{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Dashboard","Voertuigprofielen","Brandstofprofielen","Stadsvoertuig","Distributieschema's","Referentie","Alternatief 1","Alternatief 2","Info en Copyright"],"not_rendered":{"charts":5,"images":11,"macros":1,"external_links":0,"defined_names":414,"comments":0,"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":"Dashboard","index":0,"n_rows":135,"n_cols":58,"rows_kept":135,"cut":false,"hidden":false,"merged":[[133,34,133,39],[134,34,134,39],[22,16,22,17],[63,53,63,54],[122,46,122,50],[61,53,61,54],[62,53,62,54],[58,16,58,18],[133,22,133,26],[134,22,134,26],[120,38,120,40],[116,42,116,44],[130,22,130,26],[131,22,131,26],[132,22,132,26],[131,48,131,50],[120,2,121,11],[51,16,51,18],[84,21,85,22],[124,22,124,26],[3,3,3,4],[77,14,77,51],[77,1,77,12],[48,6,48,12],[112,2,113,6],[97,27,97,29],[97,21,97,22],[61,2,61,3],[97,35,97,37],[51,48,51,57],[97,30,97,33],[97,23,97,24],[88,2,89,5],[92,2,93,4],[112,9,113,9],[107,2,108,6],[60,7,60,11],[72,7,72,11],[112,11,113,11],[86,2,86,11],[132,48,132,50],[132,34,132,39],[117,22,117,26],[118,22,118,26],[119,22,119,26],[129,22,129,26],[120,22,120,26],[121,22,121,26],[122,22,122,26],[123,22,123,26],[125,22,125,26],[126,22,126,26],[127,22,127,26],[128,22,128,26],[115,29,115,51],[116,48,116,50],[118,38,118,40],[119,38,119,40],[115,14,115,27],[116,22,116,26],[39,36,39,42],[66,56,66,57],[67,53,67,54],[67,56,67,57],[61,56,61,57],[62,56,62,57],[63,56,63,57],[64,56,64,57],[65,53,65,54],[65,56,65,57],[64,53,64,54],[66,53,66,54]]}
["``",null,null,null,null,null,null,null,null,"Swtich Alt1",null,"Switch Alt2"]
[null,null,null,null,null,null,null,null,null,1,null,1]
[]
[null,null,null,"Keuze Nieuw of Retrofit",null,null,null,"Categorie",null,"Categorie",null,"Categorie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosten per kilometer",null,"Ref","Alt1","Alt2","Rank"]
[null,null,null,{"$f":"Profielgroep2","v":"ALT1"},"Cat2_",null,null,"Cat1_",null,{"$f":"VLOOKUP(J91,$D5:$E6,2,0)","v":"Cat2_"},null,{"$f":"VLOOKUP(L91,$D5:$E6,2,0)","v":"Cat2_"},null,null,null,null,"Error checking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Brandstofkosten hvt",null,{"$f":"ROUND(Referentie!G216,2)","v":0.27},{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G216,2)","v":0.21},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G216,2)","v":0.21},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC5)+COUNTIF(BC$5:BC5,BC5)","v":2}]
[null,null,null,{"$f":"Profielgroep3","v":"ALT2"},"Cat3_",null,null,null,null,null,null,null,null,null,null,null,"fouten dashboard",{"$f":"COUNTIF(Kernwinkelgebied,\"<0\")+COUNTIF(G95:G107,\"→\")+COUNTIF(I95:I107,\"→\")+COUNTIF(K95:K107,\"→\")+COUNTIF(G111:G112,\"→\")+COUNTIF(I111:I112,\"→\")+COUNTIF(K111:K112,\"→\")+COUNTIF(G123:G131,\"→\")+COUNTIF(I123:I131,\"→\")+COUNTIF(K123:K131,\"→\")+COUNTIF(AN119:AN121,\"<0\")+COUNTIF(AQ41:AQ43,\"<0\")+IF(AND(SUM(AM119:AO120)=0,Omrijdafstand>0),1,0)+IF(Capaciteit_stadsvoertuig>Lading_hoofdvoertuig,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onderhoudskosten hvt",null,{"$f":"ROUND(Referentie!G217,2)","v":0},{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G217,2)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G217,2)","v":0},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC6)+COUNTIF(BC$5:BC6,BC6)","v":5}]
[null,null,null,null,null,null,null,null,null,"Bepaal PullDown",1,"Bepaal PullDown",null,null,null,null,"fouten stadsvoertuig",{"$f":"check_svt","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verzekeringen hvt",null,{"$f":"ROUND(Referentie!G218,2)","v":0},{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G218,2)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G218,2)","v":0},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC7)+COUNTIF(BC$5:BC7,BC7)","v":6}]
[null,null,null,"Overzicht voertuigprofielen",null,null,null,null,null,"PullDown Referentie",null,"PullDown Alternatief 2",null,null,null,null,"lege cellen dashboard",{"$f":"ROUNDUP(COUNTBLANK($F$85)*($H$125+$J$125+$L$125),0)+COUNTBLANK(F81:F83)+COUNTBLANK(H96:H97)+COUNTBLANK(H101:H103)+COUNTBLANK(BrandstofprijsR)+SUM(H62:H71)+SUM(J62:J64)+SUM(L62:L64)+Switch_Alt1*COUNTBLANK(J96:J97)+Switch_Alt1*COUNTBLANK(J101:J103)++Switch_Alt1*COUNTBLANK(Brandstofprijs1)+Switch_Alt2*COUNTBLANK(L96:L97)+Switch_Alt2*COUNTBLANK(L101:L103)+switch_ref_br2*COUNTBLANK(H100)+switch_ref_br2*COUNTBLANK(BrandstofprijsR_2)+Switch_Alt1*switch_Alt1_br2*(COUNTBLANK(J100)+COUNTBLANK(J112))+Switch_Alt1*switch_Alt1_br2*COUNTBLANK(Brandstofprijs1_2)+Switch_Alt2*switch_Alt2_br2*(COUNTBLANK(L100)+COUNTBLANK(L112))+Switch_Alt2*switch_Alt2_br2*COUNTBLANK(Brandstofprijs2_2)+COUNTBLANK(AM119:AM120)+COUNTBLANK(AY118)+COUNTBLANK(AY120:AY121)+COUNTBLANK(AQ123:AQ125)+COUNTBLANK(AQ126:AQ127)+COUNTBLANK(AS124:AS125)+COUNTBLANK(AU133:AU135)+COUNTBLANK(AW135)+COUNTBLANK(AY135)+COUNTBLANK(Uren_hvt_ref)+COUNTBLANK(Uren_hvt_alt1)+COUNTBLANK(Uren_hvt_alt2)+COUNTBLANK(AI133:AI135)\n\n+Buitenstedelijk*(COUNTBLANK(Snelheid_buitenstedelijk)+COUNTBLANK(Snelheid_buitenstedelijk_spits))\n+Overig_stedelijk *(COUNTBLANK(Snelheid_stedelijk)+COUNTBLANK(Snelheid_stedelijk_spits))\n+Kernwinkelgebied*(COUNTBLANK(Snelheid_kwg)+COUNTBLANK(Snelheid_kwg_spits))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Voertuigbelasting hvt",null,{"$f":"ROUND(Referentie!G219,2)","v":0},{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G219,2)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G219,2)","v":0},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC8)+COUNTIF(BC$5:BC8,BC8)","v":7}]
[null,null,null,"Soort+Naam","Nr.",null,null,null,null,{"$f":"Alternatief1_Categorie&\"PullDown\"&HLOOKUP(J91,PullDown_Selectie,13,0)","v":"Cat2_PullDown1"},null,{"$f":"Alternatief2_Categorie&\"PullDown\"&HLOOKUP(L91,PullDown_Selectie,13,0)","v":"Cat2_PullDown1"},null,null,null,null,"categorie namen",{"$f":"COUNTIF(I91,\"→\")+COUNTIF(K91,\"→\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontheffing AMvB/APV tijden",null,{"$f":"ROUND(Referentie!G220,2)","v":0},{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G220,2)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G220,2)","v":0},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC9)+COUNTIF(BC$5:BC9,BC9)","v":8}]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!H54","v":"Cat1_Diesel"},1,null,null,null,null,null,null,null,null,null,null,null,"voertuignamen",{"$f":"COUNTIF(G93,\"→\")+COUNTIF(I93,\"→\")+COUNTIF(K93,\"→\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overige kosten hvt",null,{"$f":"ROUND(Referentie!G221,2)","v":0},{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G221,2)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G221,2)","v":0},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC10)+COUNTIF(BC$5:BC10,BC10)","v":9}]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!I54","v":"Cat1_"},{"$f":"E10+1","v":2},null,null,"Ophalen Referentie",null,"Ophalen Alternatief1",null,"Ophalen Alternatief 2",null,null,null,null,"fouten voertuigprofielen",{"$f":"IF(SUM(Voertuigprofielen!S25:S45)>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inzet stadsvoertuigen",null,{"$f":"ROUND(Referentie!G222,2)","v":0},{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G222,2)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G222,2)","v":0},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC11)+COUNTIF(BC$5:BC11,BC11)","v":10}]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!J54","v":"Cat1_"},3,null,null,"Naam",null,"Soort+Naam:",null,"Soort+Naam:",null,null,null,null,"fouten brandstofprofielen",{"$f":"IF(SUM(Brandstofprofielen!S18:S19)>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personeelskosten",null,{"$f":"ROUND(SUM(Referentie!G223:G224),2)","v":0.79},{"$f":"Switch_Alt1*ROUND(SUM('Alternatief 1'!G223:G224),2)","v":0.79},{"$f":"Switch_Alt2*ROUND(SUM('Alternatief 2'!G223:G224),2)","v":0.79},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC12)+COUNTIF(BC$5:BC12,BC12)","v":1}]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!K54","v":"Cat1_"},4,null,null,{"$f":"\"Cat1_\"&H93","v":"Cat1_Diesel"},null,{"$f":"Alternatief1_Categorie&J93","v":"Cat2_LNG"},null,{"$f":"Alternatief2_Categorie&L93","v":"Cat2_LNG"},null,null,null,null,"totaal fouten",{"$f":"SUM(R6:R12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rente hvt",null,{"$f":"ROUND(Referentie!G225,20)","v":1.0438658221909499E-2},{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G225,2)","v":0.01},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G225,2)","v":0.01},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC13)+COUNTIF(BC$5:BC13,BC13)","v":4}]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!L54","v":"Cat1_"},5,null,null,{"$f":"IFERROR(\"Naar_Ref_\"&VLOOKUP(H13,Voertuigdefinitie_Tabel2,2,FALSE),\"Ref_Clear\")","v":"Naar_Ref_1"},null,{"$f":"IFERROR(\"Naar_Alt1_\"&VLOOKUP(J13,Voertuigdefinitie_Tabel,2,FALSE),\"Alt1_Clear\")","v":"Naar_Alt1_1"},null,{"$f":"IFERROR(\"Naar_Alt2_\"&VLOOKUP(L13,Voertuigdefinitie_Tabel,2,FALSE),\"Alt2_Clear\")","v":"Naar_Alt2_1"},null,null,null,null,"waarschuwingen dashboard",{"$f":"COUNTIF(G135,\"→\")+COUNTIF(I135,\"→\")+COUNTIF(K135,\"→\")+IF(Rente_nominaal<Inflatie,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afschrijving hvt",null,{"$f":"ROUND(Referentie!G226,20)","v":0.10595238095238101},{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G226,2)","v":0.15},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G226,2)","v":0.15},{"$f":"COUNTIF($BC$5:$BC$14,\">\"&BC14)+COUNTIF(BC$5:BC14,BC14)","v":3}]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!M54","v":"Cat1_"},6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA15),$BF$5:$BF$14,0))","v":"Personeelskosten"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC15),$BF$5:$BF$14,0))","v":0.79},{"$f":"VLOOKUP($BA15,$BA$5:$BE$14,4,FALSE)","v":0.79},{"$f":"VLOOKUP($BA15,$BA$5:$BE$14,5,FALSE)","v":0.79}]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!N54","v":"Cat1_"},7,null,null,"Bewaren Referentie",null,"Bewaren Alternatief 1",null,"Bewaren Alternatief 2",null,null,null,null,"verficatiewaarden","min",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA16),$BF$5:$BF$14,0))","v":"Brandstofkosten hvt"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC16),$BF$5:$BF$14,0))","v":0.27},0.21,0.21]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!O54","v":"Cat1_"},8,null,null,"Soort+Naam:",null,"Soort+Naam:",null,"Soort+Naam:",null,null,null,null,"referentie_brandstof1",{"$f":"IF(Referentie_2=\"N.v.t.\",1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA17),$BF$5:$BF$14,0))","v":"Afschrijving hvt"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC17),$BF$5:$BF$14,0))","v":0.10595238095238101},0.15,0.15]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!P54","v":"Cat1_"},9,null,null,{"$f":"Referentie_Categorie&H93","v":"Cat1_Diesel"},null,{"$f":"Alternatief1_Categorie&J93","v":"Cat2_LNG"},null,{"$f":"Alternatief2_Categorie&L93","v":"Cat2_LNG"},null,null,null,null,"alternatief1_brandstof1",{"$f":"IF(Alternatief1_2=\"N.v.t.\",1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA18),$BF$5:$BF$14,0))","v":"Rente hvt"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC18),$BF$5:$BF$14,0))","v":1.0438658221909499E-2},0.01,0.01]
[null,null,null,{"$f":"\"Cat1_\"&Voertuigprofielen!Q54","v":"Cat1_"},10,null,null,"Macronaam:",null,"Macronaam:",null,"Macronaam:",null,null,null,null,"alternatief2_brandstof1",{"$f":"IF(Alternatief2_2=\"N.v.t.\",1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA19),$BF$5:$BF$14,0))","v":"Onderhoudskosten hvt"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC19),$BF$5:$BF$14,0))","v":0},0,0]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!H85","v":"Cat2_LNG"},1,null,null,{"$f":"\"Van_Ref_\"&VLOOKUP(IF(COUNTIF(Voertuig_Name2,H18)=0,\"Referentievoertuig\",H18),Voertuigdefinitie_Tabel2,2,FALSE)","v":"Van_Ref_1"},null,{"$f":"\"Van_Alt1_\"&VLOOKUP(IF(COUNTIF(Voertuig_Name,J18)=0,Alternatief1_Categorie,J18),Voertuigdefinitie_Tabel,2,FALSE)","v":"Van_Alt1_1"},null,{"$f":"\"Van_Alt2_\"&VLOOKUP(IF(COUNTIF(Voertuig_Name,L18)=0,Alternatief2_Categorie,L18),Voertuigdefinitie_Tabel,2,FALSE)","v":"Van_Alt2_1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA20),$BF$5:$BF$14,0))","v":"Verzekeringen hvt"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC20),$BF$5:$BF$14,0))","v":0},0,0]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!I85","v":"Cat2_"},{"$f":"E20+1","v":2},null,null,null,null,null,null,null,null,null,null,null,"Inzet svt (1=ja; 0=nee)",{"$f":"IF(H125+J125*Switch_Alt1+L125*Switch_Alt2=0,0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA21),$BF$5:$BF$14,0))","v":"Voertuigbelasting hvt"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC21),$BF$5:$BF$14,0))","v":0},0,0]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!J85","v":"Cat2_"},3,null,null,"Macronamen voor ophalen en bewaren brandstofprofielen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA22),$BF$5:$BF$14,0))","v":"Ontheffing AMvB/APV tijden"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC22),$BF$5:$BF$14,0))","v":0},0,0]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!K85","v":"Cat2_"},4,null,null,{"$f":"VLOOKUP(Referentie,Brandstofdefinitie_Tabel,2,FALSE)","v":1},null,{"$f":"VLOOKUP(Alternatief1,Brandstofdefinitie_Tabel,2,FALSE)","v":2},null,{"$f":"VLOOKUP(Alternatief2,Brandstofdefinitie_Tabel,2,FALSE)","v":2},null,null,null,null,"Direct aansluitende stadsdistributie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA23),$BF$5:$BF$14,0))","v":"Overige kosten hvt"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC23),$BF$5:$BF$14,0))","v":0},0,0]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!L85","v":"Cat2_"},5,null,null,{"$f":"\"Naar_Ref_Br\"&H23","v":"Naar_Ref_Br1"},null,{"$f":"\"Naar_Alt1_Br\"&J23","v":"Naar_Alt1_Br2"},null,{"$f":"\"Naar_Alt2_Br\"&L23","v":"Naar_Alt2_Br2"},null,null,null,null,"opties","ja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(BA$5:BA$14,MATCH(ROWS(BA$15:BA24),$BF$5:$BF$14,0))","v":"Inzet stadsvoertuigen"},null,{"$f":"INDEX(BC$5:BC$14,MATCH(ROWS(BC$15:BC24),$BF$5:$BF$14,0))","v":0},0,0]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!M85","v":"Cat2_"},6,null,null,{"$f":"\"Van_Ref_Br\"&H23","v":"Van_Ref_Br1"},null,{"$f":"\"Van_Alt1_Br\"&J23","v":"Van_Alt1_Br2"},null,{"$f":"\"Van_Alt2_Br\"&L23","v":"Van_Alt2_Br2"},null,null,null,null,null,"nee"]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!N85","v":"Cat2_"},7,null,null,{"$f":"IFERROR(VLOOKUP(Referentie_2,Brandstofdefinitie_Tabel,2,FALSE),\"nvt\")","v":"nvt"},null,{"$f":"IFERROR(VLOOKUP(Alternatief1_2,Brandstofdefinitie_Tabel,2,FALSE),\"nvt\")","v":"nvt"},null,{"$f":"IFERROR(VLOOKUP(Alternatief2_2,Brandstofdefinitie_Tabel,2,FALSE),\"nvt\")","v":"nvt"},null,null,null,null,"gekozen",{"$f":"AY130","v":"ja"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermindering uitstoot #",null,"Alt1","Alt2"]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!O85","v":"Cat2_"},8,null,null,{"$f":"\"Naar_Ref_2_Br\"&H26","v":"Naar_Ref_2_Brnvt"},null,{"$f":"\"Naar_Alt1_2_Br\"&J26","v":"Naar_Alt1_2_Brnvt"},null,{"$f":"\"Naar_Alt2_2_Br\"&L26","v":"Naar_Alt2_2_Brnvt"},null,null,null,null,"ja=1; nee=0:",{"$f":"IF(R26=R24,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CO2 (\"&S61&\", \"&CO2_weight&\")\"","v":"CO2 (TtW, ton)"},null,{"$f":"Switch_Alt1*ROUND(-'Alternatief 1'!J347,0)","v":0},{"$f":"Switch_Alt2*ROUND(-'Alternatief 2'!J347,0)","v":0}]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!P85","v":"Cat2_"},9,null,null,{"$f":"\"Van_Ref_2_Br\"&H26","v":"Van_Ref_2_Brnvt"},null,{"$f":"\"Van_Alt1_2_Br\"&J26","v":"Van_Alt1_2_Brnvt"},null,{"$f":"\"Van_Alt2_2_Br\"&L26","v":"Van_Alt2_2_Brnvt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"NOx (\"&S63&\", \"&NOx_weight&\")\"","v":"NOx (TtW, kg)"},null,{"$f":"Switch_Alt1*ROUND(-'Alternatief 1'!J350,0)","v":6},{"$f":"Switch_Alt2*ROUND(-'Alternatief 2'!J350,0)","v":6}]
[null,null,null,{"$f":"\"Cat2_\"&Voertuigprofielen!Q85","v":"Cat2_"},10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PM (\"&S65&\", \"&PM_weight&\")\"","v":"PM (TtW, hg)"},null,{"$f":"Switch_Alt1*ROUND(-'Alternatief 1'!J353,0)","v":1},{"$f":"Switch_Alt2*ROUND(-'Alternatief 2'!J353,0)","v":1}]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!H116","v":"Cat3_"},11,null,null,"Reéle financieringsrente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Geluid (x 10^\"&noise_weight&\" dBh)\"","v":"Geluid (x 10^4 dBh)"},null,{"$f":"Switch_Alt1*ROUND(-'Alternatief 1'!J356,0)","v":2},{"$f":"Switch_Alt2*ROUND(-'Alternatief 2'!J356,0)","v":2}]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!I116","v":"Cat3_"},12,null,null,"Regulier",null,"Regulier",null,"Regulier"]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!J116","v":"Cat3_"},13,null,null,{"$f":"((1+Rente_nominaal/1)/(1+Inflatie/1)-1)","v":2.4630541871921263E-2},null,{"$f":"((1+Rente_nominaal/1)/(1+Inflatie/1)-1)","v":2.4630541871921263E-2},null,{"$f":"((1+Rente_nominaal/1)/(1+Inflatie/1)-1)","v":2.4630541871921263E-2}]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!K116","v":"Cat3_"},14,null,null,"Zacht",null,"Zacht",null,"Zacht",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermindering uitstoot EUR",null,"Alt1","Alt2"]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!L116","v":"Cat3_"},15,null,null,{"$f":"((1+H135/1)/(1+Inflatie/1)-1)","v":1.4778325123152802E-2},null,{"$f":"((1+J135/1)/(1+Inflatie/1)-1)","v":2.4630541871921263E-2},null,{"$f":"((1+L135/1)/(1+Inflatie/1)-1)","v":2.4630541871921263E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"CO2 (\"&S61&\")\"","v":"CO2 (TtW)"},null,{"$f":"Switch_Alt1*ROUND(-'Alternatief 1'!J348,0)","v":7},{"$f":"Switch_Alt2*ROUND(-'Alternatief 2'!J348,0)","v":7}]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!M116","v":"Cat3_"},16,null,null,null,null,null,null,null,null,null,null,null,"Switch gtm/ld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"NOx (\"&S63&\")\"","v":"NOx (TtW)"},null,{"$f":"Switch_Alt1*ROUND(-'Alternatief 1'!J351,0)","v":64},{"$f":"Switch_Alt2*ROUND(-'Alternatief 2'!J351,0)","v":64}]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!N116","v":"Cat3_"},17,null,null,"Brandstoffen en eenheden",null,null,null,null,null,null,null,null,"switch",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"PM (\"&S63&\")\"","v":"PM (TtW)"},null,{"$f":"Switch_Alt1*ROUND(-'Alternatief 1'!J354,0)","v":17},{"$f":"Switch_Alt2*ROUND(-'Alternatief 2'!J354,0)","v":17}]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!O116","v":"Cat3_"},18,null,null,{"$f":"HLOOKUP(Referentie,Brandstofprofielen,3,FALSE)","v":"Diesel"},null,{"$f":"HLOOKUP(Alternatief1,Brandstofprofielen,3,FALSE)","v":"LNG"},null,{"$f":"HLOOKUP(Alternatief2,Brandstofprofielen,3,FALSE)","v":"LNG"},null,null,null,null,"gebruikstermijn",{"$f":"IF(R36=1,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geluid",null,{"$f":"Switch_Alt1*ROUND(-'Alternatief 1'!J357,0)","v":83},{"$f":"Switch_Alt2*ROUND(-'Alternatief 2'!J357,0)","v":83}]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!P116","v":"Cat3_"},19,null,null,{"$f":"HLOOKUP(Referentie,Brandstofprofielen,4,FALSE)","v":"liter"},null,{"$f":"HLOOKUP(Alternatief1,Brandstofprofielen,4,FALSE)","v":"kilogram"},null,{"$f":"HLOOKUP(Alternatief2,Brandstofprofielen,4,FALSE)","v":"kilogram"},null,null,null,null,"levensduur",{"$f":"IF(R36=2,1,0)","v":0}]
[null,null,null,{"$f":"\"Cat3_\"&Voertuigprofielen!Q116","v":"Cat3_"},20,null,null,{"$f":"HLOOKUP(Referentie_2,Brandstofprofielen,3,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP(Alternatief1_2,Brandstofprofielen,3,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP(Alternatief2_2,Brandstofprofielen,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"HLOOKUP(Referentie_2,Brandstofprofielen,4,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP(Alternatief1_2,Brandstofprofielen,4,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"HLOOKUP(Alternatief2_2,Brandstofprofielen,4,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finale H/B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contante waarden",null,"Alt1","Alt2"]
[null,null,null,"Overzicht brandstofprofielen",null,null,null,{"$f":"IF(BrandstofprijsR_2=\"n.v.t.\",1E+48,-BrandstofprijsR_2)","v":1E+48},null,{"$f":"IF(Brandstofprijs1_2=\"n.v.t.\",1E+48,-Brandstofprijs1_2)","v":1E+48},null,{"$f":"IF(Brandstofprijs2_2=\"n.v.t.\",1E+48,-Brandstofprijs2_2)","v":1E+48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• buitenstedelijk",null,null,null,null,null,{"$f":"IF(Buitenstedelijk=1,1,0)","v":0},null,null,null,"aantal prio-svt",null,null,null,null,null,"kosten",null,{"$f":"Switch_Alt1*ROUND(-'Alternatief 1'!G362,0)","v":0},{"$f":"Switch_Alt2*ROUND(-'Alternatief 2'!G362,0)","v":0}]
[null,null,null,"Soort+Naam","Nr.",null,null,{"$f":"IF(Referentie_2=\"n.v.t.\",1E+48,0)","v":1E+48},null,{"$f":"IF(Alternatief1_2=\"n.v.t.\",1E+48,0)","v":1E+48},null,{"$f":"IF(Alternatief2_2=\"n.v.t.\",1E+48,0)","v":1E+48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• stedelijk",null,null,null,null,null,{"$f":"1-AQ41-AQ43","v":1},null,null,null,{"$f":"ROUNDUP(directe_aansluiting_stadsdistr*Lading_hoofdvoertuig/Capaciteit_stadsvoertuig,0)","v":2},null,null,null,null,null,"opbrengsten",null,{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G361,0)","v":1032},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G361,0)","v":1032}]
[null,null,null,{"$f":"Brandstofprofielen!H30","v":"Diesel"},1,null,null,{"$f":"IF(Referentie_2=\"n.v.t.\",0,1)","v":0},null,{"$f":"IF(Alternatief1_2=\"n.v.t.\",0,1)","v":0},null,{"$f":"IF(Alternatief2_2=\"n.v.t.\",0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"• kernwinkelgebied",null,null,null,null,null,{"$f":"IF(Kernwinkelgebied>0,1,0)","v":0}]
[null,null,null,{"$f":"Brandstofprofielen!I30","v":"LNG"},{"$f":"E43+1","v":2},null,null,null,null,null,null,null,null,null,null,null,"Switch uur/km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ41=1,AK41,IF(AQ43=1,AK43,AK42))","v":"• stedelijk"},null,null,null,null,null,null,null,null,null,"aantal uren referentie",null,null,null,null,null,"Kn per maatregel",null,"Alt1","Alt2"]
[null,null,null,{"$f":"Brandstofprofielen!J30","v":0},{"$f":"E44+1","v":3},null,null,"Waarschuwingen bij bewaren",null,null,null,null,null,null,null,null,"uur/km",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aantal uren:",null,{"$f":"Referentie!J176","v":317.85714285714289},null,null,null,"MIA/VAMIL",null,{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G266,0)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G266,0)","v":0}]
[null,null,null,{"$f":"Brandstofprofielen!K30","v":0},4,null,null,{"$f":"\"De bovenstaande gegevens worden opgeslagen in voertuigprofiel \"&Referentie_Naam&\".\"","v":"De bovenstaande gegevens worden opgeslagen in voertuigprofiel Diesel."},null,{"$f":"\"De bovenstaande gegevens worden opgeslagen in voertuigprofiel \"&Alternatief1_Naam&\".\"","v":"De bovenstaande gegevens worden opgeslagen in voertuigprofiel LNG."},null,{"$f":"\"De bovenstaande gegevens worden opgeslagen in voertuigprofiel \"&Alternatief2_Naam&\".\"","v":"De bovenstaande gegevens worden opgeslagen in voertuigprofiel LNG."},null,null,null,null,"per km",{"$f":"IF(R45=2,1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"urenfactor",null,{"$f":"Uren_hvt_ref/totaal_uren_referentie","v":9.4382022471910094},null,null,null,{"$f":"Referentie!B270","v":"Investeringssubsidies"},null,{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G270,0)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G270,0)","v":0}]
[null,null,null,{"$f":"Brandstofprofielen!L30","v":0},5,null,null,{"$f":"IF(BrandstofprijsR_2<>\"n.v.t.\",\"De brandstofprijzen van de brandstofprofielen \"&Referentie&\" en \"&Referentie_2&\" worden aangepast.\",\"De brandstofprijs van brandstofprofiel \"&Referentie&\" worden aangepast.\")","v":"De brandstofprijs van brandstofprofiel Diesel worden aangepast."},null,{"$f":"IF(Brandstofprijs1_2<>\"n.v.t.\",\"De brandstofprijzen van de brandstofprofielen \"&Alternatief1&\" en \"&Alternatief1_2&\" worden aangepast.\",\"De brandstofprijs van brandstofprofiel \"&Alternatief1&\" worden aangepast.\")","v":"De brandstofprijs van brandstofprofiel LNG worden aangepast."},null,{"$f":"IF(Brandstofprijs2_2<>\"n.v.t.\",\"De brandstofprijzen van de brandstofprofielen \"&Alternatief2&\" en \"&Alternatief2_2&\" worden aangepast.\",\"De brandstofprijs van brandstofprofiel \"&Alternatief2&\" worden aangepast.\")","v":"De brandstofprijs van brandstofprofiel LNG worden aangepast."},null,null,null,null,"per uur",{"$f":"IF(R45=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Referentie!B272","v":"Exploitatie hvt"},null,{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G272,0)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G272,0)","v":0}]
[null,null,null,{"$f":"Brandstofprofielen!M30","v":0},6,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Per_uur=1,\"EUR per uur\",\"EUR per referentiekilometer\")","v":"EUR per referentiekilometer"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Referentie!B273","v":"Exploitatie svt"},null,{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G273,0)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G273,0)","v":0}]
[null,null,null,{"$f":"Brandstofprofielen!N30","v":0},7,null,"Aanvulling op partiële voertuigprofielen",null,null,null,null,null,null,null,null,null,{"$f":"IF(Per_uur=1,\"(EUR/uur):\",\"(EUR/km):\")","v":"(EUR/km):"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Referentie!B274","v":"Δ Brandstofprijs"},null,{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G274,0)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G274,0)","v":0}]
[null,null,null,{"$f":"Brandstofprofielen!O30","v":0},8,null,"Br1: CO2 (g/kWh):",{"$f":"HLOOKUP(Referentie_Naam,Referentie_Totaal,M50,FALSE)","v":2.61},null,{"$f":"HLOOKUP(Alternatief1_Naam,IF(J$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M50,FALSE)","v":2.7},null,{"$f":"HLOOKUP(Alternatief2_Naam,IF(L$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M50,FALSE)","v":2.7},16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Referentie!B275","v":"Zachte leningen"},null,{"$f":"Switch_Alt1*ROUND('Alternatief 1'!G275,0)","v":0},{"$f":"Switch_Alt2*ROUND('Alternatief 2'!G275,0)","v":0}]
[null,null,null,{"$f":"Brandstofprofielen!P30","v":0},9,null,"Br1: NOx (g/kWh):",2.5,null,0.45,null,0.45,{"$f":"M50+1","v":17}]
[null,null,null,{"$f":"Brandstofprofielen!Q30","v":0},10,null,"Br1: PM (g/kWh):",0.33,null,0.32,null,0.32,18,null,null,null,"Ladingtype en tijd modaliteitswissel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Omrekening gewichten en monteriseringsgetallen"]
[null,null,null,null,null,null,"Br1: geluid (dB):",{"$f":"HLOOKUP(Referentie_Naam,Referentie_Totaal,M53,FALSE)","v":78},null,{"$f":"HLOOKUP(Alternatief1_Naam,IF(J$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M53,FALSE)","v":70},null,{"$f":"HLOOKUP(Alternatief2_Naam,IF(L$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M53,FALSE)","v":70},19,null,null,null,"oplegger","opleggers",{"$f":"IFERROR((wissel_per_oplegger*Lading_hoofdvoertuig)/60 +\nwissel_per_voertuig*(1+ROUNDUP(Lading_hoofdvoertuig/Capaciteit_stadsvoertuig,0))/60,0)","v":17.166666666666668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gewichten",null,null,"g","kg","geluid","kg","ton"]
[null,null,null,"Overzicht namen",null,null,"Br2:  CO2 (g/kWh):",{"$f":"HLOOKUP(Referentie_Naam,Referentie_Totaal,M54,FALSE)","v":0},null,{"$f":"HLOOKUP(Alternatief1_Naam,IF(J$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M54,FALSE)","v":0},null,{"$f":"HLOOKUP(Alternatief2_Naam,IF(L$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M54,FALSE)","v":0},20,null,null,null,"wissellaadbak","wissellaadbakken",{"$f":"IFERROR((wissel_per_wissellaadbak*Lading_hoofdvoertuig)/60 +\nwissel_per_voertuig*(1+ROUNDUP(Lading_hoofdvoertuig/Capaciteit_stadsvoertuig,0))/60,0)","v":17.166666666666668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mg",null,null,{"$f":"BB55*10","v":1000},{"$f":"BC55*10","v":1000000},0,{"$f":"BE55/10","v":1.0000000000000002E-6},1.0000000000000003E-9]
[null,null,null,"Referentie",{"$f":"CONCATENATE(\"Referentie\"&CHAR(10)&IF(Per_uur=0,\"\",\"(\"&TEXT(S135,\"0\")&\" uren/jr)\"))","v":"Referentie\n"},null,"Br2:  NOx (g/kWh):",{"$f":"HLOOKUP(Referentie_Naam,Referentie_Totaal,M55,FALSE)","v":0},null,{"$f":"HLOOKUP(Alternatief1_Naam,IF(J$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M55,FALSE)","v":0},null,{"$f":"HLOOKUP(Alternatief2_Naam,IF(L$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M55,FALSE)","v":0},21,null,null,null,"rolcontainer","rolcontainers",{"$f":"IFERROR((wissel_per_rolcontainer*Lading_hoofdvoertuig)/60 +\nwissel_per_voertuig*(1+ROUNDUP(Lading_hoofdvoertuig/Capaciteit_stadsvoertuig,0))/60,0)","v":1.3333333333333335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cg",null,null,100,100000,1,1.0000000000000001E-5,1.0000000000000002E-8]
[null,null,null,"Alternatief 1",{"$f":"CONCATENATE(\"Alternatief 1\"&CHAR(10)&IF(Per_uur=0,\"\",\"(\"&TEXT(U135,\"0\")&\" uren/jr)\"))","v":"Alternatief 1\n"},null,"Br2:  PM (g/kWh):",{"$f":"HLOOKUP(Referentie_Naam,Referentie_Totaal,M56,FALSE)","v":0},null,{"$f":"HLOOKUP(Alternatief1_Naam,IF(J$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M56,FALSE)","v":0},null,{"$f":"HLOOKUP(Alternatief2_Naam,IF(L$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M56,FALSE)","v":0},22,null,null,null,"pallets","pallets",{"$f":"IFERROR((wissel_per_pallet*Lading_hoofdvoertuig)/60 +\nwissel_per_voertuig*(1+ROUNDUP(Lading_hoofdvoertuig/Capaciteit_stadsvoertuig,0))/60,0)","v":1.3333333333333335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dg",null,null,{"$f":"BB57*10","v":10},10000,2,1E-4,1.0000000000000002E-7]
[null,null,null,"Alternatief 2",{"$f":"CONCATENATE(\"Alternatief 2\"&CHAR(10)&IF(Per_uur=0,\"\",\"(\"&TEXT(W135,\"0\")&\" uren/jr)\"))","v":"Alternatief 2\n"},null,"Br2:  Geluid (dB):",{"$f":"HLOOKUP(Referentie_Naam,Referentie_Totaal,M57,FALSE)","v":0},null,{"$f":"HLOOKUP(Alternatief1_Naam,IF(J$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M57,FALSE)","v":0},null,{"$f":"HLOOKUP(Alternatief2_Naam,IF(L$91=Profielgroep2, Alternatief1_Totaal, Alternatief2_Totaal),M57,FALSE)","v":0},23,null,null,null,"dozen","dozen",{"$f":"IFERROR((wissel_per_doos*Lading_hoofdvoertuig)/60 +\nwissel_per_voertuig*(1+ROUNDUP(Lading_hoofdvoertuig/Capaciteit_stadsvoertuig,0))/60,0)","v":1.3333333333333335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g",null,null,1,1000,3,1E-3,1.0000000000000002E-6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dag",null,null,{"$f":"BB57/10","v":0.1},100,4,0.01,1.0000000000000001E-5]
[null,null,null,null,null,null,null,"Diesel",null,"LNG",null,"LNG",null,null,null,null,"Type Emissie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hg",null,null,0.01,{"$f":"BC60*10","v":10},5,0.1,1E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well-to-Wheel (WtW)","WtW","CO2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kg",null,null,1E-3,1,6,1,{"$f":"BF61/1000","v":1E-3}]
[null,null,null,null,null,null,null,"Check op onterecht lege cellen",null,null,null,null,null,null,null,null,"Tank-to-Wheel (TtW)","TtW",{"$f":"VLOOKUP(Dashboard!AI133,Emissietabel,2,FALSE)","v":"TtW"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ton",null,null,{"$f":"BB60/1000","v":9.9999999999999995E-7},{"$f":"BC60/1000","v":1E-3},7,{"$f":"BE60*1000","v":1000},1]
[null,null,"H/B in\nStedelijk gebied:",null,"buiten venstertijd (%):",null,null,{"$f":"IF(AND($AQ$42>0,H123=\"\"),1,0)","v":0},null,{"$f":"IF(AND(Switch_Alt1=1,$AQ$42>0,J123=\"\"),1,0)","v":0},null,{"$f":"IF(AND(Switch_Alt2=1,$AQ$42>0,L123=\"\"),1,0)","v":0},null,null,null,null,"Tailpipe (Tp)","Tp","NOx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2",null,null,{"$f":"INDEX(weights_CO2,MATCH(CO2_weight,weights,0))","v":1E-3},null,8,{"$f":"INDEX(weights_CO2_EUR,MATCH(CO2_weight,weights,0))","v":1}]
[null,null,null,null,"in dagrand (%):",null,null,{"$f":"IF(AND($AQ$42>0,H124=\"\"),1,0)","v":0},null,{"$f":"IF(AND(Switch_Alt1=1,$AQ$42>0,J124=\"\"),1,0)","v":0},null,{"$f":"IF(AND(Switch_Alt2=1,$AQ$42>0,L124=\"\"),1,0)","v":0},null,null,null,null,"Selected:",null,{"$f":"VLOOKUP(Dashboard!AI134,Emissietabel,2,FALSE)","v":"TtW"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hvt",null,"NOX",null,null,{"$f":"INDEX(weights_NOx_PM,MATCH(NOx_weight,weights,0))","v":1E-3},null,9,{"$f":"INDEX(weights_NOx_PM_EUR,MATCH(NOx_weight,weights,0))","v":1}]
[null,null,null,null,"stadsvoertuig (%):",null,null,{"$f":"IF(AND($AQ$42>0,H125=\"\"),1,0)","v":0},null,{"$f":"IF(AND(Switch_Alt1=1,$AQ$42>0,J125=\"\"),1,0)","v":0},null,{"$f":"IF(AND(Switch_Alt2=1,$AQ$42>0,L125=\"\"),1,0)","v":0},null,null,null,null,null,null,"PM:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM",null,null,{"$f":"INDEX(weights_NOx_PM,MATCH(PM_weight,weights,0))","v":0.01},null,10,{"$f":"INDEX(weights_NOx_PM_EUR,MATCH(PM_weight,weights,0))","v":0.1}]
[null,null,"per oplegger",null,null,null,null,{"$f":"IF(AND(inzet_svt=1,Ladingtype=Q53,AY125=\"\"),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"\"Emissiereductie ten opzichte van referentie\"","v":"Emissiereductie ten opzichte van referentie"},null,{"$f":"VLOOKUP(Dashboard!AI135,Emissietabel,2,FALSE)","v":"TtW"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geluid",null,null,{"$f":"noise_weight","v":4},null,null,"n.v.t."]
[null,null,"per wissellaadbak",null,null,null,null,{"$f":"IF(AND(inzet_svt=1,Ladingtype=Q54,AY126=\"\"),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2",null,null,{"$f":"INDEX(weights_sv,MATCH(CO2_weight,weights,0))","v":9.9999999999999995E-7}]
[null,null,"per rolcont",null,null,null,null,{"$f":"IF(AND(inzet_svt=1,Ladingtype=Q55,AY127=\"\"),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sv",null,"NOX",null,null,{"$f":"INDEX(weights_sv,MATCH(NOx_weight,weights,0))","v":1E-3}]
[null,null,"per pallet",null,null,null,null,{"$f":"IF(AND(inzet_svt=1,Ladingtype=Q56,AY128=\"\"),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PM",null,null,{"$f":"INDEX(weights_sv,MATCH(PM_weight,weights,0))","v":0.01}]
[null,null,"per doos",null,null,null,null,{"$f":"IF(AND(inzet_svt=1,Ladingtype=Q57,AY129=\"\"),1,0)","v":0}]
[null,null,"lading hvt",null,null,null,null,{"$f":"IF(AND(inzet_svt=1,Lading_hoofdvoertuig=0),1,0)","v":0}]
[null,null,"lading svt",null,null,null,null,{"$f":"IF(AND(inzet_svt=1,Capaciteit_stadsvoertuig=0),1,0)","v":0}]
[]
[null,null,null,null,null,null,null,"Check op geldige voertuig- en brandstofprofielnaam"]
[null,null,null,null,null,null,null,{"$f":"COUNTIF(Cat1_Duiding,Referentie_Naam)","v":1},null,{"$f":"IF(Profielgroep2=J91,COUNTIF(Cat2_Duiding,Alternatief1_Naam),IF(Profielgroep3=J91,COUNTIF(Cat3_Duiding,Alternatief1_Naam),0))","v":1},null,{"$f":"IF(Profielgroep2=L91,COUNTIF(Cat2_Duiding,Alternatief2_Naam),IF(Profielgroep3=L91,COUNTIF(Cat3_Duiding,Alternatief2_Naam),0))","v":1}]
[null,null,null,null,null,null,null,{"$f":"COUNTIF(Brandstof_Duiding,Referentie)","v":1},null,{"$f":"COUNTIF(Brandstof_Duiding,Alternatief1)","v":1},null,{"$f":"COUNTIF(Brandstof_Duiding,Alternatief2)","v":1}]
[]
[]
[null,"DEFINITIE VOERTUIGEN EN DISTRIBUTIESCHEMA'S",null,null,null,null,null,null,null,null,null,null,null,null,"GRAFIEKEN"]
[]
[null,null,"AFSTAND EN LADING"]
[null,null,"H/B afstand (km):",null,null,100]
[null,null,"# H/B ritten/jaar:",null,null,100]
[null,null,"Ladingtype:",null,null,"rolcontainer"]
[null,null,{"$f":"\"# \"&VLOOKUP(Ladingtype,ladingtype2,2,FALSE)&\" hvt:\"","v":"# rolcontainers hvt:"},null,null,50]
[null,null,{"$f":"\"# \"&VLOOKUP(Ladingtype,ladingtype2,2,FALSE)&\" svt:\"","v":"# rolcontainers svt:"},null,null,25]
[]
[null,null,{"$f":"IF(R6>0,\"FOUTEN GEDECTEERD, CHECK GELE PIJLEN EN/OF GEELGEKLEURDE CELLEN\",IF(R8>0,\"VOORZIE GEEL GEKLEURDE CELLEN VAN INPUT\",IF(R9>0,\"SELECTEER EEN BESTAANDE CATEGORIE OF HERSTEL FOUT IN VOERTUIG_PROFIELEN\",IF(R11>0,\"HET WERKBLAD 'VOERTUIG_PROFIELEN' BEVAT FOUTEN!\",IF(R12>0,\"HET WERKBLAD 'BRANDSTOF-PROFIELEN' BEVAT FOUTEN!\",IF(R7>0,\"HET WERKBLAD 'STADSVOERTUIG' BEVAT FOUTEN!\",IF(R14>0,\"LET OP RENTE LAGER DAN INFLATIE, ZIE ORANJE GEKLEURDE PIJLEN EN/OF CELLEN\",IF(R10>0,\"SELECTEER EEN BESTAANDE VOERTUIGPROFIELNAAM, ZIE GEMARKEERDE CEL(LEN)\",\"Status: ok\"))))))))","v":"Status: ok"}]
[]
[null,null,"SPECIFICATIE HOOFDVOERTUIG",null,null,null,null,"Referentie",null,"Alternatief 1",null,"Alternatief 2"]
[]
[null,null," KIES PROFIEL HOOFDVT→",null,null," Categorie:",null,{"$f":"Profielgroep1","v":"REFERENTIE"},{"$f":"IF(Switch_Alt1=0,\"\",IF(J91=\"\",\"\",IF(AND(COUNTIF(Profielgroep2,J91)=0,COUNTIF(Profielgroep3,J91)=0),\"→\",\"\")))","v":""},"ALT1",{"$f":"IF(Switch_Alt2=0,\"\",IF(L91=\"\",\"\",IF(AND(COUNTIF(Profielgroep2,L91)=0,COUNTIF(Profielgroep3,L91)=0),\"→\",\"\")))","v":""},"ALT1"]
[]
[null,null,"↓ PAS PROFIEL AAN ↓",null,null," Profielnaam:",{"$f":"IF(COUNTIF(Cat1_Duiding,Referentie_Naam)=0,\"→\",\"\")","v":""},"Diesel",{"$f":"IF(COUNTIF(Cat2_Duiding,Alternatief1_Naam)+COUNTIF(Cat3_Duiding,Alternatief1_Naam)=0,\"→\",\"\")","v":""},"LNG",{"$f":"IF(COUNTIF(Cat2_Duiding,Alternatief2_Naam)+COUNTIF(Cat3_Duiding,Alternatief2_Naam)=0,\"→\",\"\")","v":""},"LNG"]
[]
[null,null,"Brandstof 1:",null,"brandstofprofiel:",null,null,"Diesel",null,"LNG",null,"LNG"]
[null,null,null,null,"aandeel (%)",null,{"$f":"IF(AND(H99>0,Referentie_2=\"N.v.t.\"),\"→\",\"\")","v":""},1,{"$f":"IF(AND(Switch_Alt1=1,J99>0,Alternatief1_2=\"N.v.t.\"),\"→\",\"\")","v":""},1,{"$f":"IF(AND(Switch_Alt2=1,L99>0,Alternatief2_2=\"N.v.t.\"),\"→\",\"\")","v":""},1]
[null,null,null,null,"basisverbruik (per 100 km):",null,null,28,null,26,null,26]
[null,null,"Brandstof 2:",null,"brandstofprofiel:",null,{"$f":"IF(AND(H99>0,Referentie_2=\"N.v.t.\"),\"→\",\"\")","v":""},"N.v.t.",{"$f":"IF(AND(Switch_Alt1=1,J99>0,Alternatief1_2=\"N.v.t.\"),\"→\",\"\")","v":""},"N.v.t.",{"$f":"IF(AND(Switch_Alt2=1,L99>0,Alternatief2_2=\"N.v.t.\"),\"→\",\"\")","v":""},"N.v.t.",null,null,null,null,null,null,null,null,null,"CO2:",null,"ton",null,null,"NOx:","kg",null,null,"PM:",null,null,null,"hg","dBh×10^:",null,null,4]
[null,null,null,null,"aandeel (%)",null,{"$f":"IF(AND(H99>0,Referentie_2=\"N.v.t.\"),\"→\",\"\")","v":""},{"$f":"IF(H98=\"\",\"\",IF(H98=\"N.v.t.\",0,1-H96))","v":0},{"$f":"IF(AND(Switch_Alt1=1,J99>0,Alternatief1_2=\"N.v.t.\"),\"→\",\"\")","v":""},{"$f":"IF(J98=\"\",\"\",IF(J98=\"N.v.t.\",0,1-J96))","v":0},{"$f":"IF(AND(Switch_Alt2=1,L99>0,Alternatief2_2=\"N.v.t.\"),\"→\",\"\")","v":""},0]
[null,null,null,null,"basisverbruik (per 100 km):"]
[null,null,"Aanschafprijs (EUR):",null,null,null,null,70000,null,100000,null,100000]
[null,null,"Gebruikstermijn (hele jaren):",null,null,null,null,7,null,7,null,7]
[null,null,"Restwaarde na gebruikstermijn (EUR):",null,null,null,null,0,null,0,null,0]
[null,null,"Onderhoud (EUR/kilometer):",null,null,null,null,0,null,0,null,0]
[null,null,"Verzekeringen (EUR/jaar):",null,null,null,null,0,null,0,null,0]
[null,null,"Voertuigbelasting (EUR/jaar):",null,null,null,{"$f":"IF(-H129>H106,\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt1=1,-J129>J106),\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt2=1,-L129>L106),\"→\",\"\")","v":""},0]
[null,null,"Overige kosten (EUR/jaar):",null,null,null,null,0,null,0,null,0]
[null,null,"UPDATE/BEWAAR PROFIEL HOOFDVOERTUIG →"]
[]
[null,null,"BRANDSTOFPRIJS",null,null,null,null,"Referentie",null,"Alternatief 1",null,"Alternatief 2"]
[null,null,"Prijs brandstof 1 (EUR per eenheid):",null,null,null,{"$f":"IF(-H130>H111,\"→\",\"\")","v":""},0.97,{"$f":"IF(AND(Switch_Alt1=1,-J130>J111),\"→\",\"\")","v":""},0.82,{"$f":"IF(AND(Switch_Alt2=1,-L130>L111),\"→\",\"\")","v":""},0.82]
[null,null,"Prijs brandstof 2 (EUR per eenheid):",null,null,null,{"$f":"IF(-H131>H112,\"→\",\"\")","v":""},"n.v.t.",{"$f":"IF(AND(Switch_Alt1=1,-J131>J112),\"→\",\"\")","v":""},"n.v.t.",{"$f":"IF(AND(Switch_Alt2=1,-L131>L112),\"→\",\"\")","v":""},"n.v.t."]
[null,null,"UPDATE / BEWAAR BRANDSTOFPRIJS →",null,null,null,null,50]
[null,null,null,null,null,null,null,3]
[null,null,"MAATREGELEN BEZIT",null,null,null,null,"Referentie",null,"Alternatief 1",null,"Alternatief 2"]
[null,null,"MIA (%):",null,null,null,null,0,null,0,null,0,null,null,"OUTPUT IN KERNCIJFERS EN RATIO'S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INVOER ALGEMENE PARAMETERS"]
[null,null,"VAMIL (%):",null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,"Referentie",null,"Alternatief 1",null,"Alternatief 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afstand",null,null,null,"Gem. snelheid"]
[null,null,"Investeringssubsidie hoofdvoertuig (% aanschaf):",null,null,null,null,0,null,0,null,0,null,null,null,{"$f":"BA15&\" \"&Duiding","v":"Personeelskosten (EUR/km):"},null,null,{"$f":"BC15","v":0.79},null,{"$f":"IF(Switch_Alt1=0,\"n.v.t.\",BD15)","v":0.79},null,{"$f":"IF(Switch_Alt2=0,\"n.v.t.\",BE15)","v":0.79},null,null,null,null,null,null,null,"Gebieden",null,null,null,null,null,null,null,null,null,null,null,"Normaal",null,"Spits",null,"indirecte uren hvt:",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA16&\" \"&Duiding","v":"Brandstofkosten hvt (EUR/km):"},null,null,{"$f":"BC16","v":0.27},null,{"$f":"IF(Switch_Alt1=0,\"n.v.t.\",BD16)","v":0.21},null,{"$f":"IF(Switch_Alt2=0,\"n.v.t.\",BE16)","v":0.21},null,null,null,null,null,null,null,"Buitenstedelijk:",null,null,null,null,null,null,null,0.85,null,null,null,70,null,35,null,"indirecte uren svt:",null,null,null,0]
[null,null,"(MAATREGELEN) GEBRUIK",null,null,null,null,"Referentie",null,"Alternatief 1",null,"Alternatief 2",null,null,null,"Afschrijving hvt (EUR/km):",null,null,0.10595238095238101,null,0.15,null,0.15,null,null,null,null,null,null,null,"Stedelijk:",null,null,null,null,null,null,null,0.15,null,null,null,40,null,20,null,"Δ verbruik hvt stad:",null,null,null,0]
[null,null,{"$f":"\"De rit gaat door de volgende gebieden: \"&IF(Buitenstedelijk>0,AK41&\" \",\"\")&IF(Overig_stedelijk>0,AK42&\" \",\"\")&IF(Kernwinkelgebied>0,AK43&\" \",\"\")&\"(klantlocatie)\"","v":"De rit gaat door de volgende gebieden: • buitenstedelijk • stedelijk (klantlocatie)"},null,null,null,null,null,null,null,null,null,null,null,null,"Rente hvt (EUR/km):",null,null,1.0438658221909499E-2,null,0.01,null,0.01,null,null,null,null,null,null,null,"Kernwinkelgebied",null,null,null,null,null,null,null,{"$f":"1-Buitenstedelijk-Overig_stedelijk","v":0},null,null,null,20,null,10,null,"Δ verbruik hvt spits:",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Onderhoudskosten hvt (EUR/km):",null,null,0,null,0,null,0]
[null,null,"Ritten uitgevoerd buiten AMvB/APV-tijd (%):",null,null,null,{"$f":"IF(H124>1-H123,\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt1=1,J124>1-J123),\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt2=1,L124>1-L123),\"→\",\"\")","v":""},0,null,null,null,"Verzekeringen hvt (EUR/km):",null,null,0,null,0,null,0,null,null,null,null,null,null,null,"Bezetting hoofd-/stadsvoert:",null,null,null,null,null,null,null,null,null,null,null,1,null,1,null,"Modaliteitswissel (minuten)"]
[null,null,"Ritten uitgevoerd in de dagrand (%):",null,null,null,{"$f":"IF(H124>1-H123,\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt1=1,J124>1-J123),\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt2=1,L124>1-L123),\"→\",\"\")","v":""},0,null,null,null,"Voertuigbelasting hvt (EUR/km):",null,null,0,null,0,null,0,null,null,null,null,null,null,null,"Uurtarief normaal/hoog (EUR):",null,null,null,null,null,null,null,null,null,null,null,25,null,30,null,"voertuig:",null,null,null,10]
[null,null,"Inzet svt in stedelijk en kernwinkelgebied (%):",null,null,null,null,0,null,0,null,0,null,null,null,"Ontheffing AMvB/APV tijden (EUR/km):",null,null,0,null,0,null,0,null,null,null,null,null,null,null,"Rente en inflatie (%):",null,null,null,null,null,null,null,null,null,null,null,0.04,0,1.4999999999999999E-2,null,"oplegger:",null,null,null,20]
[null,null,"Inzetbaarheid hoofdvoertuig (uren/jaar):",null,null,null,null,3000,{"$f":"IF(AND(Switch_Alt1=1,-J127>J126),\"→\",\"\")","v":""},3000,{"$f":"IF(AND(Switch_Alt2=1,-L127>L126),\"→\",\"\")","v":""},3000,null,null,null,"Overige kosten hvt (EUR/km):",null,null,0,null,0,null,0,null,null,null,null,null,null,null,"Effectieve VpB (%):",null,null,null,null,null,null,null,null,null,null,null,0.25,null,null,null,"wissellaadbak:",null,null,null,20]
[null,null,"Kosten ontheffingAMvB/APV-tijden (EUR/jaar):",null,null,null,{"$f":"IF(-H128>H127,\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt1=1,-J128>J127),\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt2=1,-L128>L127),\"→\",\"\")","v":""},0,null,null,null,"Inzet stadsvoertuigen (EUR/km):",null,null,0,null,0,null,0,null,null,null,null,null,null,null,"Maatsch. discontovoet (%):",null,null,null,null,null,null,null,null,null,null,null,0.04,null,null,null,"rolcontainer:",null,null,null,1]
[null,null,"Δ Kosten ontheffing AMvB/APV-tijden (EUR/jr):",null,null,null,{"$f":"IF(-H128>H127,\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt1=1,-J128>J127),\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt2=1,-L128>L127),\"→\",\"\")","v":""},0,null,null,null,{"$f":"\"Totaal Kritische Distributiekosten \"&Duiding","v":"Totaal Kritische Distributiekosten (EUR/km):"},null,null,{"$f":"Referentie!G227","v":1.1826338963171479},null,{"$f":"IF(Switch_Alt1=0,\"n.v.t.\",'Alternatief 1'!G227)","v":1.1741157702489864},null,{"$f":"IF(Switch_Alt2=0,\"n.v.t.\",'Alternatief 2'!G227)","v":1.1741157702489864},null,null,null,null,null,null,null,"Stadsvoertuig uren:",null,null,null,null,null,null,null,null,null,null,null,3000,null,null,null,"pallet:",null,null,null,1]
[null,null,"Δ Voertuigbelasting (EUR/jaar)",null,null,null,{"$f":"IF(-H129>H106,\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt1=1,-J129>J106),\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt2=1,-L129>L106),\"→\",\"\")","v":""},0,null,null,null,"Kosten nieuwe maatregelen (EUR, reëel):",null,null,{"$f":"Referentie!H276","v":0},null,{"$f":"IF(Switch_Alt1=0,\"n.v.t.\",'Alternatief 1'!H276)","v":0},null,{"$f":"IF(Switch_Alt2=0,\"n.v.t.\",'Alternatief 2'!H276)","v":0},null,null,null,null,null,null,null,"TCO stadsvoertuig vast/var:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"TCO_sv_vast","v":0},null,{"$f":"TCO_sv_variabel","v":0},null,"doos:",null,null,null,1]
[null,null,"Δ Prijs brandstof 1 (EUR per eenheid):",null,null,null,{"$f":"IF(-H130>H111,\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt1=1,-J130>J111),\"→\",\"\")","v":""},0,{"$f":"IF(AND(Switch_Alt2=1,-L130>L111),\"→\",\"\")","v":""},0,null,null,null,"Kosten alle maatregelen (EUR, reëel):",null,null,{"$f":"Referentie!H278","v":0},null,{"$f":"IF(Switch_Alt1=0,\"n.v.t.\",'Alternatief 1'!H278)","v":0},null,{"$f":"IF(Switch_Alt2=0,\"n.v.t.\",'Alternatief 2'!H278)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aansluit. stadsdistr:",null,null,null,"ja"]
[null,null,"Δ Prijs brandstof 2 (EUR per eenheid):",null,null,null,{"$f":"IF(-H131>H112,\"→\",\"\")","v":""},1,{"$f":"IF(AND(Switch_Alt1=1,-J131>J112),\"→\",\"\")","v":""},0.3,{"$f":"IF(AND(Switch_Alt2=1,-L131>L112),\"→\",\"\")","v":""},0,null,null,null,"Emissierendement reëel (%):",null,null,"n.v.t.",null,{"$f":"IFERROR(IF(Switch_Alt2=0,\"n.v.t.\",'Alternatief 1'!H363/-'Alternatief 1'!H362),\"n.v.t.\")","v":"n.v.t."},null,{"$f":"IFERROR(IF(Switch_Alt2=0,\"n.v.t.\",'Alternatief 2'!H363/-'Alternatief 2'!H362),\"n.v.t.\")","v":"n.v.t."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Δ afstand hvt (km)",null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inzet hoofdvoertuig (aantal ftve en km per jaar):",null,null,{"$f":"CONCATENATE(ROUND(Referentie!J107,1)&\"/\"&TEXT(Referentie!J112,\"0\"))","v":"0,1/10000"},null,{"$f":"IF(Switch_Alt1=0,\"n.v.t.\",CONCATENATE(ROUND('Alternatief 1'!J107,1)&\"/\"&TEXT('Alternatief 1'!J112,\"0\")))","v":"0,1/10000"},null,{"$f":"IF(Switch_Alt2=0,\"n.v.t.\",CONCATENATE(ROUND('Alternatief 2'!J107,1)&\"/\"&TEXT('Alternatief 2'!J112,\"0\")))","v":"0,1/10000"},null,null,null,null,null,null,null,"Emissietypen",null,null,null,null,null,null,null,null,null,null,null,"Kosten emissies"]
[null,null,"MAATREGELEN FINANCIERING HVT",null,null,null,null,"Referentie",null,"Alternatief 1",null,"Alternatief 2",null,null,null,"Inzet stadsvoertuig (aantal ftve en km per jaar):",null,null,{"$f":"CONCATENATE(ROUND(Referentie!J108,1)&\"/\"&TEXT(Referentie!J113,\"0\"))","v":"0/0"},null,{"$f":"IF(Switch_Alt1=0,\"n.v.t.\",CONCATENATE(ROUND('Alternatief 1'!J108,1)&\"/\"&TEXT('Alternatief 1'!J113,\"0\")))","v":"0/0"},null,{"$f":"IF(Switch_Alt2=0,\"n.v.t.\",CONCATENATE(ROUND('Alternatief 2'!J108,1)&\"/\"&TEXT('Alternatief 2'!J113,\"0\")))","v":"0/0"},null,null,null,null,null,null,null,"CO2:",null,null,null,"Tank-to-Wheel (TtW)",null,null,null,null,null,null,null,"CO2 (EUR/ton):",null,null,null,26,null,"Geluid (cent/km):"]
[null,null,"Zachte leningen (% netto investering):",null,null,null,null,0,null,0,null,0,null,null,null,"Modaliteitswissels (aantal/jaar):",null,null,{"$f":"Referentie!J119","v":0},null,{"$f":"IF(Switch_Alt1=0,\"n.v.t.\",'Alternatief 1'!J119)","v":0},null,{"$f":"IF(Switch_Alt2=0,\"n.v.t.\",'Alternatief 2'!J119)","v":0},null,null,null,null,null,null,null,"NOx:",null,null,null,"Tank-to-Wheel (TtW)",null,null,null,null,null,null,null,"NOx (EUR/kg):",null,null,null,11,null,"bubk",null,"bibk"]
[null,null,"Rente op zachte leningen (%):",null,null,null,{"$f":"IF(AND(H134>0,H135<Inflatie),\"→\",\"\")","v":""},0.03,{"$f":"IF(AND(Switch_Alt1=1,J134>0,J135<Inflatie),\"→\",\"\")","v":""},0.04,{"$f":"IF(AND(Switch_Alt2=1,L134>0,L135<Inflatie),\"→\",\"\")","v":""},0.04,null,null,null,"Totaal aantal personeelsuren per jaar:",null,null,{"$f":"Referentie!G212","v":317.85714285714289},null,{"$f":"IF(Switch_Alt1=0,\"n.v.t.\",'Alternatief 1'!G212)","v":317.85714285714289},null,{"$f":"IF(Switch_Alt2=0,\"n.v.t.\",'Alternatief 2'!G212)","v":317.85714285714289},null,null,null,null,null,null,null,"PM:",null,null,null,"Tank-to-Wheel (TtW)",null,null,null,null,null,null,null,"PM (EUR/kg):",null,null,null,189,null,0.4,null,{"$f":"4.3","v":4.3}]

{"sheet":"Voertuigprofielen","index":1,"n_rows":146,"n_cols":20,"rows_kept":146,"cut":false,"hidden":false,"merged":[[49,3,49,4],[80,3,80,4],[111,3,111,4],[48,16,50,16],[1,7,1,8],[1,9,1,10],[1,11,1,12],[48,7,50,7],[48,8,50,8],[48,9,50,9],[48,10,50,10],[48,11,50,11],[48,12,50,12],[110,5,112,5],[79,8,81,8],[48,13,50,13],[79,7,81,7],[48,5,50,5],[79,5,81,5],[79,14,81,14],[79,15,81,15],[102,19,105,22],[79,16,81,16],[79,9,81,9],[79,10,81,10],[48,14,50,14],[48,15,50,15],[79,11,81,11],[79,12,81,12],[79,13,81,13],[110,12,112,12],[110,13,112,13],[110,14,112,14],[110,15,112,15],[110,16,112,16],[110,7,112,7],[110,8,112,8],[110,9,112,9],[110,10,112,10],[110,11,112,11]]}
[]
[null,null,null,null,null,null,null,{"$f":"Profielgroep1","v":"REFERENTIE"},null,{"$f":"Profielgroep2","v":"ALT1"},null,{"$f":"Profielgroep3","v":"ALT2"},null,null,"Dubbeltelling categorienamen"]
[null,null,null,null,null,null,null,"Nummers","Duiding","Nummers","Duiding","Nummers","Duiding",null,{"$f":"Profielgroep1","v":"REFERENTIE"},{"$f":"COUNTIF($O$3:$O$5,O3)","v":1}]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,1),\"\")","v":1},{"$f":"IF(H4=\"\",\"\",INDEX(Cat1_Duiding,1,MATCH(H4,Cat1_Nummers,FALSE)))","v":"Diesel"},{"$f":"IFERROR(SMALL(Cat2_Nummers,1),\"\")","v":1},{"$f":"IF(J4=\"\",\"\",INDEX(Cat2_Duiding,1,MATCH(J4,Cat2_Nummers,FALSE)))","v":"LNG"},{"$f":"IFERROR(SMALL(Cat3_Nummers,1),\"\")","v":""},{"$f":"IF(L4=\"\",\"\",INDEX(Cat3_Duiding,1,MATCH(L4,Cat3_Nummers,FALSE)))","v":""},null,{"$f":"Profielgroep2","v":"ALT1"},{"$f":"COUNTIF($O$3:$O$5,O4)","v":1}]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,2),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat2_Nummers,2),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat3_Nummers,2),\"\")","v":""},"",null,{"$f":"Profielgroep3","v":"ALT2"},{"$f":"COUNTIF($O$3:$O$5,O5)","v":1}]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,3),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat2_Nummers,3),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat3_Nummers,3),\"\")","v":""},"",null,"Fout",{"$f":"COUNTIF(P3:P5,\">1\")","v":0}]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,4),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat2_Nummers,4),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat3_Nummers,4),\"\")","v":""},""]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,5),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat2_Nummers,5),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat3_Nummers,5),\"\")","v":""},""]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,6),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat2_Nummers,6),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat3_Nummers,6),\"\")","v":""},""]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,7),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat2_Nummers,7),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat3_Nummers,7),\"\")","v":""},""]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,8),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat2_Nummers,8),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat3_Nummers,8),\"\")","v":""},""]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,9),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat2_Nummers,9),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat3_Nummers,9),\"\")","v":""},""]
[null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Cat1_Nummers,10),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat2_Nummers,10),\"\")","v":""},"",{"$f":"IFERROR(SMALL(Cat3_Nummers,10),\"\")","v":""},""]
[null,null,null,null,null,null,null,{"$f":"10-COUNTBLANK((H4:H13))","v":1},null,{"$f":"10-COUNTBLANK((J4:J13))","v":1},null,{"$f":"10-COUNTBLANK((L4:L13))","v":0}]
[]
[null,null,null,null,null,null,null,"Check invullen brandstof2"]
[null,null,null,null,null,null,null,{"$f":"IF(H$59=\"N.v.t.\",1E+49,0)","v":9.9999999999999995E+48},{"$f":"IF(I$59=\"N.v.t.\",1E+49,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"IF(H$90=\"N.v.t.\",1E+49,0)","v":9.9999999999999995E+48},{"$f":"IF(I$90=\"N.v.t.\",1E+49,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"IF(H$121=\"N.v.t.\",1E+49,0)","v":0},{"$f":"IF(I$121=\"N.v.t.\",1E+49,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"IF(H$59=\"N.v.t.\",1,0)","v":1},{"$f":"IF(I$59=\"N.v.t.\",1,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"IF(H$90=\"N.v.t.\",1,0)","v":1},{"$f":"IF(I$90=\"N.v.t.\",1,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"IF(H$121=\"N.v.t.\",1,0)","v":0},{"$f":"IF(I$121=\"N.v.t.\",1,0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,"Dubbeltelling profielnamen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fout"]
[null,null,null,"Referentie",null,null,null,{"$f":"COUNTIF(Cat1_Duiding,H54)","v":1},0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTIF(H25:Q25,\">1\")","v":0}]
[null,null,null,"Alt1",null,null,null,{"$f":"COUNTIF(Cat2_Duiding,H85)","v":1},0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTIF(H26:Q26,\">1\")","v":0}]
[null,null,null,"Alt2",null,null,null,{"$f":"COUNTIF(Cat3_Duiding,H116)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTIF(H27:Q27,\">1\")","v":0}]
[]
[null,null,null,"Incomplete profielen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fout"]
[null,null,null,"Referentie",{"$f":"COUNTBLANK(Profielgroep1)","v":0},null,null,{"$f":"IF(AND(COUNTBLANK(H54)=0,COUNTBLANK(H56:H58)+COUNTBLANK(H62:H64)+COUNTBLANK(H69:H72)>0),1,0)+IF(AND(Br2_Cat1_1<>\"N.v.t.\",COUNTBLANK(H54)=0,COUNTBLANK(H61)+COUNTBLANK(H73:H76)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(I54)=0,COUNTBLANK(I56:I58)+COUNTBLANK(I62:I64)+COUNTBLANK(I69:I72)>0),1,0)+IF(AND(Br2_Cat1_2<>\"N.v.t.\",COUNTBLANK(I54)=0,COUNTBLANK(I61)+COUNTBLANK(I73:I76)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(J54)=0,COUNTBLANK(J56:J58)+COUNTBLANK(J62:J64)+COUNTBLANK(J69:J72)>0),1,0)+IF(AND(Br2_Cat1_3<>\"N.v.t.\",COUNTBLANK(J54)=0,COUNTBLANK(J61)+COUNTBLANK(J73:J76)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(K54)=0,COUNTBLANK(K56:K58)+COUNTBLANK(K62:K64)+COUNTBLANK(K69:K72)>0),1,0)+IF(AND(Br2_Cat1_4<>\"N.v.t.\",COUNTBLANK(K54)=0,COUNTBLANK(K61)+COUNTBLANK(K73:K76)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(L54)=0,COUNTBLANK(L56:L58)+COUNTBLANK(L62:L64)+COUNTBLANK(L69:L72)>0),1,0)+IF(AND(Br2_Cat1_5<>\"N.v.t.\",COUNTBLANK(L54)=0,COUNTBLANK(L61)+COUNTBLANK(L73:L76)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(M54)=0,COUNTBLANK(M56:M58)+COUNTBLANK(M62:M64)+COUNTBLANK(M69:M72)>0),1,0)+IF(AND(Br2_Cat1_6<>\"N.v.t.\",COUNTBLANK(M54)=0,COUNTBLANK(M61)+COUNTBLANK(M73:M76)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(N54)=0,COUNTBLANK(N56:N58)+COUNTBLANK(N62:N64)+COUNTBLANK(N69:N72)>0),1,0)+IF(AND(Br2_Cat1_7<>\"N.v.t.\",COUNTBLANK(N54)=0,COUNTBLANK(N61)+COUNTBLANK(N73:N76)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(O54)=0,COUNTBLANK(O56:O58)+COUNTBLANK(O62:O64)+COUNTBLANK(O69:O72)>0),1,0)+IF(AND(Br2_Cat1_8<>\"N.v.t.\",COUNTBLANK(O54)=0,COUNTBLANK(O61)+COUNTBLANK(O73:O76)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(P54)=0,COUNTBLANK(P56:P58)+COUNTBLANK(P62:P64)+COUNTBLANK(P69:P72)>0),1,0)+IF(AND(Br2_Cat1_9<>\"N.v.t.\",COUNTBLANK(P54)=0,COUNTBLANK(P61)+COUNTBLANK(P73:P76)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(Q54)=0,COUNTBLANK(Q56:Q58)+COUNTBLANK(Q62:Q64)+COUNTBLANK(Q69:Q72)>0),1,0)+IF(AND(Br2_Cat1_10<>\"N.v.t.\",COUNTBLANK(Q54)=0,COUNTBLANK(Q61)+COUNTBLANK(Q73:Q76)>0),1,0)","v":0},{"$f":"COUNTBLANK(Cat1_1)","v":1},{"$f":"SUM(H30:Q30)","v":0}]
[null,null,null,"Alt1",{"$f":"COUNTBLANK(Profielgroep2)*(10-COUNTBLANK(Cat2_Duiding))","v":0},null,null,{"$f":"IF(AND(COUNTBLANK(H85)=0,COUNTBLANK(H87:H89)+COUNTBLANK(H93:H95)+COUNTBLANK(H100:H103)>0),1,0)+IF(AND(Br2_Cat2_1<>\"N.v.t.\",COUNTBLANK(H85)=0,COUNTBLANK(H92)+COUNTBLANK(H104:H107)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(I85)=0,COUNTBLANK(I87:I89)+COUNTBLANK(I93:I95)+COUNTBLANK(I100:I103)>0),1,0)+IF(AND(Br2_Cat2_2<>\"N.v.t.\",COUNTBLANK(I85)=0,COUNTBLANK(I92)+COUNTBLANK(I104:I107)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(J85)=0,COUNTBLANK(J87:J89)+COUNTBLANK(J93:J95)+COUNTBLANK(J100:J103)>0),1,0)+IF(AND(Br2_Cat2_3<>\"N.v.t.\",COUNTBLANK(J85)=0,COUNTBLANK(J92)+COUNTBLANK(J104:J107)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(K85)=0,COUNTBLANK(K87:K89)+COUNTBLANK(K93:K95)+COUNTBLANK(K100:K103)>0),1,0)+IF(AND(Br2_Cat2_4<>\"N.v.t.\",COUNTBLANK(K85)=0,COUNTBLANK(K92)+COUNTBLANK(K104:K107)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(L85)=0,COUNTBLANK(L87:L89)+COUNTBLANK(L93:L95)+COUNTBLANK(L100:L103)>0),1,0)+IF(AND(Br2_Cat2_5<>\"N.v.t.\",COUNTBLANK(L85)=0,COUNTBLANK(L92)+COUNTBLANK(L104:L107)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(M85)=0,COUNTBLANK(M87:M89)+COUNTBLANK(M93:M95)+COUNTBLANK(M100:M103)>0),1,0)+IF(AND(Br2_Cat2_6<>\"N.v.t.\",COUNTBLANK(M85)=0,COUNTBLANK(M92)+COUNTBLANK(M104:M107)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(N85)=0,COUNTBLANK(N87:N89)+COUNTBLANK(N93:N95)+COUNTBLANK(N100:N103)>0),1,0)+IF(AND(Br2_Cat2_7<>\"N.v.t.\",COUNTBLANK(N85)=0,COUNTBLANK(N92)+COUNTBLANK(N104:N107)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(O85)=0,COUNTBLANK(O87:O89)+COUNTBLANK(O93:O95)+COUNTBLANK(O100:O103)>0),1,0)+IF(AND(Br2_Cat2_8<>\"N.v.t.\",COUNTBLANK(O85)=0,COUNTBLANK(O92)+COUNTBLANK(O104:O107)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(P85)=0,COUNTBLANK(P87:P89)+COUNTBLANK(P93:P95)+COUNTBLANK(P100:P103)>0),1,0)+IF(AND(Br2_Cat2_9<>\"N.v.t.\",COUNTBLANK(P85)=0,COUNTBLANK(P92)+COUNTBLANK(P104:P107)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(Q85)=0,COUNTBLANK(Q87:Q89)+COUNTBLANK(Q93:Q95)+COUNTBLANK(Q100:Q103)>0),1,0)+IF(AND(Br2_Cat2_10<>\"N.v.t.\",COUNTBLANK(Q85)=0,COUNTBLANK(Q92)+COUNTBLANK(Q104:Q107)>0),1,0)","v":0},null,{"$f":"SUM(H31:Q31)","v":0}]
[1,null,null,"Alt2",{"$f":"COUNTBLANK(Profielgroep3)*(10-COUNTBLANK(Cat3_Duiding))","v":0},null,null,{"$f":"IF(AND(COUNTBLANK(H116)=0,COUNTBLANK(H118:H120)+COUNTBLANK(H124:H126)+COUNTBLANK(H131:H134)>0),1,0)+IF(AND(Br2_Cat3_1<>\"N.v.t.\",COUNTBLANK(H116)=0,COUNTBLANK(H123)+COUNTBLANK(H135:H138)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(I116)=0,COUNTBLANK(I118:I120)+COUNTBLANK(I124:I126)+COUNTBLANK(I131:I134)>0),1,0)+IF(AND(Br2_Cat3_2<>\"N.v.t.\",COUNTBLANK(I116)=0,COUNTBLANK(I123)+COUNTBLANK(I135:I138)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(J116)=0,COUNTBLANK(J118:J120)+COUNTBLANK(J124:J126)+COUNTBLANK(J131:J134)>0),1,0)+IF(AND(Br2_Cat3_3<>\"N.v.t.\",COUNTBLANK(J116)=0,COUNTBLANK(J123)+COUNTBLANK(J135:J138)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(K116)=0,COUNTBLANK(K118:K120)+COUNTBLANK(K124:K126)+COUNTBLANK(K131:K134)>0),1,0)+IF(AND(Br2_Cat3_4<>\"N.v.t.\",COUNTBLANK(K116)=0,COUNTBLANK(K123)+COUNTBLANK(K135:K138)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(L116)=0,COUNTBLANK(L118:L120)+COUNTBLANK(L124:L126)+COUNTBLANK(L131:L134)>0),1,0)+IF(AND(Br2_Cat3_5<>\"N.v.t.\",COUNTBLANK(L116)=0,COUNTBLANK(L123)+COUNTBLANK(L135:L138)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(M116)=0,COUNTBLANK(M118:M120)+COUNTBLANK(M124:M126)+COUNTBLANK(M131:M134)>0),1,0)+IF(AND(Br2_Cat3_6<>\"N.v.t.\",COUNTBLANK(M116)=0,COUNTBLANK(M123)+COUNTBLANK(M135:M138)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(N116)=0,COUNTBLANK(N118:N120)+COUNTBLANK(N124:N126)+COUNTBLANK(N131:N134)>0),1,0)+IF(AND(Br2_Cat3_7<>\"N.v.t.\",COUNTBLANK(N116)=0,COUNTBLANK(N123)+COUNTBLANK(N135:N138)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(O116)=0,COUNTBLANK(O118:O120)+COUNTBLANK(O124:O126)+COUNTBLANK(O131:O134)>0),1,0)+IF(AND(Br2_Cat3_8<>\"N.v.t.\",COUNTBLANK(O116)=0,COUNTBLANK(O123)+COUNTBLANK(O135:O138)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(P116)=0,COUNTBLANK(P118:P120)+COUNTBLANK(P124:P126)+COUNTBLANK(P131:P134)>0),1,0)+IF(AND(Br2_Cat3_9<>\"N.v.t.\",COUNTBLANK(P116)=0,COUNTBLANK(P123)+COUNTBLANK(P135:P138)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(Q116)=0,COUNTBLANK(Q118:Q120)+COUNTBLANK(Q124:Q126)+COUNTBLANK(Q131:Q134)>0),1,0)+IF(AND(Br2_Cat3_10<>\"N.v.t.\",COUNTBLANK(Q116)=0,COUNTBLANK(Q123)+COUNTBLANK(Q135:Q138)>0),1,0)","v":0},null,{"$f":"SUM(H32:Q32)","v":0}]
[]
[null,null,null,"Fouten in brandststof single fuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fout"]
[null,null,null,"Referentie",null,null,null,{"$f":"IF(AND(H59=\"N.v.t.\",H57<>1),1,0)","v":0},{"$f":"IF(AND(I59=\"N.v.t.\",I57<>1),1,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"COUNTBLANK(Cat1_1)","v":1},{"$f":"SUM(H35:Q35)","v":0}]
[null,null,null,"Alt1",null,null,null,{"$f":"IF(AND(H90=\"N.v.t.\",H88<>1),1,0)","v":0},{"$f":"IF(AND(I90=\"N.v.t.\",I88<>1),1,0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(H36:Q36)","v":0}]
[null,null,null,"Alt2",null,null,null,{"$f":"IF(AND(H121=\"N.v.t.\",H119<>1),1,0)","v":0},{"$f":"IF(AND(I121=\"N.v.t.\",I119<>1),1,0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(H37:Q37)","v":0}]
[]
[null,null,null,"Fouten in brandststofnaam",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fout"]
[null,null,null,"Referentie","brandstof1",null,null,{"$f":"IF(AND(H56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!H56)=0),1,0)","v":0},{"$f":"IF(AND(I56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!I56)=0),1,0)","v":0},{"$f":"IF(AND(J56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!J56)=0),1,0)","v":0},{"$f":"IF(AND(K56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!K56)=0),1,0)","v":0},{"$f":"IF(AND(L56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!L56)=0),1,0)","v":0},{"$f":"IF(AND(M56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!M56)=0),1,0)","v":0},{"$f":"IF(AND(N56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!N56)=0),1,0)","v":0},{"$f":"IF(AND(O56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!O56)=0),1,0)","v":0},{"$f":"IF(AND(P56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!P56)=0),1,0)","v":0},{"$f":"IF(AND(Q56<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!Q56)=0),1,0)","v":0},{"$f":"COUNTBLANK(Cat1_1)","v":1},{"$f":"SUM(H40:Q40)","v":0}]
[null,null,null,null,"brandstof2",null,null,{"$f":"IF(AND(H59<>\"\",H59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!H59)=0),1,0)","v":0},{"$f":"IF(AND(I59<>\"\",I59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!I59)=0),1,0)","v":0},{"$f":"IF(AND(J59<>\"\",J59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!J59)=0),1,0)","v":0},{"$f":"IF(AND(K59<>\"\",K59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!K59)=0),1,0)","v":0},{"$f":"IF(AND(L59<>\"\",L59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!L59)=0),1,0)","v":0},{"$f":"IF(AND(M59<>\"\",M59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!M59)=0),1,0)","v":0},{"$f":"IF(AND(N59<>\"\",N59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!N59)=0),1,0)","v":0},{"$f":"IF(AND(O59<>\"\",O59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!O59)=0),1,0)","v":0},{"$f":"IF(AND(P59<>\"\",P59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!P59)=0),1,0)","v":0},{"$f":"IF(AND(Q59<>\"\",Q59<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!Q59)=0),1,0)","v":0},null,{"$f":"SUM(H41:Q41)","v":0}]
[null,null,null,"Alt1","brandstof1",null,null,{"$f":"IF(AND(H87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!H87)=0),1,0)","v":0},{"$f":"IF(AND(I87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!I87)=0),1,0)","v":0},{"$f":"IF(AND(J87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!J87)=0),1,0)","v":0},{"$f":"IF(AND(K87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!K87)=0),1,0)","v":0},{"$f":"IF(AND(L87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!L87)=0),1,0)","v":0},{"$f":"IF(AND(M87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!M87)=0),1,0)","v":0},{"$f":"IF(AND(N87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!N87)=0),1,0)","v":0},{"$f":"IF(AND(O87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!O87)=0),1,0)","v":0},{"$f":"IF(AND(P87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!P87)=0),1,0)","v":0},{"$f":"IF(AND(Q87<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!Q87)=0),1,0)","v":0},null,0]
[null,null,null,null,"brandstof2",null,null,{"$f":"IF(AND(H90<>\"\",H90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!H90)=0),1,0)","v":0},{"$f":"IF(AND(I90<>\"\",I90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!I90)=0),1,0)","v":0},{"$f":"IF(AND(J90<>\"\",J90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!J90)=0),1,0)","v":0},{"$f":"IF(AND(K90<>\"\",K90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!K90)=0),1,0)","v":0},{"$f":"IF(AND(L90<>\"\",L90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!L90)=0),1,0)","v":0},{"$f":"IF(AND(M90<>\"\",M90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!M90)=0),1,0)","v":0},{"$f":"IF(AND(N90<>\"\",N90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!N90)=0),1,0)","v":0},{"$f":"IF(AND(O90<>\"\",O90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!O90)=0),1,0)","v":0},{"$f":"IF(AND(P90<>\"\",P90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!P90)=0),1,0)","v":0},{"$f":"IF(AND(Q90<>\"\",Q90<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!Q90)=0),1,0)","v":0},null,0]
[null,null,null,"Alt2","brandstof1",null,null,{"$f":"IF(AND(H118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!H118)=0),1,0)","v":0},{"$f":"IF(AND(I118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!I118)=0),1,0)","v":0},{"$f":"IF(AND(J118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!J118)=0),1,0)","v":0},{"$f":"IF(AND(K118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!K118)=0),1,0)","v":0},{"$f":"IF(AND(L118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!L118)=0),1,0)","v":0},{"$f":"IF(AND(M118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!M118)=0),1,0)","v":0},{"$f":"IF(AND(N118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!N118)=0),1,0)","v":0},{"$f":"IF(AND(O118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!O118)=0),1,0)","v":0},{"$f":"IF(AND(P118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!P118)=0),1,0)","v":0},{"$f":"IF(AND(Q118<>\"\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!Q118)=0),1,0)","v":0},null,0]
[null,null,null,null,"brandstof2",null,null,{"$f":"IF(AND(H121<>\"\",H121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!H121)=0),1,0)","v":0},{"$f":"IF(AND(I121<>\"\",I121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!I121)=0),1,0)","v":0},{"$f":"IF(AND(J121<>\"\",J121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!J121)=0),1,0)","v":0},{"$f":"IF(AND(K121<>\"\",K121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!K121)=0),1,0)","v":0},{"$f":"IF(AND(L121<>\"\",L121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!L121)=0),1,0)","v":0},{"$f":"IF(AND(M121<>\"\",M121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!M121)=0),1,0)","v":0},{"$f":"IF(AND(N121<>\"\",N121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!N121)=0),1,0)","v":0},{"$f":"IF(AND(O121<>\"\",O121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!O121)=0),1,0)","v":0},{"$f":"IF(AND(P121<>\"\",P121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!P121)=0),1,0)","v":0},{"$f":"IF(AND(Q121<>\"\",Q121<>\"N.v.t.\",COUNTIF(Brandstof_Duiding,Voertuigprofielen!Q121)=0),1,0)","v":0},null,0]
[]
[]
[]
[null,null,null,null,null,"cat 0",null,{"$f":"IF(OR(H30>=1,H25>1),\"   ↓        ↓\",\"\")","v":""},"","","","","","","","",""]
[null,null,null,"REFERENTIE"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H54<>\"\",1,\"\")","v":1},{"$f":"IF(I54<>\"\",2,\"\")","v":""},{"$f":"IF(J54<>\"\",3,\"\")","v":""},{"$f":"IF(K54<>\"\",4,\"\")","v":""},{"$f":"IF(L54<>\"\",5,\"\")","v":""},{"$f":"IF(M54<>\"\",6,\"\")","v":""},{"$f":"IF(N54<>\"\",7,\"\")","v":""},{"$f":"IF(O54<>\"\",8,\"\")","v":""},{"$f":"IF(P54<>\"\",9,\"\")","v":""},{"$f":"IF(Q54<>\"\",10,\"\")","v":""}]
[null,null,null,"Profielnaam:",null,null,null,"Diesel"]
[]
[null,null,null,"Brandstof 1:","brandstofprofiel:",null,null,"Diesel"]
[null,null,null,null,"aandeel (%):",null,null,1]
[null,null,null,null,"basisverbruik (per 100 km):",null,null,28]
[null,null,null,"Brandstof 2:","brandstofprofiel:",null,null,"N.v.t."]
[null,null,null,null,"aandeel (%):",null,null,{"$f":"IF(H59=\"\",\"\",IF(H59=\"N.v.t.\",0,1-H57))","v":0},{"$f":"IF(I59=\"\",\"\",IF(I59=\"N.v.t.\",0,1-I57))","v":""},"","",{"$f":"IF(L59=\"\",\"\",IF(L59=\"N.v.t.\",0,1-L57))","v":""},"","","","",""]
[null,null,null,null,"basisverbruik (per 100 km):"]
[null,null,null,"Aanschafprijs (EUR):",null,null,null,70000]
[null,null,null,"Gebruikstermijn (hele jaren):",null,null,null,7]
[null,null,null,"Restwaarde na gebruikstermijn (EUR):",null,null,null,7000]
[null,null,null,"Onderhoud (EUR/km):",null,null,null,0]
[null,null,null,"Verzekeringen (EUR/jaar):",null,null,null,0]
[null,null,null,"Voertuigbelasting (EUR/jaar):",null,null,null,0]
[null,null,null,"Overige kosten (EUR/jaar):",null,null,null,0]
[null,null,null,"Brandstof 1:",{"$f":"Dashboard!S61&\" emissie CO2 (kg/eh brandstof):\"","v":"TtW emissie CO2 (kg/eh brandstof):"},null,null,2.61]
[null,null,null,null,{"$f":"Dashboard!S63&\" emissie NOx (g/eh brandstof):\"","v":"TtW emissie NOx (g/eh brandstof):"},null,null,2.5]
[null,null,null,null,{"$f":"Dashboard!S65&\" emissie PM (g/eh brandstof):\"","v":"TtW emissie PM (g/eh brandstof):"},null,null,0.33]
[null,null,null,null,{"$f":"Dashboard!S65&\" emissie geluid (dBA):\"","v":"TtW emissie geluid (dBA):"},null,null,78]
[null,null,null,"Brandstof 2:",{"$f":"E69","v":"TtW emissie CO2 (kg/eh brandstof):"}]
[null,null,null,null,{"$f":"E70","v":"TtW emissie NOx (g/eh brandstof):"}]
[null,null,null,null,{"$f":"E71","v":"TtW emissie PM (g/eh brandstof):"}]
[null,null,null,null,"emissie geluid (dBA):"]
[]
[null,null,null,null,null,null,null,1,1]
[]
[null,null,null,null,null,"cat 1",null,{"$f":"IF(OR(H31>=1,H26>1),\"   ↓        ↓\",\"\")","v":""},"","","","","","","","",""]
[null,null,null,"ALT1"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H85<>\"\",1,\"\")","v":1},{"$f":"IF(I85<>\"\",2,\"\")","v":""},{"$f":"IF(J85<>\"\",3,\"\")","v":""},{"$f":"IF(K85<>\"\",4,\"\")","v":""},{"$f":"IF(L85<>\"\",5,\"\")","v":""},{"$f":"IF(M85<>\"\",6,\"\")","v":""},{"$f":"IF(N85<>\"\",7,\"\")","v":""},{"$f":"IF(O85<>\"\",8,\"\")","v":""},{"$f":"IF(P85<>\"\",9,\"\")","v":""},{"$f":"IF(Q85<>\"\",10,\"\")","v":""}]
[null,null,null,"Profielnaam:",null,null,null,"LNG"]
[]
[null,null,null,"Brandstof 1:","brandstofprofiel:",null,null,"LNG"]
[null,null,null,null,"aandeel (%):",null,null,1]
[null,null,null,null,"basisverbruik (per 100 km):",null,null,26]
[null,null,null,"Brandstof 2:","brandstofprofiel:",null,null,"N.v.t."]
[null,null,null,null,"aandeel (%):",null,null,{"$f":"IF(H90=\"\",\"\",IF(H90=\"N.v.t.\",0,1-H88))","v":0},"","",{"$f":"IF(K90=\"\",\"\",IF(K90=\"N.v.t.\",0,1-K88))","v":""},"","","","","",""]
[null,null,null,null,"basisverbruik (per 100 km):"]
[null,null,null,"Aanschafprijs (EUR):",null,null,null,100000]
[null,null,null,"Gebruikstermijn (hele jaren):",null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(G79,\"←\")+COUNTIF(G114,\"←\")>0,\"ERRORS DETECTED!\nCheck marked fields\",\"\")","v":""}]
[null,null,null,"Restwaarde na gebruikstermijn (EUR):",null,null,null,5000]
[null,null,null,"Onderhoud (EUR/km):",null,null,null,0]
[null,null,null,"Verzekeringen (EUR/jaar):",null,null,null,0]
[null,null,null,"Voertuigbelasting (EUR/jaar):",null,null,null,0]
[null,null,null,"Overige kosten (EUR/jaar):",null,null,null,0]
[null,null,null,"Brandstof 1:",{"$f":"E69","v":"TtW emissie CO2 (kg/eh brandstof):"},null,null,2.7]
[null,null,null,null,{"$f":"E70","v":"TtW emissie NOx (g/eh brandstof):"},null,null,0.45]
[null,null,null,null,"TtW emissie PM (g/eh brandstof):",null,null,0.32]
[null,null,null,null,"TtW emissie geluid (dBA):",null,null,70,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P6>0,\"DE CATEGORIENAMEN ZIJN NIET UNIEK! WIJZIG EEN OF MEER NAMEN\",IF(SUM(E30:E32)>0,\"VOORZIE DE GEMARKEERDE CATEGORIEËN VAN EEN NAAM\",IF(SUM(S25:S27)>0,\"NIET-UNIEKE PROFIELNAMEN!\nCheck de met rode pijlen gemarkeerde profielen en pas een of meer namen aan.\",IF(SUM(S35:S37)>0,\"FOUT(EN) IN BRANDSTOF!\nBij single fuel dient aandeel brandstof 1  100% te zijn!\nZie de geel gemarkeerde velden.\",IF(SUM(S40:S45)>0,\"NIET BESTAANDE BRANDSTOFPROFIELEN!\nVoorzie de gemarkeerde velden van een bestaand brandstofprofiel.\",IF(SUM(S30:S32)>0,\"ER ZIJN INCOMPLETE PROFIELEN!\nZorg dat minimaal alle geel gekleurde velden van de met rode pijlen gemarkeerde profielen ingevuld zijn!\",\"Status: OK\"))))))","v":"Status: OK"}]
[null,null,null,"Brandstof 2:","TtW emissie CO2 (kg/eh brandstof):"]
[null,null,null,null,"TtW emissie NOx (g/eh brandstof):"]
[null,null,null,null,"TtW emissie PM (g/eh brandstof):"]
[null,null,null,null,"emissie geluid (dBA):"]
[]
[]
[]
[null,null,null,null,null,"cat 2",null,{"$f":"IF(OR(H32>=1,H27>1),\"   ↓        ↓\",\"\")","v":""},{"$f":"IF(OR(I32>=1,I27>1),\"   ↓        ↓\",\"\")","v":""},"","","","","","","",""]
[null,null,null,"ALT2"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H116<>\"\",1,\"\")","v":""},{"$f":"IF(I116<>\"\",2,\"\")","v":""},{"$f":"IF(J116<>\"\",3,\"\")","v":""},{"$f":"IF(K116<>\"\",4,\"\")","v":""},{"$f":"IF(L116<>\"\",5,\"\")","v":""},{"$f":"IF(M116<>\"\",6,\"\")","v":""},{"$f":"IF(N116<>\"\",7,\"\")","v":""},{"$f":"IF(O116<>\"\",8,\"\")","v":""},{"$f":"IF(P116<>\"\",9,\"\")","v":""},{"$f":"IF(Q116<>\"\",10,\"\")","v":""}]
[null,null,null,"Profielnaam:"]
[]
[null,null,null,"Brandstof 1:","brandstofprofiel:"]
[null,null,null,null,"aandeel (%):"]
[null,null,null,null,"basisverbruik (per 100 km):"]
[null,null,null,"Brandstof 2:","brandstofprofiel:"]
[null,null,null,null,"aandeel (%):",null,null,{"$f":"IF(H121=\"\",\"\",IF(H121=\"N.v.t.\",0,1-H119))","v":""},"","","","","","","","",""]
[null,null,null,null,"basisverbruik (per 100 km):"]
[null,null,null,"Aanschafprijs (EUR):"]
[null,null,null,"Gebruikstermijn (hele jaren):"]
[null,null,null,"Restwaarde na gebruikstermijn (EUR):"]
[null,null,null,"Onderhoud (EUR/km):"]
[null,null,null,"Verzekeringen (EUR/jaar):"]
[null,null,null,"Voertuigbelasting (EUR/jaar):"]
[null,null,null,"Overige kosten (EUR/jaar):"]
[null,null,null,"Brandstof 1:",{"$f":"E69","v":"TtW emissie CO2 (kg/eh brandstof):"}]
[null,null,null,null,{"$f":"E70","v":"TtW emissie NOx (g/eh brandstof):"}]
[null,null,null,null,"TtW emissie PM (g/eh brandstof):"]
[null,null,null,null,"TtW emissie geluid (dBA):"]
[null,null,null,"Brandstof 2:","TtW emissie CO2 (kg/eh brandstof):"]
[null,null,null,null,"TtW emissie NOx (g/eh brandstof):"]
[null,null,null,null,"TtW emissie PM (g/eh brandstof):"]
[null,null,null,null,"emissie geluid (dBA):"]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,"u"]
[null,null,null,null,null,null,null,null,null,null,"u"]
[null,null,null,null,null,null,null,null,null,null,"u"]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"}]

{"sheet":"Brandstofprofielen","index":2,"n_rows":37,"n_cols":19,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,9,1,10],[36,15,43,16],[24,7,26,7],[24,8,26,8],[24,9,26,9],[24,10,26,10],[24,11,26,11],[24,12,26,12],[24,13,26,13],[24,14,26,14],[24,15,26,15],[24,16,26,16]]}
[]
[null,null,null,null,null,null,null,"Verbruikseenheid",null,"Brandstofsoorten"]
[null,null,null,null,null,null,null,"kilogram",null,"Nummers","Duiding"]
[null,null,null,null,null,null,null,"liter",null,null,"N.v.t."]
[null,null,null,null,null,null,null,"kWh",null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,1),\"\")","v":1},{"$f":"IF(J5=\"\",\"\",INDEX(Brandstof_Duiding,1,MATCH(J5,Brandstof_Nummers,FALSE)))","v":"Diesel"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,2),\"\")","v":2},"LNG"]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,3),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,4),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,5),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,6),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,7),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,8),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,9),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(Brandstof_Nummers,10),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,{"$f":"10-COUNTBLANK((J5:J14))","v":2}]
[]
[null,null,null,null,"Fouten",null,null,null,null,null,null,null,null,null,null,null,null,null,"FOUT"]
[null,null,null,null,"Dubbeltelling",null,null,{"$f":"COUNTIF(Brandstof_Duiding,H30)","v":1},1,0,0,0,0,0,0,0,0,null,{"$f":"COUNTIF(H18:Q18,\">1\")","v":0}]
[null,null,null,null,"Incompleet",null,null,{"$f":"IF(AND(COUNTBLANK(H30)=0,COUNTBLANK(H32:H34)>0),1,0)","v":0},{"$f":"IF(AND(COUNTBLANK(I30)=0,COUNTBLANK(I32:I34)>0),1,0)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(H19:Q19)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(OR(H19>=1,H18>1),\"   ↓        ↓\",\"\")","v":""},"","","","","","","","",""]
[null,null,null,"Brandstofprofielen"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H32<>\"\",1,\"\")","v":1},{"$f":"IF(I32<>\"\",2,\"\")","v":2},{"$f":"IF(J32<>\"\",3,\"\")","v":""},{"$f":"IF(K32<>\"\",4,\"\")","v":""},{"$f":"IF(L32<>\"\",5,\"\")","v":""},{"$f":"IF(M32<>\"\",6,\"\")","v":""},{"$f":"IF(N32<>\"\",7,\"\")","v":""},{"$f":"IF(O32<>\"\",8,\"\")","v":""},{"$f":"IF(P32<>\"\",9,\"\")","v":""},{"$f":"IF(Q32<>\"\",10,\"\")","v":""}]
[null,null,null,"Profielnaam:",null,null,null,"Diesel","LNG"]
[]
[null,null,null,"Brandstofsoort:",null,null,null,"Diesel","LNG"]
[null,null,null,"Verbruikseenheid:",null,null,null,"liter","kilogram"]
[null,null,null,"Brandstofprijs (EUR/eenheid):",null,null,null,0.97,0.82]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S18>0,\"NIET-UNIEKE PROFIELNAMEN!\nCheck de met rode pijlen gemarkeerde profielen en pas een of meer namen aan.\",IF(S19>0,\"ER ZIJN INCOMPLETE PROFIELEN!\nZorg dat alle velden van de met rode pijlen gemarkeerde profielen ingevuld zijn!\",\"Status: OK\"))","v":"Status: OK"}]

{"sheet":"Stadsvoertuig","index":3,"n_rows":41,"n_cols":18,"rows_kept":41,"cut":false,"hidden":false,"merged":[[40,0,40,1],[20,12,22,17],[35,4,35,5],[22,4,22,5],[32,4,32,5],[33,4,33,5],[34,4,34,5],[1,4,1,17],[20,4,20,5],[21,4,21,5],[3,4,3,10],[3,12,3,17]]}
[]
[null,null,null,null,"SPECIFICATIE STADSVOERTUIG"]
[]
[null,null,null,null,"Kosten",null,null,null,null,null,null,null,"Emissie"]
[]
["Check",null,null,null,"VASTE VOERTUIGKOSTEN (PER VOERTUIG)",null,null,null,null,null,null,null,"EMISSIEWAARDEN"]
[null,{"$f":"inzet_svt*COUNTBLANK(R7)","v":0},null,null,"Post",null,null,"Eenheid",null,"Waarde",null,null,{"$f":"Dashboard!S61&\" CO2 (gram/km):\"","v":"TtW CO2 (gram/km):"},null,null,null,null,0]
[{"$f":"inzet_svt*COUNTBLANK(J8)","v":0},{"$f":"inzet_svt*COUNTBLANK(R8)","v":0},null,null,"Gebruikstermijn",null,null,"jaren:",null,null,null,null,{"$f":"Dashboard!S63&\" NOx (gram/km):\"","v":"TtW NOx (gram/km):"},null,null,null,null,0]
[{"$f":"inzet_svt*COUNTBLANK(J9)","v":0},{"$f":"inzet_svt*COUNTBLANK(R9)","v":0},null,null,"Aanschafprijs",null,null,"EUR:",null,null,null,null,{"$f":"Dashboard!S65&\" PM (gram/km):\"","v":"TtW PM (gram/km):"},null,null,null,null,7.8E-2]
[null,{"$f":"inzet_svt*COUNTBLANK(R10)","v":0},null,null,"Investeringssubsidie",null,null,"EUR:",null,0,"-/-",null,"Geluid (dB):",null,null,null,null,70]
[null,null,null,null,"MIA",0.27,null,"EUR:",null,{"$f":"F11*VpB*(J9-investeringssubsidie_svt)","v":0},"-/-"]
[null,null,null,null,"Vamil",0.75,null,"EUR:",null,{"$f":"IFERROR(((F12*VpB*(J9-investeringssubsidie_svt))-VpB*PV(Rente_reeel,J8,(J9-investeringssubsidie_svt)*(1-F12)/J8))\n+\nVpB*PV(Rente_reeel,J8,(J9-investeringssubsidie_svt)/J8),0)","v":0},"-/-"]
[null,null,null,null,"Netto investering",null,null,"EUR:",null,{"$f":"J9-J10-J11-J12","v":0}]
[{"$f":"inzet_svt*COUNTBLANK(J14)","v":0},null,null,null,"Restwaarde",null,null,"EUR:",null,0]
[]
[null,null,null,null,"Afschrijving",null,null,"EUR/jaar:",null,{"$f":"IFERROR((J13-J14)/J8,0)","v":0}]
[null,null,null,null,"Gemiddelde rente",null,null,"EUR/jaar:",null,{"$f":"(J13/2)*Rente_reeel","v":0}]
[{"$f":"inzet_svt*COUNTBLANK(J18)","v":0},null,null,null,"Verzekeringen",null,null,"EUR/jaar:",null,0]
[{"$f":"inzet_svt*COUNTBLANK(J19)","v":0},null,null,null,"Voertuigbelastingen",null,null,"EUR/jaar:",null,0]
[null,null,null,null,"Vast onderhoud",null,null,"EUR/jaar:"]
[null,null,null,null,null,null,null,"EUR/jaar:",null,null,null,null,{"$f":"IF(SUM(A40:B40)>0,\"VOORZIE MINSTENS DE GEEL GEKLEURDE VELDEN VAN INPUT\",IF(C40>0,\"DE VASTE KOSTEN ZIJN NEGATIEF, CHECK DE SUBSIDIE\",\"Status: OK\"))","v":"Status: OK"}]
[null,null,null,null,null,null,null,"EUR/jaar:"]
[null,null,null,null,null,null,null,"EUR/jaar:"]
[null,null,null,null,"Exploitatiesubsidie",null,null,"EUR/jaar:",null,0,"-/-"]
[]
[]
[null,null,{"$f":"IF(TCO_sv_vast<0,1,0)","v":0},null,"Totaal vaste voertuigkosten:",null,null,null,null,{"$f":"SUM(J16:J23)-J24","v":0}]
[]
[null,null,null,null,"VARIABELE VOERTUIGKOSTEN"]
[null,null,null,null,"Post",null,null,"Eenheid",null,"Waarde"]
[{"$f":"inzet_svt*COUNTBLANK(J31)","v":0},null,null,null,"Brandstof",null,null,"EUR/km:"]
[null,null,null,null,"Variabel onderhoud",null,null,"EUR/km:"]
[null,null,null,null,null,null,null,"EUR/km:"]
[null,null,null,null,null,null,null,"EUR/km:"]
[null,null,null,null,null,null,null,"EUR/km:"]
[null,null,null,null,null,null,null,"EUR/km:"]
[]
[]
[null,null,null,null,"Totaal variabele voertuigkosten:",null,null,"EUR/km:",null,{"$f":"SUM(J31:J36)","v":0}]
[{"$f":"SUM(A8:A36)","v":0},{"$f":"SUM(B8:B36)","v":0},{"$f":"SUM(C8:C36)","v":0}]
[{"$f":"A40+B40+C40","v":0}]

{"sheet":"Distributieschema's","index":4,"n_rows":50,"n_cols":59,"rows_kept":50,"cut":false,"hidden":false,"merged":[[14,1,30,1],[9,19,9,24],[9,25,9,27],[3,56,4,58],[15,25,15,27],[15,32,15,37],[22,32,22,37],[22,38,22,40],[7,15,7,27],[13,15,13,27],[13,28,13,40],[9,15,9,18],[4,15,4,27],[4,28,4,40],[4,41,4,53],[3,15,3,53],[4,12,5,13],[4,9,5,10],[4,6,5,7],[3,1,3,2],[4,1,5,2],[4,4,5,4],[25,28,25,40],[15,19,15,24],[49,45,49,50],[49,51,49,53],[42,32,42,37],[42,38,42,40],[42,45,42,50],[42,51,42,53],[35,45,35,50],[35,51,35,53],[49,32,49,37],[49,38,49,40],[47,32,47,37],[47,38,47,40],[49,41,49,44],[42,41,42,44],[35,32,35,37],[35,38,35,40],[38,41,38,53],[45,41,45,53],[40,51,40,53],[40,45,40,50],[33,41,33,53],[26,9,30,9],[26,12,30,12],[34,9,36,9],[34,12,36,12],[47,15,47,18],[47,28,47,31],[47,41,47,44],[47,19,47,24],[47,25,47,27],[47,45,47,50],[35,15,35,18],[35,28,35,31],[35,19,35,24],[35,25,35,27],[38,28,38,40],[27,15,27,18],[27,28,27,31],[40,15,40,18],[40,28,40,31],[47,51,47,53],[35,41,35,44],[40,41,40,44],[40,19,40,24],[26,4,30,4],[34,4,36,4],[39,4,43,4],[46,4,50,4],[8,6,10,6],[14,6,16,6],[19,6,23,6],[26,6,30,6],[34,6,36,6],[39,6,43,6],[1,1,1,60],[3,6,3,7],[3,9,3,10],[3,12,3,13],[8,9,10,9],[8,12,10,12],[39,9,43,9],[39,12,43,12],[19,9,23,9],[19,12,23,12],[34,1,50,1],[8,1,10,1],[8,2,10,2],[34,2,50,2],[14,2,30,2],[14,9,16,9],[13,55,32,60],[8,7,10,7],[14,7,16,7],[46,6,50,6],[8,4,10,4],[14,4,16,4],[8,10,10,10],[19,4,23,4],[14,10,16,10],[14,13,16,13],[8,13,10,13],[22,15,22,18],[22,19,22,24],[22,25,22,26],[22,29,22,31],[29,15,29,18],[29,19,29,24],[29,25,29,26],[14,12,16,12],[20,15,20,18],[20,28,20,31],[27,19,27,24],[27,25,27,27],[18,15,18,27],[18,28,18,40],[25,15,25,27],[33,15,33,27],[33,28,33,40],[15,38,15,40],[20,19,20,24],[20,25,20,27],[20,32,20,37],[20,38,20,40],[15,15,15,18],[15,28,15,31],[29,29,29,31],[27,32,27,37],[27,38,27,40],[29,32,29,37],[29,38,29,40],[46,9,50,9],[46,12,50,12],[34,13,36,13],[34,10,36,10],[34,7,36,7],[45,15,45,27],[45,28,45,40],[42,15,42,18],[42,19,42,24],[42,25,42,26],[49,15,49,18],[49,19,49,24],[49,25,49,26],[42,29,42,31],[49,29,49,31],[40,25,40,27],[40,32,40,37],[40,38,40,40],[38,15,38,27]]}
[]
[null,"PRO FORMA DISTRIBUTIESCHEMA'S VOOR REFERENTIE EN ALTERNATIEVEN"]
[]
[null,"Klantlocatie",null,null,"Tijdstip",null,"Referentie",null,null,"Alternatief 1",null,null,"Alternatief 2",null,null,"Distibutieschema's: afstand, aantal voertuigen en totaal aantal vervoersbewegingen per type gebied per rit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legenda"]
[null,"↓",null,null,"↓",null,"↓",null,null,"↓",null,null,"↓",null,null,"Buitenstedelijk gebied",null,null,null,null,null,null,null,null,null,null,null,null,"Stedelijk gebied",null,null,null,null,null,null,null,null,null,null,null,null,"Kernwinkelgebied"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rit(deel) met hoofdvoertuig"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Snelheid_buitenstedelijk","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modaliteitswissel"]
[null,"Klant-locatie buitenst.",{"$f":"Dashboard!AQ41","v":0},null,"Buiten spits",null,{"$f":"$C9","v":0},{"$f":"G9","v":0},null,{"$f":"$C9","v":0},{"$f":"J9","v":0},null,{"$f":"$C9","v":0},{"$f":"M9","v":0}]
[null,null,null,"→",null,"→",null,null,null,null,null,null,null,null,"→",{"$f":"Dashboard!F81","v":100},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ritdeel met stadsvoertuig"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Algemene toelichting:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AS119","v":35},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AS120","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"De percentages geven voor de referentie, alternatief 1 en alternatief 2 aan welk deel van de rit op welk moment van de dag wordt afgelegd in buitenstedelijk, stedelijk en kernwinkelgebied door het hoofdvoertuig (gele percentages) en het stadsvoertuig (groene percentages). De balken geven aan welke afstand wordt afgelegd per type gebied door het hoofdvoertuig (gele balken) en het stadsvoertuig (groene balken). De cijfers in de balken tonen respectievelijk de te rijden afstand in het betreffende gebied, het totaal aantal voertuigen dat per rit benodigd is en het aantal keren dat dit totaal aantal voertuigen de afstand in het betreffende gebied aflegt. De cursieve witgekleurde cijfers geven de snelheid aan die gemiddeld wordt gereden in het betreffende gebied in het betreffende tijdvak. Deze cijfers zijn berekend op basis van de in het werkblad 'Dashboard' ingevoerde parameters.\nN.B. U kunt op de verschillende onderdelen van het schema klikken, waarna een korte toelichting in het informatiepaneel verschijnt."]
[null,"Klant-locatie stedelijk",{"$f":"Dashboard!AQ42","v":1},null,"In spits / AMvB / APV tijden",null,{"$f":"$C15*(1-SUM(Dashboard!H123:H124))","v":1},{"$f":"G15","v":1},null,{"$f":"C15*(1-SUM(Dashboard!J123:J124))","v":1},{"$f":"J15","v":1},null,{"$f":"C15*(1-SUM(Dashboard!L123:L124))","v":1},{"$f":"M15","v":1}]
[null,null,null,"→",null,"→",null,null,null,null,null,null,null,null,"→",{"$f":"IFERROR(Dashboard!AM119/SUM(Dashboard!AM119:AM120)*OD_afstand,0)","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,{"$f":"OD_afstand-P16","v":15},null,null,null,"1 voertuig",null,null,null,null,null,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Snelheid_buitenstedelijk","v":70},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AQ120","v":40}]
[null,null,null,null,"Buiten spits / AMvB / APV tijden (geen dagrand)",null,{"$f":"$C15*Dashboard!H123","v":0},null,null,{"$f":"$C15*Dashboard!J123","v":0},null,null,{"$f":"$C15*Dashboard!L123","v":0}]
[null,null,null,null,null,null,null,{"$f":"G20*(1-Dashboard!H125)","v":0},null,null,{"$f":"J20*(1-Dashboard!J125)","v":0},null,null,{"$f":"M20*(1-Dashboard!L125)","v":0},null,{"$f":"P16","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,{"$f":"AC16","v":15},null,null,null,"1 voertuig",null,null,null,null,null,1]
[null,null,null,"→",null,"→",null,null,null,null,null,null,null,null,"→"]
[null,null,null,null,null,null,null,{"$f":"G20*Dashboard!H125","v":0},null,null,{"$f":"J20*Dashboard!J125","v":0},null,null,{"$f":"M20*Dashboard!L125","v":0},null,{"$f":"P21+Omrijdafstand","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,null,{"$f":"AC21","v":15},null,null,{"$f":"IFERROR(ROUNDUP(IF(directe_aansluiting_stadsdistr*Lading_hoofdvoertuig<Capaciteit_stadsvoertuig,1,directe_aansluiting_stadsdistr*Lading_hoofdvoertuig/Capaciteit_stadsvoertuig),0),0)","v":2},null,null,null,null,null,{"$f":"IFERROR(prio_svt+2*ROUNDUP(((MAX(0,Lading_hoofdvoertuig-prio_svt*Capaciteit_stadsvoertuig))/Capaciteit_stadsvoertuig),0)-IF(prio_svt=0,1,0),0)","v":2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Snelheid_buitenstedelijk","v":70},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AQ120","v":40}]
[null,null,null,null,"Buiten spits / in dagrand",null,{"$f":"$C15*Dashboard!H124","v":0},null,null,{"$f":"$C15*Dashboard!J124","v":0},null,null,{"$f":"$C15*Dashboard!L124","v":0}]
[null,null,null,null,null,null,null,{"$f":"G27*(1-Dashboard!H125)","v":0},null,null,{"$f":"J27*(1-Dashboard!J125)","v":0},null,null,{"$f":"M27*(1-Dashboard!L125)","v":0},null,{"$f":"P21","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,{"$f":"AC21","v":15},null,null,null,"1 voertuig",null,null,null,null,null,1]
[null,null,null,"→",null,"→",null,null,null,null,null,null,null,null,"→"]
[null,null,null,null,null,null,null,{"$f":"G27*Dashboard!H125","v":0},null,null,{"$f":"J27*Dashboard!J125","v":0},null,null,{"$f":"M27*Dashboard!L125","v":0},null,{"$f":"P28+Omrijdafstand","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,null,{"$f":"AD23","v":15},null,null,{"$f":"aantal_stadsvoertuigen","v":2},null,null,null,null,null,{"$f":"Aantal_keer_HB_stadsvt","v":2}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AS119","v":35},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AS120","v":20},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AS121","v":10}]
[null,"Klant-locatie kern-winkel-gebied",{"$f":"Dashboard!AQ43","v":0},null,"In spits / AMvB / APV tijden",null,{"$f":"$C35*(1-SUM(Dashboard!H123:H124))","v":0},{"$f":"G35","v":0},null,{"$f":"C35*(1-SUM(Dashboard!J123:J124))","v":0},{"$f":"J35","v":0},null,{"$f":"C35*(1-SUM(Dashboard!L123:L124))","v":0},{"$f":"M35","v":0}]
[null,null,null,"→",null,"→",null,null,null,null,null,null,null,null,"→",{"$f":"Dashboard!AM119*OD_afstand","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,{"$f":"Dashboard!AM120*OD_afstand","v":15},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,{"$f":"Dashboard!AM121*OD_afstand","v":0},null,null,null,"1 voertuig",null,null,null,null,null,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Snelheid_buitenstedelijk","v":70},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AQ120","v":40},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AQ121","v":20}]
[null,null,null,null,"Buiten spits / AMvB / APV tijden (geen dagrand)",null,{"$f":"$C35*Dashboard!H123","v":0},null,null,{"$f":"$C35*Dashboard!J123","v":0},null,null,{"$f":"$C35*Dashboard!L123","v":0}]
[null,null,null,null,null,null,null,{"$f":"G40*(1-Dashboard!H125)","v":0},null,null,{"$f":"J40*(1-Dashboard!J125)","v":0},null,null,{"$f":"M40*(1-Dashboard!L125)","v":0},null,{"$f":"P36","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,{"$f":"AC36","v":15},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,{"$f":"AP36","v":0},null,null,null,"1 voertuig",null,null,null,null,null,1]
[null,null,null,"→",null,"→",null,null,null,null,null,null,null,null,"→"]
[null,null,null,null,null,null,null,{"$f":"G40*Dashboard!H125","v":0},null,null,{"$f":"J40*Dashboard!J125","v":0},null,null,{"$f":"M40*Dashboard!L125","v":0},null,{"$f":"P41+Omrijdafstand","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,null,{"$f":"AC41","v":15},null,null,{"$f":"aantal_stadsvoertuigen","v":2},null,null,null,null,null,{"$f":"Aantal_keer_HB_stadsvt","v":2},null,null,{"$f":"AP41","v":0},null,null,null,{"$f":"aantal_stadsvoertuigen","v":2},null,null,null,null,null,{"$f":"Aantal_keer_HB_stadsvt","v":2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Snelheid_buitenstedelijk","v":70},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AQ120","v":40},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!AQ121","v":20}]
[null,null,null,null,"Buiten spits / in dagrand",null,{"$f":"$C35*Dashboard!H124","v":0},null,null,{"$f":"$C35*Dashboard!J124","v":0},null,null,{"$f":"$C35*Dashboard!L124","v":0}]
[null,null,null,null,null,null,null,{"$f":"G47*(1-Dashboard!H125)","v":0},null,null,{"$f":"J47*(1-Dashboard!J125)","v":0},null,null,{"$f":"M47*(1-Dashboard!L125)","v":0},null,{"$f":"P41","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,{"$f":"AC41","v":15},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,{"$f":"AP41","v":0},null,null,null,"1 voertuig",null,null,null,null,null,1]
[null,null,null,"→",null,"→",null,null,null,null,null,null,null,null,"→"]
[null,null,null,null,null,null,null,{"$f":"G47*Dashboard!H125","v":0},null,null,{"$f":"J47*Dashboard!J125","v":0},null,null,{"$f":"M47*Dashboard!L125","v":0},null,{"$f":"P48+Omrijdafstand","v":85},null,null,null,"1 voertuig",null,null,null,null,null,1,null,null,null,{"$f":"AD43","v":15},null,null,{"$f":"aantal_stadsvoertuigen","v":2},null,null,null,null,null,{"$f":"Aantal_keer_HB_stadsvt","v":2},null,null,{"$f":"AP43","v":0},null,null,null,{"$f":"aantal_stadsvoertuigen","v":2},null,null,null,null,null,{"$f":"Aantal_keer_HB_stadsvt","v":2}]

{"sheet":"Referentie","index":5,"n_rows":343,"n_cols":24,"rows_kept":343,"cut":false,"hidden":false,"merged":[[206,6,206,7],[207,6,207,7],[16,8,16,23],[16,1,16,7]]}
[]
[null,null,null,null,null,null,null,null,{"$f":"I19","v":0},{"$f":"J19","v":1},2,3,4,5,6,7,8,9,10,{"$f":"T19","v":11},{"$f":"U19","v":12},{"$f":"V19","v":13},{"$f":"W19","v":14},{"$f":"X19","v":15}]
[]
[null,"Jaar meetellen regulier",null,null,null,null,null,null,1,{"$f":"IF(J2<=Dashboard!$H102,1,0)","v":1},{"$f":"IF(K2<=Dashboard!$H102,1,0)","v":1},{"$f":"IF(L2<=Dashboard!$H102,1,0)","v":1},{"$f":"IF(M2<=Dashboard!$H102,1,0)","v":1},{"$f":"IF(N2<=Dashboard!$H102,1,0)","v":1},{"$f":"IF(O2<=Dashboard!$H102,1,0)","v":1},{"$f":"IF(P2<=Dashboard!$H102,1,0)","v":1},{"$f":"IF(Q2<=Dashboard!$H102,1,0)","v":0},{"$f":"IF(R2<=Dashboard!$H102,1,0)","v":0},{"$f":"IF(S2<=Dashboard!$H102,1,0)","v":0},{"$f":"IF(T2<=Dashboard!$H102,1,0)","v":0},{"$f":"IF(U2<=Dashboard!$H102,1,0)","v":0},{"$f":"IF(V2<=Dashboard!$H102,1,0)","v":0},{"$f":"IF(W2<=Dashboard!$H102,1,0)","v":0},{"$f":"IF(X2<=Dashboard!$H102,1,0)","v":0}]
[null,"Jaar metellen financieringen",null,null,null,null,null,null,{"$f":"IF(I6=1,0,I4)","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,"Laatste jaar",null,null,null,null,null,null,{"$f":"IF(AND(I4=1,J4=0),1,0)","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,"Inzet hoofdvoertuig",null,null,null,null,null,null,null,{"$f":"IF(J19<=Dashboard!$H$102,1,0)","v":1},{"$f":"IF(K19<=Dashboard!$H$102,1,0)","v":1},{"$f":"IF(L19<=Dashboard!$H$102,1,0)","v":1},{"$f":"IF(M19<=Dashboard!$H$102,1,0)","v":1},{"$f":"IF(N19<=Dashboard!$H$102,1,0)","v":1},{"$f":"IF(O19<=Dashboard!$H$102,1,0)","v":1},{"$f":"IF(P19<=Dashboard!$H$102,1,0)","v":1},{"$f":"IF(Q19<=Dashboard!$H$102,1,0)","v":0},{"$f":"IF(R19<=Dashboard!$H$102,1,0)","v":0},{"$f":"IF(S19<=Dashboard!$H$102,1,0)","v":0},{"$f":"IF(T19<=Dashboard!$H$102,1,0)","v":0},{"$f":"IF(U19<=Dashboard!$H$102,1,0)","v":0},{"$f":"IF(V19<=Dashboard!$H$102,1,0)","v":0},{"$f":"IF(W19<=Dashboard!$H$102,1,0)","v":0},{"$f":"IF(X19<=Dashboard!$H$102,1,0)","v":0}]
[]
[null,"Bedrijfseconomische afschrijving",null,null,null,null,null,null,0,{"$f":"IFERROR(1/Dashboard!$H102*J4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$H$102*K4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$H$102*L4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$H$102*M4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$H$102*N4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$H$102*O4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$H$102*P4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$H$102*Q4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$H$102*R4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$H$102*S4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$H$102*T4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$H$102*U4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$H$102*V4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$H$102*W4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$H$102*X4,0)","v":0}]
[null,"Fiscale afschrijving",null,null,null,null,null,null,{"$f":"MAX(Dashboard!H117,I9)","v":0},{"$f":"IFERROR((1-I10)/SUM(J4:W4)*J4,0)","v":0.14285714285714285},{"$f":"J10*K4","v":0.14285714285714285},0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0,0,0,0,0,0,0,0]
[]
[null,"Aantal uren per modaliteitswissel",null,null,null,null,null,null,0,{"$f":"VLOOKUP(Ladingtype,Modaliteitswissel,3,FALSE)","v":1.3333333333333335},{"$f":"J12","v":1.3333333333333335},{"$f":"K12","v":1.3333333333333335},1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335]
[]
[]
[null,null,null,null,null,null,null,null,null,"SPECIFICATIE REFERENTIE"]
[]
[null,{"$f":"Referentie_Naam &\" \"&IF(Dashboard!$H$125>0,\"+ stadsvoertuig\",\"\")","v":"Diesel "},null,null,null,null,null,null,{"$f":"IF(Dashboard!R13>0,\"Dit overzicht is mogelijk niet correct als gevolg van incomplete of foutieve invoer, check de foutmeldingen op werkblad 'Dashboard'\",\"\")","v":""}]
[]
[null,"Kerndata",null,null,null,null,null,"Totaal",0,1,{"$f":"J19+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Gemiddelde afstand goederen (km)",null,null,null,null,null,{"$f":"SUM(I21:X21)","v":700},0,{"$f":"SUM(J22:J30)","v":100},{"$f":"J21*K$4","v":100},100,100,100,100,100,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,{"$f":"SUM(I22:X22)","v":595},0,{"$f":"'Distributieschema''s'!G15*'Distributieschema''s'!P16+'Distributieschema''s'!G35*'Distributieschema''s'!P36","v":85},{"$f":"J22*K$4","v":85},{"$f":"K22*L$4","v":85},85,85,85,85,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!G9*'Distributieschema''s'!P10+'Distributieschema''s'!G20*'Distributieschema''s'!P21+'Distributieschema''s'!G40*'Distributieschema''s'!P41","v":0},{"$f":"J23*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!G27*'Distributieschema''s'!P28+'Distributieschema''s'!G47*'Distributieschema''s'!P48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,105,0,{"$f":"'Distributieschema''s'!G15*'Distributieschema''s'!AC16+'Distributieschema''s'!G35*'Distributieschema''s'!AC36","v":15},15,15,15,15,15,15,0,0,0,0,0,0,0,0]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!G20*'Distributieschema''s'!AC21+'Distributieschema''s'!G40*'Distributieschema''s'!AC41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!G27*'Distributieschema''s'!AC28+'Distributieschema''s'!G47*'Distributieschema''s'!AC48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!G35*'Distributieschema''s'!AP36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!G40*'Distributieschema''s'!AP41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!G47*'Distributieschema''s'!AP48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Gemiddelde afstand hoofdvoertuig (km)",null,null,null,null,null,{"$f":"SUM(I33:X33)","v":700},0,{"$f":"J34+J38+J42+J46+J50+J54+SUM(J58:J60)","v":100},{"$f":"J33*K$4","v":100},{"$f":"K33*L$4","v":100},100,100,100,100,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,595,0,{"$f":"SUM(J35:J36)","v":85},{"$f":"J34*K$4","v":85},85,85,85,85,85,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,595,0,{"$f":"'Distributieschema''s'!G15*'Distributieschema''s'!P16+'Distributieschema''s'!G35*'Distributieschema''s'!P36","v":85},85,85,85,85,85,85,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"SUM(J39:J40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!G9*'Distributieschema''s'!P10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H21*'Distributieschema''s'!P21+'Distributieschema''s'!H23*'Distributieschema''s'!P23+'Distributieschema''s'!H41*'Distributieschema''s'!P41+'Distributieschema''s'!H43*'Distributieschema''s'!P43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J43:J44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H28*'Distributieschema''s'!P28+'Distributieschema''s'!H30*'Distributieschema''s'!P30+'Distributieschema''s'!H48*'Distributieschema''s'!P48+'Distributieschema''s'!H50*'Distributieschema''s'!P50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,105,0,{"$f":"SUM(J47:J48)","v":15},15,15,15,15,15,15,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,105,0,{"$f":"'Distributieschema''s'!H15*'Distributieschema''s'!AC16","v":15},15,15,15,15,15,15,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H35*'Distributieschema''s'!AC36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J51:J52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H21*'Distributieschema''s'!AC21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H41*'Distributieschema''s'!AC41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J55:J56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H28*'Distributieschema''s'!AC28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H48*'Distributieschema''s'!AC48","v":0},0,0,0,0,0,0,0,{"$f":"Q56*R$4","v":0},0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H35*'Distributieschema''s'!AP36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H41*'Distributieschema''s'!AP41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H48*'Distributieschema''s'!AP48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Gemiddelde afstand stadsvoertuig (km)",null,null,null,null,null,{"$f":"SUM(I63:X63)","v":0},0,{"$f":"SUM(J64:J64)+J66+J70+J74+SUM(J78:J80)","v":0},{"$f":"J63*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J67:J68)","v":0},{"$f":"J66*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,0,{"$f":"J67*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,0,{"$f":"J68*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J71:J72)","v":0},{"$f":"J70*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H23*'Distributieschema''s'!AD23","v":0},{"$f":"J71*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H43*'Distributieschema''s'!AD43","v":0},{"$f":"J72*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J75:J76)","v":0},{"$f":"J74*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H30*'Distributieschema''s'!AD30","v":0},{"$f":"J75*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H50*'Distributieschema''s'!AD50","v":0},{"$f":"J76*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,0,{"$f":"J78*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H43*'Distributieschema''s'!AP43","v":0},{"$f":"J79*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"'Distributieschema''s'!H50*'Distributieschema''s'!AP50","v":0},{"$f":"J80*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Aantal aanvullende ritten door stadsvoertuig(en) per rit",null,null,null,null,null,{"$f":"SUM(I82:X82)","v":0},0,{"$f":"IF(J63=0,0,Aantal_keer_HB_stadsvt)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gem. gereden afstand stadsvoertuigen aansluitend op rit hoofdvoertuig (km)",null,null,null,null,null,{"$f":"SUM(I84:X84)","v":0},0,{"$f":"SUM(J85:J85)+J87+J91+J95+SUM(J99:J101)","v":0},{"$f":"SUM(K85:K85)+K87+K91+K95+SUM(K99:K101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk",null,null,null,null,null,{"$f":"SUM(I85:X85)","v":0},0,{"$f":"J64*J$82","v":0},{"$f":"K64*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J66*J$82","v":0},{"$f":"K66*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"J67*J$82","v":0},{"$f":"K67*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"J68*J$82","v":0},{"$f":"K68*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J70*J$82","v":0},{"$f":"K70*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"J71*J$82","v":0},{"$f":"K71*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"J72*J$82","v":0},{"$f":"K72*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"J74*J$82","v":0},{"$f":"K74*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"J75*J$82","v":0},{"$f":"K75*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"J76*J$82","v":0},{"$f":"K76*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J78*J$82","v":0},{"$f":"K78*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J79*J$82","v":0},{"$f":"K79*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"J80*J$82","v":0},{"$f":"K80*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aantal ritten per jaar hvt",null,null,null,null,null,{"$f":"SUM(I104:X104)","v":700},0,{"$f":"HB_ritten","v":100},{"$f":"J104*K$4","v":100},100,100,100,100,100,0,0,0,0,0,0,0,0]
[null,"Aantal ritten per jaar svt",null,null,null,null,null,{"$f":"SUM(I105:X105)","v":0},0,{"$f":"J104*J82","v":0},{"$f":"K104*K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Effectief aantal benodigde hoofdvoertuigen",null,null,null,null,null,null,0,{"$f":"(J127+(J130+J104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+J131+J134+J135+(J138+J104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+J139+(J142+J104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+J143+(J146+J104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+J147+(J149+J104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(J150+J104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(J151+J104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0.10595238095238096},{"$f":"(K127+(K130+K104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+K131+K134+K135+(K138+K104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+K139+(K142+K104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+K143+(K146+K104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+K147+(K149+K104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(K150+K104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(K151+K104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0.10595238095238096},{"$f":"(L127+(L130+L104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+L131+L134+L135+(L138+L104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+L139+(L142+L104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+L143+(L146+L104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+L147+(L149+L104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(L150+L104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(L151+L104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0.10595238095238096},{"$f":"(M127+(M130+M104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+M131+M134+M135+(M138+M104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+M139+(M142+M104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+M143+(M146+M104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+M147+(M149+M104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(M150+M104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(M151+M104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0.10595238095238096},{"$f":"(N127+(N130+N104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+N131+N134+N135+(N138+N104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+N139+(N142+N104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+N143+(N146+N104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+N147+(N149+N104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(N150+N104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(N151+N104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0.10595238095238096},{"$f":"(O127+(O130+O104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+O131+O134+O135+(O138+O104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+O139+(O142+O104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+O143+(O146+O104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+O147+(O149+O104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(O150+O104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(O151+O104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0.10595238095238096},{"$f":"(P127+(P130+P104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+P131+P134+P135+(P138+P104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+P139+(P142+P104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+P143+(P146+P104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+P147+(P149+P104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(P150+P104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(P151+P104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0.10595238095238096},{"$f":"(Q127+(Q130+Q104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+Q131+Q134+Q135+(Q138+Q104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+Q139+(Q142+Q104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+Q143+(Q146+Q104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+Q147+(Q149+Q104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(Q150+Q104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(Q151+Q104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0},{"$f":"(R127+(R130+R104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+R131+R134+R135+(R138+R104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+R139+(R142+R104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+R143+(R146+R104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+R147+(R149+R104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(R150+R104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(R151+R104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0},{"$f":"(S127+(S130+S104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+S131+S134+S135+(S138+S104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+S139+(S142+S104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+S143+(S146+S104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+S147+(S149+S104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(S150+S104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(S151+S104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0},{"$f":"(T127+(T130+T104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+T131+T134+T135+(T138+T104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+T139+(T142+T104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+T143+(T146+T104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+T147+(T149+T104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(T150+T104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(T151+T104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0},{"$f":"(U127+(U130+U104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+U131+U134+U135+(U138+U104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+U139+(U142+U104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+U143+(U146+U104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+U147+(U149+U104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(U150+U104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(U151+U104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0},{"$f":"(V127+(V130+V104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+V131+V134+V135+(V138+V104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+V139+(V142+V104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+V143+(V146+V104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+V147+(V149+V104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(V150+V104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(V151+V104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0},{"$f":"(W127+(W130+W104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+W131+W134+W135+(W138+W104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+W139+(W142+W104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+W143+(W146+W104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+W147+(W149+W104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(W150+W104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(W151+W104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0},{"$f":"(X127+(X130+X104*'Distributieschema''s'!$H$9*Dashboard!$AY$118)+X131+X134+X135+(X138+X104*'Distributieschema''s'!$H$15*Dashboard!$AY$118)+X139+(X142+X104*'Distributieschema''s'!$H$21*Dashboard!$AY$118)+X143+(X146+X104*'Distributieschema''s'!$H$28*Dashboard!$AY$118)+X147+(X149+X104*'Distributieschema''s'!$H$35*Dashboard!$AY$118)+(X150+X104*'Distributieschema''s'!$H$41*Dashboard!$AY$118)+(X151+X104*'Distributieschema''s'!$H$48*Dashboard!$AY$118))/Uren_hvt_ref","v":0}]
[null,"Effectief aantal benodigde stadsvoertuigen",null,null,null,null,null,null,0,{"$f":"(J161+(J164+J104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+J165+(J168+J104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+J169+(J172+J104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(J173+J104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(K161+(K164+K104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+K165+(K168+K104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+K169+(K172+K104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(K173+K104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(L161+(L164+L104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+L165+(L168+L104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+L169+(L172+L104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(L173+L104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(M161+(M164+M104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+M165+(M168+M104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+M169+(M172+M104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(M173+M104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(N161+(N164+N104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+N165+(N168+N104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+N169+(N172+N104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(N173+N104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(O161+(O164+O104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+O165+(O168+O104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+O169+(O172+O104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(O173+O104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(P161+(P164+P104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+P165+(P168+P104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+P169+(P172+P104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(P173+P104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(Q161+(Q164+Q104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+Q165+(Q168+Q104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+Q169+(Q172+Q104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(Q173+Q104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(R161+(R164+R104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+R165+(R168+R104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+R169+(R172+R104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(R173+R104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(S161+(S164+S104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+S165+(S168+S104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+S169+(S172+S104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(S173+S104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(T161+(T164+T104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+T165+(T168+T104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+T169+(T172+T104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(T173+T104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(U161+(U164+U104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+U165+(U168+U104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+U169+(U172+U104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(U173+U104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(V161+(V164+V104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+V165+(V168+V104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+V169+(V172+V104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(V173+V104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(W161+(W164+W104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+W165+(W168+W104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+W169+(W172+W104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(W173+W104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(X161+(X164+X104*'Distributieschema''s'!$H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+X165+(X168+X104*'Distributieschema''s'!$H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+X169+(X172+X104*'Distributieschema''s'!$H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(X173+X104*'Distributieschema''s'!$H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0}]
[]
[]
[null,"Werkelijk aantal gereden kilometers",null,null,null,null,null,{"$f":"SUM(I111:X111)","v":70000},0,{"$f":"SUM(J112:J113)","v":10000},{"$f":"SUM(K112:K113)","v":10000},10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0]
[null,"- waarvan hoofdvoertuig(en)",null,null,null,null,null,{"$f":"SUM(I112:X112)","v":70000},0,{"$f":"J33*J104","v":10000},10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0]
[null,"- waarvan stadsvoertuig(en)",null,null,null,null,null,{"$f":"SUM(I113:X113)","v":0},0,{"$f":"J84*J104","v":0},{"$f":"J113*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"\\"]
[]
[null,"Referentiekilometers",null,null,null,null,null,{"$f":"SUM(I116:X116)","v":70000},0,{"$f":"J104*OD_afstand","v":10000},10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0]
[null,"\\"]
[]
[null,"Totaal aantal modaliteitswissels",null,null,null,null,null,{"$f":"SUM(I119:X119)","v":0},0,{"$f":"SUM(J120:J121)","v":0},{"$f":"SUM(K120:K121)","v":0},{"$f":"SUM(L120:L121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan wissels tijdens normale werkuren",null,null,null,null,null,{"$f":"SUM(I120:X120)","v":0},0,{"$f":"('Distributieschema''s'!H23+'Distributieschema''s'!H43)*J104","v":0},{"$f":"J120*K$4","v":0},{"$f":"K120*L$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan wissels tijdens dagrand",null,null,null,null,null,{"$f":"SUM(I121:X121)","v":0},0,{"$f":"('Distributieschema''s'!H30+'Distributieschema''s'!H50)*J104","v":0},{"$f":"J121*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aantal uren hoofdvoertuig per jaar (uren)",null,null,null,null,null,{"$f":"SUM(I124:X124)","v":2225},0,{"$f":"J125+J129+J133+J137+J141+J145+SUM(J149:J151)","v":317.85714285714289},{"$f":"J124*K$4","v":317.85714285714289},{"$f":"K124*L$4","v":317.85714285714289},317.85714285714289,317.85714285714289,317.85714285714289,317.85714285714289,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,1700,0,{"$f":"SUM(J126:J127)","v":242.85714285714286},{"$f":"J125*K$4","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J35/Snelheid_buitenstedelijk_spits,0)","v":0},{"$f":"J126*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,1700,0,{"$f":"IFERROR(J$104*J36/Snelheid_buitenstedelijk_spits,0)","v":242.85714285714286},{"$f":"J127*K$4","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"SUM(J130:J131)","v":0},{"$f":"J129*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J39/Snelheid_buitenstedelijk,0)","v":0},{"$f":"J130*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J40/Snelheid_buitenstedelijk,0)","v":0},{"$f":"J131*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J134:J135)","v":0},{"$f":"J133*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J43/Snelheid_buitenstedelijk,0)","v":0},{"$f":"J134*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J44/Snelheid_buitenstedelijk,0)","v":0},{"$f":"J135*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,525,0,{"$f":"SUM(J138:J139)","v":75},{"$f":"J137*K$4","v":75},75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,525,0,{"$f":"IFERROR(J$104*J47/Snelheid_stedelijk_spits,0)","v":75},{"$f":"J138*K$4","v":75},75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J48/Snelheid_stedelijk_spits,0)","v":0},{"$f":"J139*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J142:J143)","v":0},{"$f":"J141*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J51/Snelheid_stedelijk,0)","v":0},{"$f":"J142*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J52/Snelheid_stedelijk,0)","v":0},{"$f":"J143*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J146:J147)","v":0},{"$f":"J145*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J55/Snelheid_stedelijk,0)","v":0},{"$f":"J146*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J56/Snelheid_stedelijk,0)","v":0},{"$f":"J147*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$104*J58/Snelheid_kwg_spits,0)","v":0},{"$f":"J149*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$104*J59/Snelheid_kwg,0)","v":0},{"$f":"J150*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"IFERROR(J$104*J60/Snelheid_kwg,0)","v":0},{"$f":"J151*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aantal uren stadsvoertuig per jaar (uren)",null,null,null,null,null,{"$f":"SUM(I154:X154)","v":0},0,{"$f":"SUM(J155:J157)+J159+J163+J167+SUM(J171:J173)","v":0},{"$f":"J154*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,0,{"$f":"J156*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,0,{"$f":"J157*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J160:J161)","v":0},{"$f":"J159*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J88/Snelheid_stedelijk_spits,0)","v":0},{"$f":"J160*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J89/Snelheid_stedelijk_spits,0)","v":0},{"$f":"J161*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J164:J165)","v":0},{"$f":"J163*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J71/Snelheid_stedelijk,0)","v":0},{"$f":"J164*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J72/Snelheid_stedelijk,0)","v":0},{"$f":"J165*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J168:J169)","v":0},{"$f":"J167*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J75/Snelheid_stedelijk,0)","v":0},{"$f":"J168*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J76/Snelheid_stedelijk,0)","v":0},{"$f":"J169*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$105*J78/Snelheid_kwg_spits,0)","v":0},{"$f":"J171*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$105*J79/Snelheid_kwg,0)","v":0},{"$f":"J172*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"IFERROR(J$105*J80/Snelheid_kwg,0)","v":0},{"$f":"J173*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Personeelsinzet hoofd- en stadsvoertuig (uren)",null,null,null,null,null,{"$f":"SUM(I176:X176)","v":2225},0,{"$f":"J177+J181+J185+J189+J193+J197+SUM(J201:J203)","v":317.85714285714289},{"$f":"J176*K$4","v":317.85714285714289},{"$f":"K176*L$4","v":317.85714285714289},317.85714285714289,317.85714285714289,317.85714285714289,317.85714285714289,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,1700,0,{"$f":"SUM(J178:J179)","v":242.85714285714286},{"$f":"J177*K$4","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,1700,0,{"$f":"Bezetting_hvt*J127","v":242.85714285714286},{"$f":"J179*K$4","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"SUM(J182:J183)","v":0},{"$f":"J181*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J130+J104*'Distributieschema''s'!H9*Dashboard!$AY$118)","v":0},{"$f":"J182*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J131","v":0},{"$f":"J183*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J186:J187)","v":0},{"$f":"J185*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J134+J104*0*Dashboard!$AY$118)","v":0},{"$f":"J186*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J135","v":0},{"$f":"J187*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,525,0,{"$f":"SUM(J190:J191)","v":75},{"$f":"J189*K$4","v":75},75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,525,0,{"$f":"Bezetting_hvt*(J138+J104*'Distributieschema''s'!H15*Dashboard!$AY$118)+Bezetting_svt*(J160+J104*0*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":75},{"$f":"J190*K$4","v":75},75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J139+Bezetting_svt*J161","v":0},{"$f":"J191*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J194:J195)","v":0},{"$f":"J193*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J142+J104*'Distributieschema''s'!H21*Dashboard!$AY$118)+Bezetting_svt*(J164+J104*'Distributieschema''s'!H23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},{"$f":"J194*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J143+Bezetting_svt*J165","v":0},{"$f":"J195*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J198:J199)","v":0},{"$f":"J197*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J146+J104*'Distributieschema''s'!H28*Dashboard!$AY$118)+Bezetting_svt*(J168+J104*'Distributieschema''s'!H30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},{"$f":"J198*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J147+Bezetting_svt*J169","v":0},{"$f":"J199*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J149+J104*'Distributieschema''s'!H35*Dashboard!$AY$118)+Bezetting_svt*(J171+J104*0*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},{"$f":"J201*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J150+J104*'Distributieschema''s'!H41*Dashboard!$AY$118)+Bezetting_svt*(J172+J104*'Distributieschema''s'!H43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},{"$f":"J202*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J151+J104*'Distributieschema''s'!H48*Dashboard!$AY$118)+Bezetting_svt*(J173+J104*'Distributieschema''s'!H50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},{"$f":"J203*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Brandstofprijs en - verbruik hoofdvoertuig"]
[null,{"$f":"\"Brandstof 1: \"&Dashboard!H37&\" (\"&Dashboard!H38&\")\"","v":"Brandstof 1: Diesel (liter)"},null,null,null,null,{"$f":"BrandstofprijsR+Dashboard!H130","v":0.97},null,0,{"$f":"J104*((J38+J42)+(J50+J54+J59+J60)*(1+Extra_verbruik_stad)+(J34)*(1+Extra_verbruik_spits)+(J46+J58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":2800},{"$f":"K104*((K38+K42)+(K50+K54+K59+K60)*(1+Extra_verbruik_stad)+(K34)*(1+Extra_verbruik_spits)+(K46+K58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":2800},{"$f":"L104*((L38+L42)+(L50+L54+L59+L60)*(1+Extra_verbruik_stad)+(L34)*(1+Extra_verbruik_spits)+(L46+L58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":2800},{"$f":"M104*((M38+M42)+(M50+M54+M59+M60)*(1+Extra_verbruik_stad)+(M34)*(1+Extra_verbruik_spits)+(M46+M58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":2800},{"$f":"N104*((N38+N42)+(N50+N54+N59+N60)*(1+Extra_verbruik_stad)+(N34)*(1+Extra_verbruik_spits)+(N46+N58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":2800},{"$f":"O104*((O38+O42)+(O50+O54+O59+O60)*(1+Extra_verbruik_stad)+(O34)*(1+Extra_verbruik_spits)+(O46+O58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":2800},{"$f":"P104*((P38+P42)+(P50+P54+P59+P60)*(1+Extra_verbruik_stad)+(P34)*(1+Extra_verbruik_spits)+(P46+P58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":2800},{"$f":"Q104*((Q38+Q42)+(Q50+Q54+Q59+Q60)*(1+Extra_verbruik_stad)+(Q34)*(1+Extra_verbruik_spits)+(Q46+Q58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":0},{"$f":"R104*((R38+R42)+(R50+R54+R59+R60)*(1+Extra_verbruik_stad)+(R34)*(1+Extra_verbruik_spits)+(R46+R58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":0},{"$f":"S104*((S38+S42)+(S50+S54+S59+S60)*(1+Extra_verbruik_stad)+(S34)*(1+Extra_verbruik_spits)+(S46+S58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":0},{"$f":"T104*((T38+T42)+(T50+T54+T59+T60)*(1+Extra_verbruik_stad)+(T34)*(1+Extra_verbruik_spits)+(T46+T58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":0},{"$f":"U104*((U38+U42)+(U50+U54+U59+U60)*(1+Extra_verbruik_stad)+(U34)*(1+Extra_verbruik_spits)+(U46+U58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":0},{"$f":"V104*((V38+V42)+(V50+V54+V59+V60)*(1+Extra_verbruik_stad)+(V34)*(1+Extra_verbruik_spits)+(V46+V58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":0},{"$f":"W104*((W38+W42)+(W50+W54+W59+W60)*(1+Extra_verbruik_stad)+(W34)*(1+Extra_verbruik_spits)+(W46+W58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":0},{"$f":"X104*((X38+X42)+(X50+X54+X59+X60)*(1+Extra_verbruik_stad)+(X34)*(1+Extra_verbruik_spits)+(X46+X58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$H$96*Dashboard!$H$97","v":0}]
[null,{"$f":"\"Brandstof 2: \"&IFERROR(Dashboard!H39&\" (\"&Dashboard!H40&\")\",\"n.v.t.\")","v":"Brandstof 2: n.v.t."},null,null,null,null,{"$f":"IF(switch_ref_br2=1,BrandstofprijsR_2+Dashboard!H131,\"n.v.t.\")","v":"n.v.t."},null,0,{"$f":"J104*((J38+J42+J50+J54+J59+J60)+(J34+J46+J58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"K104*((K38+K42+K50+K54+K59+K60)+(K34+K46+K58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"L104*((L38+L42+L50+L54+L59+L60)+(L34+L46+L58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"M104*((M38+M42+M50+M54+M59+M60)+(M34+M46+M58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"N104*((N38+N42+N50+N54+N59+N60)+(N34+N46+N58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"O104*((O38+O42+O50+O54+O59+O60)+(O34+O46+O58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"P104*((P38+P42+P50+P54+P59+P60)+(P34+P46+P58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"Q104*((Q38+Q42+Q50+Q54+Q59+Q60)+(Q34+Q46+Q58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"R104*((R38+R42+R50+R54+R59+R60)+(R34+R46+R58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"S104*((S38+S42+S50+S54+S59+S60)+(S34+S46+S58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"T104*((T38+T42+T50+T54+T59+T60)+(T34+T46+T58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"U104*((U38+U42+U50+U54+U59+U60)+(U34+U46+U58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"V104*((V38+V42+V50+V54+V59+V60)+(V34+V46+V58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"W104*((W38+W42+W50+W54+W59+W60)+(W34+W46+W58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0},{"$f":"X104*((X38+X42+X50+X54+X59+X60)+(X34+X46+X58)*(1+Extra_verbruik_spits))/100*Dashboard!$H$99*Dashboard!$H$100","v":0}]
[]
[]
[null,"Aantal uren"]
[null,"Werkelijk aantal uren/jaar",null,null,null,null,{"$f":"J176+J119*J12","v":317.85714285714289}]
[]
[null,"Overzicht kosten",null,"EUR",null,null,{"$f":"IF(Per_uur=1,\"Per uur\",\"Per H/B km\")","v":"Per H/B km"},"Totaal",{"$f":"I19","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Brandstofkosten hoofdvoertuig",null,null,null,null,{"$f":"IFERROR(H216/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0.27160000000000001},{"$f":"SUM(I216:X216)","v":19012},0,{"$f":"J207*SUM($G$207)+J208*SUM($G$208)","v":2716},2716,2716,2716,2716,2716,2716,0,0,0,0,0,0,0,0]
[null,"Onderhoudskosten",null,null,null,null,{"$f":"IFERROR(H217/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0},0,0,{"$f":"Dashboard!$H104*J112*J4","v":0},{"$f":"Dashboard!$H104*K112*K4","v":0},{"$f":"Dashboard!$H104*L112*L4","v":0},{"$f":"Dashboard!$H104*M112*M4","v":0},{"$f":"Dashboard!$H104*N112*N4","v":0},{"$f":"Dashboard!$H104*O112*O4","v":0},{"$f":"Dashboard!$H104*P112*P4","v":0},{"$f":"Dashboard!$H104*Q112*Q4","v":0},{"$f":"Dashboard!$H104*R112*R4","v":0},{"$f":"Dashboard!$H104*S112*S4","v":0},{"$f":"Dashboard!$H104*T112*T4","v":0},{"$f":"Dashboard!$H104*U112*U4","v":0},{"$f":"Dashboard!$H104*V112*V4","v":0},{"$f":"Dashboard!$H104*W112*W4","v":0},{"$f":"Dashboard!$H104*X112*X4","v":0}]
[null,"Verzekeringen",null,null,null,null,{"$f":"IFERROR(H218/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0},0,0,{"$f":"Dashboard!$H105*J107*J4","v":0},{"$f":"Dashboard!$H105*K107*K4","v":0},{"$f":"Dashboard!$H105*L107*L4","v":0},{"$f":"Dashboard!$H105*M107*M4","v":0},{"$f":"Dashboard!$H105*N107*N4","v":0},{"$f":"Dashboard!$H105*O107*O4","v":0},{"$f":"Dashboard!$H105*P107*P4","v":0},{"$f":"Dashboard!$H105*Q107*Q4","v":0},{"$f":"Dashboard!$H105*R107*R4","v":0},{"$f":"Dashboard!$H105*S107*S4","v":0},{"$f":"Dashboard!$H105*T107*T4","v":0},{"$f":"Dashboard!$H105*U107*U4","v":0},{"$f":"Dashboard!$H105*V107*V4","v":0},{"$f":"Dashboard!$H105*W107*W4","v":0},{"$f":"Dashboard!$H105*X107*X4","v":0}]
[null,"Voertuigbelasting",null,null,null,null,{"$f":"IFERROR(H219/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0},0,0,{"$f":"(Dashboard!$H106+Dashboard!$H129)*J107*J4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*K107*K4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*L107*L4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*M107*M4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*N107*N4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*O107*O4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*P107*P4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*Q107*Q4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*R107*R4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*S107*S4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*T107*T4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*U107*U4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*V107*V4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*W107*W4","v":0},{"$f":"(Dashboard!$H106+Dashboard!$H129)*X107*X4","v":0}]
[null,"Kosten ontheffing AMvB-tijden",null,null,null,null,{"$f":"IFERROR(H220/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0},0,0,{"$f":"(Dashboard!$H127+Dashboard!$H128)*J4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*K4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*L4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*M4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*N4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*O4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*P4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*Q4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*R4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*S4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*T4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*U4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*V4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*W4","v":0},{"$f":"(Dashboard!$H127+Dashboard!$H128)*X4","v":0}]
[null,"Overige kosten",null,null,null,null,{"$f":"IFERROR(H221/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0},0,0,{"$f":"Dashboard!$H$107*J107*J4","v":0},{"$f":"Dashboard!$H$107*K107*K4","v":0},{"$f":"Dashboard!$H$107*L107*L4","v":0},{"$f":"Dashboard!$H$107*M107*M4","v":0},{"$f":"Dashboard!$H$107*N107*N4","v":0},{"$f":"Dashboard!$H$107*O107*O4","v":0},{"$f":"Dashboard!$H$107*P107*P4","v":0},{"$f":"Dashboard!$H$107*Q107*Q4","v":0},{"$f":"Dashboard!$H$107*R107*R4","v":0},{"$f":"Dashboard!$H$107*S107*S4","v":0},{"$f":"Dashboard!$H$107*T107*T4","v":0},{"$f":"Dashboard!$H$107*U107*U4","v":0},{"$f":"Dashboard!$H$107*V107*V4","v":0},{"$f":"Dashboard!$H$107*W107*W4","v":0},{"$f":"Dashboard!$H$107*X107*X4","v":0}]
[null,"TCO inzet stadsvoertuigen",null,null,null,null,{"$f":"IFERROR(H222/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0},0,0,{"$f":"J4*(J108*TCO_stadsvoertuig_vast)+J113*TCO_stadsvoertuig_variabel","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personeelskosten hoofd- en stadsvoertuigen",null,null,null,null,{"$f":"IFERROR(H223/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0.79464285714285721},55625.000000000007,0,{"$f":"(J177+J181+J189+J193+J201+J202)*Uurtarief_normaal+(J185+J197+J203)*Uurtarief_hoog","v":7946.4285714285725},7946.4285714285725,7946.4285714285725,7946.4285714285725,7946.4285714285725,7946.4285714285725,7946.4285714285725,0,0,0,0,0,0,0,0]
[null,"Personeelskosten modaliteitswissels",null,null,null,null,{"$f":"IFERROR(H224/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0},0,0,{"$f":"J120*J12*Uurtarief_normaal+J121*J12*Uurtarief_hoog","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rente",null,null,null,null,{"$f":"IFERROR(H225/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":1.0438658221909491E-2},730.70607553366438,0,{"$f":"I257*Rente_reeel+I256*zachte_rente_reeelR","v":182.67651888341607},156.57987332864235,130.48322777386863,104.38658221909493,78.289936664321218,52.193291109547488,26.096645554773765,0,0,0,0,0,0,0,0]
[null,"Bedrijfseconomische afschrijving",null,null,null,null,{"$f":"IFERROR(H226/($H$116*Per_km+Dashboard!H$102*Uren_Referentie*Per_uur),0)","v":0.10595238095238094},7416.6666666666661,0,{"$f":"IFERROR((-$H241-Dashboard!$H103*J107)/Dashboard!$H102*J4,0)","v":1059.5238095238096},{"$f":"IFERROR((-$H241-Dashboard!$H103*K107)/Dashboard!$H102*K4,0)","v":1059.5238095238096},{"$f":"IFERROR((-$H241-Dashboard!$H103*L107)/Dashboard!$H102*L4,0)","v":1059.5238095238096},{"$f":"IFERROR((-$H241-Dashboard!$H103*M107)/Dashboard!$H102*M4,0)","v":1059.5238095238096},{"$f":"IFERROR((-$H241-Dashboard!$H103*N107)/Dashboard!$H102*N4,0)","v":1059.5238095238096},{"$f":"IFERROR((-$H241-Dashboard!$H103*O107)/Dashboard!$H102*O4,0)","v":1059.5238095238096},{"$f":"IFERROR((-$H241-Dashboard!$H103*P107)/Dashboard!$H102*P4,0)","v":1059.5238095238096},{"$f":"IFERROR((-$H241-Dashboard!$H103*Q107)/Dashboard!$H102*Q4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$H103*R107)/Dashboard!$H102*R4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$H103*S107)/Dashboard!$H102*S4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$H103*T107)/Dashboard!$H102*T4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$H103*U107)/Dashboard!$H102*U4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$H103*V107)/Dashboard!$H102*V4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$H103*W107)/Dashboard!$H102*W4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$H103*X107)/Dashboard!$H102*X4,0)","v":0}]
[null,"Totaal Kritische Distributie Kosten",null,null,null,null,{"$f":"SUM(G216:G226)","v":1.1826338963171479},82784.372742200343,{"$f":"SUM(I216:I226)","v":0},11904.628899835798,11878.532254281025,11852.435608726249,11826.338963171476,11800.242317616703,11774.14567206193,11748.049026507155,0,0,0,0,0,0,0,0]
[]
[null,"Overzicht kasstromen",null,"EUR",null,null,null,"Totaal",{"$f":"I214","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"negatieve cijfers = cash out, positieve cijfers = cash in"]
[null,"Operationele kasstroom",null,null,null,null,null,{"$f":"SUM(I231:X231)","v":-75367.706075533672},{"$f":"-I227+I226","v":0},-10845.105090311989,-10819.008444757215,-10792.91179920244,-10766.815153647667,-10740.718508092894,{"$f":"-O227+O226","v":-10714.621862538121},-10688.525216983346,0,0,0,0,0,0,0,0]
[null,"(totaal kritische distributiekosten excl. afschrijving)"]
[]
[null,{"$f":"CONCATENATE(\"Investering in \"&ROUND(J107,1)&\" effectief in te zetten hoofdvoertuig(en)\")","v":"Investering in 0,1 effectief in te zetten hoofdvoertuig(en)"},null,null,null,null,null,{"$f":"SUM(I234:X234)","v":-7416.6666666666679},{"$f":"-Dashboard!$H$101*J107","v":-7416.6666666666679},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringssubsidie",null,null,null,null,null,{"$f":"SUM(I235:X235)","v":0},{"$f":"-Dashboard!$H118*I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Netto Investering",null,null,null,null,null,{"$f":"SUM(I236:X236)","v":-7416.6666666666679},{"$f":"I234+I235","v":-7416.6666666666679},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Kasstroomeffect MIA",null,null,null,null,null,{"$f":"SUM(I238:X238)","v":0},{"$f":"-I236*Dashboard!$H116*VpB","v":0},{"$f":"-J236*Dashboard!$H116*VpB","v":0},{"$f":"-K236*Dashboard!$H116*VpB","v":0},{"$f":"-L236*Dashboard!$H116*VpB","v":0},{"$f":"-M236*Dashboard!$H116*VpB","v":0},{"$f":"-N236*Dashboard!$H116*VpB","v":0},{"$f":"-O236*Dashboard!$H116*VpB","v":0},{"$f":"-P236*Dashboard!$H116*VpB","v":0},{"$f":"-Q236*Dashboard!$H116*VpB","v":0},{"$f":"-R236*Dashboard!$H116*VpB","v":0},{"$f":"-S236*Dashboard!$H116*VpB","v":0},{"$f":"-T236*Dashboard!$H116*VpB","v":0},{"$f":"-U236*Dashboard!$H116*VpB","v":0},{"$f":"-V236*Dashboard!$H116*VpB","v":0},{"$f":"-W236*Dashboard!$H116*VpB","v":0},{"$f":"-X236*Dashboard!$H116*VpB","v":0}]
[null,"Kasstroomeffect VAMIL",null,null,null,null,null,{"$f":"SUM(I239:X239)","v":0},{"$f":"(I10-I9)*-$H236*VpB","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Netto investeringsgerelateerde kassstroom",null,null,null,null,null,{"$f":"SUM(I241:X241)","v":-7416.6666666666679},{"$f":"SUM(I236:I239)","v":-7416.6666666666679},0,0,0,0,0,{"$f":"SUM(O236:O239)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Opname zachte leningen",null,null,null,null,null,{"$f":"SUM(I243:X243)","v":0},{"$f":"Dashboard!$H134*-I236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opname reguliere leningen",null,null,null,null,null,{"$f":"SUM(I244:X244)","v":7416.6666666666679},{"$f":"(1-Dashboard!$H134)*-I236","v":7416.6666666666679},{"$f":"(1-Dashboard!$H134)*-J236","v":0},{"$f":"(1-Dashboard!$H134)*-K236","v":0},{"$f":"(1-Dashboard!$H134)*-L236","v":0},{"$f":"(1-Dashboard!$H134)*-M236","v":0},{"$f":"(1-Dashboard!$H134)*-N236","v":0},{"$f":"(1-Dashboard!$H134)*-O236","v":0},{"$f":"(1-Dashboard!$H134)*-P236","v":0},{"$f":"(1-Dashboard!$H134)*-Q236","v":0},{"$f":"(1-Dashboard!$H134)*-R236","v":0},{"$f":"(1-Dashboard!$H134)*-S236","v":0},{"$f":"(1-Dashboard!$H134)*-T236","v":0},{"$f":"(1-Dashboard!$H134)*-U236","v":0},{"$f":"(1-Dashboard!$H134)*-V236","v":0},{"$f":"(1-Dashboard!$H134)*-W236","v":0},{"$f":"(1-Dashboard!$H134)*-X236","v":0}]
[null,"Aflossing reguliere leningen",null,null,null,null,null,{"$f":"SUM(I245:X245)","v":-7416.6666666666679},0,{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*J5-(I257+J244)*J6,0)","v":-1059.5238095238096},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*K5-(J257+K244)*K6,0)","v":-1059.5238095238096},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*L5-(K257+L244)*L6,0)","v":-1059.5238095238096},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*M5-(L257+M244)*M6,0)","v":-1059.5238095238096},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*N5-(M257+N244)*N6,0)","v":-1059.5238095238096},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*O5-(N257+O244)*O6,0)","v":-1059.5238095238096},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*P5-(O257+P244)*P6,0)","v":-1059.5238095238115},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*Q5-(P257+Q244)*Q6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*R5-(Q257+R244)*R6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*S5-(R257+S244)*S6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*T5-(S257+T244)*T6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*U5-(T257+U244)*U6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*V5-(U257+V244)*V6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*W5-(V257+W244)*W6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*(1-Dashboard!$H134)*X5-(W257+X244)*X6,0)","v":0}]
[null,"Aflossing zachte leningen",null,null,null,null,null,{"$f":"SUM(I246:X246)","v":0},null,{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*J5-(I256+J243)*J6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*K5-(J256+K243)*K6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*L5-(K256+L243)*L6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*M5-(L256+M243)*M6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*N5-(M256+N243)*N6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*O5-(N256+O243)*O6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*P5-(O256+P243)*P6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*Q5-(P256+Q243)*Q6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*R5-(Q256+R243)*R6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*S5-(R256+S243)*S6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*T5-(S256+T243)*T6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*U5-(T256+U243)*U6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*V5-(U256+V243)*V6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*W5-(V256+W243)*W6,0)","v":0},{"$f":"IFERROR(-(-$H236-Dashboard!$H103)/Dashboard!$H102*Dashboard!$H134*X5-(W256+X243)*X6,0)","v":0}]
[]
[null,"Financieringskasstroom",null,null,null,null,null,{"$f":"SUM(I248:X248)","v":0},{"$f":"SUM(I243:I246)","v":7416.6666666666679},-1059.5238095238096,-1059.5238095238096,-1059.5238095238096,-1059.5238095238096,-1059.5238095238096,{"$f":"SUM(O243:O246)","v":-1059.5238095238096},-1059.5238095238115,0,0,0,0,0,0,0,0]
[]
[null,"Totaal Kritische Distributie Kasstroom",null,null,null,null,null,{"$f":"SUM(I250:X250)","v":-82784.372742200343},{"$f":"I231+I241+I248","v":0},-11904.628899835798,-11878.532254281025,-11852.435608726249,-11826.338963171476,-11800.242317616703,{"$f":"O231+O241+O248","v":-11774.14567206193},-11748.049026507157,0,0,0,0,0,0,0,0]
[]
[null,"Balansposities",null,"EUR",null,null,null,null,{"$f":"I214","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Hoofdvoertuig(en) (boekwaarde)",null,null,null,null,null,null,{"$f":"(H254-I236-I238-I226)*J4","v":7416.6666666666679},6357.1428571428587,5297.6190476190495,4238.0952380952403,3178.5714285714307,2119.0476190476211,1059.5238095238115,0,0,0,0,0,0,0,0,0]
[]
[null,"Zachte leningen",null,null,null,null,null,null,{"$f":"H256+I243+I246","v":0},0,0,0,0,0,{"$f":"N256+O243+O246","v":0},0,0,0,0,0,0,0,0,0]
[null,"Reguliere leningen",null,null,null,null,null,null,{"$f":"H257+I244+I245","v":7416.6666666666679},6357.1428571428587,5297.6190476190495,4238.0952380952403,3178.5714285714307,2119.0476190476211,{"$f":"N257+O244+O245","v":1059.5238095238115},0,0,0,0,0,0,0,0,0]
[null,"Totaal leningen",null,null,null,null,null,null,{"$f":"SUM(I256:I257)","v":7416.6666666666679},6357.1428571428587,5297.6190476190495,4238.0952380952403,3178.5714285714307,2119.0476190476211,{"$f":"SUM(O256:O257)","v":1059.5238095238115},0,0,0,0,0,0,0,0,0]
[]
[null,"Kasstroom maatregelen",null,"EUR",null,null,"Contant","Totaal",{"$f":"I214","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"MIA hoofdvoertuig(en)",null,null,null,null,{"$f":"NPV(Discontovoet,J262:X262)+I262","v":0},{"$f":"SUM(I262:X262)","v":0},{"$f":"I238","v":0},0,0,0,0,0,{"$f":"O238","v":0},0,0,0,0,0,0,0,0,0]
[null,"VAMIL hoofdvoertuig(en)",null,null,null,null,{"$f":"NPV(Discontovoet,J263:X263)+I263","v":0},{"$f":"SUM(I263:X263)","v":0},0,0,0,0,0,0,{"$f":"O239","v":0},0,0,0,0,0,0,0,0,0]
[null,"MIA stadsvoertuig(en)",null,null,null,null,{"$f":"NPV(Discontovoet,J264:X264)+I264","v":0},{"$f":"SUM(I264:X264)","v":0},{"$f":"IFERROR(J108 * (Dashboard!$H$102/Stadsvoertuig!J8)\n*Stadsvoertuig!J11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VAMIL stadsvoertuig(en)",null,null,null,null,{"$f":"IFERROR(J108 * (Dashboard!$H$102/Stadsvoertuig!J8)\n*\n(((Stadsvoertuig!F12*VpB*(Stadsvoertuig!J9-investeringssubsidie_svt))-VpB*PV(Discontovoet,Stadsvoertuig!J8,(Stadsvoertuig!J9-investeringssubsidie_svt)*(1-Stadsvoertuig!F12)/Stadsvoertuig!J8))\n+\nVpB*PV(Discontovoet,Stadsvoertuig!J8,(Stadsvoertuig!J9-investeringssubsidie_svt)/Stadsvoertuig!J8)),0)","v":0},{"$f":"SUM(I265:X265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kasstroom bestaande maatregelen",null,null,null,null,{"$f":"NPV(Discontovoet,J266:X266)+I266","v":0},{"$f":"SUM(I266:X266)","v":0},{"$f":"SUM(I262:I265)","v":0},{"$f":"SUM(J262:J265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investeringssubsidies hoofdvoertuigen",null,null,null,null,{"$f":"NPV(Discontovoet,J268:X268)+I268","v":0},{"$f":"SUM(I268:X268)","v":0},{"$f":"I235","v":0},{"$f":"J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringssubsidie stadsvoertuigen",null,null,null,null,{"$f":"NPV(Discontovoet,J269:X269)+I269","v":0},{"$f":"SUM(I269:X269)","v":0},{"$f":"I4*I108*investeringssubsidie_svt","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringssubsidies",null,null,null,null,{"$f":"SUM(G268:G269)","v":0},0,{"$f":"SUM(I268:I269)","v":0},{"$f":"J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Exploitatie hvt",null,null,null,null,{"$f":"NPV(Discontovoet,J272:X272)+I272","v":0},{"$f":"SUM(I272:X272)","v":0},0,{"$f":"(-Dashboard!$H129-Dashboard!$H128)*J7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*K7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*L7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*M7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*N7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*O7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*P7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*Q7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*R7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*S7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*T7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*U7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*V7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*W7","v":0},{"$f":"(-Dashboard!$H129-Dashboard!$H128)*X7","v":0}]
[null,"Exploitatie svt",null,null,null,null,0,0,0,{"$f":"exploitatiesubsidie_svt*J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Δ Brandstofprijs",null,null,null,null,0,0,0,{"$f":"-J207*Dashboard!$H$130-J208*Dashboard!$H$131","v":0},{"$f":"-K207*Dashboard!$H$130-K208*Dashboard!$H$131","v":0},{"$f":"-L207*Dashboard!$H$130-L208*Dashboard!$H$131","v":0},{"$f":"-M207*Dashboard!$H$130-M208*Dashboard!$H$131","v":0},{"$f":"-N207*Dashboard!$H$130-N208*Dashboard!$H$131","v":0},{"$f":"-O207*Dashboard!$H$130-O208*Dashboard!$H$131","v":0},{"$f":"-P207*Dashboard!$H$130-P208*Dashboard!$H$131","v":0},{"$f":"-Q207*Dashboard!$H$130-Q208*Dashboard!$H$131","v":0},{"$f":"-R207*Dashboard!$H$130-R208*Dashboard!$H$131","v":0},{"$f":"-S207*Dashboard!$H$130-S208*Dashboard!$H$131","v":0},{"$f":"-T207*Dashboard!$H$130-T208*Dashboard!$H$131","v":0},{"$f":"-U207*Dashboard!$H$130-U208*Dashboard!$H$131","v":0},{"$f":"-V207*Dashboard!$H$130-V208*Dashboard!$H$131","v":0},{"$f":"-W207*Dashboard!$H$130-W208*Dashboard!$H$131","v":0},{"$f":"-X207*Dashboard!$H$130-X208*Dashboard!$H$131","v":0}]
[null,"Zachte leningen",null,null,null,null,0,0,0,{"$f":"I256*(Rente_reeel-zachte_rente_reeelR)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kasstroom nieuwe maatregelen",null,null,null,null,0,0,{"$f":"SUM(I270:I275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totaal kasstroom maatregelen",null,null,null,null,{"$f":"NPV(Discontovoet,J278:X278)+I278","v":0},{"$f":"SUM(I278:X278)","v":0},{"$f":"I266+I276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Emissies",null,null,null,null,null,null,"Per jaar",{"$f":"J214","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Hoofdvoertuig"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J284","v":7.3079999999999998},{"$f":"J7*((J207*Dashboard!$H$50)+(J208*Dashboard!$H$54))*CO2_factor_hvt","v":7.3079999999999998},{"$f":"J284*K$7","v":7.3079999999999998},{"$f":"K284*L$7","v":7.3079999999999998},7.3079999999999998,7.3079999999999998,7.3079999999999998,7.3079999999999998,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J285","v":190.00799999999998},{"$f":"J284*Kosten_CO2*CO2_factor_EUR","v":190.00799999999998},{"$f":"K284*Kosten_CO2","v":190.00799999999998},190.00799999999998,190.00799999999998,190.00799999999998,190.00799999999998,190.00799999999998,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J287","v":7},{"$f":"J7*((J207*Dashboard!$H$51)+(J208*Dashboard!$H$55))*NOX_factor_hvt","v":7},{"$f":"J287*K$7","v":7},{"$f":"K287*L$7","v":7},7,7,7,7,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J288","v":77},{"$f":"J287*Kosten_NOx*NOX_factor_EUR","v":77},{"$f":"K287*Kosten_NOx","v":77},77,77,77,77,77,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J290","v":9.24},{"$f":"J7*((J207*Dashboard!$H$52)+(J208*Dashboard!$H$56))*PM_factor_hvt","v":9.24},{"$f":"J290*K$7","v":9.24},{"$f":"K290*L$7","v":9.24},9.24,9.24,9.24,9.24,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J291","v":174.63600000000002},{"$f":"J290*Kosten_PM*PM_factor_EUR","v":174.63600000000002},{"$f":"K290*Kosten_PM","v":1746.3600000000001},1746.3600000000001,1746.3600000000001,1746.3600000000001,1746.3600000000001,1746.3600000000001,0,0,0,0,0,0,0,0]
[]
[null,"Geluidsniveau binnen bebouwde kom(dB)",null,null,null,null,null,null,{"$f":"J293","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*J7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*K7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*L7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*M7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*N7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*O7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*P7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*Q7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*R7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*S7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*T7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*U7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*V7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*W7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MIN(Dashboard!$H$53,Dashboard!$H$57)))*X7","v":0}]
[null,"Geluidsniveau buiten bebouwde kom (dB)",null,null,null,null,null,null,78,{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*J7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*K7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*L7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*M7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*N7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*O7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*P7","v":78},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*Q7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*R7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*S7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*T7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*U7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*V7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*W7","v":0},{"$f":"IF(Dashboard!$H$53=0,Dashboard!$H$57,IF(Dashboard!$H$57=0,Dashboard!$H$53,MAX(Dashboard!$H$53,Dashboard!$H$57)))*X7","v":0}]
[null,"Afstand binnen bebouwde kom (km)",null,null,null,null,null,null,1500,{"$f":"J7*(J46+J50+J54+J58+J59+J60)*J104","v":1500},1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0]
[null,"Afstand buiten bebouwde kom (km)",null,null,null,null,null,null,8500,{"$f":"J7*(J34+J38+J42)*J104","v":8500},8500,8500,8500,8500,8500,8500,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur binnen bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur binnen bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,7.4999999999999997E-3,{"$f":"J7*(J137+J141+J145+J149+J150+J151)/10^noise_weight","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur buiten bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur buiten bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,2.4285714285714285E-2,{"$f":"J7*(J125+J129+J133)/10^noise_weight","v":2.4285714285714285E-2},2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,0,0,0,0,0,0,0,0]
[]
[null,"Stadsvoertuig"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J302","v":0},{"$f":"J$113*Stadsvoertuig!R7*J7*CO2_factor_svt","v":0},{"$f":"J302*K$7","v":0},{"$f":"K302*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J303","v":0},{"$f":"J302*Kosten_CO2*CO2_factor_EUR","v":0},{"$f":"J303*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J305","v":0},{"$f":"J$113*Stadsvoertuig!R8*J7*NOX_factor_svt","v":0},{"$f":"J305*K$7","v":0},{"$f":"K305*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J306","v":0},{"$f":"J305*Kosten_NOx*NOX_factor_EUR","v":0},{"$f":"J306*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J308","v":0},{"$f":"J$113*Stadsvoertuig!R9*J7*PM_factor_svt","v":0},{"$f":"J308*K$7","v":0},{"$f":"K308*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J309","v":0},{"$f":"J308*Kosten_PM*PM_factor_EUR","v":0},{"$f":"J309*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Geluidsniveau binnen bebouwde kom(dB)",null,null,null,null,null,null,{"$f":"J311","v":70},{"$f":"Stadsvoertuig!R10","v":70},{"$f":"J311*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Afstand binnen bebouwde kom (km)",null,null,null,null,null,null,{"$f":"J312","v":0},{"$f":"J113","v":0},{"$f":"J312*K$7","v":0},{"$f":"K312*L$7","v":0},{"$f":"L312*M$7","v":0},{"$f":"M312*N$7","v":0},{"$f":"N312*O$7","v":0},{"$f":"O312*P$7","v":0},{"$f":"P312*Q$7","v":0},{"$f":"Q312*R$7","v":0},{"$f":"R312*S$7","v":0},{"$f":"S312*T$7","v":0},{"$f":"T312*U$7","v":0},{"$f":"U312*V$7","v":0},{"$f":"V312*W$7","v":0},{"$f":"W312*X$7","v":0}]
[null,{"$f":"\"Ritduur binnen bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur binnen bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,{"$f":"J313","v":0},{"$f":"J154/10^noise_weight","v":0},{"$f":"J313*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totaal"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J317","v":7.3079999999999998},{"$f":"J284+J302","v":7.3079999999999998},{"$f":"J317*K$7","v":7.3079999999999998},{"$f":"K317*L$7","v":7.3079999999999998},{"$f":"L317*M$7","v":7.3079999999999998},{"$f":"M317*N$7","v":7.3079999999999998},{"$f":"N317*O$7","v":7.3079999999999998},{"$f":"O317*P$7","v":7.3079999999999998},{"$f":"P317*Q$7","v":0},{"$f":"Q317*R$7","v":0},{"$f":"R317*S$7","v":0},{"$f":"S317*T$7","v":0},{"$f":"T317*U$7","v":0},{"$f":"U317*V$7","v":0},{"$f":"V317*W$7","v":0},{"$f":"W317*X$7","v":0}]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J318","v":190.00799999999998},{"$f":"J285+J303","v":190.00799999999998},190.00799999999998,190.00799999999998,190.00799999999998,190.00799999999998,190.00799999999998,190.00799999999998,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J320","v":7},{"$f":"J287+J305","v":7},{"$f":"J320*K$7","v":7},{"$f":"K320*L$7","v":7},{"$f":"L320*M$7","v":7},{"$f":"M320*N$7","v":7},{"$f":"N320*O$7","v":7},{"$f":"O320*P$7","v":7},{"$f":"P320*Q$7","v":0},{"$f":"Q320*R$7","v":0},{"$f":"R320*S$7","v":0},{"$f":"S320*T$7","v":0},{"$f":"T320*U$7","v":0},{"$f":"U320*V$7","v":0},{"$f":"V320*W$7","v":0},{"$f":"W320*X$7","v":0}]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J321","v":77},{"$f":"J288+J306","v":77},77,77,77,77,77,77,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J323","v":9.24},{"$f":"J290+J308","v":9.24},{"$f":"J323*K$7","v":9.24},{"$f":"K323*L$7","v":9.24},{"$f":"L323*M$7","v":9.24},{"$f":"M323*N$7","v":9.24},{"$f":"N323*O$7","v":9.24},{"$f":"O323*P$7","v":9.24},{"$f":"P323*Q$7","v":0},{"$f":"Q323*R$7","v":0},{"$f":"R323*S$7","v":0},{"$f":"S323*T$7","v":0},{"$f":"T323*U$7","v":0},{"$f":"U323*V$7","v":0},{"$f":"V323*W$7","v":0},{"$f":"W323*X$7","v":0}]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J324","v":174.63600000000002},{"$f":"J291+J309","v":174.63600000000002},174.63600000000002,174.63600000000002,174.63600000000002,174.63600000000002,174.63600000000002,174.63600000000002,0,0,0,0,0,0,0,0]
[]
[null,"Gemiddeld geluidsniveau binnen bebouwde kom(dB)",null,null,null,null,null,null,{"$f":"J326","v":78},{"$f":"IFERROR((J293*J295+J311*J312)/(J295+J312),0)*J7","v":78},{"$f":"J326*K$7","v":78},{"$f":"K326*L$7","v":78},{"$f":"L326*M$7","v":78},{"$f":"M326*N$7","v":78},{"$f":"N326*O$7","v":78},{"$f":"O326*P$7","v":78},{"$f":"P326*Q$7","v":0},{"$f":"Q326*R$7","v":0},{"$f":"R326*S$7","v":0},{"$f":"S326*T$7","v":0},{"$f":"T326*U$7","v":0},{"$f":"U326*V$7","v":0},{"$f":"V326*W$7","v":0},{"$f":"W326*X$7","v":0}]
[null,"Gemiddeld geluidsniveau buiten bebouwde kom (dB)",null,null,null,null,null,null,78,{"$f":"J294","v":78},78,78,78,78,78,78,0,0,0,0,0,0,0,0]
[null,"Afstand binnen bebouwde kom (km)",null,null,null,null,null,null,1500,{"$f":"J295+J312","v":1500},1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0]
[null,"Afstand buiten bebouwde kom (km)",null,null,null,null,null,null,8500,{"$f":"J296","v":8500},8500,8500,8500,8500,8500,8500,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur binnen bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur binnen bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,7.4999999999999997E-3,{"$f":"J297+J313","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur buiten bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur buiten bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,2.4285714285714285E-2,{"$f":"J298","v":2.4285714285714285E-2},2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Geluidsproductie binnen bebouwde kom (x 10^\"&noise_weight&\" dBh)\"","v":"Geluidsproductie binnen bebouwde kom (x 10^4 dBh)"},null,null,null,null,null,null,0.58499999999999996,{"$f":"J293*J297+J311*J313","v":0.58499999999999996},0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0.58499999999999996,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Geluidsproductie buiten bebouwde kom (x 10^\"&noise_weight&\" dBh)\"","v":"Geluidsproductie buiten bebouwde kom (x 10^4 dBh)"},null,null,null,null,null,null,1.8942857142857144,{"$f":"J293*J298","v":1.8942857142857144},1.8942857142857144,1.8942857142857144,1.8942857142857144,1.8942857142857144,1.8942857142857144,1.8942857142857144,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Totale geluidsproductie (x 10^\"&noise_weight&\" dBh)\"","v":"Totale geluidsproductie (x 10^4 dBh)"},null,null,null,null,null,null,2.4792857142857141,{"$f":"SUM(J337:J338)","v":2.4792857142857141},{"$f":"SUM(K337:K338)","v":2.4792857142857141},2.4792857142857141,2.4792857142857141,2.4792857142857141,2.4792857142857141,2.4792857142857141,0,0,0,0,0,0,0,0]
[]
[null,"Kosten geluidsproductie  binnen bebouwde kom (EUR/jaar)",null,null,null,null,null,null,64.5,{"$f":"J328*Kosten_geluid_bibk/100","v":64.5},{"$f":"J341*K$7","v":64.5},{"$f":"K341*L$7","v":64.5},{"$f":"L341*M$7","v":64.5},{"$f":"M341*N$7","v":64.5},{"$f":"N341*O$7","v":64.5},{"$f":"O341*P$7","v":64.5},{"$f":"P341*Q$7","v":0},{"$f":"Q341*R$7","v":0},{"$f":"R341*S$7","v":0},{"$f":"S341*T$7","v":0},{"$f":"T341*U$7","v":0},{"$f":"U341*V$7","v":0},{"$f":"V341*W$7","v":0},{"$f":"W341*X$7","v":0}]
[null,"Kosten geluidsproductie buiten bebouwde kom (EUR/jaar)",null,null,null,null,null,null,34,{"$f":"J329*Kosten_geluid_bubk/100","v":34},34,34,34,34,34,34,0,0,0,0,0,0,0,0]
[null,"Kosten geluidsproductie totaal (EUR/jaar)",null,null,null,null,null,null,98.5,{"$f":"J341+J342","v":98.5},{"$f":"K341+K342","v":98.5},98.5,98.5,98.5,98.5,98.5,0,0,0,0,0,0,0,0]

{"sheet":"Alternatief 1","index":6,"n_rows":367,"n_cols":24,"rows_kept":367,"cut":false,"hidden":false,"merged":[[358,8,359,8],[358,7,359,7],[206,6,206,7],[207,6,207,7],[16,8,16,23],[16,1,16,7]]}
[]
[null,null,null,null,null,null,null,null,{"$f":"I19","v":0},{"$f":"J19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Jaar meetellen regulier",null,null,null,null,null,{"$f":"SUM(I4:X4)-1","v":7},1,{"$f":"IF(J2<=Dashboard!$J102,1,0)","v":1},{"$f":"IF(K2<=Dashboard!$J102,1,0)","v":1},{"$f":"IF(L2<=Dashboard!$J102,1,0)","v":1},{"$f":"IF(M2<=Dashboard!$J102,1,0)","v":1},{"$f":"IF(N2<=Dashboard!$J102,1,0)","v":1},{"$f":"IF(O2<=Dashboard!$J102,1,0)","v":1},{"$f":"IF(P2<=Dashboard!$J102,1,0)","v":1},{"$f":"IF(Q2<=Dashboard!$J102,1,0)","v":0},{"$f":"IF(R2<=Dashboard!$J102,1,0)","v":0},{"$f":"IF(S2<=Dashboard!$J102,1,0)","v":0},{"$f":"IF(T2<=Dashboard!$J102,1,0)","v":0},{"$f":"IF(U2<=Dashboard!$J102,1,0)","v":0},{"$f":"IF(V2<=Dashboard!$J102,1,0)","v":0},{"$f":"IF(W2<=Dashboard!$J102,1,0)","v":0},{"$f":"IF(X2<=Dashboard!$J102,1,0)","v":0}]
[null,"Jaar metellen financieringen",null,null,null,null,null,null,{"$f":"IF(I6=1,0,I4)","v":1},{"$f":"IF(J6=1,0,J4)","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,"Laatste jaar",null,null,null,null,null,null,{"$f":"IF(AND(I4=1,J4=0),1,0)","v":0},{"$f":"IF(AND(J4=1,K4=0),1,0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[null,"Inzet hoofdvoertuig",null,null,null,null,null,null,null,{"$f":"IF(J19<=Dashboard!$J$102,1,0)","v":1},{"$f":"IF(K19<=Dashboard!$J$102,1,0)","v":1},{"$f":"IF(L19<=Dashboard!$J$102,1,0)","v":1},{"$f":"IF(M19<=Dashboard!$J$102,1,0)","v":1},{"$f":"IF(N19<=Dashboard!$J$102,1,0)","v":1},{"$f":"IF(O19<=Dashboard!$J$102,1,0)","v":1},{"$f":"IF(P19<=Dashboard!$J$102,1,0)","v":1},{"$f":"IF(Q19<=Dashboard!$J$102,1,0)","v":0},{"$f":"IF(R19<=Dashboard!$J$102,1,0)","v":0},{"$f":"IF(S19<=Dashboard!$J$102,1,0)","v":0},{"$f":"IF(T19<=Dashboard!$J$102,1,0)","v":0},{"$f":"IF(U19<=Dashboard!$J$102,1,0)","v":0},{"$f":"IF(V19<=Dashboard!$J$102,1,0)","v":0},{"$f":"IF(W19<=Dashboard!$J$102,1,0)","v":0},{"$f":"IF(X19<=Dashboard!$J$102,1,0)","v":0}]
[]
[null,"Bedrijfseconomische afschrijving",null,null,null,null,null,null,0,{"$f":"IFERROR(1/Dashboard!$J102*J4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$J$102*K4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$J$102*L4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$J$102*M4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$J$102*N4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$J$102*O4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$J$102*P4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$J$102*Q4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$J$102*R4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$J$102*S4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$J$102*T4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$J$102*U4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$J$102*V4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$J$102*W4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$J$102*X4,0)","v":0}]
[null,"Fiscale afschrijving",null,null,null,null,null,null,{"$f":"MAX(Dashboard!J117,I9)","v":0},{"$f":"IFERROR((1-I10)/SUM(J4:W4)*J4,0)","v":0.14285714285714285},{"$f":"J10*K4","v":0.14285714285714285},0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0,0,0,0,0,0,0,0]
[]
[null,"Aantal uren per modaliteitswissel",null,null,null,null,null,null,0,{"$f":"VLOOKUP(Ladingtype,Modaliteitswissel,3,FALSE)","v":1.3333333333333335},{"$f":"J12","v":1.3333333333333335},{"$f":"K12","v":1.3333333333333335},1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335]
[]
[]
[null,null,null,null,null,null,null,null,null,"SPECIFICATIE ALTERNATIEF 1"]
[]
[null,{"$f":"Alternatief1_Naam &\" \"&IF(Dashboard!$J$125>0,\"+ stadsvoertuig\",\"\")","v":"LNG "},null,null,null,null,null,null,{"$f":"IF(Switch_Alt1=0,\"Dit profiel is in het werkblad 'Dashboard' gedeactiveerd waardoor de foutencontrole is uitgeschakeld en dit overzicht mogelijk niet correct is\",IF(Dashboard!R13>0,\"Dit overzicht is mogelijk niet correct als gevolg van incomplete of foutieve invoer, check de foutmeldingen op werkblad 'Dashboard'\",\"\"))","v":""}]
[]
[null,"Kerndata",null,null,null,null,null,"Totaal",0,1,{"$f":"J19+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Gemiddelde afstand goederen (km)",null,null,null,null,null,{"$f":"SUM(I21:X21)","v":700},0,{"$f":"SUM(J22:J30)","v":100},{"$f":"J21*K$4","v":100},100,100,100,100,100,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,{"$f":"SUM(I22:X22)","v":595},0,{"$f":"Switch_Alt1*('Distributieschema''s'!J15*'Distributieschema''s'!P16+'Distributieschema''s'!J35*'Distributieschema''s'!P36)","v":85},{"$f":"J22*K$4","v":85},85,85,85,85,85,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J9*'Distributieschema''s'!P10+'Distributieschema''s'!J20*'Distributieschema''s'!P21+'Distributieschema''s'!J40*'Distributieschema''s'!P41)","v":0},{"$f":"J23*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J27*'Distributieschema''s'!P28+'Distributieschema''s'!J47*'Distributieschema''s'!P48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,105,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J15*'Distributieschema''s'!AC16+'Distributieschema''s'!J35*'Distributieschema''s'!AC36)","v":15},15,15,15,15,15,15,0,0,0,0,0,0,0,0]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J20*'Distributieschema''s'!AC21+'Distributieschema''s'!J40*'Distributieschema''s'!AC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J27*'Distributieschema''s'!AC28+'Distributieschema''s'!J47*'Distributieschema''s'!AC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J35*'Distributieschema''s'!AP36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J40*'Distributieschema''s'!AP41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J47*'Distributieschema''s'!AP48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Gemiddelde afstand hoofdvoertuig (km)",null,null,null,null,null,{"$f":"SUM(I33:X33)","v":700},0,{"$f":"J34+J38+J42+J46+J50+J54+SUM(J58:J60)","v":100},{"$f":"J33*K$4","v":100},{"$f":"K33*L$4","v":100},100,100,100,100,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,595,0,{"$f":"SUM(J35:J36)","v":85},{"$f":"J34*K$4","v":85},85,85,85,85,85,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,595,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J15*'Distributieschema''s'!P16+'Distributieschema''s'!J35*'Distributieschema''s'!P36)","v":85},85,85,85,85,85,85,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"SUM(J39:J40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!J9*'Distributieschema''s'!P10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K21*'Distributieschema''s'!P21+'Distributieschema''s'!K23*'Distributieschema''s'!P23+'Distributieschema''s'!K41*'Distributieschema''s'!P41+'Distributieschema''s'!K43*'Distributieschema''s'!P43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J43:J44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K28*'Distributieschema''s'!P28+'Distributieschema''s'!K30*'Distributieschema''s'!P30+'Distributieschema''s'!K48*'Distributieschema''s'!P48+'Distributieschema''s'!K50*'Distributieschema''s'!P50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,105,0,{"$f":"SUM(J47:J48)","v":15},15,15,15,15,15,15,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,105,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K15*'Distributieschema''s'!AC16)","v":15},15,15,15,15,15,15,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K35*'Distributieschema''s'!AC36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J51:J52)","v":0},{"$f":"J50*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K21*'Distributieschema''s'!AC21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K41*'Distributieschema''s'!AC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J55:J56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K28*'Distributieschema''s'!AC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K48*'Distributieschema''s'!AC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K35*'Distributieschema''s'!AP36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K41*'Distributieschema''s'!AP41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K48*'Distributieschema''s'!AP48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Gemiddelde afstand stadsvoertuig (km)",null,null,null,null,null,{"$f":"SUM(I63:X63)","v":0},0,{"$f":"SUM(J64:J64)+J66+J70+J74+SUM(J78:J80)","v":0},{"$f":"J63*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J67:J68)","v":0},{"$f":"J66*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J71:J72)","v":0},{"$f":"J70*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K23*'Distributieschema''s'!AD23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K43*'Distributieschema''s'!AD43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J75:J76)","v":0},{"$f":"J74*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K30*'Distributieschema''s'!AD30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K50*'Distributieschema''s'!AD50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,0,{"$f":"J78*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K43*'Distributieschema''s'!AP43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt1*('Distributieschema''s'!K50*'Distributieschema''s'!AP50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Aantal aanvullende ritten door stadsvoertuig(en) per rit",null,null,null,null,null,{"$f":"SUM(I82:X82)","v":0},0,{"$f":"IF(J63=0,0,Aantal_keer_HB_stadsvt)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gem. gereden afstand stadsvoertuigen aansluitend op rit hoofdvoertuig (km)",null,null,null,null,null,{"$f":"SUM(I84:X84)","v":0},0,{"$f":"SUM(J85:J85)+J87+J91+J95+SUM(J99:J101)","v":0},{"$f":"SUM(K85:K85)+K87+K91+K95+SUM(K99:K101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk",null,null,null,null,null,{"$f":"SUM(I85:X85)","v":0},0,{"$f":"J64*J$82","v":0},{"$f":"K64*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J66*J$82","v":0},{"$f":"K66*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"J67*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"J68*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J70*J$82","v":0},{"$f":"K70*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"J71*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"J72*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"J74*J$82","v":0},{"$f":"K74*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"J75*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"J76*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J78*J$82","v":0},{"$f":"K78*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J79*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"J80*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aantal ritten per jaar hvt",null,null,null,null,null,{"$f":"SUM(I104:X104)","v":700},0,{"$f":"HB_ritten","v":100},{"$f":"J104*K$4","v":100},100,100,100,100,100,0,0,0,0,0,0,0,0]
[null,"Aantal ritten per jaar svt",null,null,null,null,null,{"$f":"SUM(I105:X105)","v":0},0,{"$f":"J104*J82","v":0},{"$f":"K104*K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Effectief aantal benodigde hoofdvoertuigen",null,null,null,null,null,null,0,{"$f":"(J127+(J130+J104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+J131+J134+J135+(J138+J104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+J139+(J142+J104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+J143+(J146+J104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+J147+(J149+J104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(J150+J104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(J151+J104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0.10595238095238096},{"$f":"(K127+(K130+K104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+K131+K134+K135+(K138+K104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+K139+(K142+K104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+K143+(K146+K104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+K147+(K149+K104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(K150+K104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(K151+K104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0.10595238095238096},{"$f":"(L127+(L130+L104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+L131+L134+L135+(L138+L104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+L139+(L142+L104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+L143+(L146+L104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+L147+(L149+L104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(L150+L104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(L151+L104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0.10595238095238096},{"$f":"(M127+(M130+M104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+M131+M134+M135+(M138+M104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+M139+(M142+M104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+M143+(M146+M104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+M147+(M149+M104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(M150+M104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(M151+M104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0.10595238095238096},{"$f":"(N127+(N130+N104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+N131+N134+N135+(N138+N104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+N139+(N142+N104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+N143+(N146+N104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+N147+(N149+N104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(N150+N104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(N151+N104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0.10595238095238096},{"$f":"(O127+(O130+O104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+O131+O134+O135+(O138+O104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+O139+(O142+O104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+O143+(O146+O104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+O147+(O149+O104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(O150+O104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(O151+O104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0.10595238095238096},{"$f":"(P127+(P130+P104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+P131+P134+P135+(P138+P104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+P139+(P142+P104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+P143+(P146+P104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+P147+(P149+P104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(P150+P104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(P151+P104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0.10595238095238096},{"$f":"(Q127+(Q130+Q104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+Q131+Q134+Q135+(Q138+Q104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+Q139+(Q142+Q104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+Q143+(Q146+Q104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+Q147+(Q149+Q104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(Q150+Q104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(Q151+Q104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0},{"$f":"(R127+(R130+R104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+R131+R134+R135+(R138+R104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+R139+(R142+R104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+R143+(R146+R104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+R147+(R149+R104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(R150+R104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(R151+R104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0},{"$f":"(S127+(S130+S104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+S131+S134+S135+(S138+S104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+S139+(S142+S104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+S143+(S146+S104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+S147+(S149+S104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(S150+S104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(S151+S104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0},{"$f":"(T127+(T130+T104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+T131+T134+T135+(T138+T104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+T139+(T142+T104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+T143+(T146+T104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+T147+(T149+T104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(T150+T104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(T151+T104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0},{"$f":"(U127+(U130+U104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+U131+U134+U135+(U138+U104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+U139+(U142+U104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+U143+(U146+U104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+U147+(U149+U104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(U150+U104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(U151+U104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0},{"$f":"(V127+(V130+V104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+V131+V134+V135+(V138+V104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+V139+(V142+V104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+V143+(V146+V104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+V147+(V149+V104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(V150+V104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(V151+V104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0},{"$f":"(W127+(W130+W104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+W131+W134+W135+(W138+W104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+W139+(W142+W104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+W143+(W146+W104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+W147+(W149+W104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(W150+W104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(W151+W104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0},{"$f":"(X127+(X130+X104*'Distributieschema''s'!$K$9*Dashboard!$AY$118)+X131+X134+X135+(X138+X104*'Distributieschema''s'!$K$15*Dashboard!$AY$118)+X139+(X142+X104*'Distributieschema''s'!$K$21*Dashboard!$AY$118)+X143+(X146+X104*'Distributieschema''s'!$K$28*Dashboard!$AY$118)+X147+(X149+X104*'Distributieschema''s'!$K$35*Dashboard!$AY$118)+(X150+X104*'Distributieschema''s'!$K$41*Dashboard!$AY$118)+(X151+X104*'Distributieschema''s'!$K$48*Dashboard!$AY$118))/Uren_hvt_alt1","v":0}]
[null,"Effectief aantal benodigde stadsvoertuigen",null,null,null,null,null,null,0,{"$f":"(J161+(J164+J104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+J165+(J168+J104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+J169+(J172+J104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(J173+J104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(K161+(K164+K104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+K165+(K168+K104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+K169+(K172+K104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(K173+K104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(L161+(L164+L104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+L165+(L168+L104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+L169+(L172+L104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(L173+L104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(M161+(M164+M104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+M165+(M168+M104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+M169+(M172+M104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(M173+M104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(N161+(N164+N104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+N165+(N168+N104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+N169+(N172+N104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(N173+N104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(O161+(O164+O104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+O165+(O168+O104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+O169+(O172+O104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(O173+O104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(P161+(P164+P104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+P165+(P168+P104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+P169+(P172+P104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(P173+P104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(Q161+(Q164+Q104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+Q165+(Q168+Q104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+Q169+(Q172+Q104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(Q173+Q104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(R161+(R164+R104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+R165+(R168+R104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+R169+(R172+R104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(R173+R104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(S161+(S164+S104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+S165+(S168+S104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+S169+(S172+S104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(S173+S104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(T161+(T164+T104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+T165+(T168+T104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+T169+(T172+T104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(T173+T104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(U161+(U164+U104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+U165+(U168+U104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+U169+(U172+U104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(U173+U104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(V161+(V164+V104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+V165+(V168+V104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+V169+(V172+V104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(V173+V104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(W161+(W164+W104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+W165+(W168+W104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+W169+(W172+W104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(W173+W104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(X161+(X164+X104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+X165+(X168+X104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+X169+(X172+X104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(X173+X104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0}]
[]
[]
[null,"Werkelijk aantal gereden kilometers",null,null,null,null,null,{"$f":"SUM(I111:X111)","v":70000},0,{"$f":"SUM(J112:J113)","v":10000},{"$f":"SUM(K112:K113)","v":10000},10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0]
[null,"- waarvan hoofdvoertuig(en)",null,null,null,null,null,{"$f":"SUM(I112:X112)","v":70000},0,{"$f":"J33*J104","v":10000},10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0]
[null,"- waarvan stadsvoertuig(en)",null,null,null,null,null,{"$f":"SUM(I113:X113)","v":0},0,{"$f":"J84*J104","v":0},{"$f":"J113*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Referentiekilometers",null,null,null,null,null,{"$f":"SUM(I116:X116)","v":70000},0,{"$f":"J104*OD_afstand","v":10000},10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0]
[]
[]
[null,"Totaal aantal modaliteitswissels",null,null,null,null,null,{"$f":"SUM(I119:X119)","v":0},0,{"$f":"SUM(J120:J121)","v":0},{"$f":"SUM(K120:K121)","v":0},{"$f":"SUM(L120:L121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan wissels tijdens normale werkuren",null,null,null,null,null,{"$f":"SUM(I120:X120)","v":0},0,{"$f":"('Distributieschema''s'!K23+'Distributieschema''s'!K43)*J104","v":0},{"$f":"J120*K$4","v":0},{"$f":"K120*L$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan wissels tijdens dagrand",null,null,null,null,null,{"$f":"SUM(I121:X121)","v":0},0,{"$f":"('Distributieschema''s'!K30+'Distributieschema''s'!K50)*J104","v":0},{"$f":"J121*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aantal uren hoofdvoertuig per jaar (uren)",null,null,null,null,null,{"$f":"SUM(I124:X124)","v":2225},0,{"$f":"J125+J129+J133+J137+J141+J145+SUM(J149:J151)","v":317.85714285714289},{"$f":"J124*K$4","v":317.85714285714289},{"$f":"K124*L$4","v":317.85714285714289},317.85714285714289,317.85714285714289,317.85714285714289,317.85714285714289,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,1700,0,{"$f":"SUM(J126:J127)","v":242.85714285714286},{"$f":"J125*K$4","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J35/Snelheid_buitenstedelijk_spits,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,1700,0,{"$f":"IFERROR(J$104*J36/Snelheid_buitenstedelijk_spits,0)","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"SUM(J130:J131)","v":0},{"$f":"J129*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J39/Snelheid_buitenstedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J40/Snelheid_buitenstedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J134:J135)","v":0},{"$f":"J133*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J43/Snelheid_buitenstedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J44/Snelheid_buitenstedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,525,0,{"$f":"SUM(J138:J139)","v":75},{"$f":"J137*K$4","v":75},75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,525,0,{"$f":"IFERROR(J$104*J47/Snelheid_stedelijk_spits,0)","v":75},75,75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J48/Snelheid_stedelijk_spits,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J142:J143)","v":0},{"$f":"J141*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J51/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J52/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J146:J147)","v":0},{"$f":"J145*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J55/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J56/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$104*J58/Snelheid_kwg_spits,0)","v":0},{"$f":"J149*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$104*J59/Snelheid_kwg,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"IFERROR(J$104*J60/Snelheid_kwg,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aantal uren stadsvoertuig per jaar (uren)",null,null,null,null,null,{"$f":"SUM(I154:X154)","v":0},0,{"$f":"SUM(J155:J157)+J159+J163+J167+SUM(J171:J173)","v":0},{"$f":"J154*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J160:J161)","v":0},{"$f":"J159*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J88/Snelheid_stedelijk_spits,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J89/Snelheid_stedelijk_spits,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J164:J165)","v":0},{"$f":"J163*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J71/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J72/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J168:J169)","v":0},{"$f":"J167*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J75/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J76/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$105*J78/Snelheid_kwg_spits,0)","v":0},{"$f":"J171*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$105*J79/Snelheid_kwg,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"IFERROR(J$105*J80/Snelheid_kwg,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Personeelsinzet hoofd- en stadsvoertuig (uren)",null,null,null,null,null,{"$f":"SUM(I176:X176)","v":2225},0,{"$f":"J177+J181+J185+J189+J193+J197+SUM(J201:J203)","v":317.85714285714289},{"$f":"J176*K$4","v":317.85714285714289},{"$f":"K176*L$4","v":317.85714285714289},317.85714285714289,317.85714285714289,317.85714285714289,317.85714285714289,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,1700,0,{"$f":"SUM(J178:J179)","v":242.85714285714286},{"$f":"J177*K$4","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,1700,0,{"$f":"Bezetting_hvt*J127","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"SUM(J182:J183)","v":0},{"$f":"J181*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J130+J104*'Distributieschema''s'!K9*Dashboard!$AY$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J186:J187)","v":0},{"$f":"J185*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J134+J104*0*Dashboard!$AY$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,525,0,{"$f":"SUM(J190:J191)","v":75},{"$f":"J189*K$4","v":75},75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,525,0,{"$f":"Bezetting_hvt*(J138+J104*'Distributieschema''s'!K15*Dashboard!$AY$118)+Bezetting_svt*(J160+J104*0*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":75},75,75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J139+Bezetting_svt*J161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J194:J195)","v":0},{"$f":"J193*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J142+J104*'Distributieschema''s'!K21*Dashboard!$AY$118)+Bezetting_svt*(J164+J104*'Distributieschema''s'!K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J143+Bezetting_svt*J165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J198:J199)","v":0},{"$f":"J197*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J146+J104*'Distributieschema''s'!K28*Dashboard!$AY$118)+Bezetting_svt*(J168+J104*'Distributieschema''s'!K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J147+Bezetting_svt*J169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J149+J104*'Distributieschema''s'!K35*Dashboard!$AY$118)+Bezetting_svt*(J171+J104*0*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},{"$f":"J201*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J150+J104*'Distributieschema''s'!K41*Dashboard!$AY$118)+Bezetting_svt*(J172+J104*'Distributieschema''s'!K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J151+J104*'Distributieschema''s'!K48*Dashboard!$AY$118)+Bezetting_svt*(J173+J104*'Distributieschema''s'!K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Brandstofprijs en - verbruik hoofdvoertuig"]
[null,{"$f":"\"Brandstof 1: \"&Dashboard!J37&\" (\"&Dashboard!J38&\")\"","v":"Brandstof 1: LNG (kilogram)"},null,null,null,null,{"$f":"Brandstofprijs1+Dashboard!J130","v":0.82},null,0,{"$f":"J104*((J38+J42)+(J50+J54+J59+J60)*(1+Extra_verbruik_stad)+(J34)*(1+Extra_verbruik_spits)+(J46+J58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":2600},{"$f":"K104*((K38+K42)+(K50+K54+K59+K60)*(1+Extra_verbruik_stad)+(K34)*(1+Extra_verbruik_spits)+(K46+K58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":2600},{"$f":"L104*((L38+L42)+(L50+L54+L59+L60)*(1+Extra_verbruik_stad)+(L34)*(1+Extra_verbruik_spits)+(L46+L58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":2600},{"$f":"M104*((M38+M42)+(M50+M54+M59+M60)*(1+Extra_verbruik_stad)+(M34)*(1+Extra_verbruik_spits)+(M46+M58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":2600},{"$f":"N104*((N38+N42)+(N50+N54+N59+N60)*(1+Extra_verbruik_stad)+(N34)*(1+Extra_verbruik_spits)+(N46+N58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":2600},{"$f":"O104*((O38+O42)+(O50+O54+O59+O60)*(1+Extra_verbruik_stad)+(O34)*(1+Extra_verbruik_spits)+(O46+O58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":2600},{"$f":"P104*((P38+P42)+(P50+P54+P59+P60)*(1+Extra_verbruik_stad)+(P34)*(1+Extra_verbruik_spits)+(P46+P58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":2600},{"$f":"Q104*((Q38+Q42)+(Q50+Q54+Q59+Q60)*(1+Extra_verbruik_stad)+(Q34)*(1+Extra_verbruik_spits)+(Q46+Q58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":0},{"$f":"R104*((R38+R42)+(R50+R54+R59+R60)*(1+Extra_verbruik_stad)+(R34)*(1+Extra_verbruik_spits)+(R46+R58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":0},{"$f":"S104*((S38+S42)+(S50+S54+S59+S60)*(1+Extra_verbruik_stad)+(S34)*(1+Extra_verbruik_spits)+(S46+S58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":0},{"$f":"T104*((T38+T42)+(T50+T54+T59+T60)*(1+Extra_verbruik_stad)+(T34)*(1+Extra_verbruik_spits)+(T46+T58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":0},{"$f":"U104*((U38+U42)+(U50+U54+U59+U60)*(1+Extra_verbruik_stad)+(U34)*(1+Extra_verbruik_spits)+(U46+U58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":0},{"$f":"V104*((V38+V42)+(V50+V54+V59+V60)*(1+Extra_verbruik_stad)+(V34)*(1+Extra_verbruik_spits)+(V46+V58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":0},{"$f":"W104*((W38+W42)+(W50+W54+W59+W60)*(1+Extra_verbruik_stad)+(W34)*(1+Extra_verbruik_spits)+(W46+W58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":0},{"$f":"X104*((X38+X42)+(X50+X54+X59+X60)*(1+Extra_verbruik_stad)+(X34)*(1+Extra_verbruik_spits)+(X46+X58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$J$96*Dashboard!$J$97","v":0}]
[null,{"$f":"\"Brandstof 2: \"&IFERROR(Dashboard!J39&\" (\"&Dashboard!J40&\")\",\"n.v.t.\")","v":"Brandstof 2: n.v.t."},null,null,null,null,{"$f":"IF(switch_Alt1_br2=1,Brandstofprijs1_2+Dashboard!J131,\"n.v.t.\")","v":"n.v.t."},null,0,{"$f":"J104*((J38+J42+J50+J54+J59+J60)+(J34+J46+J58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"K104*((K38+K42+K50+K54+K59+K60)+(K34+K46+K58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"L104*((L38+L42+L50+L54+L59+L60)+(L34+L46+L58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"M104*((M38+M42+M50+M54+M59+M60)+(M34+M46+M58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"N104*((N38+N42+N50+N54+N59+N60)+(N34+N46+N58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"O104*((O38+O42+O50+O54+O59+O60)+(O34+O46+O58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"P104*((P38+P42+P50+P54+P59+P60)+(P34+P46+P58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"Q104*((Q38+Q42+Q50+Q54+Q59+Q60)+(Q34+Q46+Q58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"R104*((R38+R42+R50+R54+R59+R60)+(R34+R46+R58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"S104*((S38+S42+S50+S54+S59+S60)+(S34+S46+S58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"T104*((T38+T42+T50+T54+T59+T60)+(T34+T46+T58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"U104*((U38+U42+U50+U54+U59+U60)+(U34+U46+U58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"V104*((V38+V42+V50+V54+V59+V60)+(V34+V46+V58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"W104*((W38+W42+W50+W54+W59+W60)+(W34+W46+W58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0},{"$f":"X104*((X38+X42+X50+X54+X59+X60)+(X34+X46+X58)*(1+Extra_verbruik_spits))/100*Dashboard!$J$99*Dashboard!$J$100","v":0}]
[]
[]
[null,"Aantal uren",null,null,null,null,null,null,null,{"$f":"J127+(J130+J104*'Distributieschema''s'!K9*Dashboard!$AY$118)+J131+J134+J135+(J138+J104*'Distributieschema''s'!K15*Dashboard!$AY$118)+J139+(J142+J104*'Distributieschema''s'!K21*Dashboard!$AY$118)+J143+(J146+J104*'Distributieschema''s'!K28*Dashboard!$AY$118)+J147+(J149+J104*'Distributieschema''s'!K35*Dashboard!$AY$118)+(J150+J104*'Distributieschema''s'!K41*Dashboard!$AY$118)+(J151+J104*'Distributieschema''s'!K48*Dashboard!$AY$118)","v":317.85714285714289}]
[null,"Werkelijk aantal uren/jaar",null,null,null,null,{"$f":"J176+J119*J12","v":317.85714285714289},null,null,{"$f":"Bezetting_svt*(J161+(J164+J104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+J165+(J168+J104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+J169+(J172+J104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(J173+J104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(K161+(K164+K104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+K165+(K168+K104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+K169+(K172+K104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(K173+K104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(L161+(L164+L104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+L165+(L168+L104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+L169+(L172+L104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(L173+L104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(M161+(M164+M104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+M165+(M168+M104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+M169+(M172+M104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(M173+M104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(N161+(N164+N104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+N165+(N168+N104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+N169+(N172+N104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(N173+N104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(O161+(O164+O104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+O165+(O168+O104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+O169+(O172+O104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(O173+O104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(P161+(P164+P104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+P165+(P168+P104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+P169+(P172+P104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(P173+P104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(Q161+(Q164+Q104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+Q165+(Q168+Q104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+Q169+(Q172+Q104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(Q173+Q104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(R161+(R164+R104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+R165+(R168+R104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+R169+(R172+R104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(R173+R104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(S161+(S164+S104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+S165+(S168+S104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+S169+(S172+S104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(S173+S104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(T161+(T164+T104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+T165+(T168+T104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+T169+(T172+T104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(T173+T104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(U161+(U164+U104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+U165+(U168+U104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+U169+(U172+U104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(U173+U104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(V161+(V164+V104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+V165+(V168+V104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+V169+(V172+V104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(V173+V104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(W161+(W164+W104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+W165+(W168+W104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+W169+(W172+W104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(W173+W104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0},{"$f":"Bezetting_svt*(X161+(X164+X104*'Distributieschema''s'!$K23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+X165+(X168+X104*'Distributieschema''s'!$K30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+X169+(X172+X104*'Distributieschema''s'!$K43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(X173+X104*'Distributieschema''s'!$K50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))","v":0}]
[]
[null,"Overzicht kosten",null,"EUR",null,null,{"$f":"IF(Per_uur=1,\"Per uur\",\"Per H/B km\")","v":"Per H/B km"},"Totaal",{"$f":"I19","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Brandstofkosten hoofdvoertuig",null,null,null,null,{"$f":"IFERROR(H216/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0.2132},{"$f":"SUM(I216:X216)","v":14924},0,{"$f":"J207*SUM($G$207)+J208*SUM($G$208)","v":2132},2132,2132,2132,2132,2132,2132,0,0,0,0,0,0,0,0]
[null,"Onderhoudskosten",null,null,null,null,{"$f":"IFERROR(H217/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0},0,0,{"$f":"Dashboard!$J104*J112*J4","v":0},{"$f":"Dashboard!$J104*K112*K4","v":0},{"$f":"Dashboard!$J104*L112*L4","v":0},{"$f":"Dashboard!$J104*M112*M4","v":0},{"$f":"Dashboard!$J104*N112*N4","v":0},{"$f":"Dashboard!$J104*O112*O4","v":0},{"$f":"Dashboard!$J104*P112*P4","v":0},{"$f":"Dashboard!$J104*Q112*Q4","v":0},{"$f":"Dashboard!$J104*R112*R4","v":0},{"$f":"Dashboard!$J104*S112*S4","v":0},{"$f":"Dashboard!$J104*T112*T4","v":0},{"$f":"Dashboard!$J104*U112*U4","v":0},{"$f":"Dashboard!$J104*V112*V4","v":0},{"$f":"Dashboard!$J104*W112*W4","v":0},{"$f":"Dashboard!$J104*X112*X4","v":0}]
[null,"Verzekeringen",null,null,null,null,{"$f":"IFERROR(H218/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0},0,0,{"$f":"Dashboard!$J105*J107*J4","v":0},{"$f":"Dashboard!$J105*K107*K4","v":0},{"$f":"Dashboard!$J105*L107*L4","v":0},{"$f":"Dashboard!$J105*M107*M4","v":0},{"$f":"Dashboard!$J105*N107*N4","v":0},{"$f":"Dashboard!$J105*O107*O4","v":0},{"$f":"Dashboard!$J105*P107*P4","v":0},{"$f":"Dashboard!$J105*Q107*Q4","v":0},{"$f":"Dashboard!$J105*R107*R4","v":0},{"$f":"Dashboard!$J105*S107*S4","v":0},{"$f":"Dashboard!$J105*T107*T4","v":0},{"$f":"Dashboard!$J105*U107*U4","v":0},{"$f":"Dashboard!$J105*V107*V4","v":0},{"$f":"Dashboard!$J105*W107*W4","v":0},{"$f":"Dashboard!$J105*X107*X4","v":0}]
[null,"Voertuigbelasting",null,null,null,null,{"$f":"IFERROR(H219/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0},0,0,{"$f":"(Dashboard!$J106+Dashboard!$J129)*J107*J4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*K107*K4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*L107*L4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*M107*M4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*N107*N4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*O107*O4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*P107*P4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*Q107*Q4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*R107*R4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*S107*S4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*T107*T4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*U107*U4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*V107*V4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*W107*W4","v":0},{"$f":"(Dashboard!$J106+Dashboard!$J129)*X107*X4","v":0}]
[null,"Kosten ontheffing AMvB-tijden",null,null,null,null,{"$f":"IFERROR(H220/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0},0,0,{"$f":"(Dashboard!$J127+Dashboard!$J128)*J4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*K4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*L4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*M4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*N4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*O4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*P4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*Q4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*R4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*S4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*T4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*U4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*V4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*W4","v":0},{"$f":"(Dashboard!$J127+Dashboard!$J128)*X4","v":0}]
[null,"Overige kosten",null,null,null,null,{"$f":"IFERROR(H221/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0},0,0,{"$f":"Dashboard!$J$107*J107*J4","v":0},{"$f":"Dashboard!$J$107*K107*K4","v":0},{"$f":"Dashboard!$J$107*L107*L4","v":0},{"$f":"Dashboard!$J$107*M107*M4","v":0},{"$f":"Dashboard!$J$107*N107*N4","v":0},{"$f":"Dashboard!$J$107*O107*O4","v":0},{"$f":"Dashboard!$J$107*P107*P4","v":0},{"$f":"Dashboard!$J$107*Q107*Q4","v":0},{"$f":"Dashboard!$J$107*R107*R4","v":0},{"$f":"Dashboard!$J$107*S107*S4","v":0},{"$f":"Dashboard!$J$107*T107*T4","v":0},{"$f":"Dashboard!$J$107*U107*U4","v":0},{"$f":"Dashboard!$J$107*V107*V4","v":0},{"$f":"Dashboard!$J$107*W107*W4","v":0},{"$f":"Dashboard!$J$107*X107*X4","v":0}]
[null,"TCO inzet stadsvoertuigen",null,null,null,null,{"$f":"IFERROR(H222/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0},0,0,{"$f":"J4*(J108*TCO_stadsvoertuig_vast)+J113*TCO_stadsvoertuig_variabel","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personeelskosten hoofd- en stadsvoertuigen",null,null,null,null,{"$f":"IFERROR(H223/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0.79464285714285721},55625.000000000007,0,{"$f":"(J177+J181+J189+J193+J201+J202)*Uurtarief_normaal+(J185+J197+J203)*Uurtarief_hoog","v":7946.4285714285725},7946.4285714285725,7946.4285714285725,7946.4285714285725,7946.4285714285725,7946.4285714285725,7946.4285714285725,0,0,0,0,0,0,0,0]
[null,"Personeelskosten modaliteitswissels",null,null,null,null,{"$f":"IFERROR(H224/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0},0,0,{"$f":"J120*J12*Uurtarief_normaal+J121*J12*Uurtarief_hoog","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rente",null,null,null,null,{"$f":"IFERROR(H225/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":1.4912368888442126E-2},1043.8658221909488,0,{"$f":"I257*Rente_reeel+I256*zachte_rente_reeel1","v":260.96645554773727},223.68553332663191,186.40461110552658,149.12368888442126,111.84276666331594,74.561844442210628,37.280922221105314,0,0,0,0,0,0,0,0]
[null,"Bedrijfseconomische afschrijving",null,null,null,null,{"$f":"IFERROR(H226/($H$116*Per_km+Dashboard!J$102*Uren_Alternatief1*Per_uur),0)","v":0.1513605442176871},10595.238095238097,0,{"$f":"IFERROR((-$H241-Dashboard!$J103*J107)/Dashboard!$J102*J4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$J103*K107)/Dashboard!$J102*K4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$J103*L107)/Dashboard!$J102*L4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$J103*M107)/Dashboard!$J102*M4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$J103*N107)/Dashboard!$J102*N4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$J103*O107)/Dashboard!$J102*O4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$J103*P107)/Dashboard!$J102*P4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$J103*Q107)/Dashboard!$J102*Q4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$J103*R107)/Dashboard!$J102*R4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$J103*S107)/Dashboard!$J102*S4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$J103*T107)/Dashboard!$J102*T4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$J103*U107)/Dashboard!$J102*U4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$J103*V107)/Dashboard!$J102*V4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$J103*W107)/Dashboard!$J102*W4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$J103*X107)/Dashboard!$J102*X4,0)","v":0}]
[null,"Totaal Kritische Distributie Kosten",null,null,null,null,{"$f":"SUM(G216:G226)","v":1.1741157702489864},82188.103917429064,{"$f":"SUM(I216:I226)","v":0},11853.000469153181,11815.719546932076,11778.438624710971,11741.157702489865,11703.87678026876,11666.595858047654,11629.314935826549,0,0,0,0,0,0,0,0]
[]
[null,"Overzicht kasstromen",null,"EUR",null,null,null,"Totaal",{"$f":"I214","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"negatieve cijfers = cash out, positieve cijfers = cash in"]
[null,"Operationele kasstroom",null,null,null,null,null,{"$f":"SUM(I231:X231)","v":-71592.865822190957},{"$f":"-I227+I226","v":0},-10339.39502697631,-10302.114104755205,-10264.833182534099,-10227.552260312994,-10190.271338091889,-10152.990415870783,-10115.709493649678,0,0,0,0,0,0,0,0]
[null,"(totaal kritische distributiekosten excl. afschrijving)"]
[]
[null,{"$f":"CONCATENATE(\"Investering in \"&ROUND(J107,1)&\" effectief in te zetten hoofdvoertuig(en)\")","v":"Investering in 0,1 effectief in te zetten hoofdvoertuig(en)"},null,null,null,null,null,{"$f":"SUM(I234:X234)","v":-10595.238095238097},{"$f":"-Dashboard!$J$101*J107","v":-10595.238095238097},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringssubsidie",null,null,null,null,null,{"$f":"SUM(I235:X235)","v":0},{"$f":"-Dashboard!$J118*I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investering in hoofdvoertuig",null,null,null,null,null,{"$f":"SUM(I236:X236)","v":-10595.238095238097},{"$f":"I234+I235","v":-10595.238095238097},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Kasstroomeffect MIA",null,null,null,null,null,{"$f":"SUM(I238:X238)","v":0},{"$f":"-I236*Dashboard!$J116*VpB","v":0},{"$f":"-J236*Dashboard!$J116*VpB","v":0},{"$f":"-K236*Dashboard!$J116*VpB","v":0},{"$f":"-L236*Dashboard!$J116*VpB","v":0},{"$f":"-M236*Dashboard!$J116*VpB","v":0},{"$f":"-N236*Dashboard!$J116*VpB","v":0},{"$f":"-O236*Dashboard!$J116*VpB","v":0},{"$f":"-P236*Dashboard!$J116*VpB","v":0},{"$f":"-Q236*Dashboard!$J116*VpB","v":0},{"$f":"-R236*Dashboard!$J116*VpB","v":0},{"$f":"-S236*Dashboard!$J116*VpB","v":0},{"$f":"-T236*Dashboard!$J116*VpB","v":0},{"$f":"-U236*Dashboard!$J116*VpB","v":0},{"$f":"-V236*Dashboard!$J116*VpB","v":0},{"$f":"-W236*Dashboard!$J116*VpB","v":0},{"$f":"-X236*Dashboard!$J116*VpB","v":0}]
[null,"Kasstroomeffect VAMIL",null,null,null,null,null,{"$f":"SUM(I239:X239)","v":0},{"$f":"(I10-I9)*-$H236*VpB","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Netto investeringsgerelateerde kassstroom",null,null,null,null,null,{"$f":"SUM(I241:X241)","v":-10595.238095238097},{"$f":"SUM(I236:I239)","v":-10595.238095238097},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opname zachte leningen",null,null,null,null,null,{"$f":"SUM(I243:X243)","v":0},{"$f":"Dashboard!$J134*-I241","v":0},{"$f":"Dashboard!$J134*-J241","v":0},{"$f":"Dashboard!$J134*-K241","v":0},{"$f":"Dashboard!$J134*-L241","v":0},{"$f":"Dashboard!$J134*-M241","v":0},{"$f":"Dashboard!$J134*-N241","v":0},{"$f":"Dashboard!$J134*-O241","v":0},{"$f":"Dashboard!$J134*-P241","v":0},{"$f":"Dashboard!$J134*-Q241","v":0},{"$f":"Dashboard!$J134*-R241","v":0},{"$f":"Dashboard!$J134*-S241","v":0},{"$f":"Dashboard!$J134*-T241","v":0},{"$f":"Dashboard!$J134*-U241","v":0},{"$f":"Dashboard!$J134*-V241","v":0},{"$f":"Dashboard!$J134*-W241","v":0},{"$f":"Dashboard!$J134*-X241","v":0}]
[null,"Opname reguliere leningen",null,null,null,null,null,{"$f":"SUM(I244:X244)","v":10595.238095238097},{"$f":"(1-Dashboard!$J134)*-I241","v":10595.238095238097},{"$f":"(1-Dashboard!$J134)*-J241","v":0},{"$f":"(1-Dashboard!$J134)*-K241","v":0},{"$f":"(1-Dashboard!$J134)*-L241","v":0},{"$f":"(1-Dashboard!$J134)*-M241","v":0},{"$f":"(1-Dashboard!$J134)*-N241","v":0},{"$f":"(1-Dashboard!$J134)*-O241","v":0},{"$f":"(1-Dashboard!$J134)*-P241","v":0},{"$f":"(1-Dashboard!$J134)*-Q241","v":0},{"$f":"(1-Dashboard!$J134)*-R241","v":0},{"$f":"(1-Dashboard!$J134)*-S241","v":0},{"$f":"(1-Dashboard!$J134)*-T241","v":0},{"$f":"(1-Dashboard!$J134)*-U241","v":0},{"$f":"(1-Dashboard!$J134)*-V241","v":0},{"$f":"(1-Dashboard!$J134)*-W241","v":0},{"$f":"(1-Dashboard!$J134)*-X241","v":0}]
[null,"Aflossing zachte leningen",null,null,null,null,null,{"$f":"SUM(I245:X245)","v":0},0,{"$f":"IFERROR(-I256/(Dashboard!$J102-I229)*J5-(I256+J243)*J6,0)","v":0},{"$f":"IFERROR(-J256/(Dashboard!$J102-J229)*K5-(J256+K243)*K6,0)","v":0},{"$f":"IFERROR(-K256/(Dashboard!$J102-K229)*L5-(K256+L243)*L6,0)","v":0},{"$f":"IFERROR(-L256/(Dashboard!$J102-L229)*M5-(L256+M243)*M6,0)","v":0},{"$f":"IFERROR(-M256/(Dashboard!$J102-M229)*N5-(M256+N243)*N6,0)","v":0},{"$f":"IFERROR(-N256/(Dashboard!$J102-N229)*O5-(N256+O243)*O6,0)","v":0},{"$f":"IFERROR(-O256/(Dashboard!$J102-O229)*P5-(O256+P243)*P6,0)","v":0},{"$f":"IFERROR(-P256/(Dashboard!$J102-P229)*Q5-(P256+Q243)*Q6,0)","v":0},{"$f":"IFERROR(-Q256/(Dashboard!$J102-Q229)*R5-(Q256+R243)*R6,0)","v":0},{"$f":"IFERROR(-R256/(Dashboard!$J102-R229)*S5-(R256+S243)*S6,0)","v":0},{"$f":"IFERROR(-S256/(Dashboard!$J102-S229)*T5-(S256+T243)*T6,0)","v":0},{"$f":"IFERROR(-T256/(Dashboard!$J102-T229)*U5-(T256+U243)*U6,0)","v":0},{"$f":"IFERROR(-U256/(Dashboard!$J102-U229)*V5-(U256+V243)*V6,0)","v":0},{"$f":"IFERROR(-V256/(Dashboard!$J102-V229)*W5-(V256+W243)*W6,0)","v":0},{"$f":"IFERROR(-W256/(Dashboard!$J102-W229)*X5-(W256+X243)*X6,0)","v":0}]
[null,"Aflossing reguliere leningen",null,null,null,null,null,{"$f":"SUM(I246:X246)","v":-10595.238095238095},0,{"$f":"IFERROR(-I257/(Dashboard!$J102-I229)*J5-(I257+J244)*J6,0)","v":-1513.6054421768711},{"$f":"IFERROR(-J257/(Dashboard!$J102-J229)*K5-(J257+K244)*K6,0)","v":-1513.6054421768711},{"$f":"IFERROR(-K257/(Dashboard!$J102-K229)*L5-(K257+L244)*L6,0)","v":-1513.6054421768708},{"$f":"IFERROR(-L257/(Dashboard!$J102-L229)*M5-(L257+M244)*M6,0)","v":-1513.6054421768708},{"$f":"IFERROR(-M257/(Dashboard!$J102-M229)*N5-(M257+N244)*N6,0)","v":-1513.6054421768706},{"$f":"IFERROR(-N257/(Dashboard!$J102-N229)*O5-(N257+O244)*O6,0)","v":-1513.6054421768708},{"$f":"IFERROR(-O257/(Dashboard!$J102-O229)*P5-(O257+P244)*P6,0)","v":-1513.6054421768708},{"$f":"IFERROR(-P257/(Dashboard!$J102-P229)*Q5-(P257+Q244)*Q6,0)","v":0},{"$f":"IFERROR(-Q257/(Dashboard!$J102-Q229)*R5-(Q257+R244)*R6,0)","v":0},{"$f":"IFERROR(-R257/(Dashboard!$J102-R229)*S5-(R257+S244)*S6,0)","v":0},{"$f":"IFERROR(-S257/(Dashboard!$J102-S229)*T5-(S257+T244)*T6,0)","v":0},{"$f":"IFERROR(-T257/(Dashboard!$J102-T229)*U5-(T257+U244)*U6,0)","v":0},{"$f":"IFERROR(-U257/(Dashboard!$J102-U229)*V5-(U257+V244)*V6,0)","v":0},{"$f":"IFERROR(-V257/(Dashboard!$J102-V229)*W5-(V257+W244)*W6,0)","v":0},{"$f":"IFERROR(-W257/(Dashboard!$J102-W229)*X5-(W257+X244)*X6,0)","v":0}]
[]
[null,"Financieringskasstroom",null,null,null,null,null,{"$f":"SUM(I248:X248)","v":0},{"$f":"SUM(I243:I246)","v":10595.238095238097},-1513.6054421768711,-1513.6054421768711,-1513.6054421768708,-1513.6054421768708,-1513.6054421768706,-1513.6054421768708,-1513.6054421768708,0,0,0,0,0,0,0,0]
[]
[null,"Totaal Kritische Distributie Kasstroom",null,null,null,null,null,{"$f":"SUM(I250:X250)","v":-82188.103917429064},{"$f":"I231+I241+I248","v":0},-11853.000469153181,-11815.719546932076,-11778.438624710971,-11741.157702489865,-11703.87678026876,-11666.595858047654,-11629.314935826549,0,0,0,0,0,0,0,0]
[]
[null,"Balansposities",null,"EUR",null,null,null,null,{"$f":"I229","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Hoofdvoertuig(en) (boekwaarde)",null,null,null,null,null,null,{"$f":"(H254-I236-I238-I226)*J4","v":10595.238095238097},9081.6326530612259,7568.0272108843546,6054.4217687074834,4540.8163265306121,3027.2108843537408,1513.6054421768697,0,0,0,0,0,0,0,0,0]
[]
[null,"Zachte leningen",null,null,null,null,null,null,{"$f":"H256+I243+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reguliere leningen",null,null,null,null,null,null,{"$f":"H257+I244+I246","v":10595.238095238097},9081.6326530612259,7568.0272108843546,6054.4217687074834,4540.8163265306121,3027.2108843537417,1513.6054421768708,0,0,0,0,0,0,0,0,0]
[null,"Totaal leningen",null,null,null,null,null,null,{"$f":"SUM(I256:I257)","v":10595.238095238097},9081.6326530612259,7568.0272108843546,6054.4217687074834,4540.8163265306121,3027.2108843537417,{"$f":"SUM(O256:O257)","v":1513.6054421768708},0,0,0,0,0,0,0,0,0]
[]
[null,"Kasstroom maatregelen",null,"EUR",null,null,"Contant","Totaal",{"$f":"I229","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"MIA hoofdvoertuig(en)",null,null,null,null,{"$f":"NPV(Discontovoet,J262:X262)+I262","v":0},{"$f":"SUM(I262:X262)","v":0},{"$f":"I238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"J238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"K238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"L238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"M238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"N238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"O238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"P238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"Q238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"R238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"S238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"T238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"U238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"V238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"W238* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"X238* (Dashboard!$H$102/Dashboard!$J$102)","v":0}]
[null,"VAMIL hoofdvoertuig(en)",null,null,null,null,{"$f":"NPV(Discontovoet,J263:X263)+I263","v":0},{"$f":"SUM(I263:X263)","v":0},{"$f":"I239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"J239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"K239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"L239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"M239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"N239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"O239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"P239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"Q239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"R239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"S239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"T239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"U239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"V239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"W239* (Dashboard!$H$102/Dashboard!$J$102)","v":0},{"$f":"X239* (Dashboard!$H$102/Dashboard!$J$102)","v":0}]
[null,"MIA stadsvoertuig(en)",null,null,null,null,{"$f":"NPV(Discontovoet,J264:X264)+I264","v":0},{"$f":"SUM(I264:X264)","v":0},{"$f":"IFERROR(J108 * (Dashboard!$H$102/Stadsvoertuig!J8)\n*Stadsvoertuig!J11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VAMIL stadsvoertuig(en)",null,null,null,null,{"$f":"IFERROR(J108 * (Dashboard!$H$102/Stadsvoertuig!J8)\n*\n(((Stadsvoertuig!F12*VpB*(Stadsvoertuig!J9-investeringssubsidie_svt))-VpB*PV(Discontovoet,Stadsvoertuig!J8,(Stadsvoertuig!J9-investeringssubsidie_svt)*(1-Stadsvoertuig!F12)/Stadsvoertuig!J8))\n+\nVpB*PV(Discontovoet,Stadsvoertuig!J8,(Stadsvoertuig!J9-investeringssubsidie_svt)/Stadsvoertuig!J8)),0)","v":0},{"$f":"SUM(I265:X265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kasstroom bestaande maatregelen",null,null,null,null,{"$f":"NPV(Discontovoet,J266:X266)+I266","v":0},{"$f":"SUM(I266:X266)","v":0},{"$f":"SUM(I262:I265)","v":0},{"$f":"SUM(J262:J265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investeringssubsidies hoofdvoertuigen",null,null,null,null,{"$f":"NPV(Discontovoet,J268:X268)+I268","v":0},{"$f":"SUM(I268:X268)","v":0},{"$f":"I235","v":0},{"$f":"J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringssubsidie stadsvoertuigen",null,null,null,null,{"$f":"NPV(Discontovoet,J269:X269)+I269","v":0},{"$f":"SUM(I269:X269)","v":0},{"$f":"I4*I108*investeringssubsidie_svt","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringssubsidies",null,null,null,null,{"$f":"SUM(G268:G269)","v":0},0,{"$f":"SUM(I268:I269)","v":0},{"$f":"J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Exploitatie hvt",null,null,null,null,{"$f":"NPV(Discontovoet,J272:X272)+I272","v":0},{"$f":"SUM(I272:X272)","v":0},0,{"$f":"(-Dashboard!$J129-Dashboard!$J128)*J7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*K7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*L7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*M7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*N7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*O7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*P7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*Q7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*R7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*S7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*T7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*U7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*V7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*W7","v":0},{"$f":"(-Dashboard!$J129-Dashboard!$J128)*X7","v":0}]
[null,"Exploitatie svt",null,null,null,null,0,0,0,{"$f":"exploitatiesubsidie_svt*J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Δ Brandstofprijs",null,null,null,null,0,0,0,{"$f":"-J207*Dashboard!$J$130-J208*Dashboard!$J$131","v":0},{"$f":"-K207*Dashboard!$J$130-K208*Dashboard!$J$131","v":0},{"$f":"-L207*Dashboard!$J$130-L208*Dashboard!$J$131","v":0},{"$f":"-M207*Dashboard!$J$130-M208*Dashboard!$J$131","v":0},{"$f":"-N207*Dashboard!$J$130-N208*Dashboard!$J$131","v":0},{"$f":"-O207*Dashboard!$J$130-O208*Dashboard!$J$131","v":0},{"$f":"-P207*Dashboard!$J$130-P208*Dashboard!$J$131","v":0},{"$f":"-Q207*Dashboard!$J$130-Q208*Dashboard!$J$131","v":0},{"$f":"-R207*Dashboard!$J$130-R208*Dashboard!$J$131","v":0},{"$f":"-S207*Dashboard!$J$130-S208*Dashboard!$J$131","v":0},{"$f":"-T207*Dashboard!$J$130-T208*Dashboard!$J$131","v":0},{"$f":"-U207*Dashboard!$J$130-U208*Dashboard!$J$131","v":0},{"$f":"-V207*Dashboard!$J$130-V208*Dashboard!$J$131","v":0},{"$f":"-W207*Dashboard!$J$130-W208*Dashboard!$J$131","v":0},{"$f":"-X207*Dashboard!$J$130-X208*Dashboard!$J$131","v":0}]
[null,"Zachte leningen",null,null,null,null,0,0,0,{"$f":"I256*(Rente_reeel-zachte_rente_reeel1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kasstroom nieuwe maatregelen",null,null,null,null,0,0,{"$f":"SUM(I270:I275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totaal kasstroom maatregelen",null,null,null,null,{"$f":"NPV(Discontovoet,J278:X278)+I278","v":0},{"$f":"SUM(I278:X278)","v":0},{"$f":"I266+I276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Emissies",null,null,null,null,"Contant","Totaal",{"$f":"I229","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Hoofdvoertuig"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J284","v":7.0200000000000014},{"$f":"J7*((J207*Dashboard!$J$50)+(J208*Dashboard!$J$54))*CO2_factor_hvt","v":7.0200000000000014},{"$f":"J284*K$7","v":7.0200000000000014},{"$f":"K284*L$7","v":7.0200000000000014},7.0200000000000014,7.0200000000000014,7.0200000000000014,7.0200000000000014,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J285","v":182.52000000000004},{"$f":"J284*Kosten_CO2*CO2_factor_EUR","v":182.52000000000004},{"$f":"J285*K$7","v":182.52000000000004},182.52000000000004,182.52000000000004,182.52000000000004,182.52000000000004,182.52000000000004,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J287","v":1.17},{"$f":"J7*((J207*Dashboard!$J$51)+(J208*Dashboard!$J$55))*NOX_factor_hvt","v":1.17},{"$f":"J287*K$7","v":1.17},{"$f":"K287*L$7","v":1.17},1.17,1.17,1.17,1.17,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J288","v":12.87},{"$f":"J287*Kosten_NOx*NOX_factor_EUR","v":12.87},{"$f":"J288*K$7","v":12.87},12.87,12.87,12.87,12.87,12.87,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J290","v":8.32},{"$f":"J7*((J207*Dashboard!$J$52)+(J208*Dashboard!$J$56))*PM_factor_hvt","v":8.32},{"$f":"J290*K$7","v":8.32},{"$f":"K290*L$7","v":8.32},8.32,8.32,8.32,8.32,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J291","v":157.24800000000002},{"$f":"J290*Kosten_PM*PM_factor_EUR","v":157.24800000000002},{"$f":"J291*K$7","v":157.24800000000002},157.24800000000002,157.24800000000002,157.24800000000002,157.24800000000002,157.24800000000002,0,0,0,0,0,0,0,0]
[]
[null,"Geluidsniveau binnen bebouwde kom(dB)",null,null,null,null,null,null,{"$f":"J293","v":70},{"$f":"IF(Dashboard!$J$53=0,Dashboard!$J$57,IF(Dashboard!$J$57=0,Dashboard!$J$53,MIN(Dashboard!$J$53,Dashboard!$J$57)))*J7","v":70},{"$f":"J293*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Geluidsniveau buiten bebouwde kom (dB)",null,null,null,null,null,null,70,{"$f":"IF(Dashboard!$J$53=0,Dashboard!$J57,IF(Dashboard!$J57=0,Dashboard!$J$53,MAX(Dashboard!$J$53,Dashboard!$J$57)))*J7","v":70},{"$f":"J294*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Afstand binnen bebouwde kom (km)",null,null,null,null,null,null,1500,{"$f":"J7*(J46+J50+J54+J58+J59+J60)*J104","v":1500},{"$f":"J295*K$7","v":1500},1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0]
[null,"Afstand buiten bebouwde kom (km)",null,null,null,null,null,null,8500,{"$f":"J7*(J34+J38+J42)*J104","v":8500},{"$f":"J296*K$7","v":8500},8500,8500,8500,8500,8500,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur binnen bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur binnen bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,7.4999999999999997E-3,{"$f":"J7*(J137+J141+J145+J149+J150+J151)/10^noise_weight","v":7.4999999999999997E-3},{"$f":"J297*K$7","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur buiten bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur buiten bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,2.4285714285714285E-2,{"$f":"J7*(J125+J129+J133)/10^noise_weight","v":2.4285714285714285E-2},{"$f":"J298*K$7","v":2.4285714285714285E-2},2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,0,0,0,0,0,0,0,0]
[]
[null,"Stadsvoertuig"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J302","v":0},{"$f":"J$113*Stadsvoertuig!R7*J7*CO2_factor_svt","v":0},{"$f":"J302*K$7","v":0},{"$f":"K302*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J303","v":0},{"$f":"J302*Kosten_CO2*CO2_factor_EUR","v":0},{"$f":"J303*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J305","v":0},{"$f":"J$113*Stadsvoertuig!R8*J7*NOX_factor_svt","v":0},{"$f":"J305*K$7","v":0},{"$f":"K305*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J306","v":0},{"$f":"J305*Kosten_NOx*NOX_factor_EUR","v":0},{"$f":"J306*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J308","v":0},{"$f":"J$113*Stadsvoertuig!R9*J7*PM_factor_svt","v":0},{"$f":"J308*K$7","v":0},{"$f":"K308*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J309","v":0},{"$f":"J308*Kosten_PM*PM_factor_EUR","v":0},{"$f":"J309*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Geluidsniveau binnen bebouwde kom(dB)",null,null,null,null,null,null,{"$f":"J311","v":70},{"$f":"Stadsvoertuig!R10","v":70},{"$f":"J311*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Afstand binnen bebouwde kom (km)",null,null,null,null,null,null,{"$f":"J312","v":0},{"$f":"J113*J7","v":0},{"$f":"J312*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur binnen bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur binnen bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,{"$f":"J313","v":0},{"$f":"J154/10^noise_weight*J7","v":0},{"$f":"J313*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totaal"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J317","v":7.0200000000000014},{"$f":"J284+J302","v":7.0200000000000014},{"$f":"J317*K$7","v":7.0200000000000014},7.0200000000000014,7.0200000000000014,7.0200000000000014,7.0200000000000014,7.0200000000000014,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J318","v":182.52000000000004},{"$f":"J285+J303","v":182.52000000000004},{"$f":"J318*K$7","v":182.52000000000004},182.52000000000004,182.52000000000004,182.52000000000004,182.52000000000004,182.52000000000004,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J320","v":1.17},{"$f":"J287+J305","v":1.17},{"$f":"J320*K$7","v":1.17},1.17,1.17,1.17,1.17,1.17,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J321","v":12.87},{"$f":"J288+J306","v":12.87},{"$f":"J321*K$7","v":12.87},12.87,12.87,12.87,12.87,12.87,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J323","v":8.32},{"$f":"J290+J308","v":8.32},{"$f":"J323*K$7","v":8.32},8.32,8.32,8.32,8.32,8.32,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J324","v":157.24800000000002},{"$f":"J291+J309","v":157.24800000000002},{"$f":"J324*K$7","v":157.24800000000002},157.24800000000002,157.24800000000002,157.24800000000002,157.24800000000002,157.24800000000002,0,0,0,0,0,0,0,0]
[]
[null,"Gemiddeld geluidsniveau binnen bebouwde kom(dB)",null,null,null,null,null,null,{"$f":"J326","v":70},{"$f":"IFERROR((J293*J295+J311*J312)/(J295+J312),0)*J7","v":70},{"$f":"J326*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Gemiddeld geluidsniveau buiten bebouwde kom (dB)",null,null,null,null,null,null,{"$f":"J327","v":70},{"$f":"J294","v":70},{"$f":"J327*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Afstand binnen bebouwde kom (km)",null,null,null,null,null,null,{"$f":"J328","v":1500},{"$f":"J295+J312","v":1500},{"$f":"J328*K$7","v":1500},1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0]
[null,"Afstand buiten bebouwde kom (km)",null,null,null,null,null,null,8500,{"$f":"J296","v":8500},{"$f":"J329*K$7","v":8500},8500,8500,8500,8500,8500,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur binnen bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur binnen bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,7.4999999999999997E-3,{"$f":"J297+J313","v":7.4999999999999997E-3},{"$f":"J330*K$7","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur buiten bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur buiten bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,2.4285714285714285E-2,{"$f":"J298","v":2.4285714285714285E-2},{"$f":"J331*K$7","v":2.4285714285714285E-2},2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,0,0,0,0,0,0,0,0]
[null,"Factor geluidsproductie ten opzichte van referentie binnen bebouwde kom",null,null,null,null,null,null,0.15848931924611132,{"$f":"10^((J326-Referentie!J326)/10)*J7","v":0.15848931924611132},{"$f":"J332*K$7","v":0.15848931924611132},0.15848931924611132,0.15848931924611132,0.15848931924611132,0.15848931924611132,0.15848931924611132,0,0,0,0,0,0,0,0]
[null,"Factor geluidsproductie ten opzichte van referentie buiten bebouwde kom",null,null,null,null,null,null,0.15848931924611132,{"$f":"10^((J327-Referentie!J327)/10)*J7","v":0.15848931924611132},{"$f":"J333*K$7","v":0.15848931924611132},0.15848931924611132,0.15848931924611132,0.15848931924611132,0.15848931924611132,0.15848931924611132,0,0,0,0,0,0,0,0]
[null,"Factor tijd ten opzichte van referentie binnen bebouwde kom",null,null,null,null,null,null,1,{"$f":"IFERROR(J7*J330/Referentie!J330,0)","v":1},{"$f":"J334*K$7","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0]
[null,"Factor tijd ten opzichte van referentie buiten bebouwde kom",null,null,null,null,null,null,1,{"$f":"IFERROR(J7*J329/Referentie!J329,0)","v":1},{"$f":"J335*K$7","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Geluidsproductie binnen bebouwde kom (x 10^\"&noise_weight&\" dBh)\"","v":"Geluidsproductie binnen bebouwde kom (x 10^4 dBh)"},null,null,null,null,null,null,{"$f":"J337","v":9.2716251758975118E-2},{"$f":"J332*J334*Referentie!J337","v":9.2716251758975118E-2},{"$f":"J337*K$7","v":9.2716251758975118E-2},9.2716251758975118E-2,9.2716251758975118E-2,9.2716251758975118E-2,9.2716251758975118E-2,9.2716251758975118E-2,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Geluidsproductie buiten bebouwde kom (x 10^\"&noise_weight&\" dBh)\"","v":"Geluidsproductie buiten bebouwde kom (x 10^4 dBh)"},null,null,null,null,null,null,0.30022405331477658,{"$f":"J333*J335*Referentie!J338","v":0.30022405331477658},{"$f":"J338*K$7","v":0.30022405331477658},0.30022405331477658,0.30022405331477658,0.30022405331477658,0.30022405331477658,0.30022405331477658,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Totale geluidsproductie (x 10^\"&noise_weight&\" dBh)\"","v":"Totale geluidsproductie (x 10^4 dBh)"},null,null,null,null,null,null,0.39294030507375172,{"$f":"SUM(J337:J338)","v":0.39294030507375172},{"$f":"SUM(K337:K338)","v":0.39294030507375172},0.39294030507375172,0.39294030507375172,0.39294030507375172,0.39294030507375172,0.39294030507375172,0,0,0,0,0,0,0,0]
[]
[null,"Kosten geluidsproductie  binnen bebouwde kom (EUR/jaar)",null,null,null,null,null,null,10.22256109137418,{"$f":"J332*J334*Referentie!J341","v":10.22256109137418},{"$f":"J341*K$7","v":10.22256109137418},10.22256109137418,10.22256109137418,10.22256109137418,10.22256109137418,10.22256109137418,0,0,0,0,0,0,0,0]
[null,"Kosten geluidsproductie buiten bebouwde kom (EUR/jaar)",null,null,null,null,null,null,5.3886368543677845,{"$f":"J333*J335*Referentie!J342","v":5.3886368543677845},{"$f":"J342*K$7","v":5.3886368543677845},5.3886368543677845,5.3886368543677845,5.3886368543677845,5.3886368543677845,5.3886368543677845,0,0,0,0,0,0,0,0]
[null,"Kosten geluidsproductie totaal (EUR/jaar)",null,null,null,null,null,null,15.611197945741964,{"$f":"J341+J342","v":15.611197945741964},{"$f":"K341+K342","v":15.611197945741964},15.611197945741964,15.611197945741964,15.611197945741964,15.611197945741964,15.611197945741964,0,0,0,0,0,0,0,0]
[]
[null,"Totale uitstoot ten opzichte van referentie"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J347","v":-0.28799999999999848},{"$f":"J317-Referentie!J317","v":-0.28799999999999848},{"$f":"J347*K$7","v":-0.28799999999999848},{"$f":"K347*L$7","v":-0.28799999999999848},-0.28799999999999848,-0.28799999999999848,-0.28799999999999848,-0.28799999999999848,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J348","v":-7.4879999999999427},{"$f":"J318-Referentie!J318","v":-7.4879999999999427},{"$f":"J348*K$7","v":-7.4879999999999427},-7.4879999999999427,-7.4879999999999427,-7.4879999999999427,-7.4879999999999427,-7.4879999999999427,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J350","v":-5.83},{"$f":"J320-Referentie!J320","v":-5.83},{"$f":"J350*K$7","v":-5.83},{"$f":"K350*L$7","v":-5.83},-5.83,-5.83,-5.83,-5.83,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J351","v":-64.13},{"$f":"J321-Referentie!J321","v":-64.13},{"$f":"J351*K$7","v":-64.13},-64.13,-64.13,-64.13,-64.13,-64.13,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J353","v":-0.91999999999999993},{"$f":"J323-Referentie!J323","v":-0.91999999999999993},{"$f":"J353*K$7","v":-0.91999999999999993},{"$f":"K353*L$7","v":-0.91999999999999993},-0.91999999999999993,-0.91999999999999993,-0.91999999999999993,-0.91999999999999993,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J354","v":-17.388000000000005},{"$f":"J324-Referentie!J324","v":-17.388000000000005},{"$f":"J354*K$7","v":-17.388000000000005},-17.388000000000005,-17.388000000000005,-17.388000000000005,-17.388000000000005,-17.388000000000005,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"geluidsproductie (x 10^\"&noise_weight&\" dBh)\"","v":"geluidsproductie (x 10^4 dBh)"},null,null,null,null,null,null,{"$f":"J356","v":-2.0863454092119622},{"$f":"J339-Referentie!J339","v":-2.0863454092119622},{"$f":"J356*K$7","v":-2.0863454092119622},{"$f":"K356*L$7","v":-2.0863454092119622},-2.0863454092119622,-2.0863454092119622,-2.0863454092119622,-2.0863454092119622,0,0,0,0,0,0,0,0]
[null,"Kosten geluidsproductie (EUR/jaar)",null,null,null,null,null,null,{"$f":"J357","v":-82.888802054258036},{"$f":"J343-Referentie!J343","v":-82.888802054258036},{"$f":"J357*K$7","v":-82.888802054258036},{"$f":"K357*L$7","v":-82.888802054258036},{"$f":"L357*M$7","v":-82.888802054258036},{"$f":"M357*N$7","v":-82.888802054258036},{"$f":"N357*O$7","v":-82.888802054258036},{"$f":"O357*P$7","v":-82.888802054258036},{"$f":"P357*Q$7","v":0},{"$f":"Q357*R$7","v":0},{"$f":"R357*S$7","v":0},{"$f":"S357*T$7","v":0},{"$f":"T357*U$7","v":0},{"$f":"U357*V$7","v":0},{"$f":"V357*W$7","v":0},{"$f":"W357*X$7","v":0}]
[]
[null,"Gemonetariseerd",null,null,null,null,"Contant","Totaal","Jaar 0"]
[]
[null,"Emissiewinst",null,null,null,null,{"$f":"NPV(Discontovoet,J361:X361)+I361","v":1031.7219994096172},{"$f":"SUM(I361:X361)","v":1203.2636143798059},0,{"$f":"-1*(J348+J351+J354+J357)","v":171.89480205425798},{"$f":"-1*(K348+K351+K354+K357)","v":171.89480205425798},171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,0,0,0,0,0,0,0,0]
[null,"Nieuwe maatregelen (excl. MIA/VAMIL)",null,null,null,null,{"$f":"NPV(Discontovoet,J362:X362)+I362","v":0},{"$f":"SUM(I362:X362)","v":0},{"$f":"-I276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultaat",null,"IRR:",{"$f":"IFERROR(IRR(I363:X363),\"n.v.t.\")","v":"n.v.t."},null,{"$f":"NPV(Discontovoet,J363:X363)+I363","v":1031.7219994096172},{"$f":"SUM(I363:X363)","v":1203.2636143798059},{"$f":"SUM(I361:I362)","v":0},{"$f":"SUM(J361:J362)","v":171.89480205425798},171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,0,0,0,0,0,0,0,0]
[]
[null,"Emissiewinst",null,null,null,null,{"$f":"NPV(Discontovoet,J365:X365)+I365","v":1031.7219994096172},{"$f":"SUM(I365:X365)","v":1203.2636143798059},0,{"$f":"J361","v":171.89480205425798},{"$f":"K361","v":171.89480205425798},171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,0,0,0,0,0,0,0,0]
[null,"Alle maatregelen (incl. MIA/VAMIL)",null,null,null,null,{"$f":"NPV(Discontovoet,J366:X366)+I366","v":0},{"$f":"SUM(I366:X366)","v":0},{"$f":"-I278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultaat",null,"IRR:",{"$f":"IFERROR(IRR(I367:X367),\"n.v.t.\")","v":"n.v.t."},null,{"$f":"NPV(Discontovoet,J367:X367)+I367","v":1031.7219994096172},{"$f":"SUM(I367:X367)","v":1203.2636143798059},{"$f":"SUM(I365:I366)","v":0},171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,0,0,0,0,0,0,0,0]

{"sheet":"Alternatief 2","index":7,"n_rows":367,"n_cols":24,"rows_kept":367,"cut":false,"hidden":false,"merged":[[358,8,359,8],[358,7,359,7],[206,6,206,7],[207,6,207,7],[16,8,16,23],[16,1,16,7]]}
[]
[null,null,null,null,null,null,null,null,{"$f":"I19","v":0},{"$f":"J19","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Jaar meetellen regulier",null,null,null,null,null,{"$f":"SUM(I4:X4)-1","v":7},1,{"$f":"IF(J2<=Dashboard!$L102,1,0)","v":1},{"$f":"IF(K2<=Dashboard!$L102,1,0)","v":1},{"$f":"IF(L2<=Dashboard!$L102,1,0)","v":1},{"$f":"IF(M2<=Dashboard!$L102,1,0)","v":1},{"$f":"IF(N2<=Dashboard!$L102,1,0)","v":1},{"$f":"IF(O2<=Dashboard!$L102,1,0)","v":1},{"$f":"IF(P2<=Dashboard!$L102,1,0)","v":1},{"$f":"IF(Q2<=Dashboard!$L102,1,0)","v":0},{"$f":"IF(R2<=Dashboard!$L102,1,0)","v":0},{"$f":"IF(S2<=Dashboard!$L102,1,0)","v":0},{"$f":"IF(T2<=Dashboard!$L102,1,0)","v":0},{"$f":"IF(U2<=Dashboard!$L102,1,0)","v":0},{"$f":"IF(V2<=Dashboard!$L102,1,0)","v":0},{"$f":"IF(W2<=Dashboard!$L102,1,0)","v":0},{"$f":"IF(X2<=Dashboard!$L102,1,0)","v":0}]
[null,"Jaar metellen financieringen",null,null,null,null,null,null,{"$f":"IF(I6=1,0,I4)","v":1},{"$f":"IF(J6=1,0,J4)","v":1},1,1,1,1,1,0,0,0,0,0,0,0,{"$f":"IF(W6=1,0,W4)","v":0},{"$f":"IF(X6=1,0,X4)","v":0}]
[null,"Laatste jaar",null,null,null,null,null,null,{"$f":"IF(AND(I4=1,J4=0),1,0)","v":0},{"$f":"IF(AND(J4=1,K4=0),1,0)","v":0},0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"IF(AND(W4=1,X4=0),1,0)","v":0},{"$f":"IF(AND(X4=1,Y4=0),1,0)","v":0}]
[null,"Inzet hoofdvoertuig",null,null,null,null,null,null,null,{"$f":"IF(J19<=Dashboard!$L$102,1,0)","v":1},{"$f":"IF(K19<=Dashboard!$L$102,1,0)","v":1},{"$f":"IF(L19<=Dashboard!$L$102,1,0)","v":1},{"$f":"IF(M19<=Dashboard!$L$102,1,0)","v":1},{"$f":"IF(N19<=Dashboard!$L$102,1,0)","v":1},{"$f":"IF(O19<=Dashboard!$L$102,1,0)","v":1},{"$f":"IF(P19<=Dashboard!$L$102,1,0)","v":1},{"$f":"IF(Q19<=Dashboard!$L$102,1,0)","v":0},{"$f":"IF(R19<=Dashboard!$L$102,1,0)","v":0},{"$f":"IF(S19<=Dashboard!$L$102,1,0)","v":0},{"$f":"IF(T19<=Dashboard!$L$102,1,0)","v":0},{"$f":"IF(U19<=Dashboard!$L$102,1,0)","v":0},{"$f":"IF(V19<=Dashboard!$L$102,1,0)","v":0},{"$f":"IF(W19<=Dashboard!$L$102,1,0)","v":0},{"$f":"IF(X19<=Dashboard!$L$102,1,0)","v":0}]
[]
[null,"Bedrijfseconomische afschrijving",null,null,null,null,null,null,0,{"$f":"IFERROR(1/Dashboard!$L102*J4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$L$102*K4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$L$102*L4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$L$102*M4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$L$102*N4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$L$102*O4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$L$102*P4,0)","v":0.14285714285714285},{"$f":"IFERROR(1/Dashboard!$L$102*Q4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$L$102*R4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$L$102*S4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$L$102*T4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$L$102*U4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$L$102*V4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$L$102*W4,0)","v":0},{"$f":"IFERROR(1/Dashboard!$L$102*X4,0)","v":0}]
[null,"Fiscale afschrijving",null,null,null,null,null,null,{"$f":"MAX(Dashboard!L117,I9)","v":0},{"$f":"IFERROR((1-I10)/SUM(J4:W4)*J4,0)","v":0.14285714285714285},{"$f":"J10*K4","v":0.14285714285714285},0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0,0,0,0,0,0,0,0]
[]
[null,"Aantal uren per modaliteitswissel",null,null,null,null,null,null,0,{"$f":"VLOOKUP(Ladingtype,Modaliteitswissel,3,FALSE)","v":1.3333333333333335},{"$f":"J12","v":1.3333333333333335},{"$f":"K12","v":1.3333333333333335},1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335,1.3333333333333335]
[]
[]
[null,null,null,null,null,null,null,null,null,"SPECIFICATIE ALTERNATIEF 2"]
[]
[null,{"$f":"Alternatief2_Naam &\" \"&IF(Dashboard!$L$125>0,\"+ stadsvoertuig\",\"\")","v":"LNG "},null,null,null,null,null,null,{"$f":"IF(Switch_Alt2=0,\"Dit profiel is in het werkblad 'Dashboard' gedeactiveerd waardoor de foutencontrole is uitgeschakeld en dit overzicht mogelijk niet correct is\",IF(Dashboard!R13>0,\"Dit overzicht is mogelijk niet correct als gevolg van incomplete of foutieve invoer, check de foutmeldingen op werkblad 'Dashboard'\",\"\"))","v":""}]
[]
[null,"Kerndata",null,null,null,null,null,"Totaal",0,1,{"$f":"J19+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Gemiddelde afstand goederen (km)",null,null,null,null,null,{"$f":"SUM(I21:X21)","v":700},0,{"$f":"SUM(J22:J30)","v":100},{"$f":"J21*K$4","v":100},100,100,100,100,100,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,{"$f":"SUM(I22:X22)","v":595},0,{"$f":"Switch_Alt2*('Distributieschema''s'!M15*'Distributieschema''s'!P16+'Distributieschema''s'!M35*'Distributieschema''s'!P36)","v":85},{"$f":"J22*K$4","v":85},85,85,85,85,85,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M9*'Distributieschema''s'!P10+'Distributieschema''s'!M20*'Distributieschema''s'!P21+'Distributieschema''s'!M40*'Distributieschema''s'!P41)","v":0},{"$f":"J23*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M27*'Distributieschema''s'!P28+'Distributieschema''s'!M47*'Distributieschema''s'!P48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,105,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M15*'Distributieschema''s'!AC16+'Distributieschema''s'!M35*'Distributieschema''s'!AC36)","v":15},15,15,15,15,15,15,0,0,0,0,0,0,0,0]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M20*'Distributieschema''s'!AC21+'Distributieschema''s'!M40*'Distributieschema''s'!AC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M27*'Distributieschema''s'!AC28+'Distributieschema''s'!M47*'Distributieschema''s'!AC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M35*'Distributieschema''s'!AP36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M40*'Distributieschema''s'!AP41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M47*'Distributieschema''s'!AP48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Gemiddelde afstand hoofdvoertuig (km)",null,null,null,null,null,{"$f":"SUM(I33:X33)","v":700},0,{"$f":"J34+J38+J42+J46+J50+J54+SUM(J58:J60)","v":100},{"$f":"J33*K$4","v":100},{"$f":"K33*L$4","v":100},100,100,100,100,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,595,0,{"$f":"SUM(J35:J36)","v":85},{"$f":"J34*K$4","v":85},85,85,85,85,85,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,595,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M15*'Distributieschema''s'!P16+'Distributieschema''s'!M35*'Distributieschema''s'!P36)","v":85},85,85,85,85,85,85,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"SUM(J39:J40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!M9*'Distributieschema''s'!P10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N21*'Distributieschema''s'!P21+'Distributieschema''s'!N23*'Distributieschema''s'!P23+'Distributieschema''s'!N41*'Distributieschema''s'!P41+'Distributieschema''s'!N43*'Distributieschema''s'!P43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J43:J44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N28*'Distributieschema''s'!P28+'Distributieschema''s'!N30*'Distributieschema''s'!P30+'Distributieschema''s'!N48*'Distributieschema''s'!P48+'Distributieschema''s'!N50*'Distributieschema''s'!P50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,105,0,{"$f":"SUM(J47:J48)","v":15},15,15,15,15,15,15,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,105,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N15*'Distributieschema''s'!AC16)","v":15},15,15,15,15,15,15,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N35*'Distributieschema''s'!AC36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J51:J52)","v":0},{"$f":"J50*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N21*'Distributieschema''s'!AC21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N41*'Distributieschema''s'!AC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J55:J56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N28*'Distributieschema''s'!AC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N48*'Distributieschema''s'!AC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N35*'Distributieschema''s'!AP36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N41*'Distributieschema''s'!AP41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N48*'Distributieschema''s'!AP48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Gemiddelde afstand stadsvoertuig (km)",null,null,null,null,null,{"$f":"SUM(I63:X63)","v":0},0,{"$f":"SUM(J64:J64)+J66+J70+J74+SUM(J78:J80)","v":0},{"$f":"J63*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J67:J68)","v":0},{"$f":"J66*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J71:J72)","v":0},{"$f":"J70*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N23*'Distributieschema''s'!AD23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N43*'Distributieschema''s'!AD43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J75:J76)","v":0},{"$f":"J74*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N30*'Distributieschema''s'!AD30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N50*'Distributieschema''s'!AD50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,0,{"$f":"J78*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N43*'Distributieschema''s'!AP43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"Switch_Alt2*('Distributieschema''s'!N50*'Distributieschema''s'!AP50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Aantal aanvullende ritten door stadsvoertuig(en) per rit",null,null,null,null,null,{"$f":"SUM(I82:X82)","v":0},0,{"$f":"IF(J63=0,0,Aantal_keer_HB_stadsvt)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gem. gereden afstand stadsvoertuigen aansluitend op rit hoofdvoertuig (km)",null,null,null,null,null,{"$f":"SUM(I84:X84)","v":0},0,{"$f":"SUM(J85:J85)+J87+J91+J95+SUM(J99:J101)","v":0},{"$f":"SUM(K85:K85)+K87+K91+K95+SUM(K99:K101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk",null,null,null,null,null,{"$f":"SUM(I85:X85)","v":0},0,{"$f":"J64*J$82","v":0},{"$f":"K64*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J66*J$82","v":0},{"$f":"K66*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"J67*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"J68*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J70*J$82","v":0},{"$f":"K70*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"J71*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"J72*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"J74*J$82","v":0},{"$f":"K74*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"J75*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"J76*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J78*J$82","v":0},{"$f":"K78*K$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"J79*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"J80*J$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aantal ritten per jaar hvt",null,null,null,null,null,{"$f":"SUM(I104:X104)","v":700},0,{"$f":"HB_ritten","v":100},{"$f":"J104*K$4","v":100},100,100,100,100,100,0,0,0,0,0,0,0,0]
[null,"Aantal ritten per jaar svt",null,null,null,null,null,{"$f":"SUM(I105:X105)","v":0},null,{"$f":"J104*J82","v":0},{"$f":"K104*K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Effectief aantal benodigde hoofdvoertuigen",null,null,null,null,null,null,0,{"$f":"(J127+(J130+J104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+J131+J134+J135+(J138+J104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+J139+(J142+J104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+J143+(J146+J104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+J147+(J149+J104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(J150+J104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(J151+J104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0.10595238095238096},{"$f":"(K127+(K130+K104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+K131+K134+K135+(K138+K104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+K139+(K142+K104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+K143+(K146+K104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+K147+(K149+K104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(K150+K104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(K151+K104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0.10595238095238096},{"$f":"(L127+(L130+L104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+L131+L134+L135+(L138+L104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+L139+(L142+L104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+L143+(L146+L104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+L147+(L149+L104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(L150+L104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(L151+L104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0.10595238095238096},{"$f":"(M127+(M130+M104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+M131+M134+M135+(M138+M104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+M139+(M142+M104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+M143+(M146+M104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+M147+(M149+M104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(M150+M104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(M151+M104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0.10595238095238096},{"$f":"(N127+(N130+N104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+N131+N134+N135+(N138+N104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+N139+(N142+N104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+N143+(N146+N104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+N147+(N149+N104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(N150+N104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(N151+N104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0.10595238095238096},{"$f":"(O127+(O130+O104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+O131+O134+O135+(O138+O104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+O139+(O142+O104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+O143+(O146+O104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+O147+(O149+O104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(O150+O104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(O151+O104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0.10595238095238096},{"$f":"(P127+(P130+P104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+P131+P134+P135+(P138+P104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+P139+(P142+P104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+P143+(P146+P104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+P147+(P149+P104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(P150+P104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(P151+P104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0.10595238095238096},{"$f":"(Q127+(Q130+Q104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+Q131+Q134+Q135+(Q138+Q104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+Q139+(Q142+Q104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+Q143+(Q146+Q104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+Q147+(Q149+Q104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(Q150+Q104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(Q151+Q104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0},{"$f":"(R127+(R130+R104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+R131+R134+R135+(R138+R104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+R139+(R142+R104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+R143+(R146+R104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+R147+(R149+R104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(R150+R104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(R151+R104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0},{"$f":"(S127+(S130+S104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+S131+S134+S135+(S138+S104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+S139+(S142+S104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+S143+(S146+S104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+S147+(S149+S104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(S150+S104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(S151+S104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0},{"$f":"(T127+(T130+T104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+T131+T134+T135+(T138+T104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+T139+(T142+T104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+T143+(T146+T104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+T147+(T149+T104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(T150+T104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(T151+T104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0},{"$f":"(U127+(U130+U104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+U131+U134+U135+(U138+U104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+U139+(U142+U104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+U143+(U146+U104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+U147+(U149+U104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(U150+U104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(U151+U104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0},{"$f":"(V127+(V130+V104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+V131+V134+V135+(V138+V104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+V139+(V142+V104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+V143+(V146+V104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+V147+(V149+V104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(V150+V104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(V151+V104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0},{"$f":"(W127+(W130+W104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+W131+W134+W135+(W138+W104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+W139+(W142+W104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+W143+(W146+W104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+W147+(W149+W104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(W150+W104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(W151+W104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0},{"$f":"(X127+(X130+X104*'Distributieschema''s'!$N$9*Dashboard!$AY$118)+X131+X134+X135+(X138+X104*'Distributieschema''s'!$N$15*Dashboard!$AY$118)+X139+(X142+X104*'Distributieschema''s'!$N$21*Dashboard!$AY$118)+X143+(X146+X104*'Distributieschema''s'!$N$28*Dashboard!$AY$118)+X147+(X149+X104*'Distributieschema''s'!$N$35*Dashboard!$AY$118)+(X150+X104*'Distributieschema''s'!$N$41*Dashboard!$AY$118)+(X151+X104*'Distributieschema''s'!$N$48*Dashboard!$AY$118))/Uren_hvt_alt2","v":0}]
[null,"Effectief aantal benodigde stadsvoertuigen",null,null,null,null,null,null,0,{"$f":"(J161+(J164+J104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+J165+(J168+J104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+J169+(J172+J104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(J173+J104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(K161+(K164+K104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+K165+(K168+K104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+K169+(K172+K104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(K173+K104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(L161+(L164+L104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+L165+(L168+L104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+L169+(L172+L104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(L173+L104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(M161+(M164+M104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+M165+(M168+M104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+M169+(M172+M104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(M173+M104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(N161+(N164+N104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+N165+(N168+N104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+N169+(N172+N104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(N173+N104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(O161+(O164+O104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+O165+(O168+O104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+O169+(O172+O104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(O173+O104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(P161+(P164+P104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+P165+(P168+P104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+P169+(P172+P104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(P173+P104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(Q161+(Q164+Q104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+Q165+(Q168+Q104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+Q169+(Q172+Q104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(Q173+Q104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(R161+(R164+R104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+R165+(R168+R104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+R169+(R172+R104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(R173+R104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(S161+(S164+S104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+S165+(S168+S104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+S169+(S172+S104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(S173+S104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(T161+(T164+T104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+T165+(T168+T104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+T169+(T172+T104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(T173+T104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(U161+(U164+U104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+U165+(U168+U104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+U169+(U172+U104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(U173+U104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(V161+(V164+V104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+V165+(V168+V104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+V169+(V172+V104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(V173+V104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(W161+(W164+W104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+W165+(W168+W104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+W169+(W172+W104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(W173+W104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0},{"$f":"(X161+(X164+X104*'Distributieschema''s'!$N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+X165+(X168+X104*'Distributieschema''s'!$N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+X169+(X172+X104*'Distributieschema''s'!$N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)+(X173+X104*'Distributieschema''s'!$N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119))/Uren_svt","v":0}]
[]
[]
[null,"Werkelijk aantal gereden kilometers",null,null,null,null,null,{"$f":"SUM(I111:X111)","v":70000},0,{"$f":"SUM(J112:J113)","v":10000},{"$f":"SUM(K112:K113)","v":10000},10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0]
[null,"- waarvan hoofdvoertuig(en)",null,null,null,null,null,{"$f":"SUM(I112:X112)","v":70000},0,{"$f":"J33*J104","v":10000},10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0]
[null,"- waarvan stadsvoertuig(en)",null,null,null,null,null,{"$f":"SUM(I113:X113)","v":0},0,{"$f":"J84*J104","v":0},{"$f":"J113*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Referentiekilometers",null,null,null,null,null,{"$f":"SUM(I116:X116)","v":70000},0,{"$f":"J104*OD_afstand","v":10000},10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0]
[]
[]
[null,"Totaal aantal modaliteitswissels",null,null,null,null,null,{"$f":"SUM(I119:X119)","v":0},0,{"$f":"SUM(J120:J121)","v":0},{"$f":"SUM(K120:K121)","v":0},{"$f":"SUM(L120:L121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan wissels tijdens normale werkuren",null,null,null,null,null,{"$f":"SUM(I120:X120)","v":0},0,{"$f":"('Distributieschema''s'!N23+'Distributieschema''s'!N43)*J104","v":0},{"$f":"J120*K$4","v":0},{"$f":"K120*L$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan wissels tijdens dagrand",null,null,null,null,null,{"$f":"SUM(I121:X121)","v":0},0,{"$f":"('Distributieschema''s'!N30+'Distributieschema''s'!N50)*J104","v":0},{"$f":"J121*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aantal uren hoofdvoertuig per jaar (uren)",null,null,null,null,null,{"$f":"SUM(I124:X124)","v":2225},0,{"$f":"J125+J129+J133+J137+J141+J145+SUM(J149:J151)","v":317.85714285714289},{"$f":"J124*K$4","v":317.85714285714289},{"$f":"K124*L$4","v":317.85714285714289},317.85714285714289,317.85714285714289,317.85714285714289,317.85714285714289,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,1700,0,{"$f":"SUM(J126:J127)","v":242.85714285714286},{"$f":"J125*K$4","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J35/Snelheid_buitenstedelijk_spits,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,1700,0,{"$f":"IFERROR(J$104*J36/Snelheid_buitenstedelijk_spits,0)","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"SUM(J130:J131)","v":0},{"$f":"J129*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J39/Snelheid_buitenstedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J40/Snelheid_buitenstedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J134:J135)","v":0},{"$f":"J133*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J43/Snelheid_buitenstedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J44/Snelheid_buitenstedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,525,0,{"$f":"SUM(J138:J139)","v":75},{"$f":"J137*K$4","v":75},75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,525,0,{"$f":"IFERROR(J$104*J47/Snelheid_stedelijk_spits,0)","v":75},75,75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J48/Snelheid_stedelijk_spits,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J142:J143)","v":0},{"$f":"J141*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J51/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J52/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J146:J147)","v":0},{"$f":"J145*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J55/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$104*J56/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$104*J58/Snelheid_kwg_spits,0)","v":0},{"$f":"J149*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$104*J59/Snelheid_kwg,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"IFERROR(J$104*J60/Snelheid_kwg,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Aantal uren stadsvoertuig per jaar (uren)",null,null,null,null,null,{"$f":"SUM(I154:X154)","v":0},0,{"$f":"SUM(J155:J157)+J159+J163+J167+SUM(J171:J173)","v":0},{"$f":"J154*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J160:J161)","v":0},{"$f":"J159*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J88/Snelheid_stedelijk_spits,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J89/Snelheid_stedelijk_spits,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J164:J165)","v":0},{"$f":"J163*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J71/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J72/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J168:J169)","v":0},{"$f":"J167*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J75/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"IFERROR(J$105*J76/Snelheid_stedelijk,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$105*J78/Snelheid_kwg_spits,0)","v":0},{"$f":"J171*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"IFERROR(J$105*J79/Snelheid_kwg,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"IFERROR(J$105*J80/Snelheid_kwg,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Personeelsinzet hoofd- en stadsvoertuig (uren)",null,null,null,null,null,{"$f":"SUM(I176:X176)","v":2225},0,{"$f":"J177+J181+J185+J189+J193+J197+SUM(J201:J203)","v":317.85714285714289},{"$f":"J176*K$4","v":317.85714285714289},{"$f":"K176*L$4","v":317.85714285714289},317.85714285714289,317.85714285714289,317.85714285714289,317.85714285714289,0,0,0,0,0,0,0,0]
[null,"- waarvan buitenstedelijk gebied tijdens spits",null,null,null,null,null,1700,0,{"$f":"SUM(J178:J179)","v":242.85714285714286},{"$f":"J177*K$4","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,1700,0,{"$f":"Bezetting_hvt*J127","v":242.85714285714286},242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,242.85714285714286,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied buiten spits",null,null,null,null,null,0,0,{"$f":"SUM(J182:J183)","v":0},{"$f":"J181*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J130+J104*'Distributieschema''s'!N9*Dashboard!$AY$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan buitenstedelijk gebied tijdens dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J186:J187)","v":0},{"$f":"J185*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in buitenstedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J134+J104*0*Dashboard!$AY$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk of kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied tijdens AMvB-tijden",null,null,null,null,null,525,0,{"$f":"SUM(J190:J191)","v":75},{"$f":"J189*K$4","v":75},75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,525,0,{"$f":"Bezetting_hvt*(J138+J104*'Distributieschema''s'!N15*Dashboard!$AY$118)+Bezetting_svt*(J160+J104*0*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":75},75,75,75,75,75,75,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J139+Bezetting_svt*J161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan stedelijk gebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"SUM(J194:J195)","v":0},{"$f":"J193*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J142+J104*'Distributieschema''s'!N21*Dashboard!$AY$118)+Bezetting_svt*(J164+J104*'Distributieschema''s'!N23*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J143+Bezetting_svt*J165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0]
[null,"- waarvan stedelijk gebied dagrand",null,null,null,null,null,0,0,{"$f":"SUM(J198:J199)","v":0},{"$f":"J197*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in stedelijk gebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J146+J104*'Distributieschema''s'!N28*Dashboard!$AY$118)+Bezetting_svt*(J168+J104*'Distributieschema''s'!N30*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- waarvan klantlocatie in kernwinkelgebied",null,null,null,null,0,0,{"$f":"Bezetting_hvt*J147+Bezetting_svt*J169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"- waarvan kernwinkelgebied tijdens AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J149+J104*'Distributieschema''s'!N35*Dashboard!$AY$118)+Bezetting_svt*(J171+J104*0*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},{"$f":"J201*K$4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied buiten AMvB-tijden",null,null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J150+J104*'Distributieschema''s'!N41*Dashboard!$AY$118)+Bezetting_svt*(J172+J104*'Distributieschema''s'!N43*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"- waarvan kernwinkelgebied dagrand",null,null,null,null,null,0,0,{"$f":"Bezetting_hvt*(J151+J104*'Distributieschema''s'!N48*Dashboard!$AY$118)+Bezetting_svt*(J173+J104*'Distributieschema''s'!N50*Aantal_keer_HB_stadsvt*Dashboard!$AY$119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Brandstofprijs en - verbruik hoofdvoertuig"]
[null,{"$f":"\"Brandstof 1: \"&Dashboard!L37&\" (\"&Dashboard!L38&\")\"","v":"Brandstof 1: LNG (kilogram)"},null,null,null,null,{"$f":"Brandstofprijs2+Dashboard!L130","v":0.82},null,0,{"$f":"J104*((J38+J42)+(J50+J54+J59+J60)*(1+Extra_verbruik_stad)+(J34)*(1+Extra_verbruik_spits)+(J46+J58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":2600},{"$f":"K104*((K38+K42)+(K50+K54+K59+K60)*(1+Extra_verbruik_stad)+(K34)*(1+Extra_verbruik_spits)+(K46+K58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":2600},{"$f":"L104*((L38+L42)+(L50+L54+L59+L60)*(1+Extra_verbruik_stad)+(L34)*(1+Extra_verbruik_spits)+(L46+L58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":2600},{"$f":"M104*((M38+M42)+(M50+M54+M59+M60)*(1+Extra_verbruik_stad)+(M34)*(1+Extra_verbruik_spits)+(M46+M58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":2600},{"$f":"N104*((N38+N42)+(N50+N54+N59+N60)*(1+Extra_verbruik_stad)+(N34)*(1+Extra_verbruik_spits)+(N46+N58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":2600},{"$f":"O104*((O38+O42)+(O50+O54+O59+O60)*(1+Extra_verbruik_stad)+(O34)*(1+Extra_verbruik_spits)+(O46+O58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":2600},{"$f":"P104*((P38+P42)+(P50+P54+P59+P60)*(1+Extra_verbruik_stad)+(P34)*(1+Extra_verbruik_spits)+(P46+P58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":2600},{"$f":"Q104*((Q38+Q42)+(Q50+Q54+Q59+Q60)*(1+Extra_verbruik_stad)+(Q34)*(1+Extra_verbruik_spits)+(Q46+Q58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":0},{"$f":"R104*((R38+R42)+(R50+R54+R59+R60)*(1+Extra_verbruik_stad)+(R34)*(1+Extra_verbruik_spits)+(R46+R58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":0},{"$f":"S104*((S38+S42)+(S50+S54+S59+S60)*(1+Extra_verbruik_stad)+(S34)*(1+Extra_verbruik_spits)+(S46+S58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":0},{"$f":"T104*((T38+T42)+(T50+T54+T59+T60)*(1+Extra_verbruik_stad)+(T34)*(1+Extra_verbruik_spits)+(T46+T58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":0},{"$f":"U104*((U38+U42)+(U50+U54+U59+U60)*(1+Extra_verbruik_stad)+(U34)*(1+Extra_verbruik_spits)+(U46+U58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":0},{"$f":"V104*((V38+V42)+(V50+V54+V59+V60)*(1+Extra_verbruik_stad)+(V34)*(1+Extra_verbruik_spits)+(V46+V58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":0},{"$f":"W104*((W38+W42)+(W50+W54+W59+W60)*(1+Extra_verbruik_stad)+(W34)*(1+Extra_verbruik_spits)+(W46+W58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":0},{"$f":"X104*((X38+X42)+(X50+X54+X59+X60)*(1+Extra_verbruik_stad)+(X34)*(1+Extra_verbruik_spits)+(X46+X58)*(1+Extra_verbruik_spits)*(1+Extra_verbruik_stad))/100*Dashboard!$L$96*Dashboard!$L$97","v":0}]
[null,{"$f":"\"Brandstof 2: \"&IFERROR(Dashboard!L39&\" (\"&Dashboard!L40&\")\",\"n.v.t.\")","v":"Brandstof 2: n.v.t."},null,null,null,null,{"$f":"IF(switch_Alt2_br2=1,Brandstofprijs2_2+Dashboard!L131,\"n.v.t.\")","v":"n.v.t."},null,0,{"$f":"J104*((J38+J42+J50+J54+J59+J60)+(J34+J46+J58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"K104*((K38+K42+K50+K54+K59+K60)+(K34+K46+K58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"L104*((L38+L42+L50+L54+L59+L60)+(L34+L46+L58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"M104*((M38+M42+M50+M54+M59+M60)+(M34+M46+M58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"N104*((N38+N42+N50+N54+N59+N60)+(N34+N46+N58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"O104*((O38+O42+O50+O54+O59+O60)+(O34+O46+O58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"P104*((P38+P42+P50+P54+P59+P60)+(P34+P46+P58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"Q104*((Q38+Q42+Q50+Q54+Q59+Q60)+(Q34+Q46+Q58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"R104*((R38+R42+R50+R54+R59+R60)+(R34+R46+R58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"S104*((S38+S42+S50+S54+S59+S60)+(S34+S46+S58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"T104*((T38+T42+T50+T54+T59+T60)+(T34+T46+T58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"U104*((U38+U42+U50+U54+U59+U60)+(U34+U46+U58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"V104*((V38+V42+V50+V54+V59+V60)+(V34+V46+V58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"W104*((W38+W42+W50+W54+W59+W60)+(W34+W46+W58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0},{"$f":"X104*((X38+X42+X50+X54+X59+X60)+(X34+X46+X58)*(1+Extra_verbruik_spits))/100*Dashboard!$L$99*Dashboard!$L$100","v":0}]
[]
[]
[null,"Aantal uren"]
[null,"Werkelijk aantal uren/jaar",null,null,null,null,{"$f":"J176+J119*J12","v":317.85714285714289}]
[]
[null,"Overzicht kosten",null,"EUR",null,null,{"$f":"IF(Per_uur=1,\"Per uur\",\"Per H/B km\")","v":"Per H/B km"},"Totaal",{"$f":"I19","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Brandstofkosten hoofdvoertuig",null,null,null,null,{"$f":"IFERROR(H216/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0.2132},{"$f":"SUM(I216:X216)","v":14924},0,{"$f":"J207*SUM($G$207)+J208*SUM($G$208)","v":2132},2132,2132,2132,2132,2132,2132,0,0,0,0,0,0,0,0]
[null,"Onderhoudskosten",null,null,null,null,{"$f":"IFERROR(H217/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0},0,0,{"$f":"Dashboard!$L104*J112*J4","v":0},{"$f":"Dashboard!$L104*K112*K4","v":0},{"$f":"Dashboard!$L104*L112*L4","v":0},{"$f":"Dashboard!$L104*M112*M4","v":0},{"$f":"Dashboard!$L104*N112*N4","v":0},{"$f":"Dashboard!$L104*O112*O4","v":0},{"$f":"Dashboard!$L104*P112*P4","v":0},{"$f":"Dashboard!$L104*Q112*Q4","v":0},{"$f":"Dashboard!$L104*R112*R4","v":0},{"$f":"Dashboard!$L104*S112*S4","v":0},{"$f":"Dashboard!$L104*T112*T4","v":0},{"$f":"Dashboard!$L104*U112*U4","v":0},{"$f":"Dashboard!$L104*V112*V4","v":0},{"$f":"Dashboard!$L104*W112*W4","v":0},{"$f":"Dashboard!$L104*X112*X4","v":0}]
[null,"Verzekeringen",null,null,null,null,{"$f":"IFERROR(H218/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0},0,0,{"$f":"Dashboard!$L105*J107*J4","v":0},{"$f":"Dashboard!$L105*K107*K4","v":0},{"$f":"Dashboard!$L105*L107*L4","v":0},{"$f":"Dashboard!$L105*M107*M4","v":0},{"$f":"Dashboard!$L105*N107*N4","v":0},{"$f":"Dashboard!$L105*O107*O4","v":0},{"$f":"Dashboard!$L105*P107*P4","v":0},{"$f":"Dashboard!$L105*Q107*Q4","v":0},{"$f":"Dashboard!$L105*R107*R4","v":0},{"$f":"Dashboard!$L105*S107*S4","v":0},{"$f":"Dashboard!$L105*T107*T4","v":0},{"$f":"Dashboard!$L105*U107*U4","v":0},{"$f":"Dashboard!$L105*V107*V4","v":0},{"$f":"Dashboard!$L105*W107*W4","v":0},{"$f":"Dashboard!$L105*X107*X4","v":0}]
[null,"Voertuigbelasting",null,null,null,null,{"$f":"IFERROR(H219/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0},0,0,{"$f":"(Dashboard!$L106+Dashboard!$L129)*J107*J4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*K107*K4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*L107*L4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*M107*M4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*N107*N4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*O107*O4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*P107*P4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*Q107*Q4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*R107*R4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*S107*S4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*T107*T4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*U107*U4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*V107*V4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*W107*W4","v":0},{"$f":"(Dashboard!$L106+Dashboard!$L129)*X107*X4","v":0}]
[null,"Kosten ontheffing AMvB-tijden",null,null,null,null,{"$f":"IFERROR(H220/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0},0,0,{"$f":"(Dashboard!$L127+Dashboard!$L128)*J4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*K4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*L4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*M4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*N4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*O4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*P4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*Q4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*R4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*S4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*T4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*U4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*V4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*W4","v":0},{"$f":"(Dashboard!$L127+Dashboard!$L128)*X4","v":0}]
[null,"Overige kosten",null,null,null,null,{"$f":"IFERROR(H221/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0},0,0,{"$f":"Dashboard!$L$107*J107*J4","v":0},{"$f":"Dashboard!$L$107*K107*K4","v":0},{"$f":"Dashboard!$L$107*L107*L4","v":0},{"$f":"Dashboard!$L$107*M107*M4","v":0},{"$f":"Dashboard!$L$107*N107*N4","v":0},{"$f":"Dashboard!$L$107*O107*O4","v":0},{"$f":"Dashboard!$L$107*P107*P4","v":0},{"$f":"Dashboard!$L$107*Q107*Q4","v":0},{"$f":"Dashboard!$L$107*R107*R4","v":0},{"$f":"Dashboard!$L$107*S107*S4","v":0},{"$f":"Dashboard!$L$107*T107*T4","v":0},{"$f":"Dashboard!$L$107*U107*U4","v":0},{"$f":"Dashboard!$L$107*V107*V4","v":0},{"$f":"Dashboard!$L$107*W107*W4","v":0},{"$f":"Dashboard!$L$107*X107*X4","v":0}]
[null,"TCO inzet stadsvoertuigen",null,null,null,null,{"$f":"IFERROR(H222/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0},0,0,{"$f":"J4*(J108*TCO_stadsvoertuig_vast)+J113*TCO_stadsvoertuig_variabel","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personeelskosten hoofd- en stadsvoertuigen",null,null,null,null,{"$f":"IFERROR(H223/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0.79464285714285721},55625.000000000007,0,{"$f":"(J177+J181+J189+J193+J201+J202)*Uurtarief_normaal+(J185+J197+J203)*Uurtarief_hoog","v":7946.4285714285725},7946.4285714285725,7946.4285714285725,7946.4285714285725,7946.4285714285725,7946.4285714285725,7946.4285714285725,0,0,0,0,0,0,0,0]
[null,"Personeelskosten modaliteitswissels",null,null,null,null,{"$f":"IFERROR(H224/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0},0,0,{"$f":"J120*J12*Uurtarief_normaal+J121*J12*Uurtarief_hoog","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rente",null,null,null,null,{"$f":"IFERROR(H225/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":1.4912368888442126E-2},1043.8658221909488,0,{"$f":"I257*Rente_reeel+I256*zachte_rente_reeel2","v":260.96645554773727},223.68553332663191,186.40461110552658,149.12368888442126,111.84276666331594,74.561844442210628,37.280922221105314,0,0,0,0,0,0,0,0]
[null,"Bedrijfseconomische afschrijving",null,null,null,null,{"$f":"IFERROR(H226/($H$116*Per_km+Dashboard!L$102*Uren_Alternatief2*Per_uur),0)","v":0.1513605442176871},10595.238095238097,0,{"$f":"IFERROR((-$H241-Dashboard!$L103*J107)/Dashboard!$L102*J4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$L103*K107)/Dashboard!$L102*K4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$L103*L107)/Dashboard!$L102*L4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$L103*M107)/Dashboard!$L102*M4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$L103*N107)/Dashboard!$L102*N4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$L103*O107)/Dashboard!$L102*O4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$L103*P107)/Dashboard!$L102*P4,0)","v":1513.6054421768711},{"$f":"IFERROR((-$H241-Dashboard!$L103*Q107)/Dashboard!$L102*Q4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$L103*R107)/Dashboard!$L102*R4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$L103*S107)/Dashboard!$L102*S4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$L103*T107)/Dashboard!$L102*T4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$L103*U107)/Dashboard!$L102*U4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$L103*V107)/Dashboard!$L102*V4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$L103*W107)/Dashboard!$L102*W4,0)","v":0},{"$f":"IFERROR((-$H241-Dashboard!$L103*X107)/Dashboard!$L102*X4,0)","v":0}]
[null,"Totaal Kritische Distributie Kosten",null,null,null,null,{"$f":"SUM(G216:G226)","v":1.1741157702489864},82188.103917429064,{"$f":"SUM(I216:I226)","v":0},11853.000469153181,11815.719546932076,11778.438624710971,11741.157702489865,11703.87678026876,11666.595858047654,11629.314935826549,0,0,0,0,0,0,0,0]
[]
[null,"Overzicht kasstromen",null,"EUR",null,null,null,"Totaal",{"$f":"I214","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"negatieve cijfers = cash out, positieve cijfers = cash in"]
[null,"Operationele kasstroom",null,null,null,null,null,{"$f":"SUM(I231:X231)","v":-71592.865822190957},{"$f":"-I227+I226","v":0},-10339.39502697631,-10302.114104755205,-10264.833182534099,-10227.552260312994,-10190.271338091889,-10152.990415870783,-10115.709493649678,0,0,0,0,0,0,0,0]
[null,"(totaal kritische distributiekosten excl. afschrijving)"]
[]
[null,{"$f":"CONCATENATE(\"Investering in \"&ROUND(J107,1)&\" effectief in te zetten hoofdvoertuig(en)\")","v":"Investering in 0,1 effectief in te zetten hoofdvoertuig(en)"},null,null,null,null,null,{"$f":"SUM(I234:X234)","v":-10595.238095238097},{"$f":"-Dashboard!$L$101*J107","v":-10595.238095238097},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringssubsidie",null,null,null,null,null,{"$f":"SUM(I235:X235)","v":0},{"$f":"-Dashboard!$L118*I234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investering in hoofdvoertuig",null,null,null,null,null,{"$f":"SUM(I236:X236)","v":-10595.238095238097},{"$f":"I234+I235","v":-10595.238095238097},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Kasstroomeffect MIA",null,null,null,null,null,{"$f":"SUM(I238:X238)","v":0},{"$f":"-I236*Dashboard!$L116*VpB","v":0},{"$f":"-J236*Dashboard!$L116*VpB","v":0},{"$f":"-K236*Dashboard!$L116*VpB","v":0},{"$f":"-L236*Dashboard!$L116*VpB","v":0},{"$f":"-M236*Dashboard!$L116*VpB","v":0},{"$f":"-N236*Dashboard!$L116*VpB","v":0},{"$f":"-O236*Dashboard!$L116*VpB","v":0},{"$f":"-P236*Dashboard!$L116*VpB","v":0},{"$f":"-Q236*Dashboard!$L116*VpB","v":0},{"$f":"-R236*Dashboard!$L116*VpB","v":0},{"$f":"-S236*Dashboard!$L116*VpB","v":0},{"$f":"-T236*Dashboard!$L116*VpB","v":0},{"$f":"-U236*Dashboard!$L116*VpB","v":0},{"$f":"-V236*Dashboard!$L116*VpB","v":0},{"$f":"-W236*Dashboard!$L116*VpB","v":0},{"$f":"-X236*Dashboard!$L116*VpB","v":0}]
[null,"Kasstroomeffect VAMIL",null,null,null,null,null,{"$f":"SUM(I239:X239)","v":0},{"$f":"(I10-I9)*-$H236*VpB","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Netto investeringsgerelateerde kassstroom",null,null,null,null,null,{"$f":"SUM(I241:X241)","v":-10595.238095238097},{"$f":"SUM(I236:I239)","v":-10595.238095238097},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opname zachte leningen",null,null,null,null,null,{"$f":"SUM(I243:X243)","v":0},{"$f":"Dashboard!$L134*-I241","v":0},{"$f":"Dashboard!$L134*-J241","v":0},{"$f":"Dashboard!$L134*-K241","v":0},{"$f":"Dashboard!$L134*-L241","v":0},{"$f":"Dashboard!$L134*-M241","v":0},{"$f":"Dashboard!$L134*-N241","v":0},{"$f":"Dashboard!$L134*-O241","v":0},{"$f":"Dashboard!$L134*-P241","v":0},{"$f":"Dashboard!$L134*-Q241","v":0},{"$f":"Dashboard!$L134*-R241","v":0},{"$f":"Dashboard!$L134*-S241","v":0},{"$f":"Dashboard!$L134*-T241","v":0},{"$f":"Dashboard!$L134*-U241","v":0},{"$f":"Dashboard!$L134*-V241","v":0},{"$f":"Dashboard!$L134*-W241","v":0},{"$f":"Dashboard!$L134*-X241","v":0}]
[null,"Opname reguliere leningen",null,null,null,null,null,{"$f":"SUM(I244:X244)","v":10595.238095238097},{"$f":"(1-Dashboard!$L134)*-I241","v":10595.238095238097},{"$f":"(1-Dashboard!$L134)*-J241","v":0},{"$f":"(1-Dashboard!$L134)*-K241","v":0},{"$f":"(1-Dashboard!$L134)*-L241","v":0},{"$f":"(1-Dashboard!$L134)*-M241","v":0},{"$f":"(1-Dashboard!$L134)*-N241","v":0},{"$f":"(1-Dashboard!$L134)*-O241","v":0},{"$f":"(1-Dashboard!$L134)*-P241","v":0},{"$f":"(1-Dashboard!$L134)*-Q241","v":0},{"$f":"(1-Dashboard!$L134)*-R241","v":0},{"$f":"(1-Dashboard!$L134)*-S241","v":0},{"$f":"(1-Dashboard!$L134)*-T241","v":0},{"$f":"(1-Dashboard!$L134)*-U241","v":0},{"$f":"(1-Dashboard!$L134)*-V241","v":0},{"$f":"(1-Dashboard!$L134)*-W241","v":0},{"$f":"(1-Dashboard!$L134)*-X241","v":0}]
[null,"Aflossing zachte leningen",null,null,null,null,null,{"$f":"SUM(I245:X245)","v":0},0,{"$f":"IFERROR(-I256/(Dashboard!$L102-I229)*J5-(I256+J243)*J6,0)","v":0},{"$f":"IFERROR(-J256/(Dashboard!$L102-J229)*K5-(J256+K243)*K6,0)","v":0},{"$f":"IFERROR(-K256/(Dashboard!$L102-K229)*L5-(K256+L243)*L6,0)","v":0},{"$f":"IFERROR(-L256/(Dashboard!$L102-L229)*M5-(L256+M243)*M6,0)","v":0},{"$f":"IFERROR(-M256/(Dashboard!$L102-M229)*N5-(M256+N243)*N6,0)","v":0},{"$f":"IFERROR(-N256/(Dashboard!$L102-N229)*O5-(N256+O243)*O6,0)","v":0},{"$f":"IFERROR(-O256/(Dashboard!$L102-O229)*P5-(O256+P243)*P6,0)","v":0},{"$f":"IFERROR(-P256/(Dashboard!$L102-P229)*Q5-(P256+Q243)*Q6,0)","v":0},{"$f":"IFERROR(-Q256/(Dashboard!$L102-Q229)*R5-(Q256+R243)*R6,0)","v":0},{"$f":"IFERROR(-R256/(Dashboard!$L102-R229)*S5-(R256+S243)*S6,0)","v":0},{"$f":"IFERROR(-S256/(Dashboard!$L102-S229)*T5-(S256+T243)*T6,0)","v":0},{"$f":"IFERROR(-T256/(Dashboard!$L102-T229)*U5-(T256+U243)*U6,0)","v":0},{"$f":"IFERROR(-U256/(Dashboard!$L102-U229)*V5-(U256+V243)*V6,0)","v":0},{"$f":"IFERROR(-V256/(Dashboard!$L102-V229)*W5-(V256+W243)*W6,0)","v":0},{"$f":"IFERROR(-W256/(Dashboard!$L102-W229)*X5-(W256+X243)*X6,0)","v":0}]
[null,"Aflossing reguliere leningen",null,null,null,null,null,{"$f":"SUM(I246:X246)","v":-10595.238095238095},0,{"$f":"IFERROR(-I257/(Dashboard!$L102-I229)*J5-(I257+J244)*J6,0)","v":-1513.6054421768711},{"$f":"IFERROR(-J257/(Dashboard!$L102-J229)*K5-(J257+K244)*K6,0)","v":-1513.6054421768711},{"$f":"IFERROR(-K257/(Dashboard!$L102-K229)*L5-(K257+L244)*L6,0)","v":-1513.6054421768708},{"$f":"IFERROR(-L257/(Dashboard!$L102-L229)*M5-(L257+M244)*M6,0)","v":-1513.6054421768708},{"$f":"IFERROR(-M257/(Dashboard!$L102-M229)*N5-(M257+N244)*N6,0)","v":-1513.6054421768706},{"$f":"IFERROR(-N257/(Dashboard!$L102-N229)*O5-(N257+O244)*O6,0)","v":-1513.6054421768708},{"$f":"IFERROR(-O257/(Dashboard!$L102-O229)*P5-(O257+P244)*P6,0)","v":-1513.6054421768708},{"$f":"IFERROR(-P257/(Dashboard!$L102-P229)*Q5-(P257+Q244)*Q6,0)","v":0},{"$f":"IFERROR(-Q257/(Dashboard!$L102-Q229)*R5-(Q257+R244)*R6,0)","v":0},{"$f":"IFERROR(-R257/(Dashboard!$L102-R229)*S5-(R257+S244)*S6,0)","v":0},{"$f":"IFERROR(-S257/(Dashboard!$L102-S229)*T5-(S257+T244)*T6,0)","v":0},{"$f":"IFERROR(-T257/(Dashboard!$L102-T229)*U5-(T257+U244)*U6,0)","v":0},{"$f":"IFERROR(-U257/(Dashboard!$L102-U229)*V5-(U257+V244)*V6,0)","v":0},{"$f":"IFERROR(-V257/(Dashboard!$L102-V229)*W5-(V257+W244)*W6,0)","v":0},{"$f":"IFERROR(-W257/(Dashboard!$L102-W229)*X5-(W257+X244)*X6,0)","v":0}]
[]
[null,"Financieringskasstroom",null,null,null,null,null,{"$f":"SUM(I248:X248)","v":10595.238095238097},{"$f":"SUM(I243:I245)","v":10595.238095238097},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totaal Kritische Distributie Kasstroom",null,null,null,null,null,{"$f":"SUM(I250:X250)","v":-71592.865822190957},{"$f":"I231+I241+I248","v":0},-10339.39502697631,-10302.114104755205,-10264.833182534099,-10227.552260312994,-10190.271338091889,-10152.990415870783,-10115.709493649678,0,0,0,0,0,0,0,0]
[]
[null,"Balansposities",null,"EUR",null,null,null,null,{"$f":"I229","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Hoofdvoertuig(en) (boekwaarde)",null,null,null,null,null,null,{"$f":"(H254-I236-I238-I226)*J4","v":10595.238095238097},9081.6326530612259,7568.0272108843546,6054.4217687074834,4540.8163265306121,3027.2108843537408,1513.6054421768697,0,0,0,0,0,0,0,0,0]
[]
[null,"Zachte leningen",null,null,null,null,null,null,{"$f":"H256+I243+I245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reguliere leningen",null,null,null,null,null,null,{"$f":"H257+I244+I246","v":10595.238095238097},9081.6326530612259,7568.0272108843546,6054.4217687074834,4540.8163265306121,3027.2108843537417,1513.6054421768708,0,0,0,0,0,0,0,0,0]
[null,"Totaal leningen",null,null,null,null,null,null,{"$f":"SUM(I256:I257)","v":10595.238095238097},9081.6326530612259,7568.0272108843546,6054.4217687074834,4540.8163265306121,3027.2108843537417,{"$f":"SUM(O256:O257)","v":1513.6054421768708},0,0,0,0,0,0,0,0,0]
[]
[null,"Kasstroom maatregelen",null,"EUR",null,null,"Contant","Totaal",{"$f":"I229","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"MIA hoofdvoertuig(en)",null,null,null,null,{"$f":"NPV(Discontovoet,J262:X262)+I262","v":0},{"$f":"SUM(I262:X262)","v":0},{"$f":"I238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"J238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"K238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"L238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"M238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"N238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"O238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"P238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"Q238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"R238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"S238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"T238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"U238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"V238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"W238* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"X238* (Dashboard!$H$102/Dashboard!$L$102)","v":0}]
[null,"VAMIL hoofdvoertuig(en)",null,null,null,null,{"$f":"NPV(Discontovoet,J263:X263)+I263","v":0},{"$f":"SUM(I263:X263)","v":0},{"$f":"I239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"J239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"K239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"L239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"M239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"N239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"O239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"P239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"Q239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"R239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"S239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"T239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"U239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"V239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"W239* (Dashboard!$H$102/Dashboard!$L$102)","v":0},{"$f":"X239* (Dashboard!$H$102/Dashboard!$L$102)","v":0}]
[null,"MIA stadsvoertuig(en)",null,null,null,null,{"$f":"NPV(Discontovoet,J264:X264)+I264","v":0},{"$f":"SUM(I264:X264)","v":0},{"$f":"IFERROR(J108 * (Dashboard!$H$102/Stadsvoertuig!J8)\n*Stadsvoertuig!J11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VAMIL stadsvoertuig(en)",null,null,null,null,{"$f":"IFERROR(J108* (Dashboard!$H$102/Stadsvoertuig!J8)\n*\n(((Stadsvoertuig!F12*VpB*(Stadsvoertuig!J9-investeringssubsidie_svt))-VpB*PV(Discontovoet,Stadsvoertuig!J8,(Stadsvoertuig!J9-investeringssubsidie_svt)*(1-Stadsvoertuig!F12)/Stadsvoertuig!J8))\n+\nVpB*PV(Discontovoet,Stadsvoertuig!J8,(Stadsvoertuig!J9-investeringssubsidie_svt)/Stadsvoertuig!J8)),0)","v":0},{"$f":"SUM(I265:X265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kasstroom bestaande maatregelen",null,null,null,null,{"$f":"NPV(Discontovoet,J266:X266)+I266","v":0},{"$f":"SUM(I266:X266)","v":0},{"$f":"SUM(I262:I265)","v":0},{"$f":"SUM(J262:J265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investeringssubsidies hoofdvoertuigen",null,null,null,null,{"$f":"NPV(Discontovoet,J268:X268)+I268","v":0},{"$f":"SUM(I268:X268)","v":0},{"$f":"I235","v":0},{"$f":"J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringssubsidie stadsvoertuigen",null,null,null,null,{"$f":"NPV(Discontovoet,J269:X269)+I269","v":0},{"$f":"SUM(I269:X269)","v":0},{"$f":"I4*I108*investeringssubsidie_svt","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investeringssubsidies",null,null,null,null,{"$f":"SUM(G268:G269)","v":0},0,{"$f":"SUM(I268:I269)","v":0},{"$f":"J235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Exploitatie hvt",null,null,null,null,{"$f":"NPV(Discontovoet,J272:X272)+I272","v":0},{"$f":"SUM(I272:X272)","v":0},0,{"$f":"(-Dashboard!$L129-Dashboard!$L128)*J7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*K7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*L7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*M7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*N7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*O7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*P7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*Q7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*R7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*S7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*T7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*U7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*V7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*W7","v":0},{"$f":"(-Dashboard!$L129-Dashboard!$L128)*X7","v":0}]
[null,"Exploitatie svt",null,null,null,null,0,0,0,{"$f":"exploitatiesubsidie_svt*J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Δ Brandstofprijs",null,null,null,null,0,0,0,{"$f":"-J207*Dashboard!$L$130-J208*Dashboard!$L$131","v":0},{"$f":"-K207*Dashboard!$L$130-K208*Dashboard!$L$131","v":0},{"$f":"-L207*Dashboard!$L$130-L208*Dashboard!$L$131","v":0},{"$f":"-M207*Dashboard!$L$130-M208*Dashboard!$L$131","v":0},{"$f":"-N207*Dashboard!$L$130-N208*Dashboard!$L$131","v":0},{"$f":"-O207*Dashboard!$L$130-O208*Dashboard!$L$131","v":0},{"$f":"-P207*Dashboard!$L$130-P208*Dashboard!$L$131","v":0},{"$f":"-Q207*Dashboard!$L$130-Q208*Dashboard!$L$131","v":0},{"$f":"-R207*Dashboard!$L$130-R208*Dashboard!$L$131","v":0},{"$f":"-S207*Dashboard!$L$130-S208*Dashboard!$L$131","v":0},{"$f":"-T207*Dashboard!$L$130-T208*Dashboard!$L$131","v":0},{"$f":"-U207*Dashboard!$L$130-U208*Dashboard!$L$131","v":0},{"$f":"-V207*Dashboard!$L$130-V208*Dashboard!$L$131","v":0},{"$f":"-W207*Dashboard!$L$130-W208*Dashboard!$L$131","v":0},{"$f":"-X207*Dashboard!$L$130-X208*Dashboard!$L$131","v":0}]
[null,"Zachte leningen",null,null,null,null,0,0,0,{"$f":"I256*(Rente_reeel-zachte_rente_reeel2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kasstroom nieuwe maatregelen",null,null,null,null,0,0,{"$f":"SUM(I270:I275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totaal kasstroom maatregelen",null,null,null,null,{"$f":"NPV(Discontovoet,J278:X278)+I278","v":0},{"$f":"SUM(I278:X278)","v":0},{"$f":"I266+I276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Emissies",null,null,null,null,"Contant",{"$f":"H229","v":"Totaal"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[]
[null,"Hoofdvoertuig"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J284","v":7.0200000000000014},{"$f":"J7*((J207*Dashboard!$L$50)+(J208*Dashboard!$L$54))*CO2_factor_hvt","v":7.0200000000000014},{"$f":"J284*K$7","v":7.0200000000000014},{"$f":"K284*L$7","v":7.0200000000000014},7.0200000000000014,7.0200000000000014,7.0200000000000014,7.0200000000000014,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J285","v":182.52000000000004},{"$f":"J284*Kosten_CO2*CO2_factor_EUR","v":182.52000000000004},{"$f":"J285*K$7","v":182.52000000000004},182.52000000000004,182.52000000000004,182.52000000000004,182.52000000000004,182.52000000000004,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J287","v":1.17},{"$f":"J7*((J207*Dashboard!$L$51)+(J208*Dashboard!$L$55))*NOX_factor_hvt","v":1.17},{"$f":"J287*K$7","v":1.17},{"$f":"K287*L$7","v":1.17},1.17,1.17,1.17,1.17,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J288","v":12.87},{"$f":"J287*Kosten_NOx*NOX_factor_EUR","v":12.87},{"$f":"J288*K$7","v":12.87},12.87,12.87,12.87,12.87,12.87,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J290","v":8.32},{"$f":"J7*((J207*Dashboard!$L$52)+(J208*Dashboard!$L$56))*PM_factor_hvt","v":8.32},{"$f":"J290*K$7","v":8.32},{"$f":"K290*L$7","v":8.32},8.32,8.32,8.32,8.32,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J291","v":157.24800000000002},{"$f":"J290*Kosten_PM*PM_factor_EUR","v":157.24800000000002},{"$f":"J291*K$7","v":157.24800000000002},157.24800000000002,157.24800000000002,157.24800000000002,157.24800000000002,157.24800000000002,0,0,0,0,0,0,0,0]
[]
[null,"Geluidsniveau binnen bebouwde kom(dB)",null,null,null,null,null,null,{"$f":"J293","v":70},{"$f":"IF(Dashboard!$L$53=0,Dashboard!$L$57,IF(Dashboard!$L$57=0,Dashboard!$L$53,MIN(Dashboard!$L$53,Dashboard!$L$57)))*J7","v":70},{"$f":"J293*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Geluidsniveau buiten bebouwde kom (dB)",null,null,null,null,null,null,70,{"$f":"IF(Dashboard!$L$53=0,Dashboard!$L57,IF(Dashboard!$L57=0,Dashboard!$L$53,MAX(Dashboard!$L$53,Dashboard!$L$57)))*J7","v":70},{"$f":"J294*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Afstand binnen bebouwde kom (km)",null,null,null,null,null,null,1500,{"$f":"J7*(J46+J50+J54+J58+J59+J60)*J104","v":1500},{"$f":"J295*K$7","v":1500},1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0]
[null,"Afstand buiten bebouwde kom (km)",null,null,null,null,null,null,8500,{"$f":"J7*(J34+J38+J42)*J104","v":8500},{"$f":"J296*K$7","v":8500},8500,8500,8500,8500,8500,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur binnen bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur binnen bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,7.4999999999999997E-3,{"$f":"J7*(J137+J141+J145+J149+J150+J151)/10^noise_weight","v":7.4999999999999997E-3},{"$f":"J297*K$7","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur buiten bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur buiten bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,2.4285714285714285E-2,{"$f":"J7*(J125+J129+J133)/10^noise_weight","v":2.4285714285714285E-2},{"$f":"J298*K$7","v":2.4285714285714285E-2},2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,0,0,0,0,0,0,0,0]
[]
[null,"Stadsvoertuig"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J302","v":0},{"$f":"J$113*Stadsvoertuig!R7*J7*CO2_factor_svt","v":0},{"$f":"J302*K$7","v":0},{"$f":"K302*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J303","v":0},{"$f":"J302*Kosten_CO2*CO2_factor_EUR","v":0},{"$f":"J303*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J305","v":0},{"$f":"J$113*Stadsvoertuig!R8*J7*NOX_factor_svt","v":0},{"$f":"J305*K$7","v":0},{"$f":"K305*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J306","v":0},{"$f":"J305*Kosten_NOx*NOX_factor_EUR","v":0},{"$f":"J306*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J308","v":0},{"$f":"J$113*Stadsvoertuig!R9*J7*PM_factor_svt","v":0},{"$f":"J308*K$7","v":0},{"$f":"K308*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J309","v":0},{"$f":"J308*Kosten_PM*PM_factor_EUR","v":0},{"$f":"J309*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Geluidsniveau binnen bebouwde kom(dB)",null,null,null,null,null,null,{"$f":"J311","v":70},{"$f":"Stadsvoertuig!R10","v":70},{"$f":"J311*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Afstand binnen bebouwde kom (km)",null,null,null,null,null,null,{"$f":"J312","v":0},{"$f":"J113*J7","v":0},{"$f":"J312*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur binnen bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur binnen bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,{"$f":"J313","v":0},{"$f":"J154/10^noise_weight*J7","v":0},{"$f":"J313*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totaal"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J317","v":7.0200000000000014},{"$f":"J284+J302","v":7.0200000000000014},{"$f":"J317*K$7","v":7.0200000000000014},7.0200000000000014,7.0200000000000014,7.0200000000000014,7.0200000000000014,7.0200000000000014,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J318","v":182.52000000000004},{"$f":"J285+J303","v":182.52000000000004},{"$f":"J318*K$7","v":182.52000000000004},182.52000000000004,182.52000000000004,182.52000000000004,182.52000000000004,182.52000000000004,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J320","v":1.17},{"$f":"J287+J305","v":1.17},{"$f":"J320*K$7","v":1.17},1.17,1.17,1.17,1.17,1.17,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J321","v":12.87},{"$f":"J288+J306","v":12.87},{"$f":"J321*K$7","v":12.87},12.87,12.87,12.87,12.87,12.87,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J323","v":8.32},{"$f":"J290+J308","v":8.32},{"$f":"J323*K$7","v":8.32},8.32,8.32,8.32,8.32,8.32,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J324","v":157.24800000000002},{"$f":"J291+J309","v":157.24800000000002},{"$f":"J324*K$7","v":157.24800000000002},157.24800000000002,157.24800000000002,157.24800000000002,157.24800000000002,157.24800000000002,0,0,0,0,0,0,0,0]
[]
[null,"Gemiddeld geluidsniveau binnen bebouwde kom(dB)",null,null,null,null,null,null,{"$f":"J326","v":70},{"$f":"IFERROR((J293*J295+J311*J312)/(J295+J312),0)*J7","v":70},{"$f":"J326*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Gemiddeld geluidsniveau buiten bebouwde kom (dB)",null,null,null,null,null,null,{"$f":"J327","v":70},{"$f":"J294","v":70},{"$f":"J327*K$7","v":70},70,70,70,70,70,0,0,0,0,0,0,0,0]
[null,"Afstand binnen bebouwde kom (km)",null,null,null,null,null,null,{"$f":"J328","v":1500},{"$f":"J295+J312","v":1500},{"$f":"J328*K$7","v":1500},1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0]
[null,"Afstand buiten bebouwde kom (km)",null,null,null,null,null,null,8500,{"$f":"J296","v":8500},{"$f":"J329*K$7","v":8500},8500,8500,8500,8500,8500,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur binnen bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur binnen bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,7.4999999999999997E-3,{"$f":"J297+J313","v":7.4999999999999997E-3},{"$f":"J330*K$7","v":7.4999999999999997E-3},7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Ritduur buiten bebouwde kom (x 10^\"&noise_weight&\" uren)\"","v":"Ritduur buiten bebouwde kom (x 10^4 uren)"},null,null,null,null,null,null,2.4285714285714285E-2,{"$f":"J298","v":2.4285714285714285E-2},{"$f":"J331*K$7","v":2.4285714285714285E-2},2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,2.4285714285714285E-2,0,0,0,0,0,0,0,0]
[null,"Factor geluidsproductie ten opzichte van referentie binnen bebouwde kom",null,null,null,null,null,null,0.15848931924611132,{"$f":"10^((J326-Referentie!J326)/10)*J7","v":0.15848931924611132},{"$f":"J332*K$7","v":0.15848931924611132},0.15848931924611132,0.15848931924611132,0.15848931924611132,0.15848931924611132,0.15848931924611132,0,0,0,0,0,0,0,0]
[null,"Factor geluidsproductie ten opzichte van referentie buiten bebouwde kom",null,null,null,null,null,null,0.15848931924611132,{"$f":"10^((J327-Referentie!J327)/10)*J7","v":0.15848931924611132},{"$f":"J333*K$7","v":0.15848931924611132},0.15848931924611132,0.15848931924611132,0.15848931924611132,0.15848931924611132,0.15848931924611132,0,0,0,0,0,0,0,0]
[null,"Factor tijd ten opzichte van referentie binnen bebouwde kom",null,null,null,null,null,null,1,{"$f":"IFERROR(J7*J330/Referentie!J330,0)","v":1},{"$f":"J334*K$7","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0]
[null,"Factor tijd ten opzichte van referentie buiten bebouwde kom",null,null,null,null,null,null,1,{"$f":"IFERROR(J7*J329/Referentie!J329,0)","v":1},{"$f":"J335*K$7","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Geluidsproductie binnen bebouwde kom (x 10^\"&noise_weight&\" dBh)\"","v":"Geluidsproductie binnen bebouwde kom (x 10^4 dBh)"},null,null,null,null,null,null,{"$f":"J337","v":9.2716251758975118E-2},{"$f":"J332*J334*Referentie!J337","v":9.2716251758975118E-2},{"$f":"J337*K$7","v":9.2716251758975118E-2},9.2716251758975118E-2,9.2716251758975118E-2,9.2716251758975118E-2,9.2716251758975118E-2,9.2716251758975118E-2,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Geluidsproductie buiten bebouwde kom (x 10^\"&noise_weight&\" dBh)\"","v":"Geluidsproductie buiten bebouwde kom (x 10^4 dBh)"},null,null,null,null,null,null,0.30022405331477658,{"$f":"J333*J335*Referentie!J338","v":0.30022405331477658},{"$f":"J338*K$7","v":0.30022405331477658},0.30022405331477658,0.30022405331477658,0.30022405331477658,0.30022405331477658,0.30022405331477658,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Totale geluidsproductie (x 10^\"&noise_weight&\" dBh)\"","v":"Totale geluidsproductie (x 10^4 dBh)"},null,null,null,null,null,null,0.39294030507375172,{"$f":"SUM(J337:J338)","v":0.39294030507375172},{"$f":"SUM(K337:K338)","v":0.39294030507375172},0.39294030507375172,0.39294030507375172,0.39294030507375172,0.39294030507375172,0.39294030507375172,0,0,0,0,0,0,0,0]
[]
[null,"Kosten geluidsproductie  binnen bebouwde kom (EUR/jaar)",null,null,null,null,null,null,10.22256109137418,{"$f":"J332*J334*Referentie!J341","v":10.22256109137418},{"$f":"J341*K$7","v":10.22256109137418},10.22256109137418,10.22256109137418,10.22256109137418,10.22256109137418,10.22256109137418,0,0,0,0,0,0,0,0]
[null,"Kosten geluidsproductie buiten bebouwde kom (EUR/jaar)",null,null,null,null,null,null,5.3886368543677845,{"$f":"J333*J335*Referentie!J342","v":5.3886368543677845},{"$f":"J342*K$7","v":5.3886368543677845},5.3886368543677845,5.3886368543677845,5.3886368543677845,5.3886368543677845,5.3886368543677845,0,0,0,0,0,0,0,0]
[null,"Kosten geluidsproductie totaal (EUR/jaar)",null,null,null,null,null,null,15.611197945741964,{"$f":"J341+J342","v":15.611197945741964},{"$f":"K341+K342","v":15.611197945741964},15.611197945741964,15.611197945741964,15.611197945741964,15.611197945741964,15.611197945741964,0,0,0,0,0,0,0,0]
[]
[null,"Totale uitstoot ten opzichte van referentie"]
[]
[null,{"$f":"Dashboard!S$61&\" uitstoot CO2 (\"&CO2_weight&\"/jaar)\"","v":"TtW uitstoot CO2 (ton/jaar)"},null,null,null,null,null,null,{"$f":"J347","v":-0.28799999999999848},{"$f":"Switch_Alt2*(J317-Referentie!J317)","v":-0.28799999999999848},{"$f":"J347*K$7","v":-0.28799999999999848},{"$f":"K347*L$7","v":-0.28799999999999848},-0.28799999999999848,-0.28799999999999848,-0.28799999999999848,-0.28799999999999848,0,0,0,0,0,0,0,0]
[null,"Kosten CO2 uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J348","v":-7.4879999999999427},{"$f":"Switch_Alt2*(J318-Referentie!J318)","v":-7.4879999999999427},{"$f":"J348*K$7","v":-7.4879999999999427},-7.4879999999999427,-7.4879999999999427,-7.4879999999999427,-7.4879999999999427,-7.4879999999999427,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$63&\" uitstoot NOx (\"&NOx_weight&\"/jaar)\"","v":"TtW uitstoot NOx (kg/jaar)"},null,null,null,null,null,null,{"$f":"J350","v":-5.83},{"$f":"Switch_Alt2*(J320-Referentie!J320)","v":-5.83},{"$f":"J350*K$7","v":-5.83},{"$f":"K350*L$7","v":-5.83},-5.83,-5.83,-5.83,-5.83,0,0,0,0,0,0,0,0]
[null,"Kosten NOx uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J351","v":-64.13},{"$f":"Switch_Alt2*(J321-Referentie!J321)","v":-64.13},{"$f":"J351*K$7","v":-64.13},-64.13,-64.13,-64.13,-64.13,-64.13,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Dashboard!S$65&\" uitstoot PM (\"&PM_weight&\"/jaar)\"","v":"TtW uitstoot PM (hg/jaar)"},null,null,null,null,null,null,{"$f":"J353","v":-0.91999999999999993},{"$f":"Switch_Alt2*(J323-Referentie!J323)","v":-0.91999999999999993},{"$f":"J353*K$7","v":-0.91999999999999993},{"$f":"K353*L$7","v":-0.91999999999999993},-0.91999999999999993,-0.91999999999999993,-0.91999999999999993,-0.91999999999999993,0,0,0,0,0,0,0,0]
[null,"Kosten PM uitstoot (EUR/jaar)",null,null,null,null,null,null,{"$f":"J354","v":-17.388000000000005},{"$f":"Switch_Alt2*(J324-Referentie!J324)","v":-17.388000000000005},{"$f":"J354*K$7","v":-17.388000000000005},-17.388000000000005,-17.388000000000005,-17.388000000000005,-17.388000000000005,-17.388000000000005,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"geluidsproductie (x 10^\"&noise_weight&\" dBh)\"","v":"geluidsproductie (x 10^4 dBh)"},null,null,null,null,null,null,{"$f":"J356","v":-2.0863454092119622},{"$f":"J339-Referentie!J339","v":-2.0863454092119622},{"$f":"J356*K$7","v":-2.0863454092119622},{"$f":"K356*L$7","v":-2.0863454092119622},-2.0863454092119622,-2.0863454092119622,-2.0863454092119622,-2.0863454092119622,0,0,0,0,0,0,0,0]
[null,"Kosten geluidsproductie (EUR/jaar)",null,null,null,null,null,null,{"$f":"J357","v":-82.888802054258036},{"$f":"J343-Referentie!J343","v":-82.888802054258036},{"$f":"J357*K$7","v":-82.888802054258036},-82.888802054258036,-82.888802054258036,-82.888802054258036,-82.888802054258036,-82.888802054258036,0,0,0,0,0,0,0,0]
[]
[null,"Gemonetariseerd",null,null,null,null,"Contant","Totaal","Jaar 0"]
[]
[null,"Emissiewinst",null,null,null,null,{"$f":"NPV(Discontovoet,J361:X361)+I361","v":1031.7219994096172},{"$f":"SUM(I361:X361)","v":1203.2636143798059},0,{"$f":"-1*(J348+J351+J354+J357)","v":171.89480205425798},{"$f":"-1*(K348+K351+K354+K357)","v":171.89480205425798},171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,0,0,0,0,0,0,0,0]
[null,"Nieuwe maatregelen (excl. MIA/VAMIL)",null,null,null,null,{"$f":"NPV(Discontovoet,J362:X362)+I362","v":0},{"$f":"SUM(I362:X362)","v":0},{"$f":"-I276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultaat",null,"IRR:",{"$f":"IFERROR(IRR(I363:X363),\"n.v.t.\")","v":"n.v.t."},null,{"$f":"NPV(Discontovoet,J363:X363)+I363","v":1031.7219994096172},{"$f":"SUM(I363:X363)","v":1203.2636143798059},{"$f":"SUM(I361:I362)","v":0},{"$f":"SUM(J361:J362)","v":171.89480205425798},171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,0,0,0,0,0,0,0,0]
[]
[null,"Emissiewinst",null,null,null,null,{"$f":"NPV(Discontovoet,J365:X365)+I365","v":1031.7219994096172},{"$f":"SUM(I365:X365)","v":1203.2636143798059},0,{"$f":"J361","v":171.89480205425798},{"$f":"K361","v":171.89480205425798},171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,0,0,0,0,0,0,0,0]
[null,"Alle maatregelen (incl. MIA/VAMIL)",null,null,null,null,{"$f":"NPV(Discontovoet,J366:X366)+I366","v":0},{"$f":"SUM(I366:X366)","v":0},{"$f":"-I278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Resultaat",null,"IRR:",{"$f":"IFERROR(IRR(I367:X367),\"n.v.t.\")","v":"n.v.t."},null,{"$f":"NPV(Discontovoet,J367:X367)+I367","v":1031.7219994096172},{"$f":"SUM(I367:X367)","v":1203.2636143798059},{"$f":"SUM(I365:I366)","v":0},171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,171.89480205425798,0,0,0,0,0,0,0,0]

{"sheet":"Info en Copyright","index":8,"n_rows":5,"n_cols":9,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"LIBIT [fuel distribution focus]"]
[]
[]
[]
[null,null,null,null,null,null,null,"fuel consumption focus - urban distribution"]