},{"$f":"Volumes!I129","v":0},{"$f":"Volumes!J129","v":0},{"$f":"Volumes!K129","v":0},{"$f":"Volumes!L129","v":0},{"$f":"Volumes!M129","v":0},{"$f":"Volumes!N129","v":0},{"$f":"Volumes!O129","v":0},{"$f":"Volumes!P129","v":0}]
[]
[null,"PAV"]
[null,"LD 0-10 m3/h",null,null,{"$f":"Volumes!E132","v":132025},{"$f":"Volumes!F132","v":180711.75},{"$f":"Volumes!G132","v":1828348.5455361151},{"$f":"Volumes!H132","v":57046.309352984827},{"$f":"Volumes!I132","v":143820},{"$f":"Volumes!J132","v":180205.84337409996},{"$f":"Volumes!K132","v":2085645.9330094492},{"$f":"Volumes!L132","v":191428.08737162795},{"$f":"Volumes!M132","v":97724},{"$f":"Volumes!N132","v":47847.09474435787},{"$f":"Volumes!O132","v":1814891.9142830216},{"$f":"Volumes!P132","v":0}]
[null,"LD 10-16 m3/h",null,null,{"$f":"Volumes!E133","v":2},{"$f":"Volumes!F133","v":0},{"$f":"Volumes!G133","v":7246.4546882009881},{"$f":"Volumes!H133","v":277.8956979638358},{"$f":"Volumes!I133","v":10},{"$f":"Volumes!J133","v":3.9841443959393112},{"$f":"Volumes!K133","v":8018.2532685564456},{"$f":"Volumes!L133","v":2343.9399464790472},{"$f":"Volumes!M133","v":685},{"$f":"Volumes!N133","v":417.51028994994761},{"$f":"Volumes!O133","v":4557.6466444163816},{"$f":"Volumes!P133","v":0}]
[null,"LD 16-25 m3/h",null,null,{"$f":"Volumes!E134","v":2299},{"$f":"Volumes!F134","v":2801},{"$f":"Volumes!G134","v":16275.454688200987},{"$f":"Volumes!H134","v":561.76764749678637},{"$f":"Volumes!I134","v":2283},{"$f":"Volumes!J134","v":3299.8675959367347},{"$f":"Volumes!K134","v":20234.506537112891},{"$f":"Volumes!L134","v":2536.6883102074053},{"$f":"Volumes!M134","v":1134},{"$f":"Volumes!N134","v":399.37366814239169},{"$f":"Volumes!O134","v":25805.661237747427},{"$f":"Volumes!P134","v":0}]
[null,"LD 25-40 m3/h ",null,null,{"$f":"Volumes!E135","v":720},{"$f":"Volumes!F135","v":649.25},{"$f":"Volumes!G135","v":6816.7271952259171},{"$f":"Volumes!H135","v":336.66217172679745},{"$f":"Volumes!I135","v":586},{"$f":"Volumes!J135","v":917.76777285001219},{"$f":"Volumes!K135","v":5016.583333333333},{"$f":"Volumes!L135","v":1069.5967027791669},{"$f":"Volumes!M135","v":416},{"$f":"Volumes!N135","v":282.79160594252039},{"$f":"Volumes!O135","v":8121.5614958854185},{"$f":"Volumes!P135","v":0}]
[null,"LD 40-65 m3/h ",null,null,{"$f":"Volumes!E136","v":240},{"$f":"Volumes!F136","v":198},{"$f":"Volumes!G136","v":1974.2314227903328},{"$f":"Volumes!H136","v":150.41086763943699},{"$f":"Volumes!I136","v":2},{"$f":"Volumes!J136","v":321.86417430084964},{"$f":"Volumes!K136","v":2904.1804046566431},{"$f":"Volumes!L136","v":473.40678410703072},{"$f":"Volumes!M136","v":152.84},{"$f":"Volumes!N136","v":83.5},{"$f":"Volumes!O136","v":2619.0938170742133},{"$f":"Volumes!P136","v":0}]
[null,"LD 65-100 m3/h ",null,null,{"$f":"Volumes!E137","v":186},{"$f":"Volumes!F137","v":265},{"$f":"Volumes!G137","v":3111.6377371702492},{"$f":"Volumes!H137","v":132.47302985553739},{"$f":"Volumes!I137","v":386},{"$f":"Volumes!J137","v":245.09091029047701},{"$f":"Volumes!K137","v":4309.1089230026164},{"$f":"Volumes!L137","v":310.59183963341809},{"$f":"Volumes!M137","v":146.655},{"$f":"Volumes!N137","v":178},{"$f":"Volumes!O137","v":2934.4663336130993},{"$f":"Volumes!P137","v":0}]
[null,"LD 100-160 m3/h",null,null,{"$f":"Volumes!E138","v":63},{"$f":"Volumes!F138","v":95},{"$f":"Volumes!G138","v":1870.0133124134595},{"$f":"Volumes!H138","v":60.772063349451329},{"$f":"Volumes!I138","v":125},{"$f":"Volumes!J138","v":203.20324300571809},{"$f":"Volumes!K138","v":1976.6768071653812},{"$f":"Volumes!L138","v":185.7959945629427},{"$f":"Volumes!M138","v":41.295000000000002},{"$f":"Volumes!N138","v":136.83333333333331},{"$f":"Volumes!O138","v":1442.2635212921048},{"$f":"Volumes!P138","v":0}]
[null,"LD 160-250 m3/h ",null,null,{"$f":"Volumes!E139","v":62},{"$f":"Volumes!F139","v":63},{"$f":"Volumes!G139","v":550.80608318173984},{"$f":"Volumes!H139","v":29.852932317470653},{"$f":"Volumes!I139","v":82},{"$f":"Volumes!J139","v":56.784495954156462},{"$f":"Volumes!K139","v":1315.5343138286819},{"$f":"Volumes!L139","v":62.901467549055127},{"$f":"Volumes!M139","v":17.970000000000002},{"$f":"Volumes!N139","v":374},{"$f":"Volumes!O139","v":613.5941743343318},{"$f":"Volumes!P139","v":0}]
[null,"LD 250-400 m3/h ",null,null,{"$f":"Volumes!E140","v":20},{"$f":"Volumes!F140","v":12},{"$f":"Volumes!G140","v":496.51998825829992},{"$f":"Volumes!H140","v":10.953079815417915},{"$f":"Volumes!I140","v":52},{"$f":"Volumes!J140","v":67.7259403717255},{"$f":"Volumes!K140","v":769.21096350691505},{"$f":"Volumes!L140","v":19.963679647042568},{"$f":"Volumes!M140","v":8.73},{"$f":"Volumes!N140","v":523.66666666666674},{"$f":"Volumes!O140","v":399.26357719957673},{"$f":"Volumes!P140","v":0}]
[null,"LD 400-650 m3/h ",null,null,{"$f":"Volumes!E141","v":8},{"$f":"Volumes!F141","v":0},{"$f":"Volumes!G141","v":134.49114453914305},{"$f":"Volumes!H141","v":0},{"$f":"Volumes!I141","v":20},{"$f":"Volumes!J141","v":16.927678709205342},{"$f":"Volumes!K141","v":315.64828900569262},{"$f":"Volumes!L141","v":0},{"$f":"Volumes!M141","v":1},{"$f":"Volumes!N141","v":0.33333333333333331},{"$f":"Volumes!O141","v":51.388510167926754},{"$f":"Volumes!P141","v":0}]
[null,"LD 650-1000 m3/h ",null,null,{"$f":"Volumes!E142","v":0},{"$f":"Volumes!F142","v":0},{"$f":"Volumes!G142","v":40.028547768774615},{"$f":"Volumes!H142","v":0},{"$f":"Volumes!I142","v":4},{"$f":"Volumes!J142","v":7.9695489301917215},{"$f":"Volumes!K142","v":185.71797008543075},{"$f":"Volumes!L142","v":0},{"$f":"Volumes!M142","v":0},{"$f":"Volumes!N142","v":2.5},{"$f":"Volumes!O142","v":17.378518096395492},{"$f":"Volumes!P142","v":0}]
[null,"LD 1000-1600 m3/h ",null,null,{"$f":"Volumes!E143","v":0},{"$f":"Volumes!F143","v":1},{"$f":"Volumes!G143","v":14.91764232253621},{"$f":"Volumes!H143","v":0},{"$f":"Volumes!I143","v":0},{"$f":"Volumes!J143","v":3.9812302774575627},{"$f":"Volumes!K143","v":80.827220747622249},{"$f":"Volumes!L143","v":0},{"$f":"Volumes!M143","v":0},{"$f":"Volumes!N143","v":242.66666666666663},{"$f":"Volumes!O143","v":0},{"$f":"Volumes!P143","v":0}]
[null,"LD 1600-2500 m3/h ",null,null,{"$f":"Volumes!E144","v":0},{"$f":"Volumes!F144","v":0},{"$f":"Volumes!G144","v":4.8067376806206568},{"$f":"Volumes!H144","v":0},{"$f":"Volumes!I144","v":0},{"$f":"Volumes!J144","v":1.9848757644538741},{"$f":"Volumes!K144","v":33.899927693682528},{"$f":"Volumes!L144","v":0},{"$f":"Volumes!M144","v":0},{"$f":"Volumes!N144","v":0},{"$f":"Volumes!O144","v":0},{"$f":"Volumes!P144","v":0}]
[null,"LD >2500 m3/h",null,null,{"$f":"Volumes!E145","v":0},{"$f":"Volumes!F145","v":0},{"$f":"Volumes!G145","v":1.4619664555760465},{"$f":"Volumes!H145","v":0},{"$f":"Volumes!I145","v":0},{"$f":"Volumes!J145","v":0},{"$f":"Volumes!K145","v":13.767606583826444},{"$f":"Volumes!L145","v":0},{"$f":"Volumes!M145","v":0},{"$f":"Volumes!N145","v":9.5},{"$f":"Volumes!O145","v":0},{"$f":"Volumes!P145","v":0}]
[]
[null,"HD 0-10 m3/h",null,null,{"$f":"Volumes!E147","v":0},{"$f":"Volumes!F147","v":0},{"$f":"Volumes!G147","v":17},{"$f":"Volumes!H147","v":0},{"$f":"Volumes!I147","v":0},{"$f":"Volumes!J147","v":0},{"$f":"Volumes!K147","v":0},{"$f":"Volumes!L147","v":0},{"$f":"Volumes!M147","v":0},{"$f":"Volumes!N147","v":0},{"$f":"Volumes!O147","v":0},{"$f":"Volumes!P147","v":0}]
[null,"HD 10-16 m3/h",null,null,{"$f":"Volumes!E148","v":0},{"$f":"Volumes!F148","v":0},{"$f":"Volumes!G148","v":1},{"$f":"Volumes!H148","v":0},{"$f":"Volumes!I148","v":0},{"$f":"Volumes!J148","v":0},{"$f":"Volumes!K148","v":0},{"$f":"Volumes!L148","v":0},{"$f":"Volumes!M148","v":0},{"$f":"Volumes!N148","v":0},{"$f":"Volumes!O148","v":0},{"$f":"Volumes!P148","v":0}]
[null,"HD 16-25 m3/h",null,null,{"$f":"Volumes!E149","v":0},{"$f":"Volumes!F149","v":0},{"$f":"Volumes!G149","v":4},{"$f":"Volumes!H149","v":0},{"$f":"Volumes!I149","v":0},{"$f":"Volumes!J149","v":0},{"$f":"Volumes!K149","v":0},{"$f":"Volumes!L149","v":0},{"$f":"Volumes!M149","v":1},{"$f":"Volumes!N149","v":0},{"$f":"Volumes!O149","v":0},{"$f":"Volumes!P149","v":0}]
[null,"HD 25-40 m3/h",null,null,{"$f":"Volumes!E150","v":0},{"$f":"Volumes!F150","v":0},{"$f":"Volumes!G150","v":4},{"$f":"Volumes!H150","v":0},{"$f":"Volumes!I150","v":0},{"$f":"Volumes!J150","v":0},{"$f":"Volumes!K150","v":0},{"$f":"Volumes!L150","v":1},{"$f":"Volumes!M150","v":0},{"$f":"Volumes!N150","v":0},{"$f":"Volumes!O150","v":0},{"$f":"Volumes!P150","v":0}]
[null,"HD 40-65 m3/h",null,null,{"$f":"Volumes!E151","v":0},{"$f":"Volumes!F151","v":0},{"$f":"Volumes!G151","v":65.495829192096352},{"$f":"Volumes!H151","v":0},{"$f":"Volumes!I151","v":0},{"$f":"Volumes!J151","v":0},{"$f":"Volumes!K151","v":8},{"$f":"Volumes!L151","v":0},{"$f":"Volumes!M151","v":1},{"$f":"Volumes!N151","v":0},{"$f":"Volumes!O151","v":85.385613099652957},{"$f":"Volumes!P151","v":0}]
[null,"HD 65-100 m3/h",null,null,{"$f":"Volumes!E152","v":3},{"$f":"Volumes!F152","v":23},{"$f":"Volumes!G152","v":167.27131501292442},{"$f":"Volumes!H152","v":0},{"$f":"Volumes!I152","v":2},{"$f":"Volumes!J152","v":0},{"$f":"Volumes!K152","v":10},{"$f":"Volumes!L152","v":1},{"$f":"Volumes!M152","v":9.16},{"$f":"Volumes!N152","v":0},{"$f":"Volumes!O152","v":284.94520779614663},{"$f":"Volumes!P152","v":0}]
[null,"HD 100-160 m3/h",null,null,{"$f":"Volumes!E153","v":2},{"$f":"Volumes!F153","v":10},{"$f":"Volumes!G153","v":216.21699325705541},{"$f":"Volumes!H153","v":0},{"$f":"Volumes!I153","v":2},{"$f":"Volumes!J153","v":3},{"$f":"Volumes!K153","v":7},{"$f":"Volumes!L153","v":3},{"$f":"Volumes!M153","v":14},{"$f":"Volumes!N153","v":0.5},{"$f":"Volumes!O153","v":349.40048876842144},{"$f":"Volumes!P153","v":0}]
[null,"HD 160-250 m3/h",null,null,{"$f":"Volumes!E154","v":23},{"$f":"Volumes!F154","v":38},{"$f":"Volumes!G154","v":159.19250959009821},{"$f":"Volumes!H154","v":2},{"$f":"Volumes!I154","v":7},{"$f":"Volumes!J154","v":0},{"$f":"Volumes!K154","v":20},{"$f":"Volumes!L154","v":12.981525711787508},{"$f":"Volumes!M154","v":21},{"$f":"Volumes!N154","v":2.5},{"$f":"Volumes!O154","v":484.34446182390207},{"$f":"Volumes!P154","v":0}]
[null,"HD 250-400 m3/h ",null,null,{"$f":"Volumes!E155","v":15},{"$f":"Volumes!F155","v":34},{"$f":"Volumes!G155","v":536.61898968533615},{"$f":"Volumes!H155","v":0},{"$f":"Volumes!I155","v":13},{"$f":"Volumes!J155","v":1},{"$f":"Volumes!K155","v":23},{"$f":"Volumes!L155","v":32.943456964654239},{"$f":"Volumes!M155","v":19.27},{"$f":"Volumes!N155","v":13},{"$f":"Volumes!O155","v":444.98170251593746},{"$f":"Volumes!P155","v":0}]
[null,"HD 400-650 m3/h ",null,null,{"$f":"Volumes!E156","v":9},{"$f":"Volumes!F156","v":15},{"$f":"Volumes!G156","v":241.24349051708791},{"$f":"Volumes!H156","v":41.830909695598386},{"$f":"Volumes!I156","v":16},{"$f":"Volumes!J156","v":8},{"$f":"Volumes!K156","v":40},{"$f":"Volumes!L156","v":68.859304587940372},{"$f":"Volumes!M156","v":8.8333333333333321},{"$f":"Volumes!N156","v":49},{"$f":"Volumes!O156","v":285.55691942551772},{"$f":"Volumes!P156","v":0}]
[null,"HD 650-1000 m3/h ",null,null,{"$f":"Volumes!E157","v":4},{"$f":"Volumes!F157","v":2},{"$f":"Volumes!G157","v":241.77242852339862},{"$f":"Volumes!H157","v":1.9922774290325564},{"$f":"Volumes!I157","v":5},{"$f":"Volumes!J157","v":2},{"$f":"Volumes!K157","v":34},{"$f":"Volumes!L157","v":55.940123999023378},{"$f":"Volumes!M157","v":5.0599999999999996},{"$f":"Volumes!N157","v":34.5},{"$f":"Volumes!O157","v":167.47720800646326},{"$f":"Volumes!P157","v":0}]
[null,"HD 1000-1600 m3/h ",null,null,{"$f":"Volumes!E158","v":0},{"$f":"Volumes!F158","v":2},{"$f":"Volumes!G158","v":138.52096442355059},{"$f":"Volumes!H158","v":25.839341587510695},{"$f":"Volumes!I158","v":5},{"$f":"Volumes!J158","v":0},{"$f":"Volumes!K158","v":21},{"$f":"Volumes!L158","v":60.929328320542794},{"$f":"Volumes!M158","v":6},{"$f":"Volumes!N158","v":35.666666666666671},{"$f":"Volumes!O158","v":55.820274658179962},{"$f":"Volumes!P158","v":0}]
[null,"HD 1600-2500 m3/h ",null,null,{"$f":"Volumes!E159","v":0},{"$f":"Volumes!F159","v":0},{"$f":"Volumes!G159","v":48.067376806206553},{"$f":"Volumes!H159","v":0},{"$f":"Volumes!I159","v":0},{"$f":"Volumes!J159","v":4},{"$f":"Volumes!K159","v":11},{"$f":"Volumes!L159","v":5.1506030205878961},{"$f":"Volumes!M159","v":5},{"$f":"Volumes!N159","v":7},{"$f":"Volumes!O159","v":16.906703544954187},{"$f":"Volumes!P159","v":0}]
[null,"HD >2500 m3/h",null,null,{"$f":"Volumes!E160","v":0},{"$f":"Volumes!F160","v":0},{"$f":"Volumes!G160","v":34.35621170603698},{"$f":"Volumes!H160","v":1.9920838563715826},{"$f":"Volumes!I160","v":0},{"$f":"Volumes!J160","v":2},{"$f":"Volumes!K160","v":8},{"$f":"Volumes!L160","v":0},{"$f":"Volumes!M160","v":3},{"$f":"Volumes!N160","v":70.833333333333329},{"$f":"Volumes!O160","v":3.1538821999090825},{"$f":"Volumes!P160","v":0}]
[]
[null,"EHD 0-40 m3/h",null,null,{"$f":"Volumes!E162","v":0},{"$f":"Volumes!F162","v":0},{"$f":"Volumes!G162","v":0},{"$f":"Volumes!H162","v":0},{"$f":"Volumes!I162","v":0},{"$f":"Volumes!J162","v":0},{"$f":"Volumes!K162","v":0},{"$f":"Volumes!L162","v":0},{"$f":"Volumes!M162","v":0},{"$f":"Volumes!N162","v":0},{"$f":"Volumes!O162","v":0},{"$f":"Volumes!P162","v":0}]
[null,"EHD >40 m3/h",null,null,{"$f":"Volumes!E163","v":0},{"$f":"Volumes!F163","v":13},{"$f":"Volumes!G163","v":0},{"$f":"Volumes!H163","v":0},{"$f":"Volumes!I163","v":0},{"$f":"Volumes!J163","v":0},{"$f":"Volumes!K163","v":0},{"$f":"Volumes!L163","v":0},{"$f":"Volumes!M163","v":0},{"$f":"Volumes!N163","v":0},{"$f":"Volumes!O163","v":3},{"$f":"Volumes!P163","v":0}]

{"sheet":"Volumes","index":15,"n_rows":163,"n_cols":17,"rows_kept":163,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Volumes",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V.","Totaal"]
[]
[null,2006]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,129694,179514.83333333334,1745841.4496614861,56137.20878999999,141681.15,181132.37680548278,2079118.4,191404.34667999999,97187,46740.127990085137,1801032.4972025508,0,{"$f":"SUM(E7:P7)","v":6649483.3904629378}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,459144.69212685199,586130.83181883988,5526095.0071893884,183533.22251467541,491695.00153362495,620398.60089594335,6729316.9937642217,666373.64382672997,333510.05808776035,153843.90680520848,6170159.0143742105,0,{"$f":"SUM(E8:P8)","v":21920200.972937454}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,517,670.66666666666674,8926.915750475313,384.52136000000002,625.6,847.46179129395432,9807,1050.4796799999999,393,882.65967658153886,7995.9275576335067,0,{"$f":"SUM(E11:P11)","v":32101.232482650979}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,35015,45809.583333333336,804160.71244720172,27507.961900000002,54490,63448.920811366836,741665,69525.726250000007,26760,148910.95725320617,583540.06488684786,0,{"$f":"SUM(E12:P12)","v":2600833.9268819564}]
[]
[null,"Telemetriegrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,106,152,2088,109.33730909090913,175,172.16442543003163,2629.2666666666669,333.17878181818031,80.67,1353.5484257357973,3722.1666666666665,0,{"$f":"SUM(E15:P15)","v":10921.332275408253}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) lage druk",null,null,10617,11614,0,null,null,null,174789.65,null,10176,null,0,0,{"$f":"SUM(E16:P16)","v":207196.65}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) hoge druk",null,null,23267,36755,0,null,null,null,522313.5,null,18527,null,0,0,{"$f":"SUM(E17:P17)","v":600862.5}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) standaard",null,null,{"$f":"SUM(E16:E17)","v":33884},{"$f":"SUM(F16:F17)","v":48369},655657,31514.306928439313,50663,55830,{"$f":"SUM(K16:K17)","v":697103.15},87282.403137081594,{"$f":"SUM(M16:M17)","v":28703},343602.85324779456,697166,0,{"$f":"SUM(E18:P18)","v":2729774.7133133155}]
[]
[null,"EHD (>= 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,null,13,0,null,null,null,null,null,null,null,1,2,{"$f":"SUM(E21:P21)","v":16}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) EHD",null,null,null,79900,0,null,null,null,null,null,null,null,39838.706561740502,447622.45179063361,{"$f":"SUM(E22:P22)","v":567361.1583523741}]
[]
[null,2007]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,130213,180633.16666666666,1766657.5017162049,58040.129457626354,143410,181503.40531723533,2094967.1777159525,194844.68489657575,98087.761973578512,47462.845487244485,1829531.0427736097,0,{"$f":"SUM(E27:P27)","v":6725350.7160046939}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,459222.5,584928.54166666663,5631897.365645254,189861.03130583465,496777,621669.41494721011,6760327.5660675969,678748.98028402985,336511.62006480747,155214.94158966083,6264637.9607864767,0,{"$f":"SUM(E28:P28)","v":22179796.922357537}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,534,670.41666666666663,8045.2714538185946,386.94576653318541,638,849.19771776240987,9945.514591739633,1045.1114667748386,395.69437321937329,761.92030222921187,7750.9631029654993,0,{"$f":"SUM(E31:P31)","v":31023.035441709413}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,37710,49770.833333333336,686907.22335623321,27459.262127043861,59460,63578.888512758102,764003.0421941746,68813.654429079092,26558.990740740741,128541.3671495879,547147.52930769406,0,{"$f":"SUM(E32:P32)","v":2459950.7911506449}]
[]
[null,"Telemetriegrootverbruik "]
[null,"Vastrecht (TOVT)",null,null,105,134,2042.8075667424941,103.83039863441279,177,176.67834059139309,2455.0769230769229,324.99077951619421,80,1209.1700350759979,3810.7158333333332,0,{"$f":"SUM(E35:P35)","v":10619.269876970749}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) lage druk",null,null,10911,8357,0,null,null,null,152031.25,null,5511.666666666667,null,0,0,{"$f":"SUM(E36:P36)","v":176810.91666666666}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) hoge druk",null,null,23051,35890,0,null,53458,null,515646.75,null,22520.916666666668,339775.88810278935,0,0,{"$f":"SUM(E37:P37)","v":990342.55476945592}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) standaard",null,null,{"$f":"SUM(E36:E37)","v":33962},{"$f":"SUM(F36:F37)","v":44247},639986.06158888398,27081.151374021909,{"$f":"SUM(I36:I37)","v":53458},56274.257744492352,{"$f":"SUM(K36:K37)","v":667678},88329.637653866899,{"$f":"SUM(M36:M37)","v":28032.583333333336},{"$f":"SUM(N36:N37)","v":339775.88810278935},684512,0,{"$f":"SUM(E38:P38)","v":2663336.5797973881}]
[]
[null,"EHD (>= 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,null,13,0,null,null,null,null,null,null,null,0,2,{"$f":"SUM(E41:P41)","v":15}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) EHD",null,null,null,79900,0,null,null,null,null,null,null,null,59470,448099,{"$f":"SUM(E42:P42)","v":587469}]
[]
[null,2008]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,133137,182008.75,1826241.9374309892,58488.595826753037,144776,183544.45931375682,2112210.5439105886,195529.52912250193,98997.98,48463.769097448909,1838697.5532121065,0,{"$f":"SUM(E47:P47)","v":6822096.1179141449}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,464841.5,590015.16666666674,5778125.1200617515,193227.98044777708,499003,635250.29658021987,6815970.8262853958,687222.15201835276,338173.17,159826.58831793215,6172678.1748115141,0,{"$f":"SUM(E48:P48)","v":22334333.975189611}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,574,683.08333333333337,8709.912910950372,385.79144918963823,623,778.22179420347766,10027.374657101818,1033.9964440765245,397.08,767.87868032886763,8773.7193368258668,0,{"$f":"SUM(E51:P51)","v":32754.058606009901}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,42560,51436.666666666657,720846.1649517779,28276.302962089499,57335,55084.916216148602,770291.43867622968,68953.13496254498,26371.25,106841.68867511049,683108.34231229033,0,{"$f":"SUM(E52:P52)","v":2611104.905422858}]
[]
[null,"Telemetriegrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,106,118,1943.36632685627,96.368991026148123,177,171.98111105144858,2363.8336509907399,297.47183582805934,72.739999999999995,1103.6331666666667,1982,0,{"$f":"SUM(E55:P55)","v":8432.3950824193344}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) lage druk",null,null,10515,7005,null,null,null,null,145563.5,null,3253,null,null,0,{"$f":"SUM(E56:P56)","v":166336.5}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) hoge druk",null,null,21651,35846,null,null,56495,null,510114,null,24918,355811.67347660754,null,0,{"$f":"SUM(E57:P57)","v":1004835.6734766075}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) standaard",null,null,{"$f":"SUM(E56:E57)","v":32166},{"$f":"SUM(F56:F57)","v":42851},626575.30303030298,26024.094313592283,{"$f":"SUM(I56:I57)","v":56495},55596.58365124806,{"$f":"SUM(K56:K57)","v":655677.5},92193.86077539892,{"$f":"SUM(M56:M57)","v":28171},{"$f":"SUM(N56:N57)","v":355811.67347660754},673404,0,{"$f":"SUM(E58:P58)","v":2644966.0152471499}]
[]
[null,"EHD (>= 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,null,13,null,null,null,null,null,null,null,null,1,2,{"$f":"SUM(E61:P61)","v":16}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) EHD",null,null,null,79900,null,null,null,null,null,null,null,null,61703,478990,{"$f":"SUM(E62:P62)","v":620593}]
[]
[null,"2009 Transportdienst"]
[]
[null,"Kleinverbruik"]
[null,"Vastrecht (TOVT)",null,null,135040,184162,{"$f":"'Aanpassing gegevens (sept.2013)'!I130","v":1858709.2726986203},58327.400474510301,146239.91666666666,185102.18851558759,2118907.25,197314.92681096247,99960,48946.770308392726,1853309.5833333333,null,{"$f":"SUM(E67:P67)","v":6886019.3088080725}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,467691.5,604073.625,{"$f":"'Aanpassing gegevens (sept.2013)'!I131","v":5823818.5081496947},192132.47677946283,500613.08333333331,628929.60531212005,6816990.1098443028,688447.71695238282,340481.5,161660.84883427003,6211958.333333333,null,{"$f":"SUM(E68:P68)","v":22436797.307538901}]
[]
[null,"Profielgrootverbruik"]
[null,"Vastrecht (TOVT)",null,null,535,582,8308.4867727082292,353.7735102489774,575.66666666666674,739.49465636788716,9701.1657855403719,985.09574033983495,370,795.24659960305485,8078.1052477609564,null,{"$f":"SUM(E71:P71)","v":31024.034979235978}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,37330,41655,751128.40522875811,23809.756727914933,51954.583333333328,49893.615369399617,728219.84494329384,64674.753002713282,24510,94003.501632748361,628448.03595485771,null,{"$f":"SUM(E72:P72)","v":2495627.4961930192}]
[]
[null,"Telemetriegrootverbruik "]
[null,"Vastrecht (TOVT)",null,null,100,175,{"$f":"'Aanpassing gegevens (sept.2013)'!I134","v":2111.7272676776092},99.349265871126391,202.83333333333334,202.23637495605956,2398,299.50416538586131,90.81,1010.4740667885786,2082.6160185185186,0,{"$f":"SUM(E75:P75)","v":8772.5504925310888}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) lage druk",null,null,9712,12131,0,0,0,0,133790.75,0,3854.9999984640003,0,0,0,{"$f":"SUM(E76:P76)","v":159488.74999846399}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) hoge druk",null,null,21499,37063,0,0,0,0,505750.25,0,26108.633997536999,0,0,0,{"$f":"SUM(E77:P77)","v":590420.88399753696}]
[null,"Capaciteitsafhankelijk tarief (TAVTc) standaard",null,null,{"$f":"SUM(E76:E77)","v":31211},{"$f":"SUM(F76:F77)","v":49194},{"$f":"'Aanpassing gegevens (sept.2013)'!I135","v":662945.27233115479},26459.960708187875,58639,60476.053081816521,{"$f":"SUM(K76:K77)","v":639541},96854.199084906591,{"$f":"SUM(M76:M77)","v":29963.633996001001},338804.83712984051,683855.48194444436,0,{"$f":"SUM(E78:P78)","v":2677944.4382763514}]
[]
[null,"Extra hoge druk (>= 16 bar)"]
[null,"Vastrecht (TOVT)",null,null,0,13,0,0,0,0,0,0,0,0,1,2,{"$f":"SUM(E81:P81)","v":16}]
[null,"Capaciteitsafhankelijk tarief (TAVTc)",null,null,0,71025.947625817455,0,0,0,0,0,0,0,0,60000,529268,{"$f":"SUM(E82:P82)","v":660293.9476258175}]
[]
[null,"2009 Aansluitdienst"]
[]
[null,"EAV"]
[null,"LD 0-10 m3/h",null,null,1927,1758,{"$f":"'Aanpassing gegevens (sept.2013)'!I172","v":24572.158543426351},323,1415,2290,21465,1752,1129,868,18697.626415407522,null,{"$f":"SUM(E87:P87)","v":76196.784958833872}]
[null,"LD 10-16 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I173","v":244.67993222336813},15,0,0,295,85,12,7,203.44832238343278,null,862.12825460680097]
[null,"LD 16-25 m3/h",null,null,22.990691971343296,41,{"$f":"'Aanpassing gegevens (sept.2013)'!I174","v":228.23147929865922},12,22,35,153,23,12,2,231.55627118503438,null,782.77844245503684]
[null,"LD 25-40 m3/h ",null,null,6,8,{"$f":"'Aanpassing gegevens (sept.2013)'!I175","v":97.165233423265178},10,8,9,186,27,3,6,148.54964556948104,null,508.71487899274621]
[null,"LD 40-65 m3/h ",null,null,7.0061950476330335,1,{"$f":"'Aanpassing gegevens (sept.2013)'!I176","v":46.583753974737171},6,2,3,0,14,1,2,64.850408475874389,null,147.44035749824459]
[null,"LD 65-100 m3/h ",null,null,3,1,{"$f":"'Aanpassing gegevens (sept.2013)'!I177","v":28.79172508920405},3,5,7,101,4,1,0,44.712686567164177,null,198.50441165636823]
[null,"LD 100-160 m3/h",null,null,null,1,{"$f":"'Aanpassing gegevens (sept.2013)'!I178","v":25.283660690150889},0,3,2,23,2,null,3,21.547921568627451,null,80.83158225877834]
[null,"LD 160-250 m3/h ",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I179","v":0},3,0,0,8,0,null,null,10.752982456140352,null,21.752982456140352]
[null,"LD 250-400 m3/h ",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I180","v":0},0,null,2,11,2,null,1,8,null,24]
[null,"LD 400-650 m3/h ",null,null,null,null,null,0,null,0,5,0,null,null,null,null,5]
[null,"LD 650-1000 m3/h ",null,null,null,null,null,0,null,0,null,0,null,null,null,null,0]
[null,"LD 1000-1600 m3/h ",null,null,null,null,null,0,null,0,null,0,null,null,null,null,0]
[null,"LD 1600-2500 m3/h ",null,null,null,null,null,0,null,0,null,0,null,null,null,null,0]
[null,"LD >2500 m3/h",null,null,null,null,null,0,null,0,null,0,null,null,null,null,0]
[]
[null,"HD 0-10 m3/h",null,null,null,null,0,null,null,null,null,0,null,0,null,null,0]
[null,"HD 10-16 m3/h",null,null,null,null,0,null,null,null,null,0,null,0,null,null,0]
[null,"HD 16-25 m3/h",null,null,null,null,0,null,null,null,null,0,null,0,null,null,0]
[null,"HD 25-40 m3/h",null,null,null,null,0,null,null,null,null,0,null,0,null,null,0]
[null,"HD 40-65 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I181","v":6.3152114222954419},null,null,null,null,0,null,0,14,null,20.315211422295441]
[null,"HD 65-100 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I182","v":4.2781580584940881},null,null,null,1,0,null,0,19,null,24.278158058494089]
[null,"HD 100-160 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I183","v":2.8780336029869322},null,null,null,null,0,null,null,28,null,30.878033602986932]
[null,"HD 160-250 m3/h",null,null,null,1,4,null,null,null,1,3,null,0,19,null,28]
[null,"HD 250-400 m3/h ",null,null,null,1,5,null,null,null,1,0,null,0,8,null,15]
[null,"HD 400-650 m3/h ",null,null,null,null,1,null,null,null,8,1,null,1,4,null,15]
[null,"HD 650-1000 m3/h ",null,null,null,1,3,null,null,null,null,0,null,5,8,null,17]
[null,"HD 1000-1600 m3/h ",null,null,null,null,5,null,null,null,null,0,null,1,0,null,6]
[null,"HD 1600-2500 m3/h ",null,null,null,null,0,null,null,null,null,1,null,2,0,null,3]
[null,"HD >2500 m3/h",null,null,null,null,1,null,null,null,null,0,null,null,21,null,22]
[]
[null,"EHD 0-40 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"EHD >40 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Meerlengte"]
[null,"LD 0-10 m3/h",null,null,544.16869613886854,998,{"$f":"'Aanpassing gegevens (sept.2013)'!I184","v":14118.270855520053},715,null,226,16448,771,2508,1708,31174.32,null,{"$f":"SUM(E121:P121)","v":69210.759551658921}]
[null,"LD 10-16 m3/h",null,null,1202.7358888533695,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I185","v":2269.7514490282988},104,null,null,3444,292,null,153,2628.6642335766405,null,10094.151571458309]
[null,"LD 16-25 m3/h",null,null,1868.1116159034268,507,{"$f":"'Aanpassing gegevens (sept.2013)'!I186","v":4664.6907603136724},84,null,30,1886,79,40,null,4575.8978102189803,null,13734.700186436079]
[null,"LD 25-40 m3/h ",null,null,248.00550696469065,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I187","v":1843.4887082204154},550,null,null,1441,114,null,135,3915.3649635036541,null,8246.8591786887609]
[null,"HD 0-10 m3/h",null,null,null,null,null,null,null,null,0,null,null,null,0,null,0]
[null,"HD 10-16 m3/h",null,null,null,null,null,null,null,null,0,null,null,0,0,null,0]
[null,"HD 16-25 m3/h",null,null,null,null,null,null,null,null,0,null,null,0,0,null,0]
[null,"HD 25-40 m3/h",null,null,null,null,null,null,null,null,1034,null,null,0,0,null,1034]
[null,"EHD 0-40 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"PAV"]
[null,"LD 0-10 m3/h",null,null,132025,180711.75,{"$f":"'Aanpassing gegevens (sept.2013)'!I140","v":1828348.5455361151},57046.309352984827,143820,180205.84337409996,2085645.9330094492,191428.08737162795,97724,47847.09474435787,1814891.9142830216,null,{"$f":"SUM(E132:P132)","v":6759694.4776716558}]
[null,"LD 10-16 m3/h",null,null,2,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I141","v":7246.4546882009881},277.8956979638358,10,3.9841443959393112,8018.2532685564456,2343.9399464790472,685,417.51028994994761,4557.6466444163816,null,23562.684679962586]
[null,"LD 16-25 m3/h",null,null,2299,2801,{"$f":"'Aanpassing gegevens (sept.2013)'!I142","v":16275.454688200987},561.76764749678637,2283,3299.8675959367347,20234.506537112891,2536.6883102074053,1134,399.37366814239169,25805.661237747427,null,77630.319684844624]
[null,"LD 25-40 m3/h ",null,null,720,649.25,{"$f":"'Aanpassing gegevens (sept.2013)'!I143","v":6816.7271952259171},336.66217172679745,586,917.76777285001219,5016.583333333333,1069.5967027791669,416,282.79160594252039,8121.5614958854185,null,24932.940277743168]
[null,"LD 40-65 m3/h ",null,null,240,198,{"$f":"'Aanpassing gegevens (sept.2013)'!I144","v":1974.2314227903328},150.41086763943699,2,321.86417430084964,2904.1804046566431,473.40678410703072,152.84,83.5,2619.0938170742133,null,9119.527470568506]
[null,"LD 65-100 m3/h ",null,null,186,265,{"$f":"'Aanpassing gegevens (sept.2013)'!I145","v":3111.6377371702492},132.47302985553739,386,245.09091029047701,4309.1089230026164,310.59183963341809,146.655,178,2934.4663336130993,null,12205.023773565399]
[null,"LD 100-160 m3/h",null,null,63,95,{"$f":"'Aanpassing gegevens (sept.2013)'!I146","v":1870.0133124134595},60.772063349451329,125,203.20324300571809,1976.6768071653812,185.7959945629427,41.295000000000002,136.83333333333331,1442.2635212921048,null,6199.8532751223911]
[null,"LD 160-250 m3/h ",null,null,62,63,{"$f":"'Aanpassing gegevens (sept.2013)'!I147","v":550.80608318173984},29.852932317470653,82,56.784495954156462,1315.5343138286819,62.901467549055127,17.970000000000002,374,613.5941743343318,null,3228.4434671654358]
[null,"LD 250-400 m3/h ",null,null,20,12,{"$f":"'Aanpassing gegevens (sept.2013)'!I148","v":496.51998825829992},10.953079815417915,52,67.7259403717255,769.21096350691505,19.963679647042568,8.73,523.66666666666674,399.26357719957673,null,2380.0338954656445]
[null,"LD 400-650 m3/h ",null,null,8,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I149","v":134.49114453914305},0,20,16.927678709205342,315.64828900569262,0,1,0.33333333333333331,51.388510167926754,null,547.78895575530112]
[null,"LD 650-1000 m3/h ",null,null,0,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I150","v":40.028547768774615},0,4,7.9695489301917215,185.71797008543075,0,0,2.5,17.378518096395492,null,257.59458488079258]
[null,"LD 1000-1600 m3/h ",null,null,0,1,{"$f":"'Aanpassing gegevens (sept.2013)'!I151","v":14.91764232253621},0,null,3.9812302774575627,80.827220747622249,0,null,242.66666666666663,0,null,343.39276001428266]
[null,"LD 1600-2500 m3/h ",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I152","v":4.8067376806206568},0,null,1.9848757644538741,33.899927693682528,0,null,0,0,null,40.69154113875706]
[null,"LD >2500 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I153","v":1.4619664555760465},0,null,0,13.767606583826444,0,null,9.5,0,null,24.729573039402489]
[]
[null,"HD 0-10 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I154","v":17},0,null,0,null,0,null,0,null,null,17]
[null,"HD 10-16 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I155","v":1},0,null,0,null,0,null,0,null,null,1]
[null,"HD 16-25 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I156","v":4},0,null,0,null,0,1,0,null,null,5]
[null,"HD 25-40 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I157","v":4},0,null,0,null,1,null,0,null,null,5]
[null,"HD 40-65 m3/h",null,null,null,0,{"$f":"'Aanpassing gegevens (sept.2013)'!I158","v":65.495829192096352},0,null,0,8,0,1,0,85.385613099652957,null,159.88144229174929]
[null,"HD 65-100 m3/h",null,null,3,23,{"$f":"'Aanpassing gegevens (sept.2013)'!I159","v":167.27131501292442},0,2,0,10,1,9.16,0,284.94520779614663,null,500.37652280907105]
[null,"HD 100-160 m3/h",null,null,2,10,{"$f":"'Aanpassing gegevens (sept.2013)'!I160","v":216.21699325705541},0,2,3,7,3,14,0.5,349.40048876842144,null,607.11748202547687]
[null,"HD 160-250 m3/h",null,null,23,38,{"$f":"'Aanpassing gegevens (sept.2013)'!I161","v":159.19250959009821},2,7,0,20,12.981525711787508,21,2.5,484.34446182390207,null,770.0184971257878]
[null,"HD 250-400 m3/h ",null,null,15,34,{"$f":"'Aanpassing gegevens (sept.2013)'!I162","v":536.61898968533615},0,13,1,23,32.943456964654239,19.27,13,444.98170251593746,null,1132.8141491659278]
[null,"HD 400-650 m3/h ",null,null,9,15,{"$f":"'Aanpassing gegevens (sept.2013)'!I163","v":241.24349051708791},41.830909695598386,16,8,40,68.859304587940372,8.8333333333333321,49,285.55691942551772,null,783.32395755947778]
[null,"HD 650-1000 m3/h ",null,null,4,2,{"$f":"'Aanpassing gegevens (sept.2013)'!I164","v":241.77242852339862},1.9922774290325564,5,2,34,55.940123999023378,5.0599999999999996,34.5,167.47720800646326,null,553.74203795791789]
[null,"HD 1000-1600 m3/h ",null,null,null,2,{"$f":"'Aanpassing gegevens (sept.2013)'!I165","v":138.52096442355059},25.839341587510695,5,0,21,60.929328320542794,6,35.666666666666671,55.820274658179962,null,350.77657565645075]
[null,"HD 1600-2500 m3/h ",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I166","v":48.067376806206553},0,null,4,11,5.1506030205878961,5,7,16.906703544954187,null,97.124683371748631]
[null,"HD >2500 m3/h",null,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I167","v":34.35621170603698},1.9920838563715826,null,2,8,0,3,70.833333333333329,3.1538821999090825,null,123.33551109565097]
[]
[null,"EHD 0-40 m3/h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"EHD >40 m3/h",null,null,null,13,null,null,null,null,null,null,null,null,3,null,16]

{"sheet":"ORV","index":16,"n_rows":102,"n_cols":16,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ORV Lokale Heffingen Transportdienst en Aansluitdienst",null,null,"Cogas Infra & Beheer B.V.","DELTA Netwerkbedrijf B.V.","Stedin B.V.","Endinet Haarlemmermeer B.V.","Intergas Energie B.V.","Endinet Regio Eindhoven B.V.","Liander N.V.","Endinet Oost-Brabant N.V.","N.V. RENDO","Westland Energie Infrastructuur B.V.","Enexis B.V.","Zebra Gasnetwerk B.V."]
[]
[]
[null,"ORV Lokale Heffingen 2006"]
[]
[null,"OPEX Transportdienst"]
[null,"Precario","€ '000,  prijspeil 2006",null,{"$f":"'Kosten TD'!E14+'Kosten TD'!E27","v":0},{"$f":"'Kosten TD'!F14+'Kosten TD'!F27","v":281.74137999999999},{"$f":"'Kosten TD'!G14+'Kosten TD'!G27","v":12426.632999999998},{"$f":"'Kosten TD'!H14+'Kosten TD'!H27","v":0},{"$f":"'Kosten TD'!I14+'Kosten TD'!I27","v":0},{"$f":"'Kosten TD'!J14+'Kosten TD'!J27","v":0},{"$f":"'Kosten TD'!K14+'Kosten TD'!K27","v":6290.4089999999997},{"$f":"'Kosten TD'!L14+'Kosten TD'!L27","v":0},{"$f":"'Kosten TD'!M14+'Kosten TD'!M27","v":80.144999999999996},{"$f":"'Kosten TD'!N14+'Kosten TD'!N27","v":0},{"$f":"'Kosten TD'!O14+'Kosten TD'!O27","v":0},{"$f":"'Kosten TD'!P14+'Kosten TD'!P27","v":0}]
[null,"Gedoogbelasting","€ '000,  prijspeil 2006",null,{"$f":"'Kosten TD'!E15+'Kosten TD'!E28","v":3.4448599999999998},{"$f":"'Kosten TD'!F15+'Kosten TD'!F28","v":0},{"$f":"'Kosten TD'!G15+'Kosten TD'!G28","v":13},{"$f":"'Kosten TD'!H15+'Kosten TD'!H28","v":0},{"$f":"'Kosten TD'!I15+'Kosten TD'!I28","v":0},{"$f":"'Kosten TD'!J15+'Kosten TD'!J28","v":0},{"$f":"'Kosten TD'!K15+'Kosten TD'!K28","v":0},{"$f":"'Kosten TD'!L15+'Kosten TD'!L28","v":0},{"$f":"'Kosten TD'!M15+'Kosten TD'!M28","v":0},{"$f":"'Kosten TD'!N15+'Kosten TD'!N28","v":0},{"$f":"'Kosten TD'!O15+'Kosten TD'!O28","v":534},{"$f":"'Kosten TD'!P15+'Kosten TD'!P28","v":0}]
[]
[null,"CAPEX Transportdienst (t.b.v. productiviteit TD)"]
[null,"Eindstand GAW Precario Afkoop","€ '000,  prijspeil 2006",null,2915.8061509714289,null,null,null,12042.699966315791,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I55","v":22391.848589281195}]
[null,"Afschrijvingen Precario Afkoop","€ '000,  prijspeil 2006",null,728.95153774285689,null,null,null,752.66874789473673,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I56","v":1865.9873824401}]
[null,"CAPEX (o.b.v. WACC 2006 t.b.v. productiviteit TD)","€ '000,  prijspeil 2006",null,{"$f":"WACC2006*E12+E13","v":927.22635600891408},0,0,0,1571.5723456042106,0,0,0,3388.6330865112213,0,0,0]
[]
[null,"ORV Kosten Lokale Heffingen Transportdienst (incl. EHD)","€ '000,  prijspeil 2006",null,{"$f":"E8+E9+E14","v":930.67121600891403},{"$f":"F8+F9+F14","v":281.74137999999999},12439.632999999998,0,1571.5723456042106,0,6290.4089999999997,0,3468.7780865112213,0,534,0]
[]
[]
[null,"ORV Lokale Heffingen 2007"]
[]
[null,"OPEX Transportdienst"]
[null,"Precario","€ '000,  prijspeil 2007",null,{"$f":"'Kosten TD'!E54+'Kosten TD'!E67","v":0},{"$f":"'Kosten TD'!F54+'Kosten TD'!F67","v":274.63740999999999},{"$f":"'Kosten TD'!G54+'Kosten TD'!G67","v":8265.3365299999987},{"$f":"'Kosten TD'!H54+'Kosten TD'!H67","v":0},{"$f":"'Kosten TD'!I54+'Kosten TD'!I67","v":0},{"$f":"'Kosten TD'!J54+'Kosten TD'!J67","v":0},{"$f":"'Kosten TD'!K54+'Kosten TD'!K67","v":7677.0672563938206},{"$f":"'Kosten TD'!L54+'Kosten TD'!L67","v":0},{"$f":"'Kosten TD'!M54+'Kosten TD'!M67","v":81.473519999999994},{"$f":"'Kosten TD'!N54+'Kosten TD'!N67","v":6.9810699999999999},{"$f":"'Kosten TD'!O54+'Kosten TD'!O67","v":612},{"$f":"'Kosten TD'!P54+'Kosten TD'!P67","v":0}]
[null,"Gedoogbelasting","€ '000,  prijspeil 2007",null,{"$f":"'Kosten TD'!E55+'Kosten TD'!E68","v":0},{"$f":"'Kosten TD'!F55+'Kosten TD'!F68","v":0},{"$f":"'Kosten TD'!G55+'Kosten TD'!G68","v":3897.0644700000003},{"$f":"'Kosten TD'!H55+'Kosten TD'!H68","v":0},{"$f":"'Kosten TD'!I55+'Kosten TD'!I68","v":0},{"$f":"'Kosten TD'!J55+'Kosten TD'!J68","v":0},{"$f":"'Kosten TD'!K55+'Kosten TD'!K68","v":0},{"$f":"'Kosten TD'!L55+'Kosten TD'!L68","v":0},{"$f":"'Kosten TD'!M55+'Kosten TD'!M68","v":0},{"$f":"'Kosten TD'!N55+'Kosten TD'!N68","v":0},{"$f":"'Kosten TD'!O55+'Kosten TD'!O68","v":0},{"$f":"'Kosten TD'!P55+'Kosten TD'!P68","v":0}]
[]
[null,"CAPEX Transportdienst (t.b.v. productiviteit TD)"]
[null,"Eindstand GAW Precario Afkoop","€ '000,  prijspeil 2007",null,2217.4705778137718,null,null,null,11448.091655478949,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I57","v":20813.223263736869}]
[null,"Afschrijvingen Precario Afkoop","€ '000,  prijspeil 2007",null,739.15685927125685,null,null,null,763.20611036526293,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I58","v":1892.1112057942612}]
[null,"CAPEX (o.b.v. WACC 2007 t.b.v. productiviteit TD)","€ '000,  prijspeil 2007",null,{"$f":"WACC2007*E26+E27","v":889.94485856259337},0,0,0,1541.6763429378316,0,0,0,3307.4103877283683,0,0,0]
[null,"CAPEX (o.b.v. gemiddelde WACC 2007/2008 t.b.v. productiviteit TD)","€ '000,  prijspeil 2007",null,{"$f":"AVERAGE(WACC2007,WACC2008)*E26+E27","v":875.53129980680387},0,0,0,1467.2637471772182,0,0,0,3172.1244365140783,0,0,0]
[]
[null,"ORV Kosten Lokale Heffingen Transportdienst (incl. EHD)","€ '000,  prijspeil 2007",null,{"$f":"E22+E23+E28","v":889.94485856259337},{"$f":"F22+F23+F28","v":274.63740999999999},12162.400999999998,0,1541.6763429378316,0,7677.0672563938206,0,3388.8839077283683,6.9810699999999999,612,0]
[null,"ORV Kosten Lokale Heffingen Transportdienst met gemiddelde WACC (incl. EHD)","€ '000,  prijspeil 2007",null,{"$f":"E22+E23+E29","v":875.53129980680387},{"$f":"F22+F23+F29","v":274.63740999999999},12162.400999999998,0,1467.2637471772182,0,7677.0672563938206,0,3253.5979565140783,6.9810699999999999,612,0]
[]
[]
[null,"ORV Lokale Heffingen 2008"]
[]
[null,"OPEX Transportdienst"]
[null,"Precario","€ '000,  prijspeil 2008",null,{"$f":"'Kosten TD'!E95+'Kosten TD'!E109","v":0},{"$f":"'Kosten TD'!F95+'Kosten TD'!F109","v":275.41828999999996},{"$f":"'Kosten TD'!G95+'Kosten TD'!G109","v":12264.064},{"$f":"'Kosten TD'!H95+'Kosten TD'!H109","v":0},{"$f":"'Kosten TD'!I95+'Kosten TD'!I109","v":0},{"$f":"'Kosten TD'!J95+'Kosten TD'!J109","v":0},{"$f":"'Kosten TD'!K95+'Kosten TD'!K109","v":7595.8040000000001},{"$f":"'Kosten TD'!L95+'Kosten TD'!L109","v":0},{"$f":"'Kosten TD'!M95+'Kosten TD'!M109","v":91.785780000000003},{"$f":"'Kosten TD'!N95+'Kosten TD'!N109","v":3.3479999999999999},{"$f":"'Kosten TD'!O95+'Kosten TD'!O109","v":617},{"$f":"'Kosten TD'!P95+'Kosten TD'!P109","v":0}]
[null,"Gedoogbelasting","€ '000,  prijspeil 2008",null,{"$f":"'Kosten TD'!E96+'Kosten TD'!E110","v":0},{"$f":"'Kosten TD'!F96+'Kosten TD'!F110","v":0},{"$f":"'Kosten TD'!G96+'Kosten TD'!G110","v":0},{"$f":"'Kosten TD'!H96+'Kosten TD'!H110","v":0},{"$f":"'Kosten TD'!I96+'Kosten TD'!I110","v":0},{"$f":"'Kosten TD'!J96+'Kosten TD'!J110","v":0},{"$f":"'Kosten TD'!K96+'Kosten TD'!K110","v":0},{"$f":"'Kosten TD'!L96+'Kosten TD'!L110","v":0},{"$f":"'Kosten TD'!M96+'Kosten TD'!M110","v":0},{"$f":"'Kosten TD'!N96+'Kosten TD'!N110","v":0},{"$f":"'Kosten TD'!O96+'Kosten TD'!O110","v":0},{"$f":"'Kosten TD'!P96+'Kosten TD'!P110","v":0}]
[]
[null,"CAPEX Transportdienst (t.b.v. productiviteit TD)"]
[null,"Eindstand GAW Precario Afkoop","€ '000,  prijspeil 2008",null,1494.5751694464823,null,null,null,10802.419286109935,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I59","v":19129.244290579973}]
[null,"Afschrijvingen Precario Afkoop","€ '000,  prijspeil 2008",null,747.28758472324057,null,null,null,771.60137757928067,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I60","v":1912.9244290579977}]
[null,"CAPEX (o.b.v. WACC 2008 t.b.v. productiviteit TD)","€ '000,  prijspeil 2008",null,{"$f":"WACC2008*E42+E43","v":829.48921904279712},0,0,0,1365.7344383153272,0,0,0,2965.032865039896,0,0,0]
[null,"CAPEX (o.b.v. gemiddelde WACC 2007/2008 t.b.v. productiviteit TD)","€ '000,  prijspeil 2008",null,{"$f":"AVERAGE(WACC2007,WACC2008)*E42+E43","v":839.20395764419925},0,0,0,1435.9501636750415,0,0,0,3089.3729529286661,0,0,0]
[]
[null,"ORV Kosten Lokale Heffingen Transportdienst (incl. EHD)","€ '000,  prijspeil 2008",null,{"$f":"E38+E39+E44","v":829.48921904279712},{"$f":"F38+F39+F44","v":275.41828999999996},12264.064,0,1365.7344383153272,0,7595.8040000000001,0,3056.8186450398962,3.3479999999999999,617,0]
[null,"ORV Kosten Lokale Heffingen Transportdienst met gemiddelde WACC (incl. EHD)","€ '000,  prijspeil 2007",null,{"$f":"E38+E39+E45","v":839.20395764419925},{"$f":"F38+F39+F45","v":275.41828999999996},12264.064,0,1435.9501636750415,0,7595.8040000000001,0,3181.1587329286663,3.3479999999999999,617,0]
[]
[]
[null,"ORV Lokale Heffingen 2009 (t.b.v. productiviteit TD)"]
[]
[null,"OPEX Transportdienst"]
[null,"Precario","€ '000,  prijspeil 2009",null,{"$f":"'Kosten TD'!E138+'Kosten TD'!E152","v":0},{"$f":"'Kosten TD'!F138+'Kosten TD'!F152","v":272.9171},{"$f":"'Kosten TD'!G138+'Kosten TD'!G152","v":12940.404},{"$f":"'Kosten TD'!H138+'Kosten TD'!H152","v":0},{"$f":"'Kosten TD'!I138+'Kosten TD'!I152","v":0},{"$f":"'Kosten TD'!J138+'Kosten TD'!J152","v":0},{"$f":"'Kosten TD'!K138+'Kosten TD'!K152","v":7004.6940313149589},{"$f":"'Kosten TD'!L138+'Kosten TD'!L152","v":0},{"$f":"'Kosten TD'!M138+'Kosten TD'!M152","v":90.128839999999997},{"$f":"'Kosten TD'!N138+'Kosten TD'!N152","v":0},{"$f":"'Kosten TD'!O138+'Kosten TD'!O152","v":611},{"$f":"'Kosten TD'!P138+'Kosten TD'!P152","v":0}]
[null,"Gedoogbelasting","€ '000,  prijspeil 2009",null,{"$f":"'Kosten TD'!E139+'Kosten TD'!E153","v":0},{"$f":"'Kosten TD'!F139+'Kosten TD'!F153","v":0},{"$f":"'Kosten TD'!G139+'Kosten TD'!G153","v":0},{"$f":"'Kosten TD'!H139+'Kosten TD'!H153","v":0},{"$f":"'Kosten TD'!I139+'Kosten TD'!I153","v":0},{"$f":"'Kosten TD'!J139+'Kosten TD'!J153","v":0},{"$f":"'Kosten TD'!K139+'Kosten TD'!K153","v":0},{"$f":"'Kosten TD'!L139+'Kosten TD'!L153","v":0},{"$f":"'Kosten TD'!M139+'Kosten TD'!M153","v":0},{"$f":"'Kosten TD'!N139+'Kosten TD'!N153","v":2.4940000000000002},{"$f":"'Kosten TD'!O139+'Kosten TD'!O153","v":0},{"$f":"'Kosten TD'!P139+'Kosten TD'!P153","v":0}]
[]
[null,"CAPEX Transportdienst (t.b.v. productiviteit)"]
[null,"Eindstand GAW Precario Afkoop","€ '000,  prijspeil 2009",null,771.20078743438546,null,null,null,10351.804081603637,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I61","v":17767.242097090679}]
[null,"Afschrijvingen Precario Afkoop","€ '000,  prijspeil 2009",null,771.20078743438432,null,null,null,796.29262166181763,null,null,null,{"$f":"'Aanpassing gegevens (sept.2013)'!I62","v":1974.1380107878538}]
[null,"CAPEX (o.b.v. WACC 2009 t.b.v. productiviteit TD)","€ '000,  prijspeil 2009",null,{"$f":"WACC2009*E58+E59","v":813.6168307432755},0,0,0,1365.6418461500177,0,0,0,2951.3363261278409,0,0,0]
[]
[null,"ORV Kosten Lokale Heffingen Transportdienst (incl. EHD)","€ '000,  prijspeil 2009",null,{"$f":"E54+E55+E60","v":813.6168307432755},{"$f":"F54+F55+F60","v":272.9171},12940.404,0,1365.6418461500177,0,7004.6940313149589,0,3041.4651661278408,2.4940000000000002,611,0]
[]
[]
[null,"ORV Lokale Heffingen 2009 (t.b.v. eindinkomsten)"]
[]
[null,"Transportdienst (incl. EHD)"]
[null,"OPEX Precario","€ '000,  prijspeil 2009",null,{"$f":"E54+'Kosten TD'!E184+'Kosten TD'!E198","v":0},{"$f":"F54+'Kosten TD'!F184+'Kosten TD'!F198","v":272.9171},{"$f":"G54+'Kosten TD'!G184+'Kosten TD'!G198","v":12940.404},{"$f":"H54+'Kosten TD'!H184+'Kosten TD'!H198","v":0},{"$f":"I54+'Kosten TD'!I184+'Kosten TD'!I198","v":0},{"$f":"J54+'Kosten TD'!J184+'Kosten TD'!J198","v":0},{"$f":"K54+'Kosten TD'!K184+'Kosten TD'!K198","v":7004.6940313149589},{"$f":"L54+'Kosten TD'!L184+'Kosten TD'!L198","v":0},{"$f":"M54+'Kosten TD'!M184+'Kosten TD'!M198","v":90.128839999999997},{"$f":"N54+'Kosten TD'!N184+'Kosten TD'!N198","v":0},{"$f":"O54+'Kosten TD'!O184+'Kosten TD'!O198","v":611},{"$f":"P54+'Kosten TD'!P184+'Kosten TD'!P198","v":0}]
[null,"OPEX Gedoogbelasting","€ '000,  prijspeil 2009",null,{"$f":"E55+'Kosten TD'!E185+'Kosten TD'!E199","v":0},{"$f":"F55+'Kosten TD'!F185+'Kosten TD'!F199","v":0},{"$f":"G55+'Kosten TD'!G185+'Kosten TD'!G199","v":0},{"$f":"H55+'Kosten TD'!H185+'Kosten TD'!H199","v":0},{"$f":"I55+'Kosten TD'!I185+'Kosten TD'!I199","v":0},{"$f":"J55+'Kosten TD'!J185+'Kosten TD'!J199","v":0},{"$f":"K55+'Kosten TD'!K185+'Kosten TD'!K199","v":0},{"$f":"L55+'Kosten TD'!L185+'Kosten TD'!L199","v":0},{"$f":"M55+'Kosten TD'!M185+'Kosten TD'!M199","v":0},{"$f":"N55+'Kosten TD'!N185+'Kosten TD'!N199","v":2.4940000000000002},{"$f":"O55+'Kosten TD'!O185+'Kosten TD'!O199","v":0},{"$f":"P55+'Kosten TD'!P185+'Kosten TD'!P199","v":0}]
[null,"CAPEX (o.b.v. WACC NG4R)","€ '000,  prijspeil 2009",null,{"$f":"E60","v":813.6168307432755},{"$f":"F60","v":0},0,0,1365.6418461500177,0,0,0,2951.3363261278409,0,0,0]
[]
[null,"ORV Kosten Lokale Heffingen Transportdienst (incl. EHD)","€ '000,  prijspeil 2009",null,{"$f":"SUM(E68:E70)","v":813.6168307432755},272.9171,12940.404,0,1365.6418461500177,0,7004.6940313149589,0,3041.4651661278408,2.4940000000000002,611,0]
[]
[null,"Aansluitdienst (uitsluitend OPEX)"]
[null,"Precario","€ '000,  prijspeil 2009",null,{"$f":"'Kosten AD'!E13+'Kosten AD'!E27+'Kosten AD'!E40","v":0},{"$f":"'Kosten AD'!F13+'Kosten AD'!F27+'Kosten AD'!F40","v":0},{"$f":"'Kosten AD'!G13+'Kosten AD'!G27+'Kosten AD'!G40","v":0},{"$f":"'Kosten AD'!H13+'Kosten AD'!H27+'Kosten AD'!H40","v":0},{"$f":"'Kosten AD'!I13+'Kosten AD'!I27+'Kosten AD'!I40","v":0},{"$f":"'Kosten AD'!J13+'Kosten AD'!J27+'Kosten AD'!J40","v":0},{"$f":"'Kosten AD'!K13+'Kosten AD'!K27+'Kosten AD'!K40","v":0},{"$f":"'Kosten AD'!L13+'Kosten AD'!L27+'Kosten AD'!L40","v":0},{"$f":"'Kosten AD'!M13+'Kosten AD'!M27+'Kosten AD'!M40","v":0},{"$f":"'Kosten AD'!N13+'Kosten AD'!N27+'Kosten AD'!N40","v":0},{"$f":"'Kosten AD'!O13+'Kosten AD'!O27+'Kosten AD'!O40","v":0},{"$f":"'Kosten AD'!P13+'Kosten AD'!P27+'Kosten AD'!P40","v":0}]
[null,"Gedoogbelasting","€ '000,  prijspeil 2009",null,{"$f":"'Kosten AD'!E14+'Kosten AD'!E28+'Kosten AD'!E41","v":6},{"$f":"'Kosten AD'!F14+'Kosten AD'!F28+'Kosten AD'!F41","v":0},{"$f":"'Kosten AD'!G14+'Kosten AD'!G28+'Kosten AD'!G41","v":0},{"$f":"'Kosten AD'!H14+'Kosten AD'!H28+'Kosten AD'!H41","v":0},{"$f":"'Kosten AD'!I14+'Kosten AD'!I28+'Kosten AD'!I41","v":0},{"$f":"'Kosten AD'!J14+'Kosten AD'!J28+'Kosten AD'!J41","v":0},{"$f":"'Kosten AD'!K14+'Kosten AD'!K28+'Kosten AD'!K41","v":0},{"$f":"'Kosten AD'!L14+'Kosten AD'!L28+'Kosten AD'!L41","v":0},{"$f":"'Kosten AD'!M14+'Kosten AD'!M28+'Kosten AD'!M41","v":0},{"$f":"'Kosten AD'!N14+'Kosten AD'!N28+'Kosten AD'!N41","v":0},{"$f":"'Kosten AD'!O14+'Kosten AD'!O28+'Kosten AD'!O41","v":0},{"$f":"'Kosten AD'!P14+'Kosten AD'!P28+'Kosten AD'!P41","v":0}]
[]
[null,"ORV Kosten Lokale Heffingen Aansluitdienst","€ '000,  prijspeil 2009",null,{"$f":"E75+E76","v":6},{"$f":"F75+F76","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Geschatte kosten ORV Lokale Heffingen 2013 (obv ORV 2010)"]
[]
[null,"Transportdienst"]
[null,"ORV Kosten Lokale Heffingen 2009 (in prijspeil 2010)","€ '000,  prijspeil 2010",null,{"$f":"E72*(1+CPIv2009n2010)","v":816.05768123550524},273.73585129999998,12979.225211999999,0,1369.7387716884675,0,7025.708113408903,0,3050.5895616262242,2.5014819999999998,612.83299999999997,0]
[null,"Geschatte ORV Kosten Lokale Heffingen Transportdienst 2013","€ '000,  prijspeil 2010",null,{"$f":"E84","v":816.05768123550524},{"$f":"F84","v":273.73585129999998},12979.225211999999,0,1369.7387716884675,0,7025.708113408903,0,3050.5895616262242,2.5014819999999998,612.83299999999997,0]
[]
[null,"Aansluitdienst"]
[null,"ORV Kosten Lokale Heffingen 2009 (in prijspeil 2010)","€ '000,  prijspeil 2010",null,{"$f":"E78*(1+CPIv2009n2010)","v":6.0179999999999989},0,0,0,0,0,0,0,0,0,0,0]
[null,"Geschatte ORV Kosten Lokale Heffingen Aansluitdienst 2013","€ '000,  prijspeil 2010",null,{"$f":"E88","v":6.0179999999999989},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Significantietoets ORV Lokale Heffingen (o.b.v. kosten 2009)"]
[]
[null,"OPEX TD (incl. EHD) en AD","€ '000,  prijspeil 2009",null,{"$f":"SUM(E68:E69, E75:E76)","v":6},272.9171,12940.404,0,0,0,7004.6940313149589,0,90.128839999999997,2.4940000000000002,611,0]
[null,"CAPEX (o.b.v. WACC2009 t.b.v. significantietoets)","€ '000,  prijspeil 2009",null,{"$f":"WACC2009*E58+E59","v":813.6168307432755},0,0,0,1365.6418461500177,0,0,0,2951.3363261278409,0,0,0]
[null,"Kosten ORV Lokale Heffingen in 2009","€ '000,  prijspeil 2009",null,{"$f":"SUM(E94:E95)","v":819.6168307432755},{"$f":"SUM(F94:F95)","v":272.9171},12940.404,0,1365.6418461500177,0,7004.6940313149589,0,3041.4651661278408,2.4940000000000002,611,0]
[]
[null,"Totale sectorkosten (TD + AD) 2009 (excl. ORV; o.b.v. WACC2009)","€ '000,  prijspeil 2009",{"$f":"'Kosten TD'!D221+'Kosten AD'!D67-SUM(E96:P96)","v":1004024.4481047225}]
[null,"Gemiddeld aandeel kosten ORV L.H. in totale efficiënte kosten (incl. ORV)","%",{"$f":"SUM(E96:P96)/(D98+SUM(E96:P96))","v":2.5297224633501168E-2}]
[]
[null,"Kosten ORV Lokale Heffingen als % van efficiënte kosten plus ORV","%",null,{"$f":"E96/($D$98*(SO!E86/SO!$Q$86)+E96)","v":4.0610000637162691E-2},{"$f":"F96/($D$98*(SO!F86/SO!$Q$86)+F96)","v":9.9018188402393396E-3},{"$f":"G96/($D$98*(SO!G86/SO!$Q$86)+G96)","v":4.7036332277703534E-2},{"$f":"H96/($D$98*(SO!H86/SO!$Q$86)+H96)","v":0},{"$f":"I96/($D$98*(SO!I86/SO!$Q$86)+I96)","v":5.8695769881553964E-2},{"$f":"J96/($D$98*(SO!J86/SO!$Q$86)+J96)","v":0},{"$f":"K96/($D$98*(SO!K86/SO!$Q$86)+K96)","v":2.3024355303396745E-2},{"$f":"L96/($D$98*(SO!L86/SO!$Q$86)+L96)","v":0},{"$f":"M96/($D$98*(SO!M86/SO!$Q$86)+M96)","v":0.1756880076399977},{"$f":"N96/($D$98*(SO!N86/SO!$Q$86)+N96)","v":1.309362621633467E-4},{"$f":"O96/($D$98*(SO!O86/SO!$Q$86)+O96)","v":2.2490526157496419E-3},{"$f":"P96/($D$98*(SO!P86/SO!$Q$86)+P96)","v":0}]
[null,"Significantietoets (één netbeheerder >1% afwijking)",null,null,{"$f":"IF(ABS(E101-$D$99)>1%, \"ja\", \"nee\")","v":"ja"},"ja","ja","ja","ja","ja","nee","ja","ja","ja","ja","ja"]

{"sheet":"CPI&WACC","index":17,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[4,6,4,7]]}
[]
[null,"CPI en WACC"]
[]
[null,"Jaarlijkse cpi en reële WACC"]
[]
[null,null,"CPI","WACC"]
[null,2004,2.1000000000000001E-2,6.8000000000000005E-2]
[null,2005,1.0999999999999999E-2,6.8000000000000005E-2]
[null,2006,1.7999999999999999E-2,6.8000000000000005E-2]
[null,2007,1.4E-2,6.8000000000000005E-2]
[null,2008,1.0999999999999999E-2,5.5E-2]
[null,2009,3.2000000000000001E-2,5.5E-2]
[null,2010,3.0000000000000001E-3,5.5E-2]
[null,"2011-2013",null,6.2E-2]
[]
[]
[]
[null,"cpi-tabel"]
[]
[null,"naar\\van",2003,2004,2005,2006,2007,2008,2009]
[null,2004,{"$f":"C7","v":2.1000000000000001E-2}]
[null,2005,{"$f":"((1+C21)*(1+C8)-1)","v":3.2230999999999899E-2},{"$f":"C8","v":1.0999999999999999E-2}]
[null,2006,5.0811157999999912E-2,{"$f":"((1+D22)*(1+C9)-1)","v":2.9197999999999835E-2},{"$f":"C9","v":1.7999999999999999E-2}]
[null,2007,6.5522514211999949E-2,{"$f":"((1+D23)*(1+C10)-1)","v":4.3606771999999738E-2},{"$f":"((1+E23)*(1+C10)-1)","v":3.2251999999999947E-2},{"$f":"C10","v":1.4E-2}]
[null,2008,7.7243261868331858E-2,{"$f":"((1+D24)*(1+C11)-1)","v":5.5086446491999563E-2},{"$f":"((1+E24)*(1+C11)-1)","v":4.3606771999999738E-2},{"$f":"((1+F24)*(1+C11)-1)","v":2.5153999999999899E-2},{"$f":"C11","v":1.0999999999999999E-2}]
[null,2009,0.11171504624811845,{"$f":"((1+D25)*(1+C12)-1)","v":8.8849212779743558E-2},{"$f":"((1+E25)*(1+C12)-1)","v":7.7002188703999774E-2},{"$f":"((1+F25)*(1+C12)-1)","v":5.795892799999991E-2},{"$f":"(1+G25)*(1+C12)-1","v":4.3351999999999835E-2},{"$f":"C12","v":3.2000000000000001E-2}]
[null,2010,0.11505019138686268,{"$f":"((1+D26)*(1+C13)-1)","v":9.2115760418082671E-2},{"$f":"((1+E26)*(1+C13)-1)","v":8.0233195270111635E-2},{"$f":"((1+F26)*(1+C13)-1)","v":6.113280478399985E-2},{"$f":"(1+G26)*(1+C13)-1","v":4.6482055999999661E-2},{"$f":"(1+H26)*(1+C13)-1","v":3.5096000000000016E-2},{"$f":"C13","v":3.0000000000000001E-3}]