{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["LCC Rekenblad","Resultaten","Lists","Overview","Fixed","Sim","Heatloss","Heatgains","EPU-WKK","WP","EPU-WKK_sww","EPU-pref","WP_Pref","Constanten","E1","E2","E3","E4","E5","E6","E7","E8","Etot","Input_FA","Input_Lists","FA"],"not_rendered":{"charts":25,"images":92,"macros":1,"external_links":0,"defined_names":421,"comments":11,"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":"LCC Rekenblad","index":0,"n_rows":76,"n_cols":29,"rows_kept":76,"cut":false,"hidden":false,"merged":[[75,4,75,6],[8,1,8,8],[53,12,53,15],[66,21,67,23],[73,21,74,23],[38,20,39,27],[41,21,42,23],[41,24,42,26],[45,24,46,27],[45,21,46,23],[43,14,43,18],[34,2,34,3],[38,1,39,18],[41,14,41,15],[41,2,41,3],[42,14,42,15],[52,24,53,27],[59,24,60,27],[66,24,67,27],[73,24,74,27],[58,14,58,18],[52,21,53,23],[59,21,60,23],[34,12,34,16],[52,4,52,6],[47,4,47,6],[50,4,50,6],[51,4,51,6],[35,12,35,16],[46,4,46,6],[45,4,45,6],[43,4,43,6],[42,4,42,6],[52,14,52,15],[48,4,48,6],[49,4,49,6],[73,2,74,3],[73,4,73,6],[66,4,66,6],[67,4,67,6],[70,4,70,6],[74,4,74,6],[71,4,71,6],[69,4,69,6],[68,4,68,6],[61,2,61,3],[66,2,66,3],[59,4,59,6],[56,4,56,6],[63,4,63,6],[57,4,57,6],[58,4,58,6],[61,4,61,6],[62,4,62,6],[24,2,24,4],[26,2,26,4],[25,2,25,4],[56,2,56,3],[27,2,27,4],[28,2,28,4],[36,2,36,3],[41,4,41,6],[45,2,45,3],[33,2,33,3],[30,1,31,8],[23,26,23,27],[1,28,3,36],[18,20,19,27],[23,22,23,23],[9,1,10,5],[9,6,10,8],[11,1,11,8],[18,10,19,18],[15,2,15,3],[16,2,16,3],[12,1,13,8],[1,7,2,20],[22,5,22,6],[22,2,22,4],[23,2,23,4]]}
[]
[null,null,null,null,null,null,null,"Life Cycle Cost Rekenblad - Gebouwschil en Energie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datum","2015-09-14",null,"Disclaimer: Berekeningen uitgevoerd met het 'LCC Rekenblad - Gebouwschil en Energie' zijn simulaties die de werkelijkheid slechts benaderen. 3E geeft geen garantie aangaande de resultaten en  aanvaardt geen aansprakelijkheid voor het gebruik dat derden ervan maken."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Versie","v 1.2 "]
[]
[]
[]
[]
[]
[null,{"$f":" IFERROR(IF(SUM(FA!K533:K534) > FA!K523, \"Productie van elektriciteit door WKK en/of PV is overgedimensioneerd\", \"\"), \"\")","v":""}]
[null,{"$f":" IF(Overview!$P$8 <> 0, \"Opgepast, één of meerdere inputs\n werden gewijzigd ten opzichte van\", \"De huidige inputwaarden gelden voor\")","v":"Opgepast, één of meerdere inputs\n werden gewijzigd ten opzichte van"},null,null,null,null,{"$f":" Last_Scenario","v":"Scenario 1"}]
[]
[null,{"$f":" IFERROR(IF(Sim!R48 <> 0, \"Het rekenblad dient te worden herberekend (zie knop hierboven)\", \"\"), \"\")","v":""}]
[null,"Algemene kenmerken van het gebouw"]
[]
[]
[null,null,"Naam van het project"]
[null,null,"Scenario"]
[]
[null,null,null,null,null,null,null,null,null,null,"Verliesoppervlaktes",null,null,null,null,null,null,null,null,null,"Gebouwschil"]
[null,null,"Aantal bedden"]
[null,null,"Elektriciteitsaansluiting"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Oriëntatie","Opake delen (m²)",null,"Vensters (m²)",null,"Helling (°)",null,null,null,"Isolatie"]
[null,null,{"$f":" IF( SUM(Overview!H14:H19) <> 100, \"Som moet 100% zijn\", \"\")","v":"Som moet 100% zijn"},null,null,"Vloeroppervlakte (%)"]
[null,null,"Kamers",null,null,null,"%",null,null,null,null,"Gevel",null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Isolatie_Default = \"eigen waarden\", \"Totale U-waarde\", \"Isolatie Type\")","v":"Isolatie Type"},null,{"$f":" IF(Isolatie_Default = \"eigen waarden\", \"Kost isolatie\", \"Isolatiedikte\")","v":"Isolatiedikte"},null,{"$f":"IF(Isolatie_Default = \"default waarden\", \"Totale U-waarde\", \"\")","v":"Totale U-waarde"}]
[null,null,"Leefruimte / Eetzaal / Inkom",null,null,null,"%",null,null,null,null,null,{"$f":" VLOOKUP(Lists!E54, Lists!$E$57:$H$64, 3, FALSE)","v":"oost"},null,null,null,null,null,null,null,null,"Gevel",null,{"$f":" IF(Isolatie_Default = \"eigen waarden\", \"W/m²K\", \"\")","v":""},null,{"$f":" IF(Isolatie_Default = \"eigen waarden\", \"€/m²\", \"cm\")","v":"cm"},{"$f":" IFERROR(IF(Isolatie_Default = \"default waarden\", Fixed!I56, \"\"), \"\")","v":1.6436831428227032},{"$f":" IF(Isolatie_Default = \"default waarden\", \"W/m²K\", \"\")","v":"W/m²K"}]
[null,null,"Keuken / Kantoor / Leesruimte",null,null,null,"%",null,null,null,null,null,{"$f":" VLOOKUP(M25, Lists!$E$57:$H$64, 3, FALSE)","v":"zuid"},null,null,null,null,null,null,null,null,"Dak",null,{"$f":" IF(Isolatie_Default = \"eigen waarden\", \"W/m²K\", \"\")","v":""},null,{"$f":" IF(Isolatie_Default = \"eigen waarden\", \"€/m²\", \"cm\")","v":"cm"},{"$f":" IFERROR(IF(Isolatie_Default = \"default waarden\", Fixed!I67, \"\"), \"\")","v":2.4672062517443485},{"$f":" IF(Isolatie_Default = \"default waarden\", \"W/m²K\", \"\")","v":"W/m²K"}]
[null,null,"Verpleegruimte / Wasserij / Kine",null,null,null,"%",null,null,null,null,null,{"$f":" VLOOKUP(M26, Lists!$E$57:$H$64, 3, FALSE)","v":"west"},null,null,null,null,null,null,null,null,"Vloer",null,{"$f":" IF(Isolatie_Default = \"eigen waarden\", \"W/m²K\", \"\")","v":""},null,{"$f":" IF(Isolatie_Default = \"eigen waarden\", \"€/m²\", \"cm\")","v":"cm"},{"$f":" IFERROR(IF(Isolatie_Default = \"default waarden\", IFERROR(ROUND(Fixed!I33, 2), \"-\") & \" / \" & IFERROR(ROUND(Fixed!I44, 2), \"-\") & \" \", \"\"), \"\")","v":"- / 2,99 "},{"$f":" IF(Isolatie_Default = \"default waarden\", \"W/m²K\", \"\")","v":"W/m²K"}]
[null,null,"Gangen / Berging / Technisch",null,null,null,"%"]
[null,null,"Overige",null,null,null,"%",null,null,null,null,"Dak",{"$f":"IF(E35=\"\",\" \",E35)","v":" "},null,null,null,null,null,null,null,null,"Ramen",null,null,null,null,{"$f":" IF(Ramen_Default = \"default waarden\", 0.7 * Lists!F162 + 0.3 * Lists!F173 + 3 * Lists!F187,\"\")","v":1.91},{"$f":" IF(Ramen_Default = \"default waarden\", \"W/m²K\", \"\")","v":"W/m²K"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( Lists!$E$83 = \"zadeldak\", VLOOKUP(Lists!$E$96, Lists!$E$57:$H$64, 4, FALSE), \"\")","v":""}]
[null,"Geometrie van het gebouw",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Ramen_Default = \"eigen waarden\", \"Raam\", \"Glas\")","v":"Glas"},null,{"$f":" IF(Ramen_Default = \"eigen waarden\", \"W/m²K\", \"\")","v":""},null,{"$f":" IF(Ramen_Default = \"eigen waarden\", \"€/m²\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Vloerplaat",null,null,null,null,null,null,null,null,null,{"$f":" IF(Ramen_Default = \"eigen waarden\", \"g-waarde\", \"Kader\")","v":"Kader"},null,{"$f":" IF(Ramen_Default = \"eigen waarden\", \"(-)\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Ramen_Default = \"eigen waarden\", \"\", \"Psi-waarde\")","v":"Psi-waarde"},null,null,null,null,{"$f":" IF(Ramen_Default = \"default waarden\", \"g-waarde raam\", \"\")","v":"g-waarde raam"}]
[null,null,"Volume",null,null,null,"m³",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Ramen_Default = \"eigen waarden\", \"\", \"Zon Type\")","v":"Zon Type"},null,null,null,null,{"$f":" IF(Ramen_Default = \"default waarden\", Lists!F197, \"\")","v":0.52},{"$f":" IF(Ramen_Default = \"default waarden\",\"(-)\", \"\")","v":"(-)"}]
[null,null,"Totaal vloeroppervlak",null,null,null,"m²",null,null,null,null,null,{"$f":" IF(VloerType = \"boven kelder / parking\", \"percentage vloer boven kelder / parking (%)\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(OR(Overview!H41 < 100, VloerType = \"boven grond\"), \"geschatte omtrek vloerplaat boven volle grond (m)\", \"\")","v":"geschatte omtrek vloerplaat boven volle grond (m)"},null,null,null,null,null,null,null,null,"Zonnewering","Type"]
[null,null,"Dak type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Zonnewering = \"geen\", \"\", \"Locatie\")","v":""}]
[]
[null,"Speciale technieken en hernieuwbare energie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bewaren en inladen van Scenario's"]
[]
[]
[null,null,"Verwarming",null,"Installatie verwarming",null,null,null,null,null,null,null,null,null,{"$f":" IF(Opwekking_Warmte = \"WKK\", \"\", IF(OR(Opwekking_Warmte = \"pelletketel\", Opwekking_Warmte = \"gascondensatieketel\", Opwekking_Warmte = \"mazoutketel\" ), \"Rendement\", \"COP\"))","v":"Rendement"},null,null,null,null,null,null,"Scenario volgens de huidige inputwaarden",null,null,"Laatst bewaarde scenario"]
[null,null,null,null,"Piek installatie verwarming",null,null,null,null,null,null,null,null,null,{"$f":" IF( Opwekking_Warmte_NP = \"gascondensatieketel\", \"Rendement\", \"\")","v":""}]
[null,null,null,null,"Emissiesysteem verwarming",null,null,null,null,null,null,null,null,null,{"$f":" IFERROR(IF(OR(AND(Lists!E267 <> Lists!E271, Lists!E303 = Lists!E309), AND(Lists!E267 = Lists!E271, Lists!E303 <> Lists!E309), AND(Lists!E303 = \"via de ventilatielucht\", Lists!F330 = \"nee\")), \"Kies een ander emissiesysteem\", \"\"), \"\")","v":""}]
[]
[null,null,"Warm tapwater",null,"Oppervlakte keuken",null,null,null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Overview!$P$8 = 0, Overview!H$11 & \" - \" & Overview!H$12,\"\")","v":""},null,null,{"$f":" Overview!J$11 & \" - \" & Overview!J$12","v":" - "}]
[null,null,null,null,"Installatie warm tapwater"]
[null,null,null,null,"Piek installatie warm tapwater"]
[null,null,null,null,"Opslag dmv boiler ?"]
[null,null,null,null,"Layout gebouw",null,null,null,null,null,null,null,{"$f":" IF(Layout <> Lists!E441, Lists!H436, \"\")","v":""},"m/kamer"]
[null,null,null,null,"Isolatieniveau circulatieleiding"]
[null,null,null,null,"Lengte tapleiding",null,null,null,"meter per tappunt"]
[null,null,null,null,"Zonnecollectoren",null,null,null,null,null,null,null,null,null,{"$f":" IF(Opwekking_SWW_ZB = Lists!E375, \"Collector opp. (m²)\", \"\")","v":""},null,null,{"$f":" IF(Opwekking_SWW_ZB = Lists!E375, \"m²\", \"\")","v":""},null,null,null,{"$f":" IF(Overview!$P$8 = 0, Overview!H$11 & \" - \" & Overview!H$12, \"\")","v":""},null,null,{"$f":" Overview!K$11 & \" - \" & Overview!K$12","v":" - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IFERROR( IF(AND(Opwekking_SWW_ZB = Lists!E375, Lists!G373 <> Lists!I373), \"Het collectoroppervlak wordt gecorrigeerd tot\", \"\"), \"\")","v":""},null,null,null,{"$f":" IFERROR(IF(AND(Opwekking_SWW_ZB = Lists!E375,Lists!G373 <> Lists!I373), Lists!I373, \"\"), \"\")","v":""},{"$f":" IFERROR(IF(AND(Opwekking_SWW_ZB = Lists!E375, Lists!G373 <> Lists!I373), \"m²\", \"\"), \"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Opwekking_Koude = \"lucht-lucht warmtepomp\", \"COP\", \"EER\")","v":"EER"}]
[null,null,"Koeling",null,"Installatie koeling",null,null,null,null,null,null,null,null,null,null,null,{"$f":" Lists!G459","v":""}]
[null,null,null,null,"Piek installatie koeling"]
[null,null,null,null,"Emissiesysteem koeling",null,null,null,null,null,null,null,null,null,{"$f":" IF(OR(AND(Lists!E459 <> Lists!E465, Lists!E477 = Lists!E481), AND(Lists!E459 = Lists!E465, Lists!E477 <> Lists!E481)), \"Kies een ander emissiesysteem\", \"\")","v":""}]
[null,null,null,null,"Gekoelde vloeroppervlakte",null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Overview!$P$8 = 0, Overview!H$11 & \" - \" & Overview!H$12,\"\")","v":""},null,null,{"$f":" Overview!L$11 & \" - \" & Overview!L$12","v":" - "}]
[]
[null,null,"Ventilatie",null,"Type systeem"]
[null,null,null,null,"Type regeling"]
[null,null,null,null,{"$f":" IF( AND( Ventilatie_Systeem = \"mechanische toevoer en afvoer (systeem D)\", WTW = Lists!$E$557), \"Rendement warmteterugwinning\", \"\")","v":""},null,null,null,{"$f":" IF( AND( Ventilatie_Systeem = \"mechanische toevoer en afvoer (systeem D)\", WTW = Lists!$E$557), \"%\", \"\")","v":""}]
[]
[null,null,null,null,null,null,null,"Type lichtbron",null,null,null,"Regeling"]
[null,null,"Verlichting",null,{"$f":" C24","v":"Kamers"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(Overview!$P$8 = 0, Overview!H$11 & \" - \" & Overview!H$12, \"\")","v":""},null,null,{"$f":" Overview!M$11 & \" - \" & Overview!M$12","v":" - "}]
[null,null,null,null,"Leefruimte / Eetzaal / Inkom"]
[null,null,null,null,"Keuken / Kantoor / Leesruimte"]
[null,null,null,null,"Verpleegruimte / Wasserij / Kine"]
[null,null,null,null,"Gangen / Berging / Technisch"]
[null,null,null,null,"Overige"]
[]
[null,null,"Fotovoltaïsche energie",null,"Dimensionering",null,null,null,null,null,null,null,null,null,{"$f":" Lists!H573","v":0},"kWp",null,null,null,null,null,{"$f":" IF(Overview!$P$8 = 0, Overview!H$11 & \" - \" & Overview!H$12,\"\")","v":""},null,null,{"$f":" Overview!N$11 & \" - \" & Overview!N$12","v":" - "}]
[null,null,null,null,{"$f":" IF(OR(DakType <> \"plat dak\", PV =  Lists!E575), \"\", \"Helling\")","v":""},null,null,null,{"$f":" IF(OR(DakType <> \"plat dak\", PV =  Lists!E575), \"\", \"°\")","v":""}]
[null,null,null,null,{"$f":" IF(PV =  Lists!E575, \"\", \"Installatiejaar\")","v":""}]

{"sheet":"Resultaten","index":1,"n_rows":117,"n_cols":23,"rows_kept":117,"cut":false,"hidden":false,"merged":[[1,7,2,16],[94,1,114,1],[116,1,136,1],[28,1,48,1],[50,1,70,1],[5,1,25,1],[72,1,92,1]]}
[]
[null,null,null,null,null,null,null,{"$f":"'LCC Rekenblad'!H2:U3 & \" - Resultaten\"","v":"Life Cycle Cost Rekenblad - Gebouwschil en Energie - Resultaten"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" 'LCC Rekenblad'!Z2","v":"Datum"},{"$f":" 'LCC Rekenblad'!AA2","v":"2015-09-14"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" 'LCC Rekenblad'!Z3","v":"Versie"},{"$f":" 'LCC Rekenblad'!AA3","v":"v 1.2 "}]
[]
[]
[null,"Overzicht alle Scenario's"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":" \"Scenario 1 - \" & Overview!J11 & \" - \" & Overview!J12","v":"Scenario 1 -  - "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":" \"Scenario 2 - \" & Overview!K11 & \" - \" & Overview!K12","v":"Scenario 2 -  - "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":" \"Scenario 3 - \" & Overview!L11 & \" - \" & Overview!L12","v":"Scenario 3 -  - "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":" \"Scenario 4 - \" & Overview!M11 & \" - \" & Overview!M12","v":"Scenario 4 -  - "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":" \"Scenario 5 - \" & Overview!N11 & \" - \" & Overview!N12","v":"Scenario 5 -  - "}]

{"sheet":"Lists","index":2,"n_rows":615,"n_cols":24,"rows_kept":615,"cut":false,"hidden":true,"merged":[]}
[]
["Algemeen"]
[]
[null,"Ja / Nee"]
[]
[null,null,null,null,"ja"]
[null,null,null,null,"nee"]
[]
[null,"Projectnaam"]
[]
[null,null,null,null,"",""]
[]
[]
[]
["Bestemming"]
[]
[null,null,null,null,"woonzorgcentrum"]
[]
[null,null,null,null,"woonzorgcentrum"]
[null,null,null,null,"ziekenhuis"]
[]
[]
["Type Aansluiting"]
[]
[null,null,null,null,"laagspanning"]
[]
[null,null,null,null,"laagspanning"]
[null,null,null,null,"middenspanning"]
[]
["Indeling"]
[]
[null,null,null,null,null,"opp %"]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C24","v":"Kamers"},""]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C25","v":"Leefruimte / Eetzaal / Inkom"},""]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C26","v":"Keuken / Kantoor / Leesruimte"},""]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C27","v":"Verpleegruimte / Wasserij / Kine"},""]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C28","v":"Gangen / Berging / Technisch"},""]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C29","v":"Overige"},""]
[]
[]
[]
["Geometrie"]
[]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C34","v":"Volume"},"","m³"]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C35","v":"Totaal vloeroppervlak"},"","m²"]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!L32","v":"Vloerplaat"},"","m²"]
[]
[null,null,null,null,"Aantal Bouwlagen",{"$f":" ROUND(F45 / F46, 0)","v":{"$error":"#VALUE!"}}]
[]
[]
["Oriëntatie"]
[]
[null,null,null,null,null,"°","gevel (+90°)","dak (+180°)","+90°","+180°","+270°"]
[null,null,null,null,"noord",{"$f":" VLOOKUP($E$54, $E$57:$K$64, 2, FALSE)","v":180},{"$f":" VLOOKUP($E$54, $E$57:$K$64, 3, FALSE)","v":"oost"},{"$f":" VLOOKUP($E$54, $E$57:$K$64, 4, FALSE)","v":"zuid"},{"$f":" VLOOKUP($E$54, $E$57:$K$64, 5, FALSE)","v":-90},{"$f":" VLOOKUP($E$54, $E$57:$K$64, 6, FALSE)","v":0},{"$f":" VLOOKUP($E$54, $E$57:$K$64, 7, FALSE)","v":90}]
[]
[null,null,null,null,null,"°","gevel (+90°)","dak (+180°)","+90°","+180°","+270°"]
[null,null,null,null,"noord",180,"oost","zuid",-90,0,90]
[null,null,null,null,"noord-oost",-135,"zuid-oost","zuid-west",-45,45,135]
[null,null,null,null,"oost",-90,"zuid","west",0,90,180]
[null,null,null,null,"zuid-oost",-45,"zuid-west","noord-west",45,135,-135]
[null,null,null,null,"zuid",0,"west","noord",90,180,-90]
[null,null,null,null,"zuid-west",45,"noord-west","noord-oost",135,-135,-45]
[null,null,null,null,"west",90,"noord","oost",180,-90,0]
[null,null,null,null,"noord-west",135,"noord-oost","zuid-oost",-135,-45,45]
[]
[]
[]
[]
["Gevel"]
[]
[null,"Oriëntatie - Oppervlakte"]
[]
[null,null,null,null,null,"opake delen","vensters"]
[null,null,null,null,{"$f":" E54","v":"noord"},"",""]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!M25","v":"oost"},"",""]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!M26","v":"zuid"},"",""]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!M27","v":"west"},"",""]
[]
["Dak"]
[]
[null,"Dak Type"]
[]
[null,null,null,null,"plat dak"]
[]
[null,null,null,null,"plat dak"]
[null,null,null,null,"hellend dak"]
[null,null,null,null,"zadeldak"]
[]
[null,"Beschikbaarheid dak"]
[]
[null,null,null,null,"Beschikbaarheid dak",0.85]
[]
[null,"Oriëntatie - Oppervlakte - Helling"]
[]
[null,null,null,null,null,"opake delen","vensters","helling","oriëntatie"]
[null,null,null,null,"zuid","","","-  ",{"$f":" IFERROR(VLOOKUP(E96, $E$57:$K$64, 2, FALSE), 0)","v":0}]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!$M$30","v":""},"-  ","-  ","-  ",{"$f":" IFERROR(VLOOKUP(E97, $E$57:$K$64, 2, FALSE), 0)","v":0}]
[]
["Vloer"]
[]
[null,"Vloer Type"]
[]
[]
[null,null,null,null,"boven grond"]
[]
[null,null,null,null,"boven grond"]
[null,null,null,null,"boven kelder / parking"]
[]
[null,"Vloer Oppervlakte"]
[]
[null,null,null,null,null,"%"]
[null,null,null,null,"percentage boven kelder/parking",""]
[]
[null,null,null,null,null,"m"]
[null,null,null,null,"geschatte perimeter boven volle grond",""]
[]
["Isolatie Type"]
[]
[null,"Isolatie Default"]
[]
[null,null,null,null,"default waarden"]
[]
[null,null,null,null,"default waarden"]
[null,null,null,null,"eigen waarden"]
[]
[null,null,"Mogelijke Isolatietypes"]
[]
[null,null,null,null,null,"λ-waarde (W/mK)","€/cm/m²"]
[null,null,null,null,"PUR",2.7E-2,3.24]
[null,null,null,null,"MW",3.7499999999999999E-2,2.62]
[null,null,null,null,"EPS",0.04,3.13]
[null,null,null,null,"XPS",0.03,3.31]
[null,null,null,null,"Cellulose",3.9E-2,2.74]
[]
[null,null,"Isolatie Type "]
[null,null,null,null,null,null,null,"in formula (cause the thicknesses can change)"]
[null,null,null,null,null,"Type","Dikte (cm)","€/m²","U-waarde isolatie(W/m²K)"]
[null,null,null,null,"Isolatie Gevel","PUR","",{"$f":" G138 * VLOOKUP(F138, $E$129:$G$133, 3, FALSE)","v":{"$error":"#VALUE!"}},{"$f":" VLOOKUP(F138, $E$129:$G$133, 2, FALSE) / (G138 / 100)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"Isolatie Dak","PUR","",{"$f":" G139 * VLOOKUP(F139, $E$129:$G$133, 3, FALSE)","v":{"$error":"#VALUE!"}},{"$f":" VLOOKUP(F139, $E$129:$G$133, 2, FALSE) / (G139 / 100)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"Isolatie Vloerplaat","PUR","",{"$f":" G140 * VLOOKUP(F140, $E$129:$G$133, 3, FALSE)","v":{"$error":"#VALUE!"}},{"$f":" VLOOKUP(F140, $E$129:$G$133, 2, FALSE) / (G140 / 100)","v":{"$error":"#VALUE!"}}]
[]
[null,"Isolatie Eigen Waarden"]
[]
[null,null,null,null,null,"W/m²K","€/m²"]
[null,null,null,null,"U-waarde Gevel","1.00 ","-  "]
[null,null,null,null,"U-waarde Dak","1.00 ","-  "]
[null,null,null,null,"U-waarde Vloerplaat","1.00 ","-  "]
[]
[]
["Ramen"]
[]
[null,"Ramen Default"]
[]
[null,null,null,null,"default waarden"]
[]
[null,null,null,null,"default waarden"]
[null,null,null,null,"eigen waarden"]
[]
[null,null,"Glas Type"]
[]
[null,null,null,null,null,"Ug","€/m²"]
[null,null,null,null,"dubbel glas Ug = 1.1",{"$f":" VLOOKUP($E162, $E$165:$G$168, 2, FALSE)","v":1.1000000000000001},{"$f":" VLOOKUP($E162, $E$165:$G$168, 3, FALSE)","v":84.7}]
[]
[null,null,null,null,null,"Ug","€/m²"]
[null,null,null,null,"dubbel glas Ug = 1.1",1.1000000000000001,84.7]
[null,null,null,null,"dubbel glas Ug = 1.0",1,87]
[null,null,null,null,"dubbel glas Ug = 0.9",0.9,100]
[null,null,null,null,"drievoudig glas Ug = 0.6",0.6,138.44999999999999]
[]
[null,null,"Kader Type"]
[]
[null,null,null,null,null,"Up","€/m²"]
[null,null,null,null,"aluminium Up = 3.0",{"$f":" VLOOKUP($E173, $E$176:$G$182, 2, FALSE)","v":3},{"$f":" VLOOKUP($E173, $E$176:$G$182, 3, FALSE)","v":345}]
[]
[null,null,null,null,null,"Up","€/m²"]
[null,null,null,null,"aluminium Up = 3.0",3,345]
[null,null,null,null,"aluminium Up = 2.4",2.4,365]
[null,null,null,null,"aluminium Up = 1.7",1.7,395]
[null,null,null,null,"aluminium Up = 0.8",0.8,454]
[null,null,null,null,"hout",1.5,389]
[null,null,null,null,"hout - aluminium",1.5,468.5]
[null,null,null,null,"PVC",1.3,219]
[]
[null,null,"Thermische Onderbreking"]
[]
[null,null,null,null,null," Psi","€/m²"]
[null,null,null,null,"zonder thermische onderbreking",{"$f":" VLOOKUP($E187, $E$190:$G$191, 2, FALSE)","v":0.08},{"$f":" VLOOKUP($E187, $E$190:$G$191, 3, FALSE)","v":0}]
[]
[null,null,null,null,null,"Psi","€/m²"]
[null,null,null,null,"zonder thermische onderbreking",0.08,0]
[null,null,null,null,"met thermische onderbreking",3.5000000000000003E-2,10]
[]
[]
[null,null,"Zon Type"]
[]
[null,null,null,null,null,"g-waarde","LTA-waarde","€/m²"]
[null,null,null,null,"niet-zonwerend glas",{"$f":" VLOOKUP(E162, $E$204:$G$207, (IF(E197 = E200, 2, 3)), FALSE)","v":0.52},{"$f":" VLOOKUP(E162, $E$210:$G$213, (IF(E197 = E200, 2, 3)), FALSE)","v":0.7},{"$f":" VLOOKUP($E197, $E$200:$F$201, 2, FALSE)","v":0}]
[]
[null,null,null,null,null,"€/m²"]
[null,null,null,null,"niet-zonwerend glas",0]
[null,null,null,null,"zonwerend glas",44]
[]
[null,null,null,null,"g-waarde",{"$f":"E200","v":"niet-zonwerend glas"},{"$f":"E201","v":"zonwerend glas"}]
[null,null,null,null,{"$f":" E165","v":"dubbel glas Ug = 1.1"},0.52,0.28000000000000003]
[null,null,null,null,{"$f":" E166","v":"dubbel glas Ug = 1.0"},0.5,0.26500000000000001]
[null,null,null,null,{"$f":" E167","v":"dubbel glas Ug = 0.9"},0.47,0.25]
[null,null,null,null,{"$f":" E168","v":"drievoudig glas Ug = 0.6"},0.61,0.35]
[]
[null,null,null,null,"LTA",{"$f":"F203","v":"niet-zonwerend glas"},{"$f":"G203","v":"zonwerend glas"}]
[null,null,null,null,{"$f":"E204","v":"dubbel glas Ug = 1.1"},0.7,0.3]
[null,null,null,null,{"$f":"E205","v":"dubbel glas Ug = 1.0"},0.69,0.28999999999999998]
[null,null,null,null,{"$f":"E206","v":"dubbel glas Ug = 0.9"},0.68,0.25]
[null,null,null,null,{"$f":"E207","v":"drievoudig glas Ug = 0.6"},0.65,0.35]
[]
[null,"Ramen Eigen Waarden"]
[null,null,null,null,null,"Uw","g-waarde","LTA-waarde","€/m²"]
[null,null,null,null,"Eigenschappen raam","5.00 ","1.00 ",{"$f":" FORECAST((G217 / 1), $F$220:$F$233, $E$220:$E$233)","v":1.1218421052631582},"-  "]
[]
[null,null,null,null,"g-waarde","LTA-waarde"]
[null,null,null,null,0.85,0.9]
[null,null,null,null,0.8]
[null,null,null,null,0.75,0.8]
[null,null,null,null,0.7]
[null,null,null,null,0.65]
[null,null,null,null,0.6,0.73]
[null,null,null,null,0.55000000000000004]
[null,null,null,null,0.5,0.7]
[null,null,null,null,0.45000000000000101,0.68]
[null,null,null,null,0.40000000000000102,0.55000000000000004]
[null,null,null,null,0.35000000000000098]
[null,null,null,null,0.30000000000000099,0.25]
[null,null,null,null,0.250000000000001,0.25]
[null,null,null,null,0.20000000000000101]
[]
[]
["Zonnewering"]
[]
[null,"Type Zonnewering"]
[]
[null,null,null,null,null,"Fc",null,"€/m²"]
[null,null,null,null,"geen",{"$f":" VLOOKUP($E241, $E$244:$H$249, 2, FALSE)","v":1},{"$f":" VLOOKUP($E241, $E$244:$H$249, 3, FALSE)","v":"NA"},{"$f":" VLOOKUP($E241, $E$244:$H$249, 4, FALSE)","v":0}]
[]
[null,null,null,null,null,"Fc",null,"€/m²"]
[null,null,null,null,"geen",1,"NA",0]
[null,null,null,null,"binnen - manuele bediening",0.9,"manual",73]
[null,null,null,null,"binnen - elektronische bediening - geen sturing",0.9,"manual",200]
[null,null,null,null,"buiten - elektronische bediening - geen sturing",0.5,"manual",250]
[null,null,null,null,"buiten - elektronische bediening - sturing",0.5,"automatic",350]
[null,null,null,null,"structurele zonnewering in het vlak",0.5,"NA",295]
[]
[null,"Locatie Zonnewering"]
[]
[null,null,null,null,null,"van","tot"]
[null,null,null,null,"overal",{"$f":" VLOOKUP($E254, $E$257:$G$260, 2, FALSE)","v":-180},{"$f":" VLOOKUP($E254, $E$257:$G$260, 3, FALSE)","v":180}]
[]
[null,null,null,null,null,"van","tot"]
[null,null,null,null,"zuid-oost tot zuid-west",-45,45]
[null,null,null,null,"oost tot west",-90,90]
[null,null,null,null,"noord-oost tot noord-west",-135,135]
[null,null,null,null,"overal",-180,180]
[]
["Verwarmingssytseem"]
[]
[null,"Installatie Preferent"]
[]
[null,null,null,null,null,"rendement/COP"]
[null,null,null,null,"gascondensatieketel",""]
[]
[null,null,null,null,"gascondensatieketel"]
[null,null,null,null,"pelletketel"]
[null,null,null,null,"lucht-lucht warmtepomp"]
[null,null,null,null,"lucht-water warmtepomp"]
[null,null,null,null,"bodem-water warmtepomp"]
[null,null,null,null,"water-water warmtepomp"]
[null,null,null,null,"WKK"]
[]
[null,null,null,null,"gascondensatieketel","Condenserende ketel","Aardgas"]
[null,null,null,null,"pelletketel","Niet condenserende ketel","Hout"]
[null,null,null,null,"lucht-lucht warmtepomp","Warmtepomp","Elektriciteit"]
[null,null,null,null,"lucht-water warmtepomp","Warmtepomp","Elektriciteit"]
[null,null,null,null,"bodem-water warmtepomp","Warmtepomp","Elektriciteit"]
[null,null,null,null,"water-water warmtepomp","Warmtepomp","Elektriciteit"]
[null,null,null,null,"WKK","Externe warmtelevering","Aardgas"]
[]
[null,"Installatie Niet Preferent"]
[null,null,null,null,null,"rendement"]
[null,null,null,null,"geen",""]
[]
[null,null,null,null,"geen"]
[null,null,null,null,"gascondensatieketel"]
[]
[null,null,null,null,"gascondensatieketel","Condenserende ketel","Aardgas"]
[null,null,null,null,"geen"]
[]
[]
[null,null,null,null,"lucht-water warmtepomp","enkel buitenlucht","water"]
[null,null,null,null,"bodem-water warmtepomp","bodem","water"]
[null,null,null,null,"water-water warmtepomp","grondwater","water"]
[null,null,null,null,"lucht-lucht warmtepomp","enkel buitenlucht","ruimtelucht"]
[]
[null,"Emissiesysteem Warmte"]
[null,null,null,null,null,"€/(kW/m²)"]
[null,null,null,null,"radiatoren regime 70/50°C",{"$f":" VLOOKUP(E303, E305:F310, 2, FALSE)","v":120}]
[]
[null,null,null,null,"radiatoren regime 70/50°C",120,"€/kW"]
[null,null,null,null,"radiatoren regime 60/40 °C",140,"€/kW"]
[null,null,null,null,"radiatoren regime 50/30 °C",255,"€/kW"]
[null,null,null,null,"vloerverwarming",40,"€/m²"]
[null,null,null,null,"binnenunits lucht-lucht warmtepomp",0,"€/kW"]
[null,null,null,null,"via de ventilatielucht",0,"€/kW"]
[]
[null,null,null,null,null,"codes bepalen kostprijsformules"]
[null,null,null,null,"radiatoren regime 70/50°C","rad 70/50"]
[null,null,null,null,"radiatoren regime 60/40 °C","rad 60/40"]
[null,null,null,null,"radiatoren regime 50/30 °C","rad 50/30"]
[null,null,null,null,"vloerverwarming","VV"]
[null,null,null,null,"binnenunits lucht-lucht warmtepomp","l-l WP"]
[null,null,null,null,"via de ventilatielucht","ventilatielucht"]
[null,null,null,null,null,null,null,null,null,null,null,"vertrek","retour"]
[null,null,null,null,null,"vertrek","retour","delta T",null,null,null,35,31]
[null,null,null,null,"radiatoren regime 70/50°C",70,50,{"$f":"F321-G321","v":20},null,null,null,40,34]
[null,null,null,null,"radiatoren regime 60/40 °C",60,40,{"$f":"F322-G322","v":20},null,null,null,45,37]
[null,null,null,null,"radiatoren regime 50/30 °C",50,30,{"$f":"F323-G323","v":20},null,null,null,50,40]
[null,null,null,null,"vloerverwarming",{"$f":" IF(Sim!R26 < 59, 35, IF(Sim!R26 < 78, 40, IF(Sim!R26 < 96, 45, 50)))","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(L320:L323,F324,M320:M323)","v":0},{"$f":"F324-G324","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"via de ventilatielucht",{"$f":"IF(Sim!X12=\"Warmtepomp\",45,60)","v":60},{"$f":"IF(Sim!X12=\"Warmtepomp\",35,40)","v":40},{"$f":"F325-G325","v":20}]
[]
[null,"Mogelijkheid verwarming via de ventilatie lucht"]
[]
[null,null,null,null,"maximaal verwarmingsvermogen via de ventilatielucht",{"$f":" 'E1'!I11 * Heatloss!F4 * Heatloss!F5 * 12 / 1000 / 3600","v":0},"kW"]
[null,null,null,null,"verwarming via de ventilatielucht mogelijk?",{"$f":" IF(AND(F538 = \"D\", (Heatloss!F28 + Heatloss!F38 + Heatloss!F48) < F329),\"ja\", \"nee\")","v":{"$error":"#DIV/0!"}}]
[]
["Sanitair Warm Water"]
[]
[null,"Basiswaarden"]
[]
[null,null,null,null,"Aantal bedden",""]
[null,null,null,null,"Vloeroppervlak keuken",""]
[]
[null,"Installatie Preferent"]
[]
[null,null,null,null,null,"rendement/COP","boiler?"]
[null,null,null,null,"gascondensatieketel",null,"ja"]
[]
[null,null,null,null,"gascondensatieketel"]
[null,null,null,null,"pelletketel"]
[null,null,null,null,"WKK"]
[]
[null,null,null,null,"gascondensatieketel","verbrandingstoestel"]
[null,null,null,null,"pelletketel","verbrandingstoestel"]
[null,null,null,null,"WKK","gebouwgebonden WKK"]
[]
[null,null,null,null,"gascondensatieketel","Condenserende ketel"]
[null,null,null,null,"pelletketel","Niet condenserende ketel"]
[null,null,null,null,"WKK","Niet condenserende ketel"]
[]
[null,null,null,null,"Bijlage V - EPW - Tabel 14","zonder opslagvat","met opslagvat en 20 mm isolatie"]
[null,null,null,null,"Condenserende ketel",0.85,0.76]
[null,null,null,null,"Niet condenserende ketel",0.75,0.67]
[]
[null,"Installatie Niet Preferent"]
[]
[null,null,null,null,null,"rendement"]
[null,null,null,null,"geen"]
[]
[null,null,null,null,"geen"]
[null,null,null,null,"gascondensatieketel"]
[]
[null,null,null,null,"gascondensatieketel","Condenserende ketel","Aardgas"]
[null,null,null,null,"geen"]
[]
[null,"Zonneboiler"]
[null,null,null,null,null,"m² input gebruiker","m² input - value format","m² rekening houdend met beschikbaarheid","m² rekening houdend met beschikbaarheid, optimaal oppervlak en de correctiefactor","m² dakoppervlak","optimale helling","helling","oriëntatie","correctiefactor"]
[null,null,null,null,"zonder zonnecollectoren","",{"$f":" F373 / 1","v":{"$error":"#VALUE!"}},{"$f":" MIN(F373 / 1, IF(DakType = \"plat dak\", F383, IF(DakType = \"hellend dak\", F387, F391)))","v":{"$error":"#VALUE!"}},{"$f":" IF(F398 * N373 <= H373, F398 * N373, H373)","v":{"$error":"#VALUE!"}},{"$f":" IF(DakType = \"plat dak\", I373 * F382, I373 / F91)","v":{"$error":"#VALUE!"}},{"$f":" G431","v":35},{"$f":" IF(DakType = \"plat dak\", F381, H96 / 1)","v":35},{"$f":" IF(DakType = E85, 0, IF(I96 > 90, I96 - 180, IF(I96 < -90, I96 + 180, I96)))","v":0},{"$f":" IF(DakType = \"plat dak\", G416, G415)","v":1}]
[]
[null,null,null,null,"met zonnecollectoren"]
[null,null,null,null,"zonder zonnecollectoren"]
[]
[null,null,"Berekening Plat Dak"]
[]
[null,null,null,null,"Schaduwhoek",17,"°"]
[null,null,null,null,"Helling",{"$f":" G431","v":35},"°"]
[null,null,null,null,"Ratio dakoppervlak / moduleoppervlak",{"$f":" 1 / SIN(rad(F380)) * SIN(rad(180) - rad(F380) - rad(F381))","v":2.6952360330286136}]
[null,null,null,null,"Maximaal Collector oppervlak bij plat dak",{"$f":" ROUND(F91 * (F96 - G96) / Lists!F382, 0)","v":{"$error":"#VALUE!"}},"m²"]
[]
[null,null,"Berekening Hellend Dak"]
[]
[null,null,null,null,"Maximaal Collector oppervlak bij hellend dak",{"$f":" ROUND(IF(AND(I$96 >=-90, I$96 <= 90), F91 * (F$96 - G$96), 0), 0)","v":{"$error":"#VALUE!"}},"m²"]
[]
[null,null,"Berekening Zadeldak"]
[]
[null,null,null,null,"Maximaal Collector oppervlak bij zadeldak",{"$f":" ROUND(IF(AND(I$96 >= -90, I$96 <= 90),  $F$91 * (F$96 - G$96) + IF(AND(I$97 >= -90, I$97 <= 90), $F$91 * (F$97 - G$97), 0), $F$91 * (F$97 - G$97)), 0)","v":{"$error":"#VALUE!"}},"m²"]
[]
[null,null,"Berekening Sww verbruik"]
[]
[null,null,null,null,"Verbruik sww",65,"l/day @ 60°C",null,"bron: quickscan solaire thermique"]
[null,null,null,null,"Totaal verbruik sww",{"$f":" F336 * F395 / 1000","v":{"$error":"#VALUE!"}},"m³/day @ 60°C"]
[null,null,null,null,"Optimaal aantal opslagtanks",{"$f":" IF(F396 < 2, 1, IF(F396 < 4, 2, IF(F396 < 10, 3, 4)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"Optimale oppervlakte zonnecollectoren",{"$f":" $F$403 * F396 + $G$403","v":{"$error":"#VALUE!"}},"m²"]
[null,null,null,null,"Optimaal opslagvolume",{"$f":" $F$404 * F396 +$G$404","v":{"$error":"#VALUE!"}},"m³"]
[null,null,null,null,"Optimaal opslagvolume per tank",{"$f":" F399 / F397","v":{"$error":"#VALUE!"}},"m³"]
[]
[null,null,null,null,null,"A","B"]
[null,null,null,null,"Scoll",15.689,4.6157000000000004]
[null,null,null,null,"Storage",1.2775000000000001,8.9200000000000002E-2]
[null,null,null,null,"Specific Production",-0.1033,516.54999999999995]
[]
[null,null,null,null,"Verbruik sww ifv berekend collectoroppervlak",{"$f":" F396 / (F398 * N373) * I373","v":{"$error":"#VALUE!"}},"m³/dag @ 60°C"]
[null,null,null,null,"Berekend aantal opslagtanks",{"$f":" IF(F407 < 2, 1, IF(F407 < 4, 2, IF(F407 < 10, 3, 4)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"Berekend opslagvolume",{"$f":" $F$404 * F407 +$G$404","v":{"$error":"#VALUE!"}},"m³"]
[null,null,null,null,"Berekend opslagvolume per tank",{"$f":" F409 / F408","v":{"$error":"#VALUE!"}},"m³"]
[]
[null,null,"Berekening Correctiefactor"]
[]
[null,null,null,null,null,"InclinOpt","FactCorr","OrientOpt","ST_Scoll"]
[null,null,null,null,"Hellend dak",{"$f":" F425","v":{"$error":"#VALUE!"}},{"$f":" F428","v":{"$error":"#VALUE!"}},{"$f":" F426","v":0},1.2]
[null,null,null,null,"Plat dak",{"$f":" G431","v":35},{"$f":" G430","v":1},{"$f":" F426","v":0},3.35]
[]
[null,null,null,null,"Helling",0,5,10,15,20,25,30,35,40,45,50,55,60,65,70,75,80,85,90]
[null,null,null,null,-90,1.1325245071082191,1.1360851848832036,1.1442581292524734,1.1556208762857842,1.1699821819046561,1.1866682472181436,1.2061012657367933,1.2284795746354584,1.2542357665474078,1.2833865758009408,1.3177565482146532,1.3559394342854649,1.4004463014114432,1.4503469202157042,1.5073148902489093,1.5744660720675896,1.6475681776175075,1.7305791809192896,1.8294964008317962]
[null,null,null,null,90,1.1325245071082191,1.1355201339595595,1.143099933074192,1.1542938491717039,1.1683069303078619,1.1854844083168292,1.2047224982076326,1.2272705864744082,1.2529741423784246,1.2826686607212516,1.3152634466587649,1.3539349382578771,1.3968724924788816,1.4467257569567116,1.5039658180579427,1.566800277172987,1.6404042260313263,1.7275420939945243,1.8209638763408065]
[null,null,null,null,0,1.1325245071082191,1.0934498566670614,1.0623871648166676,1.0382744304001281,1.0202422204238508,1.0080476515800354,1.0013014600889847,1,1.004028115746658,1.0133337891988776,1.0281212793509709,1.0491045035979574,1.0766198672210936,1.1111264974747355,1.1539240694164814,1.2064879720797579,1.2699298087543058,1.3466628276766783,1.4396113849601737]
[null,null,null,null,-45,1.1325245071082191,1.1057187181829036,1.085241123281848,1.0698219507242057,1.0595997058541422,1.0537154274650238,1.0523960600689375,1.0560073159695891,1.0638181166991978,1.076771764984803,1.0958123326807963,1.1204449970249701,1.149472295249673,1.1861382413733439,1.2316700809515608,1.2863201484150733,1.349604218949672,1.4248699947975902,1.5152601047135479]
[null,null,null,null,45,1.1325245071082191,1.1053283909559524,1.0842052825519943,1.0684517372095736,1.0572854684289505,1.0509991858443004,1.0493785084028957,1.0517291186836752,1.0594439929682735,1.0721266040265613,1.0887678412694843,1.1112474583910767,1.1407668449972304,1.177559105503412,1.2194026770910864,1.2699944739040023,1.3315731968503732,1.4040418867708269,1.4884262713964214]
[]
[null,null,null,null,"Invoer helling hellend dak",{"$f":" H96 / 1","v":{"$error":"#VALUE!"}},{"$f":"MATCH(F425,F418:X418)","v":{"$error":"#VALUE!"}},"Positie tabel"]
[null,null,null,null,"Invoer oriëntatie",{"$f":" M373","v":0},{"$f":"MATCH(F426, E419:E423)","v":3},"Positie tabel"]
[]
[null,null,null,null,"Correctiefactor hellend dak",{"$f":" HLOOKUP(F425, E418:X423, MATCH(F426, E418:E423,0 ))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"optimum théorique","valeur sélectionnée"]
[null,null,null,null,"Correctiefactor plat dak",{"$f":"MIN(OFFSET(F418, MATCH(F426, E419:E423, 0), 0):OFFSET(X418, MATCH(F426, E419:E423, 0), 0))","v":1},{"$f":" HLOOKUP(G431, E418:X423, MATCH(F426,E418:E423, 0))","v":1}]
[null,null,null,null,"Inclinaison optimale",{"$f":"OFFSET(E418, 0, MATCH(MIN(OFFSET(F418, MATCH(F426, E419:E423, 0), 0):OFFSET(X418, MATCH(F426, E419:E423, 0), 0)),OFFSET(F418, MATCH(F426, E419:E423, 0), 0):OFFSET(X418, MATCH(F426, E419:E423, 0), 0), 0))","v":35},{"$f":" OFFSET(G418, 0, MATCH(MIN(OFFSET(H418, MATCH(F426, $E$419:$E$423, 0), 0):OFFSET(X418, MATCH(F426, $E$419:$E$423, 0), 0)), OFFSET(H418, MATCH(F426,$E$419:$E$423, 0), 0):OFFSET(X418, MATCH(F426, $E$419:$E$423, 0), 0), 0))","v":35}]
[]
[null,"Circulatieleiding / Tapleiding"]
[]
[null,null,null,null,"layout","isolatieniveau","m/kamer input gebruiker","m/kamer","R (mK/W)","m/tappunt"]
[null,null,null,null,"onbekend","standaard","20 ",{"$f":" IF(Layout = E441, G436 / 1, VLOOKUP(Layout, E441:F446, 2, FALSE))","v":20},{"$f":" VLOOKUP(Circulatie, E451:F452, 2, FALSE)","v":5.3},""]
[]
[null,null,"Typische gebouw layout"]
[]
[null,null,null,null,"layout","m/kamer"]
[null,null,null,null,"onbekend"]
[null,null,null,null,"kruis",6.3250000000000002]
[null,null,null,null,"diep kruis",9.9749999999999996]
[null,null,null,null,"slinger",7.0612500000000002]
[null,null,null,null,"patio",8.8375000000000004]
[null,null,null,null,"dubbele patio",8.1934523809523814]
[]
[]
[null,null,"Isolatieniveau Circulatieleiding"]
[null,null,null,null,null,"R (mK/W)"]
[null,null,null,null,"standaard",5.3]
[null,null,null,null,"verbeterd",6.2]
[]
[]
["Koelsysteem"]
[]
[null,"Installatie Preferent"]
[null,null,null,null,null,"EER/COP","EER"]
[null,null,null,null,"compressiekoelmachine","2.80 ",{"$f":" VLOOKUP(Opwekking_Koude, $E$462:$F$465, 2, FALSE)","v":""}]
[]
[]
[null,null,null,null,"compressiekoelmachine",{"$f":" \"\"","v":""}]
[null,null,null,null,"koudeopslag",20]
[null,null,null,null,"warmtepomp in zomerbedrijf (in combinatie met koudeopslag)",5]
[null,null,null,null,"lucht-lucht warmtepomp"]
[]
[null,"Installatie Niet Preferent"]
[]
[null,null,null,null,null,"EER"]
[null,null,null,null,"geen","2.00 "]
[]
[null,null,null,null,"geen"]
[null,null,null,null,"compressiekoelmachine"]
[]
[null,"Emissiesysteem Koude"]
[]
[null,null,null,null,"koelplafonds"]
[]
[null,null,null,null,"Emissiesysteem Koude"]
[null,null,null,null,"koelplafonds"]
[null,null,null,null,"binnenunits lucht-lucht warmtepomp"]
[]
[null,"Gekoelde Vloeroppervlakte"]
[]
[null,null,null,null,""]
[]
[]
[]
["Foutmeldingen verwarming - koelsysteem"]
[]
[null,"Installatie verwarming"]
[]
[null,null,null,null,"Foutmelding installatie verwarming, koeling",{"$f":" SUM(F494:F497)","v":0}]
[null,null,null,null,null,{"$f":" IF(AND(Opwekking_Koude <> \"compressiekoelmachine\", Opwekking_Koude <> \"lucht-lucht warmtepomp\", Opwekking_Warmte <> \"bodem-water warmtepomp\", Opwekking_Warmte <> \"water-water warmtepomp\"),1, 0)","v":0}]
[null,null,null,null,null,{"$f":" IF(AND(OR(Opwekking_Warmte = \"bodem-water warmtepomp\", Opwekking_Warmte = \"water-water warmtepomp\"), OR(Opwekking_Koude = \"compressiekoelmachine\", Opwekking_Koude = \"lucht-lucht warmtepomp\")), 1, 0)","v":0}]
[null,null,null,null,null,{"$f":" IF(AND(Opwekking_Warmte = \"lucht-lucht warmtepomp\", Opwekking_Koude <> \"lucht-lucht warmtepomp\"), 1, 0)","v":0}]
[null,null,null,null,null,{"$f":" IF(AND(Opwekking_Warmte <> \"lucht-lucht warmtepomp\", Opwekking_Koude = \"lucht-lucht warmtepomp\"), 1, 0)","v":0}]
[]
[]
[null,null,null,null,"Foutmelding lucht-lucht warmtepomp verwarming",{"$f":" IF(AND(Opwekking_Warmte = E271, Opwekking_Warmte_NP <> E289), 1, 0)","v":0}]
[null,null,null,null,"Foutmelding lucht-lucht warmtepomp koeling",{"$f":" IF(AND(Opwekking_Koude = E465, Opwekking_Koude_NP <> E472), 1, 0)","v":0}]
[]
[]
[]
["Verlichting"]
[]
[null,"Overzicht"]
[]
[null,null,null,null,null,"lichtbron","regeling","W/100lux.m²","W/armatuur","€/lumen","levensduur [h]","€/schakelgroep"]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C24","v":"Kamers"},"Compact Fluo","geen regeling",{"$f":" VLOOKUP($F510, Lichtbron, 2, FALSE)","v":2.8},{"$f":" VLOOKUP($F510, Lichtbron, 3, FALSE)","v":18},{"$f":" VLOOKUP($F510, Lichtbron, 4, FALSE)","v":0.24},{"$f":" VLOOKUP($F510, Lichtbron, 5, FALSE)","v":10000},{"$f":" VLOOKUP($G510, Verlichting_Regeling, 2, FALSE)","v":20}]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C25","v":"Leefruimte / Eetzaal / Inkom"},"Compact Fluo","geen regeling",2.8,18,0.24,{"$f":" VLOOKUP($F511, Lichtbron, 5, FALSE)","v":10000},20]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C26","v":"Keuken / Kantoor / Leesruimte"},"Compact Fluo","geen regeling",2.8,18,0.24,10000,20]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C27","v":"Verpleegruimte / Wasserij / Kine"},"Compact Fluo","geen regeling",2.8,18,0.24,10000,20]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C28","v":"Gangen / Berging / Technisch"},"Compact Fluo","geen regeling",2.8,18,0.24,10000,20]
[null,null,null,null,{"$f":" 'LCC Rekenblad'!C29","v":"Overige"},"Compact Fluo","geen regeling",2.8,18,0.24,10000,20]
[]
[null,"Type Lichtbron"]
[]
[null,null,null,null,null,"W/100lux.m²","W/armatuur","€/lumen","levensduur [h]"]
[null,null,null,null,"LED",1.8,20.25,0.3,50000]
[null,null,null,null,"Compact Fluo",2.8,18,0.24,10000]
[null,null,null,null,"TL",1.8,38.5,0.1,20000]
[null,null,null,null,"Halogeen",13.5,40,0.1,5000]
[]
[null,"Regeling"]
[]
[null,null,null,null,null,"€/schakelgroep"]
[null,null,null,null,"geen regeling",20]
[null,null,null,null,"met aanwezigheidsdetectie",120]
[null,null,null,null,"met aan- en afwezigheidsdetectie",140]
[null,null,null,null,"met aan- en afwezigheidsdetectie + dimming",460]
[]
[]
["Ventilatie"]
[]
[null,"Ventilatie Type"]
[null,null,null,null,null,null,"WTW","rendement","bypass"]
[null,null,null,null,"mechanische afvoer (systeem C)",{"$f":" VLOOKUP(Ventilatie_Systeem, $E$540:$F$541, 2, FALSE)","v":"C"},{"$f":" IF(Ventilatie_Systeem = E541, \"met warmteterugwinning\", \"zonder warmteterugwinning\")","v":"zonder warmteterugwinning"},"",{"$f":" IF(Ventilatie_Systeem = E541, 0, 1)","v":1}]
[]
[null,null,null,null,"mechanische afvoer (systeem C)","C"]
[null,null,null,null,"mechanische toevoer en afvoer (systeem D)","D"]
[]
[null,"Toerenregeling"]
[]
[null,null,null,null,null,"f ctrl","r p"]
[null,null,null,null,"zonder automatische toerenregeling",{"$f":" VLOOKUP(E546, $E$548:$G$549, 2, FALSE)","v":1},{"$f":" VLOOKUP(E546, $E$548:$G$549, 3, FALSE)","v":0.85}]
[]
[null,null,null,null,"zonder automatische toerenregeling",1,0.85]
[null,null,null,null,"met automatische toerenregeling",0.65,0.95]
[]
[null,"Warmteterugwinning"]
[]
[]
[]
[]
[null,null,null,null,"zonder warmteterugwinning"]
[null,null,null,null,"met warmteterugwinning"]
[]
[null,"By-pass"]
[]
[]
[null,null,null,null,"volledige by-pass"]
[]
[null,null,null,null,"gedeeltelijke by-pass",0.5]
[null,null,null,null,"volledige by-pass",0]
[]
[]
["Fotovoltaïsche Energie"]
[]
[null,"Fotovoltaïsche Energie"]
[]
[null,null,null,null,null,"helling gebruiker input","helling","kW","oriëntatie"]
[null,null,null,null,"geen PV","-  ",{"$f":" IFERROR(IF(DakType = E85, F573 / 1, H96/ 1), 0)","v":0},{"$f":" VLOOKUP(PV, $E$584:$F$589, 2, FALSE) / 1000","v":0},{"$f":" IF(DakType = E85, 0, IF(I96 > 90, I96 - 180, IF(I96 < -90, I96 + 180, I96)))","v":0}]
[]
[null,null,null,null,"geen PV"]
[null,null,null,null,"10 kW"]
[null,null,null,null,"25 % van het beschikbaar dakoppervlak"]
[null,null,null,null,"50 % van het beschikbaar dakoppervlak"]
[null,null,null,null,"75 % van het beschikbaar dakoppervlak"]
[null,null,null,null,"100% van het beschikbaar dakoppervlak"]
[null,null,null,null,null,null,"zelfde berekening voor zonneboiler en resulterend dakoppervlak hiervan aftrekken"]
[]
[null,null,null,null,null,"W "]
[null,null,null,null,{"$f":" E575","v":"geen PV"},0]
[null,null,null,null,"10 kW",{"$f":" MIN(10000, IF(DakType = \"plat dak\", F603, IF(DakType = \"hellend dak\", F607, F611)))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"25 % van het beschikbaar dakoppervlak",{"$f":" 25% * IF(DakType = \"plat dak\", F603, IF(DakType = \"hellend dak\", F607, F611))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"50 % van het beschikbaar dakoppervlak",{"$f":" 50% * IF(DakType = \"plat dak\", F603, IF(DakType = \"hellend dak\", F607, F611))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"75 % van het beschikbaar dakoppervlak",{"$f":" 75% * IF(DakType = \"plat dak\", F603, IF(DakType = \"hellend dak\", F607, F611))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"100% van het beschikbaar dakoppervlak",{"$f":" 100% * IF(DakType = \"plat dak\", F603, IF(DakType = \"hellend dak\", F607, F611))","v":{"$error":"#VALUE!"}}]
[]
[null,"Berekening PV voor de verschillende dakopties"]
[]
[null,null,null,null,"Breedte PV paneel (opstaand bij landscape inplanting)",1.02,"m"]
[null,null,null,null,"Vermogensdichtheid PV paneel",150,"W/m²","gemiddeld 240W voor een 1 m x 1.6 m paneel"]
[null,null,null,null,"Dakoppervlak voor zonneboiler",{"$f":" IF(Opwekking_SWW_ZB = \"met zonnecollectoren\", J373, 0)","v":0},"m²"]
[]
[null,null,"Berekening Plat Dak"]
[]
[null,null,null,null,"Schaduwhoek",17,"°"]
[null,null,null,null,"Helling",{"$f":" F573 / 1","v":{"$error":"#VALUE!"}},"°"]
[null,null,null,null,"Ratio dakoppervlak / moduleoppervlak",{"$f":" 1 / SIN(rad(F599)) * SIN(rad(180) - rad(F599) - rad(F600))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"Module oppervlak bij plat dak",{"$f":" ($F$91 * (F96 - G96) - F595) / Lists!F601","v":{"$error":"#VALUE!"}},"m²"]
[null,null,null,null,"Maximum Installatiepotentieel bij plat dak",{"$f":" MAX(0, F602 * Lists!F594)","v":{"$error":"#VALUE!"}},"W"]
[]
[null,null,"Berekening Hellend Dak"]
[]
[null,null,null,null,"Maximum Installatiepotentieel bij hellend dak",{"$f":" MAX(0, IF(AND(I$96 >=-90, I$96 <= 90), ($F$91 * (F$96 - G$96) - F595) * F594, 0))","v":{"$error":"#VALUE!"}},"W"]
[]
[null,null,"Berekening Zadeldak"]
[]
[null,null,null,null,"Maximum Installatiepotentieel bij zadeldak",{"$f":" MAX(0, (IF(AND(I$96 >= -90, I$96 <= 90), $F$91 * (F$96 - G$96) + IF(AND(I$97 >= -90, I$97 <= 90), $F$91 * (F$97 - G$97), 0), $F$91 * (F$97 - G$97)) - F595) * F594)","v":{"$error":"#VALUE!"}},"W"]
[]
[null,"Installatiejaar"]
[]
[null,null,null,null,"2014"]

{"sheet":"Overview","index":3,"n_rows":217,"n_cols":16,"rows_kept":217,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,"Scenario Nummer",null,null,1,null,"Last saved or loaded scenario",null,{"$f":" \"Scenario \" & Scenario_Nummer","v":"Scenario 1"}]
[null,null,null,null,"Back-up Current Scenario",null,null,2,null,"Index last saved or loaded scenario",null,{"$f":" MATCH(Last_Scenario, $J$10:$N$10, 0)","v":1}]
[null,null,null,null,"Reference Column",null,null,{"$f":" I8 + Scenario_Nummer","v":10},null,"Scenario Column",null,{"$f":" HLOOKUP(Input_Column, $I$8:$Q$9, 2, FALSE)","v":"J"}]
[null,null,null,null,"Scenario Input Start Row",null,null,{"$f":" $I$11","v":11}]
[null,null,null,null,"Scenario Input End Row",null,null,{"$f":" $I$105","v":105}]
[]
["Input",null,null,null,null,null,null,null,{"$f":" COLUMN(I10)","v":9},10,11,12,13,14,null,{"$f":" IFERROR(SUM(P11:P105), 1)","v":56}]
[null,null,null,null,null,null,null,null,"I","J","K","L","M","N","O","P"]
[null,null,null,null,"Parameter","Referentie","Lijst","Waarde","Rijnummer","Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5",null,"≠ met laatste scenario"]
[null,null,null,null,"Naam Project","TextBox1",null,{"$f":" Lists!E11","v":""},{"$f":" ROW(E11)","v":11},null,null,null,null,null,null,{"$f":" IF(H11 = INDEX(J11:N11, $L$3), 0, 1)","v":0}]
[null,null,null,null,"Naam Scenario Variant","TextBox48",null,{"$f":" Lists!F11","v":""},{"$f":" ROW(E12)","v":12},null,null,null,null,null,null,0]
[null,null,null,null,"Aansluiting","ComboBox37","Aansluiting_Lijst",{"$f":" Lists!E$25","v":"laagspanning"},{"$f":" ROW(E13)","v":13},null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Oppervlaktepercentage \" & Lists!E33","v":"Oppervlaktepercentage Kamers"},"TextBox41",null,{"$f":" IFERROR(Lists!F33 / 1, 0)","v":0},{"$f":" ROW(E14)","v":14},null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" \"Oppervlaktepercentage \" & Lists!E34","v":"Oppervlaktepercentage Leefruimte / Eetzaal / Inkom"},"TextBox39",null,{"$f":" IFERROR(Lists!F34 / 1, 0)","v":0},{"$f":" ROW(E15)","v":15},null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" \"Oppervlaktepercentage \" & Lists!E35","v":"Oppervlaktepercentage Keuken / Kantoor / Leesruimte"},"TextBox52",null,{"$f":" IFERROR(Lists!F35 / 1, 0)","v":0},16,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" \"Oppervlaktepercentage \" & Lists!E36","v":"Oppervlaktepercentage Verpleegruimte / Wasserij / Kine"},"TextBox53",null,{"$f":" IFERROR(Lists!F36 / 1, 0)","v":0},17,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" \"Oppervlaktepercentage \" & Lists!E37","v":"Oppervlaktepercentage Gangen / Berging / Technisch"},"TextBox40",null,{"$f":" IFERROR(Lists!F37 / 1, 0)","v":0},18,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":" \"Oppervlaktepercentage \" & Lists!E38","v":"Oppervlaktepercentage Overige"},"TextBox54",null,{"$f":" IFERROR(Lists!F38 / 1, 0)","v":0},19,null,null,null,null,null,null,0]
[null,null,null,null,"Volume","TextBox2",null,{"$f":" IFERROR(Lists!F$44 / 1, 0)","v":0},20,null,null,null,null,null,null,0]
[null,null,null,null,"Totaal Vloeroppervlak","TextBox3",null,{"$f":" IFERROR(Lists!F$45 / 1, 0)","v":0},21,null,null,null,null,null,null,0]
[null,null,null,null,"Daktype","ComboBox_DakType","DakType_Lijst",{"$f":" Lists!E$83","v":"plat dak"},{"$f":" ROW(E22)","v":22},null,null,null,null,null,null,1]
[null,null,null,null,"Voorgevel Oriëntatie","ComboBox_Oriëntatie","Oriëntatie_Lijst",{"$f":" Lists!E$54","v":"noord"},23,null,null,null,null,null,null,1]
[null,null,null,null,"Gevel Opaak Oriëntatie 1","TextBox4",null,{"$f":" IFERROR(Lists!F$74 / 1, 0)","v":0},24,null,null,null,null,null,null,0]
[null,null,null,null,"Gevel Opaak Oriëntatie 2","TextBox5",null,{"$f":" IFERROR(Lists!F$75 / 1, 0)","v":0},25,null,null,null,null,null,null,0]
[null,null,null,null,"Gevel Opaak Oriëntatie 3","TextBox6",null,{"$f":" IFERROR(Lists!F$76 / 1, 0)","v":0},26,null,null,null,null,null,null,0]
[null,null,null,null,"Gevel Opaak Oriëntatie 4","TextBox7",null,{"$f":" IFERROR(Lists!F$77 / 1, 0)","v":0},27,null,null,null,null,null,null,0]
[null,null,null,null,"Gevel Venster Oriëntatie 1","TextBox8",null,{"$f":" IFERROR(Lists!G$74 / 1, 0)","v":0},28,null,null,null,null,null,null,0]
[null,null,null,null,"Gevel Venster Oriëntatie 2","TextBox9",null,{"$f":" IFERROR(Lists!G$75 / 1, 0)","v":0},29,null,null,null,null,null,null,0]
[null,null,null,null,"Gevel Venster Oriëntatie 3","TextBox10",null,{"$f":" IFERROR(Lists!G$76 / 1, 0)","v":0},30,null,null,null,null,null,null,0]
[null,null,null,null,"Gevel Venster Oriëntatie 4","TextBox11",null,{"$f":" IFERROR(Lists!G$77 / 1, 0)","v":0},31,null,null,null,null,null,null,0]
[null,null,null,null,"Dak Oriëntatie","ComboBox15","Oriëntatie_Lijst",{"$f":" Lists!E$96","v":"zuid"},32,null,null,null,null,null,null,1]
[null,null,null,null,"Dak Opaak Oriëntatie 1","TextBox12",null,{"$f":" IFERROR(Lists!F$96 / 1, 0)","v":0},33,null,null,null,null,null,null,0]
[null,null,null,null,"Dak Opaak Oriëntatie 2","TextBox16",null,{"$f":" IFERROR(Lists!F$97 / 1, 0)","v":0},34,null,null,null,null,null,null,0]
[null,null,null,null,"Dak Venster Oriëntatie 1","TextBox13",null,{"$f":" IFERROR(Lists!G$96 / 1, 0)","v":0},35,null,null,null,null,null,null,0]
[null,null,null,null,"Dak Venster Oriëntatie 2","TextBox29",null,{"$f":" IFERROR(Lists!G$97 / 1, 0)","v":0},36,null,null,null,null,null,null,0]
[null,null,null,null,"Dak Helling Oriëntatie 1","TextBox14",null,{"$f":" IFERROR(Lists!H$96 / 1, 0)","v":0},37,null,null,null,null,null,null,0]
[null,null,null,null,"Dak Helling Oriëntatie 2","TextBox30",null,{"$f":" IFERROR(Lists!H$97 / 1, 0)","v":0},38,null,null,null,null,null,null,0]
[null,null,null,null,"Vloerplaat Oppervlak","TextBox15",null,{"$f":" IFERROR(Lists!F$46 / 1, 0)","v":0},39,null,null,null,null,null,null,0]
[null,null,null,null,"Vloerplaat Type","ComboBox6","VloerType_Lijst",{"$f":" Lists!E$104","v":"boven grond"},40,null,null,null,null,null,null,1]
[null,null,null,null,"percentage vloer boven kelder / parking (%)","TextBox24",null,{"$f":" IFERROR(Lists!F$112 / 1, 0)","v":0},41,null,null,null,null,null,null,0]
[null,null,null,null,"geschatte perimeter boven volle grond","TextBox33",null,{"$f":" IFERROR(Lists!F115 / 1, 0)","v":0},42,null,null,null,null,null,null,{"$f":" IF(H42 = INDEX(J42:N42, $L$3), 0, 1)","v":0}]
[null,null,null,null,"Isolatie Default","ComboBox19","Isolatie_Default_Lijst",{"$f":" Lists!E$121","v":"default waarden"},43,null,null,null,null,null,null,1]
[null,null,null,null,"Isolatie Type Gevel","ComboBox3","IsolatieType_Lijst",{"$f":" Lists!F138","v":"PUR"},44,null,null,null,null,null,null,1]
[null,null,null,null,"Isolatie Type Dak","ComboBox4","IsolatieType_Lijst",{"$f":" Lists!F139","v":"PUR"},45,null,null,null,null,null,null,1]
[null,null,null,null,"Isolatie Type Vloerplaat","ComboBox5","IsolatieType_Lijst",{"$f":" Lists!F140","v":"PUR"},46,null,null,null,null,null,null,1]
[null,null,null,null,"Isolatie Dikte Gevel","TextBox19",null,{"$f":" IFERROR(Lists!G138 / 1, 0)","v":0},47,null,null,null,null,null,null,0]
[null,null,null,null,"Isolatie Dikte Dak","TextBox20",null,{"$f":" IFERROR(Lists!G139 / 1, 0)","v":0},48,null,null,null,null,null,null,0]
[null,null,null,null,"Isolatie Dikte Vloerplaat","TextBox21",null,{"$f":" IFERROR(Lists!G140 / 1, 0)","v":0},49,null,null,null,null,null,null,0]
[null,null,null,null,"U-waarde Gevel","TextBox35",null,{"$f":" IFERROR(Lists!F145 / 1, 1)","v":1},50,null,null,null,null,null,null,1]
[null,null,null,null,"U-waarde Dak","TextBox36",null,{"$f":" IFERROR(Lists!F146 / 1, 1)","v":1},51,null,null,null,null,null,null,1]
[null,null,null,null,"U-waarde Vloerplaat","TextBox37",null,{"$f":" IFERROR(Lists!F147 / 1, 1)","v":1},52,null,null,null,null,null,null,1]
[null,null,null,null,"Prijs Gevel","TextBox17",null,{"$f":" IFERROR(Lists!G145 / 1, 0)","v":0},53,null,null,null,null,null,null,0]
[null,null,null,null,"Prijs Dak","TextBox18",null,{"$f":" IFERROR(Lists!G146 / 1, 0)","v":0},54,null,null,null,null,null,null,0]
[null,null,null,null,"Prijs Vloerplaat","TextBox49",null,{"$f":" IFERROR(Lists!G147 / 1, 0)","v":0},55,null,null,null,null,null,null,0]
[null,null,null,null,"Ramen Default","ComboBox18","Ramen_Default_Lijst",{"$f":" Lists!E$154","v":"default waarden"},56,null,null,null,null,null,null,1]
[null,null,null,null,"Glas Type","ComboBox7","GlasType_Lijst",{"$f":" Lists!E$162","v":"dubbel glas Ug = 1.1"},57,null,null,null,null,null,null,1]
[null,null,null,null,"Kader Type","ComboBox1","KaderType_Lijst",{"$f":" Lists!E$173","v":"aluminium Up = 3.0"},58,null,null,null,null,null,null,1]
[null,null,null,null,"Thermische Onderbreking Type","ComboBox26","ThermischeOnderbreking_Lijst",{"$f":" Lists!E$187","v":"zonder thermische onderbreking"},59,null,null,null,null,null,null,1]
[null,null,null,null,"Zon Type","ComboBox17","g_Waarde_Lijst",{"$f":" Lists!E$197","v":"niet-zonwerend glas"},60,null,null,null,null,null,null,1]
[null,null,null,null,"U-waarde raam (W/m²K)","TextBox32",null,{"$f":" IFERROR(Lists!F217 / 1, 5)","v":5},61,null,null,null,null,null,null,1]
[null,null,null,null,"g-waarde","TextBox34",null,{"$f":" IFERROR(Lists!G217 / 1, 1)","v":1},62,null,null,null,null,null,null,1]
[null,null,null,null,"Prijs Raam","TextBox50",null,{"$f":" IFERROR(Lists!I217 / 1, 0)","v":0},63,null,null,null,null,null,null,0]
[null,null,null,null,"Type Zonnewering","ComboBox8","Zonnewering_Lijst",{"$f":" Lists!E$241","v":"geen"},64,null,null,null,null,null,null,1]
[null,null,null,null,"Locatie Zonnewering","ComboBox2","Zonnewering_Locatie_Lijst",{"$f":" Lists!E$254","v":"overal"},65,null,null,null,null,null,null,1]
[null,null,null,null,"Opwekking Warmte P","ComboBox10","Opwekking_Warmte_Lijst",{"$f":" Lists!E$267","v":"gascondensatieketel"},66,null,null,null,null,null,null,1]
[null,null,null,null,"WarmteP η/COP","TextBox22",null,{"$f":" IFERROR(Lists!F$267 / 1, 1)","v":1},67,null,null,null,null,null,null,1]
[null,null,null,null,"Opwekking Warmte NP","ComboBox11","Opwekking_Warmte_NP_Lijst",{"$f":" Lists!E$287","v":"geen"},68,null,null,null,null,null,null,1]
[null,null,null,null,"WarmteNP η/COP","TextBox25",null,{"$f":" IFERROR(Lists!F$287 / 1, 1)","v":1},69,null,null,null,null,null,null,1]
[null,null,null,null,"Emissie Warmte NP","ComboBox9","Emissie_Warmte_Lijst",{"$f":" Lists!E$303","v":"radiatoren regime 70/50°C"},70,null,null,null,null,null,null,1]
[null,null,null,null,"Opwekking Koude","ComboBox29","Opwekking_Koude_Lijst",{"$f":" Lists!E$459","v":"compressiekoelmachine"},71,null,null,null,null,null,null,1]
[null,null,null,null,"Koude η/COP","TextBox27",null,{"$f":" IFERROR(Lists!F$459 / 1, 1)","v":2.8},72,null,null,null,null,null,null,1]
[null,null,null,null,"Opwekking Koude NP","ComboBox12","Opwekking_Koude_NP_Lijst",{"$f":" Lists!E$470","v":"geen"},73,null,null,null,null,null,null,1]
[null,null,null,null,"KoudeNP η/COP","TextBox26",null,{"$f":" IFERROR(Lists!F$470 / 1, 1)","v":2},74,null,null,null,null,null,null,{"$f":" IF(H74 = INDEX(J74:N74, $L$3), 0, 1)","v":1}]
[null,null,null,null,"Emissie Koude NP","ComboBox30","Emissie_Koude_Lijst",{"$f":" Lists!E$477","v":"koelplafonds"},75,null,null,null,null,null,null,1]
[null,null,null,null,"Gekoelde Vloeroppervlakte","TextBox38",null,{"$f":" IFERROR(Lists!E485 / 1, 100)","v":100},76,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Lichtbron \" & Lists!E33","v":"Lichtbron Kamers"},"ComboBox20","Lichtbron_Lijst",{"$f":"Lists!F510","v":"Compact Fluo"},77,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Lichtbron \" & Lists!E34","v":"Lichtbron Leefruimte / Eetzaal / Inkom"},"ComboBox21","Lichtbron_Lijst",{"$f":"Lists!F511","v":"Compact Fluo"},78,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Lichtbron \" & Lists!E35","v":"Lichtbron Keuken / Kantoor / Leesruimte"},"ComboBox38","Lichtbron_Lijst",{"$f":"Lists!F512","v":"Compact Fluo"},79,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Lichtbron \" & Lists!E36","v":"Lichtbron Verpleegruimte / Wasserij / Kine"},"ComboBox39","Lichtbron_Lijst",{"$f":"Lists!F513","v":"Compact Fluo"},80,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Lichtbron \" & Lists!E37","v":"Lichtbron Gangen / Berging / Technisch"},"ComboBox23","Lichtbron_Lijst",{"$f":"Lists!F514","v":"Compact Fluo"},81,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Lichtbron \" & Lists!E38","v":"Lichtbron Overige"},"ComboBox40","Lichtbron_Lijst",{"$f":"Lists!F515","v":"Compact Fluo"},82,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Regeling \" & Lists!E33","v":"Regeling Kamers"},"ComboBox13","Verlichting_Regeling_Lijst",{"$f":"Lists!G510","v":"geen regeling"},83,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Regeling \" & Lists!E34","v":"Regeling Leefruimte / Eetzaal / Inkom"},"ComboBox24","Verlichting_Regeling_Lijst",{"$f":"Lists!G511","v":"geen regeling"},84,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Regeling \" & Lists!E35","v":"Regeling Keuken / Kantoor / Leesruimte"},"ComboBox41","Verlichting_Regeling_Lijst",{"$f":"Lists!G512","v":"geen regeling"},85,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Regeling \" & Lists!E36","v":"Regeling Verpleegruimte / Wasserij / Kine"},"ComboBox42","Verlichting_Regeling_Lijst",{"$f":"Lists!G513","v":"geen regeling"},86,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Regeling \" & Lists!E37","v":"Regeling Gangen / Berging / Technisch"},"ComboBox25","Verlichting_Regeling_Lijst",{"$f":"Lists!G514","v":"geen regeling"},87,null,null,null,null,null,null,1]
[null,null,null,null,{"$f":" \"Regeling \" & Lists!E38","v":"Regeling Overige"},"ComboBox43","Verlichting_Regeling_Lijst",{"$f":"Lists!G515","v":"geen regeling"},88,null,null,null,null,null,null,1]
[null,null,null,null,"Ventilatie Type","ComboBox31","Ventilatie_Lijst",{"$f":" Lists!E$538","v":"mechanische afvoer (systeem C)"},{"$f":" ROW(E89)","v":89},null,null,null,null,null,null,1]
[null,null,null,null,"Ventilatie Toerenregeling","ComboBox32","Ventilatie_Toerenregeling_Lijst",{"$f":" Lists!E$546","v":"zonder automatische toerenregeling"},{"$f":" ROW(E90)","v":90},null,null,null,null,null,null,1]
[null,null,null,null,"WTW Rendement","TextBox28",null,{"$f":" IFERROR(Lists!H$538 / 1, 0)","v":0},91,null,null,null,null,null,null,0]
[null,null,null,null,"Aantal Bedden","TextBox42",null,{"$f":" IFERROR(Lists!F$336 / 1, 0)","v":0},{"$f":" ROW(E92)","v":92},null,null,null,null,null,null,0]
[null,null,null,null,"Oppervlakte Keuken","TextBox51",null,{"$f":" IFERROR(Lists!F$337 / 1, 0)","v":0},{"$f":" ROW(E93)","v":93},null,null,null,null,null,null,0]
[null,null,null,null,"Opwekking SWW P","ComboBox27","Opwekking_SWW_Lijst",{"$f":" Lists!E$342","v":"gascondensatieketel"},94,null,null,null,null,null,null,1]
[null,null,null,null,"Opwekking SWW NP","ComboBox28","Opwekking_SWW_NP_Lijst",{"$f":" Lists!E$363","v":"geen"},95,null,null,null,null,null,null,{"$f":" IF(H95 = INDEX(J95:N95, $L$3), 0, 1)","v":1}]
[null,null,null,null,"Opwekking SWW ZB","ComboBox36","Opwekking_SWW_ZB_Lijst",{"$f":" Opwekking_SWW_ZB","v":"zonder zonnecollectoren"},96,null,null,null,null,null,null,1]
[null,null,null,null,"Collector Oppervlak Zonneboiler","TextBox46",null,{"$f":" IFERROR(Lists!F373 / 1, 0)","v":0},97,null,null,null,null,null,null,0]
[null,null,null,null,"Boiler ?","ComboBox35","Ja_Nee_Lijst",{"$f":" Lists!G$342","v":"ja"},98,null,null,null,null,null,null,1]
[null,null,null,null,"Layout","ComboBox14","Layout_Lijst",{"$f":" Lists!E436","v":"onbekend"},99,null,null,null,null,null,null,1]
[null,null,null,null,"Lengte circulatieleiding","TextBox58",null,{"$f":" IFERROR(Lists!G$436 / 1, 20)","v":20},{"$f":" ROW(E100)","v":100},null,null,null,null,null,null,1]
[null,null,null,null,"Isolatieniveau circulatieleiding","ComboBox44","Circulatie_Lijst",{"$f":" Lists!F$436","v":"standaard"},101,null,null,null,null,null,null,1]
[null,null,null,null,"Lengte tapleiding","TextBox59",null,{"$f":" IFERROR(Lists!J$436 / 1, 5)","v":5},102,null,null,null,null,null,null,1]
[null,null,null,null,"PV Vermogen","ComboBox16","PV_Lijst",{"$f":" Lists!E$573","v":"geen PV"},103,null,null,null,null,null,null,1]
[null,null,null,null,"Jaar Bouwvergunning","TextBox23",null,{"$f":" IFERROR(Lists!E615 / 1, 2014)","v":2014},{"$f":" ROW(E104)","v":104},null,null,null,null,null,null,{"$f":" IF(H104 = INDEX(J104:N104, $L$3), 0, 1)","v":1}]
[null,null,null,null,"PV Helling","TextBox31",null,{"$f":" IFERROR(Lists!F$573 / 1, 0)","v":0},{"$f":" ROW(E105)","v":105},null,null,null,null,null,null,0]
[]
["Output",null,null,null,null,null,null,"Waarde",null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5"]
[]
[]
[null,null,"Totale Actuele Kost (TAK) over 20 jaar"]
[null,null,null,null,null,"Totale Actuele Kost over 20 jaar","€/m²",{"$f":" FA!F2277","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Initiële investeringskost","€/m²",{"$f":" FA!F1683","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"CO2-emissie","ton/m²",{"$f":" FA!F663","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Gactualiseerde bedragen investering - restwaarde"]
[null,null,null,null,null,"Investeringskosten","€/m²",{"$f":" FA!F$1678","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Restwaarde","€/m²",{"$f":" FA!F$1735","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"Investeringskost min restwaarde","€/m²",{"$f":" H116 + H117","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Indicatie operationele kosten en opbrengsten in jaar 1"]
[]
[null,null,null,null,null,"Energieverbruik en -kosten","€/m²",{"$f":" SUM(FA!K2302,FA!K2305,FA!K2306,FA!K2307,FA!K2308)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Opbrengsten en vermeden kosten uit energieproductie","€/m²",{"$f":" SUM(FA!K2303:K2304, FA!K2314)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Onderhoudskosten","€/m²",{"$f":" FA!K2311","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Indicatie operationele kosten en opbrengsten in jaar 1"]
[null,null,null,null,{"$f":" FA!E$2302","v":"Total Electricity Costs (including self-consumption)"},{"$f":" FA!A$2302","v":"Elektriciteitsverbruik"},"€",{"$f":" FA!K$2302","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" FA!E$2303","v":"Avoided Costs Electricity Purchase"},{"$f":" FA!A$2303","v":"Dekking elektriciteitsverbruik door PV en/of WKK"},"€",{"$f":" FA!K$2303","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" FA!E$2304","v":"Revenue Electricity Injection"},{"$f":" FA!A$2304","v":"Netinjectie elektriciteit"},"€",{"$f":" FA!K$2304","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" FA!E$2305","v":"Electricity Injection Cost"},{"$f":" FA!A$2305","v":"Injectietarief"},"€",{"$f":" FA!K$2305","v":0}]
[null,null,null,null,{"$f":" FA!E$2306","v":"Gas Cost"},{"$f":" FA!A$2306","v":"Aardgasverbruik"},"€",{"$f":" FA!K$2306","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" FA!E$2308","v":"Biomass Cost"},{"$f":" FA!A$2308","v":"Biomassaverbruik"},"€",{"$f":" FA!K$2308","v":0}]
[null,null,null,null,{"$f":" FA!E$2311","v":"Total Maintenance Cost"},{"$f":" FA!A$2311","v":"Onderhoudskost"},"€",{"$f":" FA!K$2311","v":{"$error":"#VALUE!"}}]
[null,null,null,null,{"$f":" FA!E$2313","v":"GC Revenue"},{"$f":" FA!A$2313","v":"Groenestroomcertificaten"},"€",{"$f":" FA!K$2313","v":0}]
[null,null,null,null,{"$f":" FA!E$2314","v":"Cogen Certificate Revenue"},{"$f":" FA!A$2314","v":"WKK certificaten"},"€",{"$f":" FA!K$2314","v":0}]
[]
[null,null,"Eind energieverbruik en -productie"]
[null,null,null,null,null,"Verwarming","kWh/m²",{"$f":" Etot!O$633 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Sanitair warm water","kWh/m²",{"$f":" Etot!O$673 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Koeling","kWh/m²",{"$f":" Etot!O$750 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Bevochtiging","kWh/m²",{"$f":" Etot!O$794 / 3.6  / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Hulpenergie","kWh/m²",{"$f":" SUM(Etot!O820 / Etot!B818, Etot!O831 / Etot!B829, Etot!O841 / Etot!B839, Etot!O849 / Etot!B847) / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Verlichting","kWh/m²",{"$f":" (Etot!O862 / Etot!B860) / 3.6  / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Som Verbruik","kWh/m²",{"$f":" SUM(H138:H143)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Elektriciteitsproductie PV","kWh/m²",{"$f":" - (Etot!O874 / Etot!B872) / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Sanitair warm water productie zonnecollectoren","kWh/m²",{"$f":" - Etot!O663 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Elektriciteitsproductie WKK","kWh/m²",{"$f":" - (Etot!O884 / Etot!B882) / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Overige","kWh/m²",{"$f":" - H144 - SUM(H145:H147)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Aandeel primair energieverbruik"]
[null,null,null,null,null,"Verwarming","kWh",{"$f":" Etot!P$893 / SUM(Etot!$P$893:$P$903)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Sanitair warm water","kWh",{"$f":" Etot!P$895 / SUM(Etot!$P$893:$P$903)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Koeling","kWh",{"$f":" Etot!P$897 / SUM(Etot!$P$893:$P$903)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Bevochtiging","kWh",{"$f":" Etot!P$899 / SUM(Etot!$P$893:$P$903)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Hulpenergie","kWh",{"$f":" Etot!P$901 / SUM(Etot!$P$893:$P$903)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Verlichting","kWh",{"$f":" Etot!P$903 / SUM(Etot!$P$893:$P$903)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Som Verbruik","kWh",{"$f":" SUM(H151:H156)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Elektriciteitsproductie PV","kWh",{"$f":" Etot!P$905 / SUM(Etot!$P$893:$P$903)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Sanitair warm water productie zonnecollectoren","kWh",{"$f":" Etot!O$663 * (SUM(Etot!$O$679:$O$683) / SUM(Etot!$O$667:$O$671)) / SUM(Etot!$P$893:$P$903)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Elektriciteitsproductie WKK","kWh",{"$f":" Etot!P$907 / SUM(Etot!$P$893:$P$903)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Overige","kWh",{"$f":"H157-SUM(H158:H160)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Primair energieverbruik en -productie"]
[null,null,null,null,null,"Verwarming","kWh/m²",{"$f":" Etot!P$893 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Sanitair warm water","kWh/m²",{"$f":" Etot!P$895 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Koeling","kWh/m²",{"$f":" Etot!P$897 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Bevochtiging","kWh/m²",{"$f":" Etot!P$899 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Hulpenergie","kWh/m²",{"$f":" Etot!P$901 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Verlichting","kWh/m²",{"$f":" Etot!P$903 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Som Verbruik","kWh/m²",{"$f":" SUM(H164:H169)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Elektriciteitsproductie PV","kWh/m²",{"$f":" - Etot!P$905 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Sanitair warm water productie zonnecollectoren","kWh/m²",{"$f":" - Etot!O$663 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Elektriciteitsproductie WKK","kWh/m²",{"$f":" - Etot!P$907 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Overige","kWh/m²",{"$f":" - H170 - SUM(H171:H173)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Aandeel kosten over volledige evaluatieperiode"]
[null,null,null,null,{"$f":" FA!E2234","v":"Electricity Purchase Cost"},"Elektriciteit","€",{"$f":" FA!H$2234","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Injection Tariff Cost","Injectietarief","€",{"$f":" SUM(FA!H$2236, FA!H$2237)","v":0}]
[null,null,null,null,{"$f":" FA!E2238","v":"Gas Cost"},"Aardgas","€",{"$f":" FA!H$2238","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" FA!E2240","v":"Biomass Cost"},"Biomassa","€",{"$f":" FA!H$2240","v":0}]
[null,null,null,null,{"$f":" FA!E2242","v":"Total Maintenance Cost"},"Onderhoud","€",{"$f":" FA!H$2242","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"Sum","Som","€",{"$f":" SUM(H177:H181)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,{"$f":" F177","v":"Elektriciteit"},"€",{"$f":" H177 / H$182","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Injectietarief","€",{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Aardgas","€",{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Biomassa","€",{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Onderhoud","€",{"$error":"#VALUE!"}]
[null,null,null,null,null,"Som","€",{"$error":"#DIV/0!"}]
[]
[null,null,"Aandeel kosten jaar 1"]
[]
[null,null,null,null,{"$f":" E177","v":"Electricity Purchase Cost"},"Elektriciteit","€",{"$f":" FA!K$2234","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" E178","v":"Injection Tariff Cost"},"Injectietarief","€",{"$f":" SUM(FA!K$2236, FA!K$2237)","v":0}]
[null,null,null,null,{"$f":" E179","v":"Gas Cost"},"Aardgas","€",{"$f":" FA!K$2238","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":" E180","v":"Biomass Cost"},"Biomassa","€",{"$f":" FA!K$2240","v":0}]
[null,null,null,null,{"$f":" E181","v":"Total Maintenance Cost"},"Onderhoud","€",{"$f":" FA!K$2242","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"Sum","Som","€",{"$f":" SUM(H193:H197)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,{"$f":" F193","v":"Elektriciteit"},"€",{"$f":" H193 / H$198","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":" F194","v":"Injectietarief"},"€",{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":" F195","v":"Aardgas"},"€",{"$error":"#DIV/0!"}]
[null,null,null,null,null,{"$f":" F196","v":"Biomassa"},"€",{"$error":"#DIV/0!"}]
[null,null,null,null,null,"Onderhoud","€",{"$error":"#VALUE!"}]
[null,null,null,null,null,"Som","€",{"$error":"#DIV/0!"}]
[]
[null,null,"Netto energieverbruik voor verwarming"]
[null,null,null,null,null,"Transmissieverlies","kWh/m²",{"$f":" - Etot!O582 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Ventilatieverlies","kWh/m²",{"$f":" - Etot!O590 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Interne winsten ","kWh/m²",{"$f":" Etot!O596 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Zonnewinsten","kWh/m²",{"$f":" Etot!O600 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Netto energieverbruik voor koeling"]
[null,null,null,null,null,"Transmissieverlies","kWh/m²",{"$f":" - Etot!O698 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Ventilatieverlies","kWh/m²",{"$f":" - Etot!O706 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Interne winsten ","kWh/m²",{"$f":" Etot!O712 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"Zonnewinsten","kWh/m²",{"$f":" Etot!O716 / 3.6 / Sim!$J$7","v":{"$error":"#DIV/0!"}}]

{"sheet":"Fixed","index":4,"n_rows":184,"n_cols":17,"rows_kept":184,"cut":false,"hidden":true,"merged":[]}
[]
["Building Geometry Calculations"]
[]
[null,"Inclined Roof Surface Calculation"]
[]
[null,null,null,null,null,"base","base / 2","roof inclination","heigth ridge","base inclined"," length","m²"]
[null,null,null,null,"flat roof",35,null,null,null,null,15,{"$f":" F7 *K7","v":525}]
[null,null,null,null,"inclined roof",null,{"$f":" F7 / 2","v":17.5},40,{"$f":"TAN(RADIANS(H8))*G8","v":14.684243545602399},{"$f":" (G8^2 + I8^2) ^ (1/2)","v":22.844627563314877},{"$f":" K7","v":15},{"$f":" (J8 * 2) * K8","v":685.3388268994463}]
[null,null,null,null,"dakhelling"]
[null,null,null,null,null,null,null,null,null,null,"roof surface inclination factor",{"$f":" L8 / L7","v":1.3054072893322786}]
[]
[null,"Ground floor slab calculation"]
[]
[null,null,null,null,"Ground conductivity (λ)",null,2,"W/mK"]
[null,null,null,null,"Grounwater factor (Gw)",null,1,"[-]"]
[null,null,null,null,"Thickness of the facade (w)",null,{"$f":"Fixed!F56","v":0.35499999999999998},"[m]"]
[null,null,null,null,"Exposed perimeter of the slab (P)",null,{"$f":" Sim!J15","v":0},"[m]"]
[]
[null,null,null,null,"dt=",null,{"$f":"G16+G14*(Fixed!H33)","v":1.0245202925310453}]
[null,null,null,null,"B'=",null,{"$f":"2*Etot!B267/$G$17","v":{"$error":"#DIV/0!"}}]
[]
["Insulation"]
[]
[null,"U-value Calculation Floor above Ground"]
[]
[null,null,null,null,null,"d (m)","λ (W/mK)","R FL (m²K/W)","U Floor (W/m²K)"]
[null,null,null,null,"Rse",null,null,0.04]
[null,null,null,null,"Structurele plaat",0.2,2.2000000000000002,{"$f":"F28/G28","v":9.0909090909090912E-2}]
[null,null,null,null,"Isolatie (bestaande + nieuwe)",{"$f":" Overview!H49 / 100","v":0},null,{"$f":" F29 / VLOOKUP(Overview!H46, Lists!$E$129:$F$133, 2, FALSE)","v":0}]
[null,null,null,null,"cement",0.02,0.93,{"$f":"F30/G30","v":2.150537634408602E-2}]
[null,null,null,null,"Tapijtvloer",0.01,0.81,{"$f":"F31/G31","v":1.2345679012345678E-2}]
[null,null,null,null,"Rsi",null,null,0.17]
[null,null,null,null,null,null,null,{"$f":" SUM( H27:H32)","v":0.33476014626552264},{"$f":" IF( Overview!H$43 = \"default waarden\", IF(Fixed!G19<Fixed!G20,2*Fixed!G14/(PI()*Fixed!G20+Fixed!G19)*LN((PI()*Fixed!G20/Fixed!G19)+1),Fixed!G14/(0.457*Fixed!G20+Fixed!G19)), Overview!H52)","v":{"$error":"#DIV/0!"}},null,{"$f":"I33","v":{"$error":"#DIV/0!"}}]
[]
[null,"U-value Calculation Floor above Basement"]
[]
[null,null,null,null,null,"d (m)","λ (W/mK)","R FL (m²K/W)","U Floor (W/m²K)"]
[null,null,null,null,"Rse",null,null,0.04]
[null,null,null,null,"Structurele plaat",0.2,2.2000000000000002,{"$f":"F39/G39","v":9.0909090909090912E-2}]
[null,null,null,null,"Isolatie (bestaande + nieuwe)",{"$f":" Overview!H49 / 100","v":0},null,{"$f":" F40 / VLOOKUP(Overview!H46, Lists!$E$129:$F$133, 2, FALSE)","v":0}]
[null,null,null,null,"cement",0.02,0.93,{"$f":"F41/G41","v":2.150537634408602E-2}]
[null,null,null,null,"Tapijtvloer",0.01,0.81,{"$f":"F42/G42","v":1.2345679012345678E-2}]
[null,null,null,null,"Rsi",null,null,0.17]
[null,null,null,null,null,null,null,{"$f":" SUM( H38:H43)","v":0.33476014626552264},{"$f":" IF( Overview!H$43 = \"default waarden\", 1 / H44, Overview!H52)","v":2.9872134158013757},null,{"$f":"I44","v":2.9872134158013757}]
[]
[null,"U-value Calculation Facade"]
[]
[null,null,null,null,null,"d (m)","λ (W/mK)","R F (m²K/W)","U Facade (W/m²K)"]
[null,null,null,null,"Rse",null,null,0.04]
[null,null,null,null,"Pleister",1.4999999999999999E-2,0.52,{"$f":"F50/G50","v":2.8846153846153844E-2}]
[null,null,null,null,"Structurele plaat",0.2,1.7,{"$f":"F51/G51","v":0.11764705882352942}]
[null,null,null,null,"Isolatie (bestaande + nieuwe)",{"$f":" Overview!H47 / 100","v":0},null,{"$f":" F52 / VLOOKUP(Overview!H44, Lists!$E$129:$F$133, 2, FALSE)","v":0}]
[null,null,null,null,"air lucht spouw",0.02,null,0.09]
[null,null,null,null,"beton panelen",0.12,0.57999999999999996,{"$f":"F54/G54","v":0.20689655172413793}]
[null,null,null,null,"Rsi",null,null,0.125]
[null,null,null,null,null,{"$f":"SUM(F50:F54)","v":0.35499999999999998},null,{"$f":" SUM( H49:H55)","v":0.6083897643938212},{"$f":" IF( Overview!H43 = \"default waarden\", 1 / H56, Overview!H50)","v":1.6436831428227032},null,{"$f":"I56","v":1.6436831428227032}]
[]
[null,"U-value Calculation Roof"]
[]
[null,null,null,null,null,"d (m)","λ (W/mK)","R (m²K/W)","U Roof (W/m²K)"]
[null,null,null,null,"Rse",null,null,0.04]
[null,null,null,null,"pleister",1.4999999999999999E-2,0.52,{"$f":"F62/G62","v":2.8846153846153844E-2}]
[null,null,null,null,"Structurele plaat",0.3,1.7,{"$f":"F63/G63","v":0.17647058823529413}]
[null,null,null,null,"Isolatie (bestaande + nieuwe)",{"$f":" Overview!H48 / 100","v":0},null,{"$f":" F64 / VLOOKUP(Overview!H45, Lists!$E$129:$F$133, 2, FALSE)","v":0}]
[null,null,null,null,"EPDM",1.4999999999999999E-2,0.25,{"$f":"F65/G65","v":0.06}]
[null,null,null,null,"Rsi",null,null,0.1]
[null,null,null,null,null,null,null,{"$f":" SUM( H61:H66)","v":0.40531674208144797},{"$f":" IF( Overview!H43 = \"default waarden\", 1 / H67, Overview!H51)","v":2.4672062517443485},null,{"$f":"I67","v":2.4672062517443485}]
[]
["Building Knots"]
[]
[null,"Facade - Roof"]
[]
[null,null,null,null,"Facade - Roof Perimeter",{"$f":" G17","v":0},"m","according to DWG file in the reference buildings folder map"]
[]
[null,"Facade - Floor"]
[]
[null,null,null,null,"Facade - Floor Perimeter",{"$f":" G17","v":0},"m","according to DWG file in the reference buildings folder map"]
[]
[null,"Facade-Window"]
[]
[null,null,"Windows type 1"]
[]
[null,null,null,null,"# Windows type 1 (1.5 * 1.6 m)",null,"windows"]
[null,null,null,null,"Height",null,"m"]
[null,null,null,null,"Width",null,"m"]
[null,null,null,null,"Perimeter",{"$f":" F84 * 2 + F85 * 2","v":0},"m"]
[null,null,null,null,"Total Perimeter Window type 1",null,"m"]
[null,null,null,null,"Surface",{"$f":" F83 * F84 * F85","v":0},"m²"]
[]
[null,null,null,null,"# Windows type 2 (1.4 * 3.6 m)",null,"windows",{"$f":" F90 * (1.4 * 3.4)","v":0},"m²"]
[null,null,null,null,"Height",null,"m"]
[null,null,null,null,"Width",null,"m"]
[null,null,null,null,"Perimeter",{"$f":" F91 * 2 + F92 * 2","v":0},"m"]
[null,null,null,null,"Total Perimeter Window type 2",null,"m"]
[null,null,null,null,"Surface",{"$f":" F90 * F91 * F92","v":0},"m²"]
[]
[null,null,null,null,"Total Perimeter Windows",{"$f":" (6.8 * 2 + 9 * 2 + 5.1 * 2 + 34.1 * 4 + 35.3 * 2 + 9.3 * 2) * 2 + 9.2 * 2 + 14.7 * 2","v":582.59999999999991},"m"]
[null,null,null,null,"Total Surface Windows",{"$f":" SUM(F88, F95)","v":0},"m²"]
[]
[null,null,null,null,"Perimeter - Surface Ratio",{"$f":" F97 / F98","v":{"$error":"#DIV/0!"}}]
[]
["Windows"]
[]
[null,"LTA-value Calculation",null,null,null,null,null,"bron: verbond glas industrie folder (vgi) pagina 7"]
[]
[null,null,null,null,null,"g-value","LTA-value"]
[null,null,null,null,"single glazing",0.85,0.9]
[null,null,null,null,"double glazing without coating",0.75,0.8]
[null,null,null,null,"double glazing high performance",0.63,0.81]
[null,null,null,null,"double/triple glazing high performance",0.5,0.71]
[null,null,null,null,"double glazing solar reflectant",0.4,0.7]
[null,null,null,null,"double glazing solar reflectant",0.38,0.71]
[null,null,null,null,"double glazing solar reflectant",0.3,0.55000000000000004]
[null,null,null,null,"double glazing solar reflectant",0.2,0.4]
[]
["Air Tightness"]
[]
[null,"Cost Blowerdoor Test",null,null,null,null,null,"Source: Envicas - Gunter Brems"]
[]
[null,null,null,null,"Heat Loss Surface (m²)"]
[null,null,null,null,2500,2000,"€"]
[null,null,null,null,5000,4000,"€"]
[null,null,null,null,7500,6000,"€"]
[null,null,null,null,10000,8000,"€"]
[null,null,null,null,12500,10000,"€"]
[null,null,null,null,15000,12000,"€"]
[null,null,null,null,17500,14000,"€"]
[null,null,null,null,20000,16000,"€"]
[]
[null,null,null,null,{"$f":" Etot!$C$318","v":0},{"$f":" FORECAST(E130,F121:F128,E121:E128)","v":0},"€"]
["Criterium for considering ventilation as an emission system"]
[]
["Useable surface area"]
[]
["Water temperatures heating emission systems"]
[]
["I dir, unshad"]
[]
[null,"Oriëntatie"]
[]
[null,null,null,null,"Hoofdoriëntatie"]
[null,null,null,null,0]
[null,null,null,null,45]
[null,null,null,null,90]
[null,null,null,null,135]
[null,null,null,null,180]
[null,null,null,null,-135]
[null,null,null,null,-90]
[null,null,null,null,-45]
[]
[]
[null,"Vensters"]
[]
[null,null,null,null,"I dir, unshad",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,0,74.252996731705863,102.56097435050376,127.00292833226173,118.84532066706211,100.3341592467328,81.628922120734941,82.756870885001803,116.55209464196633,156.81129660137179,145.60667616336923,94.085854602426735,62.050896103571411]
[null,null,null,null,45,53.694914071542996,75.740601397447065,102.57108897994928,114.13405312236335,117.30112486696771,106.47460686997586,103.27151693074576,121.53893565924655,135.06159648631535,110.9639021026502,68.490458898531088,44.840722164514233]
[null,null,null,null,90,18.014425606919787,32.168324012509615,56.311350237936374,82.608274366821277,107.02440604251917,109.42029884776159,101.05483791377998,97.882769159921693,83.460780336653784,52.631071186276166,25.313729474525207,14.139862454033272]
[null,null,null,null,135,2.2755084349625418,4.632836664112463,14.540093687725589,33.466532183335829,58.036645863246932,67.60937938856641,59.338888850903508,45.35390809080068,26.804660850849611,10.132032430812028,3.3240566253271471,1.9100353870447482]
[null,null,null,null,180,1.5349759112902144,1.9994090745866737,2.5083008807969223,4.764218512073759,16.521529272695297,26.66519031181015,20.626752423795814,8.8101954049020144,3.7128700047449081,3.0088785540192688,1.9266446966008337,1.3377366208827717]
[null,null,null,null,-135,2.2755084349625418,4.632836664112463,14.540093687725589,33.466532183335829,58.036645863246932,67.60937938856641,59.338888850903508,45.35390809080068,26.804660850849611,10.132032430812028,3.3240566253271471,1.9100353870447482]
[null,null,null,null,-90,18.014425606919794,32.168324012509622,56.311350237936374,82.608274366821277,107.02440604251917,109.42029884776159,101.05483791377999,97.882769159921651,83.460780336653784,52.631071186276174,25.313729474525207,14.139862454033276]
[null,null,null,null,-45,53.694914071542996,75.74060139744708,102.57108897994928,114.13405312236337,117.30112486696771,106.47460686997584,103.27151693074579,121.53893565924655,135.06159648631535,52.631071186276174,68.490458898531088,44.84072216451424]
[]
[null,"Fotovoltaïsche Energie - Helling 15°"]
[]
[null,null,null,null,"I dir, unshad",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,0,90.153938614574955,152.63563046009915,276.52226741439682,398.38774526693464,527.7364883918342,542.21179698862193,529.87214247494239,481.14750610376751,363.46573856457559,230.23546903859059,113.27004260883331,70.381403376769143]
[null,null,null,null,45,84.322066779096929,144.39547205158391,276.52226741439682,388.93300308021037,520.30706206508967,542.21179698862193,524.13806593854429,481.14750610376751,350.98981796129755,218.85709681469396,105.85132964411802,70.381403376769143]
[null,null,null,null,90,70.756560844009599,125.49529639238624,242.00548099116267,365.30419640459093,500.7936664640917,522.39844131575524,508.28203656083321,448.58812275650263,321.29289132347941,191.92219531342988,88.822596355489495,54.281593604225272]
[null,null,null,null,180,90.153938614574955,152.63563046009915,276.52226741439682,398.38774526693464,527.7364883918342,542.21179698862193,529.87214247494239,481.14750610376751,363.46573856457559,230.23546903859059,113.27004260883331,70.381403376769143]
[null,null,null,null,-90,70.756560844009599,125.49529639238624,242.00548099116267,365.30419640459093,500.7936664640917,522.39844131575524,508.28203656083321,448.58812275650263,321.29289132347941,191.92219531342988,88.822596355489495,54.281593604225272]
[null,null,null,null,-45,84.322066779096929,144.39547205158391,242.00548099116267,388.93300308021037,520.30706206508967,522.39844131575524,524.13806593854429,448.58812275650263,350.98981796129755,218.85709681469396,105.85132964411802,54.281593604225272]
[]
[null,"Cm"]
[]
[null,null,null,null,"Cm"]
[null,null,null,null,0,1.06]
[null,null,null,null,45,1]
[null,null,null,null,90,0.87]
[null,null,null,null,135,0.76]
[null,null,null,null,180,0.71]
[null,null,null,null,-135,0.76]
[null,null,null,null,-90,0.87]
[null,null,null,null,-45,1]

{"sheet":"Sim","index":5,"n_rows":128,"n_cols":29,"rows_kept":128,"cut":false,"hidden":true,"merged":[]}
[]
[2020]
[]
[null,null,null,null,"Results Financial Analysis",null,null,null,"Building Envelope",null,null,null,"Building Envelope Costs",null,null,null,"Dimensioning Calculations",null,null,null,null,null,"Installations",null,null,null,"Installations Costs"]
[]
[null,null,null,null,{"$f":" FA!E$1669","v":"Total Investment Cost [€/m²]"},{"$f":" FA!F$1669","v":{"$error":"#VALUE!"}},{"$f":" FA!G$1669","v":"€/m²"},null,"Protected Volume",{"$f":" Overview!H$20","v":0},"m²",null,"Floor Insulation Cost (€/m²)",{"$f":" IF(Overview!H$43 = \"eigen waarden\", Overview!H55, Lists!H140)","v":{"$error":"#VALUE!"}},"€/m²",null,"Total Net Heat Demand",{"$f":" Etot!$O$611","v":{"$error":"#DIV/0!"}},"MJ",null,null,null,"Regulation H/C per space?","Ja",null,null,"Power Gas Condensation Boiler",{"$f":" SUM(IF(X12 = \"Condenserende ketel\", T37, 0), IF(X17 = \"Condenserende ketel\", T38, 0),  IF(X53 = \"Condenserende ketel\", T40, 0),  IF(X55 = \"Condenserende ketel\", T41, 0))","v":217.22616572163835},"kW"]
[null,null,null,null,{"$f":" FA!E$1670","v":"Total Investment Cost [€/m³]"},{"$f":" FA!F$1670","v":{"$error":"#VALUE!"}},{"$f":" FA!G$1670","v":"€/m³"},null,"Usuable Surface",{"$f":" Overview!H$21","v":0},"m²",null,"Facade Insulation Cost (€/m²)",{"$f":" IF(Overview!H$43 = \"eigen waarden\", Overview!H53, Lists!H138)","v":{"$error":"#VALUE!"}},"€/m²",null,"Area with Floor Heating",{"$f":" SUM('E1'!I8:L8)","v":0},"m²",null,null,null,"Zones met/zonder regeling",{"$f":" X46 + R7 * (1 - X88 / 100) / 40","v":0},null,null,"Power Biomass Boiler",{"$f":" IF(X13 = \"Hout\", T37, 0) + IF(X54 = \"Hout\", T40, 0)","v":0},"kW"]
[null,null,null,null,{"$f":" FA!E$1683","v":"Total Initial Investment Cost [€/m²]"},{"$f":" FA!F$1683","v":{"$error":"#VALUE!"}},{"$f":" FA!G$1683","v":"€/m²"},null,"Orientation Building",{"$f":" Overview!H$23","v":"noord"},null,null,"Other Facade Cost (€/m²)",0,"€/m²",null,"Area with Cooling Panels",{"$f":"'E1'!J8","v":0},"m²",null,null,null,"P-NP Heat Combination ?",{"$f":" IF(Overview!H68 = Lists!E289, \"Nee\", \"Ja\")","v":"Nee"},null,null,"Power Heat Pump Ground-Water",{"$f":" IF( AND( X12 = \"Warmtepomp\", X22 = \"bodem\"), T37, 0)","v":0},"kW"]
[null,null,null,null,{"$f":" FA!E$2107","v":"Maintenance Cost (€/m².year)"},{"$f":" FA!F$2107","v":{"$error":"#VALUE!"}},{"$f":" FA!G$2107","v":"€/m².year"},null,"Orientation Building (degrees)",{"$f":" Lists!F54","v":180},"°",null,"Roof Adaption Cost (€/m)",0,"€/m",null,null,null,null,null,null,null,"WKK, Heat ?",{"$f":" IF(Overview!H66 = \"WKK\", \"Ja\", \"Nee\")","v":"Nee"},null,null,"Power Heat Pump Water-Water",{"$f":" IF( AND( X12 = \"Warmtepomp\", X22 = \"grondwater\" ), T37, 0)","v":0},"kW"]
[null,null,null,null,{"$f":" FA!E$734","v":"User Cost (€/m².year)"},{"$f":" FA!F$734","v":{"$error":"#DIV/0!"}},{"$f":" FA!G$734","v":"€/m².year"},null,null,null,null,null,"Roof Insulation Cost (€/m²)",{"$f":" IF(Overview!H$43 = \"eigen waarden\", Overview!H54, Lists!H139)","v":{"$error":"#VALUE!"}},"€/m²",null,null,null,null,null,null,null,"VertrekT WKK",90,null,null,"Power Heat Pump Air-Water",{"$f":" IF( AND( X12 = \"Warmtepomp\", X22 = \"enkel buitenlucht\", X23 = \"water\" ), T37, 0)","v":0},"kW"]
[null,null,null,null,{"$f":" FA!E$758","v":"Carbon Cost (€/m².year)"},{"$f":" FA!F$758","v":{"$error":"#DIV/0!"}},{"$f":" FA!G$758","v":"€/m².year"},null,null,null,null,null,"Other Roof Cost (€/m²)",0,"€/m²",null,{"$f":" Heatloss!E$26","v":"Transmission Heating Power"},{"$f":" Heatloss!F$26","v":{"$error":"#DIV/0!"}},{"$f":" Heatloss!G$26","v":"kW"},114.03050755660058,{"$f":" IF(R11 <>T11, 1, 0)","v":{"$error":"#DIV/0!"}},null,"Heat Net ?","Nee",null,null,"Power Heat Pump Air-Air",{"$f":" IF( AND( X12 = \"Warmtepomp\", X22 = \"enkel buitenlucht\", X23 = \"ruimtelucht\" ), MAX(T42, T37 / 0.94), 0)","v":0},"kW"]
[null,null,null,null,{"$f":" FA!E$742","v":"User Revenue (€/m².year)"},{"$f":" FA!F$742","v":{"$error":"#DIV/0!"}},{"$f":" FA!G$742","v":"€/m².year"},null,"Total Floor Surface",{"$f":" Overview!H$39","v":0},"m²",null,"Raam",{"$f":" IF(Ramen_Default = \"default waarden\", SUM(Lists!G162, Lists!G173, Lists!G187, Lists!H197), Overview!H63)","v":429.7},"€/m²",null,{"$f":" Heatloss!E$36","v":"Intermittent Heating Power"},{"$f":" Heatloss!F$36","v":0},{"$f":" Heatloss!G$36","v":"kW"},104.5,{"$f":" IF(R12 <>T12, 1, 0)","v":1},null,"Gen, Heat, P",{"$f":" VLOOKUP(Overview!H66, Lists!$E$277:$G$283, 2, FALSE)","v":"Condenserende ketel"},null,null,{"$f":" \"Power \" & AA$24","v":"Power Cogen"},{"$f":" IF(X9 = \"Ja\", T37, 0) + IF(X52 = \"Ja\", T40, 0)","v":0},"kWth"]
[null,null,null,null,{"$f":" FA!E$612","v":"Total Primary Energy Use [MJ/year]"},{"$f":" FA!F$612","v":{"$error":"#DIV/0!"}},{"$f":" FA!G$612","v":"MJ/year"},null,"Vloerplaat Type",{"$f":" Overview!H$40","v":"boven grond"},null,null,"Solar Protection Cost",{"$f":" Lists!H241","v":0},"€/m²",null,{"$f":" Heatloss!E$46","v":"Infiltration Heating Power"},{"$f":" Heatloss!F$46","v":0},{"$f":" Heatloss!G$46","v":"kW"},21.289122900000002,1,null,"Carrier, Heat, P",{"$f":" VLOOKUP(Overview!H66, Lists!$E$277:$G$283, 3, FALSE)","v":"Aardgas"},null,null,{"$f":" \"Power \" & AA$25","v":"Power Compression Cooling Machine"},{"$f":" IF(X33 = \"Compressiekoelmachine\",T42,0) + IF(X37 = \"Compressiekoelmachine\",T43, 0)","v":100.15385423240704},"kW"]
[null,null,null,null,{"$f":" FA!E$616","v":"Total Primary Energy Use [kWh/m²]"},{"$f":" FA!F$616","v":{"$error":"#DIV/0!"}},{"$f":" FA!G$616","v":"kWh/m²"},null,"percentage vloer boven kelder / parking (%)",{"$f":" Overview!H$41","v":0},"%",null,"BK facade-window (€)",null,"€",null,{"$f":" Heatloss!E$55","v":"Ventilation Heating Power"},{"$f":" Heatloss!F$55","v":0},{"$f":" Heatloss!G$55","v":"kW"},158.46438226666663,1,null,"Heat Emission System",{"$f":" VLOOKUP(Overview!H70, Lists!$E$313:$F$318, 2, FALSE)","v":"rad 70/50"},null,null,{"$f":" \"Power \" & AA$26","v":"Power Heat Pump Summer Mode"},{"$f":" IF(X33 = \"Warmtepomp in zomerbedrijf (in combinatie met koudeopslag)\", T42, 0)","v":0},"kW"]
[null,null,null,null,"Total Primary Energy Use [kWh/m².year]",{"$f":" F14 / Input_FA!$F$16","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"geschatte perimeter boven volle grond",{"$f":" Overview!H$42","v":0},"m",null,"BK facade-roof (€)",null,"€",null,{"$f":" Heatloss!E$66","v":"SWW Heating Power"},{"$f":" Heatloss!F$66","v":6},{"$f":" Heatloss!G$66","v":"kW"},70,1,null,"Cost Heat Emission System",{"$f":" Lists!F303","v":120},"€/(kW/m²)"]
[null,null,null,null,{"$f":" FA!E$659","v":"Total CO2eq Production  [ton CO2eq]"},{"$f":" FA!F$659","v":{"$error":"#DIV/0!"}},{"$f":" FA!G$659","v":"ton CO2eq"},null,"U Floor boven volle grond (W/m²K)",{"$f":" Fixed!I$33","v":{"$error":"#DIV/0!"}},"W/m²K",null,"BK facade-floor (€)",null,"€",null,{"$f":" Heatloss!E$60","v":"Total Heating Power"},{"$f":" Heatloss!F$60","v":{"$error":"#DIV/0!"}},{"$f":" Heatloss!G$60","v":"kW"},398.28401272326721,{"$error":"#DIV/0!"},null,"η 30%, P",{"$f":" IF(X12 <> \"Warmtepomp\", Overview!H67, \"\")","v":1},null,null,"Gas Condensation Boiler",{"$f":" IFERROR(MAX(1388.5 * AB6 ^ - 0.55, 37.5) * AB6, 0)","v":15637.104752839336},"€"]
[null,null,null,null,{"$f":" FA!E$663","v":"Total CO2eq Production  [ton CO2eq/m²]"},{"$f":" FA!F$663","v":{"$error":"#DIV/0!"}},{"$f":" FA!G$663","v":"ton CO2eq/m²"},null,"U Floor boven kelder (W/m²K)",{"$f":" Fixed!I$44","v":2.9872134158013757},"W/m²K",null,"Air Tightness Cost Window (€/m²)",null,"€/m²",null,null,null,null,null,0,null,"Gen, Heat, NP",{"$f":" VLOOKUP(Overview!H68, Lists!$E$292:$G$293, 2, FALSE)","v":0},null,null,"Biomass Boiler",{"$f":" IFERROR(MAX(5224.9 * AB7 ^ (-0.707), 293) * AB7 + 500, 0)","v":0},"€"]
[null,null,null,null,{"$f":" FA!E$2273","v":"Total Actualised Cost [€]"},{"$f":" FA!F$2273","v":{"$error":"#VALUE!"}},{"$f":" FA!G$2273","v":"€"},null,null,null,null,null,"Air Tightness Cost Facade (€/m²)",null,"€/m²",null,{"$f":" Heatgains!E$15","v":"Transmission Cooling Power"},{"$f":" Heatgains!F$15","v":{"$error":"#DIV/0!"}},{"$f":" Heatgains!G$15","v":"kW"},-9.5131124212959346,{"$error":"#DIV/0!"},null,"Carrier, Heat, NP",{"$f":" VLOOKUP(Overview!H68, Lists!$E$292:$G$293, 3, FALSE)","v":0},null,null,"Heat Pump Ground-Water",{"$f":" IFERROR(IF( $X20 < 4.3, 2767.5 * AB8 ^ -0.606 * AB8, IF(X20>4.8,2080.9 * AB8 ^ -0.448 * AB8,(X20-4.3)/(4.8-4.3)*(2080.9 * AB8 ^ -0.448 * AB8 - 2767.5 * AB8 ^ -0.606 * AB8) + 2767.5 * AB8 ^ -0.606 * AB8)), 0)","v":0},"€"]
[null,null,null,null,{"$f":" FA!E$2277","v":"Total Actualised Cost [€/m²]"},{"$f":" FA!F$2277","v":{"$error":"#VALUE!"}},{"$f":" FA!G$2277","v":"€/m²"},null,"Facade Surface Orientation 1",{"$f":" Overview!H$24","v":0},"m²",null,null,null,null,null,{"$f":" Heatgains!E$30","v":"Solar Radiation Cooling Power"},{"$f":" Heatgains!F$30","v":0},{"$f":" Heatgains!G$30","v":"kW"},-8.3460000000000019,1,null,"η 30%, NP",{"$f":" IF(X17 = \"Condenserende ketel\", Overview!H69, \"\")","v":""},null,null,"Borehole Thermal Energy Storage",{"$f":" IF(T45 > 0, 5000 + T45 * 30, 0)","v":108015.39292476153},"€"]
[null,null,null,null,{"$f":" FA!E$2278","v":"Total Actualised Cost [€/m³]"},{"$f":" FA!F$2278","v":{"$error":"#VALUE!"}},{"$f":" FA!G$2278","v":"€/m³"},null,"Facade Surface Orientation 2",{"$f":" Overview!H$25","v":0},"m²",null,"Floor Insulation",{"$f":" N6 * J12","v":{"$error":"#VALUE!"}},"€",null,{"$f":" Heatgains!E$41","v":"Internal Cooling Power"},{"$f":" Heatgains!F$41","v":0},{"$f":" Heatgains!G$41","v":"kW"},-64.38,1,null,"COP, P",{"$f":" IF(X12 = \"Warmtepomp\", Overview!H67, \"\")","v":""},null,null,"Heat Pump Water-Water",{"$f":" IFERROR(IF( $X20 < 5.1, 1461.9 * AB9 ^ -0.517 * AB9, IF(X20 > 5.6, 1255.2 * AB9 ^ -0.295 * AB9, (X20-5.1)/(5.6 - 5.1) * (1255.2 * AB9 ^ -0.295 * AB9 - 1461.9 * AB9 ^ -0.517 * AB9)+ 1461.9 * AB9 ^ -0.517 * AB9)), 0)","v":0},"€"]
[null,null,null,null,null,null,null,null,"Facade Surface Orientation 3",{"$f":" Overview!H$26","v":0},"m²",null,"Facade Insulation",{"$f":" N7 * J23","v":{"$error":"#VALUE!"}},"€",null,{"$f":" Heatgains!E$49","v":"Intermittent Cooling Power"},{"$f":" Heatgains!F$49","v":0},{"$f":" Heatgains!G$49","v":"kW"},0,0,null,"deltaθ test, P",{"$f":" IF(X12 = \"Warmtepomp\", 5, \"\")","v":""},null,null,"Groundwater Thermal Energy Storage",{"$f":" CEILING(T46 / 30,1) * 65000 * 2","v":0},"€"]
[null,null,null,null,"EPB Output",null,null,null,"Facade Surface Orientation 4",{"$f":" Overview!H$27","v":0},"m²",null,"Roof Insulation",{"$f":" N10 * J46","v":{"$error":"#VALUE!"}},"€",null,{"$f":" Heatgains!E$60","v":"Infiltration Cooling Power"},{"$f":" Heatgains!F$60","v":0},{"$f":" Heatgains!G$60","v":"kW"},-2.0602377000000005,1,null,"Heat Source, P",{"$f":" IF( X12 = \"Warmtepomp\", VLOOKUP(Overview!H66, Lists!$E$296:$G$299, 2, FALSE), \"\")","v":""},null,null,"Heat Pump Air-Water",{"$f":" IFERROR(IF( $X20 < 3.5, MAX(2705.3 * AB10 ^ -0.5 * AB10, 186), MAX(3109.8 * AB10 ^ - 0.48 * AB10, 188)), 0)","v":0},"€"]
[null,null,null,null,null,null,null,null,"Total Facade Surface",{"$f":" SUM(J19:J22)","v":0},"m²",null,"Windows",{"$f":" N12 * J57","v":0},"€",null,{"$f":" Heatgains!E$69","v":"Ventilation Cooling Power"},{"$f":" Heatgains!F$69","v":0},{"$f":" Heatgains!G$69","v":"kW"},-15.854504111111106,1,null,"Emission Medium, P",{"$f":" IF( X12 = \"Warmtepomp\", VLOOKUP(Overview!H66, Lists!$E$296:$G$299, 3, FALSE), \"\")","v":""},null,null,"Heat Pump Air-Air",{"$f":" IFERROR(1169.5 * AB11 ^ (-0.104) * AB11, 0)","v":0},"€"]
[null,null,null,null,"K-level",{"$f":" Etot!$C$330","v":0},null,null,"U Facade (W/m²K)",{"$f":" Fixed!I$56","v":1.6436831428227032},"W/m²K",null,"Solar Protection",{"$f":" N13 * J70","v":0},"€",null,{"$f":" Heatgains!E$78","v":"Total Cooling Power"},{"$f":" Heatgains!F$78","v":{"$error":"#DIV/0!"}},{"$f":" Heatgains!G$78","v":"kW"},-100.15385423240704,{"$error":"#DIV/0!"},null,"Pump to Concensor, P",{"$f":" IF( OR( X22 = \"bodem\", X22 = \"grondwater\"), \"Ja\", \"Nee\")","v":"Nee"},null,null,"Cogen",{"$f":" IFERROR(4647.1 * AB12 ^ (-0.36) * AB12, 0)","v":0},"€"]
[null,null,null,null,"Gross Electricity Consumption",{"$f":" Etot!$P$1014","v":{"$error":"#DIV/0!"}},"kWh/year",null,null,null,null,null,"Building Knots",0,"€",null,null,null,null,null,null,null,null,null,null,null,"Compression Cooling Machine",{"$f":" IFERROR(5000 + 491.62 * AB13 ^ -0.23 * AB13, 0)","v":22066.467813563086},"€"]
[null,null,null,null,"Electricty Production PV",{"$f":" Etot!$P$1016","v":0},"kWh/year",null,"Facade window Surface Orientation 1",{"$f":" Overview!H$28","v":0},"m²",null,"Air Tightness",0,"€",null,"Heatloss Demand in Area with Floor Heating",{"$f":" R39 * 1000 / R7","v":{"$error":"#DIV/0!"}},"W/m²",null,null,null,"η Gen, Heat, P",{"$f":" IFERROR( IF(X9 = \"Ja\", 'EPU-WKK'!$B$23, 'EPU-pref'!$B$85), 1)","v":0.87867000000000006},null,null,"Heat Pump Summer Mode",{"$f":" IFERROR(IF( X22 = \"bodem\", 2080.9 * (0.77 * AB14) ^ -0.448 * (0.77 * AB14), 1461.9 * (0.77 * AB14) ^ -0.517 * (0.77 * AB14)), 0)","v":0},"€"]
[null,null,null,null,"Electricty Production WKK",{"$f":" Etot!$P$1017","v":0},"kWh/year",null,"Facade window Surface Orientation 2",{"$f":" Overview!H$29","v":0},"m²",null,null,null,null,null,"Heat Emission System",{"$f":" Overview!H$70","v":"radiatoren regime 70/50°C"},null,null,null,null,"η Gen, Heat, NP",{"$f":" IFERROR( IF(X9 = \"Ja\", 'EPU-WKK'!$B$126, 'EPU-pref'!$C$85 ), 1)","v":1},null,null,"Heat Exchanger",{"$f":" IF( X33 = \"Koudeopslag\", 50 * T42, 0)","v":0},"€"]
[null,null,null,null,"Gas Use WKK",{"$f":" IF($X9 = \"Ja\", Etot!$P$1027, 0)","v":0},"kWh/year",null,"Facade window Surface Orientation 3",{"$f":" Overview!H$30","v":0},"m²",null,null,null,null,null,"θaverage 30%",30,"°C",null,null,null,"η Gen, Elec, WKK",{"$f":" IF(X9 = \"Ja\", 'EPU-WKK'!$B$22, 0 )","v":0},null,null,"Heating / Cooling Regulation",{"$f":" IF(X6 = \"Ja\", 600, 0) * X7","v":0},"€"]
[null,null,null,null,"Net Electricity Consumption",{"$f":" Etot!$P$1021","v":{"$error":"#DIV/0!"}},"kWh/year",null,"Facade window Surface Orientation 4",{"$f":" Overview!H$31","v":0},"m²",null,null,null,null,null,"θsupply design",{"$f":" VLOOKUP(R27, T_Emission_system, 2, FALSE)","v":70},"°C",null,null,null,"PEF, Heat, P",{"$f":" IFERROR( IF(X9 = \"Ja\", 'EPU-WKK'!$B$128, 'EPU-pref'!$B$86 ), 1)","v":1},null,null,"Radiators",{"$f":" IF(AND(X14 <> \"VV\", X14 <> \"ventilatielucht\"), X15 * T39, 0)","v":28778.355654792071},"€"]
[null,null,null,null,"Gas Consumption",{"$f":" Etot!$P$1041","v":{"$error":"#DIV/0!"}},"kWh/year",null,null,null,null,null,null,null,null,null,"θretour design",{"$f":" VLOOKUP(R27, T_Emission_system, 3, FALSE)","v":50},"°C",null,null,null,"PEF, Heat, NP",{"$f":" IFERROR( IF(X9 = \"Ja\", 'EPU-WKK'!$B$127, 'EPU-pref'!$C$86 ), 1)","v":1},null,null,"Floor Heating",{"$f":"IF( X14 = \"VV\", X15 * $R7, 0)","v":0},"€"]
[null,null,null,null,"Fuel Consumption",{"$f":" Etot!$P$1061","v":0},"kWh/year",null,"Facade window Orientation 1",{"$f":" Lists!F$54","v":180},"°",null,null,null,null,null,"deltaθ design",{"$f":" R29 - R30","v":20},"°C",null,null,null,null,null,null,null,"Fan Coils",{"$f":" 0","v":0},"€"]
[null,null,null,null,"Biomass Consumption",{"$f":" Etot!$P$1081","v":0},"kWh/year",null,"Facade window Orientation 2",{"$f":" Lists!I$54","v":-90},"°",null,null,null,null,null,null,null,null,null,null,null,"P-NP Cool Combination ?",{"$f":" IF( Overview!H73 = Lists!E472, \"Nee\", \"Ja\")","v":"Nee"},null,null,"Ceiling Unit",{"$f":"IF( AND( X12 = \"Warmtepomp\", X22 = \"enkel buitenlucht\", X23 =\"ruimtelucht\" ), 789.52 * ($T44) ^ (-0.104) * $T44 + 347.71 * (Heatloss!F62) ^ (-0.025) * Heatloss!F62, 0)","v":0},"€"]
[null,null,null,null,"Gross Electricity Consumption kWh/m².year",{"$f":" F25 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"Facade window Orientation 3",{"$f":" Lists!J$54","v":0},"°",null,null,null,null,null,"Power, Elec, WKK, Heat",{"$f":" IF( X9 = \"Ja\", (R37 - 14.631) / 1.3801, 0)","v":0},"kWe",0,{"$f":" IF(R33 <>T33, 1, 0)","v":0},null,"Gen, Cool, P",{"$f":" Overview!H71","v":"compressiekoelmachine"},null,null,"Panel Cooling",{"$f":" IF( X34 = Lists!E480, 100 * R8, 0)","v":0},"€"]
[null,null,null,null,"Electricty Production PV kWh/m².year",{"$f":" F26 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"Facade window Orientation 4",{"$f":" Lists!K$54","v":90},"°",null,null,null,null,null,"Inhoud buffervat (m³), Heat",{"$f":" IF(X9 = \"Ja\", R37, 0) * 60 * 60 / (20 * 4.187 * 1000)","v":0},"m³",0,0,null,"Cold Emission System",{"$f":" Overview!H75","v":"koelplafonds"},null,null,"Ventilation Air Heater",{"$f":" IF( X14 = \"ventilatielucht\", IF( X12 = \"Warmtepomp\", 250, 167) * T39, 0)","v":0},"€"]
[null,null,null,null,"Electricty Production WKK kWh/m².year",{"$f":" F27 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"Ramen default",{"$f":" Overview!H$56","v":"default waarden"},null,null,null,null,null,null,"Power, Elec, WKK, Sww",{"$f":" IF( X52 = \"Ja\", (R40 - 14.631) / 1.3801, 0)","v":0},"kWe",40.119556553872904,1,null,null,null,null,null,"Distribution Heating and Cooling",{"$f":" IF(AND( X12 = \"Warmtepomp\", X22 = \"enkel buitenlucht\", X23 = \"ruimtelucht\" ), (26 * X89 / 100 + 3 * (1 - X89 / 100)) * J7, 27 * J7 * X89 / 100 + IF(X14 = \"VV\", 12, 21) * J7)","v":0},"€"]
[null,null,null,null,"Net Electricity Consumption kWh/m².year",{"$f":" F29 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"U-waarde glas (W/m²K)",{"$f":" IF( J35 = \"default waarden\", Lists!F162,\"\")","v":1.1000000000000001},"W/m²K",null,null,null,null,null,"Inhoud buffervat (m³), Sww",{"$f":" IF(X52 = \"Ja\", R40, 0) * 60 * 60 / (20 * 4.187 * 1000)","v":0},"m³",3.0093145450203003,1,null,"EER, P",{"$f":" IF(X33 = Lists!E462, Overview!H72, \"\")","v":2.8},null,null,"Morecost Improved Insulation Circulation Piping",{"$f":" X71 * X69 * X46","v":0},"€"]
[null,null,null,null,"Gas Consumption kWh/m².year",{"$f":" F30 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"U-waarde kader (W/m²K)",{"$f":" IF( J35 = \"default waarden\", Lists!F173, \"\")","v":3},"W/m²K",null,null,null,null,null,"Power, Heat, P",{"$f":" IF( X8 = \"Ja\", IF( X9 = \"Ja\", T16 * 0.2, IF(AND(OR(X22 = \"bodem\", X22 = \"grondwater\"), X32 = \"nee\"), MIN( T16, $R42 * (1 + 1 / (IF($X33 = \"Koudeopslag\", 20, 5))) / (1 - 1 / X20)), T16 * 0.25)), T16)","v":398.28401272326721},"kWth",147.22616572163835,1,null,"Gen, Cool, NP",{"$f":" Overview!H73","v":"geen"},null,null,"Cost ducts",{"$f":" IF(X77 = \"D\", 30, 14) * J7","v":0},"€"]
[null,null,null,null,"Fuel Consumption kWh/m².year",{"$f":" F31 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"psi-waarde",{"$f":" IF( J35 = \"default waarden\", Lists!F187, \"\")","v":0.08},"W/mK",null,null,null,null,null,"Power, Heat, NP",{"$f":" T16 - R37","v":0},"kWth",251.05784700162886,1,null,"EER, NP",{"$f":" IF(X37 = Lists!E473, Overview!H74, \"\")","v":""},null,null,"Cost AHU",{"$f":" IF(X77 = \"C\", IF(X80 = 0.65, MAX(0.61 * X76, 2500), MAX(0.42 * X76, 1750)), IF(X80 = 0.65, MAX(2.65 * X76, 11000), MAX(2.26 * X76, 14000)))","v":1750},"€"]
[null,null,null,null,"Biomass Consumption kWh/m².year",{"$f":" F32 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"U Window (W/m²K)",{"$f":" IF( J35 = \"default waarden\", 0.7 * J36 + 0.3 * J37 + 3 * J38, Overview!H61)","v":1.91},"W/m²K",null,null,null,null,null,"Power, Heat, Space",{"$f":" T11 + T12 + T13 + IF(Overview!H89 = Lists!E540, T14, 0)","v":398.28401272326721},"kWth",239.81963045660058,1,null,"Gekoelde Vloeroppervlakte",{"$f":" Overview!H76","v":100},"%",null,"Ventilation",{"$f":" AB37 + AB38","v":1750},"€"]
[null,null,null,null,"Net Heating Demand",{"$f":" Etot!$O$611 / 3.6 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"g-waarde",{"$f":" IF( J35 = \"default waarden\", Lists!F197, Overview!H62)","v":0.52},"(-)",null,null,null,null,null,"Power, Sww, P",{"$f":" IF( X51 = \"Ja\", IF( X52 = \"Ja\", T15 * 1, T15 * 0.25), T15)","v":70},"kWth",70,0]
[null,null,null,null,"Net Cooling Demand",{"$f":" Etot!$O$730 / 3.6 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"LTA Value",{"$f":" IF( J35 = \"default waarden\", Lists!G197, Lists!H217)","v":0.7},"(-)",null,null,null,null,null,"Power, Sww, NP",{"$f":" T15 - R40","v":0},"kWth",0,0,null,"η Gen, Cool, P",{"$f":" IFERROR( 'EPU-pref'!$B$133, 5)","v":2.8},null,null,"LED Lighting",{"$f":" SUMIF($X$94:$X$99, Lists!$E520, $X$106:$X$111)","v":0},"€"]
[null,null,null,null,"Ep, Heating",{"$f":" Etot!$P$893 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,null,null,null,null,null,null,null,null,"Power, Cool, P",{"$f":" IF(X32 = \"Ja\", MIN((1 - 1 / Overview!H67) / (1 + 1 / (IF(Overview!H71 = \"koude-opslag\", 20, 5))) * T37, - T24), -T24)","v":100.15385423240704},"kWth",100.15385423240704,0,null,"η Gen, Cool, NP",{"$f":" IFERROR( 'EPU-pref'!$C$133, 5)","v":5},null,null,"Compact Fluo Lighting",{"$f":" SUMIF($X$94:$X$99, Lists!$E521, $X$106:$X$111)","v":0},"€"]
[null,null,null,null,"Ep, Cooling",{"$f":" Etot!P$897 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"Daktype",{"$f":" Overview!H$22","v":"plat dak"},null,null,null,null,null,null,"Power, Cool, NP",{"$f":" MAX(0, - T24 - R42)","v":0},"kWth",0,0,null,"PEF, Cool, P",{"$f":" IFERROR( 'EPU-pref'!$B$134, 2.5)","v":2.5},null,null,"TL Lighting",{"$f":" SUMIF($X$94:$X$99, Lists!$E522, $X$106:$X$111)","v":0},"€"]
[null,null,null,null,"Ep, Moistening",{"$f":" Etot!P$899 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"Roof Surface Orientation 1",{"$f":" Overview!H$33 - Overview!H35","v":0},"m²",null,null,null,null,null,"Power, Cool, Space",{"$f":" - (T18 + T19 + T20 + T21 + T22 + IF( Overview!H89 = Lists!E540, T23, 0))","v":100.15385423240704},"kWth",84.29935012129593,1,null,"PEF, Cool, NP",{"$f":" IFERROR( 'EPU-pref'!$C$134, 2.5)","v":2.5},null,null,"Halogeen Lighting",{"$f":" SUMIF($X$94:$X$99, Lists!$E523, $X$106:$X$111)","v":0},"€"]
[null,null,null,null,"Ep, Auxiliaries",{"$f":" Etot!P$901 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"Roof Surface Orientation 2",{"$f":" IF( J43 = \"zadeldak\", Overview!H$34 - Overview!H36, 0)","v":0},"m²",null,null,null,null,null,"Length BTES",{"$f":" IF(X22 = \"bodem\", MAX(R37 * (1 - 1 / X20), R42 * (1 + 1 / IF(X33 = \"koude-opslag\", 20, 5))) * 1000 / 35, 0)","v":0},"m",3433.8464308253842,1,null,null,null,null,null,"Lighting Regulation",{"$f":" SUM(X112:X117)","v":0},"€"]
[null,null,null,null,"Ep, Lighting",{"$f":" Etot!P$903 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"Roof Surface",{"$f":" SUM(J44:J45)","v":0},"m²",null,null,null,null,null,"ground water mass flow",{"$f":" IF(X22 = \"grondwater\", MAX(R37 * (1 - 1 / X20), R42 * (1 + 1 / IF(X33 = \"Koudeopslag\", 20, 5))) * 1000 * 3600 / (1000 * 4187 * 10), 0)","v":0},"m³/h",0,0,null,"Bedden",{"$f":" Overview!H$92","v":0}]
[null,null,null,null,"Ep, PV",{"$f":" Etot!P$905 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"U Roof (W/m²K)",{"$f":" Fixed!I$67","v":2.4672062517443485},"W/m²K",null,null,null,null,null,null,null,null,null,null,null,"Aanwezigen (ifv interne winst berekening)",{"$f":" X46 * 1.3","v":0},"personen",null,"Solar Collector Cost",{"$f":" IF(X63 = 0, 0,1.15 * 1672 * X63 ^ (1 - 0.1514) - (20.203 * (33 * X63) ^ (1 - 0.3386) + 1000 + 33 * X63))","v":0},"€"]
[null,null,null,null,"Ep, Cogen",{"$f":" Etot!P$907 / $J7","v":{"$error":"#DIV/0!"}},"kWh/m².year",null,"Roof window Orientation 1",{"$f":" Lists!E96","v":"zuid"},null,null,null,null,null,null,"Recalculate?",{"$f":" SUM(U11:U46)","v":{"$error":"#DIV/0!"}},null,null,null,null,"Oppervlakte keuken",{"$f":" Overview!H$93","v":0},"m²",null,"Storage Material Cost",{"$f":" (20.203 * (X67 * 1000) ^ (1 - 0.3386)) * X66","v":0},"€"]
[null,null,null,null,"E-level",{"$f":" Etot!$O$924","v":{"$error":"#DIV/0!"}},null,null,"Roof window Orientation 1 (degrees)",{"$f":" Lists!I$96","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,"Boiler ?",{"$f":" Overview!H98","v":"ja"},null,null,"Storage Installation Cost",{"$f":" IF(X66 = 0, 0, 1000 + (X66 * X67 * 1000))","v":0},"€"]
[null,null,null,null,null,null,null,null,"Roof window Orientation 2",{"$f":" Lists!E97","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal Installation",{"$f":" SUM(AB47:AB49)","v":0},"€"]
[null,null,null,null,null,null,null,null,"Roof window Orientation 2 (degrees)",{"$f":" Lists!I$97","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,"P-NP Sww Combination ?",{"$f":" IF(Overview!H95 = Lists!E365, \"Nee\", \"Ja\")","v":"Nee"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WKK, Sww ?",{"$f":" IF(Overview!H94 = \"WKK\", \"Ja\", \"Nee\")","v":"Nee"},null,null,"PV Installation",{"$f":" IFERROR( IF(X125 <= 10000, 2 * X125, IF(X125 >= 50000, 1.6 * X125, 1.8 * X125)), 0)","v":0},"€"]
[null,null,null,null,null,null,null,null,"Roof Window Surface Orientation 1",{"$f":" Overview!H$35","v":0},"m²",null,null,null,null,null,null,null,null,null,null,null,"Gen, Sww, P",{"$f":" VLOOKUP(Overview!H94, Lists!$E$277:$G$283, 2, FALSE)","v":"Condenserende ketel"}]
[null,null,null,null,null,null,null,null,"Roof Window Surface Orientation 2",{"$f":" IF(J43 = \"zadeldak\", Overview!H$36, 0)","v":0},"m²",null,null,null,null,null,null,null,null,null,null,null,"Carrier, Sww, P",{"$f":" VLOOKUP(Overview!H94, Lists!$E$277:$G$283, 3, FALSE)","v":"Aardgas"}]
[null,null,null,null,null,null,null,null,"Roof Window Inclination Orientation 1",{"$f":" IF(J43 = \"plat dak\", 0, Overview!H$37)","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,"Gen, Sww, NP",{"$f":" VLOOKUP(Overview!H95, Lists!$E$292:$G$293, 2, FALSE)","v":0}]
[null,null,null,null,null,null,null,null,"Roof Window Inclination Orientation 2",{"$f":" IF(J43 = \"plat dak\", 0, Overview!H$38)","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,"Carrier, Sww, NP",{"$f":" VLOOKUP(Overview!H95, Lists!$E$292:$G$293, 3, FALSE)","v":0}]
[null,null,null,null,null,null,null,null,"Total Window Surface",{"$f":" SUM(J26:J29) + SUM(J53:J54)","v":0},"m²"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η Gen, Sww, P",{"$f":" IFERROR(IF(X52 = \"Ja\", 'EPU-WKK_sww'!B23, IF(X49 = \"ja\", IF(X53 = \"Condenserende ketel\", 0.76, 0.67),  IF(X53 = \"Condenserende ketel\", 0.85, 0.75))), 1)","v":0.76}]
[null,null,null,null,null,null,null,null,"Type Zonnewering",{"$f":" Overview!H$64","v":"geen"},null,null,null,null,null,null,null,null,null,null,null,null,"η Gen, Sww, NP",{"$f":" IFERROR(IF(X49 = \"ja\", 0.76, 0.85), 1)","v":0.76}]
[null,null,null,null,null,null,null,null,"Locatie Zonnewering",{"$f":" Overview!H$65","v":"overal"},null,null,null,null,null,null,null,null,null,null,null,null,"PEF, Sww, P",{"$f":" IF(X54 = \"Elektriciteit\", 2.5, 1)","v":1}]
[null,null,null,null,null,null,null,null,"Solar Blinds from…",{"$f":" Lists!F254","v":-180},"°",null,null,null,null,null,null,null,null,null,null,null,"PEF, Sww, NP",{"$f":" IF(X56 = \"Elektriciteit\", 2.5, 1)","v":1}]
[null,null,null,null,null,null,null,null,"Solar Blinds till…",{"$f":" Lists!G254","v":180},"°"]
[null,null,null,null,null,null,null,null,"Solar Blinds Orientation 1",{"$f":" IF(OR(AND(J31 >=$J61, J31 <=0), AND(J31 <=$J62, J31 >= 0)), Lists!F241, 1)","v":1},"Fc",null,null,null,null,null,null,null,null,null,null,null,"Collector Oppervlak Zonneboiler",{"$f":" IF(Opwekking_SWW_ZB = Lists!E375, Lists!I373, 0)","v":0},"m²"]
[null,null,null,null,null,null,null,null,"Solar Blinds Orientation 2",{"$f":" IF(OR(AND(J32 >=$J61, J32 <=0), AND(J32 <=$J62, J32 >= 0)), Lists!F241, 1)","v":1},"Fc",null,null,null,null,null,null,null,null,null,null,null,"Collector Helling Zonneboiler",{"$f":" Lists!L373","v":35},"°"]
[null,null,null,null,null,null,null,null,"Solar Blinds Orientation 3",{"$f":" IF(OR(AND(J33 >=$J61, J33 <=0), AND(J33 <=$J62, J33 >= 0)), Lists!F241, 1)","v":1},"Fc",null,null,null,null,null,null,null,null,null,null,null,"Collector Orientation",{"$f":" Lists!M373","v":0},"°"]
[null,null,null,null,null,null,null,null,"Solar Blinds Orientation 4",{"$f":" IF(OR(AND(J34 >=$J61, J34 <=0), AND(J34 <=$J62, J34 >= 0)), Lists!F241, 1)","v":1},"Fc",null,null,null,null,null,null,null,null,null,null,null,"Number of tanks",{"$f":" IF(X63 = 0, 0, Lists!F$408)","v":0},"storage tanks"]
[null,null,null,null,null,null,null,null,"Solar Blinds Roof Orientation 1",{"$f":" IF(OR(AND(J49 >=$J61, J49 <=0), AND(J49 <=$J62, J49 >= 0)), Lists!F241, 1)","v":1},"Fc",null,null,null,null,null,null,null,null,null,null,null,"Volume per tank",{"$f":" IF(X63 = 0, 0, Lists!F$410)","v":0},"m³"]
[null,null,null,null,null,null,null,null,"Solar Blinds Roof Orientation 2",{"$f":" IF(OR(AND(J51 >=$J61, J51 <=0), AND(J51 <=$J62, J51 >= 0)), Lists!F241, 1)","v":1},"Fc"]
[null,null,null,null,null,null,null,null,"Solar Blinds Regulation",{"$f":" Lists!G241","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,"Lengte circulatieleiding",{"$f":" Lists!H436","v":20},"m/kamer"]
[null,null,null,null,null,null,null,null,"Total Solar Blinds Surface",{"$f":" SUM( Etot!$B$117, Etot!$B$137, Etot!$B$157, Etot!$B$177, Etot!$B$197, Etot!B217)","v":0},"m²",null,null,null,null,null,null,null,null,null,null,null,"Isolatieniveau circulatieleiding",{"$f":" Lists!I436","v":5.3},"R (mK/W)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meerkost verbeterde isolatie circulatieleiding",{"$f":" IF(Circulatie = Lists!E452, MAX(1.5, 1.1295 * LN(Sim!X46) - 1.5355), 0)","v":0},"€/m"]
[null,null,null,null,null,null,null,null,"Building Knots",{"$f":" Etot!$C$324","v":0},"W/K",null,null,null,null,null,null,null,null,null,null,null,"Lengte tapleiding",{"$f":" Overview!H102","v":5},"m/tappunt"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v50",4.5,"m³/(h.m²)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n design",{"$f":" Etot!n_design","v":0},"personen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V supply, design",{"$f":" Etot!V_supply_design","v":0},"m³/h"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ventilation System",{"$f":" Lists!F538","v":"C"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFP supply",{"$f":" IF(X77 = \"D\", 0.347, 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,"SFP extraction",{"$f":" IF(X77 = \"D\", 0.256, 0.186)","v":0.186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f ctrl",{"$f":" Lists!F546","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"r p",{"$f":" IF(X77 = \"D\", Lists!G546, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η test",{"$f":" IF(X77 = \"D\", Overview!H91, 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,"bypass",{"$f":" Lists!I538","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f ctrl, heat",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f ctrl, cool",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f vent, cool",1,"1 bij WZC? --> zie EPI rekenblad"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Lists!E33","v":"Kamers"},{"$f":" Overview!H14","v":0},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Lists!E34","v":"Leefruimte / Eetzaal / Inkom"},{"$f":" Overview!H15","v":0},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Lists!E35","v":"Keuken / Kantoor / Leesruimte"},{"$f":" Overview!H16","v":0},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Lists!E36","v":"Verpleegruimte / Wasserij / Kine"},{"$f":" Overview!H17","v":0},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Lists!E37","v":"Gangen / Berging / Technisch"},{"$f":" Overview!H18","v":0},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Lists!E38","v":"Overige"},{"$f":" Overview!H19","v":0},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" W88 & \" Lichtbron\"","v":"Kamers Lichtbron"},{"$f":" Overview!H77","v":"Compact Fluo"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" W89 & \" Lichtbron\"","v":"Leefruimte / Eetzaal / Inkom Lichtbron"},{"$f":" Overview!H78","v":"Compact Fluo"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Keuken / Kantoor / Leesruimte Lichtbron",{"$f":" Overview!H79","v":"Compact Fluo"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verpleegruimte / Wasserij / Kine Lichtbron",{"$f":" Overview!H80","v":"Compact Fluo"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gangen / Berging / Technisch Lichtbron",{"$f":" Overview!H81","v":"Compact Fluo"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overige Lichtbron",{"$f":" Overview!H82","v":"Compact Fluo"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" W88 & \" Regeling\"","v":"Kamers Regeling"},{"$f":" Overview!H83","v":"geen regeling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" W89 & \" Regeling\"","v":"Leefruimte / Eetzaal / Inkom Regeling"},{"$f":" Overview!H84","v":"geen regeling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Keuken / Kantoor / Leesruimte Regeling",{"$f":" Overview!H85","v":"geen regeling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verpleegruimte / Wasserij / Kine Regeling",{"$f":" Overview!H86","v":"geen regeling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gangen / Berging / Technisch Regeling",{"$f":" Overview!H87","v":"geen regeling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overige Regeling",{"$f":" Overview!H88","v":"geen regeling"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" \"Kostprijs Verlichting \" & W88","v":"Kostprijs Verlichting Kamers"},{"$f":" $J$7 * $X88 / 100 * 'E1'!I511 * Lists!$J510","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" \"Kostprijs Verlichting \" & W89","v":"Kostprijs Verlichting Leefruimte / Eetzaal / Inkom"},{"$f":" $J$7 * $X89 / 100 * 'E1'!J511 * Lists!$J511","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostprijs Verlichting Keuken / Kantoor / Leesruimte",{"$f":" $J$7 * $X90 / 100 * 'E1'!K511 * Lists!$J512","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostprijs Verlichting Verpleegruimte / Wasserij / Kine",{"$f":" $J$7 * $X91 / 100 * 'E1'!L511 * Lists!$J513","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostprijs Verlichting Gangen / Berging / Technisch",{"$f":" $J$7 * $X92 / 100 * 'E1'!M511 * Lists!$J514","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostprijs Verlichting Overige",{"$f":" $J$7 * $X93 / 100 * 'E1'!N511 * Lists!$J515","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" \"Kostprijs Regeling \" & W88","v":"Kostprijs Regeling Kamers"},{"$f":" $J$7 * $X88 / 100 * 'E1'!I511 * $X118 / 100 / 4 * VLOOKUP($X100, Verlichting_Regeling, 2, FALSE) / VLOOKUP(Sim!$X94, Lichtbron, 3, FALSE)","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" \"Kostprijs Regeling \" & W89","v":"Kostprijs Regeling Leefruimte / Eetzaal / Inkom"},{"$f":" $J$7 * $X89 / 100 * 'E1'!J511 * $X119 / 100 / 4 * VLOOKUP($X101, Verlichting_Regeling, 2, FALSE) / VLOOKUP(Sim!$X95, Lichtbron, 3, FALSE)","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostprijs Regeling Keuken / Kantoor / Leesruimte",{"$f":" $J$7 * $X90 / 100 * 'E1'!K511 * $X120 / 100 / 4 * VLOOKUP($X102, Verlichting_Regeling, 2, FALSE) / VLOOKUP(Sim!$X96, Lichtbron, 3, FALSE)","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostprijs Regeling Verpleegruimte / Wasserij / Kine",{"$f":" $J$7 * $X91 / 100 * 'E1'!L511 * $X121 / 100 / 4 * VLOOKUP($X103, Verlichting_Regeling, 2, FALSE) / VLOOKUP(Sim!$X97, Lichtbron, 3, FALSE)","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostprijs Regeling Gangen / Berging / Technisch",{"$f":" $J$7 * $X92 / 100 * 'E1'!M511 * $X122 / 100 / 4 * VLOOKUP($X104, Verlichting_Regeling, 2, FALSE) / VLOOKUP(Sim!$X98, Lichtbron, 3, FALSE)","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kostprijs Regeling Overige",{"$f":" $J$7 * $X93 / 100 * 'E1'!N511 * $X123 / 100 / 4 * VLOOKUP($X105, Verlichting_Regeling, 2, FALSE) / VLOOKUP(Sim!$X99, Lichtbron, 3, FALSE)","v":0},"€"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" W88 & \" Vermogen\"","v":"Kamers Vermogen"},{"$f":" Lists!H510","v":2.8},"W/m².100 lux"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" W89 & \" Vermogen\"","v":"Leefruimte / Eetzaal / Inkom Vermogen"},{"$f":" Lists!H511","v":2.8},"W/m².100 lux"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Keuken / Kantoor / Leesruimte Vermogen",{"$f":" Lists!H512","v":2.8},"W/m².100 lux"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verpleegruimte / Wasserij / Kine Vermogen",{"$f":" Lists!H513","v":2.8},"W/m².100 lux"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gangen / Berging / Technisch Vermogen",{"$f":" Lists!H514","v":2.8},"W/m².100 lux"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overige Vermogen",{"$f":" Lists!H515","v":2.8},"W/m².100 lux"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Installed Power",{"$f":" Lists!H573 * 1000","v":0},"W"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Inclination",{"$f":" Lists!G573","v":0},"°"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Orientation",{"$f":" Lists!I573","v":0},"°"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Installation Year",{"$f":" IFERROR(Lists!E615 / 1, 2014)","v":2014}]

{"sheet":"Heatloss","index":6,"n_rows":66,"n_cols":12,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,"Temperature Inside",23,"°C"]
[null,null,null,null,"Temperature Outside",-8,"°C"]
[null,null,null,null,"Density Air",1.23,"kg/m³"]
[null,null,null,null,"Heat Capacity Air",1006,"J/(kg.K)"]
[]
["Transmission"]
[]
[null,null,null,null,null,"A","U","φ"]
[null,null,null,null,null,"m²","W/m²K","W/K"]
[null,null,null,null,"Floor above Ground",{"$f":" IF(Sim!J$13 = \"boven kelder / parking\", Sim!J$12 - Sim!J$12 * (Sim!J14 / 100), Sim!J$12)","v":0},{"$f":" Sim!J16","v":{"$error":"#DIV/0!"}},{"$f":" F11 * G11","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Floor above Parking / Basement",{"$f":"  IF(Sim!J$13 = \"boven kelder / parking\", Sim!J$12 * (Sim!J14 / 100), 0)","v":0},{"$f":" Sim!J$17","v":2.9872134158013757},{"$f":" F12 * G12","v":0}]
[null,null,null,null,"Facade",{"$f":" Sim!J23","v":0},{"$f":" Sim!J24","v":1.6436831428227032},{"$f":" F13 * G13","v":0}]
[null,null,null,null,"Roof",{"$f":" Sim!J46","v":0},{"$f":" Sim!J47","v":2.4672062517443485},{"$f":" F14 * G14","v":0}]
[null,null,null,null,"Windows",{"$f":" Sim!J57","v":0},{"$f":" Sim!J39","v":1.91},{"$f":" F15 * G15","v":0}]
[]
[null,null,null,null,null,null,null,"φ"]
[null,null,null,null,null,null,null,"W/K"]
[null,null,null,null,"Building Knots",null,null,{"$f":" Sim!J72","v":0}]
[]
[null,null,null,null,"Subtotaal",null,null,{"$f":" SUM(H19, H11:H15)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,"Factor Building Level",1.1599999999999999]
[]
[null,null,null,null,"Transmission Heating Power",{"$f":" H21 * (F2 - F3) / 1000 * F24","v":{"$error":"#DIV/0!"}},"kW"]
[null,null,null,null,"Transmission Heating Power (excl. Leefruimten etc.)",{"$f":"F26* (1-Sim!X89/100)","v":{"$error":"#DIV/0!"}},"kW"]
[null,null,null,null,"Transmission Heating Power (rooms)",{"$f":" F26 * Sim!X88 / 100","v":{"$error":"#DIV/0!"}},"kW"]
[]
[]
["Intermittent heating"]
[]
[null,null,null,null,"Usuable Surface",{"$f":" Sim!J7","v":0},"m²"]
[null,null,null,null,"Specific Heating Power",{"$f":"(6*Sim!X88+13*(100-Sim!X88))/100","v":13},"W/m²"]
[]
[null,null,null,null,"Intermittent Heating Power",{"$f":" F34 * F33 / 1000","v":0},"kW"]
[null,null,null,null,"Intermittent Heating Power (excl. Leefruimten etc.)",{"$f":"F33*(1-Sim!X89/100) * (6*Sim!X88+13*(100-Sim!X88-Sim!X89))/(100-Sim!X89)/1000","v":0},"kW"]
[null,null,null,null,"Intermittent Heating Power (rooms)",{"$f":" F33 * Sim!X88 / 100 * 6 / 1000","v":0},"kW"]
[]
["Infiltration"]
[]
[null,null,null,null,"Heat Loss Surface",{"$f":" SUM(Sim!J12, Sim!J23, Sim!J46, Sim!J57)","v":0},"m²"]
[null,null,null,null,"e_i",0.03,null,null,"e en eps goed kiezen: volumegewogen gemiddelde van alle ruimten"]
[null,null,null,null,"ε_i",1,null,null,"constante gebouweigenschap in apart tabblad?"]
[]
[null,null,null,null,"Infiltration Heating Power",{"$f":" Sim!X74 * 2 * F43 * F44 * F42 * F4 * F5 * (F2 - F3) / 3600 /1000","v":0},"kW",null,"er zit een fout op omwille van temperatuursverschillen binnen het zelfde gebouw"]
[null,null,null,null,"Infiltration Heating Power (excl. Leefruimten etc.)",{"$f":"F46*(1-Sim!X89/100)","v":0},"kW"]
[null,null,null,null,"Infiltration Heating Power (rooms)",{"$f":" F46 * Sim!X88 / 100","v":0},"kW"]
[]
["Ventilation"]
[]
[null,null,null,null,"V supply, design",{"$f":" Sim!X76","v":0},"m³/h",null,"piekdebiet ventilatie",null,null,"design"]
[null,null,null,null,"η test",{"$f":" Sim!$X$82 / 100","v":0},null,null,"rendement warmterecuperatie"]
[]
[null,null,null,null,"Ventilation Heating Power",{"$f":" F52 * F4 * F5 * (F2 - F3) / 3600 / 1000 * (1 - F53 / 1.2)","v":0},"kW"]
[null,null,null,null,"Ventilation Heating Power (excl. Leefruimten etc.)",{"$f":" (F52-'E1'!J11) * F4 * F5 * (F2 - F3) / 3600 / 1000 * (1 - F53 / 1.2)","v":0},"kW"]
[]
["Total Heating Power"]
[]
[null,null,null,null,"Total Heating Power",{"$f":" SUM(F26, F36, F46, F55)","v":{"$error":"#DIV/0!"}},"kW"]
[]
[null,null,null,null,"Total heating power space (excl. Leefruimten etc.)",{"$f":" F27 + F37 + F47 + IF(Overview!H89 = Lists!E540, F56, 0)","v":{"$error":"#DIV/0!"}},"kW"]
[]
["SWW"]
[]
[null,null,null,null,"SWW Heating Power",{"$f":" ROUND(0.4294 * Sim!X46 + 5.526, 0)","v":6},"kW"]

{"sheet":"Heatgains","index":7,"n_rows":78,"n_cols":22,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,"Temperature Inside",27,"°C",null,"in samenspraak met bouwheer wordt dit meestal op 27°C gezet maar standaard is het 25°C. Bij hogere buitentemperaturen (>30°C) wordt er soms wel mee verschoven en zo wordt bijvoorbeeld tot 27°C gekoeld wanneer buiten 32°C. Dit staat dus ter discussie"]
[null,null,null,null,"Temperature Outside",32,"°C"]
[null,null,null,null,"Density Air",1.23,"kg/m³"]
[null,null,null,null,"Heat Capacity Air",1006,"J/(kg.K)"]
[]
[]
[]
["Transmission"]
[]
[null,null,null,null,"Heat Gains Outside Surface",{"$f":" Heatloss!H21 / 1000 * (F2 - F3)","v":{"$error":"#DIV/0!"}},"kW"]
[]
[null,null,null,null,"Factor Building Level",1]
[]
[null,null,null,null,"Transmission Cooling Power",{"$f":" F11 * F13 * Sim!X39 / 100","v":{"$error":"#DIV/0!"}},"kW"]
[]
[]
[]
["Solar Radiation"]
[]
[]
[null,null,null,null,"Orientation",null,1,2,3,4,5,6,null,null,"Orientation","Heat Gains"]
[null,null,null,null,"Glass Surface","m²",{"$f":" Sim!J26 * Sim!X39 / 100","v":0},{"$f":" Sim!J27 * Sim!X39 / 100","v":0},{"$f":" Sim!J28 * Sim!X39 / 100","v":0},{"$f":" Sim!J29 * Sim!X39 / 100","v":0},{"$f":" Sim!J$53 * Sim!X39 / 100","v":0},{"$f":" Sim!J$54 * Sim!X39 / 100","v":0},null,null,"°","W/m²"]
[null,null,null,null,"Glass Orientation","°",{"$f":" Sim!J$31","v":180},{"$f":" Sim!J$32","v":-90},{"$f":" Sim!J$33","v":0},{"$f":" Sim!J$34","v":90},{"$f":" Sim!J$49","v":0},{"$f":" Sim!J$51","v":0},null,"N",180,0]
[null,null,null,null,"Solar Radiation","W/m²",{"$f":"SUMIF($O$24:$O$31,G24,$P$24:$P$31)","v":0},-250,-200,-300,-200,-200,null,"NO",-135,-200]
[null,null,null,null,"Solar Blinds","%",{"$f":" Sim!$J$40 * Sim!$J63","v":0.52},{"$f":" Sim!$J$40 * Sim!$J64","v":0.52},{"$f":" Sim!$J$40 * Sim!$J65","v":0.52},{"$f":" Sim!$J$40 * Sim!$J66","v":0.52},{"$f":" Sim!$J$40 * Sim!$J67","v":0.52},{"$f":" Sim!$J$40 * Sim!$J68","v":0.52},null,"O",-90,-250]
[null,null,null,null,"Solar Gains","kW",{"$f":" G25 * G23 * G26 / 1000","v":0},{"$f":" H25 * H23 * H26 / 1000","v":0},0,0,0,0,null,"ZO",-45,-250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Z",0,-200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ZW",45,-250]
[null,null,null,null,"Solar Radiation Cooling Power",{"$f":" SUM(G27:L27) * Sim!X89 / 100","v":0},"kW",null,null,null,null,null,null,"W",90,-300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NW",135,-180]
[]
["Internal Gains"]
[]
[null,null,null,null,null,"Unit",null,"Specific Heat Gain","Heat Gain",null,null,null,null,null,null,"Lighting",{"$f":" 'E1'!I7","v":"Kamers"},{"$f":" 'E1'!J7","v":"Leefruimte / Eetzaal / Inkom"},{"$f":" 'E1'!K7","v":"Keuken / Kantoor / Leesruimte"},{"$f":" 'E1'!L7","v":"Verpleegruimte / Wasserij / Kine"},{"$f":" 'E1'!M7","v":"Gangen / Berging / Technisch"},{"$f":" 'E1'!N7","v":"Overige"}]
[null,null,null,null,null,null,null,"W/unit","kW",null,null,null,null,null,null,"m²",{"$f":" 'E1'!I8","v":0},{"$f":" 'E1'!J8","v":0},{"$f":" 'E1'!K8","v":0},{"$f":" 'E1'!L8","v":0},{"$f":" 'E1'!M8","v":0},{"$f":" 'E1'!N8","v":0}]
[null,null,null,null,"Persons","pers",{"$f":" Sim!X47","v":0},-100,{"$f":" H37 * G37 / 1000","v":0},null,null,null,null,null,null,"lux",{"$f":" 'E1'!I511","v":300},{"$f":" 'E1'!J511","v":200},{"$f":" 'E1'!K511","v":500},{"$f":" 'E1'!L511","v":300},{"$f":" 'E1'!M511","v":100},{"$f":" 'E1'!N511","v":100}]
[null,null,null,null,"Equipment","m²",{"$f":" Sim!J7 * Sim!X39 / 100","v":0},-2,{"$f":" (H38 * G38) / 1000","v":0},null,"constante gebouweigenschap in apart tabblad?",null,null,null,null,"kW",{"$f":" Sim!X118 *Q36 * Q37 / 100 / 1000","v":0},{"$f":" Sim!X119 *R36 * R37 / 100 / 1000","v":0},{"$f":" Sim!X120 *S36 * S37 / 100 / 1000","v":0},{"$f":" Sim!X121 *T36 * T37 / 100 / 1000","v":0},{"$f":" Sim!X122 *U36 * U37 / 100 / 1000","v":0},{"$f":" Sim!X123 *V36 * V37 / 100 / 1000","v":0}]
[null,null,null,null,"Lighting","m²",null,null,{"$f":" IF(Sim!J7 * Sim!X39 / 100 <= R36, - R38, - (R38 + MIN(1, (Sim!J7 * Sim!X39 / 100 - R36) / SUM(Q36, T36)) * SUM(Q38, T38)))","v":0}]
[]
[null,null,null,null,"Internal Cooling Power",{"$f":"SUM(I37:I39)","v":0},"kW"]
[]
[]
["Intermittent Cooling"]
[]
[null,null,null,null,"Specific Cooling Power",0,"W/m²",null,"weglaten? Gaat 's nachts niet verder opwarmen afgezien van stralingswarmte"]
[null,null,null,null,"Usuable Surface",{"$f":" Heatloss!F33","v":0},"m²"]
[]
[null,null,null,null,"Intermittent Cooling Power",{"$f":"F46*F47/1000","v":0},"kW"]
[]
[]
[]
[]
["Infiltration"]
[]
[null,null,null,null,"Heat Loss Surface",{"$f":" Heatloss!F42","v":0},"m²"]
[null,null,null,null,"e_i",0.03,null,null,"e en eps goed kiezen: volumegewogen gemiddelde van alle ruimten"]
[null,null,null,null,"ε_i",1,null,null,"constante gebouweigenschap in apart tabblad?"]
[]
[null,null,null,null,"Infiltration Cooling Power",{"$f":" Sim!X74 * 2 * F57 * F58 * F56 * F4 * F5 * (F2 - F3) / 3600 / 1000  * Sim!X39 / 100","v":0},"kW",null,"er zit een fout op omwille van temperatuursverschillen binnen het zelfde gebouw"]
[]
[]
[]
["Ventilation"]
[]
[null,null,null,null,"V supply, min",{"$f":" 'E1'!J11","v":0},"m³/h",null,"obv leefruimte plus resterende oppervlakte om aan vooropgesteld percentage gekoelde oppervlakte te komen",null,null,null,null,null,null,"Ventilation",{"$f":" 'E1'!I$7","v":"Kamers"},{"$f":" 'E1'!J$7","v":"Leefruimte / Eetzaal / Inkom"},{"$f":" 'E1'!K$7","v":"Keuken / Kantoor / Leesruimte"},{"$f":" 'E1'!L$7","v":"Verpleegruimte / Wasserij / Kine"},{"$f":" 'E1'!M$7","v":"Gangen / Berging / Technisch"},{"$f":" 'E1'!N$7","v":"Overige"}]
[null,null,null,null,"η test",{"$f":" Sim!X82 / 100","v":0},null,null,"rendement warmterecuperatie",null,null,null,null,null,null,"m³/h",{"$f":" 'E1'!I$11","v":0},{"$f":" 'E1'!J$11","v":0},{"$f":" 'E1'!K$11","v":0},{"$f":" 'E1'!L$11","v":0},{"$f":" 'E1'!M$11","v":0},{"$f":" 'E1'!N$11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kW",{"$f":" Q67 * $F$4 * $F$5 * ($F$2 - $F$3) / 3600 / 1000 * (1 - $F$67 / 1.2)","v":0},{"$f":" R67 * $F$4 * $F$5 * ($F$2 - $F$3) / 3600 / 1000 * (1 - $F$67 / 1.2)","v":0},0,0,0,0]
[null,null,null,null,"Ventilation Cooling Power",{"$f":" IF(Etot!V_supply_min * Sim!X39 / 100 <= R67, R68, (R68 + (Sim!X39 / 100 - (R67 / SUM(Q67:V67))) * SUM(Q68:V68)))","v":0},"kW"]
[]
[]
[]
[]
["Total Cooling Power"]
[]
[null,null,null,null,"gelijktijdigheidsfactor",1]
[]
[null,null,null,null,"Total Cooling Power",{"$f":" SUM(F15, F30, F41, F49, F60, F69) * F76","v":{"$error":"#DIV/0!"}},"kW"]

{"sheet":"EPU-WKK","index":8,"n_rows":215,"n_cols":16,"rows_kept":215,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["WKK in een EPU-volume"]
["Resultaten"]
["Equivalent rendement, verwarming",{"$f":" IF(B123 = 2,\"\", O154)","v":{"$error":"#DIV/0!"}}]
["Equivalent rendement, bevochtiging",{"$f":"IF(B157=2,\"\",O189)","v":""}]
["Equivalent rendement, koeling",{"$f":"IF(B192=2,\"\",O215)","v":""}]
["1. Algemene vragen WKK-installatie"]
["Zorgt de gebouwgebonden WKK-installatie voor verwarming?","Ja"]
["Zorgt de gebouwgebonden WKK-installatie voor bevochtiging?","Nee"]
["Zorgt de gebouwgebonden WKK-installatie voor warmtelevering aan één of meerdere absorptiekoelmachines?","Nee"]
["Type WKK","Interne verbrandingsmotor op aardgas"]
["Thermisch vermogen WKK [kW]",{"$f":" Sim!R$37","v":398.28401272326721}]
["Elektrisch vermogen WKK gekend?","Ja"]
["Elektrisch vermogen WKK [kW]",{"$f":" Sim!R$33","v":0}]
["Elektrisch vermogen WKK",{"$f":" IF( B101 = 1, B13, B107 * ( B11 ^ B108 ))","v":0}]
["Energiedrager WKK",{"$f":" Sim!$X$13","v":"Aardgas"}]
["Is er een buffervat dat dient voor de opslag van warmte afkomstig van de WKK-installatie","Ja"]
["Inhoud van het buffervat [m³]",{"$f":" Sim!R$34","v":0}]
["Temperatuur waarop de WKK warmte aflevert [°C]",{"$f":" Sim!X$10","v":90}]
["Ontwerp retourtemperatuur warmteafgiftesysteem gekend?","Ja"]
["Type afgiftesysteem","Andere dan oppervlakteverwarming"]
["Ontwerp retourtemperatuur warmteafgiftesysteem [°C]",{"$f":" Sim!R$30","v":50}]
["Conventioneel elektrisch rendement WKK",{"$f":" IF( B100 = 5, 0.77 * B14 / ( B14 + B11 ), B103 * ( B14 ^ B104 ))","v":{"$error":"#NUM!"}}]
["Conventioneel thermisch rendement WKK",{"$f":" IF( B100 = 5, 0.77 * B11 / ( B14 + B11 ), B105 * ( B14 ^ B106 ))","v":{"$error":"#NUM!"}}]
[]
["2. Verwarmingsinstallatie"]
["De WKK-installatie is altijd de preferente warmte-opwekker"]
["Is er een zonnethermisch systeem dat een deel van de warmtevraag dekt?","Nee"]
["Is er ook een niet-preferente warmte-opwekker voor verwarming?",{"$f":" Sim!X$8","v":"Nee"}]
["Type niet-preferente opwekker",{"$f":" Sim!X$17","v":0}]
["Energiedrager opwekker",{"$f":" Sim!X$18","v":0}]
["Plaats ketel / generator","Binnen het beschermd volume"]
["Wordt de ketel permanent warmgehouden?","Nee"]
["Ketel: deellastrendement bij 30 % belasting",{"$f":" Sim!X$19","v":""}]
["Gemiddelde ketelwatertemperatuur bij 30 % belasting [°C]",{"$f":" Sim!R$28","v":30}]
["Ontwerp retourtemperatuur warmteafgiftesysteem gekend?",{"$f":"B19","v":"Ja"}]
["Type afgiftesysteem",{"$f":"B20","v":"Andere dan oppervlakteverwarming"}]
["Ontwerp retourtemperatuur warmteafgiftesysteem [°C]",{"$f":" B21","v":50}]
["Luchtgenerator deellastrendement bij 30 % belasting",0.7]
["Seizoensprestatiefactor warmtepomp (Tabblad Warmtepomp)",{"$f":"WP!B39","v":{"$error":"#N/A"}}]
["Opwekkingsrendement externe warmtelevering",0.9]
["Primaire energiefactor externe warmtelevering",1]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[null,"Aandeel bruto behoefte verwarming, gedekt door zonnethermisch systeem",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bruto behoefte voor verwarming waar WKK tussenkomt [MJ]",{"$f":" Etot!B$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!C$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!D$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!E$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!F$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!G$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!H$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!I$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!J$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!K$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!L$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!M$618","v":{"$error":"#DIV/0!"}}]
[]
[]
["3. Bevochtigingsinstallatie"]
["De WKK-installatie is altijd de preferente warmte-opwekker"]
["Zijn de opwekkers voor bevochtiging en voor verwarming hetzelfde (inclusief zonnethermisch systeem)?","Nee"]
["Is er een zonnethermisch systeem dat een deel van de warmtevraag dekt?","Nee"]
["Is er ook een niet-preferente warmte-opwekker voor bevochtiging?","Nee"]
["Thermisch vermogen WKK [kW]",10]
["Thermisch vermogen niet-preferente warmte-opwekker [kW]",10]
["Type niet-preferente opwekker","Condenserende ketel"]
["Energiedrager opwekker","Aardgas"]
["Plaats ketel / generator","Binnen het beschermd volume"]
["Wordt de ketel permanent warmgehouden?","Nee"]
["Ketel: deellastrendement bij 30 % belasting",1]
["Gemiddelde ketelwatertemperatuur bij 30 % belasting [°C]",30]
["Ontwerp retourtemperatuur warmteafgiftesysteem [°C]",70]
["Luchtgenerator deellastrendement bij 30 % belasting",0.7]
["Seizoensprestatiefactor warmtepomp (Tabblad Warmtepomp)",{"$f":"WP!B39","v":{"$error":"#N/A"}}]
["Opwekkingsrendement externe warmtelevering",0.9]
["Primaire energiefactor externe warmtelevering",1]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[null,"Aandeel bruto behoefte verwarming, gedekt door zonnethermisch systeem",1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Netto behoefte voor bevochtiging waar WKK tussenkomt [MJ]",10273.7142205746,8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001]
[]
[]
["4. (Absorptie)koeling op warmtekrachtkoppeling"]
["De absorptiekoelmachine is altijd de preferente koudeleverancier"]
["Is er ook een niet-preferente koudeleverancier?","Ja"]
["Type niet-preferente koudeleverancier","Absorptiekoelmachine op externe warmtelevering"]
["Energie-efficiëntieverhouding compressiekoelmachine",5]
["Opwekkingsrendement externe warmtelevering",0.9]
["Primaire energiefactor externe warmtelevering",1]
["Nominale vermogen van de absorptiekoelmachine [kW]",10]
["Nominale vermogen van de niet-preferente koudeleverancier(s) [kW]",10]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[null,"Bruto behoefte voor koeling waar WKK tussenkomt (MJ)",670.22787334736802,605.36711141052604,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802]
[]
[]
[]
[]
[]
["Vanaf hieronder te verbergen"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["WKK"]
["Index WKK",{"$f":"VLOOKUP($B$10,TTypeWKK,2,FALSE)","v":1}]
["Index vermogen gekend",{"$f":"IF($B$100=5,1,VLOOKUP($B$12,T_JaNee,2,FALSE))","v":1}]
["Index elek vermogen (hulpindex voor kolom a elec, ...)",{"$f":"IF(B100=5,\"nvt\",IF(B14<5,3,IF(B14<=5000,4,5)))","v":3}]
["a elec",{"$f":"IF($B$100=5,\"nvt\",VLOOKUP($B$10,TTypeWKK,$B$102))","v":0.251}]
["b elec",{"$f":"IF($B$100=5,\"nvt\",VLOOKUP($B$10,TTypeWKK,$B$102+3))","v":0}]
["a th",{"$f":"IF($B$100=5,\"nvt\",VLOOKUP($B$10,TTypeWKK,$B$102+6))","v":0.57299999999999995}]
["b th",{"$f":"IF($B$100=5,\"nvt\",VLOOKUP($B$10,TTypeWKK,$B$102+9))","v":0}]
["a",{"$f":"IF($B$100=5,\"nvt\",IF($B$101=1,\"nvt\",VLOOKUP($B$10,TTypeWKK,15)))","v":"nvt"}]
["b",{"$f":"IF($B$100=5,\"nvt\",IF($B$101=1,\"nvt\",VLOOKUP($B$10,TTypeWKK,16)))","v":"nvt"}]
["Index buffer",{"$f":"VLOOKUP(B16,T_JaNee,2)","v":1}]
["theta cogen",{"$f":"IF(B109=2,\"nvt\",B18)","v":90}]
["index ontwerpretourtemp gekend",{"$f":"IF(B109=2,\"nvt\",VLOOKUP(B19,T_JaNee,2))","v":1}]
["theta return,design",{"$f":"IF(B109=2,\"nvt\",IF(B111=1,B21,VLOOKUP(B20,Tafgiftesysteem,4)))","v":50}]
["Vstor,30 min",{"$f":"IF(B109=2,\"nvt\",0.44*B11/(B110-B112))","v":4.3811241399559391}]
["Index WKK met opslag (1 = beschouwd als opslag; 2 = niet beschouwd als opslag)",{"$f":"IF(B109=2,2,IF(B17<B113,2,1))","v":2}]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
["Totale bruto behoefte door WKK+niet-pref gedekt",null,{"$f":"IF($B123=1,C145,0)+IF($B157=1,C180,0)+IF($B192=1,C227/eta_sorption_WKK,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Formule moet aangepast worden indien de WKK ook instaat voor bevochting en koeling"]
["Xm",null,{"$f":"C117/(($B$11*1000)*Constanten!B167)","v":{"$error":"#DIV/0!"}},{"$f":"D117/(($B$11*1000)*Constanten!C167)","v":{"$error":"#DIV/0!"}},{"$f":"E117/(($B$11*1000)*Constanten!D167)","v":{"$error":"#DIV/0!"}},{"$f":"F117/(($B$11*1000)*Constanten!E167)","v":{"$error":"#DIV/0!"}},{"$f":"G117/(($B$11*1000)*Constanten!F167)","v":{"$error":"#DIV/0!"}},{"$f":"H117/(($B$11*1000)*Constanten!G167)","v":{"$error":"#DIV/0!"}},{"$f":"I117/(($B$11*1000)*Constanten!H167)","v":{"$error":"#DIV/0!"}},{"$f":"J117/(($B$11*1000)*Constanten!I167)","v":{"$error":"#DIV/0!"}},{"$f":"K117/(($B$11*1000)*Constanten!J167)","v":{"$error":"#DIV/0!"}},{"$f":"L117/(($B$11*1000)*Constanten!K167)","v":{"$error":"#DIV/0!"}},{"$f":"M117/(($B$11*1000)*Constanten!L167)","v":{"$error":"#DIV/0!"}},{"$f":"N117/(($B$11*1000)*Constanten!M167)","v":{"$error":"#DIV/0!"}}]
["fpref (indien WKK niet enige warmteopwekker - te corrigeren indien toch alleen)",null,{"$f":"IF($B$114=2,IF(C118<0.2,0,IF(C118<0.6,1.25*C118-0.25,IF(C118<0.92,0.5,0.77/(C118+0.62)))),IF(C118<0.05,0,IF(C118<0.25,2.9*C118-0.145,IF(C118<0.42,0.94*C118+0.345,0.77/(C118+0.62)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF($B$114=2,IF(D118<0.2,0,IF(D118<0.6,1.25*D118-0.25,IF(D118<0.92,0.5,0.77/(D118+0.62)))),IF(D118<0.05,0,IF(D118<0.25,2.9*D118-0.145,IF(D118<0.42,0.94*D118+0.345,0.77/(D118+0.62)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["Verwarming"]
["Index verwarming",{"$f":"VLOOKUP(B7,T_JaNee,2,FALSE)","v":1}]
["Index zonnethermisch systeem, heat",{"$f":"IF(B123=2,\"nvt\",VLOOKUP(B27,T_JaNee,2,FALSE))","v":2}]
["Index niet-preferente warmte-opwekker, heat",{"$f":"IF(B123=2,\"nvt\",VLOOKUP(B28,T_JaNee,2,FALSE))","v":2}]
["Rendement niet-preferente opwekker voor verwarming",{"$f":"IF(B125=1,B140,\"nvt\")","v":"nvt"}]
["primaire energiefactor npref",{"$f":"IF(B125=1,IF(OR(B131=6,B131=4),T_fpelek,IF(B131=5,B41,VLOOKUP(B30,T_Energiedragerzonderelek,3,FALSE))),\"nvt\")","v":"nvt"}]
["primaire energiefactor WKK",{"$f":"IF(B123=2,\"nvt\",IF(B100=5,VLOOKUP(B15,T_Energiedragerzonderelek,3,FALSE),1))","v":1}]
[]
["Hulpvariabelen productierendement verwarming"]
["Type opwekker verwarming",{"$f":"IF(B125=1,VLOOKUP(B29,T_Verwarmingtype,2,FALSE),\"nvt\")","v":"nvt"}]
["Index plaats ketel / generator",{"$f":"IF(B125=1,IF(B131<5,VLOOKUP(B31,T_PlaatsKetel,2,FALSE),1),\"nvt\")","v":"nvt"}]
["Vermindering rendement tgv plaats",{"$f":"IF(B125=1,IF(B132=1,0,0.02),\"nvt\")","v":"nvt"}]
["Index ontwerpretourtemperatuur gekend",{"$f":"IF(B125=1,IF(B131=2,IF(B109=1,\"nvt\",VLOOKUP(B35,T_JaNee,2)),\"nvt\"),\"nvt\")","v":"nvt"}]
["Ontwerpretourtemperatuur (in geval van condenserende ketel)",{"$f":"IF(B125=1,IF(B131=2,IF(B109=1,B112,IF(B134=1,B37,VLOOKUP(B36,Tafgiftesysteem,4))),\"nvt\"),\"nvt\")","v":"nvt"}]
["Vermeerdering rendement condenserende ketel",{"$f":"IF(B125=1,IF(B131=2,0.003*(B34-(6.4+0.63*B135)),0),\"nvt\")","v":"nvt"}]
["Index ketelwatertemperatuur (0=nvt,1=ct,2=var)",{"$f":"IF(B125=1,IF(B131<3,VLOOKUP(B32,T_JaNee,2,FALSE),0),\"nvt\")","v":"nvt"}]
["Vermindering rendement tgv cte temperatuur",{"$f":"IF(B125=1,IF(B137=1,0.05,0),\"nvt\")","v":"nvt"}]
["verhouding onderste tot bovenste verbrandingswaarde",{"$f":"IF(B125=1,IF(OR(B131=4,B131=6),1,VLOOKUP(B30,T_Energiedragerzonderelek,4,FALSE)),\"nvt\")","v":"nvt"}]
["productierendement npref",{"$f":"IF(B125=1,IF(B131=6,B39,IF(B131=5,B40,IF(B131=4,1-B133,-B133+IF(B131<3,B139*(B33+B136)-B138,B38*B139)))),\"nvt\")","v":"nvt"}]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec","TOT"]
["fas,heat,seci,m (voor alle i dezelfde)",null,{"$f":"IF($B124=1,C44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["SUMalli(Qheat,seci,gross)",null,{"$f":"IF($B123=1,C45,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C144:N144)","v":{"$error":"#DIV/0!"}}]
["SUMalli(Qheat,gross,sec i,m*(1-fas,heat,seci,m))",null,{"$f":"C144*(1-C143)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C145:N145)","v":{"$error":"#DIV/0!"}}]
["fheat,seci,m,pref (voor alle i dezelfde)",null,{"$f":"IF($B125=2,1,C119)","v":1},{"$f":"IF($B125=2,1,D119)","v":1},1,1,1,1,1,1,1,1,1,1]
["Qheat,demand,cogen,m (MJ)",null,{"$f":"C146*C145","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(C147:N147)","v":{"$error":"#DIV/0!"}}]
["Wcogen,heat,m (kWh)",null,{"$f":"$B$22/3.6*C147/$B$23","v":{"$error":"#NUM!"}},{"$f":"$B$22/3.6*D147/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Ep,cogen,heat,m (MJ)",null,{"$f":"C148*3.6*T_fpelekcogen","v":{"$error":"#NUM!"}},{"$f":"D148*3.6*T_fpelekcogen","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["SUMalli(Qheat,final,seci,m,pref)",null,{"$f":"C146*C145/$B$23","v":{"$error":"#DIV/0!"}},{"$f":"D146*D145/$B$23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SUMalli(Qheat,final,seci,m,npref)",null,{"$f":"IF($B125=2,0,(1-C146)*C145/$B$126)","v":0},{"$f":"IF($B125=2,0,(1-D146)*D145/$B$126)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Ep,heat,m",null,{"$f":"$B$128*C150+IF($B125=2,0,$B$127*C151)","v":{"$error":"#DIV/0!"}},{"$f":"$B$128*D150+IF($B125=2,0,$B$127*D151)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ep,heat,m-Ep,cogen,heat,m",null,{"$f":"C152-C149","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["equivalent rendement,heat",null,{"$f":"C145/C153","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"O145/O153","v":{"$error":"#DIV/0!"}}]
[]
["Bevochtiging","Niet up-to-date"]
["Index bevochtiging",{"$f":"VLOOKUP(B8,T_JaNee,2,FALSE)","v":2}]
["Index heat = bevochtiging",{"$f":"IF(B123=2,2,IF(B157=2,2,VLOOKUP(B50,T_JaNee,2,FALSE)))","v":2}]
["Index zonnethermisch systeem, bevochtiging",{"$f":"IF(B157=2,2,IF(B158=1,B124,VLOOKUP(B51,T_JaNee,2,FALSE)))","v":2}]
["Index niet-preferente warmte-opwekker, bevochtiging",{"$f":"IF(B157=2,2,IF(B158=1,B125,VLOOKUP(B52,T_JaNee,2,FALSE)))","v":2}]
["Aandeel pref,bevochtiging",{"$f":"IF(B158=1,#REF!,B53/(B53+B54))","v":0.5}]
["Index aandeel preferente warmte-opwekker, bevochtging",{"$f":"IF(B161<Constanten!A24,Constanten!B24,IF(B161<Constanten!A25,Constanten!B25,IF(B161<Constanten!A26,Constanten!B26,IF(B161<Constanten!A27,Constanten!B27,IF(B161<Constanten!A28,Constanten!B28,IF(B161<Constanten!A29,Constanten!B29,Constanten!B30))))))","v":5}]
["Rendement niet-preferente opwekker voor bevochtiging",{"$f":"IF(B158=1,B126,B175)","v":0.84465000000000001}]
["primaire energiefactor npref",{"$f":"IF(B168=6,T_fpelek,IF(B168=4,T_fpelek,IF(B168=5,B65,VLOOKUP(B56,T_Energiedragerzonderelek,3,FALSE))))","v":1}]
["primaire energiefactor WKK",{"$f":"VLOOKUP(B15,T_Energiedragerzonderelek,3,FALSE)","v":1}]
[]
["Hulpvariabelen productierendement bevochtiging (indien verschillend van verwarming)"]
["Type opwekker bevochtiging",{"$f":"VLOOKUP(B55,T_Verwarmingtype,2,FALSE)","v":2}]
["Index plaats ketel / generator",{"$f":"IF(B168<5,VLOOKUP(B57,T_PlaatsKetel,2,FALSE),1)","v":1}]
["Vermindering rendement tgv plaats",{"$f":"IF(B169=1,0,0.02)","v":0}]
["Vermeerdering rendement condenserende ketel",{"$f":"IF(B168=2,0.003*(B60-(6.4+0.63*B61)),0)","v":-6.1499999999999999E-2}]
["Index ketelwatertemperatuur (0=nvt,1=ct,2=var)",{"$f":"IF(B168<3,VLOOKUP(B58,T_JaNee,2,FALSE),0)","v":2}]
["Vermindering rendement tgv cte temperatuur",{"$f":"IF(B172=1,0.05,0)","v":0}]
["verhouding onderste tot bovenste verbrandingswaarde",{"$f":"VLOOKUP(B56,T_Energiedragerzonderelek,4,FALSE)","v":0.9}]
["productierendement",{"$f":"IF(B168=6,B63,IF(B168=5,B64,IF(B168=4,1-B170,-B170+IF(B168<3,B174*(B59+B171)-B173,B62*B174))))","v":0.84465000000000001}]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec","TOT"]
["fas,hum,j,m (voor alle j dezelfde)",null,{"$f":"IF($B$158=1,C143,IF($B159=1,C68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["SUMallj(Qhum,net,j,m)",null,{"$f":"C69","v":10273.7142205746},8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001,{"$f":"SUM(C179:N179)","v":52609.634988522201}]
["fheat,humj,m,pref (voor alle j dezelfde)",null,{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1}]
["SUMalli(Qhum,net,j,m*(1-fas,hum,j,m))",null,{"$f":"C179*(1-C178)","v":10273.7142205746},8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001,{"$f":"SUM(C181:N181)","v":52609.634988522201}]
["Qhum,demand,cogen,m (MJ)",null,{"$f":"C180*C181","v":10273.7142205746},8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001,{"$f":"SUM(C182:N182)","v":52609.634988522201}]
["Wcogen,hum,m (kWh)",null,{"$f":"$B$22/3.6*C182/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C183:N183)","v":{"$error":"#NUM!"}}]
["Ep,cogen,hum,m (MJ)",null,{"$f":"C183*3.6*T_fpelekcogen","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C184:N184)","v":{"$error":"#NUM!"}}]
["SUMallj(Qhum,final,j,m,pref)",null,{"$f":"C180*C181/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["SUMallj(Qhum,final,j,m,npref)",null,{"$f":"(1-C180)*C181/$B$163","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Ep,hum,m",null,{"$f":"$B$165*C185+$B$164*C186","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C187:N187)","v":{"$error":"#NUM!"}}]
["Ep,hum,m-Ep,cogen,hum,m",null,{"$f":"C187-C184","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C188:N188)","v":{"$error":"#NUM!"}}]
["equivalent rendement,hum",null,{"$f":"C181/C188","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[]
["Koeling","Niet up-to-date"]
["Index koeling",{"$f":"VLOOKUP(B9,T_JaNee,2,FALSE)","v":2}]
["Index niet-preferente warmte-opwekker, cool",{"$f":"IF(B192=2,2,VLOOKUP(B74,T_JaNee,2,FALSE))","v":2}]
["Aandeel pref,cool",{"$f":"IF(B193=2,1,B79/(B79+B80))","v":1}]
["Index aandeel preferente warmte-opwekker, cool",{"$f":"IF(B194<Constanten!A35,Constanten!B35,IF(B194<Constanten!A36,Constanten!B36,IF(B194<Constanten!A37,Constanten!B37,IF(B194<Constanten!A38,Constanten!B38,Constanten!B39))))","v":5}]
["Rendement niet-preferente koudeleverancier",{"$f":"B202","v":0.63}]
["primaire energiefactor npref",{"$f":"IF(B201=2,B78,2.5)","v":1}]
["primaire energiefactor WKK",{"$f":"VLOOKUP(B15,T_Energiedragerzonderelek,3,FALSE)","v":1}]
[]
["Hulpvariabelen productierendement koeling"]
["Type niet-preferente koudeleverancier",{"$f":"VLOOKUP(B75,T_Koudetype,2,FALSE)","v":2}]
["productierendement npref",{"$f":"IF(B201=1,B76,IF(B201=2,0.7*B77,IF(B201=3,12,5)))","v":0.63}]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec","TOT"]
["SUMalli(Qcool,seci,gross,m)",null,{"$f":"C83","v":670.22787334736802},605.36711141052604,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,{"$f":"SUM(C205:N205)","v":7891.3927023157848}]
["fcool,seci,pref (voor alle i dezelfde)",null,{"$f":"IF($B193=2,1,VLOOKUP($B$195,T_fprefcoolEPU,2,FALSE))","v":1},1,1,1,1,1,1,1,1,1,1,1]
["Qcool,demand,cogen,m (MJ)",null,{"$f":"C206*C205","v":670.22787334736802},605.36711141052604,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,{"$f":"SUM(C207:N207)","v":7891.3927023157848}]
["Wcogen,cool,m (kWh)",null,{"$f":"$B$22/3.6*C207/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C208:N208)","v":{"$error":"#NUM!"}}]
["Ep,cogen,cool,m (MJ)",null,{"$f":"C208*3.6*T_fpelekcogen","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C209:N209)","v":{"$error":"#NUM!"}}]
["SUMalli(Qcool,final,seci,m,pref)",null,{"$f":"C206*C205/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["SUMalli(Qcool,final,seci,m,npref)",null,{"$f":"(1-C206)*C205/$B$202","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Ep,cool,m",null,{"$f":"$B$198*C210+$B$197*C211","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C212:N212)","v":{"$error":"#NUM!"}}]
["Ep,cool,m-Ep,cogen,cool,m",null,{"$f":"C212-C209","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C213:N213)","v":{"$error":"#NUM!"}}]
["equivalent rendement,cool",null,{"$f":"C205/C213","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O214/0.7","v":{"$error":"#NUM!"}}]

{"sheet":"WP","index":9,"n_rows":71,"n_cols":3,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
[]
["Berekening warmtepomp"]
[]
["De prestatiecoefficient onder testomstandigheden (COPtest)",4.7]
["warmtebron","bodem"]
["afgiftemedium","water"]
[]
["fθ"]
["gebruik waarde bij ontstentenis?","ja"]
["type warmteafgiftesysteem?","Vloer- , muur- en plafondverwarming"]
["vertrektemperatuur naar het systeem van warmte-afgifte bij de ontwerpomstandigheden θsupply,design",55,"[°C]"]
[]
["fθ",{"$f":"IF(B44<>1,1,1+0.01*(43-B46))","v":{"$error":"#N/A"}}]
[]
["fΔθ"]
["gebruik waarde bij ontstentenis?","nee"]
["temperatuurverschil tussen vertrek en retour van het afgiftesysteem bij ontwerpomstandigheden [°C]",7]
["temperatuurtoename van het water over de condensor, bij test volgens EN 14511 [°C]",9.9]
[]
["fΔθ",{"$f":"IF(B44<>1,1,IF(B47=1,0.93,1+0.01*(B17-B18)))","v":0.97099999999999997}]
[]
["fpumps"]
["Is er een pomp voor warmtetoevoer naar de verdamper?","ja"]
["Elektrisch vermogen van de pomp gekend?","ja"]
["Elektrisch vermogen van de pomp [kW]",7]
["Elektrisch vermogen van de warmtepomp volgens EN 14511 bij dezelfde testomstandigheden als waarbij COPtest werd bepaald [kW]",20]
[]
["fpumps",{"$f":"IF(B48=2,1,IF(B49=1,1/(1+B25/B26),5/6))","v":0.7407407407407407}]
[]
["fAHU"]
["gebruik waarde bij ontstentenis?","nee"]
["ontwerptoevoerdebiet doorheen de installatie [m³/h]",80]
["ontwerpafvoerdebiet doorheen de installatie [m³/h]",20]
["maximum luchtdebiet doorheen de installatie, zoals opgegeven door de fabrikant [m³/h]",30]
["luchtdebiet doorheen de installatie bij de test volgens EN 14511 [m³/h]",20]
[]
["fAHU",{"$f":"IF(AND(B43<4,B44<3),1,IF(B51=1,B71,B64))","v":1}]
[]
["Seizoensprestatiefactor (SPF)",{"$f":"B13*B20*B28*B37*B4","v":{"$error":"#N/A"}}]
[]
[]
["hulpvariabelen"]
["warmtebron",{"$f":"VLOOKUP(B5,Twarmtebron,2,FALSE)","v":1}]
["afgiftemedium",{"$f":"VLOOKUP(B6,Tafgiftemedium,2,FALSE)","v":1}]
["vertrekt° naar afgiftesysteem; wbo?",{"$f":"VLOOKUP(B9,TJaNee,2,FALSE)","v":1}]
["θsupply,design",{"$f":"IF(B45=1,VLOOKUP(B10,Tafgiftesysteem,3,FALSE),B11)","v":{"$error":"#N/A"}}]
["fΔθ, waarde bij ontstentenis?",{"$f":"VLOOKUP(B16,TJaNee,2,FALSE)","v":2}]
["is er pomp voor warmtetoevoer naar verdamper?",{"$f":"IF(B43=2,1,IF(B43>2,2,VLOOKUP(B23,TJaNee,2,FALSE)))","v":1}]
["Elektrisch vermogen van pomp gekend?",{"$f":"VLOOKUP(B24,TJaNee,2,FALSE)","v":1}]
["gebruik ventilatie afvoer en toevoer, met detailberekening fahu?",{"$f":"OR(AND(B44=3,OR(B43=4,B43=5)),AND(B43=4,OR(B44=3,B44=4)))","v":false}]
["fAHU, gebruik waarde bij ontstentenis?",{"$f":"VLOOKUP(B31,TJaNee,2,FALSE)","v":2}]
[]
["ontwerptoevoerdebiet nodig in detail?",{"$f":"IF(B51=1,FALSE,AND(B44=3,OR(B43=4,B43=5)))","v":false}]
["ontwerpafvoerdebiet nodig in detail?",{"$f":"IF(B51=1,FALSE,AND(B43=4,OR(B44=3,B44=4)))","v":false}]
["maximum luchtdebiet nodig in detail?",{"$f":"IF(B51=1,FALSE,OR(B53,B54))","v":false}]
["luchtdebiet doorheen installatie bij test in detail?",{"$f":"IF(B51=1,FALSE,B55)","v":false}]
[]
["ventilatielucht"]
["enige warmtebron, enig afgiftemedium",{"$f":"IF(B34=0,1,(0.51+0.7*MIN(B32,B33)/B34)/(0.51+0.7*B35/B34))","v":1}]
["enige warmtebron, niet enig afgiftemedium",{"$f":"IF(B$34=0,1,(0.75+0.35*B$33/B$34)/(0.75+0.35*B$35/B$34))","v":1}]
["niet enige warmtebron, enig afgiftemedium",{"$f":"IF(B34=0,1,(0.75+0.35*B$32/B$34)/(0.75+0.35*B$35/B$34))","v":1.7118644067796609}]
["andere ",1]
[]
["fahu",{"$f":"IF($B43=4,IF($B44=3,B59,IF($B44=4,B60,1)),IF($B43=5,IF($B44=3,B61,B62),1))","v":1}]
[]
[null,0.51]
[null,0.75]
[null,0.75]
[null,1]
[]
[null,{"$f":"IF($B43=4,IF($B44=3,B66,IF($B44=4,B67,1)),IF($B43=5,IF($B44=3,B68,B69),1))","v":1}]

{"sheet":"EPU-WKK_sww","index":10,"n_rows":215,"n_cols":16,"rows_kept":215,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["WKK in een EPU-volume"]
["Resultaten"]
["Equivalent rendement, sww",{"$f":" IF(B123 = 2,\"\", O154)","v":{"$error":"#NUM!"}}]
["Equivalent rendement, bevochtiging",{"$f":"IF(B157=2,\"\",O189)","v":""}]
["Equivalent rendement, koeling",{"$f":"IF(B192=2,\"\",O215)","v":""}]
["1. Algemene vragen WKK-installatie"]
["Zorgt de gebouwgebonden WKK-installatie voor sww?","Ja"]
["Zorgt de gebouwgebonden WKK-installatie voor bevochtiging?","Nee"]
["Zorgt de gebouwgebonden WKK-installatie voor warmtelevering aan één of meerdere absorptiekoelmachines?","Nee"]
["Type WKK","Interne verbrandingsmotor op aardgas"]
["Thermisch vermogen WKK [kW]",{"$f":" Sim!R$40","v":70}]
["Elektrisch vermogen WKK gekend?","Ja"]
["Elektrisch vermogen WKK [kW]",{"$f":" Sim!R$35","v":0}]
["Elektrisch vermogen WKK",{"$f":" IF( B101 = 1, B13, B107 * ( B11 ^ B108 ))","v":0}]
["Energiedrager WKK",{"$f":" Sim!X$54","v":"Aardgas"}]
["Is er een buffervat dat dient voor de opslag van warmte afkomstig van de WKK-installatie","Ja"]
["Inhoud van het buffervat [m³]",{"$f":" Sim!R$36","v":0}]
["Temperatuur waarop de WKK warmte aflevert [°C]",{"$f":" Sim!X$10","v":90},null,"to check"]
["Ontwerp retourtemperatuur warmteafgiftesysteem gekend?","Nee"]
["Type afgiftesysteem","Andere dan oppervlakteverwarming"]
["Ontwerp retourtemperatuur warmteafgiftesysteem [°C]",10,null,"gemiddelde leidingwatertemperatuur"]
["Conventioneel elektrisch rendement WKK",{"$f":" IF( B100 = 5, 0.77 * B14 / ( B14 + B11 ), B103 * ( B14 ^ B104 ))","v":{"$error":"#NUM!"}}]
["Conventioneel thermisch rendement WKK",{"$f":" IF( B100 = 5, 0.77 * B11 / ( B14 + B11 ), B105 * ( B14 ^ B106 ))","v":{"$error":"#NUM!"}}]
[]
["2. swwsinstallatie"]
["De WKK-installatie is altijd de preferente warmte-opwekker"]
["Is er een zonnethermisch systeem dat een deel van de warmtevraag dekt?",{"$f":" IF(Sim!X63 > 0, \"Ja\", \"Nee\")","v":"Nee"}]
["Is er ook een niet-preferente warmte-opwekker voor sww?",{"$f":" Sim!X$51","v":"Nee"}]
["Type niet-preferente opwekker",{"$f":" Sim!X$55","v":0}]
["Energiedrager opwekker",{"$f":" Sim!X$56","v":0}]
["Plaats ketel / generator","Binnen het beschermd volume"]
["Wordt de ketel permanent warmgehouden?","Nee"]
["Ketel: deellastrendement bij 30 % belasting",1.07,null,"in de EPB berekening worden de standaard rendementen beschouwd (0.45/0.5 voor verbrandingsketel met/zonder opslag)"]
["Gemiddelde ketelwatertemperatuur bij 30 % belasting [°C]",{"$f":" Sim!$R$28","v":30}]
["Ontwerp retourtemperatuur warmteafgiftesysteem gekend?",{"$f":"B19","v":"Nee"}]
["Type afgiftesysteem",{"$f":"B20","v":"Andere dan oppervlakteverwarming"}]
["Ontwerp retourtemperatuur warmteafgiftesysteem [°C]",10,null,"gemiddelde leidingwatertemperatuur"]
["Luchtgenerator deellastrendement bij 30 % belasting",0.7]
["Seizoensprestatiefactor warmtepomp (Tabblad Warmtepomp)",{"$f":"WP!B39","v":{"$error":"#N/A"}}]
["Opwekkingsrendement externe warmtelevering",0.9]
["Primaire energiefactor externe warmtelevering",1]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[null,"Aandeel bruto behoefte sww, gedekt door zonnethermisch systeem",{"$f":" Etot!B663 / Etot!B656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!C663 / Etot!C656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!D663 / Etot!D656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!E663 / Etot!E656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!F663 / Etot!F656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!G663 / Etot!G656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!H663 / Etot!H656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!I663 / Etot!I656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!J663 / Etot!J656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!K663 / Etot!K656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!L663 / Etot!L656","v":{"$error":"#DIV/0!"}},{"$f":" Etot!M663 / Etot!M656","v":{"$error":"#DIV/0!"}}]
[null,"Bruto behoefte voor sww waar WKK tussenkomt [MJ]",{"$f":" Etot!B$656","v":0},{"$f":" Etot!C$656","v":0},{"$f":" Etot!D$656","v":0},{"$f":" Etot!E$656","v":0},{"$f":" Etot!F$656","v":0},{"$f":" Etot!G$656","v":0},{"$f":" Etot!H$656","v":0},{"$f":" Etot!I$656","v":0},{"$f":" Etot!J$656","v":0},{"$f":" Etot!K$656","v":0},{"$f":" Etot!L$656","v":0},{"$f":" Etot!M$656","v":0}]
[]
[]
["3. Bevochtigingsinstallatie"]
["De WKK-installatie is altijd de preferente warmte-opwekker"]
["Zijn de opwekkers voor bevochtiging en voor verwarming hetzelfde (inclusief zonnethermisch systeem)?","Nee"]
["Is er een zonnethermisch systeem dat een deel van de warmtevraag dekt?","Nee"]
["Is er ook een niet-preferente warmte-opwekker voor bevochtiging?","Nee"]
["Thermisch vermogen WKK [kW]",10]
["Thermisch vermogen niet-preferente warmte-opwekker [kW]",10]
["Type niet-preferente opwekker","Condenserende ketel"]
["Energiedrager opwekker","Aardgas"]
["Plaats ketel / generator","Binnen het beschermd volume"]
["Wordt de ketel permanent warmgehouden?","Nee"]
["Ketel: deellastrendement bij 30 % belasting",1]
["Gemiddelde ketelwatertemperatuur bij 30 % belasting [°C]",30]
["Ontwerp retourtemperatuur warmteafgiftesysteem [°C]",70]
["Luchtgenerator deellastrendement bij 30 % belasting",0.7]
["Seizoensprestatiefactor warmtepomp (Tabblad Warmtepomp)",{"$f":"WP!B39","v":{"$error":"#N/A"}}]
["Opwekkingsrendement externe warmtelevering",0.9]
["Primaire energiefactor externe warmtelevering",1]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[null,"Aandeel bruto behoefte verwarming, gedekt door zonnethermisch systeem",1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Netto behoefte voor bevochtiging waar WKK tussenkomt [MJ]",10273.7142205746,8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001]
[]
[]
["4. (Absorptie)koeling op warmtekrachtkoppeling"]
["De absorptiekoelmachine is altijd de preferente koudeleverancier"]
["Is er ook een niet-preferente koudeleverancier?","Ja"]
["Type niet-preferente koudeleverancier","Absorptiekoelmachine op externe warmtelevering"]
["Energie-efficiëntieverhouding compressiekoelmachine",5]
["Opwekkingsrendement externe warmtelevering",0.9]
["Primaire energiefactor externe warmtelevering",1]
["Nominale vermogen van de absorptiekoelmachine [kW]",10]
["Nominale vermogen van de niet-preferente koudeleverancier(s) [kW]",10]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[null,"Bruto behoefte voor koeling waar WKK tussenkomt (MJ)",670.22787334736802,605.36711141052604,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802]
[]
[]
[]
[]
[]
["Vanaf hieronder te verbergen"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["WKK"]
["Index WKK",{"$f":"VLOOKUP($B$10,TTypeWKK,2,FALSE)","v":1}]
["Index vermogen gekend",{"$f":"IF($B$100=5,1,VLOOKUP($B$12,T_JaNee,2,FALSE))","v":1}]
["Index elek vermogen (hulpindex voor kolom a elec, ...)",{"$f":"IF(B100=5,\"nvt\",IF(B14<5,3,IF(B14<=5000,4,5)))","v":3}]
["a elec",{"$f":"IF($B$100=5,\"nvt\",VLOOKUP($B$10,TTypeWKK,$B$102))","v":0.251}]
["b elec",{"$f":"IF($B$100=5,\"nvt\",VLOOKUP($B$10,TTypeWKK,$B$102+3))","v":0}]
["a th",{"$f":"IF($B$100=5,\"nvt\",VLOOKUP($B$10,TTypeWKK,$B$102+6))","v":0.57299999999999995}]
["b th",{"$f":"IF($B$100=5,\"nvt\",VLOOKUP($B$10,TTypeWKK,$B$102+9))","v":0}]
["a",{"$f":"IF($B$100=5,\"nvt\",IF($B$101=1,\"nvt\",VLOOKUP($B$10,TTypeWKK,15)))","v":"nvt"}]
["b",{"$f":"IF($B$100=5,\"nvt\",IF($B$101=1,\"nvt\",VLOOKUP($B$10,TTypeWKK,16)))","v":"nvt"}]
["Index buffer",{"$f":"VLOOKUP(B16,T_JaNee,2)","v":1}]
["theta cogen",{"$f":"IF(B109=2,\"nvt\",B18)","v":90}]
["index ontwerpretourtemp gekend",{"$f":"IF(B109=2,\"nvt\",VLOOKUP(B19,T_JaNee,2))","v":2}]
["theta return,design",{"$f":"IF(B109=2,\"nvt\",IF(B111=1,B21,VLOOKUP(B20,Tafgiftesysteem,4)))","v":70}]
["Vstor,30 min",{"$f":"IF(B109=2,\"nvt\",0.44*B11/(B110-B112))","v":1.54}]
["Index WKK met opslag (1 = beschouwd als opslag; 2 = niet beschouwd als opslag)",{"$f":"IF(B109=2,2,IF(B17<B113,2,1))","v":2}]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
["Totale bruto behoefte door WKK+niet-pref gedekt",null,{"$f":"IF($B123=1,C145,0)+IF($B157=1,C180,0)+IF($B192=1,C227/eta_sorption_WKK,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,"Formule moet aangepast worden indien de WKK ook instaat voor bevochting en koeling"]
["Xm",null,{"$f":"C117/(($B$11*1000)*Constanten!B167)","v":0},{"$f":"D117/(($B$11*1000)*Constanten!C167)","v":0},{"$f":"E117/(($B$11*1000)*Constanten!D167)","v":0},{"$f":"F117/(($B$11*1000)*Constanten!E167)","v":0},{"$f":"G117/(($B$11*1000)*Constanten!F167)","v":0},{"$f":"H117/(($B$11*1000)*Constanten!G167)","v":0},{"$f":"I117/(($B$11*1000)*Constanten!H167)","v":0},{"$f":"J117/(($B$11*1000)*Constanten!I167)","v":0},{"$f":"K117/(($B$11*1000)*Constanten!J167)","v":0},{"$f":"L117/(($B$11*1000)*Constanten!K167)","v":0},{"$f":"M117/(($B$11*1000)*Constanten!L167)","v":0},{"$f":"N117/(($B$11*1000)*Constanten!M167)","v":0}]
["fpref (indien WKK niet enige warmteopwekker - te corrigeren indien toch alleen)",null,{"$f":"IF($B$114 = 2,IF(C118 < 0.3, 0, IF(C118 < 0.9, 2/3 * C118 - 0.2, IF(C118 < 1.3, 0.43 * C118 + 0.013, IF(C118 < 8.9, (1.05 * C118 - 0.245) / (C118 + 0.1) ^ 2, 1 / C118)))), IF(C118 < 0.05, 0, IF(C118 < 0.35, 1.66 * C118 - 0.083, IF(C118<0.9, 0.36 * C118 + 0.376, IF(C118 < 8.9, (1.05 * C118 - 0.245) / (C118 + 0.1) ^ 2, 1 / C118)))))","v":0},{"$f":"IF($B$114 = 2,IF(D118 < 0.3, 0, IF(D118 < 0.9, 2/3 * D118 - 0.2, IF(D118 < 1.3, 0.43 * D118 + 0.013, IF(D118 < 8.9, (1.05 * D118 - 0.245) / (D118 + 0.1) ^ 2, 1 / D118)))), IF(D118 < 0.05, 0, IF(D118 < 0.35, 1.66 * D118 - 0.083, IF(D118<0.9, 0.36 * D118 + 0.376, IF(D118 < 8.9, (1.05 * D118 - 0.245) / (D118 + 0.1) ^ 2, 1 / D118)))))","v":0},0,0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPW BV tabel 10"]
[]
[]
["sww"]
["Index sww",{"$f":"VLOOKUP(B7,T_JaNee,2,FALSE)","v":1}]
["Index zonnethermisch systeem, heat",{"$f":"IF(B123=2,\"nvt\",VLOOKUP(B27,T_JaNee,2,FALSE))","v":2}]
["Index niet-preferente warmte-opwekker, heat",{"$f":"IF(B123=2,\"nvt\",VLOOKUP(B28,T_JaNee,2,FALSE))","v":2}]
["Rendement niet-preferente opwekker voor sww",{"$f":"IF(B125=1,B140,\"nvt\")","v":"nvt"}]
["primaire energiefactor npref",{"$f":"IF(B125=1,IF(OR(B131=6,B131=4),T_fpelek,IF(B131=5,B41,VLOOKUP(B30,T_Energiedragerzonderelek,3,FALSE))),\"nvt\")","v":"nvt"}]
["primaire energiefactor WKK",{"$f":"IF(B123=2,\"nvt\",IF(B100=5,VLOOKUP(B15,T_Energiedragerzonderelek,3,FALSE),1))","v":1}]
[]
["Hulpvariabelen productierendement sww"]
["Type opwekker sww",{"$f":"IF(B125=1,VLOOKUP(B29,T_Verwarmingtype,2,FALSE),\"nvt\")","v":"nvt"}]
["Index plaats ketel / generator",{"$f":"IF(B125=1,IF(B131<5,VLOOKUP(B31,T_PlaatsKetel,2,FALSE),1),\"nvt\")","v":"nvt"}]
["Vermindering rendement tgv plaats",{"$f":"IF(B125=1,IF(B132=1,0,0.02),\"nvt\")","v":"nvt"}]
["Index ontwerpretourtemperatuur gekend",{"$f":"IF(B125=1,IF(B131=2,IF(B109=1,\"nvt\",VLOOKUP(B35,T_JaNee,2)),\"nvt\"),\"nvt\")","v":"nvt"}]
["Ontwerpretourtemperatuur (in geval van condenserende ketel)",{"$f":"IF(B125=1,IF(B131=2,IF(B109=1,B112,IF(B134=1,B37,VLOOKUP(B36,Tafgiftesysteem,4))),\"nvt\"),\"nvt\")","v":"nvt"}]
["Vermeerdering rendement condenserende ketel",{"$f":"IF(B125=1,IF(B131=2,0.003*(B34-(6.4+0.63*B135)),0),\"nvt\")","v":"nvt"}]
["Index ketelwatertemperatuur (0=nvt,1=ct,2=var)",{"$f":"IF(B125=1,IF(B131<3,VLOOKUP(B32,T_JaNee,2,FALSE),0),\"nvt\")","v":"nvt"}]
["Vermindering rendement tgv cte temperatuur",{"$f":"IF(B125=1,IF(B137=1,0.05,0),\"nvt\")","v":"nvt"}]
["verhouding onderste tot bovenste verbrandingswaarde",{"$f":"IF(B125=1,IF(OR(B131=4,B131=6),1,VLOOKUP(B30,T_Energiedragerzonderelek,4,FALSE)),\"nvt\")","v":"nvt"}]
["productierendement npref",{"$f":"IF(B125=1,IF(B131=6,B39,IF(B131=5,B40,IF(B131=4,1-B133,-B133+IF(B131<3,B139*(B33+B136)-B138,B38*B139)))),\"nvt\")","v":"nvt"}]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec","TOT"]
["fas,heat,seci,m (voor alle i dezelfde)",null,{"$f":"IF($B124=1,C44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["SUMalli(Qheat,seci,gross)",null,{"$f":"IF($B123=1,C45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C144:N144)","v":0}]
["SUMalli(Qheat,gross,sec i,m*(1-fas,heat,seci,m))",null,{"$f":"C144*(1-C143)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C145:N145)","v":0}]
["fheat,seci,m,pref (voor alle i dezelfde)",null,{"$f":"IF($B125=2,1,C119)","v":1},{"$f":"IF($B125=2,1,D119)","v":1},1,1,1,1,1,1,1,1,1,1]
["Qheat,demand,cogen,m (MJ)",null,{"$f":"C146*C145","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C147:N147)","v":0}]
["Wcogen,heat,m (kWh)",null,{"$f":"$B$22/3.6*C147/$B$23","v":{"$error":"#NUM!"}},{"$f":"$B$22/3.6*D147/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Ep,cogen,heat,m (MJ)",null,{"$f":"C148*3.6*T_fpelekcogen","v":{"$error":"#NUM!"}},{"$f":"D148*3.6*T_fpelekcogen","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["SUMalli(Qheat,final,seci,m,pref)",null,{"$f":"C146*C145/$B$23","v":{"$error":"#NUM!"}},{"$f":"D146*D145/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["SUMalli(Qheat,final,seci,m,npref)",null,{"$f":"IF($B125=2,0,(1-C146)*C145/$B$126)","v":0},{"$f":"IF($B125=2,0,(1-D146)*D145/$B$126)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Ep,heat,m",null,{"$f":"$B$128*C150+IF($B125=2,0,$B$127*C151)","v":{"$error":"#NUM!"}},{"$f":"$B$128*D150+IF($B125=2,0,$B$127*D151)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["Ep,heat,m-Ep,cogen,heat,m",null,{"$f":"C152-C149","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["equivalent rendement,heat",null,{"$f":"C145/C153","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"O145/O153","v":{"$error":"#NUM!"}}]
[]
["Bevochtiging","Niet up-to-date"]
["Index bevochtiging",{"$f":"VLOOKUP(B8,T_JaNee,2,FALSE)","v":2}]
["Index heat = bevochtiging",{"$f":"IF(B123=2,2,IF(B157=2,2,VLOOKUP(B50,T_JaNee,2,FALSE)))","v":2}]
["Index zonnethermisch systeem, bevochtiging",{"$f":"IF(B157=2,2,IF(B158=1,B124,VLOOKUP(B51,T_JaNee,2,FALSE)))","v":2}]
["Index niet-preferente warmte-opwekker, bevochtiging",{"$f":"IF(B157=2,2,IF(B158=1,B125,VLOOKUP(B52,T_JaNee,2,FALSE)))","v":2}]
["Aandeel pref,bevochtiging",{"$f":"IF(B158=1,#REF!,B53/(B53+B54))","v":0.5}]
["Index aandeel preferente warmte-opwekker, bevochtging",{"$f":"IF(B161<Constanten!A24,Constanten!B24,IF(B161<Constanten!A25,Constanten!B25,IF(B161<Constanten!A26,Constanten!B26,IF(B161<Constanten!A27,Constanten!B27,IF(B161<Constanten!A28,Constanten!B28,IF(B161<Constanten!A29,Constanten!B29,Constanten!B30))))))","v":5}]
["Rendement niet-preferente opwekker voor bevochtiging",{"$f":"IF(B158=1,B126,B175)","v":0.84465000000000001}]
["primaire energiefactor npref",{"$f":"IF(B168=6,T_fpelek,IF(B168=4,T_fpelek,IF(B168=5,B65,VLOOKUP(B56,T_Energiedragerzonderelek,3,FALSE))))","v":1}]
["primaire energiefactor WKK",{"$f":"VLOOKUP(B15,T_Energiedragerzonderelek,3,FALSE)","v":1}]
[]
["Hulpvariabelen productierendement bevochtiging (indien verschillend van verwarming)"]
["Type opwekker bevochtiging",{"$f":"VLOOKUP(B55,T_Verwarmingtype,2,FALSE)","v":2}]
["Index plaats ketel / generator",{"$f":"IF(B168<5,VLOOKUP(B57,T_PlaatsKetel,2,FALSE),1)","v":1}]
["Vermindering rendement tgv plaats",{"$f":"IF(B169=1,0,0.02)","v":0}]
["Vermeerdering rendement condenserende ketel",{"$f":"IF(B168=2,0.003*(B60-(6.4+0.63*B61)),0)","v":-6.1499999999999999E-2}]
["Index ketelwatertemperatuur (0=nvt,1=ct,2=var)",{"$f":"IF(B168<3,VLOOKUP(B58,T_JaNee,2,FALSE),0)","v":2}]
["Vermindering rendement tgv cte temperatuur",{"$f":"IF(B172=1,0.05,0)","v":0}]
["verhouding onderste tot bovenste verbrandingswaarde",{"$f":"VLOOKUP(B56,T_Energiedragerzonderelek,4,FALSE)","v":0.9}]
["productierendement",{"$f":"IF(B168=6,B63,IF(B168=5,B64,IF(B168=4,1-B170,-B170+IF(B168<3,B174*(B59+B171)-B173,B62*B174))))","v":0.84465000000000001}]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec","TOT"]
["fas,hum,j,m (voor alle j dezelfde)",null,{"$f":"IF($B$158=1,C143,IF($B159=1,C68,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["SUMallj(Qhum,net,j,m)",null,{"$f":"C69","v":10273.7142205746},8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001,{"$f":"SUM(C179:N179)","v":52609.634988522201}]
["fheat,humj,m,pref (voor alle j dezelfde)",null,{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1},{"$f":"IF($B160=2,1,IF($B158=1,#REF!,VLOOKUP($B$162,T_fprefheatEPU,2,FALSE)))","v":1}]
["SUMalli(Qhum,net,j,m*(1-fas,hum,j,m))",null,{"$f":"C179*(1-C178)","v":10273.7142205746},8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001,{"$f":"SUM(C181:N181)","v":52609.634988522201}]
["Qhum,demand,cogen,m (MJ)",null,{"$f":"C180*C181","v":10273.7142205746},8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001,{"$f":"SUM(C182:N182)","v":52609.634988522201}]
["Wcogen,hum,m (kWh)",null,{"$f":"$B$22/3.6*C182/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C183:N183)","v":{"$error":"#NUM!"}}]
["Ep,cogen,hum,m (MJ)",null,{"$f":"C183*3.6*T_fpelekcogen","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C184:N184)","v":{"$error":"#NUM!"}}]
["SUMallj(Qhum,final,j,m,pref)",null,{"$f":"C180*C181/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["SUMallj(Qhum,final,j,m,npref)",null,{"$f":"(1-C180)*C181/$B$163","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Ep,hum,m",null,{"$f":"$B$165*C185+$B$164*C186","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C187:N187)","v":{"$error":"#NUM!"}}]
["Ep,hum,m-Ep,cogen,hum,m",null,{"$f":"C187-C184","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C188:N188)","v":{"$error":"#NUM!"}}]
["equivalent rendement,hum",null,{"$f":"C181/C188","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[]
["Koeling","Niet up-to-date"]
["Index koeling",{"$f":"VLOOKUP(B9,T_JaNee,2,FALSE)","v":2}]
["Index niet-preferente warmte-opwekker, cool",{"$f":"IF(B192=2,2,VLOOKUP(B74,T_JaNee,2,FALSE))","v":2}]
["Aandeel pref,cool",{"$f":"IF(B193=2,1,B79/(B79+B80))","v":1}]
["Index aandeel preferente warmte-opwekker, cool",{"$f":"IF(B194<Constanten!A35,Constanten!B35,IF(B194<Constanten!A36,Constanten!B36,IF(B194<Constanten!A37,Constanten!B37,IF(B194<Constanten!A38,Constanten!B38,Constanten!B39))))","v":5}]
["Rendement niet-preferente koudeleverancier",{"$f":"B202","v":0.63}]
["primaire energiefactor npref",{"$f":"IF(B201=2,B78,2.5)","v":1}]
["primaire energiefactor WKK",{"$f":"VLOOKUP(B15,T_Energiedragerzonderelek,3,FALSE)","v":1}]
[]
["Hulpvariabelen productierendement koeling"]
["Type niet-preferente koudeleverancier",{"$f":"VLOOKUP(B75,T_Koudetype,2,FALSE)","v":2}]
["productierendement npref",{"$f":"IF(B201=1,B76,IF(B201=2,0.7*B77,IF(B201=3,12,5)))","v":0.63}]
[]
[null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec","TOT"]
["SUMalli(Qcool,seci,gross,m)",null,{"$f":"C83","v":670.22787334736802},605.36711141052604,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,{"$f":"SUM(C205:N205)","v":7891.3927023157848}]
["fcool,seci,pref (voor alle i dezelfde)",null,{"$f":"IF($B193=2,1,VLOOKUP($B$195,T_fprefcoolEPU,2,FALSE))","v":1},1,1,1,1,1,1,1,1,1,1,1]
["Qcool,demand,cogen,m (MJ)",null,{"$f":"C206*C205","v":670.22787334736802},605.36711141052604,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,670.22787334736802,648.60761936842096,670.22787334736802,648.60761936842096,670.22787334736802,{"$f":"SUM(C207:N207)","v":7891.3927023157848}]
["Wcogen,cool,m (kWh)",null,{"$f":"$B$22/3.6*C207/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C208:N208)","v":{"$error":"#NUM!"}}]
["Ep,cogen,cool,m (MJ)",null,{"$f":"C208*3.6*T_fpelekcogen","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C209:N209)","v":{"$error":"#NUM!"}}]
["SUMalli(Qcool,final,seci,m,pref)",null,{"$f":"C206*C205/$B$23","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
["SUMalli(Qcool,final,seci,m,npref)",null,{"$f":"(1-C206)*C205/$B$202","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Ep,cool,m",null,{"$f":"$B$198*C210+$B$197*C211","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C212:N212)","v":{"$error":"#NUM!"}}]
["Ep,cool,m-Ep,cogen,cool,m",null,{"$f":"C212-C209","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"SUM(C213:N213)","v":{"$error":"#NUM!"}}]
["equivalent rendement,cool",null,{"$f":"C205/C213","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O214/0.7","v":{"$error":"#NUM!"}}]

{"sheet":"EPU-pref","index":11,"n_rows":144,"n_cols":15,"rows_kept":144,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["Preferent/niet-preferent in een EPU-volume"]
["Resultaten"]
["Equivalent rendement, verwarming",{"$f":"IF(B72 = 2, B85, IF( ROUND(N96, 3) = ROUND(N97, 3), N96,\"Fout in het XL rekenblad. Neem contact op met de administratie.\"))","v":0.87867000000000006}]
["Equivalent rendement, bevochtiging",{"$f":"IF(B99=2,\"\",IF(N124=N125,N124,\"Fout in het XL rekenblad. Neem contact op met de administratie.\"))","v":""}]
["Equivalent rendement, koeling",{"$f":"IF(B127 = 2, B133, IF( ROUND(N142, 3) = ROUND(N144, 3), N143, \"Fout in het XL rekenblad. Neem contact op met de administratie.\"))","v":2.8}]
["1. Algemene vragen installatie"]
["Gebeurt de warmte-opwekking voor ruimteverwarming met een combinatie van een preferente en niet-preferente opwekker?",{"$f":" Sim!X8","v":"Nee"}]
["Gebeurt de warmte-opwekking voor bevochtiging met een combinatie van een preferente en niet-preferente opwekker?","Nee"]
["Wordt de koude geleverd door een combinatie van preferente en niet-preferente koudeleverancier?",{"$f":" IF(Overview!H73 = Lists!E472, \"Nee\", \"Ja\")","v":"Nee"}]
[]
["2. Verwarmingsinstallatie"]
["Is er een zonnethermisch systeem dat een deel van de warmtevraag dekt?","Ja"]
[null,"Preferente opwekker","Niet-preferente opwekker"]
["Type opwekker",{"$f":" Sim!$X$12","v":"Condenserende ketel"},{"$f":" Sim!$X$17","v":0},{"$f":"IF(B78=6,\"\",IF(C78=6,\"De warmtepomp moet in dit geval de preferente opwekker zijn! Gelieve dit aan te passen.\",\"\"))","v":{"$error":"#N/A"}}]
["Thermisch vermogen [kW]",{"$f":" Sim!$R$37","v":398.28401272326721},{"$f":" Sim!$R$38","v":0}]
["Energiedrager opwekker",{"$f":" Sim!$X$13","v":"Aardgas"},{"$f":" Sim!$X$18","v":0}]
["Plaats ketel / generator","Binnen het beschermd volume","Binnen het beschermd volume"]
["Wordt de ketel permanent warmgehouden?","Nee","Nee"]
["Ketel: deellastrendement bij 30 % belasting",{"$f":" Sim!$X$16","v":1},{"$f":" Sim!$X$19","v":""}]
["Gemiddelde ketelwatertemperatuur bij 30 % belasting",{"$f":" Sim!$R$28","v":30},{"$f":" Sim!$R$28","v":30}]
["Ontwerp retourtemperatuur warmteafgiftesysteem [°C]",{"$f":" Sim!$R$30","v":50},{"$f":" Sim!$R$30","v":50}]
["Luchtgenerator deellastrendement bij 30 % belasting",0.7,0.7]
["Seizoensprestatiefactor warmtepomp (Tabblad Warmtepomp pref)",{"$f":"WP_Pref!B39","v":{"$error":"#N/A"}},{"$f":"WP_Pref!C39","v":{"$error":"#REF!"}}]
["Opwekkingsrendement externe warmtelevering",0.9,0.9]
["Primaire energiefactor externe warmtelevering",1,1]
[]
[null,null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[null,null,"Aandeel bruto behoefte verwarming, gedekt door zonnethermisch systeem",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Bruto behoefte voor verwarming waarvoor de combinatie van het preferente en niet-preferente toestel warmte opwekken [MJ]",{"$f":" Etot!B$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!C$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!D$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!E$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!F$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!G$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!H$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!I$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!J$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!K$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!L$618","v":{"$error":"#DIV/0!"}},{"$f":" Etot!M$618","v":{"$error":"#DIV/0!"}}]
[]
[]
["3. Bevochtigingsinstallatie"]
["Zijn de opwekkers voor bevochtiging en voor verwarming hetzelfde (inclusief zonnethermisch systeem)?","Nee"]
["Is er een zonnethermisch systeem dat een deel van de warmtevraag dekt?","Ja"]
[null,"Preferente opwekker","Niet-preferente opwekker"]
["Type opwekker","Niet condenserende ketel","Condenserende ketel",{"$f":"IF(B106=6,\"\",IF(C106=6,\"De warmtepomp moet in dit geval de preferente opwekker zijn! Gelieve dit aan te passen.\",\"\"))","v":""}]
["Thermisch vermogen [kW]",10,10]
["Energiedrager opwekker","Aardgas","Aardgas"]
["Plaats ketel / generator","Binnen het beschermd volume","Binnen het beschermd volume"]
["Wordt de ketel permanent warmgehouden?","Nee","Nee"]
["Ketel: deellastrendement bij 30 % belasting",1,1]
["Gemiddelde ketelwatertemperatuur bij 30 % belasting",30,30]
["Ontwerp retourtemperatuur warmteafgiftesysteem [°C]",70,70]
["Luchtgenerator deellastrendement bij 30 % belasting",0.7,0.7]
["Seizoensprestatiefactor warmtepomp (Tabblad Warmtepomp pref)",{"$f":"WP_Pref!B39","v":{"$error":"#N/A"}},{"$f":"WP_Pref!C39","v":{"$error":"#REF!"}}]
["Opwekkingsrendement externe warmtelevering",0.9,0.9]
["Primaire energiefactor externe warmtelevering",1,1]
[]
[null,null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[null,null,"Aandeel bruto behoefte verwarming, gedekt door zonnethermisch systeem",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Netto behoefte voor bevochtiging waarvoor de combinatie van het preferente en niet-preferente toestel warmte opwekken [MJ]",10273.7142205746,8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001]
[]
[]
["4. Koelingsinstallatie"]
[null,"Preferente        koudeleverancier(s)","Niet-preferente koudeleverancier(s)"]
["Type koudeleverancier",{"$f":" Sim!$X$33","v":"compressiekoelmachine"},{"$f":" Sim!$X$37","v":"geen"}]
["Energie-efficiëntieverhouding compressiekoelmachine",{"$f":" Sim!$X$36","v":2.8},{"$f":" Sim!$X$38","v":""}]
["Opwekkingsrendement externe warmtelevering",0.9,0.9]
["Primaire energiefactor externe warmtelevering",1,1]
["Nominale vermogen van de koudeleverancier(s)",{"$f":" Sim!$R$42","v":100.15385423240704},{"$f":" Sim!$R$43","v":0}]
[]
[null,null,null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[null,null,"Bruto behoefte voor koeling die geleverd wordt door combinatie van preferente en niet-preferente koudeleverancier(s) (MJ)",{"$f":" Etot!B$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!C$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!D$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!E$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!F$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!G$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!H$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!I$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!J$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!K$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!L$737","v":{"$error":"#DIV/0!"}},{"$f":" Etot!M$737","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
["Vanaf hieronder te verbergen"]
[]
["Verwarming"]
["Index verwarming",{"$f":"VLOOKUP(B7,T_JaNee,2,FALSE)","v":2}]
["Index zonnethermisch systeem, heat",{"$f":"IF(B72=2,2,VLOOKUP(B12,T_JaNee,2,FALSE))","v":2}]
["Aandeel pref,heat",{"$f":"B15/(B15+C15)","v":1}]
["Index aandeel preferente warmte-opwekker, heat",{"$f":"IF(B74<Constanten!A24,Constanten!B24,IF(B74<Constanten!A25,Constanten!B25,IF(B74<Constanten!A26,Constanten!B26,IF(B74<Constanten!A27,Constanten!B27,IF(B74<Constanten!A28,Constanten!B28,IF(B74<Constanten!A29,Constanten!B29,Constanten!B30))))))","v":7}]
[]
["Hulpvariabelen productierendement verwarming","pref","niet-pref","Voor zwarte vakken (conditional formating)"]
["Type opwekker verwarming",{"$f":"VLOOKUP(B14,T_Verwarmingtype,2,FALSE)","v":2},{"$f":"VLOOKUP(C14,T_Verwarmingtype,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(OR(B78<4,C78<4),1,0)","v":{"$error":"#N/A"}},"energiebron"]
["Index plaats ketel / generator",{"$f":"IF(B78<5,VLOOKUP(B17,T_PlaatsKetel,2,FALSE),1)","v":1},{"$f":"IF(C78<5,VLOOKUP(C17,T_PlaatsKetel,2,FALSE),1)","v":{"$error":"#N/A"}},{"$f":"IF(OR(B78<5,C78<5),1,0)","v":{"$error":"#N/A"}},"binnen buiten BV"]
["Vermindering rendement tgv plaats",{"$f":"IF(B79=1,0,0.02)","v":0},{"$f":"IF(C79=1,0,0.02)","v":{"$error":"#N/A"}},{"$f":"IF(OR(B78<3,C78<3),1,0)","v":{"$error":"#N/A"}},"Warmhouden"]
["Vermeerdering rendement condenserende ketel",{"$f":"IF(B78=2,0.003*(B20-(6.4+0.63*B21)),0)","v":-2.3699999999999995E-2},{"$f":"IF(C78=2,0.003*(C20-(6.4+0.63*C21)),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR(B78=2,C78=2),1,0)","v":{"$error":"#N/A"}},"Condenserend"]
["Index ketelwatertemperatuur (0=nvt,1=ct,2=var)",{"$f":"IF(B78<3,VLOOKUP(B18,T_JaNee,2,FALSE),0)","v":2},{"$f":"IF(C78<3,VLOOKUP(C18,T_JaNee,2,FALSE),0)","v":{"$error":"#N/A"}},{"$f":"IF(OR(B78=3,C78=3),1,0)","v":{"$error":"#N/A"}},"Luchtgenerator"]
["Vermindering rendement tgv cte temperatuur",{"$f":"IF(B82=1,0.05,0)","v":0},{"$f":"IF(C82=1,0.05,0)","v":{"$error":"#N/A"}},{"$f":"IF(OR(B78=6,C78=6),1,0)","v":{"$error":"#N/A"}},"Warmtepomp"]
["verhouding onderste tot bovenste verbrandingswaarde",{"$f":"VLOOKUP(B16,T_Energiedragerzonderelek,4,FALSE)","v":0.9},{"$f":"VLOOKUP(C16,T_Energiedragerzonderelek,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(OR(B78=5,C78=5),1,0)","v":{"$error":"#N/A"}},"Externe warmtelevering"]
["productierendement",{"$f":"IF(B78=6,B23,IF(B78=5,B24,IF(B78=4,1-B80,-B80+IF(B78<3,B84*(B19+B81)-B83,B22*B84))))","v":0.87867000000000006},{"$f":"IF(C78=6,C23,IF(C78=5,C24,IF(C78=4,1-C80,-C80+IF(C78<3,C84*(C19+C81)-C83,C22*C84))))","v":{"$error":"#N/A"}}]
["primaire energiefactor",{"$f":"IF(B78=6,T_fpelek,IF(B78=4,T_fpelek,IF(B78=5,B25,VLOOKUP(B16,T_Energiedragerzonderelek,3,FALSE))))","v":1},{"$f":"IF(C78=6,T_fpelek,IF(C78=4,T_fpelek,IF(C78=5,C25,VLOOKUP(C16,T_Energiedragerzonderelek,3,FALSE))))","v":{"$error":"#N/A"}}]
[]
[null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec","TOT"]
["fas,heat,seci,m (voor alle i dezelfde)",{"$f":"IF($B73=1,D28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["SUMalli(Qheat,seci,gross)",{"$f":"D29","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(B90:M90)","v":{"$error":"#DIV/0!"}}]
["fheat,seci,m,pref (voor alle i dezelfde)",{"$f":"IF($B$78=6,VLOOKUP($B$75,T_fprefheatEPU,3,FALSE),VLOOKUP($B$75,T_fprefheatEPU,4,FALSE))","v":1},1,1,1,1,1,1,1,1,1,1,1]
["SUMalli(Qheat,gross,sec i,m*(1-fas,heat,seci,m))",{"$f":"B90*(1-B89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"L90*(1-L89)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(B92:M92)","v":{"$error":"#DIV/0!"}}]
["SUMalli(Qheat,final,seci,m,pref)",{"$f":"B92*B91/$B$85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SUMalli(Qheat,final,seci,m,npref)",{"$f":"B92*(1-B91)/$C$85","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ep,heat,m",{"$f":"$B$86*B93+$C$86*B94","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(B95:M95)","v":{"$error":"#DIV/0!"}}]
["equivalent rendement,heat",{"$f":"B92/B95","v":{"$error":"#DIV/0!"}},{"$f":"C92/C95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B92:M92)/((B86/B85)*SUMPRODUCT(B91:M91,B92:M92)+(C86/C85)*SUMPRODUCT((1-B91:M91),B92:M92))","v":{"$error":"#DIV/0!"}},"Check"]
["Bevochtiging"]
["Index bevochtiging",{"$f":"VLOOKUP(B8,T_JaNee,2,FALSE)","v":2}]
["Index heat = bevochtiging",{"$f":"IF(B72=2,2,IF(B99=2,2,VLOOKUP(B33,T_JaNee,2,FALSE)))","v":2}]
["Index zonnethermisch systeem, bevochtiging",{"$f":"IF(B99=2,2,IF(B100=1,B73,VLOOKUP(B34,T_JaNee,2,FALSE)))","v":2}]
["Aandeel pref,bevochtiging",{"$f":"IF(B100=1,B74,B37/(C37+B37))","v":0.5}]
["Index aandeel preferente warmte-opwekker, bevochtging",{"$f":"IF(B102<Constanten!A24,Constanten!B24,IF(B102<Constanten!A25,Constanten!B25,IF(B102<Constanten!A26,Constanten!B26,IF(B102<Constanten!A27,Constanten!B27,IF(B102<Constanten!A28,Constanten!B28,IF(B102<Constanten!A29,Constanten!B29,Constanten!B30))))))","v":5}]
[]
["Hulpvariabelen productierendement bevochtiging (indien verschillend van verwarming)","pref","niet-pref","Voor zwarte vakken (conditional formating)"]
["Type opwekker bevochtiging",{"$f":"VLOOKUP(B36,T_Verwarmingtype,2,FALSE)","v":1},{"$f":"VLOOKUP(C36,T_Verwarmingtype,2,FALSE)","v":2},{"$f":"IF(OR(B106<4,C106<4),1,0)","v":1},"energiebron"]
["Index plaats ketel / generator",{"$f":"IF(B106<5,VLOOKUP(B39,T_PlaatsKetel,2,FALSE),1)","v":1},{"$f":"IF(C106<5,VLOOKUP(C39,T_PlaatsKetel,2,FALSE),1)","v":1},{"$f":"IF(OR(B106<5,C106<5),1,0)","v":1},"binnen buiten BV"]
["Vermindering rendement tgv plaats",{"$f":"IF(B107=1,0,0.02)","v":0},{"$f":"IF(C107=1,0,0.02)","v":0},{"$f":"IF(OR(B106<3,C106<3),1,0)","v":1},"Warmhouden"]
["Vermeerdering rendement condenserende ketel",{"$f":"IF(B106=2,0.003*(B42-(6.4+0.63*B43)),0)","v":0},{"$f":"IF(C106=2,0.003*(C42-(6.4+0.63*C43)),0)","v":-6.1499999999999999E-2},{"$f":"IF(OR(B106=2,C106=2),1,0)","v":1},"Condenserend"]
["Index ketelwatertemperatuur (0=nvt,1=ct,2=var)",{"$f":"IF(B106<3,VLOOKUP(B40,T_JaNee,2,FALSE),0)","v":2},{"$f":"IF(C106<3,VLOOKUP(C40,T_JaNee,2,FALSE),0)","v":2},{"$f":"IF(OR(B106=3,C106=3),1,0)","v":0},"Luchtgenerator"]
["Vermindering rendement tgv cte temperatuur",{"$f":"IF(B110=1,0.05,0)","v":0},{"$f":"IF(C110=1,0.05,0)","v":0},{"$f":"IF(OR(B106=6,C106=6),1,0)","v":0},"Warmtepomp"]
["verhouding onderste tot bovenste verbrandingswaarde",{"$f":"VLOOKUP(B38,T_Energiedragerzonderelek,4,FALSE)","v":0.9},{"$f":"VLOOKUP(C38,T_Energiedragerzonderelek,4,FALSE)","v":0.9},{"$f":"IF(OR(B106=5,C106=5),1,0)","v":0},"Externe warmtelevering"]
["productierendement",{"$f":"IF($B$100=1,B85,IF(B106=6,B45,IF(B106=5,B46,IF(B106=4,1-B108,-B108+IF(B106<3,B112*(B41+B109)-B111,B44*B112)))))","v":0.9},{"$f":"IF($B$100=1,C85,IF(C106=6,C45,IF(C106=5,C46,IF(C106=4,1-C108,-C108+IF(C106<3,C112*(C41+C109)-C111,C44*C112)))))","v":0.84465000000000001}]
["primaire energiefactor",{"$f":"IF($B$100=1,B86,IF(B106=6,T_fpelek,IF(B106=4,T_fpelek,IF(B106=5,B47,VLOOKUP(B38,T_Energiedragerzonderelek,3,FALSE)))))","v":1},{"$f":"IF($B$100=1,C86,IF(C106=6,T_fpelek,IF(C106=4,T_fpelek,IF(C106=5,C47,VLOOKUP(C38,T_Energiedragerzonderelek,3,FALSE)))))","v":1}]
[]
[null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec","TOT"]
["fas,hum,j,m (voor alle j dezelfde)",{"$f":"IF($B$100=1,B89,IF($B101=1,D50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["SUMallj(Qhum,net,j,m)",{"$f":"D51","v":10273.7142205746},8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001,{"$f":"SUM(B118:M118)","v":52609.634988522201}]
["fheat,humj,m,pref (voor alle j dezelfde)",{"$f":"IF($B100=1,B91,IF($B$106=6,VLOOKUP($B$103,T_fprefheatEPU,3,FALSE),VLOOKUP($B$103,T_fprefheatEPU,4,FALSE)))","v":1},1,1,1,1,1,1,1,1,1,1,1]
["SUMalli(Qhum,net,j,m*(1-fas,hum,j,m))",{"$f":"B118*(1-B117)","v":10273.7142205746},8526.8595596463601,7519.8294458660903,4379.9904568872398,1116.5174494238699,17.8298158888397,0,0,202.55057573486599,3153.22433606398,7324.6742070093496,10094.444921427001,{"$f":"SUM(B120:M120)","v":52609.634988522201}]
["SUMallj(Qhum,final,j,m,pref)",{"$f":"B119*B120/$B$113","v":11415.238022860667},9474.2883996070668,8355.3660509623223,4866.6560632080445,1240.5749438042999,19.810906543155223,0,0,225.0561952609622,3503.5825956266444,8138.5268966770545,11216.049912696668]
["SUMallj(Qhum,final,j,m,npref)",{"$f":"(1-B119)*B120/$C$113","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Ep,hum,m",{"$f":"$B$114*B121+$C$114*B122","v":11415.238022860667},9474.2883996070668,8355.3660509623223,4866.6560632080445,1240.5749438042999,19.810906543155223,0,0,225.0561952609622,3503.5825956266444,8138.5268966770545,11216.049912696668,{"$f":"SUM(B123:M123)","v":58455.149987246885}]
["equivalent rendement,hum",{"$f":"B120/B123","v":0.9},0.9,0.9,0.89999999999999991,0.9,0.9,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B120:M120)/((B114/B113)*SUMPRODUCT(B119:M119,B120:M120)+(C114/C113)*SUMPRODUCT((1-B119:M119),B120:M120))","v":0.89999999999999991},"Check"]
["Koeling"]
["Index koeling",{"$f":"VLOOKUP(B9,T_JaNee,2,FALSE)","v":2}]
["Aandeel pref,cool",{"$f":"B60/(B60+C60)","v":1}]
["Index aandeel preferente koudeleverancier, cool",{"$f":"IF(B128<Constanten!A35,Constanten!B35,IF(B128<Constanten!A36,Constanten!B36,IF(B128<Constanten!A37,Constanten!B37,IF(B128<Constanten!A38,Constanten!B38,Constanten!B39))))","v":5}]
[]
["Hulpvariabelen productierendement koeling","pref","niet-pref","Voor zwarte vakken (conditional formating)"]
["Type koudeleverancier",{"$f":"VLOOKUP(B56,T_Koudetype,2,FALSE)","v":1},{"$f":"VLOOKUP(C56,T_Koudetype,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(OR(B132=1,C132=1),1,0)","v":{"$error":"#N/A"}},"Compressiekoelmachine"]
["productierendement",{"$f":"IF(B132=1,B57,IF(B132=2,0.7*B58,IF(B132=3,20,5)))","v":2.8},{"$f":"IF(C132=1,C57,IF(C132=2,0.7*C58,IF(C132=3,12,5)))","v":{"$error":"#N/A"}},{"$f":"IF(OR(B132=2,C132=2),1,0)","v":{"$error":"#N/A"}},"externe warmtelevering"]
["primaire energiefactor",{"$f":"IF(B132=2,B59,2.5)","v":2.5},{"$f":"IF(C132=2,C59,2.5)","v":{"$error":"#N/A"}}]
[]
[null,"Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec","TOT"]
["SUMalli(Qcool,seci,gross,m)",{"$f":"D63","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(B137:M137)","v":{"$error":"#DIV/0!"}}]
["fcool,seci,pref (voor alle i dezelfde)",{"$f":"VLOOKUP($B$129,T_fprefcoolEPU,2,FALSE)","v":1},1,1,1,1,1,1,1,1,1,1,1]
["SUMalli(Qcool,final,seci,m,pref)",{"$f":"B138*B137/$B$133","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SUMalli(Qcool,final,seci,m,npref)",{"$f":"(1-B138)*B137/$C$133","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Ep,cool,m",{"$f":"$B$134*B139+$C$134*B140","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(B141:M141)","v":{"$error":"#DIV/0!"}}]
["equivalent rendement,cool",{"$f":"B137/B141","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N142/0.7","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B137:M137)/((B134/B133)*SUMPRODUCT(B138:M138,B137:M137)+(C134/C133)*SUMPRODUCT((1-B138:M138),B137:M137))","v":{"$error":"#DIV/0!"}},"Check"]

{"sheet":"WP_Pref","index":12,"n_rows":75,"n_cols":3,"rows_kept":75,"cut":false,"hidden":true,"merged":[]}
[]
["Berekening warmtepomp","Preferent toestel","Niet-preferent toestel"]
[]
["De prestatiecoefficient onder testomstandigheden (COPtest)",{"$f":" Sim!$X$20","v":""},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
["warmtebron",{"$f":" Sim!$X$22","v":""},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
["afgiftemedium",{"$f":" Sim!$X$23","v":""},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
[]
["fθ"]
["gebruik waarde bij ontstentenis?","nee","nee"]
["type warmteafgiftesysteem?","Vloer- , muur- en plafondverwarming","Vloer- , muur- en plafondverwarming"]
["vertrektemperatuur naar het systeem van warmte-afgifte bij de ontwerpomstandigheden θsupply,design [°C]",{"$f":" Sim!$R$29","v":70},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
[]
["fθ",{"$f":"IF(B44<>1,1,1+0.01*(43-B46))","v":{"$error":"#N/A"}},{"$f":"IF(C44<>1,1,1+0.01*(43-C46))","v":{"$error":"#REF!"}}]
[]
["fΔθ"]
["gebruik waarde bij ontstentenis?","nee","nee"]
["temperatuurverschil tussen vertrek en retour van het afgiftesysteem bij ontwerpomstandigheden [°C]",{"$f":" Sim!$R$31","v":20},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
["temperatuurtoename van het water over de condensor, bij test volgens EN 14511 [°C]",{"$f":" Sim!$X$21","v":""},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
[]
["fΔθ",{"$f":"IF(B44<>1,1,IF(B47=1,0.93,1+0.01*(B17-B18)))","v":{"$error":"#N/A"}},{"$f":"IF(C44<>1,1,IF(C47=1,0.93,1+0.01*(C17-C18)))","v":{"$error":"#REF!"}}]
[]
["fpumps"]
["Is er een pomp voor warmtetoevoer naar de verdamper?",{"$f":" Sim!$X$24","v":"Nee"},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
["Elektrisch vermogen van de pomp gekend?","nee","nee"]
["Elektrisch vermogen van de pomp [kW]",{"$f":" Sim!#REF!","v":{"$error":"#REF!"}},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
["Elektrisch vermogen van de warmtepomp volgens EN 14511 bij dezelfde testomstandigheden als waarbij COPtest werd bepaald [kW]",{"$f":" Sim!#REF!","v":{"$error":"#REF!"}},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
[]
["fpumps",{"$f":"IF(B48=2,1,IF(B49=1,1/(1+B25/B26),5/6))","v":{"$error":"#N/A"}},{"$f":"IF(C48=2,1,IF(C49=1,1/(1+C25/C26),5/6))","v":{"$error":"#REF!"}}]
[]
["fAHU"]
["gebruik waarde bij ontstentenis?","nee","nee"]
["ontwerptoevoerdebiet doorheen de installatie [m³/h]",{"$f":" Sim!#REF!","v":{"$error":"#REF!"}},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
["ontwerpafvoerdebiet doorheen de installatie [m³/h]",{"$f":" Sim!#REF!","v":{"$error":"#REF!"}},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
["maximum luchtdebiet doorheen de installatie, zoals opgegeven door de fabrikant [m³/h]",{"$f":" Sim!#REF!","v":{"$error":"#REF!"}},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
["luchtdebiet doorheen de installatie bij de test volgens EN 14511 [m³/h]",{"$f":" Sim!#REF!","v":{"$error":"#REF!"}},{"$f":" Sim!#REF!","v":{"$error":"#REF!"}}]
[]
["fAHU",{"$f":"IF(AND(B43<4,B44<3),1,IF(B51=1,B71,B64))","v":{"$error":"#N/A"}},{"$f":"IF(AND(C43<4,C44<3),1,IF(C51=1,C71,C64))","v":{"$error":"#REF!"}}]
[]
["Seizoensprestatiefactor (SPF)",{"$f":"B13*B20*B28*B37*B4","v":{"$error":"#N/A"}},{"$f":"C13*C20*C28*C37*C4","v":{"$error":"#REF!"}}]
[]
[]
["hulpvariabelen"]
["warmtebron",{"$f":"VLOOKUP(B5,Twarmtebron,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(C5,Twarmtebron,2,FALSE)","v":{"$error":"#REF!"}}]
["afgiftemedium",{"$f":"VLOOKUP(B6,Tafgiftemedium,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(C6,Tafgiftemedium,2,FALSE)","v":{"$error":"#REF!"}}]
["vertrekt° naar afgiftesysteem; wbo?",{"$f":"IF(B44=1,VLOOKUP(B9,TJaNee,2,FALSE),3)","v":{"$error":"#N/A"}},{"$f":"IF(C44=1,VLOOKUP(C9,TJaNee,2,FALSE),3)","v":{"$error":"#REF!"}}]
["θsupply,design",{"$f":"IF(B45=1,VLOOKUP(B10,Tafgiftesysteem,3,FALSE),B11)","v":{"$error":"#N/A"}},{"$f":"IF(C45=1,VLOOKUP(C10,Tafgiftesysteem,3,FALSE),C11)","v":{"$error":"#REF!"}}]
["fΔθ, waarde bij ontstentenis?",{"$f":"IF(B44=1,VLOOKUP(B16,TJaNee,2,FALSE),3)","v":{"$error":"#N/A"}},{"$f":"IF(C44=1,VLOOKUP(C16,TJaNee,2,FALSE),3)","v":{"$error":"#REF!"}}]
["is er pomp voor warmtetoevoer naar verdamper?",{"$f":"IF(B43=2,1,IF(B43>2,2,VLOOKUP(B23,TJaNee,2,FALSE)))","v":{"$error":"#N/A"}},{"$f":"IF(C43=2,1,IF(C43>2,2,VLOOKUP(C23,TJaNee,2,FALSE)))","v":{"$error":"#REF!"}}]
["Elektrisch vermogen van pomp gekend?",{"$f":"IF(B48=2,2,VLOOKUP(B24,TJaNee,2,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF(C48=2,2,VLOOKUP(C24,TJaNee,2,FALSE))","v":{"$error":"#REF!"}}]
["gebruik ventilatie afvoer en toevoer, met detailberekening fahu?",{"$f":"OR(AND(B44=3,OR(B43=4,B43=5)),AND(B43=4,OR(B44=3,B44=4)))","v":{"$error":"#N/A"}},{"$f":"OR(AND(C44=3,OR(C43=4,C43=5)),AND(C43=4,OR(C44=3,C44=4)))","v":{"$error":"#REF!"}}]
["fAHU, gebruik waarde bij ontstentenis?",{"$f":"VLOOKUP(B31,TJaNee,2,FALSE)","v":2},{"$f":"VLOOKUP(C31,TJaNee,2,FALSE)","v":2}]
[]
["ontwerptoevoerdebiet nodig in detail?",{"$f":"IF(B51=1,FALSE,AND(B44=3,OR(B43=4,B43=5)))","v":{"$error":"#N/A"}},{"$f":"IF(C51=1,FALSE,AND(C44=3,OR(C43=4,C43=5)))","v":{"$error":"#REF!"}}]
["ontwerpafvoerdebiet nodig in detail?",{"$f":"IF(B51=1,FALSE,AND(B43=4,OR(B44=3,B44=4)))","v":{"$error":"#N/A"}},{"$f":"IF(C51=1,FALSE,AND(C43=4,OR(C44=3,C44=4)))","v":{"$error":"#REF!"}}]
["maximum luchtdebiet nodig in detail?",{"$f":"IF(B51=1,FALSE,OR(B53,B54))","v":{"$error":"#N/A"}},{"$f":"IF(C51=1,FALSE,OR(C53,C54))","v":{"$error":"#REF!"}}]
["luchtdebiet doorheen installatie bij test in detail?",{"$f":"IF(B51=1,FALSE,B55)","v":{"$error":"#N/A"}},{"$f":"IF(C51=1,FALSE,C55)","v":{"$error":"#REF!"}}]
[]
["ventilatielucht"]
["enige warmtebron, enig afgiftemedium",{"$f":"IF(B34=0,1,(0.51+0.7*MIN(B32,B33)/B34)/(0.51+0.7*B35/B34))","v":{"$error":"#REF!"}},{"$f":"IF(C34=0,1,(0.51+0.7*MIN(C32,C33)/C34)/(0.51+0.7*C35/C34))","v":{"$error":"#REF!"}}]
["enige warmtebron, niet enig afgiftemedium",{"$f":"IF(B$34=0,1,(0.75+0.35*B$33/B$34)/(0.75+0.35*B$35/B$34))","v":{"$error":"#REF!"}},{"$f":"IF(C$34=0,1,(0.75+0.35*C$33/C$34)/(0.75+0.35*C$35/C$34))","v":{"$error":"#REF!"}}]
["niet enige warmtebron, enig afgiftemedium",{"$f":"IF(B34=0,1,(0.75+0.35*B$32/B$34)/(0.75+0.35*B$35/B$34))","v":{"$error":"#REF!"}},{"$f":"IF(C34=0,1,(0.75+0.35*C$32/C$34)/(0.75+0.35*C$35/C$34))","v":{"$error":"#REF!"}}]
["andere ",1,1]
[]
["fahu",{"$f":"IF($B43=4,IF($B44=3,B59,IF($B44=4,B60,1)),IF($B43=5,IF($B44=3,B61,B62),1))","v":{"$error":"#N/A"}},{"$f":"IF($B43=4,IF($B44=3,C59,IF($B44=4,C60,1)),IF($B43=5,IF($B44=3,C61,C62),1))","v":{"$error":"#N/A"}}]
[]
[null,0.51,0.51]
[null,0.75,0.75]
[null,0.75,0.75]
[null,1,1]
[]
[null,{"$f":"IF($B43=4,IF($B44=3,B66,IF($B44=4,B67,1)),IF($B43=5,IF($B44=3,B68,B69),1))","v":{"$error":"#N/A"}},{"$f":"IF($B43=4,IF($B44=3,C66,IF($B44=4,C67,1)),IF($B43=5,IF($B44=3,C68,C69),1))","v":{"$error":"#N/A"}}]
[]
[]
[]
["Nietpref WP aanwezig?",{"$f":"IF(#REF!=2,IF(#REF!=6,1,0),IF('EPU-pref'!C78=6,1,0))","v":{"$error":"#REF!"}}]

{"sheet":"Constanten","index":13,"n_rows":173,"n_cols":17,"rows_kept":173,"cut":false,"hidden":true,"merged":[[154,8,154,10],[154,11,154,13],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[154,2,154,4],[154,5,154,7],[83,2,83,3],[78,2,78,3],[79,2,79,3],[80,2,80,3],[81,2,81,3],[82,2,82,3]]}
["Dit tabblad bevat gegevens ter ondersteuning van de programmatie die niet gewijzigd mogen worden!!"]
[]
["Tabel 1: Fractie gedekt door opwekker- EPW (niet WP en WKK)"]
["Bovengrens aandeel","Index","Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[0.2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0.3,2,0.44,0.46,0.55000000000000004,0.72,1,1,1,1,1,0.89,0.54,0.42]
[0.4,3,0.68,0.74,0.88,1,1,1,1,1,1,1,0.87,0.67]
[1,4,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
["Tabel 2: Fractie gedekt door opwekker - EPW (WKK en WP)"]
["Bovengrens aandeel","Index","Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
[0.1,1,0,0,0,0,0,0,0,0,0,0,0,0]
[0.2,2,0.42,0.44,0.53,0.7,1,1,1,1,1,0.86,0.52,0.4]
[0.3,3,0.69,0.73,0.86,1,1,1,1,1,1,1,0.86,0.66]
[0.4,4,0.81,0.86,1,1,1,1,1,1,1,1,1,0.78]
[0.6,5,0.85,0.9,1,1,1,1,1,1,1,1,1,0.81]
[0.8,6,0.86,0.91,1,1,1,1,1,1,1,1,1,0.82]
[1,7,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
["Tabel 3: Fractie gedekt door opwekker - EPU (verwarming)"]
["Bovengrens aandeel","Index","WKK","WP","Ander"]
[0.1,1,0.15,0,0]
[0.2,2,0.45,0.48,0]
[0.3,3,0.6,0.79,0.5]
[0.4,4,0.6,0.93,0.8]
[0.6,5,0.6,0.97,1]
[0.8,6,0.6,0.98,1]
[1,7,0.6,1,1]
[]
[]
["Tabel 4: Fractie gedekt door opwekker - EPU (koeling)"]
["Bovengrens aandeel","Index","Alles"]
[0.1,1,0.1]
[0.2,2,0.2]
[0.3,3,0.5]
[0.5,4,0.8]
[1,5,1]
[]
[]
["Tabel 5: Ja/nee (nieuw)"]
["Ja",1]
["Nee",2]
[]
[]
["Tabel 6: Type opwekker verwarming"]
["Keteltype","Index",null,"Keteltype","Index"]
["Niet condenserende ketel",1,null,"Niet condenserende ketel",1]
["Condenserende ketel",2,null,"Condenserende ketel",2]
["Luchtgenerator",3,null,"Luchtgenerator",3]
["Elektrische weerstandsverwarming",4,null,"Elektrische weerstandsverwarming",4]
["Externe warmtelevering",5]
["Warmtepomp",6,null,"Warmtepomp",6]
[]
[]
[]
["Tabel 7: Plaats ketel/generator"]
["Plaats ketel / generator","Index"]
["Binnen het beschermd volume",1]
["Buiten het beschermd volume",2]
[]
[]
["Tabel 8: Type opwekker warm tapwater"]
["Type opwekker","Index",null,"Type opwekker","Index"]
["Verbrandingstoestel",1,null,"Verbrandingstoestel",1]
["Warmtepomp",2]
["Elektrische weerstandsverwarming",3,null,"Elektrische weerstandsverwarming",3]
["Externe warmtelevering",4,null,"Externe warmtelevering",4]
[]
[]
[]
["Tabel 9: Opslag/Geen opslag"]
["Met warmteopslag",1]
["Zonder warmteopslag",2]
[]
[]
["Tabel 10: Hulptabel warm tapwater"]
["Boilertype","Index","Rendement"]
["Verbrandingstoestel, met opslag",1,0.45]
["Verbrandingstoestel, zonder opslag",2,0.5]
["Warmtepomp, met opslag",3,1.4]
["Warmtepomp, zonder opslag",4,1.45]
["Elektrische weerstandsverwarming, met opslag",5,0.7]
["Elektrische weerstandsverwarming, zonder opslag",6,0.75]
["Externe warmtelevering, met opslag",7,"te bepalen"]
["Externe warmtelevering, zonder opslag",8,"te bepalen"]
[]
[]
[]
["Tabel 11: Type koudeleverancier"]
["Type koudeleveranctier","Index"]
["Compressiekoelmachine",1]
["Absorptiekoelmachine op externe warmtelevering",2]
["Koudeopslag",3]
["Warmtepomp in zomerbedrijf (in combinatie met koudeopslag)",4]
[]
[]
[]
["Tabel 12: Rendementen WKK"]
["Elektrisch vermogen WKK","index","elek","therm"]
["Tussen 5 en 20 kW",1,0.26,0.56999999999999995]
["Tussen 20 en 200 kW",2,0.27,0.54]
["Tussen 200 en 500 kW",3,0.32,0.5]
["Tussen 500 en 1000 kW",4,0.35,0.44]
["Tussen 1000 en 25000 kW",5,0.36,0.4]
[]
[]
[]
["Tabel 13: warmtebron WP"]
["warmtebron","Index"]
["bodem",1]
["grondwater",2]
["enkel buitenlucht",3]
["enkel afgevoerde ventilatielucht",4]
["afgevoerde ventilatielucht vermengd met buitenlucht",5]
[]
[]
[]
["Tabel 14: warmteafgiftemedium WP"]
["afgiftemedium","Index"]
["water",1]
["ruimtelucht",2]
["enkel toegevoerde ventilatielucht",3]
["toegevoerde ventilatielucht + gerecirculeerde ruimtelucht",4]
[]
[]
[]
["Tabel 15: Ja/nee (oud)"]
["Ja",1]
["Nee",2]
[]
[]
["Tabel 16: Afgiftesysteem"]
["afgiftesysteem","Index","Ontwerpvertrek-temperatuur","Ontwerpretour-temperatuur"]
["Andere dan oppervlakteverwarming",1,90,70]
["Oppervlakteverwarming",2,55,45]
[]
[]
[]
["Tabel 17: Energiedragers"]
["Energiedrager ","index","fp","fl/h","fCO2"]
["Aardgas",1,1,0.9,5.6000000000000001E-2]
["propaan",2,1,0.92,6.2E-2]
["butaan",3,1,0.92,6.2E-2]
["LPG",4,1,0.92,6.2E-2]
["Gasolie",5,1,0.94,7.2999999999999995E-2]
["Kolen",6,1,0.96,9.2999999999999999E-2]
["Hout",7,1,0.93,0]
["Elektriciteit",8,2.5,1,0.19800000000000001]
["Elektriciteit (productie WKK)",9,1.8,1,0.19800000000000001]
[]
[]
[]
["Tabel 18 (nieuw): Types WKK",null,"a elec",null,null,"b elec",null,null,"a th",null,null,"b th"]
["Type WKK","Index","x < 5 kW","5 kW < x < 5 MW","5000 MW < x","x < 5 kW","5 kW < x < 5 MW","5000 MW < x","x < 5 kW","5 kW < x < 5 MW","5000 MW < x","x < 5 kW","5 kW < x < 5 MW","5000 MW < x","a","b","fp"]
["Interne verbrandingsmotor op aardgas",1,0.251,0.22800000000000001,0.38400000000000001,0,6.0999999999999999E-2,0,0.57299999999999995,0.623,0.39600000000000002,0,-5.2999999999999999E-2,0,0.33229999999999998,1.123,1]
["Interne verbrandingsmotor op gas afkomstig van biomassa",2,0.248,0.222,0.4,0,6.9000000000000006E-2,0,0.54200000000000004,0.60099999999999998,0.34499999999999997,0,-6.5000000000000002E-2,0,0.33050000000000002,1.147,1]
["Interne verbrandingsmotor op gasolie",3,0.27900000000000003,0.253,0.433,0,6.3E-2,0,0.53600000000000003,0.58699999999999997,0.36099999999999999,0,-5.7000000000000002E-2,0,0.3947,1.131,1]
["Interne verbrandingsmotor op plantaardige olie",4,0.26800000000000002,0.24,0.436,0,7.0000000000000007E-2,0,0.57299999999999995,0.63700000000000001,0.36299999999999999,0,-6.6000000000000003E-2,0,0.3306,1.1519999999999999,1]
["Ander",5]
[]
[]
[]
["Tabel 19 (nieuw) duur van de maand"]
["Maand","Jan","Feb","Maa","Apr","Mei","Jun","Jul","Aug","Sep","Okt","Nov","Dec"]
["Duur (Ms)",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
[]
[]
[]
["Tabel 20 eta sorption"]
["WKK",1]
["Externe warmtelevering",0.7]

{"sheet":"E1","index":14,"n_rows":924,"n_cols":55,"rows_kept":924,"cut":false,"hidden":true,"merged":[[446,1,446,2],[452,1,452,2],[453,1,453,2],[454,1,454,2],[436,1,436,2],[437,1,437,2],[438,1,438,2],[444,1,444,2],[445,1,445,2],[423,3,423,5],[424,3,424,5],[418,3,418,5],[419,3,419,5],[420,3,420,5],[421,3,421,5],[422,3,422,5]]}
["VL","WZC"]
["B+"]
[]
["ALGEMENE GEGEVENS VAN DE ENERGIESECTOR"]
[]
[]
["beschermd volume BV",{"$f":" Overview!H20","v":0},"m³","BVI ",null,null,null,null,{"$f":" Lists!E$33","v":"Kamers"},{"$f":" Lists!E$34","v":"Leefruimte / Eetzaal / Inkom"},{"$f":" Lists!E$35","v":"Keuken / Kantoor / Leesruimte"},{"$f":" Lists!E$36","v":"Verpleegruimte / Wasserij / Kine"},{"$f":" Lists!E$37","v":"Gangen / Berging / Technisch"},{"$f":" Lists!E$38","v":"Overige"}]
["gebruiksoppervlakte Af",{"$f":"SUM(I8:P8)","v":0},"m²","BVI ",null,null,null,null,{"$f":" Overview!$H$21 * (Overview!H14/100)","v":0},{"$f":" Overview!$H$21 * (Overview!H15/100)","v":0},{"$f":" Overview!$H$21 * (Overview!H16/100)","v":0},{"$f":" Overview!$H$21 * (Overview!H17/100)","v":0},{"$f":" Overview!$H$21 * (Overview!H18/100)","v":0},{"$f":" Overview!$H$21 * (Overview!H19/100)","v":0},null,null,null,"IDA 3 ≥ 22 m³/h.pers"]
[null,null,"m²/pers","BX (Tabel 1)","NBN D 50-001 tabel 1 en tabel 11 en 12 van EN 13779",null,null,null,10,1.75,10,5,0,0,null,null,null,"IDA 2 ≥ 36 m³/h.pers"]
["n design",{"$f":"SUM(I10:P10)","v":0},"pers","BVI ","n design: op basis van ventilatie-eisen",null,null,null,{"$f":" IFERROR(ROUNDUP( I8 / I9, 0), 0)","v":0},{"$f":" IFERROR(ROUNDUP( J8 / J9, 0), 0)","v":0},0,0,0,0,null,null,null,"IDA 1 ≥ 54 m³/h.pers?"]
["V supply, min",{"$f":"SUM(I11:P11)","v":0},"m³/h","BVI ","V supply, min: op basis van ventilatie-eisen",null,null,null,{"$f":" I10 * 22","v":0},{"$f":" J10 * 22","v":0},0,0,0,0]
[]
["specifieke effectieve thermische warmtecapaciteit Dj",55,"kJ/(m²K)","BXI (Tabel 9) (waarde BVj ontstentenis = 55 kJ/(m²K)"]
[]
["effectieve warmte capaciteit C",{"$f":"B8*B13","v":0},"kJ/K","BVI "]
[]
[]
["OPBOUW VAN DE BOUWDELEN"]
[]
[]
["DELEN IN CONTACT MET DE GROND"]
[]
["VLOEREN IN CONTACT MET DE GROND"]
[]
["VLOER IN DIRECT CONTACT MET DE GROND"]
["oppervlakte",{"$f":"  IF(Sim!J$13 = \"boven kelder / parking\", Sim!J$12 - Sim!J$12 * (Sim!J14 / 100), Sim!J$12)","v":0},"m²"]
["Indicatieve U-waarde",{"$f":" Sim!J$16","v":{"$error":"#DIV/0!"}},"W/m²K","TR p.35","U ind = U eff * 1/(U eff + 1); U eff = 1/(0.0 + Rf + 0.17)  "]
[]
["VLOER BOVEN KELDER/KRUIPRUIMTE"]
["oppervlakte",{"$f":"  IF(Sim!J$13 = \"boven kelder / parking\", Sim!J$12 * (Sim!J14 / 100), 0)","v":0},"m²"]
["Indicatieve U-waarde",{"$f":" Sim!J$17","v":2.9872134158013757},"W/m²K","TR p.36","U ind = U eff * b; U eff = 1/(0.17 + Rf + 0.17)"]
[null,null,null,null,"b = ",0.5,"kelderruimte zonder buitenvenster of buitendeur"]
[null,null,null,null,null,0.8,"kelderruimte met buitenvenster of buitendeur"]
[null,null,null,null,null,1,"kruipruimte sterk geventileerd (niet luchtdicht of permanente ventilatieopeningen)"]
[null,null,null,null,null,0.8,"kruipruimte niet of zwak geventileerd (luchtdicht, geen of kleine ventilatieopeningen)"]
[]
["MUREN IN CONTACT MET DE GROND"]
[]
["MUUR INGEGRAVEN"]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BV EPW Tabellen C1 - verticaal (90°)"]
["Indicatieve U-waarde",null,"W/m²K","TR p.59",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oriëntatie",null,"jan","feb","mar","apr","may","jun","jul","aug","sep","oct","nov","dec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"noord",0,0,0,0,0,0,0,0,0,0,0,0]
["OPAKE DELEN IN CONTACT MET DE BUITENOMGEVING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-135,"noord-oost",0,0,0,0.03,0.25,0.28000000000000003,0.2,0.13,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-90,"oost",0.09,0.28999999999999998,0.33,0.37,0.46,0.49,0.42,0.39,0.33,0.18,0,0]
["referentie oppervlakte gevel + venster",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-45,"zuid-oost",0.33,0.51,0.53,0.49,0.49,0.5,0.42,0.44,0.5,0.54,0.27,0.28000000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"zuid",0.53,0.59,0.62,0.53,0.45,0.42,0.33,0.46,0.56000000000000005,0.72,0.49,0.42]
["GEVELS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"zuid-west",0.45,0.6,0.61,0.6,0.53,0.51,0.37,0.54,0.63,0.75,0.52,0.28999999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"west",0.12,0.32,0.44,0.51,0.54,0.56000000000000005,0.38,0.5,0.52,0.64,0.37,0.03]
["GEVEL TYPE 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,135,"noord-west",0,0,0.04,0.2,0.34,0.4,0.23,0.25,0.11,0.1,0,0]
["oppervlakte",{"$f":" Sim!J$19","v":0},"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BV EPW Tabellen C1 - horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oriëntatie",null,"jan","feb","mar","apr","may","jun","jul","aug","sep","oct","nov","dec"]
["GEVEL TYPE 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"noord",0,0.1,0.46,0.56999999999999995,0.67,0.7,0.66,0.63,0.49,0.33,0,0]
["oppervlakte",{"$f":" Sim!J$20","v":0},"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-135,"noord-oost",0,0.1,0.46,0.56999999999999995,0.67,0.7,0.66,0.63,0.49,0.33,0,0]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-90,"oost",0,0.1,0.46,0.56999999999999995,0.67,0.7,0.66,0.63,0.49,0.33,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-45,"zuid-oost",0,0.1,0.46,0.56999999999999995,0.67,0.7,0.66,0.63,0.49,0.33,0,0]
["GEVEL TYPE 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"zuid",0,0.1,0.46,0.56999999999999995,0.67,0.7,0.66,0.63,0.49,0.33,0,0]
["oppervlakte",{"$f":" Sim!J$21","v":0},"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"zuid-west",0,0.1,0.46,0.56999999999999995,0.67,0.7,0.66,0.63,0.49,0.33,0,0]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"west",0,0.1,0.46,0.56999999999999995,0.67,0.7,0.66,0.63,0.49,0.33,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"noord-west",0,0.1,0.46,0.56999999999999995,0.67,0.7,0.66,0.63,0.49,0.33,0,0]
["GEVEL TYPE 4"]
["oppervlakte",{"$f":" Sim!J$22","v":0},"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BV EPW Tabellen C3 - verticaal (90°)"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oriëntatie",null,"jan","feb","mar","apr","may","jun","jul","aug","sep","oct","nov","dec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"noord",0,0,0,0,0.01,0.02,0.01,0,0,0,0,0]
["DAKEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-135,"noord-oost",0,0,0.02,0.19,0.35,0.42,0.35,0.26,7.0000000000000007E-2,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-90,"oost",0.21,0.4,0.46,0.5,0.59,0.62,0.56999999999999995,0.53,0.48,0.38,0.1,0]
["DAK TYPE 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-45,"zuid-oost",0.49,0.63,0.68,0.62,0.65,0.64,0.63,0.64,0.68,0.68,0.56000000000000005,0.47]
["oppervlakte",{"$f":" Sim!J$44","v":0},"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"zuid",0.69,0.75,0.76,0.68,0.65,0.61,0.63,0.68,0.74,0.83,0.69,0.65]
[" U-waarde",{"$f":" Sim!J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"zuid-west",0.63,0.72,0.74,0.7,0.68,0.68,0.62,0.68,0.75,0.84,0.65,0.55000000000000004]
[null,null,null,{"$f":"IF(B70=\"\",\"\",VerticaalZoeken(A70,#REF!,IF(B70=\"buiten\",3,4),0))","v":""},"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"west",0.37,0.54,0.6,0.62,0.63,0.65,0.53,0.6,0.64,0.71,0.5,0.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"noord-west",0,0,0.15,0.32,0.44,0.48,0.32,0.38,0.27,0.22,0,0]
["DAK TYPE 2"]
["oppervlakte",{"$f":" Sim!J$45","v":0},"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BV EPW Tabellen C3 - horizontaal (0°)"]
[" U-waarde",{"$f":" Sim!J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oriëntatie",null,"jan","feb","mar","apr","may","jun","jul","aug","sep","oct","nov","dec"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,"noord",0.06,0.39,0.7,0.77,0.81,0.84,0.84,0.84,0.75,0.62,0.14000000000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-135,"noord-oost",0.06,0.39,0.7,0.77,0.81,0.84,0.84,0.84,0.75,0.62,0.14000000000000001,0]
["DAK TYPE 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-90,"oost",0.06,0.39,0.7,0.77,0.81,0.84,0.84,0.84,0.75,0.62,0.14000000000000001,0]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-45,"zuid-oost",0.06,0.39,0.7,0.77,0.81,0.84,0.84,0.84,0.75,0.62,0.14000000000000001,0]
[" U-waarde",{"$f":" Sim!J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"zuid",0.06,0.39,0.7,0.77,0.81,0.84,0.84,0.84,0.75,0.62,0.14000000000000001,0]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"zuid-west",0.06,0.39,0.7,0.77,0.81,0.84,0.84,0.84,0.75,0.62,0.14000000000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,"west",0.06,0.39,0.7,0.77,0.81,0.84,0.84,0.84,0.75,0.62,0.14000000000000001,0]
["DAK TYPE 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,"noord-west",0.06,0.39,0.7,0.77,0.81,0.84,0.84,0.84,0.75,0.62,0.14000000000000001,0]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oriëntatie","(phi)"]
["VLOEREN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-180,-157.5,-135,-112.5,-90,-67.5,-45,-22.5,0,22.5,45,67.5,90,112.5,135,157.5,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index",-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
["VLOER (BOVEN BUITENOMGEVING)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"helling",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(tèta)",22.5,1,0.96,0.97,0.98,0.99,1,1.01,1.02,1.03,1.03,1.03,1.02,1.01,1,0.99,0.98,0.97,0.96]
[" U-waarde",null,"W/m²K","TR","U = 1/(0.04 + Rf + 0.17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,0.92,0.92,0.94,0.96,0.99,1.01,1.03,1.04,1.05,1.04,1.03,1.01,0.99,0.96,0.94,0.92,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,3,0.83,0.84,0.86,0.9,0.94,0.99,1.03,1.05,1.06,1.05,1.03,0.99,0.94,0.9,0.86,0.84,0.83]
["DEUREN EN POORTEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,4,0.71,0.73,0.76,0.81,0.87,0.94,1,1.04,1.06,1.04,1,0.94,0.87,0.81,0.76,0.73,0.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.5,5,0.6,0.6,0.63,0.68,0.76,0.85,0.92,0.97,0.98,0.97,0.92,0.85,0.76,0.68,0.63,0.6,0.6]
["DEUR OPAAK ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,6,0.47,0.47,0.49,0.53,0.59,0.67,0.74,0.78,0.8,0.78,0.74,0.67,0.59,0.53,0.49,0.47,0.47]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.5,7,0.34,0.4,0.41,0.43,0.46,0.48,0.51,0.56000000000000005,0.57999999999999996,0.56000000000000005,0.51,0.48,0.46,0.43,0.41,0.4,0.34]
[" U-waarde",null,"W/m²K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
["TRANSPARANTE DELEN IN CONTACT MET DE BUITENOMGEVING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
["VENSTERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
["effectieve oppervlakte venster",null,"m²"]
["percentage vensters in gevel",1,"%",null,"sensitiviteit, enkel bij nieuwbouw"]
["oriëntatie gebouw",{"$f":" Sim!J$9","v":180},"°",null,"nieuwbouw","0/45/90/135/180/-135/-90/-45"]
[null,null,null,null,"renovatie","0/90/180/-90"]
["VENSTER VOOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A108","v":"VENSTER VOOR"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster voor",{"$f":" Sim!J$26","v":0},"m²"]
["oppervlakte glas",{"$f":" B110 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":"(AL$101-AL$102)*DirecteZonnewinstenQuotiënt(AL$100,AL$99,$B114,$B115)","v":1.5349759112902144},{"$f":"(AM$101-AM$102)*DirecteZonnewinstenQuotiënt(AM$100,AM$99,$B114,$B115)","v":1.9994090745866737},2.5083008807969223,4.764218512073759,16.521529272695297,26.66519031181015,20.626752423795814,8.8101954049020144,3.7128700047449081,3.0088785540192688,1.9266446966008337,1.3377366208827717]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M114*((1+COS(RADIANS($B114)))/2)","v":18.211499999999997},{"$f":"AM$102*$M114*((1+COS(RADIANS($B114)))/2)","v":29.358499999999999},55.060499999999998,77.815999999999988,104.1925,105.82550000000001,108.559,94.678499999999985,65.177999999999997,41.996499999999997,21.477499999999999,14.271000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":"InterpoleerCm(B114,B115,cmmatrix)","v":0.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B114)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster voor",{"$f":" Sim!J31","v":180},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$63","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL112:AL114)","v":26.886475911290212},{"$f":"SUM(AM112:AM114)","v":44.057909074586675},82.118800880796925,119.73021851207373,171.71402927269529,185.73069031181018,180.96575242379581,149.128695404902,101.5108700047449,64.425378554019261,32.364144696600832,21.078736620882772]
["oppervlakte met zonwering",{"$f":" IF( NOT(B116 = 1), B110, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL116*0.6","v":16.131885546774125},{"$f":"AM116*0.6","v":26.434745444752004},49.271280528478151,71.838131107244237,103.02841756361717,111.43841418708611,108.57945145427747,89.477217242941194,60.906522002846941,38.655227132411554,19.418486817960499,12.647241972529663]
["bediending",{"$f":" IF( NOT(B116 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL116*0.8*1.1","v":23.660098801935391},38.770959985636281,72.264544775101314,105.3625922906249,151.10834575997188,163.44300747439297,159.24986213294034,131.23325195631378,89.329565604175528,56.694333127536957,28.480447333008733,18.549288226376841]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac, m, heat",{"$f":" IF($B118 = \"NA\", 0, IF($B114 = 90, VLOOKUP($B115, $AJ$40:$AW$49, AL$99 + 2, FALSE), VLOOKUP($B115, $AJ$51:$AW$60, AL$99 + 2, FALSE)))","v":0},{"$f":" IF($B118 = \"NA\", 0, IF($B114 = 90, VLOOKUP($B115, $AJ$40:$AW$49, AM$99 + 2, FALSE), VLOOKUP($B115, $AJ$51:$AW$60, AM$99 + 2, FALSE)))","v":0},0,0,0,0,0,0,0,0,0,0,null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ac, m, cool",{"$f":" IF($B118 = \"NA\", 0, IF( $B118 = \"manual\", IF($B114 = 90, MAX(0, VLOOKUP($B115, $AJ$40:$AW$49, AL$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B115, $AJ$51:$AW$60, AL$99 + 2, FALSE) - 0.1)),  IF($B114 = 90, VLOOKUP($B115, $AJ$62:$AW$71, AL$99 + 2, FALSE), VLOOKUP($B115, $AJ$73:$AW$82, AL$99 + 2, FALSE))))","v":0},{"$f":" IF($B118 = \"NA\", 0, IF( $B118 = \"manual\", IF($B114 = 90, MAX(0, VLOOKUP($B115, $AJ$40:$AW$49, AM$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B115, $AJ$51:$AW$60, AM$99 + 2, FALSE) - 0.1)),  IF($B114 = 90, VLOOKUP($B115, $AJ$62:$AW$71, AM$99 + 2, FALSE), VLOOKUP($B115, $AJ$73:$AW$82, AM$99 + 2, FALSE))))","v":0},0,0,0,0,0,0,0,0,0,0,null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":" 0.95 * (0.9 * (AL119 * $B116 + (1 - AL119)) * $B113) * $B111 * AL117","v":0},{"$f":" 0.95 * (0.9 * (AM119 * $B116 + (1 - AM119)) * $B113) * $B111 * AM117","v":0},0,0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":" 0.95 * (0.9 * (AL120 * $B116 + (1 - AL120)) * $B113) * $B111 * AL118","v":0},{"$f":" 0.95 * (0.9 * (AM120 * $B116 + (1 - AM120)) * $B113) * $B111 * AM118","v":0},{"$f":" 0.95 * (0.9 * (AN120 * $B116 + (1 - AN120)) * $B113) * $B111 * AN118","v":0},0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[]
["lengte bouwknoop gevel-raam",null,"m"]
[]
[]
[]
["VENSTER ACHTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A128","v":"VENSTER ACHTER"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster achter",{"$f":" Sim!J$28","v":0},"m²"]
["oppervlakte glas",{"$f":" B130 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":"(AL$101-AL$102)*DirecteZonnewinstenQuotiënt(AL$100,AL$99,$B134,$B135)","v":74.252996731705863},{"$f":"(AM$101-AM$102)*DirecteZonnewinstenQuotiënt(AM$100,AM$99,$B134,$B135)","v":102.56097435050376},127.00292833226173,118.84532066706211,100.3341592467328,81.628922120734941,82.756870885001803,116.55209464196633,156.81129660137179,145.60667616336923,94.085854602426735,62.050896103571411]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M134*((1+COS(RADIANS($B134)))/2)","v":27.189},{"$f":"AM$102*$M134*((1+COS(RADIANS($B134)))/2)","v":43.831000000000003},82.203000000000003,116.176,155.55500000000001,157.99300000000002,162.07400000000001,141.351,97.308000000000007,62.699000000000005,32.065000000000005,21.306000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":"InterpoleerCm(B134,B135,cmmatrix)","v":1.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B134)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster achter",{"$f":" Sim!J33","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$65","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL132:AL134)","v":108.58199673170587},{"$f":"SUM(AM132:AM134)","v":159.09197435050373},233.75592833226176,272.1713206670621,306.88915924673279,292.86192212073496,296.61087088500182,303.54309464196632,286.73929660137179,227.72567616336923,135.11085460242674,88.826896103571414]
["oppervlakte met zonwering",{"$f":" IF( NOT(B136 = 1), B130, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL136*0.6","v":65.149198039023517},95.45518461030224,140.25355699935704,163.30279240023725,184.13349554803966,175.71715327244098,177.96652253100109,182.12585678517979,172.04357796082306,136.63540569802154,81.066512761456039,53.296137662142847]
["bediending",{"$f":" IF( NOT(B136 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL136*0.8*1.1","v":95.552157123901182},140.00093742844331,205.70521693239039,239.51076218701471,270.0624601371249,257.7184914662468,261.01756637880163,267.11792328493038,252.33058100920721,200.39859502376495,118.89755205013556,78.167668571142855]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AL$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AL$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AM$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AM$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AN$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AN$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AO$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AO$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AP$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AP$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AQ$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AQ$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AR$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AR$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AS$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AS$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AT$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AT$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AU$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AU$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AV$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AV$99 + 2, FALSE)))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF($B134 = 90, VLOOKUP($B135, $AJ$40:$AW$49, AW$99 + 2, FALSE), VLOOKUP($B135, $AJ$51:$AW$60, AW$99 + 2, FALSE)))","v":0},null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B138 = \"NA\", 0, IF( $B138 = \"manual\", IF($B134 = 90, MAX(0, VLOOKUP($B135, $AJ$40:$AW$49, AL$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B135, $AJ$51:$AW$60, AL$99 + 2, FALSE) - 0.1)),  IF($B134 = 90, VLOOKUP($B135, $AJ$62:$AW$71, AL$99 + 2, FALSE), VLOOKUP($B135, $AJ$73:$AW$82, AL$99 + 2, FALSE))))","v":0},{"$f":" IF($B138 = \"NA\", 0, IF( $B138 = \"manual\", IF($B134 = 90, MAX(0, VLOOKUP($B135, $AJ$40:$AW$49, AM$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B135, $AJ$51:$AW$60, AM$99 + 2, FALSE) - 0.1)),  IF($B134 = 90, VLOOKUP($B135, $AJ$62:$AW$71, AM$99 + 2, FALSE), VLOOKUP($B135, $AJ$73:$AW$82, AM$99 + 2, FALSE))))","v":0},0,0,0,0,0,0,0,0,0,0,null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":" 0.95 * (0.9 * (AL139 * $B136 + (1 - AL139)) * $B133) * $B131 * AL137","v":0},{"$f":" 0.95 * (0.9 * (AM139 * $B136 + (1 - AM139)) * $B133) * $B131 * AM137","v":0},0,0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":" 0.95 * (0.9 * (AL140 * $B136 + (1 - AL140)) * $B133) * $B131 * AL138","v":0},{"$f":" 0.95 * (0.9 * (AM140 * $B136 + (1 - AM140)) * $B133) * $B131 * AM138","v":0},{"$f":" 0.95 * (0.9 * (AN140 * $B136 + (1 - AN140)) * $B133) * $B131 * AN138","v":0},0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[]
["lengte bouwknoop gevel-raam",null,"m"]
[]
[]
[]
["VENSTER LINKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A148","v":"VENSTER LINKS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster links",{"$f":" Sim!J$27","v":0},"m²"]
["oppervlakte glas",{"$f":" B150 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":"(AL$101-AL$102)*DirecteZonnewinstenQuotiënt(AL$100,AL$99,$B154,$B155)","v":18.014425606919794},{"$f":"(AM$101-AM$102)*DirecteZonnewinstenQuotiënt(AM$100,AM$99,$B154,$B155)","v":32.168324012509622},56.311350237936374,82.608274366821277,107.02440604251917,109.42029884776159,101.05483791377999,97.882769159921651,83.460780336653784,52.631071186276174,25.313729474525207,14.139862454033276]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M154*((1+COS(RADIANS($B154)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":"InterpoleerCm(B154,B155,cmmatrix)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B154)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster links",{"$f":" Sim!J32","v":-90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$64","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL152:AL154)","v":47.469925606919794},{"$f":"SUM(AM152:AM154)","v":80.842824012509624},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627617,60.591229474525207,37.096862454033278]
["oppervlakte met zonwering",{"$f":" IF( NOT(B156 = 1), B150, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL156*0.6","v":28.481955364151876},48.505694407505771,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419965]
["bediending",{"$f":" IF( NOT(B156 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL156*0.8*1.1","v":41.773534534089421},71.141685131008487,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392305,53.320281937582195,32.645238959549289]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AL$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AL$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AM$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AM$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AN$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AN$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AO$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AO$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AP$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AP$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AQ$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AQ$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AR$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AR$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AS$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AS$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AT$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AT$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AU$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AU$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AV$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AV$99 + 2, FALSE)))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF($B154 = 90, VLOOKUP($B155, $AJ$40:$AW$49, AW$99 + 2, FALSE), VLOOKUP($B155, $AJ$51:$AW$60, AW$99 + 2, FALSE)))","v":0},null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B158 = \"NA\", 0, IF( $B158 = \"manual\", IF($B154 = 90, MAX(0, VLOOKUP($B155, $AJ$40:$AW$49, AL$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B155, $AJ$51:$AW$60, AL$99 + 2, FALSE) - 0.1)),  IF($B154 = 90, VLOOKUP($B155, $AJ$62:$AW$71, AL$99 + 2, FALSE), VLOOKUP($B155, $AJ$73:$AW$82, AL$99 + 2, FALSE))))","v":0},{"$f":" IF($B158 = \"NA\", 0, IF( $B158 = \"manual\", IF($B154 = 90, MAX(0, VLOOKUP($B155, $AJ$40:$AW$49, AM$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B155, $AJ$51:$AW$60, AM$99 + 2, FALSE) - 0.1)),  IF($B154 = 90, VLOOKUP($B155, $AJ$62:$AW$71, AM$99 + 2, FALSE), VLOOKUP($B155, $AJ$73:$AW$82, AM$99 + 2, FALSE))))","v":0},0,0,0,0,0,0,0,0,0,0,null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":" 0.95 * (0.9 * (AL159 * $B156 + (1 - AL159)) * $B153) * $B151 * AL157","v":0},{"$f":" 0.95 * (0.9 * (AM159 * $B156 + (1 - AM159)) * $B153) * $B151 * AM157","v":0},0,0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":" 0.95 * (0.9 * (AL160 * $B156 + (1 - AL160)) * $B153) * $B151 * AL158","v":0},{"$f":" 0.95 * (0.9 * (AM160 * $B156 + (1 - AM160)) * $B153) * $B151 * AM158","v":0},{"$f":" 0.95 * (0.9 * (AN160 * $B156 + (1 - AN160)) * $B153) * $B151 * AN158","v":0},0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[]
["lengte bouwknoop gevel-raam",null,"m"]
[]
[]
[]
["VENSTER RECHTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A168","v":"VENSTER RECHTS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" Sim!J$29","v":0},"m²"]
["oppervlakte glas",{"$f":" B170 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":"(AL$101-AL$102)*DirecteZonnewinstenQuotiënt(AL$100,AL$99,$B174,$B175)","v":18.014425606919787},{"$f":"(AM$101-AM$102)*DirecteZonnewinstenQuotiënt(AM$100,AM$99,$B174,$B175)","v":32.168324012509615},56.311350237936374,82.608274366821277,107.02440604251917,109.42029884776159,101.05483791377998,97.882769159921693,83.460780336653784,52.631071186276166,25.313729474525207,14.139862454033272]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M174*((1+COS(RADIANS($B174)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":"InterpoleerCm(B174,B175,cmmatrix)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B174)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster rechts",{"$f":" Sim!J34","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL172:AL174)","v":47.469925606919787},{"$f":"SUM(AM172:AM174)","v":80.84282401250961},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627616,60.591229474525207,37.096862454033271]
["oppervlakte met zonwering",{"$f":" IF( NOT(B176 = 1), B170, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL176*0.6","v":28.481955364151872},48.505694407505764,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419961]
["bediending",{"$f":" IF( NOT(B176 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL176*0.8*1.1","v":41.773534534089414},71.141685131008472,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392304,53.320281937582195,32.645238959549282]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AL$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AL$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AM$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AM$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AN$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AN$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AO$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AO$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AP$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AP$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AQ$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AQ$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AR$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AR$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AS$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AS$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AT$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AT$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AU$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AU$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AV$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AV$99 + 2, FALSE)))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF($B174 = 90, VLOOKUP($B175, $AJ$40:$AW$49, AW$99 + 2, FALSE), VLOOKUP($B175, $AJ$51:$AW$60, AW$99 + 2, FALSE)))","v":0},null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B178 = \"NA\", 0, IF( $B178 = \"manual\", IF($B174 = 90, MAX(0, VLOOKUP($B175, $AJ$40:$AW$49, AL$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B175, $AJ$51:$AW$60, AL$99 + 2, FALSE) - 0.1)),  IF($B174 = 90, VLOOKUP($B175, $AJ$62:$AW$71, AL$99 + 2, FALSE), VLOOKUP($B175, $AJ$73:$AW$82, AL$99 + 2, FALSE))))","v":0},{"$f":" IF($B178 = \"NA\", 0, IF( $B178 = \"manual\", IF($B174 = 90, MAX(0, VLOOKUP($B175, $AJ$40:$AW$49, AM$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B175, $AJ$51:$AW$60, AM$99 + 2, FALSE) - 0.1)),  IF($B174 = 90, VLOOKUP($B175, $AJ$62:$AW$71, AM$99 + 2, FALSE), VLOOKUP($B175, $AJ$73:$AW$82, AM$99 + 2, FALSE))))","v":0},0,0,0,0,0,0,0,0,0,0,null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":" 0.95 * (0.9 * (AL179 * $B176 + (1 - AL179)) * $B173) * $B171 * AL177","v":0},{"$f":" 0.95 * (0.9 * (AM179 * $B176 + (1 - AM179)) * $B173) * $B171 * AM177","v":0},0,0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":" 0.95 * (0.9 * (AL180 * $B176 + (1 - AL180)) * $B173) * $B171 * AL178","v":0},{"$f":" 0.95 * (0.9 * (AM180 * $B176 + (1 - AM180)) * $B173) * $B171 * AM178","v":0},{"$f":" 0.95 * (0.9 * (AN180 * $B176 + (1 - AN180)) * $B173) * $B171 * AN178","v":0},0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[]
["lengte bouwknoop gevel-raam",null,"m"]
[]
[]
[]
["DAK VENSTER 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A188","v":"DAK VENSTER 1"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" Sim!J53","v":0},"m²"]
["oppervlakte glas",{"$f":" B190 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":"(AL$101-AL$102)*DirecteZonnewinstenQuotiënt(AL$100,AL$99,$B194,$B195)","v":20.096235560549317},{"$f":"(AM$101-AM$102)*DirecteZonnewinstenQuotiënt(AM$100,AM$99,$B194,$B195)","v":44.295181656037933},90.394876706749343,152.29697942392139,216.50030600294261,234.30243799489122,212.00145906921364,189.69825278897451,142.59444241945951,75.893451483751278,29.095310938690041,14.496833852580988]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M194*((1+COS(RADIANS($B194)))/2)","v":51.3},82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
["helling (θ)",{"$f":" Sim!J55","v":0},"°",null,null,null,null,null,null,null,null,"cm",{"$f":"InterpoleerCm(B194,B195,cmmatrix)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B194)))/2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["oriëntatie (Φ) dak venster 1",{"$f":" Sim!J49","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$67","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL192:AL194)","v":71.396235560549314},{"$f":"SUM(AM192:AM194)","v":126.99518165603794},245.49487670674932,371.4969794239214,510.00030600294258,532.40243799489122,517.80145906921371,456.3982527889745,326.19444241945951,194.19345148375129,89.595310938690034,54.696833852580994]
["oppervlakte met zonwering",{"$f":" IF( NOT(B196 = 1), B190, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL196*0.6","v":42.837741336329586},76.197108993622763,147.29692602404958,222.89818765435282,306.00018360176551,319.44146279693473,310.6808754415282,273.83895167338471,195.71666545167571,116.51607089025077,53.75718656321402,32.818100311548598]
["bediending",{"$f":" IF( NOT(B196 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL196*0.8*1.1","v":62.828687293283409},111.75575985731341,216.03549150193945,326.91734189305089,448.80026928258951,468.5141454355043,455.66528398090816,401.63046245429763,287.05110932912436,170.89023730570113,78.843873626047241,48.133213790271284]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AL$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AL$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AM$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AM$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AN$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AN$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AO$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AO$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AP$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AP$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AQ$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AQ$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AR$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AR$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AS$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AS$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AT$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AT$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AU$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AU$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AV$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AV$99 + 2, FALSE)))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF($B194 = 90, VLOOKUP($B195, $AJ$40:$AW$49, AW$99 + 2, FALSE), VLOOKUP($B195, $AJ$51:$AW$60, AW$99 + 2, FALSE)))","v":0},null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B198 = \"NA\", 0, IF( $B198 = \"manual\", IF($B194 = 90, MAX(0, VLOOKUP($B195, $AJ$40:$AW$49, AL$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B195, $AJ$51:$AW$60, AL$99 + 2, FALSE) - 0.1)),  IF($B194 = 90, VLOOKUP($B195, $AJ$62:$AW$71, AL$99 + 2, FALSE), VLOOKUP($B195, $AJ$73:$AW$82, AL$99 + 2, FALSE))))","v":0},{"$f":" IF($B198 = \"NA\", 0, IF( $B198 = \"manual\", IF($B194 = 90, MAX(0, VLOOKUP($B195, $AJ$40:$AW$49, AM$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B195, $AJ$51:$AW$60, AM$99 + 2, FALSE) - 0.1)),  IF($B194 = 90, VLOOKUP($B195, $AJ$62:$AW$71, AM$99 + 2, FALSE), VLOOKUP($B195, $AJ$73:$AW$82, AM$99 + 2, FALSE))))","v":0},0,0,0,0,0,0,0,0,0,0,null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":" 0.95 * (0.9 * (AL199 * $B196 + (1 - AL199)) * $B193) * $B191 * AL197","v":0},{"$f":" 0.95 * (0.9 * (AM199 * $B196 + (1 - AM199)) * $B193) * $B191 * AM197","v":0},0,0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":" 0.95 * (0.9 * (AL200 * $B196 + (1 - AL200)) * $B193) * $B191 * AL198","v":0},{"$f":" 0.95 * (0.9 * (AM200 * $B196 + (1 - AM200)) * $B193) * $B191 * AM198","v":0},{"$f":" 0.95 * (0.9 * (AN200 * $B196 + (1 - AN200)) * $B193) * $B191 * AN198","v":0},0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[]
["lengte bouwknoop gevel-raam",null,"m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2666.3923717384987,4742.8128521990557,9168.3498634409425,13874.074792357536,19046.675428108294,19883.314410332405,19338.020410982481,17044.831707958157,12182.188124374103,7252.4263164927688,3346.0623204406934,2042.7298357920308]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3910.7088118831325,6956.1255165586153,13446.913133046719,20348.643028791059,27935.123961225501,29162.194468487531,28362.429936107648,24999.0865050053,17867.209249082018,10636.891930856062,4907.5580699796847,2996.003759161646]
[]
[]
["DAK VENSTER 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A208","v":"DAK VENSTER 2"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" Sim!J54","v":0},"m²"]
["oppervlakte glas",{"$f":" B210 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":"(AL$101-AL$102)*DirecteZonnewinstenQuotiënt(AL$100,AL$99,$B214,$B215)","v":20.096235560549317},{"$f":"(AM$101-AM$102)*DirecteZonnewinstenQuotiënt(AM$100,AM$99,$B214,$B215)","v":44.295181656037933},90.394876706749343,152.29697942392139,216.50030600294261,234.30243799489122,212.00145906921364,189.69825278897451,142.59444241945951,75.893451483751278,29.095310938690041,14.496833852580988]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M214*((1+COS(RADIANS($B214)))/2)","v":51.3},82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
["helling (θ)",{"$f":" Sim!J56","v":0},"°",null,null,null,null,null,null,null,null,"cm",{"$f":"InterpoleerCm(B214,B215,cmmatrix)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B214)))/2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["oriëntatie (Φ) dak venster 2",{"$f":" Sim!J51","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$68","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL212:AL214)","v":71.396235560549314},{"$f":"SUM(AM212:AM214)","v":126.99518165603794},245.49487670674932,371.4969794239214,510.00030600294258,532.40243799489122,517.80145906921371,456.3982527889745,326.19444241945951,194.19345148375129,89.595310938690034,54.696833852580994]
["oppervlakte met zonwering",{"$f":" IF( NOT(B216 = 1), B210, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL216*0.6","v":42.837741336329586},76.197108993622763,147.29692602404958,222.89818765435282,306.00018360176551,319.44146279693473,310.6808754415282,273.83895167338471,195.71666545167571,116.51607089025077,53.75718656321402,32.818100311548598]
["bediending",{"$f":" IF( NOT(B216 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL216*0.8*1.1","v":62.828687293283409},111.75575985731341,216.03549150193945,326.91734189305089,448.80026928258951,468.5141454355043,455.66528398090816,401.63046245429763,287.05110932912436,170.89023730570113,78.843873626047241,48.133213790271284]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AL$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AL$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AM$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AM$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AN$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AN$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AO$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AO$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AP$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AP$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AQ$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AQ$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AR$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AR$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AS$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AS$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AT$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AT$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AU$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AU$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AV$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AV$99 + 2, FALSE)))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF($B214 = 90, VLOOKUP($B215, $AJ$40:$AW$49, AW$99 + 2, FALSE), VLOOKUP($B215, $AJ$51:$AW$60, AW$99 + 2, FALSE)))","v":0},null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($B218 = \"NA\", 0, IF( $B218 = \"manual\", IF($B214 = 90, MAX(0, VLOOKUP($B215, $AJ$40:$AW$49, AL$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B215, $AJ$51:$AW$60, AL$99 + 2, FALSE) - 0.1)),  IF($B214 = 90, VLOOKUP($B215, $AJ$62:$AW$71, AL$99 + 2, FALSE), VLOOKUP($B215, $AJ$73:$AW$82, AL$99 + 2, FALSE))))","v":0},{"$f":" IF($B218 = \"NA\", 0, IF( $B218 = \"manual\", IF($B214 = 90, MAX(0, VLOOKUP($B215, $AJ$40:$AW$49, AM$99 + 2, FALSE) - 0.1), MAX(0, VLOOKUP($B215, $AJ$51:$AW$60, AM$99 + 2, FALSE) - 0.1)),  IF($B214 = 90, VLOOKUP($B215, $AJ$62:$AW$71, AM$99 + 2, FALSE), VLOOKUP($B215, $AJ$73:$AW$82, AM$99 + 2, FALSE))))","v":0},0,0,0,0,0,0,0,0,0,0,null,"BV EPW Bijlage C.5, maar indien geen 90° helling, dan direct horizontaal (0°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":" 0.95 * (0.9 * (AL219 * $B216 + (1 - AL219)) * $B213) * $B211 * AL217","v":0},{"$f":" 0.95 * (0.9 * (AM219 * $B216 + (1 - AM219)) * $B213) * $B211 * AM217","v":0},0,0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":" 0.95 * (0.9 * (AL220 * $B216 + (1 - AL220)) * $B213) * $B211 * AL218","v":0},{"$f":" 0.95 * (0.9 * (AM220 * $B216 + (1 - AM220)) * $B213) * $B211 * AM218","v":0},{"$f":" 0.95 * (0.9 * (AN220 * $B216 + (1 - AN220)) * $B213) * $B211 * AN218","v":0},0,0,0,0,0,0,0,0,0,null,"aangepast volgens EPN Tabel 8"]
[]
["lengte bouwknoop gevel-raam",null,"m"]
[]
[]
[]
["GORDIJNGEVELS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL ZONNEWINSTEN"]
[]
["GLASBOUWSTEENWANDEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"SUMIF($AK$112:$AK$222,$AK230,AL$112:AL$222)","v":0},{"$f":"SUMIF($AK$112:$AK$222,$AK230,AM$112:AM$222)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"SUMIF($AK$112:$AK$222,$AK231,AL$112:AL$222)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["AANGRENZENDE VERWARMDE RUIMTEN (AVR)"]
[]
["BOUWKNOPEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["K-PEIL BEREKENING",{"$f":" $C$330","v":0},{"$f":" $A$2","v":"B+"}]
[]
[null,null,null,"PRESTATIES"]
[null,null,"A","U","U x A"]
["DELEN IN CONTACT MET DE GROND"]
[]
[{"$f":"'E1'!A25","v":"VLOER IN DIRECT CONTACT MET DE GROND"},null,{"$f":"'E1'!B26","v":0},{"$f":"'E1'!B27","v":{"$error":"#DIV/0!"}},{"$f":"D267*C267","v":{"$error":"#DIV/0!"}}]
[{"$f":"'E1'!A29","v":"VLOER BOVEN KELDER/KRUIPRUIMTE"},null,{"$f":"'E1'!B30","v":0},{"$f":"'E1'!B31","v":2.9872134158013757},{"$f":"D268*C268","v":0}]
[{"$f":"'E1'!A39","v":"MUUR INGEGRAVEN"},null,{"$f":"'E1'!B40","v":0},{"$f":"'E1'!B41","v":0},{"$f":"D269*C269","v":0}]
[]
["TOTAAL GROND","A t,g",{"$f":"SUM(C267:C269)","v":0},"H g",{"$f":"SUM(E267:E269)","v":{"$error":"#DIV/0!"}}]
[]
["OPAKE DELEN IN CONTACT DE BUITENOMGEVING",null,{"$f":"SUM(C289,C300)","v":0}]
[]
[{"$f":"'E1'!$A$49","v":"GEVEL TYPE 1"},null,{"$f":"'E1'!B50","v":0},{"$f":"'E1'!B51","v":1.6436831428227032},{"$f":"D275*C275","v":0}]
[{"$f":"'E1'!$A$53","v":"GEVEL TYPE 2"},null,{"$f":"'E1'!B54","v":0},{"$f":"'E1'!B55","v":1.6436831428227032},{"$f":"D276*C276","v":0}]
[{"$f":"'E1'!$A$57","v":"GEVEL TYPE 3"},null,{"$f":"'E1'!B58","v":0},{"$f":"'E1'!B59","v":1.6436831428227032},{"$f":"D277*C277","v":0}]
[{"$f":"'E1'!$A$61","v":"GEVEL TYPE 4"},null,{"$f":"'E1'!B62","v":0},{"$f":"'E1'!B63","v":1.6436831428227032},{"$f":"D278*C278","v":0}]
[]
[{"$f":"'E1'!A67","v":"DAK TYPE 1"},null,{"$f":"'E1'!B68","v":0},{"$f":"'E1'!B69","v":2.4672062517443485},{"$f":"D280*C280","v":0}]
[{"$f":"'E1'!A72","v":"DAK TYPE 2"},null,{"$f":"'E1'!B73","v":0},{"$f":"'E1'!B74","v":2.4672062517443485},{"$f":"D281*C281","v":0}]
[{"$f":"'E1'!A77","v":"DAK TYPE 3"},null,{"$f":"'E1'!B78","v":0},{"$f":"'E1'!B79","v":2.4672062517443485},{"$f":"D282*C282","v":0}]
[{"$f":"'E1'!A82","v":"DAK TYPE 4"},null,{"$f":"'E1'!B83","v":0},{"$f":"'E1'!B84","v":2.4672062517443485},{"$f":"D283*C283","v":0}]
[]
[{"$f":"'E1'!A89","v":"VLOER (BOVEN BUITENOMGEVING)"},null,{"$f":"'E1'!B90","v":0},{"$f":"'E1'!B91","v":0},{"$f":"D285*C285","v":0}]
[]
[{"$f":"'E1'!$A$95","v":"DEUR OPAAK "},null,{"$f":"'E1'!B96","v":0},{"$f":"'E1'!B97","v":0},{"$f":"D287*C287","v":0}]
[]
["TOTAAL OPAAK","A t,do",{"$f":"SUM(C275:C287)","v":0},"H do",{"$f":"SUM(E275:E287)","v":0}]
[]
["TRANSPARANTE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"A108","v":"VENSTER VOOR"},null,{"$f":"'E1'!B110","v":0},{"$f":"'E1'!B112","v":1.91},{"$f":"D293*C293","v":0}]
[{"$f":"'E1'!$A$128","v":"VENSTER ACHTER"},null,{"$f":"'E1'!B130","v":0},{"$f":"'E1'!B132","v":1.91},{"$f":"D294*C294","v":0}]
[{"$f":"'E1'!$A$148","v":"VENSTER LINKS"},null,{"$f":"'E1'!B150","v":0},{"$f":"'E1'!B152","v":1.91},{"$f":"D295*C295","v":0}]
[{"$f":"'E1'!$A$168","v":"VENSTER RECHTS"},null,{"$f":"'E1'!B170","v":0},{"$f":"'E1'!B172","v":1.91},{"$f":"D296*C296","v":0}]
[{"$f":" A188","v":"DAK VENSTER 1"},null,{"$f":" B190","v":0},{"$f":" B192","v":1.91},{"$f":"D297*C297","v":0}]
[{"$f":"A208","v":"DAK VENSTER 2"},null,{"$f":" B210","v":0},{"$f":" B212","v":1.91},0]
[]
["TOTAAL TRANSPARANT","A t,dt",{"$f":"SUM(C293:C298)","v":0},"H dt",{"$f":"SUM(E293:E298)","v":0}]
[]
["TOTAAL BUITEN","A t,d",{"$f":"C300+C289","v":0},"H d",{"$f":"E300+E289","v":0}]
[]
["BUILDING KNOTS FORFAIT"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 10 / 100, IF( Etot!$C$319 >= 4, 10 / 50, 10 * ( Etot!$C$319 + 2 ) / 300))","v":0.1}]
["C","Δ H d",{"$f":"$C306*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 3 / 100, IF( Etot!$C$319 >= 4, 3 / 50, 3 * ( Etot!$C$319 + 2 ) / 300))","v":0.03}]
["B+","Δ H d",{"$f":"$C309*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["TOTAAL AOR","A t,u",0,"H u",0]
[]
["RESULTS"]
[null,"A t",{"$f":"C271+C289+C300+C315","v":0},"m²"]
[null,"volumecompactheid",{"$f":"IF(C318=0,0,$B$7/C318)","v":0},"m"]
[]
["Without Building Knots","H t",{"$f":"$E$271+$E$289+$E$300","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C321=0,0,C321/C318)","v":{"$error":"#DIV/0!"}},"W/m²K"]
[]
["Building Knots Forfait","Δ H d",{"$f":" VLOOKUP($A$2, A306:D310, 3, FALSE)","v":0},"W/K"]
[]
[]
[{"$f":" $A$2","v":"B+"},"H t",{"$f":" C321 + C324 + E315","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C$318=0,0,C327/C$318)","v":0},"W/m²K"]
[]
[null,"K-LEVEL",{"$f":"IF(C$319<=1,C328*100,IF(C$319>=4,C328*50,(C328*300)/(C$319+2)))","v":0}]
[]
[]
[]
["INSTALLATIES"]
[]
[]
["VERWARMING / KOELING / BEVOCHTIGING / SANITAIR WARM WATER"]
[]
["VERWARMINGSSYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"verwarming en koeling per ruimte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja",null,null,"nee"]
["systeemnummer",2,null,"BVI tabel 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systeemnummer","f annih","a heat","a cool","f annih","a heat","a cool"]
["regeling verwaming en koeling per ruimte",{"$f":" Sim!$X$6","v":"Ja"},null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.08,0,0,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.04,0.13,0.06,0.04,0.13,0.06]
["f annih",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 2, 5),FALSE)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0.13,0.06,0,0.25,0.06]
["a heat",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 3, 6),FALSE)","v":0.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.04,0.13,7.0000000000000007E-2,0,0,0]
["a cool",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 4, 7),FALSE)","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0.04,0,0,0.34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.1,0.09,0.06,0,0,0]
["WARMTEOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0.04,0.01,0,0.39,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.1,0.09,7.0000000000000007E-2,0,0,0]
["f heat, pref",{"$f":" VLOOKUP(AL353, EPN_BXI_Tabel16, AL354, TRUE)","v":0.8},null,"BVI (Tabel 9)",null,"dit wordt apart uitgerekend (EPU-WKK sheet) voor WKK en rechtstreeks in de berekening toegevoegd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
["η gen, heat, pref",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Heat, Pref / Power, Total",{"$f":" Sim!$T$37 / SUM( Sim!$T$37, Sim!$T$38)","v":0.36965120622085568}]
["omrekenfactor, pref",{"$f":" Sim!$X$29","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system",{"$f":" IF( ROUNDUP( AL352,1) = AL352, MIN( AL352 + 0.1, 1), ROUNDUP( AL352, 1))","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump",{"$f":" IF( Sim!$X$12 = \"Warmtepomp\", 2, 3)","v":3}]
["η gen, heat, npref",{"$f":" IF(Sim!$X$27 = \"nvt\", 1, Sim!$X$27)","v":1},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, npref",{"$f":" IF(Sim!$X$30 = \"nvt\", 1, Sim!$X$30)","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage XI EPN Tabel 16 - verwarming",null,null,null,"Bijlage V Tabel 9a - waterketel, warmte lucht generator of elektrische weerstandsverwarming als preferente opwekker"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system","Heat pump","Other",null,"ß gen, heat preferent system",1,2,3,4,5,6,7,8,9,10,11,12]
["KOELINGOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0,null,0.1,0,0,0,0,0,0,0,0,0,0,0,0]
["actieve koeling geplaatst?","ja",null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.48,0,null,0.2,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.79,0.5,null,0.3,0.44,0.46,0.55000000000000004,0.72,1,1,1,1,1,0.89,0.54,0.42]
["f cool, pref",{"$f":" VLOOKUP( AL372, BVI_Tabel10, 2)","v":1},null,"BVI (Tabel 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,0.4,0.93,0.8,null,0.4,0.68,0.74,0.88,1,1,1,1,1,1,1,0.87,0.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.97,1,null,0.5,1,1,1,1,1,1,1,1,1,1,1,1]
["η gen, cool, pref",{"$f":" IF( B360 = \"ja\", Sim!$X$41, 5)","v":2.8},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.97,1,null,0.6,1,1,1,1,1,1,1,1,1,1,1,1]
["omrekenfactor, pref",{"$f":" Sim!$X$43","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.98,1,null,0.7,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.98,1,null,0.8,1,1,1,1,1,1,1,1,1,1,1,1]
["η gen, cool, npref",{"$f":" IF( B360 = \"ja\", Sim!$X$42, 5)","v":5},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1,1,null,0.9,1,1,1,1,1,1,1,1,1,1,1,1]
["omrekenfactor",{"$f":" Sim!$X$44","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["HULPENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Cool, Pref / Power, Total",{"$f":" Sim!$T$42 / SUM( Sim!$T$42, Sim!$T$43 )","v":1}]
["ELEKTRISCH HULPENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system",{"$f":" IF( ROUNDUP( AL371,1) = AL371, MIN( AL371 + 0.1, 1), ROUNDUP( AL371, 1))","v":1}]
[]
["f ctrl, heat",{"$f":" Sim!$X$84","v":0.5},null,"BVI",0,"geen verwarming met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 10",null,null,null,"Bijlage V Tabel 9b - warmtepomp als preferente opwekker"]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in warmwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system","All",null,null,"ß gen, heat preferent system",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["f ctrl, cool",{"$f":" IF(B360 = \"nee\", 0, Sim!$X$85)","v":0.5},null,"BVI",0,"geen koeling met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1,null,null,0.1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in gekoeldwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,null,null,0.2,0.42,0.44,0.53,0.7,1,1,1,1,1,0.86,0.52,0.4]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.5,null,null,0.3,0.69,0.73,0.86,1,1,1,1,1,1,1,0.86,0.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.8,null,null,0.4,0.81,0.86,1,1,1,1,1,1,1,1,1,0.78]
["WAAKVLAMMEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.8,null,null,0.5,0.85,0.9,1,1,1,1,1,1,1,1,1,0.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1,null,null,0.6,0.85,0.9,1,1,1,1,1,1,1,1,1,0.81]
["aantal waakvlammen",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,0.7,1,null,null,0.7,0.86,0.91,1,1,1,1,1,1,1,1,1,0.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,1,null,null,0.8,0.86,0.91,1,1,1,1,1,1,1,1,1,0.82]
["BEVOCHTIGING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1,null,null,0.9,1,1,1,1,1,1,1,1,1,1,1,1]
[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,1,1,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["r hum",1,null,"BVI",0,"geen bevochtigingsinstallatie"]
[null,null,null,null,0.4,"als bevochtigingsinstallatie speciaal geschikt is gemaakt voor het transporteren van vocht vanuit de afvoer-lucht naar de toevoerlucht"]
[null,null,null,null,1,"andere gevallen"]
[]
["η gen, heat, pref",1,null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, pref",2.5,null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5"]
[]
["SANITAIR WARM WATER"]
[]
["SANITAIR WARM WATER OPWEKKER"]
[]
["zonne-energie voor ruimteverwarming","nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
["η gen, sww pref",{"$f":" Sim!X58","v":0.76},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
["omrekenfactor, pref",{"$f":" Sim!X$60","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
["η gen, sww npref",{"$f":" Sim!X59","v":0.76}]
["omrekenfactor, npref",{"$f":" Sim!X61","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad, collector",{"$f":" $B411 * 1 * ((AL$402 - AL$403) * DirecteZonnewinstenQuotiënt(AL$401, AL$400, $B412, $B413) + AL$403 * InterpoleerCm($B412, $B413, cmmatrix) * ((1 + COS(RADIANS($B412))) / 2) + 0.2 * AL$402 * ((1 - COS(RADIANS($B412))) / 2))","v":0},{"$f":" $B411 * 1 * ((AM$402 - AM$403) * DirecteZonnewinstenQuotiënt(AM$401, AM$400, $B412, $B413) + AM$403 * InterpoleerCm($B412, $B413, cmmatrix) * ((1 + COS(RADIANS($B412))) / 2) + 0.2 * AM$402 * ((1 - COS(RADIANS($B412))) / 2))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIRCULATIELEIDING","RENDEMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOWER(IF(ISBLANK(B419),\"-\",A418))","v":"circulatieleiding 1"},{"$f":" AL463","v":1},{"$f":" AM463","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK646","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Collector oppervlak",{"$f":" Sim!X63","v":0},"m²"]
["helling",{"$f":" Sim!X64","v":35},"°",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OMGEVING","jan","feb","mrt","apr","mei","jun","jul","aug","sep","okt","nov","dec"]
["oriëntatie",{"$f":" Sim!X65","v":0},"°","idem PV oriëntatie"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"binnen het beschermd volume",23,23,23,23,23,23,23,23,23,23,23,23]
["CIRCULATIELEIDING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in een aangrenzende onverwarmde ruimte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"buiten"]
[null,"lengte","R (mK/W)","omgeving"]
["CIRCULATIELEIDING 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN WARM TAPWATER"]
["segment 1",{"$f":" Sim!X46 * Sim!X69","v":0},{"$f":" Sim!X70","v":5.3},"binnen het beschermd volume"]
["segment 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"jan","feb","mar","apr","may","jun","jul","aug","sep","oct","nov","dec"]
["segment 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["segment 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["segment 5"]
["segment 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"segment 1",{"$f":"IF($B419 = 0, 0, $B419 / $C419 * (60 - VLOOKUP($D419, $AK$412:$AW$416, 2, 0)))","v":0},{"$f":"IF($B419 = 0, 0, $B419 / $C419 * (60 - VLOOKUP($D419, $AK$412:$AW$416, 2, 0)))","v":0},{"$f":"IF($B419 = 0, 0, $B419 / $C419 * (60 - VLOOKUP($D419, $AK$412:$AW$416, 2, 0)))","v":0},0,0,0,0,0,0,0,0,0]
["segment 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"segment 2",{"$f":"IF($B420 = 0, 0, $B420 / $C420 * (60 - VLOOKUP($D420, $AK$412:$AW$416, 2, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,"54.5 liter/pers. aan 40°C  694 kWh/pers op jaarbasis (inclusief keuken)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"segment 3",{"$f":"IF($B421 = 0, 0, $B421 / $C421 * (60 - VLOOKUP($D421, $AK$412:$AW$416, 2, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,"694 kwh/pers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"segment 4",{"$f":"IF($B422 = 0, 0, $B422 / $C422 * (60 - VLOOKUP($D422, $AK$412:$AW$416, 2, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"segment 5",{"$f":"IF($B423 = 0, 0, $B423 / $C423 * (60 - VLOOKUP($D423, $AK$412:$AW$416, 2, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"segment 6",{"$f":"IF($B424 = 0, 0, $B424 / $C424 * (60 - VLOOKUP($D424, $AK$412:$AW$416, 2, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["TAPPUNTEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"segment 7",{"$f":"IF($B425 = 0, 0, $B425 / $C425 * (60 - VLOOKUP($D425, $AK$412:$AW$416, 2, 0)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"» VERLIES",{"$f":" SUM(AL424:AL430) * AL$421","v":0},{"$f":" SUM(AM424:AM430) * AM$421","v":0},0,0,0,0,0,0,0,0,0,0]
["n meal",{"$f":" IF(Sim!$X$48 <= 200, Sim!$X$48 / 1.85, IF(Sim!X48 > 450, Sim!$X$48 / 1.55, Sim!$X$48 / 1.75))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9793.893698630136,8846.0975342465772,9793.893698630136,9477.961643835617,9793.893698630136,9477.961643835617,9793.893698630136,9793.893698630136,9477.961643835617,9793.893698630136,9477.961643835617,9793.893698630136,null,"CL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP 1","NETTO ENERGIEBEHOEFTE",{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AL$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AM$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AN$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AO$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AP$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AQ$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AR$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AS$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AT$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AU$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AV$421 / SUM($AL$421:$AW$421)","v":0},{"$f":" 1 * (962.75 + 1444.13) * Sim!$X$46 * AW$421 / SUM($AL$421:$AW$421)","v":0},null,null,"TAPPUNTEN"]
["TAPPUNT TYPE 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"/ LEIDINGRENDEMENT",{"$f":"IF(AL435 = 0, 0, AL435 / (VLOOKUP($B437, tappunten, 3, 0) / (VLOOKUP($B437, tappunten, 3, 0) + $B438)))","v":0},{"$f":"IF(AM435 = 0, 0, AM435 / (VLOOKUP($B437, tappunten, 3, 0) / (VLOOKUP($B437, tappunten, 3, 0) + $B438)))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":" RIGHT(B439, 1)","v":"1"},"-",0,0]
["tappunt ","douche/bad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"/ CIRCULATIERENDEMENT",{"$f":" AL436 / VLOOKUP($B439, circulatieleiding, 2, 0)","v":0},{"$f":" AM436 / VLOOKUP($B439, circulatieleiding, 2, 0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,"keuken",0,9.5]
["lengte tapleiding",{"$f":" Sim!$X$72","v":5},null,"m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f water, m, pref",{"$f":" B$660","v":0.68},{"$f":" C$660","v":0.74},0.88,1,1,1,1,1,1,1,0.87,0.67,null,null,"douche/bad",0,25]
["circulatieleiding","circulatieleiding 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as, m",{"$f":" B$661","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EIND ENERGIE ",{"$f":" (AL438 * (1 - AL439) * AL437 / $B402) + ((1 - AL438) * (1 - AL439) * AL437 / $B405)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRIMAIRE ENERGIE ",{"$f":" $B403 *(AL438 * (1 - AL439) * AL437 / $B402) + $B406 *((1 - AL438) * (1 - AL439) * AL437 / $B405)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP 2","NETTO ENERGIEBEHOEFTE",{"$f":" 1 * $B$432 * 1523.7 * AL$421 / SUM($AL$421:$AW$421)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["TAPPUNT TYPE 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"/ LEIDINGRENDEMENT",{"$f":"IF(AL443 = 0, 0, AL443 / (VLOOKUP($B445, tappunten, 3, 0) / (VLOOKUP($B445, tappunten, 3, 0) + $B446)))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" RIGHT(B447, 1)","v":"1"}]
["tappunt ","keuken",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"/ CIRCULATIERENDEMENT",{"$f":" AL444 / VLOOKUP($B447, circulatieleiding, 2, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["lengte tapleiding",{"$f":" Sim!$X$72","v":5},null,"m ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f water, m, pref",{"$f":" B$660","v":0.68},{"$f":" C$660","v":0.74},{"$f":" D$660","v":0.88},{"$f":" E$660","v":1},{"$f":" F$660","v":1},{"$f":" G$660","v":1},{"$f":" H$660","v":1},{"$f":" I$660","v":1},{"$f":" J$660","v":1},{"$f":" K$660","v":1},{"$f":" L$660","v":0.87},{"$f":" M$660","v":0.67}]
["circulatieleiding","circulatieleiding 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as, m",{"$f":" B$661","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EIND ENERGIE ",{"$f":" (AL446 * (1 - AL447) * AL445 / $B402) + ((1 - AL446) * (1 - AL447) * AL445 / $B405)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRIMAIRE ENERGIE ",{"$f":" $B403 *(AL446 * (1 - AL447) * AL445 / $B402) + $B406 *((1 - AL446) * (1 - AL447) * AL445 / $B405)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP 3","NETTO ENERGIEBEHOEFTE",{"$f":"VLOOKUP($B453, tappunten, 2, 0) * AL$421","v":0},0,0,0,0,0,0,0,0,0,0,0]
["TAPPUNT TYPE 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"/ LEIDINGRENDEMENT",{"$f":"IF(AL451 = 0, 0, AL451 / (VLOOKUP($B453, tappunten, 3, 0) / (VLOOKUP($B453, tappunten, 3, 0) + $B454)))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":" RIGHT(B455, 1)","v":"1"}]
["tappunt ","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"/ CIRCULATIERENDEMENT",{"$f":" AL452 / VLOOKUP($B455, circulatieleiding, 2, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["lengte tapleiding",{"$f":" 0 * Sim!X46","v":0},null,"m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f water, m, pref",{"$f":" B$660","v":0.68},{"$f":" C$660","v":0.74},{"$f":" D$660","v":0.88},{"$f":" E$660","v":1},{"$f":" F$660","v":1},{"$f":" G$660","v":1},{"$f":" H$660","v":1},{"$f":" I$660","v":1},{"$f":" J$660","v":1},{"$f":" K$660","v":1},{"$f":" L$660","v":0.87},{"$f":" M$660","v":0.67}]
["circulatieleiding","circulatieleiding 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as, m",{"$f":" B$661","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EIND ENERGIE ",{"$f":" (AL454 * (1 - AL455) * AL453 / $B402) + ((1 - AL454) * (1 - AL455) * AL453 / $B405)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRIMAIRE ENERGIE ",{"$f":" $B403 *(AL454 * (1 - AL455) * AL453 / $B402) + $B406 *((1 - AL454) * (1 - AL455) * AL453 / $B405)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL1",{"$f":" AK431","v":"» VERLIES"},{"$f":" AL431","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"» BEHOEFTE",{"$f":"SUMIF($AY$435:$AY$457, \"=1\",AL$435:AL$457)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["VENTILATIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"» η CIRCULATIELEIDING 1",{"$f":" IF(AL461 = 0, 1, AL461 / (AL461 + AL459))","v":1},{"$f":" IF(AM461 = 0, 1, AM461 / (AM461 + AM459))","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["luchtdichtheidswaarde",{"$f":" Sim!X74","v":4.5},"m³/(h.m²)","BVI "]
[]
["ventilatiesysteem",{"$f":" Sim!$X$77","v":"C"},null,null,"A,B, C,D"]
["nachtwerking",0,null,"BVI ",0,"zonder automatische nachtwerking"]
[null,null,null,null,1,"met automatische nachtwerking"]
[]
["r fans",{"$f":" IF( B467 = \"C\", 0, IF( B500 > 0, 0.8, 0.6))","v":0},null,"BVI ",0,"C: natuurlijke toevoer, mechanische afvoer "]
[null,null,null,null,0.6,"D: mechanische toevoer, mechanische afvoer"]
[null,null,null,null,0.8,"D: met recirculatie of met warmteterugwinning"]
[null,null,null,null,0.3,"B: mechanische toevoer, natuurlijke afvoer"]
[null,null,null,null,0.5,"andere gevallen"]
[]
["f vent, heat",0.3,null,"BVI ",0.3,"alle gevallen",null,null,"EPN tabel 6 = gemiddelde over verschillende ruimtes"]
["f vent, cool",{"$f":"Sim!$X$86","v":1},null,"BVI ",1,"natuurlijke ventilatie"]
[null,null,null,null,1,"mechanische ventilatie met nachtwerking"]
[null,null,null,null,0.3,"mechanische ventilatie zonder nachtwerking"]
[]
["Minimum Flow Rates","Ja"]
[]
[null,null,null,null,null,null,null,null,{"$f":" I$7","v":"Kamers"},{"$f":" J$7","v":"Leefruimte / Eetzaal / Inkom"},"Keuken / Kantoor / Leesruimte","Verpleegruimte / Wasserij / Kine","Gangen / Berging / Technisch","Overige"]
["V supply, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I485:N485))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0,0]
["V extr, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I486:N486))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0,0]
[]
["SFP supply",{"$f":" Sim!$X$78","v":0},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 9"]
["SFP extraction",{"$f":" Sim!$X$79","v":0.186},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
[]
["P Fan Coils",0,"W"]
["f ctrl Fan Coils",1]
["f ctrl",{"$f":" Sim!$X$80","v":1},null,"BVI (Tabel 12)"]
[]
["c sys",null,"Wh/m³","BVI ",0,"A: natuurlijke toevoer, natuurlijk afvoer"]
[null,null,null,null,0.33,"C: natuurlijke toevoer, mechanische afvoer"]
[null,null,null,null,0.55000000000000004,"B, D: mechanische toevoer, natuurlijke of mechanische afvoer, zonder koeling van de inblaaslucht"]
[null,null,null,null,0.85,"andere gevallen"]
["indien D: mechanische toevoer, mechanische afvoer"]
["r p",{"$f":" Sim!$X$81","v":0},null,"BVI ",0,"geen warmteterugwinapparaat"]
[null,null,null,null,0.95,"warmteterugwinapparaat met automatische aanpassing van de instelwaarden dmv continue meting toe- en afvoerdebiet"]
[null,null,null,null,0.85,"andere gevallen"]
["η test",{"$f":" Sim!$X$82 / 100","v":0},null,"BVI "]
["bypass",{"$f":" Sim!$X$83","v":1},null,"BVI ",0,"bypass: volledig afgesloten"]
[null,null,null,null,0.5,"bypass: gedeeltelijk afgesloten"]
[null,null,null,null,1,"geen bypass"]
[]
["VERLICHTING"]
[null,null,null,null,null,null,null,null,{"$f":" I$7","v":"Kamers"},{"$f":" J$7","v":"Leefruimte / Eetzaal / Inkom"},{"$f":" K$7","v":"Keuken / Kantoor / Leesruimte"},{"$f":" L$7","v":"Verpleegruimte / Wasserij / Kine"},{"$f":" M$7","v":"Gangen / Berging / Technisch"},{"$f":" N$7","v":"Overige"}]
[null,null,null,null,null,null,"m² venster",null,{"$f":" Sim!X88 / 100 * SUM(Sim!$J$26:$J$29)","v":0},{"$f":" Sim!X89 / 100 * SUM(Sim!$J$26:$K$29)","v":0},{"$f":" Sim!X90 / 100 * SUM(Sim!$J$26:$K$29)","v":0},{"$f":" Sim!X91 / 100 * SUM(Sim!$J$26:$K$29)","v":0},{"$f":" Sim!X92 / 100 * SUM(Sim!$J$26:$K$29)","v":0},{"$f":" Sim!X93 / 100 * SUM(Sim!$J$26:$K$29)","v":0},null,"vensters evenredig verdeeld over de verschillende ruimten"]
[null,null,null,null,null,null,"lux",null,300,200,500,300,100,100]
[null,null,null,null,"m² vloeropp waarvoor daglicht…",null,"voldoende",null,{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * I510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Sim!$J$41)), I8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * J510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Sim!$J$41)), J8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * K510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Sim!$J$41)), K8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * L510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Sim!$J$41)), L8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * M510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Sim!$J$41)), M8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * N510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Sim!$J$41)), N8)","v":0}]
[null,null,null,null,null,null,"niet voldoende",null,{"$f":" I8 - I512","v":0},{"$f":" J8 - J512","v":0},{"$f":" K8 - K512","v":0},0,0,0]
[null,null,null,null,null,null,"f switch",null,{"$f":" IF(Sim!X100 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Sim!X101 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Sim!X102 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Sim!X103 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(OR(Sim!X104 = Lists!$E$528, Sim!X104 = Lists!$E$529), 1, 0.8)","v":1},{"$f":" IF(Sim!X105 = Lists!$E$528, 1, 0.7)","v":1},null,"BVI (Tabel 13)"]
[null,null,null,null,null,null,"f mod dayl",null,{"$f":" IF(Sim!X100 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Sim!X101 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Sim!X102 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Sim!X103 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Sim!X104 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Sim!X105 = Lists!$E$531, 0.636, 1)","v":1},null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"f mod artif",null,{"$f":" IF(Sim!X100 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Sim!X101 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Sim!X102 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Sim!X103 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Sim!X104 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Sim!X105 = Lists!$E$531, 0.818, 1)","v":1},null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"W/m².100 lux",null,{"$f":" Sim!X118","v":2.8},{"$f":" Sim!X119","v":2.8},{"$f":" Sim!X120","v":2.8},{"$f":" Sim!X121","v":2.8},{"$f":" Sim!X122","v":2.8},{"$f":" Sim!X123","v":2.8}]
["W light",{"$f":"SUM(I518:N519)","v":0},"kWh",null,null,null,null,null,{"$f":" I517 / 100 * I511 / 1000 * I512 * I514 * (I515 * 2200 + I516 * 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J512 * J514 * (J515 * 2200 + J516 * 150)","v":0},{"$f":" K517 / 100 * K511 / 1000 * K512 * K514 * (K515 * 2200 + K516 * 150)","v":0},{"$f":" L517 / 100 * L511 / 1000 * L512 * L514 * (L515 * 2200 + L516 * 150)","v":0},{"$f":" M517 / 100 * M511 / 1000 * M512 * M514 * (M515 * 2200 + M516 * 150)","v":0},{"$f":" N517 / 100 * N511 / 1000 * N512 * N514 * (N515 * 2200 + N516 * 150)","v":0}]
[" r light",1,null,"BVI ",0.3,"als verlichting forfaitair bepaald",null,null,{"$f":" I517 / 100 * I511 / 1000 * I513 * I514 * I516 * (2200 + 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J513 * J514 * J516 * (2200 + 150)","v":0},{"$f":" K517 / 100 * K511 / 1000 * K513 * K514 * K516 * (2200 + 150)","v":0},{"$f":" L517 / 100 * L511 / 1000 * L513 * L514 * L516 * (2200 + 150)","v":0},{"$f":" M517 / 100 * M511 / 1000 * M513 * M514 * M516 * (2200 + 150)","v":0},{"$f":" N517 / 100 * N511 / 1000 * N513 * N514 * N516 * (2200 + 150)","v":0}]
["totaal vermogen armaturen",{"$f":" SUM(I520:N520)","v":0},"W",null,0.5,"als 70% van de verlichting afgezogen wordt",null,null,{"$f":" I517 / 100 * I511 * I8","v":0},{"$f":" J517 / 100 * J511 * J8","v":0},{"$f":" K517 / 100 * K511 * K8","v":0},{"$f":" L517 / 100 * L511 * L8","v":0},{"$f":" M517 / 100 * M511 * M8","v":0},{"$f":" N517 / 100 * N511 * N8","v":0}]
["aantal armaturen",{"$f":" SUM(I521:N521)","v":0},null,"EPB input",1,"alle andere gevallen",null,null,{"$f":" I520","v":0},{"$f":" J520","v":0},{"$f":" K520","v":0},{"$f":" L520","v":0},{"$f":" M520","v":0},{"$f":" N520","v":0}]
[]
["Lrmr",null,null,null,null,null,null,null,500,650,650,500,110]
["Lrmr-factor",{"$f":"SUM(I524:N524)","v":0},null,null,null,null,null,null,{"$f":" 10 ^ (-3) * (I523 ^ (0.8) * (2200 + 150) * I8)","v":0},{"$f":" 10 ^ (-3) * (J523 ^ (0.8) * (2200 + 150) * J8)","v":0},0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN THERMISCHE ZONNE-ENERGIE",null,null,null,null,"Bij lineaire beschaduwingfactor = 1 krijgen we een opbrengst van 756 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad = A * aantal * I shad",null,null,null,"Tegenwoordig wordt gerekend met 850-890 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * I unshad",null,null,null,"De opbrengst zonder enige beschaduwing (factor 1) is dus nog steeds een onderschatting van de werkelijke gemiddelde opbrengst en dekt dus ruimschoots de effecten van potentiële kleinschalige beschaduwing door obstakels en de horizon"]
["FOTOVOLTAISCHE ZONNE-ENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * (I dir, unshad + I dif, unshad + I refl, unshad)"]
[]
["P pv",{"$f":" Sim!X125","v":0},"W",null,"0.8 = beschikbaarheid dak, 0.55 = ratio m² PV / m² beschikbaar dakoppervlak, 190 = energiedichtheid PV module in W / m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad",{"$f":" $B411 * 1 * ((AL$530 - AL$531) * DirecteZonnewinstenQuotiënt(AL$529, AL$528, $B412, $B413) + AL$531 * InterpoleerCm($B412, $B413, cmmatrix)*((1 + COS(RADIANS($B412))) / 2) + 0.2 * AL$530*((1 - COS(RADIANS($B412))) / 2))","v":0},0,0,0,0,0,0,0,0,0,0,0]
["aantal",1]
["helling",{"$f":" Sim!X126","v":0},"°",null,"bepalend voor de ratio m² PV / m² beschikbaar dakoppervlak"]
["oriëntatie",{"$f":" Sim!X127","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,"BEREKENINGEN FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
["c pv",1,null,"BV ",1,"tenzij gedetailleerdere schaduwberekening"]
["RF pv",0.9,null,"BV Tabel 18, maar nu eigen reductiefactor toegepast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W pv",{"$f":"$B538 * $B539 * $B542 * $B543 * AL545 / 3600","v":0},{"$f":"$B538 * $B539 * $B542 * $B543 * AM545 / 3600","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, collector 1",{"$f":" 1 *((AL$530 - AL$531) * DirecteZonnewinstenQuotiënt(AL$529, AL$528, $B540, $B541) + AL$531 * InterpoleerCm($B540, $B541, cmmatrix) * ((1 + COS(RADIANS($B540))) / 2) + 0.2 * AL$530 * ((1-COS(RADIANS($B540))) / 2))","v":71.396235560549314},126.99518165603794,245.49487670674932,371.4969794239214,510.00030600294258,532.40243799489122,517.80145906921371,456.3982527889745,326.19444241945951,194.19345148375129,89.595310938690034,54.696833852580994]
[]
[]
["WARMTEKRACHTKOPPELING"]
[]
["WKK als preferente warmteopwekker",{"$f":" Sim!$X$9","v":"Nee"},null,null,"ja, nee"]
["WKK als preferente koelingsopwekker","Nee",null,null,"ja, nee"]
["ε elektrisch",{"$f":" Sim!$X$28","v":0},null,"BVI p. 75 (Tabel 16)"]
["ε thermisch",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BVI p. 75 (Tabel 16)"]
[]
[]
[]
[]
["E-PEIL BEREKENING","E PEIL",{"$f":"O914","v":{"$error":"#DIV/0!"}}]
[]
[]
["volume",{"$f":"B7","v":0},"m³"]
["C",{"$f":"B15","v":0},"J/K"]
["totale verliesoppervlakte",{"$f":"C318","v":0},"m²"]
["volumecompactheid",{"$f":"C319","v":0},"m"]
["Ht, heat",{"$f":" $C$327","v":{"$error":"#DIV/0!"}},"W/K"]
["gemiddelde U-waarde",{"$f":"C328","v":0},"W/m²K"]
[]
[null,"JAN","FEB","MRT","APR","MEI","JUN","JUL","AUG","SEP","OKT","NOV","DEC"]
["t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["tèta e, V, cool, m",16,16,16,16,16,18.2,19.600000000000001,19.600000000000001,17.2,16,16,16,null,"tèta aanpassen bij ventilatie type C om rekening te houden met free cooling"]
["Xh,m",0.38,0.37,0.23,0.08,0.03,0,0,0,0,0.02,0.25,0.36]
[]
["RUIMTEVERWARMING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["Ht, heat",{"$f":"$B$565","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$580*(23-B570)*B569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-C570)*C569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-D570)*D569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B582:M582)","v":{"$error":"#DIV/0!"}},null,"aangepast naar 23°C"]
[]
["V in/ex",{"$f":"0.04*B465*At","v":0},"m³/h"]
["r preh, heat",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, heat",{"$f":"f_vent_heat","v":0.3}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, heat",{"$f":"0.34*(B584+B585*B586*B587)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$588*(23-B570)*B569","v":0},{"$f":"$B$588*(23-C570)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B590:M590)","v":0},null,"aangepast naar 23°C"]
[]
["» Q VERLIES",{"$f":"SUM(B590,B582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B592:M592)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * B816 * 3.6 / B569)) * B569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * C816 * 3.6 / C569)) * C569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * D816 * 3.6 / D569)) * D569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * E816 * 3.6 / E569)) * E569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * F816 * 3.6 / F569)) * F569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * G816 * 3.6 / G569)) * G569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * H816 * 3.6 / H569)) * H569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * I816 * 3.6 / I569)) * I569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * J816 * 3.6 / J569)) * J569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * K816 * 3.6 / K569)) * K569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * L816 * 3.6 / L569)) * L569","v":0},{"$f":" (0.8 * (100 * 0.8 * 1 * Sim!$X$47 + 4 * Af + $B$519 * $B$857 * 3.6 / SUM($B$569:$M$569) + r_fans * M816 * 3.6 / M569)) * M569","v":0},null,{"$f":"SUM(B596:M596)","v":0},null,"aangepast volgens EPN 5.7 en tabel 7 MAAR volgens aantal effectief aanwezigen"]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":" AL230","v":0},{"$f":" AM230","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B600:M600)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B596,B600)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B602:M602)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
["teta heat, fct f",{"$f":" B15 / (3.6 * (B588 + B580))","v":{"$error":"#DIV/0!"}},null,"BXI EPN 5.3",null,null,null,null,null,null,null,null,null,null,null,null,"ok"]
["a",{"$f":" 1 + B605 / 15","v":{"$error":"#DIV/0!"}},null,"BXI EPN 5.3",null,null,null,null,null,null,null,null,null,null,null,null,"ok, formule gewijzigd"]
["gamma m",{"$f":" B602 / B592","v":{"$error":"#DIV/0!"}},{"$f":" C602 / C592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":" IF(B607 >= 2.5, 1 / B607, IF(B607 = 1, $B$606 / ($B$606 + 1), (1 - B607 ^ $B$606) / (1 - B607 ^ ($B$606 + 1))))","v":{"$error":"#DIV/0!"}},{"$f":" IF(C607 >= 2.5, 1 / C607, IF(C607 = 1, $B$606 / ($B$606 + 1), (1 - C607 ^ $B$606) / (1 - C607 ^ ($B$606 + 1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,"ok"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"B592-B609*B602","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"E592-E609*E602","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B611:M611)","v":{"$error":"#DIV/0!"}}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f heat, net",{"$f":" IF(O611 / (O611 + O730) > 0.9, 0.9, O611 / (O611 + O730))","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":" IFERROR(1 / (1 + a_heat + f_annih / $B$615), 1)","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B611/B616","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B618:M618)","v":{"$error":"#DIV/0!"}}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!C119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!D119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!E119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!F119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!G119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!H119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!I119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!J119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!K119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!L119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!M119, f_heat_pref)","v":0.8},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!N119, f_heat_pref)","v":0.8}]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"nu_gen_heat_pref","v":0.87867000000000006},0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006]
["» EINDENERGIE ST SYSTEEM",{"$f":"B623*B618","v":{"$error":"#DIV/0!"}},{"$f":"C623*C618","v":{"$error":"#DIV/0!"}},{"$f":"D623*D618","v":{"$error":"#DIV/0!"}},{"$f":"E623*E618","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"L623*L618","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"SUM(B626:M626)","v":{"$error":"#DIV/0!"}}]
["» EINDENERGIE PREF",{"$f":" B622 * (1 - B623 ) * B618 / B625","v":{"$error":"#DIV/0!"}},{"$f":" C622 * (1 - C623 ) * C618 / C625","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B627:M627)","v":{"$error":"#DIV/0!"}}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as, verwarming"]
[]
["» EINDENERGIE NIET PREF",{"$f":" IF(B629 = 0, 0, (1 - B622 )) * (1 - B623) * B618 / B629","v":{"$error":"#DIV/0!"}},{"$f":" IF(C629 = 0, 0, (1 - C622 )) * (1 - C623) * C618 / C629","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B631:M631)","v":{"$error":"#DIV/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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["EIND ENERGIEVERBRUIK",{"$f":"B631+B627+B626","v":{"$error":"#DIV/0!"}},{"$f":"C631+C627+C626","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B633:M633)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL538","v":0},{"$f":"AM538","v":0},{"$f":"AN538","v":0},0,0,0,0,0,0,0,0,0]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",{"$f":"IF(AL633=0,0,MIN(MAX(0,(0.16+0.015*(AL632/AL633))),0.8))","v":0},{"$f":"IF(AM633=0,0,MIN(MAX(0,(0.16+0.015*(AM632/AM633))),0.8))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["omrekenfactor pref",{"$f":"f_p_heat_pref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL632=0,0,MIN(1,AL635*AL633/AL632))","v":0},{"$f":"IF(AM632=0,0,MIN(1,AM635*AM633/AM632))","v":0},{"$f":"IF(AN632=0,0,MIN(1,AN635*AN633/AN632))","v":0},{"$f":"IF(AO632=0,0,MIN(1,AO635*AO633/AO632))","v":0},{"$f":"IF(AP632=0,0,MIN(1,AP635*AP633/AP632))","v":0},{"$f":"IF(AQ632=0,0,MIN(1,AQ635*AQ633/AQ632))","v":0},0,0,0,0,0,0]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B627*B637","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B639:M639)","v":{"$error":"#DIV/0!"}}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B631*B641","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B643:M643)","v":{"$error":"#DIV/0!"}}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B643+B639","v":{"$error":"#DIV/0!"}},{"$f":"C643+C639","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B645:M645)","v":{"$error":"#DIV/0!"}}]
[]
[]
["SANITAIR WARM WATER"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":" SUMIF($AK$435:$AK$457, \"=netto energiebehoefte\", AL$435:AL$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B652:M652)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":" SUMIF($AK$435:$AK$457, \"=/ circulatierendement\", AL$435:AL$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B656:M656)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as"]
["f, sww, pref, m",{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!C119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:B$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:B$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":0.68},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!D119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:C$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:C$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":0.74},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!E119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:D$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:D$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":0.88},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!F119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:E$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:E$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":1},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!G119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:F$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:F$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":1},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!H119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:G$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:G$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":1},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!I119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:H$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:H$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":1},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!J119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:I$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:I$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":1},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!K119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:J$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:J$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":1},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!L119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:K$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:K$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":1},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!M119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:L$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:L$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":0.87},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!N119, IF(AND(Sim!$X$12 = Sim!$X$53, Sim!$X$17 = Sim!$X$55), IF(Sim!$X$12 <> \"Warmtepomp\", VLOOKUP($AL$353, BV_Tabel9a, 1 + COUNT($B$656:M$656), TRUE), VLOOKUP($AL$353, BV_Tabel9b, 1 + COUNT($B$656:M$656), TRUE)), Sim!$R$40 / SUM(Sim!$R$40:$R$41)))","v":0.67},null,null,null,"EPN verwijst naar EPW BV 10.3"]
["f, as, sww, m",{"$f":" AL673","v":0},{"$f":" AM673","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE ST SYSTEEM",{"$f":" B661 * B656","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B663:M663)","v":0}]
[]
["opwekkingsrendement pref",{"$f":" $B$402","v":0.76},0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q demand, water",{"$f":" SUMIF($AK$435:$AK$457, \"=/ circulatierendement\", AL$435:AL$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL665:AW665)","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,"Q demand, ruimteverwarming",0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL666:AW666)","v":0}]
["» EINDENERGIE PREF",{"$f":" (B660 * (1 - B661) * B656) / B665","v":0},{"$f":" (C660 * (1 - C661) * C656) / C665","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B667:M667)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q demand, totaal",{"$f":" AL665 + AL666","v":0},{"$f":" AM665 + AM666","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL667:AW667)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":" $B$405","v":0.76},0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":" AL406","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL669:AW669)","v":0}]
[]
["» EINDENERGIE NIET PREF",{"$f":" ((1 - B660) * (1 - B661) * B656) / B669","v":0},{"$f":" ((1 - C660) * (1 - C661) * C656) / C669","v":0},{"$f":" ((1 - D660) * (1 - D661) * D656) / D669","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B671:M671)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",{"$f":"IF(AL669 = 0, 0, IF(AL666 = 0,MIN(MAX(0,0.16 + 0.2 * $AY665 / $AY669), 0.8), MIN(MAX(0, 0.16 + 0.2 * $AY665 / $AY669 + 0.015 / (AL666 / AL669)), 0.8)))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["EIND ENERGIEVERBRUIK",{"$f":" SUMIF($AK$435:$AK$457, \"=eind energie \", AL$435:AL$457)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B673:M673)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL667=0,0,MIN(1,AL671*AL669/(AL666+AL665)))","v":0},{"$f":"IF(AM667=0,0,MIN(1,AM671*AM669/(AM666+AM665)))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":" f_p_sww_pref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":" B667 * B677","v":0},{"$f":" C667 * C677","v":0},{"$f":" D667 * D677","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B679:M679)","v":0}]
[]
["omrekenfactor niet pref",{"$f":" f_p_sww_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":" B671 * B681","v":0},{"$f":" C671 * C681","v":0},{"$f":" D671 * D681","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B683:M683)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":" SUM(B679, B683)","v":0},{"$f":" SUM(C679, C683)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B685:M685)","v":0}]
[]
[]
["KOELING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["gekoelde vloeroppervlakte",{"$f":" Sim!$X$39 / 100","v":1}]
[]
["Ht, cool",{"$f":" IF( $A$2 = \"C\", $C$321, $B$565)","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":" $B$694 * $B$696 * (23 - (B570 + 2)) * B569","v":{"$error":"#DIV/0!"}},{"$f":" $B$694 * $B$696 * (23 - (C570 + 2)) * C569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B698:M698)","v":{"$error":"#DIV/0!"}},null,"aangepast voor enkel de gekoelde oppervlakte"]
[]
["V in/ex",{"$f":"0.48*At","v":0},"m³/h"]
["r preh, cool",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*B504*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, cool",{"$f":"f_vent_cool","v":1}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, cool",{"$f":"0.34*(B700+B701*B702*B703)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":" $B$694 * $B$704 * (23 - B571) * B569","v":0},{"$f":" $B$694 * $B$704 * (23 - C571) * C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B706:M706)","v":0},null,"aangepast voor enkel de gekoelde oppervlakte"]
[]
["» Q VERLIES",{"$f":"B698+B706","v":{"$error":"#DIV/0!"}},{"$f":"C698+C706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B708:M708)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * B816 * 3.6 / B569) * $B$694) * B569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * C816 * 3.6 / C569) * $B$694) * C569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * D816 * 3.6 / D569) * $B$694) * D569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * E816 * 3.6 / E569) * $B$694) * E569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * F816 * 3.6 / F569) * $B$694) * F569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * G816 * 3.6 / G569) * $B$694) * G569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * H816 * 3.6 / H569) * $B$694) * H569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * I816 * 3.6 / I569) * $B$694) * I569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * J816 * 3.6 / J569) * $B$694) * J569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * K816 * 3.6 / K569) * $B$694) * K569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * L816 * 3.6 / L569) * $B$694) * L569","v":0},{"$f":" ((100 * 0.8 * 1 * Sim!$X$47) + (4 * Af) * $B$694 + ($B$519 * $B$857 * 3.6 / SUM($B$569:$M$569)) * $B$694 + (r_fans * M816 * 3.6 / M569) * $B$694) * M569","v":0},null,{"$f":"SUM(B712:M712)","v":0},null,"aangepast volgens EPN 5.7 en tabel 7 MAAR volgens aantal effectief aanwezigen EN enkel de gekoelde oppervlakte"]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":" $B$694 * AL231","v":0},{"$f":" $B$694 * AM231","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B716:M716)","v":0},null,"aangepast voor enkel de gekoelde oppervlakte"]
[]
["» Q WINST",{"$f":"SUM(B712,B716)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B718:M718)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["teta cool, fct f",{"$f":" B15 / (3.6 * (B696 + B704))","v":{"$error":"#DIV/0!"}},null,"BXI EPN 5.3",null,null,null,null,null,null,null,null,null,null,null,null,"niet up to date: in toekomstige epn zal nachtventilatie meegerekend worden"]
["b",{"$f":" 1 + B722 / 15","v":{"$error":"#DIV/0!"}},null,"BXI EPN 5.3"]
["lambda  m",{"$f":" B708 / B718","v":{"$error":"#DIV/0!"}},{"$f":" C708 / C718","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":" IF(B724 >= 2.5, 1 / B724, IF(B724 = 1, $B$723 / ($B$723 + 1), (1 - B724 ^ $B$723) / (1 - B724 ^ ($B$723 + 1))))","v":{"$error":"#DIV/0!"}},{"$f":" IF(C724 >= 2.5, 1 / C724, IF(C724 = 1, $B$723 / ($B$723 + 1), (1 - C724 ^ $B$723) / (1 - C724 ^ ($B$723 + 1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["p, cool fct f",{"$f":" IF(B360 = \"ja\", 1.5, 1)","v":1.5},null,"actieve koeling = 1.5 ; geen actieve koeling = 1.0",null,null,null,null,null,null,null,null,null,null,null,null,"te checken bij volgende update"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"1.1*$B$728*(B718-B726*B708)","v":{"$error":"#DIV/0!"}},{"$f":"1.1*$B$728*(C718-C726*C708)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B730:M730)","v":{"$error":"#DIV/0!"}}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f cool, net",{"$f":"1-B615","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_cool+f_annih/$B$734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B730/B735","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B737:M737)","v":{"$error":"#DIV/0!"}}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, cool, pref, m",{"$f":"f_cool_pref","v":1}]
["opwekkingsrendement pref",{"$f":"nu_gen_cool_pref","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
[]
["» EINDENERGIE PREF",{"$f":" $B$741 * B737 / B742","v":{"$error":"#DIV/0!"}},{"$f":" $B$741 * C737 / C742","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B744:M744)","v":{"$error":"#DIV/0!"}}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_cool_npref","v":5},5,5,5,5,5,5,5,5,5,5,5]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B746=0,0,(1-$B$741)*B737/B746)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C746=0,0,(1-$B$741)*C737/C746)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B748:M748)","v":{"$error":"#DIV/0!"}}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"B748+B744+B743","v":{"$error":"#DIV/0!"}},{"$f":"C748+C744+C743","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B750:M750)","v":{"$error":"#DIV/0!"}}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":"f_p_cool_pref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B744*B754","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B756:M756)","v":{"$error":"#DIV/0!"}}]
[]
["omrekenfactor niet pref",{"$f":"f_p_cool_npref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B748*B758","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B760:M760)","v":{"$error":"#DIV/0!"}}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B760+B756","v":{"$error":"#DIV/0!"}},{"$f":"C760+C756","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B762:M762)","v":{"$error":"#DIV/0!"}}]
[]
[]
["BEVOCHTIGING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["r hum",{"$f":"$B$389","v":1},"m³/h"]
["V supply, design",{"$f":" MAX( V_supply_min, V_supply_design)","v":0},"m³/h"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"2.5*$B$771*B572*$B$772","v":0},{"$f":"2.5*$B$771*C572*$B$772","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B774:M774)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B774","v":0},{"$f":"C774","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B779:M779)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"afwijkend van f, heat, pref, m"]
["f, as, heat, m",0,0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":" $B$393","v":1},{"$f":" $B$393","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» EINDENERGIE PREF",{"$f":" $B$783 * (1 - B784) * B779 / B786","v":0},{"$f":" $B$783 * (1 - C784) * C779 / C786","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B788:M788)","v":0}]
[]
["opwekkingsrendement niet pref",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as"]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B790=0,0,(1-$B$622)*(1-B784)*B779/B790)","v":0},{"$f":"IF(C790=0,0,(1-$B$622)*(1-C784)*C779/C790)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B792:M792)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL793:AW793)","v":0}]
["EIND ENERGIEVERBRUIK",{"$f":"B792+B788","v":0},{"$f":"C792+C788","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B794:M794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL729","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL794:AW794)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
["omrekenfactor pref",{"$f":"$B$394","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL793=0,1,AL796*AL794/AL793)","v":1},{"$f":"IF(AM793=0,1,AM796*AM794/AM793)","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B788*B798","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B800:M800)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B792*B802","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B804:M804)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B804+B800","v":0},{"$f":"C804+C800","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B806:M806)","v":0}]
[]
[]
["HULPENERGIE"]
[]
["HULPENERGIE VOOR VENTILATOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl",{"$f":"B493","v":1}]
["f fans",{"$f":" f_vent_heat","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null," = f vent, heat"]
["W fans",{"$f":"0.8*$B$814*$B$813*$B$815*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B816:M816)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B816","v":0},{"$f":"$B$818*3.6*C816","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B820:M820)","v":0}]
[]
["HULPENERGIE VOOR VENTILO-CONVECTOREN"]
[]
["P inst",{"$f":"  $B$491","v":0}]
["f ctrl Fan Coils",{"$f":" B492","v":1}]
["f fans",{"$f":" f_vent_heat","v":0.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null," = f vent, heat"]
["W fans",{"$f":"0.8*$B$825*$B$824*$B$826*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B827:M827)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B827","v":0},{"$f":"$B$818*3.6*C827","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B831:M831)","v":0}]
[]
["HULPENERGIE VOOR CIRCULATIEPOMPEN"]
[]
["f ctrl, heat",{"$f":"f_ctrl_heat","v":0.5}]
["f ctrl, cool",{"$f":"f_ctrl_cool","v":0.5}]
["W pumps",{"$f":"0.07*B569*(f_ctrl_heat*Af+f_ctrl_cool*Af)","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B837:M837)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK CIRCULATIEPOMPEN",{"$f":"$B$818*3.6*B837","v":0},{"$f":"$B$818*3.6*C837","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B841:M841)","v":0}]
[]
["HULPENERGIE VOOR WAAKVLAMMEN"]
[]
["Q pilot, m",{"$f":"aantal_waakvlammen*80*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B845:M845)","v":0},"MJ"]
[]
["f p (aardgas)",1]
[]
["PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN",{"$f":"B845*$B$847","v":0},{"$f":"C845*$B$847","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B849:M849)","v":0}]
[]
[]
["PRIMAIR ENERGIEVERBRUIK TOTAAL",{"$f":"B820+B831+B841+B849","v":0},{"$f":"C820+C831+C841+C849","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B852:M852)","v":0}]
[]
[]
["VERLICHTING"]
[]
["W light",{"$f":"B518","v":0},"kWh"]
["W light, ctrl",0,"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B860*3.6*(B857+B858)","v":0}]
[]
["ENERGIEBESPARING DOOR FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
[]
["MAANDELIJKSE ENERGIEOPWEKKING"]
[]
["» ZIE BEREKENINGEN ",{"$f":"AL543","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":" SUM(B868:M868)","v":0}]
[]
["PRIMAIRE ENERGIEVERBRUIK"]
[]
["f p elektriciteit",2.5]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B868*$B$872*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B874:M874)","v":0}]
[]
["ENERGIEBESPARING DOOR GEBOUWGEBONDEN WKK"]
[]
["Q cogen, heat",{"$f":"IF($B$550=\"Ja\",B627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Q cogen, cool",{"$f":"IF($B$551=\"Ja\",B744,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["W cogen, heat",{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!C148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!D148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!E148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!F148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!G148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!H148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!I148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!J148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!K148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!L148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!M148, 0)","v":0},{"$f":" IF(Sim!$X$9 = \"Ja\", 'EPU-WKK'!N148, 0)","v":0},"kWh",{"$f":"SUM(B880:M880)","v":0},"kWh"]
["W cogen, sww",{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!C148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!D148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!E148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!F148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!G148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!H148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!I148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!J148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!K148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!L148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!M148, 0)","v":0},{"$f":" IF(Sim!$X$52 = \"Ja\", 'EPU-WKK_sww'!N148, 0)","v":0},"kWh",{"$f":"SUM(B881:M881)","v":0},"kWh"]
["f p elektriciteit",1.8]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":" (B880 + B881) * $B$882 * 3.6","v":0},{"$f":" (C880 + C881) * $B$882 * 3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B884:M884)","v":0}]
[]
[]
[]
[]
[]
[]
["RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh","kWh/m²"]
[]
["E RUIMTEVERWARMING",{"$f":"B645","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B893:M893)","v":{"$error":"#DIV/0!"}},{"$f":"O893/3.6","v":{"$error":"#DIV/0!"}}]
[]
["E KOELING",{"$f":"B762","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B895:M895)","v":{"$error":"#DIV/0!"}},{"$f":"O895/3.6","v":{"$error":"#DIV/0!"}}]
[]
["E BEVOCHTIGING",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B897:M897)","v":0},0]
[]
["E SANITAIR WARM WATER",{"$f":" B685","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B899:M899)","v":0},{"$f":"O899 / 3.6","v":0}]
[]
["E HULPENERGIE",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B901:M901)","v":0},0]
[]
["E VERLICHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O862","v":0},0]
[]
["E FOTOVOLTAÏSCHE ZONNE-ENERGIE",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B905:M905)","v":0},0]
[]
["E WARMTEKRACHTKOPPELING",{"$f":"B884","v":0},{"$f":"C884","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B907:M907)","v":0},0]
[]
[]
["E KARAKTERISTIEK ",{"$f":"B893+B895+B897+B899+B901+B903-B905-B907","v":{"$error":"#DIV/0!"}},{"$f":"C893+C895+C897+C899+C901+C903-C905-C907","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"O893+O895+O897+O899+O901+O903-O905-O907","v":{"$error":"#DIV/0!"}},{"$f":"O910 / 3.6","v":{"$error":"#DIV/0!"}}]
[]
["E CARACTERISTIC REF FL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF FL",null,{"$f":"SUMPRODUCT(C912:C916,E912:E916)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL FL",null,{"$f":"ROUNDUP($O$910/$O$912*100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":" MAX( V_supply_design, V_supply_min ) - V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
["E CHARACTERISTIC REF WL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF WL",null,{"$f":"SUMPRODUCT(C918:C922,E918:E922)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL WL",null,{"$f":"ROUNDUP($O$910/$O$918 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":"MAX(V_supply_design,V_supply_min)-V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"E LEVEL SIM",null,{"$f":"IF($A$1=\"FL\",O914,O920)","v":{"$error":"#DIV/0!"}}]

{"sheet":"E2","index":15,"n_rows":924,"n_cols":55,"rows_kept":924,"cut":false,"hidden":true,"merged":[]}
["VL"]
[{"$f":" 'E1'!A2","v":"B+"}]
[]
["ALGEMENE GEGEVENS VAN DE ENERGIESECTOR"]
[]
[]
["beschermd volume BV",null,"m³","BVI ",null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5","Ruimte 6","Ruimte 7","Ruimte 8"]
["gebruiksoppervlakte Af",{"$f":"SUM(I8:P8)","v":0},"m²","BVI "]
[null,null,"m²/pers","BX (Tabel 1)","NBN D 50-001 tabel 1 en tabel 11 en 12 van EN 13779"]
["n design",{"$f":"SUM(I10:P10)","v":0},"pers","BVI ","n design: op basis van ventilatie-eisen"]
["V supply, min",{"$f":"SUM(I11:P11)","v":0},"m³/h","BVI ","V supply, min: op basis van ventilatie-eisen"]
[]
["specifieke effectieve thermische warmtecapaciteit Dj",55,"kJ/(m²K)","BVI (Tabel 6)  (waarde BVj ontstentenis = 55 kJ/(m²K)"]
[]
["effectieve warmte capaciteit C",{"$f":"B8*B13","v":0},"kJ/K","BVI "]
[]
[]
["OPBOUW VAN DE BOUWDELEN"]
[]
[]
["DELEN IN CONTACT MET DE GROND"]
[]
["VLOEREN IN CONTACT MET DE GROND"]
[]
["VLOER IN DIRECT CONTACT MET DE GROND"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Sim!$J$16","v":{"$error":"#DIV/0!"}},"W/m²K","TR p.35","U ind = U eff * 1/(U eff + 1); U eff = 1/(0.0 + Rf + 0.17)  "]
[]
["VLOER BOVEN KELDER/KRUIPRUIMTE"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Fixed!A$44","v":0},"W/m²K","TR p.36","U ind = U eff * b; U eff = 1/(0.17 + Rf + 0.17)"]
[null,null,null,null,"b = ",0.5,"kelderruimte zonder buitenvenster of buitendeur"]
[null,null,null,null,null,0.8,"kelderruimte met buitenvenster of buitendeur"]
[null,null,null,null,null,1,"kruipruimte sterk geventileerd (niet luchtdicht of permanente ventilatieopeningen)"]
[null,null,null,null,null,0.8,"kruipruimte niet of zwak geventileerd (luchtdicht, geen of kleine ventilatieopeningen)"]
[]
["MUREN IN CONTACT MET DE GROND"]
[]
["MUUR INGEGRAVEN"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",null,"W/m²K","TR p.59"]
[]
["OPAKE DELEN IN CONTACT MET DE BUITENOMGEVING"]
[]
["referentie oppervlakte gevel + venster",null,"m²"]
[]
["GEVELS"]
[]
["GEVEL TYPE 1"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["DAKEN"]
[]
["DAK TYPE 1"]
["oppervlakte dak",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,{"$f":"IF(B70=\"\",\"\",VerticaalZoeken(A70,#REF!,IF(B70=\"buiten\",3,4),0))","v":""},"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oriëntatie","(phi)"]
["VLOEREN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-180,-157.5,-135,-112.5,-90,-67.5,-45,-22.5,0,22.5,45,67.5,90,112.5,135,157.5,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index",-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
["VLOER (BOVEN BUITENOMGEVING)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"helling",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(tèta)",22.5,1,0.96,0.97,0.98,0.99,1,1.01,1.02,1.03,1.03,1.03,1.02,1.01,1,0.99,0.98,0.97,0.96]
[" U-waarde",null,"W/m²K","TR","U = 1/(0.04 + Rf + 0.17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,0.92,0.92,0.94,0.96,0.99,1.01,1.03,1.04,1.05,1.04,1.03,1.01,0.99,0.96,0.94,0.92,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,3,0.83,0.84,0.86,0.9,0.94,0.99,1.03,1.05,1.06,1.05,1.03,0.99,0.94,0.9,0.86,0.84,0.83]
["DEUREN EN POORTEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,4,0.71,0.73,0.76,0.81,0.87,0.94,1,1.04,1.06,1.04,1,0.94,0.87,0.81,0.76,0.73,0.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.5,5,0.6,0.6,0.63,0.68,0.76,0.85,0.92,0.97,0.98,0.97,0.92,0.85,0.76,0.68,0.63,0.6,0.6]
["DEUR OPAAK ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,6,0.47,0.47,0.49,0.53,0.59,0.67,0.74,0.78,0.8,0.78,0.74,0.67,0.59,0.53,0.49,0.47,0.47]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.5,7,0.34,0.4,0.41,0.43,0.46,0.48,0.51,0.56000000000000005,0.57999999999999996,0.56000000000000005,0.51,0.48,0.46,0.43,0.41,0.4,0.34]
[" U-waarde",null,"W/m²K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
["TRANSPARANTE DELEN IN CONTACT MET DE BUITENOMGEVING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
["VENSTERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
["effectieve oppervlakte venster",{"$f":" SUM( B110, B130, B150, B170)","v":0},"m²"]
["percentage vensters in gevel",{"$f":" 'E1'!B105","v":1},"%",null,"sensitiviteit, enkel bij nieuwbouw"]
["oriëntatie gebouw",{"$f":" 'E1'!B106","v":180},"°",null,"nieuwbouw","0/45/90/135/180/-135/-90/-45"]
[null,null,null,null,"renovatie","0/90/180/-90"]
["VENSTER VOOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A108","v":"VENSTER VOOR"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster voor",{"$f":" B$105 * B109","v":0},"m²"]
["oppervlakte glas",{"$f":" B110 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":1.5349759112902144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":1.9994090745866737},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":2.5083008807969223},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":4.764218512073759},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":16.521529272695297},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":26.66519031181015},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":20.626752423795814},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":8.8101954049020144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":3.7128700047449081},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":3.0088785540192688},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":1.9266446966008337},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":1.3377366208827717}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M114*((1+COS(RADIANS($B114)))/2)","v":18.211499999999997},29.358499999999999,55.060499999999998,77.815999999999988,104.1925,105.82550000000001,108.559,94.678499999999985,65.177999999999997,41.996499999999997,21.477499999999999,14.271000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B115, Fixed!$E$177:$F$184, 2, FALSE)","v":0.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B114)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster voor",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 1, FALSE)","v":180},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$63","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL112:AL114)","v":26.886475911290212},{"$f":"SUM(AM112:AM114)","v":44.057909074586675},82.118800880796925,119.73021851207373,171.71402927269529,185.73069031181018,180.96575242379581,149.128695404902,101.5108700047449,64.425378554019261,32.364144696600832,21.078736620882772]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B116 = 1), B115 >= -120, B115 <= 120), B110, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL116*0.6","v":16.131885546774125},{"$f":"AM116*0.6","v":26.434745444752004},49.271280528478151,71.838131107244237,103.02841756361717,111.43841418708611,108.57945145427747,89.477217242941194,60.906522002846941,38.655227132411554,19.418486817960499,12.647241972529663]
["bediending",{"$f":" IF( NOT(B116 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL116*0.8*1.1","v":23.660098801935391},38.770959985636281,72.264544775101314,105.3625922906249,151.10834575997188,163.44300747439297,159.24986213294034,131.23325195631378,89.329565604175528,56.694333127536957,28.480447333008733,18.549288226376841]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B120*$B116+(1-$B120))*$B113)*$B111*AL117","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B118 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B118 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B122*$B116+(1-$B122))*$B113)*$B111*AL118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B110^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER ACHTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A128","v":"VENSTER ACHTER"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster achter",{"$f":" B$105 * B129","v":0},"m²"]
["oppervlakte glas",{"$f":" B130 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":74.252996731705863},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":102.56097435050376},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":127.00292833226173},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":118.84532066706211},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":100.3341592467328},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":81.628922120734941},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":82.756870885001803},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":116.55209464196633},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":156.81129660137179},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":145.60667616336923},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":94.085854602426735},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":62.050896103571411}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M134*((1+COS(RADIANS($B134)))/2)","v":27.189},43.831000000000003,82.203000000000003,116.176,155.55500000000001,157.99300000000002,162.07400000000001,141.351,97.308000000000007,62.699000000000005,32.065000000000005,21.306000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B135, Fixed!$E$177:$F$184, 2, FALSE)","v":1.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B134)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster achter",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 5, FALSE)","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$65","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL132:AL134)","v":108.58199673170587},{"$f":"SUM(AM132:AM134)","v":159.09197435050373},233.75592833226176,272.1713206670621,306.88915924673279,292.86192212073496,296.61087088500182,303.54309464196632,286.73929660137179,227.72567616336923,135.11085460242674,88.826896103571414]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B136 = 1), B135 >= -120, B135 <= 120), B130, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL136*0.6","v":65.149198039023517},95.45518461030224,140.25355699935704,163.30279240023725,184.13349554803966,175.71715327244098,177.96652253100109,182.12585678517979,172.04357796082306,136.63540569802154,81.066512761456039,53.296137662142847]
["bediending",{"$f":" IF( NOT(B136 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL136*0.8*1.1","v":95.552157123901182},140.00093742844331,205.70521693239039,239.51076218701471,270.0624601371249,257.7184914662468,261.01756637880163,267.11792328493038,252.33058100920721,200.39859502376495,118.89755205013556,78.167668571142855]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B140*$B136+(1-$B140))*$B133)*$B131*AL137","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B138 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B138 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B142*$B136+(1-$B142))*$B133)*$B131*AL138","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B130^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER LINKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A148","v":"VENSTER LINKS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster links",{"$f":" B$105 * B149","v":0},"m²"]
["oppervlakte glas",{"$f":" B150 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919794},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509622},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377999},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921651},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276174},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033276}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M154*((1+COS(RADIANS($B154)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B155, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B154)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster links",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 4, FALSE)","v":-90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$64","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL152:AL154)","v":47.469925606919794},{"$f":"SUM(AM152:AM154)","v":80.842824012509624},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627617,60.591229474525207,37.096862454033278]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B156 = 1), B155 >= -120, B155 <= 120), B150, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL156*0.6","v":28.481955364151876},48.505694407505771,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419965]
["bediending",{"$f":" IF( NOT(B156 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL156*0.8*1.1","v":41.773534534089421},71.141685131008487,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392305,53.320281937582195,32.645238959549289]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AL157","v":0},{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AM157","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B158 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B158 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AL158","v":0},{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AM158","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B150^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER RECHTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A168","v":"VENSTER RECHTS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B169","v":0},"m²"]
["oppervlakte glas",{"$f":" B170 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919787},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509615},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377998},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921693},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276166},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033272}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M174*((1+COS(RADIANS($B174)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B175, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B174)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster rechts",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL172:AL174)","v":47.469925606919787},{"$f":"SUM(AM172:AM174)","v":80.84282401250961},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627616,60.591229474525207,37.096862454033271]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B176 = 1), B175 >= -120, B175 <= 120), B170, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL176*0.6","v":28.481955364151872},48.505694407505764,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419961]
["bediending",{"$f":" IF( NOT(B176 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL176*0.8*1.1","v":41.773534534089414},71.141685131008472,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392304,53.320281937582195,32.645238959549282]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AL177","v":0},{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AM177","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B178 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B178 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AL178","v":0},{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AM178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B170^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A188","v":"DAK VENSTER 1"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B189","v":0},"m²"]
["oppervlakte glas",{"$f":" B190 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AL119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AM119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AN119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AO119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AP119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AQ119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AR119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AS119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AT119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AU119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AV119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AW119 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M194*((1+COS(RADIANS($B194)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B195, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B194)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 1",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL192:AL194)","v":119.4555},{"$f":"SUM(AM192:AM194)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B196 = 1), B195 >= -120, B195 <= 120), B190, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL196*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B196 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL196*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AL197","v":0},{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AM197","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B198 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B198 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AL198","v":0},{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AM198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B190^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A208","v":"DAK VENSTER 2"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B209","v":0},"m²"]
["oppervlakte glas",{"$f":" B210 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AL139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AM139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AN139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AO139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AP139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AQ139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AR139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AS139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AT139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AU139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AV139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AW139 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M214*((1+COS(RADIANS($B214)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B215, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B214)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 2",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL212:AL214)","v":119.4555},{"$f":"SUM(AM212:AM214)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B216 = 1), B215 >= -120, B215 <= 120), B210, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL216*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B216 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL216*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AL217","v":0},{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AM217","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B218 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B218 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AL218","v":0},{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AM218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B210^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["GORDIJNGEVELS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL ZONNEWINSTEN"]
[]
["GLASBOUWSTEENWANDEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"SUMIF($AK$112:$AK$185,$AK230,AL$112:AL$185)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",0,0,0,0,0,0,0,0,0,0,0,0]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["AANGRENZENDE VERWARMDE RUIMTEN (AVR)"]
[]
["BOUWKNOPEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["K-PEIL BEREKENING",{"$f":" $C$330","v":0},{"$f":" $A$2","v":"B+"}]
[]
[null,null,null,"PRESTATIES"]
[null,null,"A","U","U x A"]
["DELEN IN CONTACT MET DE GROND"]
[]
[{"$f":"'E2'!A25","v":"VLOER IN DIRECT CONTACT MET DE GROND"},null,{"$f":"'E2'!B26","v":0},{"$f":"'E2'!B27","v":{"$error":"#DIV/0!"}},{"$f":"D267*C267","v":{"$error":"#DIV/0!"}}]
[{"$f":"'E2'!A29","v":"VLOER BOVEN KELDER/KRUIPRUIMTE"},null,{"$f":"'E2'!B30","v":0},{"$f":"'E2'!B31","v":0},{"$f":"D268*C268","v":0}]
[{"$f":"'E2'!A39","v":"MUUR INGEGRAVEN"},null,{"$f":"'E2'!B40","v":0},{"$f":"'E2'!B41","v":0},{"$f":"D269*C269","v":0}]
[]
["TOTAAL GROND","A t,g",{"$f":"SUM(C267:C269)","v":0},"H g",{"$f":"SUM(E267:E269)","v":{"$error":"#DIV/0!"}}]
[]
["OPAKE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"'E2'!$A$49","v":"GEVEL TYPE 1"},null,{"$f":"'E2'!B50","v":0},{"$f":"'E2'!B51","v":1.6436831428227032},{"$f":"D275*C275","v":0}]
[{"$f":"'E2'!$A$53","v":"GEVEL TYPE 2"},null,{"$f":"'E2'!B54","v":0},{"$f":"'E2'!B55","v":1.6436831428227032},{"$f":"D276*C276","v":0}]
[{"$f":"'E2'!$A$57","v":"GEVEL TYPE 3"},null,{"$f":"'E2'!B58","v":0},{"$f":"'E2'!B59","v":1.6436831428227032},{"$f":"D277*C277","v":0}]
[{"$f":"'E2'!$A$61","v":"GEVEL TYPE 4"},null,{"$f":"'E2'!B62","v":0},{"$f":"'E2'!B63","v":1.6436831428227032},{"$f":"D278*C278","v":0}]
[]
[{"$f":"'E2'!A67","v":"DAK TYPE 1"},null,{"$f":"'E2'!B68","v":0},{"$f":"'E2'!B69","v":2.4672062517443485},{"$f":"D280*C280","v":0}]
[{"$f":"'E2'!A72","v":"DAK TYPE 2"},null,{"$f":"'E2'!B73","v":0},{"$f":"'E2'!B74","v":2.4672062517443485},{"$f":"D281*C281","v":0}]
[{"$f":"'E2'!A77","v":"DAK TYPE 3"},null,{"$f":"'E2'!B78","v":0},{"$f":"'E2'!B79","v":2.4672062517443485},{"$f":"D282*C282","v":0}]
[{"$f":"'E2'!A82","v":"DAK TYPE 4"},null,{"$f":"'E2'!B83","v":0},{"$f":"'E2'!B84","v":2.4672062517443485},{"$f":"D283*C283","v":0}]
[]
[{"$f":"'E2'!A89","v":"VLOER (BOVEN BUITENOMGEVING)"},null,{"$f":"'E2'!B90","v":0},{"$f":"'E2'!B91","v":0},{"$f":"D285*C285","v":0}]
[]
[{"$f":"'E2'!$A$95","v":"DEUR OPAAK "},null,{"$f":"'E2'!B96","v":0},{"$f":"'E2'!B97","v":0},{"$f":"D287*C287","v":0}]
[]
["TOTAAL OPAAK","A t,do",{"$f":"SUM(C275:C287)","v":0},"H do",{"$f":"SUM(E275:E287)","v":0}]
[]
["TRANSPARANTE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"A108","v":"VENSTER VOOR"},null,{"$f":"'E2'!B110","v":0},{"$f":"'E2'!B112","v":1.91},{"$f":"D293*C293","v":0}]
[{"$f":"'E2'!$A$128","v":"VENSTER ACHTER"},null,{"$f":"'E2'!B130","v":0},{"$f":"'E2'!B132","v":1.91},{"$f":"D294*C294","v":0}]
[{"$f":"'E2'!$A$148","v":"VENSTER LINKS"},null,{"$f":"'E2'!B150","v":0},{"$f":"'E2'!B152","v":1.91},{"$f":"D295*C295","v":0}]
[{"$f":"'E2'!$A$168","v":"VENSTER RECHTS"},null,{"$f":"'E2'!B170","v":0},{"$f":"'E2'!B172","v":1.91},{"$f":"D296*C296","v":0}]
[{"$f":" A188","v":"DAK VENSTER 1"},null,{"$f":" B190","v":0},{"$f":" B192","v":1.91},{"$f":"D297*C297","v":0}]
[{"$f":"A208","v":"DAK VENSTER 2"},null,{"$f":" B210","v":0},{"$f":" B212","v":1.91},0]
[]
["TOTAAL TRANSPARANT","A t,dt",{"$f":"SUM(C293:C298)","v":0},"H dt",{"$f":"SUM(E293:E298)","v":0}]
[]
["TOTAAL BUITEN","A t,d",{"$f":"C300+C289","v":0},"H d",{"$f":"E300+E289","v":0}]
[]
["BUILDING KNOTS FORFAIT"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 10 / 100, IF( Etot!$C$319 >= 4, 10 / 50, 10 * ( Etot!$C$319 + 2 ) / 300))","v":0.1}]
["C","Δ H d",{"$f":"$C306*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 3 / 100, IF( Etot!$C$319 >= 4, 3 / 50, 3 * ( Etot!$C$319 + 2 ) / 300))","v":0.03}]
["B+","Δ H d",{"$f":"$C309*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["TOTAAL AOR","A t,u",0,"H u",0]
[]
["RESULTS"]
[null,"A t",{"$f":"C271+C289+C300+C315","v":0},"m²"]
[null,"volumecompactheid",{"$f":"IF(C318=0,0,$B$7/C318)","v":0},"m"]
[]
["Without Building Knots","H t",{"$f":"$E$271+$E$289+$E$300","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C321=0,0,C321/C318)","v":{"$error":"#DIV/0!"}},"W/m²K"]
[]
["Building Knots Forfait","Δ H d",{"$f":" VLOOKUP($A$2, A306:D310, 3, FALSE)","v":0},"W/K"]
[]
[]
[{"$f":" $A$2","v":"B+"},"H t",{"$f":" C321 + SUM(C324) + E315","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C$318=0,0,C327/C$318)","v":0},"W/m²K"]
[]
[null,"K-LEVEL",{"$f":"IF(C$319<=1,C328*100,IF(C$319>=4,C328*50,(C328*300)/(C$319+2)))","v":0}]
[]
[]
[]
["INSTALLATIES"]
[]
[]
["VERWARMING / KOELING / BEVOCHTIGING / SANITAIR WARM WATER"]
[]
["VERWARMINGSSYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"verwarming en koeling per ruimte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja",null,null,"nee"]
["systeemnummer",2,null,"BVI tabel 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systeemnummer","f annih","a heat","a cool","f annih","a heat","a cool"]
["regeling verwaming en koeling per ruimte",{"$f":" Sim!$X$6","v":"Ja"},null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.08,0,0,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.04,0.13,0.06,0.04,0.13,0.06]
["f annih",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 2, 5),FALSE)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0.13,0.06,0,0.25,0.06]
["a heat",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 3, 6),FALSE)","v":0.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.04,0.13,7.0000000000000007E-2,0,0,0]
["a cool",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 4, 7),FALSE)","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0.04,0,0,0.34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.1,0.09,0.06,0,0,0]
["WARMTEOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0.04,0.01,0,0.39,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.1,0.09,7.0000000000000007E-2,0,0,0]
["f heat, pref",{"$f":" VLOOKUP( AL353, EPN_BXI_Tabel16, AL354)","v":0.8},null,"BVI (Tabel 9)",null,"dit wordt apart uitgerekend (EPU-WKK sheet) voor WKK en rechtstreeks in de berekening toegevoegd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
["η gen, heat, pref",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Heat, Pref / Power, Total",{"$f":" Sim!$T$37 / SUM( Sim!$T$37, Sim!$T$38)","v":0.36965120622085568}]
["omrekenfactor, pref",{"$f":" Sim!$X$29","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system",{"$f":" IF( ROUNDUP( AL352,1) = AL352, MIN( AL352 + 0.1, 1), ROUNDUP( AL352, 1))","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump",{"$f":" IF( Sim!$X$12 = \"Warmtepomp\", 2, 3)","v":3}]
["η gen, heat, npref",{"$f":" IF(Sim!$X$27 = \"nvt\", 1, Sim!$X$27)","v":1},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, npref",{"$f":" IF(Sim!$X$30 = \"nvt\", 1, Sim!$X$30)","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system","Heat pump","Other"]
["KOELINGOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0]
["actieve koeling geplaatst?","ja",null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.79,0.5]
["f cool, pref",{"$f":" VLOOKUP( AL372, BVI_Tabel10, 2)","v":1},null,"BVI (Tabel 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,0.4,0.93,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.97,1]
["η gen, cool, pref",{"$f":" IF( B360 = \"ja\", Sim!$X$41, 5)","v":2.8},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.97,1]
["omrekenfactor, pref",{"$f":" Sim!$X$43","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.98,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.98,1]
["η gen, cool, npref",{"$f":" IF( B360 = \"ja\", Sim!$X$42, 5)","v":5},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1,1]
["omrekenfactor",{"$f":" Sim!$X$44","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[]
["HULPENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Cool, Pref / Power, Total",{"$f":" Sim!$T$42 / SUM( Sim!$T$42, Sim!$T$43 )","v":1}]
["ELEKTRISCH HULPENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system",{"$f":" IF( ROUNDUP( AL371,1) = AL371, MIN( AL371 + 0.1, 1), ROUNDUP( AL371, 1))","v":1}]
[]
["f ctrl, heat",{"$f":" Sim!$X$84","v":0.5},null,"BVI",0,"geen verwarming met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 10"]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in warmwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system","All"]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1]
["f ctrl, cool",{"$f":" IF(B360 = \"nee\", 0, Sim!$X$85)","v":0.5},null,"BVI",0,"geen koeling met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in gekoeldwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.8]
["WAAKVLAMMEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1]
["aantal waakvlammen",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,0.7,1]
[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,0.8,1]
["BEVOCHTIGING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1]
[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,1,1]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["r hum",1,null,"BVI",0,"geen bevochtigingsinstallatie"]
[null,null,null,null,0.4,"als bevochtigingsinstallatie speciaal geschikt is gemaakt voor het transporteren van vocht vanuit de afvoer-lucht naar de toevoerlucht"]
[null,null,null,null,1,"andere gevallen"]
[]
["η gen, heat, pref",1,null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, pref",2.5,null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5"]
[]
["SANITAIR WARM WATER"]
[]
["SANITAIR WARM WATER OPWEKKER"]
[]
["zonne-energie voor ruimteverwarming","nee"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CIRCULATIELEIDING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TAPPUNTEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["VENTILATIE"]
[]
["luchtdichtheidswaarde",3,"m³/(h.m²)","BVI "]
[]
["ventilatiesysteem",{"$f":" Sim!$X$77","v":"C"},null,null,"A,B, C,D"]
["nachtwerking",0,null,"BVI ",0,"zonder automatische nachtwerking"]
[null,null,null,null,1,"met automatische nachtwerking"]
[]
["r fans",{"$f":" IF( B467 = \"C\", 0, IF( B500 > 0, 0.8, 0.6))","v":0},null,"BVI ",0,"C: natuurlijke toevoer, mechanische afvoer "]
[null,null,null,null,0.6,"D: mechanische toevoer, mechanische afvoer"]
[null,null,null,null,0.8,"D: met recirculatie of met warmteterugwinning"]
[null,null,null,null,0.3,"B: mechanische toevoer, natuurlijke afvoer"]
[null,null,null,null,0.5,"andere gevallen"]
[]
["f vent, heat",0.3,null,"BVI ",0.3,"alle gevallen"]
["f vent, cool",{"$f":"Sim!$X$86","v":1},null,"BVI ",1,"natuurlijke ventilatie"]
[null,null,null,null,1,"mechanische ventilatie met nachtwerking"]
[null,null,null,null,0.3,"mechanische ventilatie zonder nachtwerking"]
[]
["Minimum Flow Rates","Ja"]
[]
[null,null,null,null,null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5"]
["V supply, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I485:M485))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
["V extr, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I486:M486))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
[]
["SFP supply",{"$f":" Sim!$X$78","v":0},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
["SFP extraction",{"$f":" Sim!$X$79","v":0.186},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
[]
["P Fan Coils",null,"W","Only E1 is linked to the Sim sheet"]
["f ctrl Fan Coils",1]
["f ctrl",{"$f":" Sim!$X$80","v":1},null,"BVI (Tabel 12)",null,"regeling van de ventilatoren"]
[]
["c sys",null,"Wh/m³","BVI ",0,"A: natuurlijke toevoer, natuurlijk afvoer"]
[null,null,null,null,0.33,"C: natuurlijke toevoer, mechanische afvoer"]
[null,null,null,null,0.55000000000000004,"B, D: mechanische toevoer, natuurlijke of mechanische afvoer, zonder koeling van de inblaaslucht"]
[null,null,null,null,0.85,"andere gevallen"]
["indien D: mechanische toevoer, mechanische afvoer"]
["r p",{"$f":" Sim!$X$81","v":0},null,"BVI ",0,"geen warmteterugwinapparaat"]
[null,null,null,null,0.95,"warmteterugwinapparaat met automatische aanpassing van de instelwaarden dmv continue meting toe- en afvoerdebiet"]
[null,null,null,null,0.85,"andere gevallen"]
["η test",{"$f":" Sim!$X$82 / 100","v":0},null,"BVI "]
["bypass",{"$f":" Sim!$X$83","v":1},null,"BVI ",0,"bypass: volledig afgesloten"]
[null,null,null,null,0.5,"bypass: gedeeltelijk afgesloten"]
[null,null,null,null,1,"geen bypass"]
[]
["VERLICHTING"]
[null,null,null,null,null,null,null,null,{"$f":" I$7","v":"Ruimte 1"},{"$f":" J$7","v":"Ruimte 2"},"Ruimte 3","Ruimte 4","Ruimte 5"]
[null,null,null,null,null,null,"m² venster"]
[null,null,null,null,null,null,"lux"]
[null,null,null,null," daylight is…",null,"sufficient",null,{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * I510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), I8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * J510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), J8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * K510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), K8)","v":0}]
[null,null,null,null,null,null,"not sufficient",null,{"$f":" I8 - I512","v":0},{"$f":" J8 - J512","v":0},{"$f":" K8 - K512","v":0}]
[null,null,null,null,null,null,"f switch",null,{"$f":" IF(Lists!$G$510 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(OR(Lists!$G$514 = Lists!$E$528,Lists!$G$514 = Lists!$E$529), 1, 0.8)","v":1},null,null,null,"BVI (Tabel 13)"]
[null,null,null,null,null,null,"f mod dayl",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.636, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"f mod artif",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.818, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"W/m².100 lux"]
["W light",{"$f":"SUM(I518:M519)","v":0},"kWh",null,null,null,null,null,{"$f":" I517 / 100 * I511 / 1000 * I512 * I514 * (I515 * 2200 + I516 * 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J512 * J514 * (J515 * 2200 + J516 * 150)","v":0},{"$f":" K517 / 100 * K511 / 1000 * K512 * K514 * (K515 * 2200 + K516 * 150)","v":0},{"$f":" L517 / 100 * L511 / 1000 * L512 * L514 * (L515 * 2200 + L516 * 150)","v":0},0]
[" r light",1,null,"BVI ",0.3,"als verlichting forfaitair bepaald",null,null,{"$f":" I517 / 100 * I511 / 1000 * I513 * I514 * I516 * (2200 + 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J513 * J514 * J516 * (2200 + 150)","v":0},0,0,0]
["totaal vermogen armaturen",{"$f":" SUM(I520:M520)","v":0},"W",null,0.5,"als 70% van de verlichting afgezogen wordt",null,null,{"$f":" I517 / 100 * I511 * I8","v":0},{"$f":" J517 / 100 * J511 * J8","v":0},0,0,0]
["aantal armaturen",{"$f":" SUM(I521:M521)","v":0},null,"voor EPB input",1,"alle andere gevallen",null,null,{"$f":" I520","v":0},{"$f":" J520","v":0},{"$f":" K520","v":0},{"$f":" L520","v":0},0]
[]
["Lrmr"]
["Lrmr-factor",{"$f":"SUM(I524:M524)","v":0},null,null,null,null,null,null,{"$f":"10^(-3)*(I523^(0.8)*(2200+150)*Af)","v":0},{"$f":"10^(-3)*(J523^0.8*(2200+150)*J8)","v":0},{"$f":"10^(-3)*(K523^0.8*(2200+150)*K8)","v":0},{"$f":"10^(-3)*(L523^0.8*(2200+150)*L8)","v":0},{"$f":"10^(-3)*(M523^0.8*(2200+150)*M8)","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,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN THERMISCHE ZONNE-ENERGIE",null,null,null,null,"Bij lineaire beschaduwingfactor = 1 krijgen we een opbrengst van 756 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad = A * aantal * I shad",null,null,null,"Tegenwoordig wordt gerekend met 850-890 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * I unshad",null,null,null,"De opbrengst zonder enige beschaduwing (factor 1) is dus nog steeds een onderschatting van de werkelijke gemiddelde opbrengst en dekt dus ruimschoots de effecten van potentiële kleinschalige beschaduwing door obstakels en de horizon"]
["FOTOVOLTAISCHE ZONNE-ENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * (I dir, unshad + I dif, unshad + I refl, unshad)"]
[]
["P pv",{"$f":" SUM(C280:C283) * 0.8 * 0.55 * 190","v":0},"W",null,"0.8 = beschikbaarheid dak, 0.55 = ratio m² PV / m² beschikbaar dakoppervlak, 190 = energiedichtheid PV module in W / m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad",0,0,0,0,0,0,0,0,0,0,0,0]
["aantal",1]
["helling",{"$f":" Sim!X126","v":0},"°",null,"bepalend voor de ratio m² PV / m² beschikbaar dakoppervlak"]
["oriëntatie",{"$f":" IF( B$106 > 90, $B106 - 180, IF($B106 < -90, $B106 + 180, B$106))","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
["c pv",1,null,"BV ",1,"tenzij gedetailleerdere schaduwberekening"]
["RF pv",0.75,null,"BV Tabel 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W pv",{"$f":"$B538 * $B539 * $B542 *$B543 * AL545 / 3600","v":0},{"$f":"$B538*$B539*$B542*$B543*AM545/3600","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, collector 1",{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AL528 + 1, FALSE)","v":90.153938614574955},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AM528 + 1, FALSE)","v":152.63563046009915},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AN528 + 1, FALSE)","v":276.52226741439682},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AO528 + 1, FALSE)","v":398.38774526693464},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AP528 + 1, FALSE)","v":527.7364883918342},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AQ528 + 1, FALSE)","v":542.21179698862193},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AR528 + 1, FALSE)","v":529.87214247494239},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AS528 + 1, FALSE)","v":481.14750610376751},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AT528 + 1, FALSE)","v":363.46573856457559},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AU528 + 1, FALSE)","v":230.23546903859059},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AV528 + 1, FALSE)","v":113.27004260883331},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AW528 + 1, FALSE)","v":70.381403376769143}]
[]
[]
["WARMTEKRACHTKOPPELING"]
[]
["WKK als preferente warmteopwekker",{"$f":" Sim!$X$9","v":"Nee"},null,null,"ja, nee"]
["WKK als preferente koelingsopwekker","nee",null,null,"ja, nee"]
["ε elektrisch",{"$f":" Sim!$X$28","v":0},null,"BVI p. 75 (Tabel 16)"]
["ε thermisch",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BVI p. 75 (Tabel 16)"]
[]
[]
[]
[]
["E-PEIL BEREKENING","E PEIL",{"$f":"O914","v":{"$error":"#DIV/0!"}}]
[]
[]
["volume",{"$f":"B7","v":0},"m³"]
["C",{"$f":"B15","v":0},"J/K"]
["totale verliesoppervlakte",{"$f":"C318","v":0},"m²"]
["volumecompactheid",{"$f":"C319","v":0},"m"]
["Ht, heat",{"$f":" $C$327","v":{"$error":"#DIV/0!"}},"W/K"]
["gemiddelde U-waarde",{"$f":"C328","v":0},"W/m²K"]
[]
[null,"JAN","FEB","MRT","APR","MEI","JUN","JUL","AUG","SEP","OKT","NOV","DEC"]
["t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["tèta e, V, cool, m",16,16,16,16,16,18.2,19.600000000000001,19.600000000000001,17.2,16,16,16]
["Xh,m",0.38,0.37,0.23,0.08,0.03,0,0,0,0,0.02,0.25,0.36]
[]
["RUIMTEVERWARMING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["Ht, heat",{"$f":"$B$565","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$580*(23-B570)*B569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-C570)*C569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-D570)*D569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B582:M582)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.04*B465*At","v":0},"m³/h"]
["r preh, heat",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, heat",{"$f":"f_vent_heat","v":0.3}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, heat",{"$f":"0.34*(B584+B585*B586*B587)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$588*(23-B570)*B569","v":0},{"$f":"$B$588*(23-C570)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B590:M590)","v":0}]
[]
["» Q VERLIES",{"$f":"SUM(B590,B582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B592:M592)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+$B$519*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*C816*3.6/C569)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B596:M596)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL230","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B600:M600)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B596,B600)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B602:M602)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
["thau",{"$f":"B15/(3.6*(B588+B580))","v":{"$error":"#DIV/0!"}}]
["a",{"$f":"0.8+B605/70","v":{"$error":"#DIV/0!"}}]
["gamma m",{"$f":"B602/B592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B607>=2.5,1/B607,IF(B607=1,$B$606/($B$606+1),(1-B607^$B$606)/(1-B607^($B$606+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B611:M611)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f heat, net",{"$f":"IF(O611/(O611+O730)>0.9,0.9,O611/(O611+O730))","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_heat+f_annih/$B$615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B618:M618)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",{"$f":"f_heat_pref","v":0.8}]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"nu_gen_heat_pref","v":0.87867000000000006},0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006]
["» EINDENERGIE ST SYSTEEM",{"$f":"B623*B618","v":0},{"$f":"C623*C618","v":0},{"$f":"D623*D618","v":0},{"$f":"E623*E618","v":0},0,0,0,0,0,0,{"$f":"L623*L618","v":0},0,null,{"$f":"SUM(B626:M626)","v":0}]
["» EINDENERGIE PREF",{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!C146, $B$622) * ( 1 - B623 ) * B618 / B625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!D146, $B$622) * ( 1 - C623 ) * C618 / C625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!E146, $B$622) * ( 1 - D623 ) * D618 / D625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!F146, $B$622) * ( 1 - E623 ) * E618 / E625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!G146, $B$622) * ( 1 - F623 ) * F618 / F625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!H146, $B$622) * ( 1 - G623 ) * G618 / G625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!I146, $B$622) * ( 1 - H623 ) * H618 / H625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!J146, $B$622) * ( 1 - I623 ) * I618 / I625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!K146, $B$622) * ( 1 - J623 ) * J618 / J625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!L146, $B$622) * ( 1 - K623 ) * K618 / K625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!M146, $B$622) * ( 1 - L623 ) * L618 / L625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!N146, $B$622) * ( 1 - M623 ) * M618 / M625","v":0},null,{"$f":"SUM(B627:M627)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as, verwarming"]
[]
["» EINDENERGIE NIET PREF",{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!C146 ), IF( B629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - B623 ) * B618 / B629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!D146 ), IF( C629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - C623 ) * C618 / C629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!E146 ), IF( D629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - D623 ) * D618 / D629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!F146 ), IF( E629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - E623 ) * E618 / E629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!G146 ), IF( F629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - F623 ) * F618 / F629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!H146 ), IF( G629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - G623 ) * G618 / G629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!I146 ), IF( H629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - H623 ) * H618 / H629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!J146 ), IF( I629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - I623 ) * I618 / I629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!K146 ), IF( J629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - J623 ) * J618 / J629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!L146 ), IF( K629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - K623 ) * K618 / K629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!M146 ), IF( L629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - L623 ) * L618 / L629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!N146 ), IF( M629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - M623 ) * M618 / M629","v":0},null,{"$f":"SUM(B631:M631)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["EIND ENERGIEVERBRUIK",{"$f":"B631+B627+B626","v":0},{"$f":"C631+C627+C626","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B633:M633)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL538","v":0},{"$f":"AM538","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",{"$f":"IF(AL633=0,0,MIN(MAX(0,(0.16+0.015*(AL632/AL633))),0.8))","v":0},{"$f":"IF(AM633=0,0,MIN(MAX(0,(0.16+0.015*(AM632/AM633))),0.8))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["omrekenfactor pref",{"$f":"f_p_heat_pref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL632=0,0,MIN(1,AL635*AL633/AL632))","v":0},{"$f":"IF(AM632=0,0,MIN(1,AM635*AM633/AM632))","v":0},{"$f":"IF(AN632=0,0,MIN(1,AN635*AN633/AN632))","v":0},{"$f":"IF(AO632=0,0,MIN(1,AO635*AO633/AO632))","v":0},{"$f":"IF(AP632=0,0,MIN(1,AP635*AP633/AP632))","v":0},{"$f":"IF(AQ632=0,0,MIN(1,AQ635*AQ633/AQ632))","v":0},0,0,0,0,0,0]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B627*B637","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B639:M639)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B631*B641","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B643:M643)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B643+B639","v":0},{"$f":"C643+C639","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B645:M645)","v":0}]
[]
[]
["SANITAIR WARM WATER"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, sww, pref, m",{"$f":" f_sww_pref","v":0.68}]
["f, as, sww, m",{"$f":" AL673","v":0},{"$f":" AM673","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE ST SYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B663:M663)","v":0}]
[]
["opwekkingsrendement pref",{"$f":" $B$402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B667:M667)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":" $B$405","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE NIET PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B671:M671)","v":0}]
[]
["EIND ENERGIEVERBRUIK"]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":" f_p_sww_pref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":" B667 * B677","v":0},{"$f":" C667 * C677","v":0},{"$f":" D667 * D677","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B679:M679)","v":0}]
[]
["omrekenfactor niet pref",{"$f":" f_p_sww_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":" B671 * B681","v":0},{"$f":" C671 * C681","v":0},{"$f":" D671 * D681","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B683:M683)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":" SUM(B679, B683)","v":0},{"$f":" SUM(C679, C683)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B685:M685)","v":0}]
[]
[]
["KOELING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["gekoelde vloeroppervlakte"]
[]
["Ht, cool",{"$f":" IF( $A$2 = \"C\", $C$321, $B$565)","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$696*(23-(B570+2))*B569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B698:M698)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.48*At","v":0},"m³/h"]
["r preh, cool",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*B504*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, cool",{"$f":"f_vent_cool","v":1}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, cool",{"$f":"0.34*(B700+B701*B702*B703)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$704*(23-B571)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B706:M706)","v":0}]
[]
["» Q VERLIES",{"$f":"B698+B706","v":{"$error":"#DIV/0!"}},{"$f":"C698+C706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B708:M708)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B712:M712)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL231","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B716:M716)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B712,B716)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B718:M718)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["thau",{"$f":"B15/(3.6*(B696+B704))","v":{"$error":"#DIV/0!"}}]
["b",{"$f":"1.83+B722/83","v":{"$error":"#DIV/0!"}}]
["lambda  m",{"$f":"B708/B718","v":{"$error":"#DIV/0!"}},{"$f":"C708/C718","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B724>=2.5,1/B724,IF(B724=1,$B$723/($B$723+1),(1-B724^$B$723)/(1-B724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(C724>=2.5,1/C724,IF(C724=1,$B$723/($B$723+1),(1-C724^$B$723)/(1-C724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["w",{"$f":"IF(B360=\"ja\",1.5,1)","v":1.5},null,"actieve koeling = 1.5 ; geen actieve koeling = 1.0"]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B730:M730)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f cool, net",{"$f":"1-B615","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_cool+f_annih/$B$734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B737:M737)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, cool, pref, m",{"$f":"f_cool_pref","v":1}]
["opwekkingsrendement pref",{"$f":"nu_gen_cool_pref","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
[]
["» EINDENERGIE PREF",{"$f":" $B$741 * B737 / B742","v":0},{"$f":" $B$741 * C737 / C742","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B744:M744)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_cool_npref","v":5},5,5,5,5,5,5,5,5,5,5,5]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B746=0,0,(1-$B$741)*B737/B746)","v":0},{"$f":"IF(C746=0,0,(1-$B$741)*C737/C746)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B748:M748)","v":0}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"B748+B744+B743","v":0},{"$f":"C748+C744+C743","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B750:M750)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":"f_p_cool_pref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B744*B754","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B756:M756)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_cool_npref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B748*B758","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B760:M760)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B760+B756","v":0},{"$f":"C760+C756","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B762:M762)","v":0}]
[]
[]
["BEVOCHTIGING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["r hum",{"$f":"$B$389","v":1},"m³/h"]
["V supply, design",{"$f":" MAX( V_supply_min, V_supply_design)","v":0},"m³/h"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"2.5*$B$771*B572*$B$772","v":0},{"$f":"2.5*$B$771*C572*$B$772","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B774:M774)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B774","v":0},{"$f":"C774","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B779:M779)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"we beschouwen elektrische stoombevochting voor alle scenariovarianten"]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL798,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"$B$393","v":1},{"$f":"$B$393","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» EINDENERGIE PREF",{"$f":"$B$622*(1-B784)*B779/B786","v":0},{"$f":"$B$622*(1-C784)*C779/C786","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B788:M788)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as"]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B790=0,0,(1-$B$622)*(1-B784)*B779/B790)","v":0},{"$f":"IF(C790=0,0,(1-$B$622)*(1-C784)*C779/C790)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B792:M792)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL793:AW793)","v":0}]
["EIND ENERGIEVERBRUIK",{"$f":"B792+B788","v":0},{"$f":"C792+C788","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B794:M794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL729","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL794:AW794)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
["omrekenfactor pref",{"$f":"$B$394","v":2.5},{"$f":"$B$394","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL793=0,1,AL796*AL794/AL793)","v":1},{"$f":"IF(AM793=0,1,AM796*AM794/AM793)","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B788*B798","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B800:M800)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B792*B802","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B804:M804)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B804+B800","v":0},{"$f":"C804+C800","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B806:M806)","v":0}]
[]
[]
["HULPENERGIE"]
[]
["HULPENERGIE VOOR VENTILATOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl",{"$f":"B493","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$814*$B$813*$B$815*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B816:M816)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B816","v":0},{"$f":"$B$818*3.6*C816","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B820:M820)","v":0}]
[]
["HULPENERGIE VOOR VENTILO-CONVECTOREN"]
[]
["P inst",{"$f":"  $B$491","v":0}]
["f ctrl Fan Coils",{"$f":" B492","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$825*$B$824*$B$826*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B827:M827)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B827","v":0},{"$f":"$B$818*3.6*C827","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B831:M831)","v":0}]
[]
["HULPENERGIE VOOR CIRCULATIEPOMPEN"]
[]
["f ctrl, heat",{"$f":"f_ctrl_heat","v":0.5}]
["f ctrl, cool",{"$f":"f_ctrl_cool","v":0.5}]
["W pumps",{"$f":"0.07*B569*(f_ctrl_heat*Af+f_ctrl_cool*Af)","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B837:M837)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK CIRCULATIEPOMPEN",{"$f":"$B$818*3.6*B837","v":0},{"$f":"$B$818*3.6*C837","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B841:M841)","v":0}]
[]
["HULPENERGIE VOOR WAAKVLAMMEN"]
[]
["Q pilot, m",{"$f":"aantal_waakvlammen*80*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B845:M845)","v":0},"MJ"]
[]
["f p (aardgas)",1]
[]
["PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN",{"$f":"B845*$B$847","v":0},{"$f":"C845*$B$847","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B849:M849)","v":0}]
[]
[]
["PRIMAIR ENERGIEVERBRUIK TOTAAL",{"$f":"B820+B831+B841+B849","v":0},{"$f":"C820+C831+C841+C849","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B852:M852)","v":0}]
[]
[]
["VERLICHTING"]
[]
["W light",{"$f":"B518","v":0},"kWh"]
["W light, ctrl",0,"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B860*3.6*(B857+B858)","v":0}]
[]
["ENERGIEBESPARING DOOR FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
[]
["MAANDELIJKSE ENERGIEOPWEKKING"]
[]
["» ZIE BEREKENINGEN ",{"$f":"AL543","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":" SUM(B868:M868)","v":0}]
[]
["PRIMAIRE ENERGIEVERBRUIK"]
[]
["f p elektriciteit",2.5]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B868*$B$872*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B874:M874)","v":0}]
[]
["ENERGIEBESPARING DOOR GEBOUWGEBONDEN WKK"]
[]
["Q cogen, heat",{"$f":"IF($B$550=\"Ja\",B627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Q cogen, cool",{"$f":"IF($B$551=\"Ja\",B744,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["W cogen, m",{"$f":"IF(B878+B879=0,0,(epsilon_elek/3.6)*((B878+B879)/epsilon_th))","v":0},{"$f":"IF(C878+C879=0,0,(epsilon_elek/3.6)*((C878+C879)/epsilon_th))","v":0},0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B880:M880)","v":0},"kWh"]
[]
["f p elektriciteit",1.8]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B880*$B$882*3.6","v":0},{"$f":"C880*$B$882*3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B884:M884)","v":0}]
[]
[]
[]
[]
[]
[]
["RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh","kWh/m²"]
[]
["E RUIMTEVERWARMING",{"$f":"B645","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B893:M893)","v":0},{"$f":"O893/3.6","v":0}]
[]
["E KOELING",{"$f":"B762","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B895:M895)","v":0},{"$f":"O895/3.6","v":0}]
[]
["E BEVOCHTIGING",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B897:M897)","v":0},0]
[]
["E SANITAIR WARM WATER",{"$f":" B685","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B899:M899)","v":0},{"$f":"O899 / 3.6","v":0}]
[]
["E HULPENERGIE",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B901:M901)","v":0},0]
[]
["E VERLICHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O862","v":0},0]
[]
["E FOTOVOLTAÏSCHE ZONNE-ENERGIE",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B905:M905)","v":0},0]
[]
["E WARMTEKRACHTKOPPELING",{"$f":"B884","v":0},{"$f":"C884","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B907:M907)","v":0},0]
[]
[]
["E KARAKTERISTIEK ",{"$f":"B893+B895+B897+B899+B901+B903-B905-B907","v":0},{"$f":"C893+C895+C897+C899+C901+C903-C905-C907","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"O893+O895+O897+O899+O901+O903-O905-O907","v":0},{"$f":"O910 / 3.6","v":0}]
[]
["E CARACTERISTIC REF FL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF FL",null,{"$f":"SUMPRODUCT(C912:C916,E912:E916)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL FL",null,{"$f":"ROUNDUP($O$910/$O$912 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":" MAX( V_supply_design, V_supply_min ) - V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
["E CHARACTERISTIC REF WL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF WL",null,{"$f":"SUMPRODUCT(C918:C922,E918:E922)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL WL",null,{"$f":"ROUNDUP(O$910/$O$918 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":"MAX(V_supply_design,V_supply_min)-V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"E LEVEL SIM",null,{"$f":"IF($A$1=\"FL\",O914,O920)","v":{"$error":"#DIV/0!"}}]

{"sheet":"E3","index":16,"n_rows":924,"n_cols":55,"rows_kept":924,"cut":false,"hidden":true,"merged":[]}
["VL"]
[{"$f":" 'E1'!A2","v":"B+"}]
[]
["ALGEMENE GEGEVENS VAN DE ENERGIESECTOR"]
[]
[]
["beschermd volume BV",null,"m³","BVI ",null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5","Ruimte 6","Ruimte 7","Ruimte 8"]
["gebruiksoppervlakte Af",{"$f":"SUM(I8:P8)","v":0},"m²","BVI "]
[null,null,"m²/pers","BX (Tabel 1)","NBN D 50-001 tabel 1 en tabel 11 en 12 van EN 13779"]
["n design",{"$f":"SUM(I10:P10)","v":0},"pers","BVI ","n design: op basis van ventilatie-eisen"]
["V supply, min",{"$f":"SUM(I11:P11)","v":0},"m³/h","BVI ","V supply, min: op basis van ventilatie-eisen"]
[]
["specifieke effectieve thermische warmtecapaciteit Dj",55,"kJ/(m²K)","BVI (Tabel 6)  (waarde BVj ontstentenis = 55 kJ/(m²K)"]
[]
["effectieve warmte capaciteit C",{"$f":"B8*B13","v":0},"kJ/K","BVI "]
[]
[]
["OPBOUW VAN DE BOUWDELEN"]
[]
[]
["DELEN IN CONTACT MET DE GROND"]
[]
["VLOEREN IN CONTACT MET DE GROND"]
[]
["VLOER IN DIRECT CONTACT MET DE GROND"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Sim!$J$16","v":{"$error":"#DIV/0!"}},"W/m²K","TR p.35","U ind = U eff * 1/(U eff + 1); U eff = 1/(0.0 + Rf + 0.17)  "]
[]
["VLOER BOVEN KELDER/KRUIPRUIMTE"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Fixed!A$44","v":0},"W/m²K","TR p.36","U ind = U eff * b; U eff = 1/(0.17 + Rf + 0.17)"]
[null,null,null,null,"b = ",0.5,"kelderruimte zonder buitenvenster of buitendeur"]
[null,null,null,null,null,0.8,"kelderruimte met buitenvenster of buitendeur"]
[null,null,null,null,null,1,"kruipruimte sterk geventileerd (niet luchtdicht of permanente ventilatieopeningen)"]
[null,null,null,null,null,0.8,"kruipruimte niet of zwak geventileerd (luchtdicht, geen of kleine ventilatieopeningen)"]
[]
["MUREN IN CONTACT MET DE GROND"]
[]
["MUUR INGEGRAVEN"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",null,"W/m²K","TR p.59"]
[]
["OPAKE DELEN IN CONTACT MET DE BUITENOMGEVING"]
[]
["referentie oppervlakte gevel + venster",null,"m²"]
[]
["GEVELS"]
[]
["GEVEL TYPE 1"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["DAKEN"]
[]
["DAK TYPE 1"]
["oppervlakte dak",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,{"$f":"IF(B70=\"\",\"\",VerticaalZoeken(A70,#REF!,IF(B70=\"buiten\",3,4),0))","v":""},"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oriëntatie","(phi)"]
["VLOEREN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-180,-157.5,-135,-112.5,-90,-67.5,-45,-22.5,0,22.5,45,67.5,90,112.5,135,157.5,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index",-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
["VLOER (BOVEN BUITENOMGEVING)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"helling",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(tèta)",22.5,1,0.96,0.97,0.98,0.99,1,1.01,1.02,1.03,1.03,1.03,1.02,1.01,1,0.99,0.98,0.97,0.96]
[" U-waarde",null,"W/m²K","TR","U = 1/(0.04 + Rf + 0.17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,0.92,0.92,0.94,0.96,0.99,1.01,1.03,1.04,1.05,1.04,1.03,1.01,0.99,0.96,0.94,0.92,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,3,0.83,0.84,0.86,0.9,0.94,0.99,1.03,1.05,1.06,1.05,1.03,0.99,0.94,0.9,0.86,0.84,0.83]
["DEUREN EN POORTEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,4,0.71,0.73,0.76,0.81,0.87,0.94,1,1.04,1.06,1.04,1,0.94,0.87,0.81,0.76,0.73,0.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.5,5,0.6,0.6,0.63,0.68,0.76,0.85,0.92,0.97,0.98,0.97,0.92,0.85,0.76,0.68,0.63,0.6,0.6]
["DEUR OPAAK ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,6,0.47,0.47,0.49,0.53,0.59,0.67,0.74,0.78,0.8,0.78,0.74,0.67,0.59,0.53,0.49,0.47,0.47]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.5,7,0.34,0.4,0.41,0.43,0.46,0.48,0.51,0.56000000000000005,0.57999999999999996,0.56000000000000005,0.51,0.48,0.46,0.43,0.41,0.4,0.34]
[" U-waarde",null,"W/m²K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
["TRANSPARANTE DELEN IN CONTACT MET DE BUITENOMGEVING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
["VENSTERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
["effectieve oppervlakte venster",{"$f":" SUM( B110, B130, B150, B170)","v":0},"m²"]
["percentage vensters in gevel",{"$f":" 'E1'!B105","v":1},"%",null,"sensitiviteit, enkel bij nieuwbouw"]
["oriëntatie gebouw",{"$f":" 'E1'!B106","v":180},"°",null,"nieuwbouw","0/45/90/135/180/-135/-90/-45"]
[null,null,null,null,"renovatie","0/90/180/-90"]
["VENSTER VOOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A108","v":"VENSTER VOOR"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster voor",{"$f":" B$105 * B109","v":0},"m²"]
["oppervlakte glas",{"$f":" B110 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":1.5349759112902144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":1.9994090745866737},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":2.5083008807969223},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":4.764218512073759},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":16.521529272695297},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":26.66519031181015},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":20.626752423795814},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":8.8101954049020144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":3.7128700047449081},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":3.0088785540192688},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":1.9266446966008337},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":1.3377366208827717}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M114*((1+COS(RADIANS($B114)))/2)","v":18.211499999999997},29.358499999999999,55.060499999999998,77.815999999999988,104.1925,105.82550000000001,108.559,94.678499999999985,65.177999999999997,41.996499999999997,21.477499999999999,14.271000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B115, Fixed!$E$177:$F$184, 2, FALSE)","v":0.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B114)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster voor",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 1, FALSE)","v":180},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$63","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL112:AL114)","v":26.886475911290212},{"$f":"SUM(AM112:AM114)","v":44.057909074586675},82.118800880796925,119.73021851207373,171.71402927269529,185.73069031181018,180.96575242379581,149.128695404902,101.5108700047449,64.425378554019261,32.364144696600832,21.078736620882772]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B116 = 1), B115 >= -120, B115 <= 120), B110, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL116*0.6","v":16.131885546774125},{"$f":"AM116*0.6","v":26.434745444752004},49.271280528478151,71.838131107244237,103.02841756361717,111.43841418708611,108.57945145427747,89.477217242941194,60.906522002846941,38.655227132411554,19.418486817960499,12.647241972529663]
["bediending",{"$f":" IF( NOT(B116 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL116*0.8*1.1","v":23.660098801935391},38.770959985636281,72.264544775101314,105.3625922906249,151.10834575997188,163.44300747439297,159.24986213294034,131.23325195631378,89.329565604175528,56.694333127536957,28.480447333008733,18.549288226376841]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B120*$B116+(1-$B120))*$B113)*$B111*AL117","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B118 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B118 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B122*$B116+(1-$B122))*$B113)*$B111*AL118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B110^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER ACHTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A128","v":"VENSTER ACHTER"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster achter",{"$f":" B$105 * B129","v":0},"m²"]
["oppervlakte glas",{"$f":" B130 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":74.252996731705863},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":102.56097435050376},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":127.00292833226173},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":118.84532066706211},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":100.3341592467328},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":81.628922120734941},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":82.756870885001803},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":116.55209464196633},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":156.81129660137179},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":145.60667616336923},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":94.085854602426735},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":62.050896103571411}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M134*((1+COS(RADIANS($B134)))/2)","v":27.189},43.831000000000003,82.203000000000003,116.176,155.55500000000001,157.99300000000002,162.07400000000001,141.351,97.308000000000007,62.699000000000005,32.065000000000005,21.306000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B135, Fixed!$E$177:$F$184, 2, FALSE)","v":1.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B134)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster achter",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 5, FALSE)","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$65","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL132:AL134)","v":108.58199673170587},{"$f":"SUM(AM132:AM134)","v":159.09197435050373},233.75592833226176,272.1713206670621,306.88915924673279,292.86192212073496,296.61087088500182,303.54309464196632,286.73929660137179,227.72567616336923,135.11085460242674,88.826896103571414]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B136 = 1), B135 >= -120, B135 <= 120), B130, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL136*0.6","v":65.149198039023517},95.45518461030224,140.25355699935704,163.30279240023725,184.13349554803966,175.71715327244098,177.96652253100109,182.12585678517979,172.04357796082306,136.63540569802154,81.066512761456039,53.296137662142847]
["bediending",{"$f":" IF( NOT(B136 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL136*0.8*1.1","v":95.552157123901182},140.00093742844331,205.70521693239039,239.51076218701471,270.0624601371249,257.7184914662468,261.01756637880163,267.11792328493038,252.33058100920721,200.39859502376495,118.89755205013556,78.167668571142855]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B140*$B136+(1-$B140))*$B133)*$B131*AL137","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B138 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B138 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B142*$B136+(1-$B142))*$B133)*$B131*AL138","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B130^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER LINKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A148","v":"VENSTER LINKS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster links",{"$f":" B$105 * B149","v":0},"m²"]
["oppervlakte glas",{"$f":" B150 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919794},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509622},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377999},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921651},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276174},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033276}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M154*((1+COS(RADIANS($B154)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B155, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B154)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster links",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 4, FALSE)","v":-90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$64","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL152:AL154)","v":47.469925606919794},{"$f":"SUM(AM152:AM154)","v":80.842824012509624},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627617,60.591229474525207,37.096862454033278]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B156 = 1), B155 >= -120, B155 <= 120), B150, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL156*0.6","v":28.481955364151876},48.505694407505771,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419965]
["bediending",{"$f":" IF( NOT(B156 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL156*0.8*1.1","v":41.773534534089421},71.141685131008487,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392305,53.320281937582195,32.645238959549289]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AL157","v":0},{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AM157","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B158 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B158 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AL158","v":0},{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AM158","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B150^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER RECHTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A168","v":"VENSTER RECHTS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B169","v":0},"m²"]
["oppervlakte glas",{"$f":" B170 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919787},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509615},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377998},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921693},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276166},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033272}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M174*((1+COS(RADIANS($B174)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B175, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B174)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster rechts",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL172:AL174)","v":47.469925606919787},{"$f":"SUM(AM172:AM174)","v":80.84282401250961},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627616,60.591229474525207,37.096862454033271]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B176 = 1), B175 >= -120, B175 <= 120), B170, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL176*0.6","v":28.481955364151872},48.505694407505764,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419961]
["bediending",{"$f":" IF( NOT(B176 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL176*0.8*1.1","v":41.773534534089414},71.141685131008472,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392304,53.320281937582195,32.645238959549282]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AL177","v":0},{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AM177","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B178 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B178 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AL178","v":0},{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AM178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B170^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A188","v":"DAK VENSTER 1"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B189","v":0},"m²"]
["oppervlakte glas",{"$f":" B190 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AL119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AM119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AN119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AO119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AP119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AQ119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AR119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AS119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AT119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AU119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AV119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AW119 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M194*((1+COS(RADIANS($B194)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B195, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B194)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 1",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL192:AL194)","v":119.4555},{"$f":"SUM(AM192:AM194)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B196 = 1), B195 >= -120, B195 <= 120), B190, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL196*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B196 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL196*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AL197","v":0},{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AM197","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B198 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B198 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AL198","v":0},{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AM198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B190^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A208","v":"DAK VENSTER 2"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B209","v":0},"m²"]
["oppervlakte glas",{"$f":" B210 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AL139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AM139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AN139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AO139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AP139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AQ139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AR139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AS139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AT139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AU139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AV139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AW139 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M214*((1+COS(RADIANS($B214)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B215, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B214)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 2",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL212:AL214)","v":119.4555},{"$f":"SUM(AM212:AM214)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B216 = 1), B215 >= -120, B215 <= 120), B210, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL216*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B216 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL216*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AL217","v":0},{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AM217","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B218 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B218 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AL218","v":0},{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AM218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B210^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["GORDIJNGEVELS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL ZONNEWINSTEN"]
[]
["GLASBOUWSTEENWANDEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"SUMIF($AK$112:$AK$185,$AK230,AL$112:AL$185)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",0,0,0,0,0,0,0,0,0,0,0,0]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["AANGRENZENDE VERWARMDE RUIMTEN (AVR)"]
[]
["BOUWKNOPEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["K-PEIL BEREKENING",{"$f":" $C$330","v":0},{"$f":" $A$2","v":"B+"}]
[]
[null,null,null,"PRESTATIES"]
[null,null,"A","U","U x A"]
["DELEN IN CONTACT MET DE GROND"]
[]
[{"$f":"'E3'!A25","v":"VLOER IN DIRECT CONTACT MET DE GROND"},null,{"$f":"'E3'!B26","v":0},{"$f":"'E3'!B27","v":{"$error":"#DIV/0!"}},{"$f":"D267*C267","v":{"$error":"#DIV/0!"}}]
[{"$f":"'E3'!A29","v":"VLOER BOVEN KELDER/KRUIPRUIMTE"},null,{"$f":"'E3'!B30","v":0},{"$f":"'E3'!B31","v":0},{"$f":"D268*C268","v":0}]
[{"$f":"'E3'!A39","v":"MUUR INGEGRAVEN"},null,{"$f":"'E3'!B40","v":0},{"$f":"'E3'!B41","v":0},{"$f":"D269*C269","v":0}]
[]
["TOTAAL GROND","A t,g",{"$f":"SUM(C267:C269)","v":0},"H g",{"$f":"SUM(E267:E269)","v":{"$error":"#DIV/0!"}}]
[]
["OPAKE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"'E3'!$A$49","v":"GEVEL TYPE 1"},null,{"$f":"'E3'!B50","v":0},{"$f":"'E3'!B51","v":1.6436831428227032},{"$f":"D275*C275","v":0}]
[{"$f":"'E3'!$A$53","v":"GEVEL TYPE 2"},null,{"$f":"'E3'!B54","v":0},{"$f":"'E3'!B55","v":1.6436831428227032},{"$f":"D276*C276","v":0}]
[{"$f":"'E3'!$A$57","v":"GEVEL TYPE 3"},null,{"$f":"'E3'!B58","v":0},{"$f":"'E3'!B59","v":1.6436831428227032},{"$f":"D277*C277","v":0}]
[{"$f":"'E3'!$A$61","v":"GEVEL TYPE 4"},null,{"$f":"'E3'!B62","v":0},{"$f":"'E3'!B63","v":1.6436831428227032},{"$f":"D278*C278","v":0}]
[]
[{"$f":"'E3'!A67","v":"DAK TYPE 1"},null,{"$f":"'E3'!B68","v":0},{"$f":"'E3'!B69","v":2.4672062517443485},{"$f":"D280*C280","v":0}]
[{"$f":"'E3'!A72","v":"DAK TYPE 2"},null,{"$f":"'E3'!B73","v":0},{"$f":"'E3'!B74","v":2.4672062517443485},{"$f":"D281*C281","v":0}]
[{"$f":"'E3'!A77","v":"DAK TYPE 3"},null,{"$f":"'E3'!B78","v":0},{"$f":"'E3'!B79","v":2.4672062517443485},{"$f":"D282*C282","v":0}]
[{"$f":"'E3'!A82","v":"DAK TYPE 4"},null,{"$f":"'E3'!B83","v":0},{"$f":"'E3'!B84","v":2.4672062517443485},{"$f":"D283*C283","v":0}]
[]
[{"$f":"'E3'!A89","v":"VLOER (BOVEN BUITENOMGEVING)"},null,{"$f":"'E3'!B90","v":0},{"$f":"'E3'!B91","v":0},{"$f":"D285*C285","v":0}]
[]
[{"$f":"'E3'!$A$95","v":"DEUR OPAAK "},null,{"$f":"'E3'!B96","v":0},{"$f":"'E3'!B97","v":0},{"$f":"D287*C287","v":0}]
[]
["TOTAAL OPAAK","A t,do",{"$f":"SUM(C275:C287)","v":0},"H do",{"$f":"SUM(E275:E287)","v":0}]
[]
["TRANSPARANTE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"A108","v":"VENSTER VOOR"},null,{"$f":"'E3'!B110","v":0},{"$f":"'E3'!B112","v":1.91},{"$f":"D293*C293","v":0}]
[{"$f":"'E3'!$A$128","v":"VENSTER ACHTER"},null,{"$f":"'E3'!B130","v":0},{"$f":"'E3'!B132","v":1.91},{"$f":"D294*C294","v":0}]
[{"$f":"'E3'!$A$148","v":"VENSTER LINKS"},null,{"$f":"'E3'!B150","v":0},{"$f":"'E3'!B152","v":1.91},{"$f":"D295*C295","v":0}]
[{"$f":"'E3'!$A$168","v":"VENSTER RECHTS"},null,{"$f":"'E3'!B170","v":0},{"$f":"'E3'!B172","v":1.91},{"$f":"D296*C296","v":0}]
[{"$f":" A188","v":"DAK VENSTER 1"},null,{"$f":" B190","v":0},{"$f":" B192","v":1.91},{"$f":"D297*C297","v":0}]
[{"$f":"A208","v":"DAK VENSTER 2"},null,{"$f":" B210","v":0},{"$f":" B212","v":1.91},0]
[]
["TOTAAL TRANSPARANT","A t,dt",{"$f":"SUM(C293:C298)","v":0},"H dt",{"$f":"SUM(E293:E298)","v":0}]
[]
["TOTAAL BUITEN","A t,d",{"$f":"C300+C289","v":0},"H d",{"$f":"E300+E289","v":0}]
[]
["BUILDING KNOTS FORFAIT"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 10 / 100, IF( Etot!$C$319 >= 4, 10 / 50, 10 * ( Etot!$C$319 + 2 ) / 300))","v":0.1}]
["C","Δ H d",{"$f":"$C306*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 3 / 100, IF( Etot!$C$319 >= 4, 3 / 50, 3 * ( Etot!$C$319 + 2 ) / 300))","v":0.03}]
["B+","Δ H d",{"$f":"$C309*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["TOTAAL AOR","A t,u",0,"H u",0]
[]
["RESULTS"]
[null,"A t",{"$f":"C271+C289+C300+C315","v":0},"m²"]
[null,"volumecompactheid",{"$f":"IF(C318=0,0,$B$7/C318)","v":0},"m"]
[]
["Without Building Knots","H t",{"$f":"$E$271+$E$289+$E$300","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C321=0,0,C321/C318)","v":{"$error":"#DIV/0!"}},"W/m²K"]
[]
["Building Knots Forfait","Δ H d",{"$f":" VLOOKUP($A$2, A306:D310, 3, FALSE)","v":0},"W/K"]
[]
[]
[{"$f":" $A$2","v":"B+"},"H t",{"$f":" C321 + SUM(C324) + E315","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C$318=0,0,C327/C$318)","v":0},"W/m²K"]
[]
[null,"K-LEVEL",{"$f":"IF(C$319<=1,C328*100,IF(C$319>=4,C328*50,(C328*300)/(C$319+2)))","v":0}]
[]
[]
[]
["INSTALLATIES"]
[]
[]
["VERWARMING / KOELING / BEVOCHTIGING / SANITAIR WARM WATER"]
[]
["VERWARMINGSSYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"verwarming en koeling per ruimte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja",null,null,"nee"]
["systeemnummer",2,null,"BVI tabel 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systeemnummer","f annih","a heat","a cool","f annih","a heat","a cool"]
["regeling verwaming en koeling per ruimte",{"$f":" Sim!$X$6","v":"Ja"},null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.08,0,0,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.04,0.13,0.06,0.04,0.13,0.06]
["f annih",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 2, 5),FALSE)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0.13,0.06,0,0.25,0.06]
["a heat",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 3, 6),FALSE)","v":0.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.04,0.13,7.0000000000000007E-2,0,0,0]
["a cool",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 4, 7),FALSE)","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0.04,0,0,0.34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.1,0.09,0.06,0,0,0]
["WARMTEOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0.04,0.01,0,0.39,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.1,0.09,7.0000000000000007E-2,0,0,0]
["f heat, pref",{"$f":" VLOOKUP( AL353, EPN_BXI_Tabel16, AL354)","v":0.8},null,"BVI (Tabel 9)",null,"dit wordt apart uitgerekend (EPU-WKK sheet) voor WKK en rechtstreeks in de berekening toegevoegd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
["η gen, heat, pref",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Heat, Pref / Power, Total",{"$f":" Sim!$T$37 / SUM( Sim!$T$37, Sim!$T$38)","v":0.36965120622085568}]
["omrekenfactor, pref",{"$f":" Sim!$X$29","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system",{"$f":" IF( ROUNDUP( AL352,1) = AL352, MIN( AL352 + 0.1, 1), ROUNDUP( AL352, 1))","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump",{"$f":" IF( Sim!$X$12 = \"Warmtepomp\", 2, 3)","v":3}]
["η gen, heat, npref",{"$f":" IF(Sim!$X$27 = \"nvt\", 1, Sim!$X$27)","v":1},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, npref",{"$f":" IF(Sim!$X$30 = \"nvt\", 1, Sim!$X$30)","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system","Heat pump","Other"]
["KOELINGOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0]
["actieve koeling geplaatst?","ja",null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.79,0.5]
["f cool, pref",{"$f":" VLOOKUP( AL372, BVI_Tabel10, 2)","v":1},null,"BVI (Tabel 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,0.4,0.93,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.97,1]
["η gen, cool, pref",{"$f":" IF( B360 = \"ja\", Sim!$X$41, 5)","v":2.8},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.97,1]
["omrekenfactor, pref",{"$f":" Sim!$X$43","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.98,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.98,1]
["η gen, cool, npref",{"$f":" IF( B360 = \"ja\", Sim!$X$42, 5)","v":5},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1,1]
["omrekenfactor",{"$f":" Sim!$X$44","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[]
["HULPENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Cool, Pref / Power, Total",{"$f":" Sim!$T$42 / SUM( Sim!$T$42, Sim!$T$43 )","v":1}]
["ELEKTRISCH HULPENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system",{"$f":" IF( ROUNDUP( AL371,1) = AL371, MIN( AL371 + 0.1, 1), ROUNDUP( AL371, 1))","v":1}]
[]
["f ctrl, heat",{"$f":" Sim!$X$84","v":0.5},null,"BVI",0,"geen verwarming met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 10"]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in warmwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system","All"]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1]
["f ctrl, cool",{"$f":" IF(B360 = \"nee\", 0, Sim!$X$85)","v":0.5},null,"BVI",0,"geen koeling met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in gekoeldwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.8]
["WAAKVLAMMEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1]
["aantal waakvlammen",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,0.7,1]
[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,0.8,1]
["BEVOCHTIGING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1]
[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,1,1]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["r hum",1,null,"BVI",0,"geen bevochtigingsinstallatie"]
[null,null,null,null,0.4,"als bevochtigingsinstallatie speciaal geschikt is gemaakt voor het transporteren van vocht vanuit de afvoer-lucht naar de toevoerlucht"]
[null,null,null,null,1,"andere gevallen"]
[]
["η gen, heat, pref",1,null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, pref",2.5,null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5"]
[]
["SANITAIR WARM WATER"]
[]
["SANITAIR WARM WATER OPWEKKER"]
[]
["zonne-energie voor ruimteverwarming","nee"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CIRCULATIELEIDING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TAPPUNTEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["VENTILATIE"]
[]
["luchtdichtheidswaarde",3,"m³/(h.m²)","BVI "]
[]
["ventilatiesysteem",{"$f":" Sim!$X$77","v":"C"},null,null,"A,B, C,D"]
["nachtwerking",0,null,"BVI ",0,"zonder automatische nachtwerking"]
[null,null,null,null,1,"met automatische nachtwerking"]
[]
["r fans",{"$f":" IF( B467 = \"C\", 0, IF( B500 > 0, 0.8, 0.6))","v":0},null,"BVI ",0,"C: natuurlijke toevoer, mechanische afvoer "]
[null,null,null,null,0.6,"D: mechanische toevoer, mechanische afvoer"]
[null,null,null,null,0.8,"D: met recirculatie of met warmteterugwinning"]
[null,null,null,null,0.3,"B: mechanische toevoer, natuurlijke afvoer"]
[null,null,null,null,0.5,"andere gevallen"]
[]
["f vent, heat",0.3,null,"BVI ",0.3,"alle gevallen"]
["f vent, cool",{"$f":"Sim!$X$86","v":1},null,"BVI ",1,"natuurlijke ventilatie"]
[null,null,null,null,1,"mechanische ventilatie met nachtwerking"]
[null,null,null,null,0.3,"mechanische ventilatie zonder nachtwerking"]
[]
["Minimum Flow Rates","Ja"]
[]
[null,null,null,null,null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5"]
["V supply, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I485:M485))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
["V extr, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I486:M486))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
[]
["SFP supply",{"$f":" Sim!$X$78","v":0},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
["SFP extraction",{"$f":" Sim!$X$79","v":0.186},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
[]
["P Fan Coils",null,"W","Only E1 is linked to the Sim sheet"]
["f ctrl Fan Coils",1]
["f ctrl",{"$f":" Sim!$X$80","v":1},null,"BVI (Tabel 12)",null,"regeling van de ventilatoren"]
[]
["c sys",null,"Wh/m³","BVI ",0,"A: natuurlijke toevoer, natuurlijk afvoer"]
[null,null,null,null,0.33,"C: natuurlijke toevoer, mechanische afvoer"]
[null,null,null,null,0.55000000000000004,"B, D: mechanische toevoer, natuurlijke of mechanische afvoer, zonder koeling van de inblaaslucht"]
[null,null,null,null,0.85,"andere gevallen"]
["indien D: mechanische toevoer, mechanische afvoer"]
["r p",{"$f":" Sim!$X$81","v":0},null,"BVI ",0,"geen warmteterugwinapparaat"]
[null,null,null,null,0.95,"warmteterugwinapparaat met automatische aanpassing van de instelwaarden dmv continue meting toe- en afvoerdebiet"]
[null,null,null,null,0.85,"andere gevallen"]
["η test",{"$f":" Sim!$X$82 / 100","v":0},null,"BVI "]
["bypass",{"$f":" Sim!$X$83","v":1},null,"BVI ",0,"bypass: volledig afgesloten"]
[null,null,null,null,0.5,"bypass: gedeeltelijk afgesloten"]
[null,null,null,null,1,"geen bypass"]
[]
["VERLICHTING"]
[null,null,null,null,null,null,null,null,{"$f":" I$7","v":"Ruimte 1"},{"$f":" J$7","v":"Ruimte 2"},"Ruimte 3","Ruimte 4","Ruimte 5"]
[null,null,null,null,null,null,"m² venster"]
[null,null,null,null,null,null,"lux"]
[null,null,null,null," daylight is…",null,"sufficient",null,{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * I510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), I8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * J510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), J8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * K510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), K8)","v":0}]
[null,null,null,null,null,null,"not sufficient",null,{"$f":" I8 - I512","v":0},{"$f":" J8 - J512","v":0},{"$f":" K8 - K512","v":0}]
[null,null,null,null,null,null,"f switch",null,{"$f":" IF(Lists!$G$510 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(OR(Lists!$G$514 = Lists!$E$528,Lists!$G$514 = Lists!$E$529), 1, 0.8)","v":1},null,null,null,"BVI (Tabel 13)"]
[null,null,null,null,null,null,"f mod dayl",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.636, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"f mod artif",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.818, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[]
["W light",{"$f":"SUM(I518:M519)","v":0},"kWh",null,null,null,null,null,{"$f":" I517 / 100 * I511 / 1000 * I512 * I514 * (I515 * 2200 + I516 * 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J512 * J514 * (J515 * 2200 + J516 * 150)","v":0},{"$f":" K517 / 100 * K511 / 1000 * K512 * K514 * (K515 * 2200 + K516 * 150)","v":0},{"$f":" L517 / 100 * L511 / 1000 * L512 * L514 * (L515 * 2200 + L516 * 150)","v":0},0]
[" r light",1,null,"BVI ",0.3,"als verlichting forfaitair bepaald",null,null,{"$f":" I517 / 100 * I511 / 1000 * I513 * I514 * I516 * (2200 + 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J513 * J514 * J516 * (2200 + 150)","v":0},0,0,0]
["totaal vermogen armaturen",{"$f":" SUM(I520:M520)","v":0},"W",null,0.5,"als 70% van de verlichting afgezogen wordt",null,null,{"$f":" I517 / 100 * I511 * I8","v":0},{"$f":" J517 / 100 * J511 * J8","v":0},0,0,0]
["aantal armaturen",{"$f":" SUM(I521:M521)","v":0},null,"voor EPB input",1,"alle andere gevallen",null,null,{"$f":" I520","v":0},{"$f":" J520","v":0},{"$f":" K520","v":0},{"$f":" L520","v":0},0]
[]
["Lrmr"]
["Lrmr-factor",{"$f":"SUM(I524:M524)","v":0},null,null,null,null,null,null,{"$f":"10^(-3)*(I523^(0.8)*(2200+150)*Af)","v":0},{"$f":"10^(-3)*(J523^0.8*(2200+150)*J8)","v":0},{"$f":"10^(-3)*(K523^0.8*(2200+150)*K8)","v":0},{"$f":"10^(-3)*(L523^0.8*(2200+150)*L8)","v":0},{"$f":"10^(-3)*(M523^0.8*(2200+150)*M8)","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,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN THERMISCHE ZONNE-ENERGIE",null,null,null,null,"Bij lineaire beschaduwingfactor = 1 krijgen we een opbrengst van 756 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad = A * aantal * I shad",null,null,null,"Tegenwoordig wordt gerekend met 850-890 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * I unshad",null,null,null,"De opbrengst zonder enige beschaduwing (factor 1) is dus nog steeds een onderschatting van de werkelijke gemiddelde opbrengst en dekt dus ruimschoots de effecten van potentiële kleinschalige beschaduwing door obstakels en de horizon"]
["FOTOVOLTAISCHE ZONNE-ENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * (I dir, unshad + I dif, unshad + I refl, unshad)"]
[]
["P pv",{"$f":" SUM(C280:C283) * 0.8 * 0.55 * 190","v":0},"W",null,"0.8 = beschikbaarheid dak, 0.55 = ratio m² PV / m² beschikbaar dakoppervlak, 190 = energiedichtheid PV module in W / m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad",0,0,0,0,0,0,0,0,0,0,0,0]
["aantal",1]
["helling",{"$f":" Sim!X126","v":0},"°",null,"bepalend voor de ratio m² PV / m² beschikbaar dakoppervlak"]
["oriëntatie",{"$f":" IF( B$106 > 90, $B106 - 180, IF($B106 < -90, $B106 + 180, B$106))","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
["c pv",1,null,"BV ",1,"tenzij gedetailleerdere schaduwberekening"]
["RF pv",0.75,null,"BV Tabel 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W pv",{"$f":"$B538 * $B539 * $B542 *$B543 * AL545 / 3600","v":0},{"$f":"$B538*$B539*$B542*$B543*AM545/3600","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, collector 1",{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AL528 + 1, FALSE)","v":90.153938614574955},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AM528 + 1, FALSE)","v":152.63563046009915},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AN528 + 1, FALSE)","v":276.52226741439682},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AO528 + 1, FALSE)","v":398.38774526693464},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AP528 + 1, FALSE)","v":527.7364883918342},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AQ528 + 1, FALSE)","v":542.21179698862193},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AR528 + 1, FALSE)","v":529.87214247494239},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AS528 + 1, FALSE)","v":481.14750610376751},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AT528 + 1, FALSE)","v":363.46573856457559},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AU528 + 1, FALSE)","v":230.23546903859059},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AV528 + 1, FALSE)","v":113.27004260883331},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AW528 + 1, FALSE)","v":70.381403376769143}]
[]
[]
["WARMTEKRACHTKOPPELING"]
[]
["WKK als preferente warmteopwekker",{"$f":" Sim!$X$9","v":"Nee"},null,null,"ja, nee"]
["WKK als preferente koelingsopwekker","nee",null,null,"ja, nee"]
["ε elektrisch",{"$f":" Sim!$X$28","v":0},null,"BVI p. 75 (Tabel 16)"]
["ε thermisch",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BVI p. 75 (Tabel 16)"]
[]
[]
[]
[]
["E-PEIL BEREKENING","E PEIL",{"$f":"O914","v":{"$error":"#DIV/0!"}}]
[]
[]
["volume",{"$f":"B7","v":0},"m³"]
["C",{"$f":"B15","v":0},"J/K"]
["totale verliesoppervlakte",{"$f":"C318","v":0},"m²"]
["volumecompactheid",{"$f":"C319","v":0},"m"]
["Ht, heat",{"$f":" $C$327","v":{"$error":"#DIV/0!"}},"W/K"]
["gemiddelde U-waarde",{"$f":"C328","v":0},"W/m²K"]
[]
[null,"JAN","FEB","MRT","APR","MEI","JUN","JUL","AUG","SEP","OKT","NOV","DEC"]
["t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["tèta e, V, cool, m",16,16,16,16,16,18.2,19.600000000000001,19.600000000000001,17.2,16,16,16]
["Xh,m",0.38,0.37,0.23,0.08,0.03,0,0,0,0,0.02,0.25,0.36]
[]
["RUIMTEVERWARMING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["Ht, heat",{"$f":"$B$565","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$580*(23-B570)*B569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-C570)*C569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-D570)*D569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B582:M582)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.04*B465*At","v":0},"m³/h"]
["r preh, heat",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, heat",{"$f":"f_vent_heat","v":0.3}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, heat",{"$f":"0.34*(B584+B585*B586*B587)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$588*(23-B570)*B569","v":0},{"$f":"$B$588*(23-C570)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B590:M590)","v":0}]
[]
["» Q VERLIES",{"$f":"SUM(B590,B582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B592:M592)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+$B$519*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*C816*3.6/C569)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B596:M596)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL230","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B600:M600)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B596,B600)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B602:M602)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
["thau",{"$f":"B15/(3.6*(B588+B580))","v":{"$error":"#DIV/0!"}}]
["a",{"$f":"0.8+B605/70","v":{"$error":"#DIV/0!"}}]
["gamma m",{"$f":"B602/B592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B607>=2.5,1/B607,IF(B607=1,$B$606/($B$606+1),(1-B607^$B$606)/(1-B607^($B$606+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B611:M611)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f heat, net",{"$f":"IF(O611/(O611+O730)>0.9,0.9,O611/(O611+O730))","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_heat+f_annih/$B$615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B618:M618)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",{"$f":"f_heat_pref","v":0.8}]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"nu_gen_heat_pref","v":0.87867000000000006},0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006]
["» EINDENERGIE ST SYSTEEM",{"$f":"B623*B618","v":0},{"$f":"C623*C618","v":0},{"$f":"D623*D618","v":0},{"$f":"E623*E618","v":0},0,0,0,0,0,0,{"$f":"L623*L618","v":0},0,null,{"$f":"SUM(B626:M626)","v":0}]
["» EINDENERGIE PREF",{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!C146, $B$622) * ( 1 - B623 ) * B618 / B625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!D146, $B$622) * ( 1 - C623 ) * C618 / C625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!E146, $B$622) * ( 1 - D623 ) * D618 / D625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!F146, $B$622) * ( 1 - E623 ) * E618 / E625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!G146, $B$622) * ( 1 - F623 ) * F618 / F625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!H146, $B$622) * ( 1 - G623 ) * G618 / G625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!I146, $B$622) * ( 1 - H623 ) * H618 / H625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!J146, $B$622) * ( 1 - I623 ) * I618 / I625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!K146, $B$622) * ( 1 - J623 ) * J618 / J625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!L146, $B$622) * ( 1 - K623 ) * K618 / K625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!M146, $B$622) * ( 1 - L623 ) * L618 / L625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!N146, $B$622) * ( 1 - M623 ) * M618 / M625","v":0},null,{"$f":"SUM(B627:M627)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as, verwarming"]
[]
["» EINDENERGIE NIET PREF",{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!C146 ), IF( B629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - B623 ) * B618 / B629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!D146 ), IF( C629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - C623 ) * C618 / C629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!E146 ), IF( D629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - D623 ) * D618 / D629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!F146 ), IF( E629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - E623 ) * E618 / E629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!G146 ), IF( F629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - F623 ) * F618 / F629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!H146 ), IF( G629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - G623 ) * G618 / G629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!I146 ), IF( H629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - H623 ) * H618 / H629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!J146 ), IF( I629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - I623 ) * I618 / I629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!K146 ), IF( J629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - J623 ) * J618 / J629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!L146 ), IF( K629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - K623 ) * K618 / K629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!M146 ), IF( L629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - L623 ) * L618 / L629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!N146 ), IF( M629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - M623 ) * M618 / M629","v":0},null,{"$f":"SUM(B631:M631)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["EIND ENERGIEVERBRUIK",{"$f":"B631+B627+B626","v":0},{"$f":"C631+C627+C626","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B633:M633)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL538","v":0},{"$f":"AM538","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",{"$f":"IF(AL633=0,0,MIN(MAX(0,(0.16+0.015*(AL632/AL633))),0.8))","v":0},{"$f":"IF(AM633=0,0,MIN(MAX(0,(0.16+0.015*(AM632/AM633))),0.8))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["omrekenfactor pref",{"$f":"f_p_heat_pref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL632=0,0,MIN(1,AL635*AL633/AL632))","v":0},{"$f":"IF(AM632=0,0,MIN(1,AM635*AM633/AM632))","v":0},{"$f":"IF(AN632=0,0,MIN(1,AN635*AN633/AN632))","v":0},{"$f":"IF(AO632=0,0,MIN(1,AO635*AO633/AO632))","v":0},{"$f":"IF(AP632=0,0,MIN(1,AP635*AP633/AP632))","v":0},{"$f":"IF(AQ632=0,0,MIN(1,AQ635*AQ633/AQ632))","v":0},0,0,0,0,0,0]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B627*B637","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B639:M639)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B631*B641","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B643:M643)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B643+B639","v":0},{"$f":"C643+C639","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B645:M645)","v":0}]
[]
[]
["SANITAIR WARM WATER"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, sww, pref, m",{"$f":" f_sww_pref","v":0.68}]
["f, as, sww, m",{"$f":" AL673","v":0},{"$f":" AM673","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE ST SYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B663:M663)","v":0}]
[]
["opwekkingsrendement pref",{"$f":" $B$402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B667:M667)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":" $B$405","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE NIET PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B671:M671)","v":0}]
[]
["EIND ENERGIEVERBRUIK"]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":" f_p_sww_pref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":" B667 * B677","v":0},{"$f":" C667 * C677","v":0},{"$f":" D667 * D677","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B679:M679)","v":0}]
[]
["omrekenfactor niet pref",{"$f":" f_p_sww_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":" B671 * B681","v":0},{"$f":" C671 * C681","v":0},{"$f":" D671 * D681","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B683:M683)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":" SUM(B679, B683)","v":0},{"$f":" SUM(C679, C683)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B685:M685)","v":0}]
[]
[]
["KOELING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["gekoelde vloeroppervlakte"]
[]
["Ht, cool",{"$f":" IF( $A$2 = \"C\", $C$321, $B$565)","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$696*(23-(B570+2))*B569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B698:M698)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.48*At","v":0},"m³/h"]
["r preh, cool",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*B504*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, cool",{"$f":"f_vent_cool","v":1}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, cool",{"$f":"0.34*(B700+B701*B702*B703)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$704*(23-B571)*B569","v":0},{"$f":"$B$704*(23-C571)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B706:M706)","v":0}]
[]
["» Q VERLIES",{"$f":"B698+B706","v":{"$error":"#DIV/0!"}},{"$f":"C698+C706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B708:M708)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B712:M712)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL231","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B716:M716)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B712,B716)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B718:M718)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["thau",{"$f":"B15/(3.6*(B696+B704))","v":{"$error":"#DIV/0!"}}]
["b",{"$f":"1.83+B722/83","v":{"$error":"#DIV/0!"}}]
["lambda  m",{"$f":"B708/B718","v":{"$error":"#DIV/0!"}},{"$f":"C708/C718","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B724>=2.5,1/B724,IF(B724=1,$B$723/($B$723+1),(1-B724^$B$723)/(1-B724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(C724>=2.5,1/C724,IF(C724=1,$B$723/($B$723+1),(1-C724^$B$723)/(1-C724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["w",{"$f":"IF(B360=\"ja\",1.5,1)","v":1.5},null,"actieve koeling = 1.5 ; geen actieve koeling = 1.0"]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B730:M730)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f cool, net",{"$f":"1-B615","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_cool+f_annih/$B$734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B737:M737)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, cool, pref, m",{"$f":"f_cool_pref","v":1}]
["opwekkingsrendement pref",{"$f":"nu_gen_cool_pref","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
[]
["» EINDENERGIE PREF",{"$f":" $B$741 * B737 / B742","v":0},{"$f":" $B$741 * C737 / C742","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B744:M744)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_cool_npref","v":5},5,5,5,5,5,5,5,5,5,5,5]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B746=0,0,(1-$B$741)*B737/B746)","v":0},{"$f":"IF(C746=0,0,(1-$B$741)*C737/C746)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B748:M748)","v":0}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"B748+B744+B743","v":0},{"$f":"C748+C744+C743","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B750:M750)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":"f_p_cool_pref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B744*B754","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B756:M756)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_cool_npref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B748*B758","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B760:M760)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B760+B756","v":0},{"$f":"C760+C756","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B762:M762)","v":0}]
[]
[]
["BEVOCHTIGING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["r hum",{"$f":"$B$389","v":1},"m³/h"]
["V supply, design",{"$f":" MAX( V_supply_min, V_supply_design)","v":0},"m³/h"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"2.5*$B$771*B572*$B$772","v":0},{"$f":"2.5*$B$771*C572*$B$772","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B774:M774)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B774","v":0},{"$f":"C774","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B779:M779)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"we beschouwen elektrische stoombevochting voor alle scenariovarianten"]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL798,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"$B$393","v":1},{"$f":"$B$393","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» EINDENERGIE PREF",{"$f":"$B$622*(1-B784)*B779/B786","v":0},{"$f":"$B$622*(1-C784)*C779/C786","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B788:M788)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as"]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B790=0,0,(1-$B$622)*(1-B784)*B779/B790)","v":0},{"$f":"IF(C790=0,0,(1-$B$622)*(1-C784)*C779/C790)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B792:M792)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL793:AW793)","v":0}]
["EIND ENERGIEVERBRUIK",{"$f":"B792+B788","v":0},{"$f":"C792+C788","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B794:M794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL729","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL794:AW794)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
["omrekenfactor pref",{"$f":"$B$394","v":2.5},{"$f":"$B$394","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL793=0,1,AL796*AL794/AL793)","v":1},{"$f":"IF(AM793=0,1,AM796*AM794/AM793)","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B788*B798","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B800:M800)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B792*B802","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B804:M804)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B804+B800","v":0},{"$f":"C804+C800","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B806:M806)","v":0}]
[]
[]
["HULPENERGIE"]
[]
["HULPENERGIE VOOR VENTILATOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl",{"$f":"B493","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$814*$B$813*$B$815*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B816:M816)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B816","v":0},{"$f":"$B$818*3.6*C816","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B820:M820)","v":0}]
[]
["HULPENERGIE VOOR VENTILO-CONVECTOREN"]
[]
["P inst",{"$f":"  $B$491","v":0}]
["f ctrl Fan Coils",{"$f":" B492","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$825*$B$824*$B$826*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B827:M827)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B827","v":0},{"$f":"$B$818*3.6*C827","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B831:M831)","v":0}]
[]
["HULPENERGIE VOOR CIRCULATIEPOMPEN"]
[]
["f ctrl, heat",{"$f":"f_ctrl_heat","v":0.5}]
["f ctrl, cool",{"$f":"f_ctrl_cool","v":0.5}]
["W pumps",{"$f":"0.07*B569*(f_ctrl_heat*Af+f_ctrl_cool*Af)","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B837:M837)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK CIRCULATIEPOMPEN",{"$f":"$B$818*3.6*B837","v":0},{"$f":"$B$818*3.6*C837","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B841:M841)","v":0}]
[]
["HULPENERGIE VOOR WAAKVLAMMEN"]
[]
["Q pilot, m",{"$f":"aantal_waakvlammen*80*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B845:M845)","v":0},"MJ"]
[]
["f p (aardgas)",1]
[]
["PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN",{"$f":"B845*$B$847","v":0},{"$f":"C845*$B$847","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B849:M849)","v":0}]
[]
[]
["PRIMAIR ENERGIEVERBRUIK TOTAAL",{"$f":"B820+B831+B841+B849","v":0},{"$f":"C820+C831+C841+C849","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B852:M852)","v":0}]
[]
[]
["VERLICHTING"]
[]
["W light",{"$f":"B518","v":0},"kWh"]
["W light, ctrl",0,"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B860*3.6*(B857+B858)","v":0}]
[]
["ENERGIEBESPARING DOOR FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
[]
["MAANDELIJKSE ENERGIEOPWEKKING"]
[]
["» ZIE BEREKENINGEN ",{"$f":"AL543","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":" SUM(B868:M868)","v":0}]
[]
["PRIMAIRE ENERGIEVERBRUIK"]
[]
["f p elektriciteit",2.5]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B868*$B$872*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B874:M874)","v":0}]
[]
["ENERGIEBESPARING DOOR GEBOUWGEBONDEN WKK"]
[]
["Q cogen, heat",{"$f":"IF($B$550=\"Ja\",B627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Q cogen, cool",{"$f":"IF($B$551=\"Ja\",B744,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["W cogen, m",{"$f":"IF(B878+B879=0,0,(epsilon_elek/3.6)*((B878+B879)/epsilon_th))","v":0},{"$f":"IF(C878+C879=0,0,(epsilon_elek/3.6)*((C878+C879)/epsilon_th))","v":0},0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B880:M880)","v":0},"kWh"]
[]
["f p elektriciteit",1.8]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B880*$B$882*3.6","v":0},{"$f":"C880*$B$882*3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B884:M884)","v":0}]
[]
[]
[]
[]
[]
[]
["RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh","kWh/m²"]
[]
["E RUIMTEVERWARMING",{"$f":"B645","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B893:M893)","v":0},{"$f":"O893/3.6","v":0}]
[]
["E KOELING",{"$f":"B762","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B895:M895)","v":0},{"$f":"O895/3.6","v":0}]
[]
["E BEVOCHTIGING",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B897:M897)","v":0},0]
[]
["E SANITAIR WARM WATER",{"$f":" B685","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B899:M899)","v":0},{"$f":"O899 / 3.6","v":0}]
[]
["E HULPENERGIE",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B901:M901)","v":0},0]
[]
["E VERLICHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O862","v":0},0]
[]
["E FOTOVOLTAÏSCHE ZONNE-ENERGIE",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B905:M905)","v":0},0]
[]
["E WARMTEKRACHTKOPPELING",{"$f":"B884","v":0},{"$f":"C884","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B907:M907)","v":0},0]
[]
[]
["E KARAKTERISTIEK ",{"$f":"B893+B895+B897+B899+B901+B903-B905-B907","v":0},{"$f":"C893+C895+C897+C899+C901+C903-C905-C907","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"O893+O895+O897+O899+O901+O903-O905-O907","v":0},{"$f":"O910 / 3.6","v":0}]
[]
["E CARACTERISTIC REF FL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF FL",null,{"$f":"SUMPRODUCT(C912:C916,E912:E916)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL FL",null,{"$f":"ROUNDUP($O$910/$O$912 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":" MAX( V_supply_design, V_supply_min ) - V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
["E CHARACTERISTIC REF WL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF WL",null,{"$f":"SUMPRODUCT(C918:C922,E918:E922)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL WL",null,{"$f":"ROUNDUP(O$910/$O$918 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":"MAX(V_supply_design,V_supply_min)-V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"E LEVEL SIM",null,{"$f":"IF($A$1=\"FL\",O914,O920)","v":{"$error":"#DIV/0!"}}]

{"sheet":"E4","index":17,"n_rows":924,"n_cols":55,"rows_kept":924,"cut":false,"hidden":true,"merged":[]}
["VL"]
[{"$f":" 'E1'!A2","v":"B+"}]
[]
["ALGEMENE GEGEVENS VAN DE ENERGIESECTOR"]
[]
[]
["beschermd volume BV",null,"m³","BVI ",null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5","Ruimte 6","Ruimte 7","Ruimte 8"]
["gebruiksoppervlakte Af",{"$f":"SUM(I8:P8)","v":0},"m²","BVI "]
[null,null,"m²/pers","BX (Tabel 1)","NBN D 50-001 tabel 1 en tabel 11 en 12 van EN 13779"]
["n design",{"$f":"SUM(I10:P10)","v":0},"pers","BVI ","n design: op basis van ventilatie-eisen"]
["V supply, min",{"$f":"SUM(I11:P11)","v":0},"m³/h","BVI ","V supply, min: op basis van ventilatie-eisen"]
[]
["specifieke effectieve thermische warmtecapaciteit Dj",55,"kJ/(m²K)","BVI (Tabel 6)  (waarde BVj ontstentenis = 55 kJ/(m²K)"]
[]
["effectieve warmte capaciteit C",{"$f":"B8*B13","v":0},"kJ/K","BVI "]
[]
[]
["OPBOUW VAN DE BOUWDELEN"]
[]
[]
["DELEN IN CONTACT MET DE GROND"]
[]
["VLOEREN IN CONTACT MET DE GROND"]
[]
["VLOER IN DIRECT CONTACT MET DE GROND"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Sim!$J$16","v":{"$error":"#DIV/0!"}},"W/m²K","TR p.35","U ind = U eff * 1/(U eff + 1); U eff = 1/(0.0 + Rf + 0.17)  "]
[]
["VLOER BOVEN KELDER/KRUIPRUIMTE"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Fixed!A$44","v":0},"W/m²K","TR p.36","U ind = U eff * b; U eff = 1/(0.17 + Rf + 0.17)"]
[null,null,null,null,"b = ",0.5,"kelderruimte zonder buitenvenster of buitendeur"]
[null,null,null,null,null,0.8,"kelderruimte met buitenvenster of buitendeur"]
[null,null,null,null,null,1,"kruipruimte sterk geventileerd (niet luchtdicht of permanente ventilatieopeningen)"]
[null,null,null,null,null,0.8,"kruipruimte niet of zwak geventileerd (luchtdicht, geen of kleine ventilatieopeningen)"]
[]
["MUREN IN CONTACT MET DE GROND"]
[]
["MUUR INGEGRAVEN"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",null,"W/m²K","TR p.59"]
[]
["OPAKE DELEN IN CONTACT MET DE BUITENOMGEVING"]
[]
["referentie oppervlakte gevel + venster",null,"m²"]
[]
["GEVELS"]
[]
["GEVEL TYPE 1"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["DAKEN"]
[]
["DAK TYPE 1"]
["oppervlakte dak",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,{"$f":"IF(B70=\"\",\"\",VerticaalZoeken(A70,#REF!,IF(B70=\"buiten\",3,4),0))","v":""},"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oriëntatie","(phi)"]
["VLOEREN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-180,-157.5,-135,-112.5,-90,-67.5,-45,-22.5,0,22.5,45,67.5,90,112.5,135,157.5,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index",-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
["VLOER (BOVEN BUITENOMGEVING)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"helling",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(tèta)",22.5,1,0.96,0.97,0.98,0.99,1,1.01,1.02,1.03,1.03,1.03,1.02,1.01,1,0.99,0.98,0.97,0.96]
[" U-waarde",null,"W/m²K","TR","U = 1/(0.04 + Rf + 0.17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,0.92,0.92,0.94,0.96,0.99,1.01,1.03,1.04,1.05,1.04,1.03,1.01,0.99,0.96,0.94,0.92,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,3,0.83,0.84,0.86,0.9,0.94,0.99,1.03,1.05,1.06,1.05,1.03,0.99,0.94,0.9,0.86,0.84,0.83]
["DEUREN EN POORTEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,4,0.71,0.73,0.76,0.81,0.87,0.94,1,1.04,1.06,1.04,1,0.94,0.87,0.81,0.76,0.73,0.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.5,5,0.6,0.6,0.63,0.68,0.76,0.85,0.92,0.97,0.98,0.97,0.92,0.85,0.76,0.68,0.63,0.6,0.6]
["DEUR OPAAK ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,6,0.47,0.47,0.49,0.53,0.59,0.67,0.74,0.78,0.8,0.78,0.74,0.67,0.59,0.53,0.49,0.47,0.47]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.5,7,0.34,0.4,0.41,0.43,0.46,0.48,0.51,0.56000000000000005,0.57999999999999996,0.56000000000000005,0.51,0.48,0.46,0.43,0.41,0.4,0.34]
[" U-waarde",null,"W/m²K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
["TRANSPARANTE DELEN IN CONTACT MET DE BUITENOMGEVING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
["VENSTERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
["effectieve oppervlakte venster",{"$f":" SUM( B110, B130, B150, B170)","v":0},"m²"]
["percentage vensters in gevel",{"$f":" 'E1'!B105","v":1},"%",null,"sensitiviteit, enkel bij nieuwbouw"]
["oriëntatie gebouw",{"$f":" 'E1'!B106","v":180},"°",null,"nieuwbouw","0/45/90/135/180/-135/-90/-45"]
[null,null,null,null,"renovatie","0/90/180/-90"]
["VENSTER VOOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A108","v":"VENSTER VOOR"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster voor",{"$f":" B$105 * B109","v":0},"m²"]
["oppervlakte glas",{"$f":" B110 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":1.5349759112902144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":1.9994090745866737},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":2.5083008807969223},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":4.764218512073759},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":16.521529272695297},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":26.66519031181015},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":20.626752423795814},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":8.8101954049020144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":3.7128700047449081},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":3.0088785540192688},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":1.9266446966008337},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":1.3377366208827717}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M114*((1+COS(RADIANS($B114)))/2)","v":18.211499999999997},29.358499999999999,55.060499999999998,77.815999999999988,104.1925,105.82550000000001,108.559,94.678499999999985,65.177999999999997,41.996499999999997,21.477499999999999,14.271000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B115, Fixed!$E$177:$F$184, 2, FALSE)","v":0.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B114)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster voor",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 1, FALSE)","v":180},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$63","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL112:AL114)","v":26.886475911290212},{"$f":"SUM(AM112:AM114)","v":44.057909074586675},82.118800880796925,119.73021851207373,171.71402927269529,185.73069031181018,180.96575242379581,149.128695404902,101.5108700047449,64.425378554019261,32.364144696600832,21.078736620882772]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B116 = 1), B115 >= -120, B115 <= 120), B110, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL116*0.6","v":16.131885546774125},{"$f":"AM116*0.6","v":26.434745444752004},49.271280528478151,71.838131107244237,103.02841756361717,111.43841418708611,108.57945145427747,89.477217242941194,60.906522002846941,38.655227132411554,19.418486817960499,12.647241972529663]
["bediending",{"$f":" IF( NOT(B116 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL116*0.8*1.1","v":23.660098801935391},38.770959985636281,72.264544775101314,105.3625922906249,151.10834575997188,163.44300747439297,159.24986213294034,131.23325195631378,89.329565604175528,56.694333127536957,28.480447333008733,18.549288226376841]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B120*$B116+(1-$B120))*$B113)*$B111*AL117","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B118 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B118 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B122*$B116+(1-$B122))*$B113)*$B111*AL118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B110^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER ACHTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A128","v":"VENSTER ACHTER"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster achter",{"$f":" B$105 * B129","v":0},"m²"]
["oppervlakte glas",{"$f":" B130 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":74.252996731705863},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":102.56097435050376},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":127.00292833226173},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":118.84532066706211},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":100.3341592467328},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":81.628922120734941},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":82.756870885001803},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":116.55209464196633},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":156.81129660137179},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":145.60667616336923},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":94.085854602426735},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":62.050896103571411}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M134*((1+COS(RADIANS($B134)))/2)","v":27.189},43.831000000000003,82.203000000000003,116.176,155.55500000000001,157.99300000000002,162.07400000000001,141.351,97.308000000000007,62.699000000000005,32.065000000000005,21.306000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B135, Fixed!$E$177:$F$184, 2, FALSE)","v":1.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B134)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster achter",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 5, FALSE)","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$65","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL132:AL134)","v":108.58199673170587},{"$f":"SUM(AM132:AM134)","v":159.09197435050373},233.75592833226176,272.1713206670621,306.88915924673279,292.86192212073496,296.61087088500182,303.54309464196632,286.73929660137179,227.72567616336923,135.11085460242674,88.826896103571414]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B136 = 1), B135 >= -120, B135 <= 120), B130, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL136*0.6","v":65.149198039023517},95.45518461030224,140.25355699935704,163.30279240023725,184.13349554803966,175.71715327244098,177.96652253100109,182.12585678517979,172.04357796082306,136.63540569802154,81.066512761456039,53.296137662142847]
["bediending",{"$f":" IF( NOT(B136 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL136*0.8*1.1","v":95.552157123901182},140.00093742844331,205.70521693239039,239.51076218701471,270.0624601371249,257.7184914662468,261.01756637880163,267.11792328493038,252.33058100920721,200.39859502376495,118.89755205013556,78.167668571142855]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B140*$B136+(1-$B140))*$B133)*$B131*AL137","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B138 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B138 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B142*$B136+(1-$B142))*$B133)*$B131*AL138","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B130^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER LINKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A148","v":"VENSTER LINKS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster links",{"$f":" B$105 * B149","v":0},"m²"]
["oppervlakte glas",{"$f":" B150 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919794},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509622},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377999},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921651},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276174},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033276}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M154*((1+COS(RADIANS($B154)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B155, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B154)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster links",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 4, FALSE)","v":-90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$64","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL152:AL154)","v":47.469925606919794},{"$f":"SUM(AM152:AM154)","v":80.842824012509624},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627617,60.591229474525207,37.096862454033278]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B156 = 1), B155 >= -120, B155 <= 120), B150, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL156*0.6","v":28.481955364151876},48.505694407505771,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419965]
["bediending",{"$f":" IF( NOT(B156 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL156*0.8*1.1","v":41.773534534089421},71.141685131008487,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392305,53.320281937582195,32.645238959549289]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AL157","v":0},{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AM157","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B158 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B158 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AL158","v":0},{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AM158","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B150^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER RECHTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A168","v":"VENSTER RECHTS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B169","v":0},"m²"]
["oppervlakte glas",{"$f":" B170 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919787},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509615},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377998},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921693},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276166},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033272}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M174*((1+COS(RADIANS($B174)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B175, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B174)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster rechts",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL172:AL174)","v":47.469925606919787},{"$f":"SUM(AM172:AM174)","v":80.84282401250961},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627616,60.591229474525207,37.096862454033271]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B176 = 1), B175 >= -120, B175 <= 120), B170, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL176*0.6","v":28.481955364151872},48.505694407505764,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419961]
["bediending",{"$f":" IF( NOT(B176 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL176*0.8*1.1","v":41.773534534089414},71.141685131008472,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392304,53.320281937582195,32.645238959549282]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AL177","v":0},{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AM177","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B178 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B178 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AL178","v":0},{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AM178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B170^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A188","v":"DAK VENSTER 1"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B189","v":0},"m²"]
["oppervlakte glas",{"$f":" B190 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AL119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AM119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AN119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AO119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AP119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AQ119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AR119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AS119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AT119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AU119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AV119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AW119 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M194*((1+COS(RADIANS($B194)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B195, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B194)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 1",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL192:AL194)","v":119.4555},{"$f":"SUM(AM192:AM194)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B196 = 1), B195 >= -120, B195 <= 120), B190, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL196*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B196 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL196*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AL197","v":0},{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AM197","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B198 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B198 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AL198","v":0},{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AM198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B190^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A208","v":"DAK VENSTER 2"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B209","v":0},"m²"]
["oppervlakte glas",{"$f":" B210 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AL139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AM139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AN139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AO139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AP139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AQ139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AR139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AS139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AT139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AU139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AV139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AW139 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M214*((1+COS(RADIANS($B214)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B215, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B214)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 2",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL212:AL214)","v":119.4555},{"$f":"SUM(AM212:AM214)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B216 = 1), B215 >= -120, B215 <= 120), B210, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL216*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B216 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL216*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AL217","v":0},{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AM217","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B218 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B218 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AL218","v":0},{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AM218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B210^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["GORDIJNGEVELS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL ZONNEWINSTEN"]
[]
["GLASBOUWSTEENWANDEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"SUMIF($AK$112:$AK$185,$AK230,AL$112:AL$185)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",0,0,0,0,0,0,0,0,0,0,0,0]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["AANGRENZENDE VERWARMDE RUIMTEN (AVR)"]
[]
["BOUWKNOPEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["K-PEIL BEREKENING",{"$f":" $C$330","v":0},{"$f":" $A$2","v":"B+"}]
[]
[null,null,null,"PRESTATIES"]
[null,null,"A","U","U x A"]
["DELEN IN CONTACT MET DE GROND"]
[]
[{"$f":"'E4'!A25","v":"VLOER IN DIRECT CONTACT MET DE GROND"},null,{"$f":"'E4'!B26","v":0},{"$f":"'E4'!B27","v":{"$error":"#DIV/0!"}},{"$f":"D267*C267","v":{"$error":"#DIV/0!"}}]
[{"$f":"'E4'!A29","v":"VLOER BOVEN KELDER/KRUIPRUIMTE"},null,{"$f":"'E4'!B30","v":0},{"$f":"'E4'!B31","v":0},{"$f":"D268*C268","v":0}]
[{"$f":"'E4'!A39","v":"MUUR INGEGRAVEN"},null,{"$f":"'E4'!B40","v":0},{"$f":"'E4'!B41","v":0},{"$f":"D269*C269","v":0}]
[]
["TOTAAL GROND","A t,g",{"$f":"SUM(C267:C269)","v":0},"H g",{"$f":"SUM(E267:E269)","v":{"$error":"#DIV/0!"}}]
[]
["OPAKE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"'E4'!$A$49","v":"GEVEL TYPE 1"},null,{"$f":"'E4'!B50","v":0},{"$f":"'E4'!B51","v":1.6436831428227032},{"$f":"D275*C275","v":0}]
[{"$f":"'E4'!$A$53","v":"GEVEL TYPE 2"},null,{"$f":"'E4'!B54","v":0},{"$f":"'E4'!B55","v":1.6436831428227032},{"$f":"D276*C276","v":0}]
[{"$f":"'E4'!$A$57","v":"GEVEL TYPE 3"},null,{"$f":"'E4'!B58","v":0},{"$f":"'E4'!B59","v":1.6436831428227032},{"$f":"D277*C277","v":0}]
[{"$f":"'E4'!$A$61","v":"GEVEL TYPE 4"},null,{"$f":"'E4'!B62","v":0},{"$f":"'E4'!B63","v":1.6436831428227032},{"$f":"D278*C278","v":0}]
[]
[{"$f":"'E4'!A67","v":"DAK TYPE 1"},null,{"$f":"'E4'!B68","v":0},{"$f":"'E4'!B69","v":2.4672062517443485},{"$f":"D280*C280","v":0}]
[{"$f":"'E4'!A72","v":"DAK TYPE 2"},null,{"$f":"'E4'!B73","v":0},{"$f":"'E4'!B74","v":2.4672062517443485},{"$f":"D281*C281","v":0}]
[{"$f":"'E4'!A77","v":"DAK TYPE 3"},null,{"$f":"'E4'!B78","v":0},{"$f":"'E4'!B79","v":2.4672062517443485},{"$f":"D282*C282","v":0}]
[{"$f":"'E4'!A82","v":"DAK TYPE 4"},null,{"$f":"'E4'!B83","v":0},{"$f":"'E4'!B84","v":2.4672062517443485},{"$f":"D283*C283","v":0}]
[]
[{"$f":"'E4'!A89","v":"VLOER (BOVEN BUITENOMGEVING)"},null,{"$f":"'E4'!B90","v":0},{"$f":"'E4'!B91","v":0},{"$f":"D285*C285","v":0}]
[]
[{"$f":"'E4'!$A$95","v":"DEUR OPAAK "},null,{"$f":"'E4'!B96","v":0},{"$f":"'E4'!B97","v":0},{"$f":"D287*C287","v":0}]
[]
["TOTAAL OPAAK","A t,do",{"$f":"SUM(C275:C287)","v":0},"H do",{"$f":"SUM(E275:E287)","v":0}]
[]
["TRANSPARANTE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"A108","v":"VENSTER VOOR"},null,{"$f":"'E4'!B110","v":0},{"$f":"'E4'!B112","v":1.91},{"$f":"D293*C293","v":0}]
[{"$f":"'E4'!$A$128","v":"VENSTER ACHTER"},null,{"$f":"'E4'!B130","v":0},{"$f":"'E4'!B132","v":1.91},{"$f":"D294*C294","v":0}]
[{"$f":"'E4'!$A$148","v":"VENSTER LINKS"},null,{"$f":"'E4'!B150","v":0},{"$f":"'E4'!B152","v":1.91},{"$f":"D295*C295","v":0}]
[{"$f":"'E4'!$A$168","v":"VENSTER RECHTS"},null,{"$f":"'E4'!B170","v":0},{"$f":"'E4'!B172","v":1.91},{"$f":"D296*C296","v":0}]
[{"$f":" A188","v":"DAK VENSTER 1"},null,{"$f":" B190","v":0},{"$f":" B192","v":1.91},{"$f":"D297*C297","v":0}]
[{"$f":"A208","v":"DAK VENSTER 2"},null,{"$f":" B210","v":0},{"$f":" B212","v":1.91},0]
[]
["TOTAAL TRANSPARANT","A t,dt",{"$f":"SUM(C293:C298)","v":0},"H dt",{"$f":"SUM(E293:E298)","v":0}]
[]
["TOTAAL BUITEN","A t,d",{"$f":"C300+C289","v":0},"H d",{"$f":"E300+E289","v":0}]
[]
["BUILDING KNOTS FORFAIT"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 10 / 100, IF( Etot!$C$319 >= 4, 10 / 50, 10 * ( Etot!$C$319 + 2 ) / 300))","v":0.1}]
["C","Δ H d",{"$f":"$C306*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 3 / 100, IF( Etot!$C$319 >= 4, 3 / 50, 3 * ( Etot!$C$319 + 2 ) / 300))","v":0.03}]
["B+","Δ H d",{"$f":"$C309*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["TOTAAL AOR","A t,u",0,"H u",0]
[]
["RESULTS"]
[null,"A t",{"$f":"C271+C289+C300+C315","v":0},"m²"]
[null,"volumecompactheid",{"$f":"IF(C318=0,0,$B$7/C318)","v":0},"m"]
[]
["Without Building Knots","H t",{"$f":"$E$271+$E$289+$E$300","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C321=0,0,C321/C318)","v":{"$error":"#DIV/0!"}},"W/m²K"]
[]
["Building Knots Forfait","Δ H d",{"$f":" VLOOKUP($A$2, A306:D310, 3, FALSE)","v":0},"W/K"]
[]
[]
[{"$f":" $A$2","v":"B+"},"H t",{"$f":" C321 + SUM(C324) + E315","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C$318=0,0,C327/C$318)","v":0},"W/m²K"]
[]
[null,"K-LEVEL",{"$f":"IF(C$319<=1,C328*100,IF(C$319>=4,C328*50,(C328*300)/(C$319+2)))","v":0}]
[]
[]
[]
["INSTALLATIES"]
[]
[]
["VERWARMING / KOELING / BEVOCHTIGING / SANITAIR WARM WATER"]
[]
["VERWARMINGSSYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"verwarming en koeling per ruimte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja",null,null,"nee"]
["systeemnummer",2,null,"BVI tabel 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systeemnummer","f annih","a heat","a cool","f annih","a heat","a cool"]
["regeling verwaming en koeling per ruimte",{"$f":" Sim!$X$6","v":"Ja"},null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.08,0,0,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.04,0.13,0.06,0.04,0.13,0.06]
["f annih",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 2, 5),FALSE)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0.13,0.06,0,0.25,0.06]
["a heat",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 3, 6),FALSE)","v":0.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.04,0.13,7.0000000000000007E-2,0,0,0]
["a cool",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 4, 7),FALSE)","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0.04,0,0,0.34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.1,0.09,0.06,0,0,0]
["WARMTEOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0.04,0.01,0,0.39,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.1,0.09,7.0000000000000007E-2,0,0,0]
["f heat, pref",{"$f":" VLOOKUP( AL353, EPN_BXI_Tabel16, AL354)","v":0.8},null,"BVI (Tabel 9)",null,"dit wordt apart uitgerekend (EPU-WKK sheet) voor WKK en rechtstreeks in de berekening toegevoegd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
["η gen, heat, pref",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Heat, Pref / Power, Total",{"$f":" Sim!$T$37 / SUM( Sim!$T$37, Sim!$T$38)","v":0.36965120622085568}]
["omrekenfactor, pref",{"$f":" Sim!$X$29","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system",{"$f":" IF( ROUNDUP( AL352,1) = AL352, MIN( AL352 + 0.1, 1), ROUNDUP( AL352, 1))","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump",{"$f":" IF( Sim!$X$12 = \"Warmtepomp\", 2, 3)","v":3}]
["η gen, heat, npref",{"$f":" IF(Sim!$X$27 = \"nvt\", 1, Sim!$X$27)","v":1},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, npref",{"$f":" IF(Sim!$X$30 = \"nvt\", 1, Sim!$X$30)","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system","Heat pump","Other"]
["KOELINGOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0]
["actieve koeling geplaatst?","ja",null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.79,0.5]
["f cool, pref",{"$f":" VLOOKUP( AL372, BVI_Tabel10, 2)","v":1},null,"BVI (Tabel 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,0.4,0.93,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.97,1]
["η gen, cool, pref",{"$f":" IF( B360 = \"ja\", Sim!$X$41, 5)","v":2.8},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.97,1]
["omrekenfactor, pref",{"$f":" Sim!$X$43","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.98,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.98,1]
["η gen, cool, npref",{"$f":" IF( B360 = \"ja\", Sim!$X$42, 5)","v":5},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1,1]
["omrekenfactor",{"$f":" Sim!$X$44","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[]
["HULPENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Cool, Pref / Power, Total",{"$f":" Sim!$T$42 / SUM( Sim!$T$42, Sim!$T$43 )","v":1}]
["ELEKTRISCH HULPENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system",{"$f":" IF( ROUNDUP( AL371,1) = AL371, MIN( AL371 + 0.1, 1), ROUNDUP( AL371, 1))","v":1}]
[]
["f ctrl, heat",{"$f":" Sim!$X$84","v":0.5},null,"BVI",0,"geen verwarming met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 10"]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in warmwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system","All"]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1]
["f ctrl, cool",{"$f":" IF(B360 = \"nee\", 0, Sim!$X$85)","v":0.5},null,"BVI",0,"geen koeling met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in gekoeldwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.8]
["WAAKVLAMMEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1]
["aantal waakvlammen",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,0.7,1]
[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,0.8,1]
["BEVOCHTIGING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1]
[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,1,1]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["r hum",1,null,"BVI",0,"geen bevochtigingsinstallatie"]
[null,null,null,null,0.4,"als bevochtigingsinstallatie speciaal geschikt is gemaakt voor het transporteren van vocht vanuit de afvoer-lucht naar de toevoerlucht"]
[null,null,null,null,1,"andere gevallen"]
[]
["η gen, heat, pref",1,null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, pref",2.5,null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5"]
[]
["SANITAIR WARM WATER"]
[]
["SANITAIR WARM WATER OPWEKKER"]
[]
["zonne-energie voor ruimteverwarming","nee"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CIRCULATIELEIDING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TAPPUNTEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["VENTILATIE"]
[]
["luchtdichtheidswaarde",3,"m³/(h.m²)","BVI "]
[]
["ventilatiesysteem",{"$f":" Sim!$X$77","v":"C"},null,null,"A,B, C,D"]
["nachtwerking",0,null,"BVI ",0,"zonder automatische nachtwerking"]
[null,null,null,null,1,"met automatische nachtwerking"]
[]
["r fans",{"$f":" IF( B467 = \"C\", 0, IF( B500 > 0, 0.8, 0.6))","v":0},null,"BVI ",0,"C: natuurlijke toevoer, mechanische afvoer "]
[null,null,null,null,0.6,"D: mechanische toevoer, mechanische afvoer"]
[null,null,null,null,0.8,"D: met recirculatie of met warmteterugwinning"]
[null,null,null,null,0.3,"B: mechanische toevoer, natuurlijke afvoer"]
[null,null,null,null,0.5,"andere gevallen"]
[]
["f vent, heat",0.3,null,"BVI ",0.3,"alle gevallen"]
["f vent, cool",{"$f":"Sim!$X$86","v":1},null,"BVI ",1,"natuurlijke ventilatie"]
[null,null,null,null,1,"mechanische ventilatie met nachtwerking"]
[null,null,null,null,0.3,"mechanische ventilatie zonder nachtwerking"]
[]
["Minimum Flow Rates","Ja"]
[]
[null,null,null,null,null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5"]
["V supply, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I485:M485))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
["V extr, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I486:M486))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
[]
["SFP supply",{"$f":" Sim!$X$78","v":0},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
["SFP extraction",{"$f":" Sim!$X$79","v":0.186},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
[]
["P Fan Coils",null,"W","Only E1 is linked to the Sim sheet"]
["f ctrl Fan Coils",1]
["f ctrl",{"$f":" Sim!$X$80","v":1},null,"BVI (Tabel 12)",null,"regeling van de ventilatoren"]
[]
["c sys",null,"Wh/m³","BVI ",0,"A: natuurlijke toevoer, natuurlijk afvoer"]
[null,null,null,null,0.33,"C: natuurlijke toevoer, mechanische afvoer"]
[null,null,null,null,0.55000000000000004,"B, D: mechanische toevoer, natuurlijke of mechanische afvoer, zonder koeling van de inblaaslucht"]
[null,null,null,null,0.85,"andere gevallen"]
["indien D: mechanische toevoer, mechanische afvoer"]
["r p",{"$f":" Sim!$X$81","v":0},null,"BVI ",0,"geen warmteterugwinapparaat"]
[null,null,null,null,0.95,"warmteterugwinapparaat met automatische aanpassing van de instelwaarden dmv continue meting toe- en afvoerdebiet"]
[null,null,null,null,0.85,"andere gevallen"]
["η test",{"$f":" Sim!$X$82 / 100","v":0},null,"BVI "]
["bypass",{"$f":" Sim!$X$83","v":1},null,"BVI ",0,"bypass: volledig afgesloten"]
[null,null,null,null,0.5,"bypass: gedeeltelijk afgesloten"]
[null,null,null,null,1,"geen bypass"]
[]
["VERLICHTING"]
[null,null,null,null,null,null,null,null,{"$f":" I$7","v":"Ruimte 1"},{"$f":" J$7","v":"Ruimte 2"},"Ruimte 3","Ruimte 4","Ruimte 5"]
[null,null,null,null,null,null,"m² venster"]
[null,null,null,null,null,null,"lux"]
[null,null,null,null," daylight is…",null,"sufficient",null,{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * I510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), I8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * J510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), J8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * K510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), K8)","v":0}]
[null,null,null,null,null,null,"not sufficient",null,{"$f":" I8 - I512","v":0},{"$f":" J8 - J512","v":0},{"$f":" K8 - K512","v":0}]
[null,null,null,null,null,null,"f switch",null,{"$f":" IF(Lists!$G$510 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(OR(Lists!$G$514 = Lists!$E$528,Lists!$G$514 = Lists!$E$529), 1, 0.8)","v":1},null,null,null,"BVI (Tabel 13)"]
[null,null,null,null,null,null,"f mod dayl",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.636, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"f mod artif",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.818, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[]
["W light",{"$f":"SUM(I518:M519)","v":0},"kWh",null,null,null,null,null,{"$f":" I517 / 100 * I511 / 1000 * I512 * I514 * (I515 * 2200 + I516 * 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J512 * J514 * (J515 * 2200 + J516 * 150)","v":0},{"$f":" K517 / 100 * K511 / 1000 * K512 * K514 * (K515 * 2200 + K516 * 150)","v":0},{"$f":" L517 / 100 * L511 / 1000 * L512 * L514 * (L515 * 2200 + L516 * 150)","v":0},0]
[" r light",1,null,"BVI ",0.3,"als verlichting forfaitair bepaald",null,null,{"$f":" I517 / 100 * I511 / 1000 * I513 * I514 * I516 * (2200 + 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J513 * J514 * J516 * (2200 + 150)","v":0},0,0,0]
["totaal vermogen armaturen",{"$f":" SUM(I520:M520)","v":0},"W",null,0.5,"als 70% van de verlichting afgezogen wordt",null,null,{"$f":" I517 / 100 * I511 * I8","v":0},{"$f":" J517 / 100 * J511 * J8","v":0},0,0,0]
["aantal armaturen",{"$f":" SUM(I521:M521)","v":0},null,"voor EPB input",1,"alle andere gevallen",null,null,{"$f":" I520","v":0},{"$f":" J520","v":0},{"$f":" K520","v":0},{"$f":" L520","v":0},0]
[]
["Lrmr"]
["Lrmr-factor",{"$f":"SUM(I524:M524)","v":0},null,null,null,null,null,null,{"$f":"10^(-3)*(I523^(0.8)*(2200+150)*Af)","v":0},{"$f":"10^(-3)*(J523^0.8*(2200+150)*J8)","v":0},{"$f":"10^(-3)*(K523^0.8*(2200+150)*K8)","v":0},{"$f":"10^(-3)*(L523^0.8*(2200+150)*L8)","v":0},{"$f":"10^(-3)*(M523^0.8*(2200+150)*M8)","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,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN THERMISCHE ZONNE-ENERGIE",null,null,null,null,"Bij lineaire beschaduwingfactor = 1 krijgen we een opbrengst van 756 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad = A * aantal * I shad",null,null,null,"Tegenwoordig wordt gerekend met 850-890 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * I unshad",null,null,null,"De opbrengst zonder enige beschaduwing (factor 1) is dus nog steeds een onderschatting van de werkelijke gemiddelde opbrengst en dekt dus ruimschoots de effecten van potentiële kleinschalige beschaduwing door obstakels en de horizon"]
["FOTOVOLTAISCHE ZONNE-ENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * (I dir, unshad + I dif, unshad + I refl, unshad)"]
[]
["P pv",{"$f":" SUM(C280:C283) * 0.8 * 0.55 * 190","v":0},"W",null,"0.8 = beschikbaarheid dak, 0.55 = ratio m² PV / m² beschikbaar dakoppervlak, 190 = energiedichtheid PV module in W / m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad",0,0,0,0,0,0,0,0,0,0,0,0]
["aantal",1]
["helling",{"$f":" Sim!X126","v":0},"°",null,"bepalend voor de ratio m² PV / m² beschikbaar dakoppervlak"]
["oriëntatie",{"$f":" IF( B$106 > 90, $B106 - 180, IF($B106 < -90, $B106 + 180, B$106))","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
["c pv",1,null,"BV ",1,"tenzij gedetailleerdere schaduwberekening"]
["RF pv",0.75,null,"BV Tabel 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W pv",{"$f":"$B538 * $B539 * $B542 *$B543 * AL545 / 3600","v":0},{"$f":"$B538*$B539*$B542*$B543*AM545/3600","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, collector 1",{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AL528 + 1, FALSE)","v":90.153938614574955},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AM528 + 1, FALSE)","v":152.63563046009915},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AN528 + 1, FALSE)","v":276.52226741439682},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AO528 + 1, FALSE)","v":398.38774526693464},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AP528 + 1, FALSE)","v":527.7364883918342},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AQ528 + 1, FALSE)","v":542.21179698862193},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AR528 + 1, FALSE)","v":529.87214247494239},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AS528 + 1, FALSE)","v":481.14750610376751},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AT528 + 1, FALSE)","v":363.46573856457559},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AU528 + 1, FALSE)","v":230.23546903859059},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AV528 + 1, FALSE)","v":113.27004260883331},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AW528 + 1, FALSE)","v":70.381403376769143}]
[]
[]
["WARMTEKRACHTKOPPELING"]
[]
["WKK als preferente warmteopwekker",{"$f":" Sim!$X$9","v":"Nee"},null,null,"ja, nee"]
["WKK als preferente koelingsopwekker","nee",null,null,"ja, nee"]
["ε elektrisch",{"$f":" Sim!$X$28","v":0},null,"BVI p. 75 (Tabel 16)"]
["ε thermisch",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BVI p. 75 (Tabel 16)"]
[]
[]
[]
[]
["E-PEIL BEREKENING","E PEIL",{"$f":"O914","v":{"$error":"#DIV/0!"}}]
[]
[]
["volume",{"$f":"B7","v":0},"m³"]
["C",{"$f":"B15","v":0},"J/K"]
["totale verliesoppervlakte",{"$f":"C318","v":0},"m²"]
["volumecompactheid",{"$f":"C319","v":0},"m"]
["Ht, heat",{"$f":" $C$327","v":{"$error":"#DIV/0!"}},"W/K"]
["gemiddelde U-waarde",{"$f":"C328","v":0},"W/m²K"]
[]
[null,"JAN","FEB","MRT","APR","MEI","JUN","JUL","AUG","SEP","OKT","NOV","DEC"]
["t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["tèta e, V, cool, m",16,16,16,16,16,18.2,19.600000000000001,19.600000000000001,17.2,16,16,16]
["Xh,m",0.38,0.37,0.23,0.08,0.03,0,0,0,0,0.02,0.25,0.36]
[]
["RUIMTEVERWARMING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["Ht, heat",{"$f":"$B$565","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$580*(23-B570)*B569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-C570)*C569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-D570)*D569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B582:M582)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.04*B465*At","v":0},"m³/h"]
["r preh, heat",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, heat",{"$f":"f_vent_heat","v":0.3}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, heat",{"$f":"0.34*(B584+B585*B586*B587)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$588*(23-B570)*B569","v":0},{"$f":"$B$588*(23-C570)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B590:M590)","v":0}]
[]
["» Q VERLIES",{"$f":"SUM(B590,B582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B592:M592)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+$B$519*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*C816*3.6/C569)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B596:M596)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL230","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B600:M600)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B596,B600)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B602:M602)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
["thau",{"$f":"B15/(3.6*(B588+B580))","v":{"$error":"#DIV/0!"}}]
["a",{"$f":"0.8+B605/70","v":{"$error":"#DIV/0!"}}]
["gamma m",{"$f":"B602/B592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B607>=2.5,1/B607,IF(B607=1,$B$606/($B$606+1),(1-B607^$B$606)/(1-B607^($B$606+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B611:M611)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f heat, net",{"$f":"IF(O611/(O611+O730)>0.9,0.9,O611/(O611+O730))","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_heat+f_annih/$B$615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B618:M618)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",{"$f":"f_heat_pref","v":0.8}]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"nu_gen_heat_pref","v":0.87867000000000006},0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006]
["» EINDENERGIE ST SYSTEEM",{"$f":"B623*B618","v":0},{"$f":"C623*C618","v":0},{"$f":"D623*D618","v":0},{"$f":"E623*E618","v":0},0,0,0,0,0,0,{"$f":"L623*L618","v":0},0,null,{"$f":"SUM(B626:M626)","v":0}]
["» EINDENERGIE PREF",{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!C146, $B$622) * ( 1 - B623 ) * B618 / B625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!D146, $B$622) * ( 1 - C623 ) * C618 / C625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!E146, $B$622) * ( 1 - D623 ) * D618 / D625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!F146, $B$622) * ( 1 - E623 ) * E618 / E625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!G146, $B$622) * ( 1 - F623 ) * F618 / F625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!H146, $B$622) * ( 1 - G623 ) * G618 / G625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!I146, $B$622) * ( 1 - H623 ) * H618 / H625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!J146, $B$622) * ( 1 - I623 ) * I618 / I625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!K146, $B$622) * ( 1 - J623 ) * J618 / J625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!L146, $B$622) * ( 1 - K623 ) * K618 / K625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!M146, $B$622) * ( 1 - L623 ) * L618 / L625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!N146, $B$622) * ( 1 - M623 ) * M618 / M625","v":0},null,{"$f":"SUM(B627:M627)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as, verwarming"]
[]
["» EINDENERGIE NIET PREF",{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!C146 ), IF( B629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - B623 ) * B618 / B629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!D146 ), IF( C629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - C623 ) * C618 / C629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!E146 ), IF( D629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - D623 ) * D618 / D629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!F146 ), IF( E629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - E623 ) * E618 / E629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!G146 ), IF( F629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - F623 ) * F618 / F629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!H146 ), IF( G629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - G623 ) * G618 / G629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!I146 ), IF( H629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - H623 ) * H618 / H629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!J146 ), IF( I629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - I623 ) * I618 / I629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!K146 ), IF( J629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - J623 ) * J618 / J629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!L146 ), IF( K629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - K623 ) * K618 / K629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!M146 ), IF( L629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - L623 ) * L618 / L629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!N146 ), IF( M629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - M623 ) * M618 / M629","v":0},null,{"$f":"SUM(B631:M631)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["EIND ENERGIEVERBRUIK",{"$f":"B631+B627+B626","v":0},{"$f":"C631+C627+C626","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B633:M633)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL538","v":0},{"$f":"AM538","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",{"$f":"IF(AL633=0,0,MIN(MAX(0,(0.16+0.015*(AL632/AL633))),0.8))","v":0},{"$f":"IF(AM633=0,0,MIN(MAX(0,(0.16+0.015*(AM632/AM633))),0.8))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["omrekenfactor pref",{"$f":"f_p_heat_pref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL632=0,0,MIN(1,AL635*AL633/AL632))","v":0},{"$f":"IF(AM632=0,0,MIN(1,AM635*AM633/AM632))","v":0},{"$f":"IF(AN632=0,0,MIN(1,AN635*AN633/AN632))","v":0},{"$f":"IF(AO632=0,0,MIN(1,AO635*AO633/AO632))","v":0},{"$f":"IF(AP632=0,0,MIN(1,AP635*AP633/AP632))","v":0},{"$f":"IF(AQ632=0,0,MIN(1,AQ635*AQ633/AQ632))","v":0},0,0,0,0,0,0]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B627*B637","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B639:M639)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B631*B641","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B643:M643)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B643+B639","v":0},{"$f":"C643+C639","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B645:M645)","v":0}]
[]
[]
["SANITAIR WARM WATER"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, sww, pref, m",{"$f":" f_sww_pref","v":0.68}]
["f, as, sww, m",{"$f":" AL673","v":0},{"$f":" AM673","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE ST SYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B663:M663)","v":0}]
[]
["opwekkingsrendement pref",{"$f":" $B$402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B667:M667)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":" $B$405","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE NIET PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B671:M671)","v":0}]
[]
["EIND ENERGIEVERBRUIK"]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":" f_p_sww_pref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":" B667 * B677","v":0},{"$f":" C667 * C677","v":0},{"$f":" D667 * D677","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B679:M679)","v":0}]
[]
["omrekenfactor niet pref",{"$f":" f_p_sww_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":" B671 * B681","v":0},{"$f":" C671 * C681","v":0},{"$f":" D671 * D681","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B683:M683)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":" SUM(B679, B683)","v":0},{"$f":" SUM(C679, C683)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B685:M685)","v":0}]
[]
[]
["KOELING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["gekoelde vloeroppervlakte"]
[]
["Ht, cool",{"$f":" IF( $A$2 = \"C\", $C$321, $B$565)","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$696*(23-(B570+2))*B569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B698:M698)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.48*At","v":0},"m³/h"]
["r preh, cool",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*B504*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, cool",{"$f":"f_vent_cool","v":1}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, cool",{"$f":"0.34*(B700+B701*B702*B703)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$704*(23-B571)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B706:M706)","v":0}]
[]
["» Q VERLIES",{"$f":"B698+B706","v":{"$error":"#DIV/0!"}},{"$f":"C698+C706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B708:M708)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B712:M712)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL231","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B716:M716)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B712,B716)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B718:M718)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["thau",{"$f":"B15/(3.6*(B696+B704))","v":{"$error":"#DIV/0!"}}]
["b",{"$f":"1.83+B722/83","v":{"$error":"#DIV/0!"}}]
["lambda  m",{"$f":"B708/B718","v":{"$error":"#DIV/0!"}},{"$f":"C708/C718","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B724>=2.5,1/B724,IF(B724=1,$B$723/($B$723+1),(1-B724^$B$723)/(1-B724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(C724>=2.5,1/C724,IF(C724=1,$B$723/($B$723+1),(1-C724^$B$723)/(1-C724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["w",{"$f":"IF(B360=\"ja\",1.5,1)","v":1.5},null,"actieve koeling = 1.5 ; geen actieve koeling = 1.0"]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B730:M730)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f cool, net",{"$f":"1-B615","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_cool+f_annih/$B$734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B737:M737)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, cool, pref, m",{"$f":"f_cool_pref","v":1}]
["opwekkingsrendement pref",{"$f":"nu_gen_cool_pref","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
[]
["» EINDENERGIE PREF",{"$f":" $B$741 * B737 / B742","v":0},{"$f":" $B$741 * C737 / C742","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B744:M744)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_cool_npref","v":5},5,5,5,5,5,5,5,5,5,5,5]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B746=0,0,(1-$B$741)*B737/B746)","v":0},{"$f":"IF(C746=0,0,(1-$B$741)*C737/C746)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B748:M748)","v":0}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"B748+B744+B743","v":0},{"$f":"C748+C744+C743","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B750:M750)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":"f_p_cool_pref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B744*B754","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B756:M756)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_cool_npref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B748*B758","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B760:M760)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B760+B756","v":0},{"$f":"C760+C756","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B762:M762)","v":0}]
[]
[]
["BEVOCHTIGING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["r hum",{"$f":"$B$389","v":1},"m³/h"]
["V supply, design",{"$f":" MAX( V_supply_min, V_supply_design)","v":0},"m³/h"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"2.5*$B$771*B572*$B$772","v":0},{"$f":"2.5*$B$771*C572*$B$772","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B774:M774)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B774","v":0},{"$f":"C774","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B779:M779)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"we beschouwen elektrische stoombevochting voor alle scenariovarianten"]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL798,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"$B$393","v":1},{"$f":"$B$393","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» EINDENERGIE PREF",{"$f":"$B$622*(1-B784)*B779/B786","v":0},{"$f":"$B$622*(1-C784)*C779/C786","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B788:M788)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as"]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B790=0,0,(1-$B$622)*(1-B784)*B779/B790)","v":0},{"$f":"IF(C790=0,0,(1-$B$622)*(1-C784)*C779/C790)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B792:M792)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL793:AW793)","v":0}]
["EIND ENERGIEVERBRUIK",{"$f":"B792+B788","v":0},{"$f":"C792+C788","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B794:M794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL729","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL794:AW794)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
["omrekenfactor pref",{"$f":"$B$394","v":2.5},{"$f":"$B$394","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL793=0,1,AL796*AL794/AL793)","v":1},{"$f":"IF(AM793=0,1,AM796*AM794/AM793)","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B788*B798","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B800:M800)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B792*B802","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B804:M804)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B804+B800","v":0},{"$f":"C804+C800","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B806:M806)","v":0}]
[]
[]
["HULPENERGIE"]
[]
["HULPENERGIE VOOR VENTILATOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl",{"$f":"B493","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$814*$B$813*$B$815*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B816:M816)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B816","v":0},{"$f":"$B$818*3.6*C816","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B820:M820)","v":0}]
[]
["HULPENERGIE VOOR VENTILO-CONVECTOREN"]
[]
["P inst",{"$f":"  $B$491","v":0}]
["f ctrl Fan Coils",{"$f":" B492","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$825*$B$824*$B$826*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B827:M827)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B827","v":0},{"$f":"$B$818*3.6*C827","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B831:M831)","v":0}]
[]
["HULPENERGIE VOOR CIRCULATIEPOMPEN"]
[]
["f ctrl, heat",{"$f":"f_ctrl_heat","v":0.5}]
["f ctrl, cool",{"$f":"f_ctrl_cool","v":0.5}]
["W pumps",{"$f":"0.07*B569*(f_ctrl_heat*Af+f_ctrl_cool*Af)","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B837:M837)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK CIRCULATIEPOMPEN",{"$f":"$B$818*3.6*B837","v":0},{"$f":"$B$818*3.6*C837","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B841:M841)","v":0}]
[]
["HULPENERGIE VOOR WAAKVLAMMEN"]
[]
["Q pilot, m",{"$f":"aantal_waakvlammen*80*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B845:M845)","v":0},"MJ"]
[]
["f p (aardgas)",1]
[]
["PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN",{"$f":"B845*$B$847","v":0},{"$f":"C845*$B$847","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B849:M849)","v":0}]
[]
[]
["PRIMAIR ENERGIEVERBRUIK TOTAAL",{"$f":"B820+B831+B841+B849","v":0},{"$f":"C820+C831+C841+C849","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B852:M852)","v":0}]
[]
[]
["VERLICHTING"]
[]
["W light",{"$f":"B518","v":0},"kWh"]
["W light, ctrl",0,"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B860*3.6*(B857+B858)","v":0}]
[]
["ENERGIEBESPARING DOOR FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
[]
["MAANDELIJKSE ENERGIEOPWEKKING"]
[]
["» ZIE BEREKENINGEN ",{"$f":"AL543","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":" SUM(B868:M868)","v":0}]
[]
["PRIMAIRE ENERGIEVERBRUIK"]
[]
["f p elektriciteit",2.5]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B868*$B$872*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B874:M874)","v":0}]
[]
["ENERGIEBESPARING DOOR GEBOUWGEBONDEN WKK"]
[]
["Q cogen, heat",{"$f":"IF($B$550=\"Ja\",B627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Q cogen, cool",{"$f":"IF($B$551=\"Ja\",B744,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["W cogen, m",{"$f":"IF(B878+B879=0,0,(epsilon_elek/3.6)*((B878+B879)/epsilon_th))","v":0},{"$f":"IF(C878+C879=0,0,(epsilon_elek/3.6)*((C878+C879)/epsilon_th))","v":0},0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B880:M880)","v":0},"kWh"]
[]
["f p elektriciteit",1.8]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B880*$B$882*3.6","v":0},{"$f":"C880*$B$882*3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B884:M884)","v":0}]
[]
[]
[]
[]
[]
[]
["RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh","kWh/m²"]
[]
["E RUIMTEVERWARMING",{"$f":"B645","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B893:M893)","v":0},{"$f":"O893/3.6","v":0}]
[]
["E KOELING",{"$f":"B762","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B895:M895)","v":0},{"$f":"O895/3.6","v":0}]
[]
["E BEVOCHTIGING",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B897:M897)","v":0},0]
[]
["E SANITAIR WARM WATER",{"$f":" B685","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B899:M899)","v":0},{"$f":"O899 / 3.6","v":0}]
[]
["E HULPENERGIE",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B901:M901)","v":0},0]
[]
["E VERLICHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O862","v":0},0]
[]
["E FOTOVOLTAÏSCHE ZONNE-ENERGIE",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B905:M905)","v":0},0]
[]
["E WARMTEKRACHTKOPPELING",{"$f":"B884","v":0},{"$f":"C884","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B907:M907)","v":0},0]
[]
[]
["E KARAKTERISTIEK ",{"$f":"B893+B895+B897+B899+B901+B903-B905-B907","v":0},{"$f":"C893+C895+C897+C899+C901+C903-C905-C907","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"O893+O895+O897+O899+O901+O903-O905-O907","v":0},{"$f":"O910 / 3.6","v":0}]
[]
["E CARACTERISTIC REF FL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF FL",null,{"$f":"SUMPRODUCT(C912:C916,E912:E916)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL FL",null,{"$f":"ROUNDUP($O$910/$O$912 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":" MAX( V_supply_design, V_supply_min ) - V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
["E CHARACTERISTIC REF WL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF WL",null,{"$f":"SUMPRODUCT(C918:C922,E918:E922)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL WL",null,{"$f":"ROUNDUP(O$910/$O$918 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":"MAX(V_supply_design,V_supply_min)-V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"E LEVEL SIM",null,{"$f":"IF($A$1=\"FL\",O914,O920)","v":{"$error":"#DIV/0!"}}]

{"sheet":"E5","index":18,"n_rows":924,"n_cols":55,"rows_kept":924,"cut":false,"hidden":true,"merged":[]}
["VL"]
[{"$f":" 'E1'!A2","v":"B+"}]
[]
["ALGEMENE GEGEVENS VAN DE ENERGIESECTOR"]
[]
[]
["beschermd volume BV",null,"m³","BVI ",null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5","Ruimte 6","Ruimte 7","Ruimte 8"]
["gebruiksoppervlakte Af",{"$f":"SUM(I8:P8)","v":0},"m²","BVI "]
[null,null,"m²/pers","BX (Tabel 1)","NBN D 50-001 tabel 1 en tabel 11 en 12 van EN 13779"]
["n design",{"$f":"SUM(I10:P10)","v":0},"pers","BVI ","n design: op basis van ventilatie-eisen"]
["V supply, min",{"$f":"SUM(I11:P11)","v":0},"m³/h","BVI ","V supply, min: op basis van ventilatie-eisen"]
[]
["specifieke effectieve thermische warmtecapaciteit Dj",55,"kJ/(m²K)","BVI (Tabel 6)  (waarde BVj ontstentenis = 55 kJ/(m²K)"]
[]
["effectieve warmte capaciteit C",{"$f":"B8*B13","v":0},"kJ/K","BVI "]
[]
[]
["OPBOUW VAN DE BOUWDELEN"]
[]
[]
["DELEN IN CONTACT MET DE GROND"]
[]
["VLOEREN IN CONTACT MET DE GROND"]
[]
["VLOER IN DIRECT CONTACT MET DE GROND"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Sim!$J$16","v":{"$error":"#DIV/0!"}},"W/m²K","TR p.35","U ind = U eff * 1/(U eff + 1); U eff = 1/(0.0 + Rf + 0.17)  "]
[]
["VLOER BOVEN KELDER/KRUIPRUIMTE"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Fixed!A$44","v":0},"W/m²K","TR p.36","U ind = U eff * b; U eff = 1/(0.17 + Rf + 0.17)"]
[null,null,null,null,"b = ",0.5,"kelderruimte zonder buitenvenster of buitendeur"]
[null,null,null,null,null,0.8,"kelderruimte met buitenvenster of buitendeur"]
[null,null,null,null,null,1,"kruipruimte sterk geventileerd (niet luchtdicht of permanente ventilatieopeningen)"]
[null,null,null,null,null,0.8,"kruipruimte niet of zwak geventileerd (luchtdicht, geen of kleine ventilatieopeningen)"]
[]
["MUREN IN CONTACT MET DE GROND"]
[]
["MUUR INGEGRAVEN"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",null,"W/m²K","TR p.59"]
[]
["OPAKE DELEN IN CONTACT MET DE BUITENOMGEVING"]
[]
["referentie oppervlakte gevel + venster",null,"m²"]
[]
["GEVELS"]
[]
["GEVEL TYPE 1"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["DAKEN"]
[]
["DAK TYPE 1"]
["oppervlakte dak",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,{"$f":"IF(B70=\"\",\"\",VerticaalZoeken(A70,#REF!,IF(B70=\"buiten\",3,4),0))","v":""},"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oriëntatie","(phi)"]
["VLOEREN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-180,-157.5,-135,-112.5,-90,-67.5,-45,-22.5,0,22.5,45,67.5,90,112.5,135,157.5,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index",-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
["VLOER (BOVEN BUITENOMGEVING)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"helling",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(tèta)",22.5,1,0.96,0.97,0.98,0.99,1,1.01,1.02,1.03,1.03,1.03,1.02,1.01,1,0.99,0.98,0.97,0.96]
[" U-waarde",null,"W/m²K","TR","U = 1/(0.04 + Rf + 0.17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,0.92,0.92,0.94,0.96,0.99,1.01,1.03,1.04,1.05,1.04,1.03,1.01,0.99,0.96,0.94,0.92,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,3,0.83,0.84,0.86,0.9,0.94,0.99,1.03,1.05,1.06,1.05,1.03,0.99,0.94,0.9,0.86,0.84,0.83]
["DEUREN EN POORTEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,4,0.71,0.73,0.76,0.81,0.87,0.94,1,1.04,1.06,1.04,1,0.94,0.87,0.81,0.76,0.73,0.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.5,5,0.6,0.6,0.63,0.68,0.76,0.85,0.92,0.97,0.98,0.97,0.92,0.85,0.76,0.68,0.63,0.6,0.6]
["DEUR OPAAK ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,6,0.47,0.47,0.49,0.53,0.59,0.67,0.74,0.78,0.8,0.78,0.74,0.67,0.59,0.53,0.49,0.47,0.47]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.5,7,0.34,0.4,0.41,0.43,0.46,0.48,0.51,0.56000000000000005,0.57999999999999996,0.56000000000000005,0.51,0.48,0.46,0.43,0.41,0.4,0.34]
[" U-waarde",null,"W/m²K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
["TRANSPARANTE DELEN IN CONTACT MET DE BUITENOMGEVING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
["VENSTERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
["effectieve oppervlakte venster",{"$f":" SUM( B110, B130, B150, B170)","v":0},"m²"]
["percentage vensters in gevel",{"$f":" 'E1'!B105","v":1},"%",null,"sensitiviteit, enkel bij nieuwbouw"]
["oriëntatie gebouw",{"$f":" 'E1'!B106","v":180},"°",null,"nieuwbouw","0/45/90/135/180/-135/-90/-45"]
[null,null,null,null,"renovatie","0/90/180/-90"]
["VENSTER VOOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A108","v":"VENSTER VOOR"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster voor",{"$f":" B$105 * B109","v":0},"m²"]
["oppervlakte glas",{"$f":" B110 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":1.5349759112902144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":1.9994090745866737},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":2.5083008807969223},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":4.764218512073759},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":16.521529272695297},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":26.66519031181015},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":20.626752423795814},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":8.8101954049020144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":3.7128700047449081},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":3.0088785540192688},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":1.9266446966008337},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":1.3377366208827717}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M114*((1+COS(RADIANS($B114)))/2)","v":18.211499999999997},29.358499999999999,55.060499999999998,77.815999999999988,104.1925,105.82550000000001,108.559,94.678499999999985,65.177999999999997,41.996499999999997,21.477499999999999,14.271000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B115, Fixed!$E$177:$F$184, 2, FALSE)","v":0.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B114)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster voor",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 1, FALSE)","v":180},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$63","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL112:AL114)","v":26.886475911290212},{"$f":"SUM(AM112:AM114)","v":44.057909074586675},82.118800880796925,119.73021851207373,171.71402927269529,185.73069031181018,180.96575242379581,149.128695404902,101.5108700047449,64.425378554019261,32.364144696600832,21.078736620882772]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B116 = 1), B115 >= -120, B115 <= 120), B110, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL116*0.6","v":16.131885546774125},{"$f":"AM116*0.6","v":26.434745444752004},49.271280528478151,71.838131107244237,103.02841756361717,111.43841418708611,108.57945145427747,89.477217242941194,60.906522002846941,38.655227132411554,19.418486817960499,12.647241972529663]
["bediending",{"$f":" IF( NOT(B116 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL116*0.8*1.1","v":23.660098801935391},38.770959985636281,72.264544775101314,105.3625922906249,151.10834575997188,163.44300747439297,159.24986213294034,131.23325195631378,89.329565604175528,56.694333127536957,28.480447333008733,18.549288226376841]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B120*$B116+(1-$B120))*$B113)*$B111*AL117","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B118 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B118 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B122*$B116+(1-$B122))*$B113)*$B111*AL118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B110^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER ACHTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A128","v":"VENSTER ACHTER"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster achter",{"$f":" B$105 * B129","v":0},"m²"]
["oppervlakte glas",{"$f":" B130 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":74.252996731705863},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":102.56097435050376},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":127.00292833226173},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":118.84532066706211},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":100.3341592467328},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":81.628922120734941},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":82.756870885001803},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":116.55209464196633},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":156.81129660137179},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":145.60667616336923},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":94.085854602426735},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":62.050896103571411}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M134*((1+COS(RADIANS($B134)))/2)","v":27.189},43.831000000000003,82.203000000000003,116.176,155.55500000000001,157.99300000000002,162.07400000000001,141.351,97.308000000000007,62.699000000000005,32.065000000000005,21.306000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B135, Fixed!$E$177:$F$184, 2, FALSE)","v":1.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B134)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster achter",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 5, FALSE)","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$65","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL132:AL134)","v":108.58199673170587},{"$f":"SUM(AM132:AM134)","v":159.09197435050373},233.75592833226176,272.1713206670621,306.88915924673279,292.86192212073496,296.61087088500182,303.54309464196632,286.73929660137179,227.72567616336923,135.11085460242674,88.826896103571414]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B136 = 1), B135 >= -120, B135 <= 120), B130, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL136*0.6","v":65.149198039023517},95.45518461030224,140.25355699935704,163.30279240023725,184.13349554803966,175.71715327244098,177.96652253100109,182.12585678517979,172.04357796082306,136.63540569802154,81.066512761456039,53.296137662142847]
["bediending",{"$f":" IF( NOT(B136 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL136*0.8*1.1","v":95.552157123901182},140.00093742844331,205.70521693239039,239.51076218701471,270.0624601371249,257.7184914662468,261.01756637880163,267.11792328493038,252.33058100920721,200.39859502376495,118.89755205013556,78.167668571142855]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B140*$B136+(1-$B140))*$B133)*$B131*AL137","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B138 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B138 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B142*$B136+(1-$B142))*$B133)*$B131*AL138","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B130^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER LINKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A148","v":"VENSTER LINKS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster links",{"$f":" B$105 * B149","v":0},"m²"]
["oppervlakte glas",{"$f":" B150 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919794},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509622},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377999},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921651},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276174},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033276}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M154*((1+COS(RADIANS($B154)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B155, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B154)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster links",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 4, FALSE)","v":-90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$64","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL152:AL154)","v":47.469925606919794},{"$f":"SUM(AM152:AM154)","v":80.842824012509624},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627617,60.591229474525207,37.096862454033278]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B156 = 1), B155 >= -120, B155 <= 120), B150, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL156*0.6","v":28.481955364151876},48.505694407505771,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419965]
["bediending",{"$f":" IF( NOT(B156 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL156*0.8*1.1","v":41.773534534089421},71.141685131008487,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392305,53.320281937582195,32.645238959549289]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AL157","v":0},{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AM157","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B158 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B158 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AL158","v":0},{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AM158","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B150^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER RECHTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A168","v":"VENSTER RECHTS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B169","v":0},"m²"]
["oppervlakte glas",{"$f":" B170 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919787},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509615},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377998},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921693},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276166},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033272}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M174*((1+COS(RADIANS($B174)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B175, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B174)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster rechts",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL172:AL174)","v":47.469925606919787},{"$f":"SUM(AM172:AM174)","v":80.84282401250961},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627616,60.591229474525207,37.096862454033271]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B176 = 1), B175 >= -120, B175 <= 120), B170, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL176*0.6","v":28.481955364151872},48.505694407505764,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419961]
["bediending",{"$f":" IF( NOT(B176 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL176*0.8*1.1","v":41.773534534089414},71.141685131008472,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392304,53.320281937582195,32.645238959549282]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AL177","v":0},{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AM177","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B178 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B178 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AL178","v":0},{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AM178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B170^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A188","v":"DAK VENSTER 1"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B189","v":0},"m²"]
["oppervlakte glas",{"$f":" B190 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AL119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AM119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AN119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AO119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AP119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AQ119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AR119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AS119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AT119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AU119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AV119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AW119 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M194*((1+COS(RADIANS($B194)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B195, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B194)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 1",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL192:AL194)","v":119.4555},{"$f":"SUM(AM192:AM194)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B196 = 1), B195 >= -120, B195 <= 120), B190, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL196*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B196 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL196*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AL197","v":0},{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AM197","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B198 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B198 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AL198","v":0},{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AM198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B190^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A208","v":"DAK VENSTER 2"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B209","v":0},"m²"]
["oppervlakte glas",{"$f":" B210 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AL139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AM139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AN139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AO139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AP139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AQ139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AR139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AS139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AT139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AU139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AV139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AW139 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M214*((1+COS(RADIANS($B214)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B215, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B214)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 2",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL212:AL214)","v":119.4555},{"$f":"SUM(AM212:AM214)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B216 = 1), B215 >= -120, B215 <= 120), B210, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL216*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B216 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL216*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AL217","v":0},{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AM217","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B218 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B218 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AL218","v":0},{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AM218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B210^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["GORDIJNGEVELS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL ZONNEWINSTEN"]
[]
["GLASBOUWSTEENWANDEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"SUMIF($AK$112:$AK$185,$AK230,AL$112:AL$185)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",0,0,0,0,0,0,0,0,0,0,0,0]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["AANGRENZENDE VERWARMDE RUIMTEN (AVR)"]
[]
["BOUWKNOPEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["K-PEIL BEREKENING",{"$f":" $C$330","v":0},{"$f":" $A$2","v":"B+"}]
[]
[null,null,null,"PRESTATIES"]
[null,null,"A","U","U x A"]
["DELEN IN CONTACT MET DE GROND"]
[]
[{"$f":"'E5'!A25","v":"VLOER IN DIRECT CONTACT MET DE GROND"},null,{"$f":"'E5'!B26","v":0},{"$f":"'E5'!B27","v":{"$error":"#DIV/0!"}},{"$f":"D267*C267","v":{"$error":"#DIV/0!"}}]
[{"$f":"'E5'!A29","v":"VLOER BOVEN KELDER/KRUIPRUIMTE"},null,{"$f":"'E5'!B30","v":0},{"$f":"'E5'!B31","v":0},{"$f":"D268*C268","v":0}]
[{"$f":"'E5'!A39","v":"MUUR INGEGRAVEN"},null,{"$f":"'E5'!B40","v":0},{"$f":"'E5'!B41","v":0},{"$f":"D269*C269","v":0}]
[]
["TOTAAL GROND","A t,g",{"$f":"SUM(C267:C269)","v":0},"H g",{"$f":"SUM(E267:E269)","v":{"$error":"#DIV/0!"}}]
[]
["OPAKE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"'E5'!$A$49","v":"GEVEL TYPE 1"},null,{"$f":"'E5'!B50","v":0},{"$f":"'E5'!B51","v":1.6436831428227032},{"$f":"D275*C275","v":0}]
[{"$f":"'E5'!$A$53","v":"GEVEL TYPE 2"},null,{"$f":"'E5'!B54","v":0},{"$f":"'E5'!B55","v":1.6436831428227032},{"$f":"D276*C276","v":0}]
[{"$f":"'E5'!$A$57","v":"GEVEL TYPE 3"},null,{"$f":"'E5'!B58","v":0},{"$f":"'E5'!B59","v":1.6436831428227032},{"$f":"D277*C277","v":0}]
[{"$f":"'E5'!$A$61","v":"GEVEL TYPE 4"},null,{"$f":"'E5'!B62","v":0},{"$f":"'E5'!B63","v":1.6436831428227032},{"$f":"D278*C278","v":0}]
[]
[{"$f":"'E5'!A67","v":"DAK TYPE 1"},null,{"$f":"'E5'!B68","v":0},{"$f":"'E5'!B69","v":2.4672062517443485},{"$f":"D280*C280","v":0}]
[{"$f":"'E5'!A72","v":"DAK TYPE 2"},null,{"$f":"'E5'!B73","v":0},{"$f":"'E5'!B74","v":2.4672062517443485},{"$f":"D281*C281","v":0}]
[{"$f":"'E5'!A77","v":"DAK TYPE 3"},null,{"$f":"'E5'!B78","v":0},{"$f":"'E5'!B79","v":2.4672062517443485},{"$f":"D282*C282","v":0}]
[{"$f":"'E5'!A82","v":"DAK TYPE 4"},null,{"$f":"'E5'!B83","v":0},{"$f":"'E5'!B84","v":2.4672062517443485},{"$f":"D283*C283","v":0}]
[]
[{"$f":"'E5'!A89","v":"VLOER (BOVEN BUITENOMGEVING)"},null,{"$f":"'E5'!B90","v":0},{"$f":"'E5'!B91","v":0},{"$f":"D285*C285","v":0}]
[]
[{"$f":"'E5'!$A$95","v":"DEUR OPAAK "},null,{"$f":"'E5'!B96","v":0},{"$f":"'E5'!B97","v":0},{"$f":"D287*C287","v":0}]
[]
["TOTAAL OPAAK","A t,do",{"$f":"SUM(C275:C287)","v":0},"H do",{"$f":"SUM(E275:E287)","v":0}]
[]
["TRANSPARANTE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"A108","v":"VENSTER VOOR"},null,{"$f":"'E5'!B110","v":0},{"$f":"'E5'!B112","v":1.91},{"$f":"D293*C293","v":0}]
[{"$f":"'E5'!$A$128","v":"VENSTER ACHTER"},null,{"$f":"'E5'!B130","v":0},{"$f":"'E5'!B132","v":1.91},{"$f":"D294*C294","v":0}]
[{"$f":"'E5'!$A$148","v":"VENSTER LINKS"},null,{"$f":"'E5'!B150","v":0},{"$f":"'E5'!B152","v":1.91},{"$f":"D295*C295","v":0}]
[{"$f":"'E5'!$A$168","v":"VENSTER RECHTS"},null,{"$f":"'E5'!B170","v":0},{"$f":"'E5'!B172","v":1.91},{"$f":"D296*C296","v":0}]
[{"$f":" A188","v":"DAK VENSTER 1"},null,{"$f":" B190","v":0},{"$f":" B192","v":1.91},{"$f":"D297*C297","v":0}]
[{"$f":"A208","v":"DAK VENSTER 2"},null,{"$f":" B210","v":0},{"$f":" B212","v":1.91},0]
[]
["TOTAAL TRANSPARANT","A t,dt",{"$f":"SUM(C293:C298)","v":0},"H dt",{"$f":"SUM(E293:E298)","v":0}]
[]
["TOTAAL BUITEN","A t,d",{"$f":"C300+C289","v":0},"H d",{"$f":"E300+E289","v":0}]
[]
["BUILDING KNOTS FORFAIT"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 10 / 100, IF( Etot!$C$319 >= 4, 10 / 50, 10 * ( Etot!$C$319 + 2 ) / 300))","v":0.1}]
["C","Δ H d",{"$f":"$C306*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 3 / 100, IF( Etot!$C$319 >= 4, 3 / 50, 3 * ( Etot!$C$319 + 2 ) / 300))","v":0.03}]
["B+","Δ H d",{"$f":"$C309*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["TOTAAL AOR","A t,u",0,"H u",0]
[]
["RESULTS"]
[null,"A t",{"$f":"C271+C289+C300+C315","v":0},"m²"]
[null,"volumecompactheid",{"$f":"IF(C318=0,0,$B$7/C318)","v":0},"m"]
[]
["Without Building Knots","H t",{"$f":"$E$271+$E$289+$E$300","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C321=0,0,C321/C318)","v":{"$error":"#DIV/0!"}},"W/m²K"]
[]
["Building Knots Forfait","Δ H d",{"$f":" VLOOKUP($A$2, A306:D310, 3, FALSE)","v":0},"W/K"]
[]
[]
[{"$f":" $A$2","v":"B+"},"H t",{"$f":" C321 + SUM(C324) + E315","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C$318=0,0,C327/C$318)","v":0},"W/m²K"]
[]
[null,"K-LEVEL",{"$f":"IF(C$319<=1,C328*100,IF(C$319>=4,C328*50,(C328*300)/(C$319+2)))","v":0}]
[]
[]
[]
["INSTALLATIES"]
[]
[]
["VERWARMING / KOELING / BEVOCHTIGING / SANITAIR WARM WATER"]
[]
["VERWARMINGSSYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"verwarming en koeling per ruimte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja",null,null,"nee"]
["systeemnummer",2,null,"BVI tabel 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systeemnummer","f annih","a heat","a cool","f annih","a heat","a cool"]
["regeling verwaming en koeling per ruimte",{"$f":" Sim!$X$6","v":"Ja"},null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.08,0,0,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.04,0.13,0.06,0.04,0.13,0.06]
["f annih",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 2, 5),FALSE)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0.13,0.06,0,0.25,0.06]
["a heat",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 3, 6),FALSE)","v":0.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.04,0.13,7.0000000000000007E-2,0,0,0]
["a cool",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 4, 7),FALSE)","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0.04,0,0,0.34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.1,0.09,0.06,0,0,0]
["WARMTEOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0.04,0.01,0,0.39,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.1,0.09,7.0000000000000007E-2,0,0,0]
["f heat, pref",{"$f":" VLOOKUP( AL353, EPN_BXI_Tabel16, AL354)","v":0.8},null,"BVI (Tabel 9)",null,"dit wordt apart uitgerekend (EPU-WKK sheet) voor WKK en rechtstreeks in de berekening toegevoegd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
["η gen, heat, pref",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Heat, Pref / Power, Total",{"$f":" Sim!$T$37 / SUM( Sim!$T$37, Sim!$T$38)","v":0.36965120622085568}]
["omrekenfactor, pref",{"$f":" Sim!$X$29","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system",{"$f":" IF( ROUNDUP( AL352,1) = AL352, MIN( AL352 + 0.1, 1), ROUNDUP( AL352, 1))","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump",{"$f":" IF( Sim!$X$12 = \"Warmtepomp\", 2, 3)","v":3}]
["η gen, heat, npref",{"$f":" IF(Sim!$X$27 = \"nvt\", 1, Sim!$X$27)","v":1},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, npref",{"$f":" IF(Sim!$X$30 = \"nvt\", 1, Sim!$X$30)","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system","Heat pump","Other"]
["KOELINGOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0]
["actieve koeling geplaatst?","ja",null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.79,0.5]
["f cool, pref",{"$f":" VLOOKUP( AL372, BVI_Tabel10, 2)","v":1},null,"BVI (Tabel 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,0.4,0.93,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.97,1]
["η gen, cool, pref",{"$f":" IF( B360 = \"ja\", Sim!$X$41, 5)","v":2.8},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.97,1]
["omrekenfactor, pref",{"$f":" Sim!$X$43","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.98,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.98,1]
["η gen, cool, npref",{"$f":" IF( B360 = \"ja\", Sim!$X$42, 5)","v":5},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1,1]
["omrekenfactor",{"$f":" Sim!$X$44","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[]
["HULPENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Cool, Pref / Power, Total",{"$f":" Sim!$T$42 / SUM( Sim!$T$42, Sim!$T$43 )","v":1}]
["ELEKTRISCH HULPENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system",{"$f":" IF( ROUNDUP( AL371,1) = AL371, MIN( AL371 + 0.1, 1), ROUNDUP( AL371, 1))","v":1}]
[]
["f ctrl, heat",{"$f":" Sim!$X$84","v":0.5},null,"BVI",0,"geen verwarming met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 10"]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in warmwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system","All"]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1]
["f ctrl, cool",{"$f":" IF(B360 = \"nee\", 0, Sim!$X$85)","v":0.5},null,"BVI",0,"geen koeling met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in gekoeldwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.8]
["WAAKVLAMMEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1]
["aantal waakvlammen",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,0.7,1]
[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,0.8,1]
["BEVOCHTIGING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1]
[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,1,1]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["r hum",1,null,"BVI",0,"geen bevochtigingsinstallatie"]
[null,null,null,null,0.4,"als bevochtigingsinstallatie speciaal geschikt is gemaakt voor het transporteren van vocht vanuit de afvoer-lucht naar de toevoerlucht"]
[null,null,null,null,1,"andere gevallen"]
[]
["η gen, heat, pref",1,null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, pref",2.5,null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5"]
[]
["SANITAIR WARM WATER"]
[]
["SANITAIR WARM WATER OPWEKKER"]
[]
["zonne-energie voor ruimteverwarming","ja"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CIRCULATIELEIDING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TAPPUNTEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["VENTILATIE"]
[]
["luchtdichtheidswaarde",3,"m³/(h.m²)","BVI "]
[]
["ventilatiesysteem",{"$f":" Sim!$X$77","v":"C"},null,null,"A,B, C,D"]
["nachtwerking",0,null,"BVI ",0,"zonder automatische nachtwerking"]
[null,null,null,null,1,"met automatische nachtwerking"]
[]
["r fans",{"$f":" IF( B467 = \"C\", 0, IF( B500 > 0, 0.8, 0.6))","v":0},null,"BVI ",0,"C: natuurlijke toevoer, mechanische afvoer "]
[null,null,null,null,0.6,"D: mechanische toevoer, mechanische afvoer"]
[null,null,null,null,0.8,"D: met recirculatie of met warmteterugwinning"]
[null,null,null,null,0.3,"B: mechanische toevoer, natuurlijke afvoer"]
[null,null,null,null,0.5,"andere gevallen"]
[]
["f vent, heat",0.3,null,"BVI ",0.3,"alle gevallen"]
["f vent, cool",{"$f":"Sim!$X$86","v":1},null,"BVI ",1,"natuurlijke ventilatie"]
[null,null,null,null,1,"mechanische ventilatie met nachtwerking"]
[null,null,null,null,0.3,"mechanische ventilatie zonder nachtwerking"]
[]
["Minimum Flow Rates","Ja"]
[]
[null,null,null,null,null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5"]
["V supply, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I485:M485))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
["V extr, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I486:M486))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
[]
["SFP supply",{"$f":" Sim!$X$78","v":0},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
["SFP extraction",{"$f":" Sim!$X$79","v":0.186},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
[]
["P Fan Coils",null,"W","Only E1 is linked to the Sim sheet"]
["f ctrl Fan Coils",1]
["f ctrl",{"$f":" Sim!$X$80","v":1},null,"BVI (Tabel 12)",null,"regeling van de ventilatoren"]
[]
["c sys",null,"Wh/m³","BVI ",0,"A: natuurlijke toevoer, natuurlijk afvoer"]
[null,null,null,null,0.33,"C: natuurlijke toevoer, mechanische afvoer"]
[null,null,null,null,0.55000000000000004,"B, D: mechanische toevoer, natuurlijke of mechanische afvoer, zonder koeling van de inblaaslucht"]
[null,null,null,null,0.85,"andere gevallen"]
["indien D: mechanische toevoer, mechanische afvoer"]
["r p",{"$f":" Sim!$X$81","v":0},null,"BVI ",0,"geen warmteterugwinapparaat"]
[null,null,null,null,0.95,"warmteterugwinapparaat met automatische aanpassing van de instelwaarden dmv continue meting toe- en afvoerdebiet"]
[null,null,null,null,0.85,"andere gevallen"]
["η test",{"$f":" Sim!$X$82 / 100","v":0},null,"BVI "]
["bypass",{"$f":" Sim!$X$83","v":1},null,"BVI ",0,"bypass: volledig afgesloten"]
[null,null,null,null,0.5,"bypass: gedeeltelijk afgesloten"]
[null,null,null,null,1,"geen bypass"]
[]
["VERLICHTING"]
[null,null,null,null,null,null,null,null,{"$f":" I$7","v":"Ruimte 1"},{"$f":" J$7","v":"Ruimte 2"},"Ruimte 3","Ruimte 4","Ruimte 5"]
[null,null,null,null,null,null,"m² venster"]
[null,null,null,null,null,null,"lux"]
[null,null,null,null," daylight is…",null,"sufficient",null,{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * I510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), I8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * J510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), J8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * K510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), K8)","v":0}]
[null,null,null,null,null,null,"not sufficient",null,{"$f":" I8 - I512","v":0},{"$f":" J8 - J512","v":0},{"$f":" K8 - K512","v":0}]
[null,null,null,null,null,null,"f switch",null,{"$f":" IF(Lists!$G$510 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(OR(Lists!$G$514 = Lists!$E$528,Lists!$G$514 = Lists!$E$529), 1, 0.8)","v":1},null,null,null,"BVI (Tabel 13)"]
[null,null,null,null,null,null,"f mod dayl",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.636, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"f mod artif",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.818, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[]
["W light",{"$f":"SUM(I518:M519)","v":0},"kWh",null,null,null,null,null,{"$f":" I517 / 100 * I511 / 1000 * I512 * I514 * (I515 * 2200 + I516 * 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J512 * J514 * (J515 * 2200 + J516 * 150)","v":0},{"$f":" K517 / 100 * K511 / 1000 * K512 * K514 * (K515 * 2200 + K516 * 150)","v":0},{"$f":" L517 / 100 * L511 / 1000 * L512 * L514 * (L515 * 2200 + L516 * 150)","v":0},0]
[" r light",1,null,"BVI ",0.3,"als verlichting forfaitair bepaald",null,null,{"$f":" I517 / 100 * I511 / 1000 * I513 * I514 * I516 * (2200 + 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J513 * J514 * J516 * (2200 + 150)","v":0},0,0,0]
["totaal vermogen armaturen",{"$f":" SUM(I520:M520)","v":0},"W",null,0.5,"als 70% van de verlichting afgezogen wordt",null,null,{"$f":" I517 / 100 * I511 * I8","v":0},{"$f":" J517 / 100 * J511 * J8","v":0},0,0,0]
["aantal armaturen",{"$f":" SUM(I521:M521)","v":0},null,"voor EPB input",1,"alle andere gevallen",null,null,{"$f":" I520","v":0},{"$f":" J520","v":0},{"$f":" K520","v":0},{"$f":" L520","v":0},0]
[]
["Lrmr"]
["Lrmr-factor",{"$f":"SUM(I524:M524)","v":0},null,null,null,null,null,null,{"$f":"10^(-3)*(I523^(0.8)*(2200+150)*Af)","v":0},{"$f":"10^(-3)*(J523^0.8*(2200+150)*J8)","v":0},{"$f":"10^(-3)*(K523^0.8*(2200+150)*K8)","v":0},{"$f":"10^(-3)*(L523^0.8*(2200+150)*L8)","v":0},{"$f":"10^(-3)*(M523^0.8*(2200+150)*M8)","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,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN THERMISCHE ZONNE-ENERGIE",null,null,null,null,"Bij lineaire beschaduwingfactor = 1 krijgen we een opbrengst van 756 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad = A * aantal * I shad",null,null,null,"Tegenwoordig wordt gerekend met 850-890 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * I unshad",null,null,null,"De opbrengst zonder enige beschaduwing (factor 1) is dus nog steeds een onderschatting van de werkelijke gemiddelde opbrengst en dekt dus ruimschoots de effecten van potentiële kleinschalige beschaduwing door obstakels en de horizon"]
["FOTOVOLTAISCHE ZONNE-ENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * (I dir, unshad + I dif, unshad + I refl, unshad)"]
[]
["P pv",{"$f":" SUM(C280:C283) * 0.8 * 0.55 * 190","v":0},"W",null,"0.8 = beschikbaarheid dak, 0.55 = ratio m² PV / m² beschikbaar dakoppervlak, 190 = energiedichtheid PV module in W / m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad",0,0,0,0,0,0,0,0,0,0,0,0]
["aantal",1]
["helling",{"$f":" Sim!X126","v":0},"°",null,"bepalend voor de ratio m² PV / m² beschikbaar dakoppervlak"]
["oriëntatie",{"$f":" IF( B$106 > 90, $B106 - 180, IF($B106 < -90, $B106 + 180, B$106))","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
["c pv",1,null,"BV ",1,"tenzij gedetailleerdere schaduwberekening"]
["RF pv",0.75,null,"BV Tabel 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W pv",{"$f":"$B538 * $B539 * $B542 *$B543 * AL545 / 3600","v":0},{"$f":"$B538*$B539*$B542*$B543*AM545/3600","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, collector 1",{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AL528 + 1, FALSE)","v":90.153938614574955},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AM528 + 1, FALSE)","v":152.63563046009915},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AN528 + 1, FALSE)","v":276.52226741439682},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AO528 + 1, FALSE)","v":398.38774526693464},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AP528 + 1, FALSE)","v":527.7364883918342},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AQ528 + 1, FALSE)","v":542.21179698862193},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AR528 + 1, FALSE)","v":529.87214247494239},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AS528 + 1, FALSE)","v":481.14750610376751},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AT528 + 1, FALSE)","v":363.46573856457559},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AU528 + 1, FALSE)","v":230.23546903859059},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AV528 + 1, FALSE)","v":113.27004260883331},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AW528 + 1, FALSE)","v":70.381403376769143}]
[]
[]
["WARMTEKRACHTKOPPELING"]
[]
["WKK als preferente warmteopwekker",{"$f":" Sim!$X$9","v":"Nee"},null,null,"ja, nee"]
["WKK als preferente koelingsopwekker","nee",null,null,"ja, nee"]
["ε elektrisch",{"$f":" Sim!$X$28","v":0},null,"BVI p. 75 (Tabel 16)"]
["ε thermisch",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BVI p. 75 (Tabel 16)"]
[]
[]
[]
[]
["E-PEIL BEREKENING","E PEIL",{"$f":"O914","v":{"$error":"#DIV/0!"}}]
[]
[]
["volume",{"$f":"B7","v":0},"m³"]
["C",{"$f":"B15","v":0},"J/K"]
["totale verliesoppervlakte",{"$f":"C318","v":0},"m²"]
["volumecompactheid",{"$f":"C319","v":0},"m"]
["Ht, heat",{"$f":" $C$327","v":{"$error":"#DIV/0!"}},"W/K"]
["gemiddelde U-waarde",{"$f":"C328","v":0},"W/m²K"]
[]
[null,"JAN","FEB","MRT","APR","MEI","JUN","JUL","AUG","SEP","OKT","NOV","DEC"]
["t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["tèta e, V, cool, m",16,16,16,16,16,18.2,19.600000000000001,19.600000000000001,17.2,16,16,16]
["Xh,m",0.38,0.37,0.23,0.08,0.03,0,0,0,0,0.02,0.25,0.36]
[]
["RUIMTEVERWARMING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["Ht, heat",{"$f":"$B$565","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$580*(23-B570)*B569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-C570)*C569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-D570)*D569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B582:M582)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.04*B465*At","v":0},"m³/h"]
["r preh, heat",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, heat",{"$f":"f_vent_heat","v":0.3}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, heat",{"$f":"0.34*(B584+B585*B586*B587)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$588*(23-B570)*B569","v":0},{"$f":"$B$588*(23-C570)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B590:M590)","v":0}]
[]
["» Q VERLIES",{"$f":"SUM(B590,B582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B592:M592)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+$B$519*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*C816*3.6/C569)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B596:M596)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL230","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B600:M600)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B596,B600)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B602:M602)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
["thau",{"$f":"B15/(3.6*(B588+B580))","v":{"$error":"#DIV/0!"}}]
["a",{"$f":"0.8+B605/70","v":{"$error":"#DIV/0!"}}]
["gamma m",{"$f":"B602/B592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B607>=2.5,1/B607,IF(B607=1,$B$606/($B$606+1),(1-B607^$B$606)/(1-B607^($B$606+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B611:M611)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f heat, net",{"$f":"IF(O611/(O611+O730)>0.9,0.9,O611/(O611+O730))","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_heat+f_annih/$B$615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B618:M618)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",{"$f":"f_heat_pref","v":0.8}]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"nu_gen_heat_pref","v":0.87867000000000006},0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006]
["» EINDENERGIE ST SYSTEEM",{"$f":"B623*B618","v":0},{"$f":"C623*C618","v":0},{"$f":"D623*D618","v":0},{"$f":"E623*E618","v":0},0,0,0,0,0,0,{"$f":"L623*L618","v":0},0,null,{"$f":"SUM(B626:M626)","v":0}]
["» EINDENERGIE PREF",{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!C146, $B$622) * ( 1 - B623 ) * B618 / B625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!D146, $B$622) * ( 1 - C623 ) * C618 / C625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!E146, $B$622) * ( 1 - D623 ) * D618 / D625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!F146, $B$622) * ( 1 - E623 ) * E618 / E625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!G146, $B$622) * ( 1 - F623 ) * F618 / F625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!H146, $B$622) * ( 1 - G623 ) * G618 / G625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!I146, $B$622) * ( 1 - H623 ) * H618 / H625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!J146, $B$622) * ( 1 - I623 ) * I618 / I625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!K146, $B$622) * ( 1 - J623 ) * J618 / J625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!L146, $B$622) * ( 1 - K623 ) * K618 / K625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!M146, $B$622) * ( 1 - L623 ) * L618 / L625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!N146, $B$622) * ( 1 - M623 ) * M618 / M625","v":0},null,{"$f":"SUM(B627:M627)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as, verwarming"]
[]
["» EINDENERGIE NIET PREF",{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!C146 ), IF( B629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - B623 ) * B618 / B629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!D146 ), IF( C629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - C623 ) * C618 / C629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!E146 ), IF( D629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - D623 ) * D618 / D629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!F146 ), IF( E629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - E623 ) * E618 / E629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!G146 ), IF( F629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - F623 ) * F618 / F629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!H146 ), IF( G629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - G623 ) * G618 / G629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!I146 ), IF( H629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - H623 ) * H618 / H629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!J146 ), IF( I629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - I623 ) * I618 / I629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!K146 ), IF( J629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - J623 ) * J618 / J629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!L146 ), IF( K629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - K623 ) * K618 / K629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!M146 ), IF( L629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - L623 ) * L618 / L629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!N146 ), IF( M629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - M623 ) * M618 / M629","v":0},null,{"$f":"SUM(B631:M631)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["EIND ENERGIEVERBRUIK",{"$f":"B631+B627+B626","v":0},{"$f":"C631+C627+C626","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B633:M633)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL538","v":0},{"$f":"AM538","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",{"$f":"IF(AL633=0,0,MIN(MAX(0,(0.16+0.015*(AL632/AL633))),0.8))","v":0},{"$f":"IF(AM633=0,0,MIN(MAX(0,(0.16+0.015*(AM632/AM633))),0.8))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["omrekenfactor pref",{"$f":"f_p_heat_pref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL632=0,0,MIN(1,AL635*AL633/AL632))","v":0},{"$f":"IF(AM632=0,0,MIN(1,AM635*AM633/AM632))","v":0},{"$f":"IF(AN632=0,0,MIN(1,AN635*AN633/AN632))","v":0},{"$f":"IF(AO632=0,0,MIN(1,AO635*AO633/AO632))","v":0},{"$f":"IF(AP632=0,0,MIN(1,AP635*AP633/AP632))","v":0},{"$f":"IF(AQ632=0,0,MIN(1,AQ635*AQ633/AQ632))","v":0},0,0,0,0,0,0]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B627*B637","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B639:M639)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B631*B641","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B643:M643)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B643+B639","v":0},{"$f":"C643+C639","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B645:M645)","v":0}]
[]
[]
["SANITAIR WARM WATER"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, sww, pref, m",{"$f":" f_sww_pref","v":0.68}]
["f, as, sww, m",{"$f":" AL673","v":0},{"$f":" AM673","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE ST SYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B663:M663)","v":0}]
[]
["opwekkingsrendement pref",{"$f":" $B$402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B667:M667)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":" $B$405","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE NIET PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B671:M671)","v":0}]
[]
["EIND ENERGIEVERBRUIK"]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":" f_p_sww_pref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":" B667 * B677","v":0},{"$f":" C667 * C677","v":0},{"$f":" D667 * D677","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B679:M679)","v":0}]
[]
["omrekenfactor niet pref",{"$f":" f_p_sww_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":" B671 * B681","v":0},{"$f":" C671 * C681","v":0},{"$f":" D671 * D681","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B683:M683)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":" SUM(B679, B683)","v":0},{"$f":" SUM(C679, C683)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B685:M685)","v":0}]
[]
[]
["KOELING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["gekoelde vloeroppervlakte"]
[]
["Ht, cool",{"$f":" IF( $A$2 = \"C\", $C$321, $B$565)","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$696*(23-(B570+2))*B569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B698:M698)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.48*At","v":0},"m³/h"]
["r preh, cool",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*B504*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, cool",{"$f":"f_vent_cool","v":1}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, cool",{"$f":"0.34*(B700+B701*B702*B703)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$704*(23-B571)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B706:M706)","v":0}]
[]
["» Q VERLIES",{"$f":"B698+B706","v":{"$error":"#DIV/0!"}},{"$f":"C698+C706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B708:M708)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B712:M712)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL231","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B716:M716)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B712,B716)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B718:M718)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["thau",{"$f":"B15/(3.6*(B696+B704))","v":{"$error":"#DIV/0!"}}]
["b",{"$f":"1.83+B722/83","v":{"$error":"#DIV/0!"}}]
["lambda  m",{"$f":"B708/B718","v":{"$error":"#DIV/0!"}},{"$f":"C708/C718","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B724>=2.5,1/B724,IF(B724=1,$B$723/($B$723+1),(1-B724^$B$723)/(1-B724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(C724>=2.5,1/C724,IF(C724=1,$B$723/($B$723+1),(1-C724^$B$723)/(1-C724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["w",{"$f":"IF(B360=\"ja\",1.5,1)","v":1.5},null,"actieve koeling = 1.5 ; geen actieve koeling = 1.0"]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B730:M730)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f cool, net",{"$f":"1-B615","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_cool+f_annih/$B$734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B737:M737)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, cool, pref, m",{"$f":"f_cool_pref","v":1}]
["opwekkingsrendement pref",{"$f":"nu_gen_cool_pref","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
[]
["» EINDENERGIE PREF",{"$f":" $B$741 * B737 / B742","v":0},{"$f":" $B$741 * C737 / C742","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B744:M744)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_cool_npref","v":5},5,5,5,5,5,5,5,5,5,5,5]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B746=0,0,(1-$B$741)*B737/B746)","v":0},{"$f":"IF(C746=0,0,(1-$B$741)*C737/C746)","v":0},0,{"$f":"IF(E746=0,0,(1-$B$741)*E737/E746)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"SUM(B748:M748)","v":0}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"B748+B744+B743","v":0},{"$f":"C748+C744+C743","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B750:M750)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":"f_p_cool_pref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B744*B754","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B756:M756)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_cool_npref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B748*B758","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B760:M760)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B760+B756","v":0},{"$f":"C760+C756","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B762:M762)","v":0}]
[]
[]
["BEVOCHTIGING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["r hum",{"$f":"$B$389","v":1},"m³/h"]
["V supply, design",{"$f":" MAX( V_supply_min, V_supply_design)","v":0},"m³/h"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"2.5*$B$771*B572*$B$772","v":0},{"$f":"2.5*$B$771*C572*$B$772","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B774:M774)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B774","v":0},{"$f":"C774","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B779:M779)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"we beschouwen elektrische stoombevochting voor alle scenariovarianten"]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL798,0)","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["opwekkingsrendement pref",{"$f":"$B$393","v":1},{"$f":"$B$393","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» EINDENERGIE PREF",{"$f":"$B$622*(1-B784)*B779/B786","v":0},{"$f":"$B$622*(1-C784)*C779/C786","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B788:M788)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as"]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B790=0,0,(1-$B$622)*(1-B784)*B779/B790)","v":0},{"$f":"IF(C790=0,0,(1-$B$622)*(1-C784)*C779/C790)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B792:M792)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL793:AW793)","v":0}]
["EIND ENERGIEVERBRUIK",{"$f":"B792+B788","v":0},{"$f":"C792+C788","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B794:M794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL729","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL794:AW794)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
["omrekenfactor pref",{"$f":"$B$394","v":2.5},{"$f":"$B$394","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL793=0,1,AL796*AL794/AL793)","v":1},{"$f":"IF(AM793=0,1,AM796*AM794/AM793)","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B788*B798","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B800:M800)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B792*B802","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B804:M804)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B804+B800","v":0},{"$f":"C804+C800","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B806:M806)","v":0}]
[]
[]
["HULPENERGIE"]
[]
["HULPENERGIE VOOR VENTILATOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl",{"$f":"B493","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$814*$B$813*$B$815*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B816:M816)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B816","v":0},{"$f":"$B$818*3.6*C816","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B820:M820)","v":0}]
[]
["HULPENERGIE VOOR VENTILO-CONVECTOREN"]
[]
["P inst",{"$f":"  $B$491","v":0}]
["f ctrl Fan Coils",{"$f":" B492","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$825*$B$824*$B$826*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B827:M827)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B827","v":0},{"$f":"$B$818*3.6*C827","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B831:M831)","v":0}]
[]
["HULPENERGIE VOOR CIRCULATIEPOMPEN"]
[]
["f ctrl, heat",{"$f":"f_ctrl_heat","v":0.5}]
["f ctrl, cool",{"$f":"f_ctrl_cool","v":0.5}]
["W pumps",{"$f":"0.07*B569*(f_ctrl_heat*Af+f_ctrl_cool*Af)","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B837:M837)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK CIRCULATIEPOMPEN",{"$f":"$B$818*3.6*B837","v":0},{"$f":"$B$818*3.6*C837","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B841:M841)","v":0}]
[]
["HULPENERGIE VOOR WAAKVLAMMEN"]
[]
["Q pilot, m",{"$f":"aantal_waakvlammen*80*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B845:M845)","v":0},"MJ"]
[]
["f p (aardgas)",1]
[]
["PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN",{"$f":"B845*$B$847","v":0},{"$f":"C845*$B$847","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B849:M849)","v":0}]
[]
[]
["PRIMAIR ENERGIEVERBRUIK TOTAAL",{"$f":"B820+B831+B841+B849","v":0},{"$f":"C820+C831+C841+C849","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B852:M852)","v":0}]
[]
[]
["VERLICHTING"]
[]
["W light",{"$f":"B518","v":0},"kWh"]
["W light, ctrl",0,"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B860*3.6*(B857+B858)","v":0}]
[]
["ENERGIEBESPARING DOOR FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
[]
["MAANDELIJKSE ENERGIEOPWEKKING"]
[]
["» ZIE BEREKENINGEN ",{"$f":"AL543","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":" SUM(B868:M868)","v":0}]
[]
["PRIMAIRE ENERGIEVERBRUIK"]
[]
["f p elektriciteit",2.5]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B868*$B$872*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B874:M874)","v":0}]
[]
["ENERGIEBESPARING DOOR GEBOUWGEBONDEN WKK"]
[]
["Q cogen, heat",{"$f":"IF($B$550=\"Ja\",B627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Q cogen, cool",{"$f":"IF($B$551=\"Ja\",B744,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["W cogen, m",{"$f":"IF(B878+B879=0,0,(epsilon_elek/3.6)*((B878+B879)/epsilon_th))","v":0},{"$f":"IF(C878+C879=0,0,(epsilon_elek/3.6)*((C878+C879)/epsilon_th))","v":0},0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B880:M880)","v":0},"kWh"]
[]
["f p elektriciteit",1.8]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B880*$B$882*3.6","v":0},{"$f":"C880*$B$882*3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B884:M884)","v":0}]
[]
[]
[]
[]
[]
[]
["RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh","kWh/m²"]
[]
["E RUIMTEVERWARMING",{"$f":"B645","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B893:M893)","v":0},{"$f":"O893/3.6","v":0}]
[]
["E KOELING",{"$f":"B762","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B895:M895)","v":0},{"$f":"O895/3.6","v":0}]
[]
["E BEVOCHTIGING",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B897:M897)","v":0},0]
[]
["E SANITAIR WARM WATER",{"$f":" B685","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B899:M899)","v":0},{"$f":"O899 / 3.6","v":0}]
[]
["E HULPENERGIE",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B901:M901)","v":0},0]
[]
["E VERLICHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O862","v":0},0]
[]
["E FOTOVOLTAÏSCHE ZONNE-ENERGIE",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B905:M905)","v":0},0]
[]
["E WARMTEKRACHTKOPPELING",{"$f":"B884","v":0},{"$f":"C884","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B907:M907)","v":0},0]
[]
[]
["E KARAKTERISTIEK ",{"$f":"B893+B895+B897+B899+B901+B903-B905-B907","v":0},{"$f":"C893+C895+C897+C899+C901+C903-C905-C907","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"O893+O895+O897+O899+O901+O903-O905-O907","v":0},{"$f":"O910 / 3.6","v":0}]
[]
["E CARACTERISTIC REF FL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF FL",null,{"$f":"SUMPRODUCT(C912:C916,E912:E916)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL FL",null,{"$f":"ROUNDUP($O$910/$O$912 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":" MAX( V_supply_design, V_supply_min ) - V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
["E CHARACTERISTIC REF WL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF WL",null,{"$f":"SUMPRODUCT(C918:C922,E918:E922)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL WL",null,{"$f":"ROUNDUP(O$910/$O$918 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":"MAX(V_supply_design,V_supply_min)-V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"E LEVEL SIM",null,{"$f":"IF($A$1=\"FL\",O914,O920)","v":{"$error":"#DIV/0!"}}]

{"sheet":"E6","index":19,"n_rows":924,"n_cols":55,"rows_kept":924,"cut":false,"hidden":true,"merged":[]}
["VL"]
[{"$f":" 'E1'!A2","v":"B+"}]
[]
["ALGEMENE GEGEVENS VAN DE ENERGIESECTOR"]
[]
[]
["beschermd volume BV",null,"m³","BVI ",null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5","Ruimte 6","Ruimte 7","Ruimte 8"]
["gebruiksoppervlakte Af",{"$f":"SUM(I8:P8)","v":0},"m²","BVI "]
[null,null,"m²/pers","BX (Tabel 1)","NBN D 50-001 tabel 1 en tabel 11 en 12 van EN 13779"]
["n design",{"$f":"SUM(I10:P10)","v":0},"pers","BVI ","n design: op basis van ventilatie-eisen"]
["V supply, min",{"$f":"SUM(I11:P11)","v":0},"m³/h","BVI ","V supply, min: op basis van ventilatie-eisen"]
[]
["specifieke effectieve thermische warmtecapaciteit Dj",55,"kJ/(m²K)","BVI (Tabel 6)  (waarde BVj ontstentenis = 55 kJ/(m²K)"]
[]
["effectieve warmte capaciteit C",{"$f":"B8*B13","v":0},"kJ/K","BVI "]
[]
[]
["OPBOUW VAN DE BOUWDELEN"]
[]
[]
["DELEN IN CONTACT MET DE GROND"]
[]
["VLOEREN IN CONTACT MET DE GROND"]
[]
["VLOER IN DIRECT CONTACT MET DE GROND"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Sim!$J$16","v":{"$error":"#DIV/0!"}},"W/m²K","TR p.35","U ind = U eff * 1/(U eff + 1); U eff = 1/(0.0 + Rf + 0.17)  "]
[]
["VLOER BOVEN KELDER/KRUIPRUIMTE"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Fixed!A$44","v":0},"W/m²K","TR p.36","U ind = U eff * b; U eff = 1/(0.17 + Rf + 0.17)"]
[null,null,null,null,"b = ",0.5,"kelderruimte zonder buitenvenster of buitendeur"]
[null,null,null,null,null,0.8,"kelderruimte met buitenvenster of buitendeur"]
[null,null,null,null,null,1,"kruipruimte sterk geventileerd (niet luchtdicht of permanente ventilatieopeningen)"]
[null,null,null,null,null,0.8,"kruipruimte niet of zwak geventileerd (luchtdicht, geen of kleine ventilatieopeningen)"]
[]
["MUREN IN CONTACT MET DE GROND"]
[]
["MUUR INGEGRAVEN"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",null,"W/m²K","TR p.59"]
[]
["OPAKE DELEN IN CONTACT MET DE BUITENOMGEVING"]
[]
["referentie oppervlakte gevel + venster",null,"m²"]
[]
["GEVELS"]
[]
["GEVEL TYPE 1"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["DAKEN"]
[]
["DAK TYPE 1"]
["oppervlakte dak",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,{"$f":"IF(B70=\"\",\"\",VerticaalZoeken(A70,#REF!,IF(B70=\"buiten\",3,4),0))","v":""},"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oriëntatie","(phi)"]
["VLOEREN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-180,-157.5,-135,-112.5,-90,-67.5,-45,-22.5,0,22.5,45,67.5,90,112.5,135,157.5,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index",-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
["VLOER (BOVEN BUITENOMGEVING)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"helling",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(tèta)",22.5,1,0.96,0.97,0.98,0.99,1,1.01,1.02,1.03,1.03,1.03,1.02,1.01,1,0.99,0.98,0.97,0.96]
[" U-waarde",null,"W/m²K","TR","U = 1/(0.04 + Rf + 0.17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,0.92,0.92,0.94,0.96,0.99,1.01,1.03,1.04,1.05,1.04,1.03,1.01,0.99,0.96,0.94,0.92,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,3,0.83,0.84,0.86,0.9,0.94,0.99,1.03,1.05,1.06,1.05,1.03,0.99,0.94,0.9,0.86,0.84,0.83]
["DEUREN EN POORTEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,4,0.71,0.73,0.76,0.81,0.87,0.94,1,1.04,1.06,1.04,1,0.94,0.87,0.81,0.76,0.73,0.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.5,5,0.6,0.6,0.63,0.68,0.76,0.85,0.92,0.97,0.98,0.97,0.92,0.85,0.76,0.68,0.63,0.6,0.6]
["DEUR OPAAK ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,6,0.47,0.47,0.49,0.53,0.59,0.67,0.74,0.78,0.8,0.78,0.74,0.67,0.59,0.53,0.49,0.47,0.47]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.5,7,0.34,0.4,0.41,0.43,0.46,0.48,0.51,0.56000000000000005,0.57999999999999996,0.56000000000000005,0.51,0.48,0.46,0.43,0.41,0.4,0.34]
[" U-waarde",null,"W/m²K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
["TRANSPARANTE DELEN IN CONTACT MET DE BUITENOMGEVING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
["VENSTERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
["effectieve oppervlakte venster",{"$f":" SUM( B110, B130, B150, B170)","v":0},"m²"]
["percentage vensters in gevel",{"$f":" 'E1'!B105","v":1},"%",null,"sensitiviteit, enkel bij nieuwbouw"]
["oriëntatie gebouw",{"$f":" 'E1'!B106","v":180},"°",null,"nieuwbouw","0/45/90/135/180/-135/-90/-45"]
[null,null,null,null,"renovatie","0/90/180/-90"]
["VENSTER VOOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A108","v":"VENSTER VOOR"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster voor",{"$f":" B$105 * B109","v":0},"m²"]
["oppervlakte glas",{"$f":" B110 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":1.5349759112902144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":1.9994090745866737},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":2.5083008807969223},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":4.764218512073759},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":16.521529272695297},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":26.66519031181015},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":20.626752423795814},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":8.8101954049020144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":3.7128700047449081},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":3.0088785540192688},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":1.9266446966008337},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":1.3377366208827717}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M114*((1+COS(RADIANS($B114)))/2)","v":18.211499999999997},29.358499999999999,55.060499999999998,77.815999999999988,104.1925,105.82550000000001,108.559,94.678499999999985,65.177999999999997,41.996499999999997,21.477499999999999,14.271000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B115, Fixed!$E$177:$F$184, 2, FALSE)","v":0.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B114)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster voor",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 1, FALSE)","v":180},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$63","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL112:AL114)","v":26.886475911290212},{"$f":"SUM(AM112:AM114)","v":44.057909074586675},82.118800880796925,119.73021851207373,171.71402927269529,185.73069031181018,180.96575242379581,149.128695404902,101.5108700047449,64.425378554019261,32.364144696600832,21.078736620882772]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B116 = 1), B115 >= -120, B115 <= 120), B110, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL116*0.6","v":16.131885546774125},{"$f":"AM116*0.6","v":26.434745444752004},49.271280528478151,71.838131107244237,103.02841756361717,111.43841418708611,108.57945145427747,89.477217242941194,60.906522002846941,38.655227132411554,19.418486817960499,12.647241972529663]
["bediending",{"$f":" IF( NOT(B116 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL116*0.8*1.1","v":23.660098801935391},38.770959985636281,72.264544775101314,105.3625922906249,151.10834575997188,163.44300747439297,159.24986213294034,131.23325195631378,89.329565604175528,56.694333127536957,28.480447333008733,18.549288226376841]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B120*$B116+(1-$B120))*$B113)*$B111*AL117","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B118 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B118 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B122*$B116+(1-$B122))*$B113)*$B111*AL118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B110^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER ACHTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A128","v":"VENSTER ACHTER"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster achter",{"$f":" B$105 * B129","v":0},"m²"]
["oppervlakte glas",{"$f":" B130 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":74.252996731705863},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":102.56097435050376},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":127.00292833226173},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":118.84532066706211},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":100.3341592467328},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":81.628922120734941},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":82.756870885001803},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":116.55209464196633},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":156.81129660137179},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":145.60667616336923},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":94.085854602426735},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":62.050896103571411}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M134*((1+COS(RADIANS($B134)))/2)","v":27.189},43.831000000000003,82.203000000000003,116.176,155.55500000000001,157.99300000000002,162.07400000000001,141.351,97.308000000000007,62.699000000000005,32.065000000000005,21.306000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B135, Fixed!$E$177:$F$184, 2, FALSE)","v":1.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B134)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster achter",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 5, FALSE)","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$65","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL132:AL134)","v":108.58199673170587},{"$f":"SUM(AM132:AM134)","v":159.09197435050373},233.75592833226176,272.1713206670621,306.88915924673279,292.86192212073496,296.61087088500182,303.54309464196632,286.73929660137179,227.72567616336923,135.11085460242674,88.826896103571414]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B136 = 1), B135 >= -120, B135 <= 120), B130, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL136*0.6","v":65.149198039023517},95.45518461030224,140.25355699935704,163.30279240023725,184.13349554803966,175.71715327244098,177.96652253100109,182.12585678517979,172.04357796082306,136.63540569802154,81.066512761456039,53.296137662142847]
["bediending",{"$f":" IF( NOT(B136 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL136*0.8*1.1","v":95.552157123901182},140.00093742844331,205.70521693239039,239.51076218701471,270.0624601371249,257.7184914662468,261.01756637880163,267.11792328493038,252.33058100920721,200.39859502376495,118.89755205013556,78.167668571142855]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B140*$B136+(1-$B140))*$B133)*$B131*AL137","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B138 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B138 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B142*$B136+(1-$B142))*$B133)*$B131*AL138","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B130^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER LINKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A148","v":"VENSTER LINKS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster links",{"$f":" B$105 * B149","v":0},"m²"]
["oppervlakte glas",{"$f":" B150 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919794},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509622},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377999},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921651},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276174},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033276}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M154*((1+COS(RADIANS($B154)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B155, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B154)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster links",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 4, FALSE)","v":-90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$64","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL152:AL154)","v":47.469925606919794},{"$f":"SUM(AM152:AM154)","v":80.842824012509624},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627617,60.591229474525207,37.096862454033278]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B156 = 1), B155 >= -120, B155 <= 120), B150, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL156*0.6","v":28.481955364151876},48.505694407505771,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419965]
["bediending",{"$f":" IF( NOT(B156 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL156*0.8*1.1","v":41.773534534089421},71.141685131008487,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392305,53.320281937582195,32.645238959549289]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AL157","v":0},{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AM157","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B158 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B158 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AL158","v":0},{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AM158","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B150^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER RECHTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A168","v":"VENSTER RECHTS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B169","v":0},"m²"]
["oppervlakte glas",{"$f":" B170 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919787},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509615},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377998},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921693},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276166},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033272}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M174*((1+COS(RADIANS($B174)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B175, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B174)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster rechts",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL172:AL174)","v":47.469925606919787},{"$f":"SUM(AM172:AM174)","v":80.84282401250961},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627616,60.591229474525207,37.096862454033271]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B176 = 1), B175 >= -120, B175 <= 120), B170, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL176*0.6","v":28.481955364151872},48.505694407505764,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419961]
["bediending",{"$f":" IF( NOT(B176 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL176*0.8*1.1","v":41.773534534089414},71.141685131008472,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392304,53.320281937582195,32.645238959549282]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AL177","v":0},{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AM177","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B178 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B178 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AL178","v":0},{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AM178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B170^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A188","v":"DAK VENSTER 1"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B189","v":0},"m²"]
["oppervlakte glas",{"$f":" B190 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AL119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AM119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AN119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AO119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AP119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AQ119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AR119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AS119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AT119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AU119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AV119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AW119 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M194*((1+COS(RADIANS($B194)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B195, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B194)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 1",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL192:AL194)","v":119.4555},{"$f":"SUM(AM192:AM194)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B196 = 1), B195 >= -120, B195 <= 120), B190, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL196*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B196 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL196*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AL197","v":0},{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AM197","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B198 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B198 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AL198","v":0},{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AM198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B190^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A208","v":"DAK VENSTER 2"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B209","v":0},"m²"]
["oppervlakte glas",{"$f":" B210 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AL139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AM139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AN139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AO139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AP139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AQ139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AR139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AS139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AT139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AU139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AV139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AW139 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M214*((1+COS(RADIANS($B214)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B215, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B214)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 2",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL212:AL214)","v":119.4555},{"$f":"SUM(AM212:AM214)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B216 = 1), B215 >= -120, B215 <= 120), B210, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL216*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B216 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL216*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AL217","v":0},{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AM217","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B218 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B218 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AL218","v":0},{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AM218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B210^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["GORDIJNGEVELS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL ZONNEWINSTEN"]
[]
["GLASBOUWSTEENWANDEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"SUMIF($AK$112:$AK$185,$AK230,AL$112:AL$185)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",0,0,0,0,0,0,0,0,0,0,0,0]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["AANGRENZENDE VERWARMDE RUIMTEN (AVR)"]
[]
["BOUWKNOPEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["K-PEIL BEREKENING",{"$f":" $C$330","v":0},{"$f":" $A$2","v":"B+"}]
[]
[null,null,null,"PRESTATIES"]
[null,null,"A","U","U x A"]
["DELEN IN CONTACT MET DE GROND"]
[]
[{"$f":"'E6'!A25","v":"VLOER IN DIRECT CONTACT MET DE GROND"},null,{"$f":"'E6'!B26","v":0},{"$f":"'E6'!B27","v":{"$error":"#DIV/0!"}},{"$f":"D267*C267","v":{"$error":"#DIV/0!"}}]
[{"$f":"'E6'!A29","v":"VLOER BOVEN KELDER/KRUIPRUIMTE"},null,{"$f":"'E6'!B30","v":0},{"$f":"'E6'!B31","v":0},{"$f":"D268*C268","v":0}]
[{"$f":"'E6'!A39","v":"MUUR INGEGRAVEN"},null,{"$f":"'E6'!B40","v":0},{"$f":"'E6'!B41","v":0},{"$f":"D269*C269","v":0}]
[]
["TOTAAL GROND","A t,g",{"$f":"SUM(C267:C269)","v":0},"H g",{"$f":"SUM(E267:E269)","v":{"$error":"#DIV/0!"}}]
[]
["OPAKE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"'E6'!$A$49","v":"GEVEL TYPE 1"},null,{"$f":"'E6'!B50","v":0},{"$f":"'E6'!B51","v":1.6436831428227032},{"$f":"D275*C275","v":0}]
[{"$f":"'E6'!$A$53","v":"GEVEL TYPE 2"},null,{"$f":"'E6'!B54","v":0},{"$f":"'E6'!B55","v":1.6436831428227032},{"$f":"D276*C276","v":0}]
[{"$f":"'E6'!$A$57","v":"GEVEL TYPE 3"},null,{"$f":"'E6'!B58","v":0},{"$f":"'E6'!B59","v":1.6436831428227032},{"$f":"D277*C277","v":0}]
[{"$f":"'E6'!$A$61","v":"GEVEL TYPE 4"},null,{"$f":"'E6'!B62","v":0},{"$f":"'E6'!B63","v":1.6436831428227032},{"$f":"D278*C278","v":0}]
[]
[{"$f":"'E6'!A67","v":"DAK TYPE 1"},null,{"$f":"'E6'!B68","v":0},{"$f":"'E6'!B69","v":2.4672062517443485},{"$f":"D280*C280","v":0}]
[{"$f":"'E6'!A72","v":"DAK TYPE 2"},null,{"$f":"'E6'!B73","v":0},{"$f":"'E6'!B74","v":2.4672062517443485},{"$f":"D281*C281","v":0}]
[{"$f":"'E6'!A77","v":"DAK TYPE 3"},null,{"$f":"'E6'!B78","v":0},{"$f":"'E6'!B79","v":2.4672062517443485},{"$f":"D282*C282","v":0}]
[{"$f":"'E6'!A82","v":"DAK TYPE 4"},null,{"$f":"'E6'!B83","v":0},{"$f":"'E6'!B84","v":2.4672062517443485},{"$f":"D283*C283","v":0}]
[]
[{"$f":"'E6'!A89","v":"VLOER (BOVEN BUITENOMGEVING)"},null,{"$f":"'E6'!B90","v":0},{"$f":"'E6'!B91","v":0},{"$f":"D285*C285","v":0}]
[]
[{"$f":"'E6'!$A$95","v":"DEUR OPAAK "},null,{"$f":"'E6'!B96","v":0},{"$f":"'E6'!B97","v":0},{"$f":"D287*C287","v":0}]
[]
["TOTAAL OPAAK","A t,do",{"$f":"SUM(C275:C287)","v":0},"H do",{"$f":"SUM(E275:E287)","v":0}]
[]
["TRANSPARANTE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"A108","v":"VENSTER VOOR"},null,{"$f":"'E6'!B110","v":0},{"$f":"'E6'!B112","v":1.91},{"$f":"D293*C293","v":0}]
[{"$f":"'E6'!$A$128","v":"VENSTER ACHTER"},null,{"$f":"'E6'!B130","v":0},{"$f":"'E6'!B132","v":1.91},{"$f":"D294*C294","v":0}]
[{"$f":"'E6'!$A$148","v":"VENSTER LINKS"},null,{"$f":"'E6'!B150","v":0},{"$f":"'E6'!B152","v":1.91},{"$f":"D295*C295","v":0}]
[{"$f":"'E6'!$A$168","v":"VENSTER RECHTS"},null,{"$f":"'E6'!B170","v":0},{"$f":"'E6'!B172","v":1.91},{"$f":"D296*C296","v":0}]
[{"$f":" A188","v":"DAK VENSTER 1"},null,{"$f":" B190","v":0},{"$f":" B192","v":1.91},{"$f":"D297*C297","v":0}]
[{"$f":"A208","v":"DAK VENSTER 2"},null,{"$f":" B210","v":0},{"$f":" B212","v":1.91},0]
[]
["TOTAAL TRANSPARANT","A t,dt",{"$f":"SUM(C293:C298)","v":0},"H dt",{"$f":"SUM(E293:E298)","v":0}]
[]
["TOTAAL BUITEN","A t,d",{"$f":"C300+C289","v":0},"H d",{"$f":"E300+E289","v":0}]
[]
["BUILDING KNOTS FORFAIT"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 10 / 100, IF( Etot!$C$319 >= 4, 10 / 50, 10 * ( Etot!$C$319 + 2 ) / 300))","v":0.1}]
["C","Δ H d",{"$f":"$C306*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 3 / 100, IF( Etot!$C$319 >= 4, 3 / 50, 3 * ( Etot!$C$319 + 2 ) / 300))","v":0.03}]
["B+","Δ H d",{"$f":"$C309*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["TOTAAL AOR","A t,u",0,"H u",0]
[]
["RESULTS"]
[null,"A t",{"$f":"C271+C289+C300+C315","v":0},"m²"]
[null,"volumecompactheid",{"$f":"IF(C318=0,0,$B$7/C318)","v":0},"m"]
[]
["Without Building Knots","H t",{"$f":"$E$271+$E$289+$E$300","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C321=0,0,C321/C318)","v":{"$error":"#DIV/0!"}},"W/m²K"]
[]
["Building Knots Forfait","Δ H d",{"$f":" VLOOKUP($A$2, A306:D310, 3, FALSE)","v":0},"W/K"]
[]
[]
[{"$f":" $A$2","v":"B+"},"H t",{"$f":" C321 + SUM(C324) + E315","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C$318=0,0,C327/C$318)","v":0},"W/m²K"]
[]
[null,"K-LEVEL",{"$f":"IF(C$319<=1,C328*100,IF(C$319>=4,C328*50,(C328*300)/(C$319+2)))","v":0}]
[]
[]
[]
["INSTALLATIES"]
[]
[]
["VERWARMING / KOELING / BEVOCHTIGING / SANITAIR WARM WATER"]
[]
["VERWARMINGSSYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"verwarming en koeling per ruimte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja",null,null,"nee"]
["systeemnummer",2,null,"BVI tabel 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systeemnummer","f annih","a heat","a cool","f annih","a heat","a cool"]
["regeling verwaming en koeling per ruimte",{"$f":" Sim!$X$6","v":"Ja"},null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.08,0,0,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.04,0.13,0.06,0.04,0.13,0.06]
["f annih",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 2, 5),FALSE)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0.13,0.06,0,0.25,0.06]
["a heat",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 3, 6),FALSE)","v":0.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.04,0.13,7.0000000000000007E-2,0,0,0]
["a cool",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 4, 7),FALSE)","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0.04,0,0,0.34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.1,0.09,0.06,0,0,0]
["WARMTEOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0.04,0.01,0,0.39,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.1,0.09,7.0000000000000007E-2,0,0,0]
["f heat, pref",{"$f":" VLOOKUP( AL353, EPN_BXI_Tabel16, AL354)","v":0.8},null,"BVI (Tabel 9)",null,"dit wordt apart uitgerekend (EPU-WKK sheet) voor WKK en rechtstreeks in de berekening toegevoegd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
["η gen, heat, pref",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Heat, Pref / Power, Total",{"$f":" Sim!$T$37 / SUM( Sim!$T$37, Sim!$T$38)","v":0.36965120622085568}]
["omrekenfactor, pref",{"$f":" Sim!$X$29","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system",{"$f":" IF( ROUNDUP( AL352,1) = AL352, MIN( AL352 + 0.1, 1), ROUNDUP( AL352, 1))","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump",{"$f":" IF( Sim!$X$12 = \"Warmtepomp\", 2, 3)","v":3}]
["η gen, heat, npref",{"$f":" IF(Sim!$X$27 = \"nvt\", 1, Sim!$X$27)","v":1},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, npref",{"$f":" IF(Sim!$X$30 = \"nvt\", 1, Sim!$X$30)","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system","Heat pump","Other"]
["KOELINGOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0]
["actieve koeling geplaatst?","ja",null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.79,0.5]
["f cool, pref",{"$f":" VLOOKUP( AL372, BVI_Tabel10, 2)","v":1},null,"BVI (Tabel 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,0.4,0.93,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.97,1]
["η gen, cool, pref",{"$f":" IF( B360 = \"ja\", Sim!$X$41, 5)","v":2.8},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.97,1]
["omrekenfactor, pref",{"$f":" Sim!$X$43","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.98,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.98,1]
["η gen, cool, npref",{"$f":" IF( B360 = \"ja\", Sim!$X$42, 5)","v":5},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1,1]
["omrekenfactor",{"$f":" Sim!$X$44","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[]
["HULPENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Cool, Pref / Power, Total",{"$f":" Sim!$T$42 / SUM( Sim!$T$42, Sim!$T$43 )","v":1}]
["ELEKTRISCH HULPENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system",{"$f":" IF( ROUNDUP( AL371,1) = AL371, MIN( AL371 + 0.1, 1), ROUNDUP( AL371, 1))","v":1}]
[]
["f ctrl, heat",{"$f":" Sim!$X$84","v":0.5},null,"BVI",0,"geen verwarming met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 10"]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in warmwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system","All"]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1]
["f ctrl, cool",{"$f":" IF(B360 = \"nee\", 0, Sim!$X$85)","v":0.5},null,"BVI",0,"geen koeling met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in gekoeldwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.8]
["WAAKVLAMMEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1]
["aantal waakvlammen",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,0.7,1]
[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,0.8,1]
["BEVOCHTIGING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1]
[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,1,1]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["r hum",1,null,"BVI",0,"geen bevochtigingsinstallatie"]
[null,null,null,null,0.4,"als bevochtigingsinstallatie speciaal geschikt is gemaakt voor het transporteren van vocht vanuit de afvoer-lucht naar de toevoerlucht"]
[null,null,null,null,1,"andere gevallen"]
[]
["η gen, heat, pref",1,null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, pref",2.5,null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5"]
[]
["SANITAIR WARM WATER"]
[]
["SANITAIR WARM WATER OPWEKKER"]
[]
["zonne-energie voor ruimteverwarming","nee"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CIRCULATIELEIDING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TAPPUNTEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["VENTILATIE"]
[]
["luchtdichtheidswaarde",3,"m³/(h.m²)","BVI "]
[]
["ventilatiesysteem",{"$f":" Sim!$X$77","v":"C"},null,null,"A,B, C,D"]
["nachtwerking",0,null,"BVI ",0,"zonder automatische nachtwerking"]
[null,null,null,null,1,"met automatische nachtwerking"]
[]
["r fans",{"$f":" IF( B467 = \"C\", 0, IF( B500 > 0, 0.8, 0.6))","v":0},null,"BVI ",0,"C: natuurlijke toevoer, mechanische afvoer "]
[null,null,null,null,0.6,"D: mechanische toevoer, mechanische afvoer"]
[null,null,null,null,0.8,"D: met recirculatie of met warmteterugwinning"]
[null,null,null,null,0.3,"B: mechanische toevoer, natuurlijke afvoer"]
[null,null,null,null,0.5,"andere gevallen"]
[]
["f vent, heat",0.3,null,"BVI ",0.3,"alle gevallen"]
["f vent, cool",{"$f":"Sim!$X$86","v":1},null,"BVI ",1,"natuurlijke ventilatie"]
[null,null,null,null,1,"mechanische ventilatie met nachtwerking"]
[null,null,null,null,0.3,"mechanische ventilatie zonder nachtwerking"]
[]
["Minimum Flow Rates","Ja"]
[]
[null,null,null,null,null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5"]
["V supply, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I485:M485))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
["V extr, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I486:M486))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
[]
["SFP supply",{"$f":" Sim!$X$78","v":0},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
["SFP extraction",{"$f":" Sim!$X$79","v":0.186},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
[]
["P Fan Coils",null,"W","Only E1 is linked to the Sim sheet"]
["f ctrl Fan Coils",1]
["f ctrl",{"$f":" Sim!$X$80","v":1},null,"BVI (Tabel 12)",null,"regeling van de ventilatoren"]
[]
["c sys",null,"Wh/m³","BVI ",0,"A: natuurlijke toevoer, natuurlijk afvoer"]
[null,null,null,null,0.33,"C: natuurlijke toevoer, mechanische afvoer"]
[null,null,null,null,0.55000000000000004,"B, D: mechanische toevoer, natuurlijke of mechanische afvoer, zonder koeling van de inblaaslucht"]
[null,null,null,null,0.85,"andere gevallen"]
["indien D: mechanische toevoer, mechanische afvoer"]
["r p",{"$f":" Sim!$X$81","v":0},null,"BVI ",0,"geen warmteterugwinapparaat"]
[null,null,null,null,0.95,"warmteterugwinapparaat met automatische aanpassing van de instelwaarden dmv continue meting toe- en afvoerdebiet"]
[null,null,null,null,0.85,"andere gevallen"]
["η test",{"$f":" Sim!$X$82 / 100","v":0},null,"BVI "]
["bypass",{"$f":" Sim!$X$83","v":1},null,"BVI ",0,"bypass: volledig afgesloten"]
[null,null,null,null,0.5,"bypass: gedeeltelijk afgesloten"]
[null,null,null,null,1,"geen bypass"]
[]
["VERLICHTING"]
[null,null,null,null,null,null,null,null,{"$f":" I$7","v":"Ruimte 1"},{"$f":" J$7","v":"Ruimte 2"},"Ruimte 3","Ruimte 4","Ruimte 5"]
[null,null,null,null,null,null,"m² venster"]
[null,null,null,null,null,null,"lux"]
[null,null,null,null," daylight is…",null,"sufficient",null,{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * I510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), I8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * J510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), J8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * K510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), K8)","v":0}]
[null,null,null,null,null,null,"not sufficient",null,{"$f":" I8 - I512","v":0},{"$f":" J8 - J512","v":0},{"$f":" K8 - K512","v":0}]
[null,null,null,null,null,null,"f switch",null,{"$f":" IF(Lists!$G$510 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(OR(Lists!$G$514 = Lists!$E$528,Lists!$G$514 = Lists!$E$529), 1, 0.8)","v":1},null,null,null,"BVI (Tabel 13)"]
[null,null,null,null,null,null,"f mod dayl",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.636, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"f mod artif",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.818, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[]
["W light",{"$f":"SUM(I518:M519)","v":0},"kWh",null,null,null,null,null,{"$f":" I517 / 100 * I511 / 1000 * I512 * I514 * (I515 * 2200 + I516 * 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J512 * J514 * (J515 * 2200 + J516 * 150)","v":0},{"$f":" K517 / 100 * K511 / 1000 * K512 * K514 * (K515 * 2200 + K516 * 150)","v":0},{"$f":" L517 / 100 * L511 / 1000 * L512 * L514 * (L515 * 2200 + L516 * 150)","v":0},0]
[" r light",1,null,"BVI ",0.3,"als verlichting forfaitair bepaald",null,null,{"$f":" I517 / 100 * I511 / 1000 * I513 * I514 * I516 * (2200 + 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J513 * J514 * J516 * (2200 + 150)","v":0},0,0,0]
["totaal vermogen armaturen",{"$f":" SUM(I520:M520)","v":0},"W",null,0.5,"als 70% van de verlichting afgezogen wordt",null,null,{"$f":" I517 / 100 * I511 * I8","v":0},{"$f":" J517 / 100 * J511 * J8","v":0},0,0,0]
["aantal armaturen",{"$f":" SUM(I521:M521)","v":0},null,"voor EPB input",1,"alle andere gevallen",null,null,{"$f":" I520","v":0},{"$f":" J520","v":0},{"$f":" K520","v":0},{"$f":" L520","v":0},0]
[]
["Lrmr"]
["Lrmr-factor",{"$f":"SUM(I524:M524)","v":0},null,null,null,null,null,null,{"$f":"10^(-3)*(I523^(0.8)*(2200+150)*Af)","v":0},{"$f":"10^(-3)*(J523^0.8*(2200+150)*J8)","v":0},{"$f":"10^(-3)*(K523^0.8*(2200+150)*K8)","v":0},{"$f":"10^(-3)*(L523^0.8*(2200+150)*L8)","v":0},{"$f":"10^(-3)*(M523^0.8*(2200+150)*M8)","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,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN THERMISCHE ZONNE-ENERGIE",null,null,null,null,"Bij lineaire beschaduwingfactor = 1 krijgen we een opbrengst van 756 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad = A * aantal * I shad",null,null,null,"Tegenwoordig wordt gerekend met 850-890 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * I unshad",null,null,null,"De opbrengst zonder enige beschaduwing (factor 1) is dus nog steeds een onderschatting van de werkelijke gemiddelde opbrengst en dekt dus ruimschoots de effecten van potentiële kleinschalige beschaduwing door obstakels en de horizon"]
["FOTOVOLTAISCHE ZONNE-ENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * (I dir, unshad + I dif, unshad + I refl, unshad)"]
[]
["P pv",{"$f":" SUM(C280:C283) * 0.8 * 0.55 * 190","v":0},"W",null,"0.8 = beschikbaarheid dak, 0.55 = ratio m² PV / m² beschikbaar dakoppervlak, 190 = energiedichtheid PV module in W / m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad",0,0,0,0,0,0,0,0,0,0,0,0]
["aantal",1]
["helling",{"$f":" Sim!X126","v":0},"°",null,"bepalend voor de ratio m² PV / m² beschikbaar dakoppervlak"]
["oriëntatie",{"$f":" IF( B$106 > 90, $B106 - 180, IF($B106 < -90, $B106 + 180, B$106))","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
["c pv",1,null,"BV ",1,"tenzij gedetailleerdere schaduwberekening"]
["RF pv",0.75,null,"BV Tabel 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W pv",{"$f":"$B538 * $B539 * $B542 *$B543 * AL545 / 3600","v":0},{"$f":"$B538*$B539*$B542*$B543*AM545/3600","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, collector 1",{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AL528 + 1, FALSE)","v":90.153938614574955},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AM528 + 1, FALSE)","v":152.63563046009915},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AN528 + 1, FALSE)","v":276.52226741439682},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AO528 + 1, FALSE)","v":398.38774526693464},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AP528 + 1, FALSE)","v":527.7364883918342},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AQ528 + 1, FALSE)","v":542.21179698862193},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AR528 + 1, FALSE)","v":529.87214247494239},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AS528 + 1, FALSE)","v":481.14750610376751},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AT528 + 1, FALSE)","v":363.46573856457559},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AU528 + 1, FALSE)","v":230.23546903859059},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AV528 + 1, FALSE)","v":113.27004260883331},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AW528 + 1, FALSE)","v":70.381403376769143}]
[]
[]
["WARMTEKRACHTKOPPELING"]
[]
["WKK als preferente warmteopwekker",{"$f":" Sim!$X$9","v":"Nee"},null,null,"ja, nee"]
["WKK als preferente koelingsopwekker","nee",null,null,"ja, nee"]
["ε elektrisch",{"$f":" Sim!$X$28","v":0},null,"BVI p. 75 (Tabel 16)"]
["ε thermisch",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BVI p. 75 (Tabel 16)"]
[]
[]
[]
[]
["E-PEIL BEREKENING","E PEIL",{"$f":"O914","v":{"$error":"#DIV/0!"}}]
[]
[]
["volume",{"$f":"B7","v":0},"m³"]
["C",{"$f":"B15","v":0},"J/K"]
["totale verliesoppervlakte",{"$f":"C318","v":0},"m²"]
["volumecompactheid",{"$f":"C319","v":0},"m"]
["Ht, heat",{"$f":" $C$327","v":{"$error":"#DIV/0!"}},"W/K"]
["gemiddelde U-waarde",{"$f":"C328","v":0},"W/m²K"]
[]
[null,"JAN","FEB","MRT","APR","MEI","JUN","JUL","AUG","SEP","OKT","NOV","DEC"]
["t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["tèta e, V, cool, m",16,16,16,16,16,18.2,19.600000000000001,19.600000000000001,17.2,16,16,16]
["Xh,m",0.38,0.37,0.23,0.08,0.03,0,0,0,0,0.02,0.25,0.36]
[]
["RUIMTEVERWARMING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["Ht, heat",{"$f":"$B$565","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$580*(23-B570)*B569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-C570)*C569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-D570)*D569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B582:M582)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.04*B465*At","v":0},"m³/h"]
["r preh, heat",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, heat",{"$f":"f_vent_heat","v":0.3}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, heat",{"$f":"0.34*(B584+B585*B586*B587)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$588*(23-B570)*B569","v":0},{"$f":"$B$588*(23-C570)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B590:M590)","v":0}]
[]
["» Q VERLIES",{"$f":"SUM(B590,B582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B592:M592)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+$B$519*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*C816*3.6/C569)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B596:M596)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL230","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B600:M600)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B596,B600)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B602:M602)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
["thau",{"$f":"B15/(3.6*(B588+B580))","v":{"$error":"#DIV/0!"}}]
["a",{"$f":"0.8+B605/70","v":{"$error":"#DIV/0!"}}]
["gamma m",{"$f":"B602/B592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B607>=2.5,1/B607,IF(B607=1,$B$606/($B$606+1),(1-B607^$B$606)/(1-B607^($B$606+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B611:M611)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f heat, net",{"$f":"IF(O611/(O611+O730)>0.9,0.9,O611/(O611+O730))","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_heat+f_annih/$B$615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B618:M618)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",{"$f":"f_heat_pref","v":0.8}]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"nu_gen_heat_pref","v":0.87867000000000006},0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006]
["» EINDENERGIE ST SYSTEEM",{"$f":"B623*B618","v":0},{"$f":"C623*C618","v":0},{"$f":"D623*D618","v":0},{"$f":"E623*E618","v":0},0,0,0,0,0,0,{"$f":"L623*L618","v":0},0,null,{"$f":"SUM(B626:M626)","v":0}]
["» EINDENERGIE PREF",{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!C146, $B$622) * ( 1 - B623 ) * B618 / B625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!D146, $B$622) * ( 1 - C623 ) * C618 / C625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!E146, $B$622) * ( 1 - D623 ) * D618 / D625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!F146, $B$622) * ( 1 - E623 ) * E618 / E625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!G146, $B$622) * ( 1 - F623 ) * F618 / F625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!H146, $B$622) * ( 1 - G623 ) * G618 / G625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!I146, $B$622) * ( 1 - H623 ) * H618 / H625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!J146, $B$622) * ( 1 - I623 ) * I618 / I625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!K146, $B$622) * ( 1 - J623 ) * J618 / J625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!L146, $B$622) * ( 1 - K623 ) * K618 / K625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!M146, $B$622) * ( 1 - L623 ) * L618 / L625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!N146, $B$622) * ( 1 - M623 ) * M618 / M625","v":0},null,{"$f":"SUM(B627:M627)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as, verwarming"]
[]
["» EINDENERGIE NIET PREF",{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!C146 ), IF( B629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - B623 ) * B618 / B629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!D146 ), IF( C629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - C623 ) * C618 / C629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!E146 ), IF( D629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - D623 ) * D618 / D629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!F146 ), IF( E629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - E623 ) * E618 / E629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!G146 ), IF( F629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - F623 ) * F618 / F629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!H146 ), IF( G629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - G623 ) * G618 / G629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!I146 ), IF( H629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - H623 ) * H618 / H629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!J146 ), IF( I629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - I623 ) * I618 / I629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!K146 ), IF( J629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - J623 ) * J618 / J629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!L146 ), IF( K629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - K623 ) * K618 / K629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!M146 ), IF( L629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - L623 ) * L618 / L629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!N146 ), IF( M629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - M623 ) * M618 / M629","v":0},null,{"$f":"SUM(B631:M631)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["EIND ENERGIEVERBRUIK",{"$f":"B631+B627+B626","v":0},{"$f":"C631+C627+C626","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B633:M633)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL538","v":0},{"$f":"AM538","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",{"$f":"IF(AL633=0,0,MIN(MAX(0,(0.16+0.015*(AL632/AL633))),0.8))","v":0},{"$f":"IF(AM633=0,0,MIN(MAX(0,(0.16+0.015*(AM632/AM633))),0.8))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["omrekenfactor pref",{"$f":"f_p_heat_pref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL632=0,0,MIN(1,AL635*AL633/AL632))","v":0},{"$f":"IF(AM632=0,0,MIN(1,AM635*AM633/AM632))","v":0},{"$f":"IF(AN632=0,0,MIN(1,AN635*AN633/AN632))","v":0},{"$f":"IF(AO632=0,0,MIN(1,AO635*AO633/AO632))","v":0},{"$f":"IF(AP632=0,0,MIN(1,AP635*AP633/AP632))","v":0},{"$f":"IF(AQ632=0,0,MIN(1,AQ635*AQ633/AQ632))","v":0},0,0,0,0,0,0]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B627*B637","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B639:M639)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B631*B641","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B643:M643)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B643+B639","v":0},{"$f":"C643+C639","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B645:M645)","v":0}]
[]
[]
["SANITAIR WARM WATER"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, sww, pref, m",{"$f":" f_sww_pref","v":0.68}]
["f, as, sww, m",{"$f":" AL673","v":0},{"$f":" AM673","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE ST SYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B663:M663)","v":0}]
[]
["opwekkingsrendement pref",{"$f":" $B$402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B667:M667)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":" $B$405","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE NIET PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B671:M671)","v":0}]
[]
["EIND ENERGIEVERBRUIK"]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":" f_p_sww_pref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":" B667 * B677","v":0},{"$f":" C667 * C677","v":0},{"$f":" D667 * D677","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B679:M679)","v":0}]
[]
["omrekenfactor niet pref",{"$f":" f_p_sww_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":" B671 * B681","v":0},{"$f":" C671 * C681","v":0},{"$f":" D671 * D681","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B683:M683)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":" SUM(B679, B683)","v":0},{"$f":" SUM(C679, C683)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B685:M685)","v":0}]
[]
[]
["KOELING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["gekoelde vloeroppervlakte"]
[]
["Ht, cool",{"$f":" IF( $A$2 = \"C\", $C$321, $B$565)","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$696*(23-(B570+2))*B569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B698:M698)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.48*At","v":0},"m³/h"]
["r preh, cool",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*B504*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, cool",{"$f":"f_vent_cool","v":1}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, cool",{"$f":"0.34*(B700+B701*B702*B703)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$704*(23-B571)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B706:M706)","v":0}]
[]
["» Q VERLIES",{"$f":"B698+B706","v":{"$error":"#DIV/0!"}},{"$f":"C698+C706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B708:M708)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B712:M712)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL231","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B716:M716)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B712,B716)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B718:M718)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["thau",{"$f":"B15/(3.6*(B696+B704))","v":{"$error":"#DIV/0!"}}]
["b",{"$f":"1.83+B722/83","v":{"$error":"#DIV/0!"}}]
["lambda  m",{"$f":"B708/B718","v":{"$error":"#DIV/0!"}},{"$f":"C708/C718","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B724>=2.5,1/B724,IF(B724=1,$B$723/($B$723+1),(1-B724^$B$723)/(1-B724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(C724>=2.5,1/C724,IF(C724=1,$B$723/($B$723+1),(1-C724^$B$723)/(1-C724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["w",{"$f":"IF(B360=\"ja\",1.5,1)","v":1.5},null,"actieve koeling = 1.5 ; geen actieve koeling = 1.0"]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B730:M730)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f cool, net",{"$f":"1-B615","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_cool+f_annih/$B$734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B737:M737)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, cool, pref, m",{"$f":"f_cool_pref","v":1}]
["opwekkingsrendement pref",{"$f":"nu_gen_cool_pref","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
[]
["» EINDENERGIE PREF",{"$f":" $B$741 * B737 / B742","v":0},{"$f":" $B$741 * C737 / C742","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B744:M744)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_cool_npref","v":5},5,5,5,5,5,5,5,5,5,5,5]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B746=0,0,(1-$B$741)*B737/B746)","v":0},{"$f":"IF(C746=0,0,(1-$B$741)*C737/C746)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B748:M748)","v":0}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"B748+B744+B743","v":0},{"$f":"C748+C744+C743","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B750:M750)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":"f_p_cool_pref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B744*B754","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B756:M756)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_cool_npref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B748*B758","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B760:M760)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B760+B756","v":0},{"$f":"C760+C756","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B762:M762)","v":0}]
[]
[]
["BEVOCHTIGING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["r hum",{"$f":"$B$389","v":1},"m³/h"]
["V supply, design",{"$f":" MAX( V_supply_min, V_supply_design)","v":0},"m³/h"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"2.5*$B$771*B572*$B$772","v":0},{"$f":"2.5*$B$771*C572*$B$772","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B774:M774)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B774","v":0},{"$f":"C774","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B779:M779)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"we beschouwen elektrische stoombevochting voor alle scenariovarianten"]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL798,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"$B$393","v":1},{"$f":"$B$393","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» EINDENERGIE PREF",{"$f":"$B$622*(1-B784)*B779/B786","v":0},{"$f":"$B$622*(1-C784)*C779/C786","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B788:M788)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as"]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B790=0,0,(1-$B$622)*(1-B784)*B779/B790)","v":0},{"$f":"IF(C790=0,0,(1-$B$622)*(1-C784)*C779/C790)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B792:M792)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL793:AW793)","v":0}]
["EIND ENERGIEVERBRUIK",{"$f":"B792+B788","v":0},{"$f":"C792+C788","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B794:M794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL729","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL794:AW794)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
["omrekenfactor pref",{"$f":"$B$394","v":2.5},{"$f":"$B$394","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL793=0,1,AL796*AL794/AL793)","v":1},{"$f":"IF(AM793=0,1,AM796*AM794/AM793)","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B788*B798","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B800:M800)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B792*B802","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B804:M804)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B804+B800","v":0},{"$f":"C804+C800","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B806:M806)","v":0}]
[]
[]
["HULPENERGIE"]
[]
["HULPENERGIE VOOR VENTILATOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl",{"$f":"B493","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$814*$B$813*$B$815*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B816:M816)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B816","v":0},{"$f":"$B$818*3.6*C816","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B820:M820)","v":0}]
[]
["HULPENERGIE VOOR VENTILO-CONVECTOREN"]
[]
["P inst",{"$f":"  $B$491","v":0}]
["f ctrl Fan Coils",{"$f":" B492","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$825*$B$824*$B$826*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B827:M827)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B827","v":0},{"$f":"$B$818*3.6*C827","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B831:M831)","v":0}]
[]
["HULPENERGIE VOOR CIRCULATIEPOMPEN"]
[]
["f ctrl, heat",{"$f":"f_ctrl_heat","v":0.5}]
["f ctrl, cool",{"$f":"f_ctrl_cool","v":0.5}]
["W pumps",{"$f":"0.07*B569*(f_ctrl_heat*Af+f_ctrl_cool*Af)","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B837:M837)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK CIRCULATIEPOMPEN",{"$f":"$B$818*3.6*B837","v":0},{"$f":"$B$818*3.6*C837","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B841:M841)","v":0}]
[]
["HULPENERGIE VOOR WAAKVLAMMEN"]
[]
["Q pilot, m",{"$f":"aantal_waakvlammen*80*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B845:M845)","v":0},"MJ"]
[]
["f p (aardgas)",1]
[]
["PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN",{"$f":"B845*$B$847","v":0},{"$f":"C845*$B$847","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B849:M849)","v":0}]
[]
[]
["PRIMAIR ENERGIEVERBRUIK TOTAAL",{"$f":"B820+B831+B841+B849","v":0},{"$f":"C820+C831+C841+C849","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B852:M852)","v":0}]
[]
[]
["VERLICHTING"]
[]
["W light",{"$f":"B518","v":0},"kWh"]
["W light, ctrl",0,"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B860*3.6*(B857+B858)","v":0}]
[]
["ENERGIEBESPARING DOOR FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
[]
["MAANDELIJKSE ENERGIEOPWEKKING"]
[]
["» ZIE BEREKENINGEN ",{"$f":"AL543","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":" SUM(B868:M868)","v":0}]
[]
["PRIMAIRE ENERGIEVERBRUIK"]
[]
["f p elektriciteit",2.5]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B868*$B$872*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B874:M874)","v":0}]
[]
["ENERGIEBESPARING DOOR GEBOUWGEBONDEN WKK"]
[]
["Q cogen, heat",{"$f":"IF($B$550=\"Ja\",B627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Q cogen, cool",{"$f":"IF($B$551=\"Ja\",B744,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["W cogen, m",{"$f":"IF(B878+B879=0,0,(epsilon_elek/3.6)*((B878+B879)/epsilon_th))","v":0},{"$f":"IF(C878+C879=0,0,(epsilon_elek/3.6)*((C878+C879)/epsilon_th))","v":0},0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B880:M880)","v":0},"kWh"]
[]
["f p elektriciteit",1.8]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B880*$B$882*3.6","v":0},{"$f":"C880*$B$882*3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B884:M884)","v":0}]
[]
[]
[]
[]
[]
[]
["RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh","kWh/m²"]
[]
["E RUIMTEVERWARMING",{"$f":"B645","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B893:M893)","v":0},{"$f":"O893/3.6","v":0}]
[]
["E KOELING",{"$f":"B762","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B895:M895)","v":0},{"$f":"O895/3.6","v":0}]
[]
["E BEVOCHTIGING",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B897:M897)","v":0},0]
[]
["E SANITAIR WARM WATER",{"$f":" B685","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B899:M899)","v":0},{"$f":"O899 / 3.6","v":0}]
[]
["E HULPENERGIE",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B901:M901)","v":0},0]
[]
["E VERLICHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O862","v":0},0]
[]
["E FOTOVOLTAÏSCHE ZONNE-ENERGIE",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B905:M905)","v":0},0]
[]
["E WARMTEKRACHTKOPPELING",{"$f":"B884","v":0},{"$f":"C884","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B907:M907)","v":0},0]
[]
[]
["E KARAKTERISTIEK ",{"$f":"B893+B895+B897+B899+B901+B903-B905-B907","v":0},{"$f":"C893+C895+C897+C899+C901+C903-C905-C907","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"O893+O895+O897+O899+O901+O903-O905-O907","v":0},{"$f":"O910 / 3.6","v":0}]
[]
["E CARACTERISTIC REF FL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF FL",null,{"$f":"SUMPRODUCT(C912:C916,E912:E916)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL FL",null,{"$f":"ROUNDUP($O$910/$O$912 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":" MAX( V_supply_design, V_supply_min ) - V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
["E CHARACTERISTIC REF WL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF WL",null,{"$f":"SUMPRODUCT(C918:C922,E918:E922)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL WL",null,{"$f":"ROUNDUP(O$910/$O$918 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":"MAX(V_supply_design,V_supply_min)-V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"E LEVEL SIM",null,{"$f":"IF($A$1=\"FL\",O914,O920)","v":{"$error":"#DIV/0!"}}]

{"sheet":"E7","index":20,"n_rows":924,"n_cols":55,"rows_kept":924,"cut":false,"hidden":true,"merged":[]}
["VL"]
[{"$f":" 'E1'!A2","v":"B+"}]
[]
["ALGEMENE GEGEVENS VAN DE ENERGIESECTOR"]
[]
[]
["beschermd volume BV",null,"m³","BVI ",null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5","Ruimte 6","Ruimte 7","Ruimte 8"]
["gebruiksoppervlakte Af",{"$f":"SUM(I8:P8)","v":0},"m²","BVI "]
[null,null,"m²/pers","BX (Tabel 1)","NBN D 50-001 tabel 1 en tabel 11 en 12 van EN 13779"]
["n design",{"$f":"SUM(I10:P10)","v":0},"pers","BVI ","n design: op basis van ventilatie-eisen"]
["V supply, min",{"$f":"SUM(I11:P11)","v":0},"m³/h","BVI ","V supply, min: op basis van ventilatie-eisen"]
[]
["specifieke effectieve thermische warmtecapaciteit Dj",55,"kJ/(m²K)","BVI (Tabel 6)  (waarde BVj ontstentenis = 55 kJ/(m²K)"]
[]
["effectieve warmte capaciteit C",{"$f":"B8*B13","v":0},"kJ/K","BVI "]
[]
[]
["OPBOUW VAN DE BOUWDELEN"]
[]
[]
["DELEN IN CONTACT MET DE GROND"]
[]
["VLOEREN IN CONTACT MET DE GROND"]
[]
["VLOER IN DIRECT CONTACT MET DE GROND"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Sim!$J$16","v":{"$error":"#DIV/0!"}},"W/m²K","TR p.35","U ind = U eff * 1/(U eff + 1); U eff = 1/(0.0 + Rf + 0.17)  "]
[]
["VLOER BOVEN KELDER/KRUIPRUIMTE"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Fixed!A$44","v":0},"W/m²K","TR p.36","U ind = U eff * b; U eff = 1/(0.17 + Rf + 0.17)"]
[null,null,null,null,"b = ",0.5,"kelderruimte zonder buitenvenster of buitendeur"]
[null,null,null,null,null,0.8,"kelderruimte met buitenvenster of buitendeur"]
[null,null,null,null,null,1,"kruipruimte sterk geventileerd (niet luchtdicht of permanente ventilatieopeningen)"]
[null,null,null,null,null,0.8,"kruipruimte niet of zwak geventileerd (luchtdicht, geen of kleine ventilatieopeningen)"]
[]
["MUREN IN CONTACT MET DE GROND"]
[]
["MUUR INGEGRAVEN"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",null,"W/m²K","TR p.59"]
[]
["OPAKE DELEN IN CONTACT MET DE BUITENOMGEVING"]
[]
["referentie oppervlakte gevel + venster",null,"m²"]
[]
["GEVELS"]
[]
["GEVEL TYPE 1"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["DAKEN"]
[]
["DAK TYPE 1"]
["oppervlakte dak",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,{"$f":"IF(B70=\"\",\"\",VerticaalZoeken(A70,#REF!,IF(B70=\"buiten\",3,4),0))","v":""},"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oriëntatie","(phi)"]
["VLOEREN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-180,-157.5,-135,-112.5,-90,-67.5,-45,-22.5,0,22.5,45,67.5,90,112.5,135,157.5,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index",-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
["VLOER (BOVEN BUITENOMGEVING)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"helling",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(tèta)",22.5,1,0.96,0.97,0.98,0.99,1,1.01,1.02,1.03,1.03,1.03,1.02,1.01,1,0.99,0.98,0.97,0.96]
[" U-waarde",null,"W/m²K","TR","U = 1/(0.04 + Rf + 0.17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,0.92,0.92,0.94,0.96,0.99,1.01,1.03,1.04,1.05,1.04,1.03,1.01,0.99,0.96,0.94,0.92,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,3,0.83,0.84,0.86,0.9,0.94,0.99,1.03,1.05,1.06,1.05,1.03,0.99,0.94,0.9,0.86,0.84,0.83]
["DEUREN EN POORTEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,4,0.71,0.73,0.76,0.81,0.87,0.94,1,1.04,1.06,1.04,1,0.94,0.87,0.81,0.76,0.73,0.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.5,5,0.6,0.6,0.63,0.68,0.76,0.85,0.92,0.97,0.98,0.97,0.92,0.85,0.76,0.68,0.63,0.6,0.6]
["DEUR OPAAK ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,6,0.47,0.47,0.49,0.53,0.59,0.67,0.74,0.78,0.8,0.78,0.74,0.67,0.59,0.53,0.49,0.47,0.47]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.5,7,0.34,0.4,0.41,0.43,0.46,0.48,0.51,0.56000000000000005,0.57999999999999996,0.56000000000000005,0.51,0.48,0.46,0.43,0.41,0.4,0.34]
[" U-waarde",null,"W/m²K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
["TRANSPARANTE DELEN IN CONTACT MET DE BUITENOMGEVING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
["VENSTERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
["effectieve oppervlakte venster",{"$f":" SUM( B110, B130, B150, B170)","v":0},"m²"]
["percentage vensters in gevel",{"$f":" 'E1'!B105","v":1},"%",null,"sensitiviteit, enkel bij nieuwbouw"]
["oriëntatie gebouw",{"$f":" 'E1'!B106","v":180},"°",null,"nieuwbouw","0/45/90/135/180/-135/-90/-45"]
[null,null,null,null,"renovatie","0/90/180/-90"]
["VENSTER VOOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A108","v":"VENSTER VOOR"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster voor",{"$f":" B$105 * B109","v":0},"m²"]
["oppervlakte glas",{"$f":" B110 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":1.5349759112902144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":1.9994090745866737},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":2.5083008807969223},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":4.764218512073759},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":16.521529272695297},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":26.66519031181015},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":20.626752423795814},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":8.8101954049020144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":3.7128700047449081},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":3.0088785540192688},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":1.9266446966008337},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":1.3377366208827717}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M114*((1+COS(RADIANS($B114)))/2)","v":18.211499999999997},29.358499999999999,55.060499999999998,77.815999999999988,104.1925,105.82550000000001,108.559,94.678499999999985,65.177999999999997,41.996499999999997,21.477499999999999,14.271000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B115, Fixed!$E$177:$F$184, 2, FALSE)","v":0.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B114)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster voor",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 1, FALSE)","v":180},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$63","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL112:AL114)","v":26.886475911290212},{"$f":"SUM(AM112:AM114)","v":44.057909074586675},82.118800880796925,119.73021851207373,171.71402927269529,185.73069031181018,180.96575242379581,149.128695404902,101.5108700047449,64.425378554019261,32.364144696600832,21.078736620882772]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B116 = 1), B115 >= -120, B115 <= 120), B110, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL116*0.6","v":16.131885546774125},{"$f":"AM116*0.6","v":26.434745444752004},49.271280528478151,71.838131107244237,103.02841756361717,111.43841418708611,108.57945145427747,89.477217242941194,60.906522002846941,38.655227132411554,19.418486817960499,12.647241972529663]
["bediending",{"$f":" IF( NOT(B116 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL116*0.8*1.1","v":23.660098801935391},38.770959985636281,72.264544775101314,105.3625922906249,151.10834575997188,163.44300747439297,159.24986213294034,131.23325195631378,89.329565604175528,56.694333127536957,28.480447333008733,18.549288226376841]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B120*$B116+(1-$B120))*$B113)*$B111*AL117","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B118 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B118 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B122*$B116+(1-$B122))*$B113)*$B111*AL118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B110^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER ACHTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A128","v":"VENSTER ACHTER"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster achter",{"$f":" B$105 * B129","v":0},"m²"]
["oppervlakte glas",{"$f":" B130 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":74.252996731705863},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":102.56097435050376},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":127.00292833226173},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":118.84532066706211},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":100.3341592467328},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":81.628922120734941},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":82.756870885001803},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":116.55209464196633},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":156.81129660137179},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":145.60667616336923},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":94.085854602426735},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":62.050896103571411}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M134*((1+COS(RADIANS($B134)))/2)","v":27.189},43.831000000000003,82.203000000000003,116.176,155.55500000000001,157.99300000000002,162.07400000000001,141.351,97.308000000000007,62.699000000000005,32.065000000000005,21.306000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B135, Fixed!$E$177:$F$184, 2, FALSE)","v":1.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B134)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster achter",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 5, FALSE)","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$65","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL132:AL134)","v":108.58199673170587},{"$f":"SUM(AM132:AM134)","v":159.09197435050373},233.75592833226176,272.1713206670621,306.88915924673279,292.86192212073496,296.61087088500182,303.54309464196632,286.73929660137179,227.72567616336923,135.11085460242674,88.826896103571414]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B136 = 1), B135 >= -120, B135 <= 120), B130, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL136*0.6","v":65.149198039023517},95.45518461030224,140.25355699935704,163.30279240023725,184.13349554803966,175.71715327244098,177.96652253100109,182.12585678517979,172.04357796082306,136.63540569802154,81.066512761456039,53.296137662142847]
["bediending",{"$f":" IF( NOT(B136 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL136*0.8*1.1","v":95.552157123901182},140.00093742844331,205.70521693239039,239.51076218701471,270.0624601371249,257.7184914662468,261.01756637880163,267.11792328493038,252.33058100920721,200.39859502376495,118.89755205013556,78.167668571142855]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B140*$B136+(1-$B140))*$B133)*$B131*AL137","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B138 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B138 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B142*$B136+(1-$B142))*$B133)*$B131*AL138","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B130^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER LINKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A148","v":"VENSTER LINKS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster links",{"$f":" B$105 * B149","v":0},"m²"]
["oppervlakte glas",{"$f":" B150 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919794},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509622},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377999},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921651},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276174},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033276}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M154*((1+COS(RADIANS($B154)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B155, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B154)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster links",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 4, FALSE)","v":-90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$64","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL152:AL154)","v":47.469925606919794},{"$f":"SUM(AM152:AM154)","v":80.842824012509624},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627617,60.591229474525207,37.096862454033278]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B156 = 1), B155 >= -120, B155 <= 120), B150, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL156*0.6","v":28.481955364151876},48.505694407505771,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419965]
["bediending",{"$f":" IF( NOT(B156 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL156*0.8*1.1","v":41.773534534089421},71.141685131008487,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392305,53.320281937582195,32.645238959549289]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AL157","v":0},{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AM157","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B158 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B158 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AL158","v":0},{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AM158","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B150^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER RECHTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A168","v":"VENSTER RECHTS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B169","v":0},"m²"]
["oppervlakte glas",{"$f":" B170 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919787},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509615},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377998},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921693},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276166},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033272}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M174*((1+COS(RADIANS($B174)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B175, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B174)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster rechts",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL172:AL174)","v":47.469925606919787},{"$f":"SUM(AM172:AM174)","v":80.84282401250961},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627616,60.591229474525207,37.096862454033271]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B176 = 1), B175 >= -120, B175 <= 120), B170, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL176*0.6","v":28.481955364151872},48.505694407505764,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419961]
["bediending",{"$f":" IF( NOT(B176 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL176*0.8*1.1","v":41.773534534089414},71.141685131008472,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392304,53.320281937582195,32.645238959549282]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AL177","v":0},{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AM177","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B178 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B178 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AL178","v":0},{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AM178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B170^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A188","v":"DAK VENSTER 1"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B189","v":0},"m²"]
["oppervlakte glas",{"$f":" B190 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AL119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AM119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AN119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AO119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AP119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AQ119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AR119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AS119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AT119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AU119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AV119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AW119 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M194*((1+COS(RADIANS($B194)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B195, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B194)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 1",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL192:AL194)","v":119.4555},{"$f":"SUM(AM192:AM194)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B196 = 1), B195 >= -120, B195 <= 120), B190, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL196*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B196 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL196*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AL197","v":0},{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AM197","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B198 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B198 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AL198","v":0},{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AM198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B190^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A208","v":"DAK VENSTER 2"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B209","v":0},"m²"]
["oppervlakte glas",{"$f":" B210 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AL139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AM139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AN139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AO139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AP139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AQ139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AR139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AS139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AT139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AU139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AV139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AW139 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M214*((1+COS(RADIANS($B214)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B215, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B214)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 2",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL212:AL214)","v":119.4555},{"$f":"SUM(AM212:AM214)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B216 = 1), B215 >= -120, B215 <= 120), B210, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL216*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B216 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL216*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AL217","v":0},{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AM217","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B218 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B218 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AL218","v":0},{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AM218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B210^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["GORDIJNGEVELS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL ZONNEWINSTEN"]
[]
["GLASBOUWSTEENWANDEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"SUMIF($AK$112:$AK$185,$AK230,AL$112:AL$185)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",0,0,0,0,0,0,0,0,0,0,0,0]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["AANGRENZENDE VERWARMDE RUIMTEN (AVR)"]
[]
["BOUWKNOPEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["K-PEIL BEREKENING",{"$f":" $C$330","v":0},{"$f":" $A$2","v":"B+"}]
[]
[null,null,null,"PRESTATIES"]
[null,null,"A","U","U x A"]
["DELEN IN CONTACT MET DE GROND"]
[]
[{"$f":"'E7'!A25","v":"VLOER IN DIRECT CONTACT MET DE GROND"},null,{"$f":"'E7'!B26","v":0},{"$f":"'E7'!B27","v":{"$error":"#DIV/0!"}},{"$f":"D267*C267","v":{"$error":"#DIV/0!"}}]
[{"$f":"'E7'!A29","v":"VLOER BOVEN KELDER/KRUIPRUIMTE"},null,{"$f":"'E7'!B30","v":0},{"$f":"'E7'!B31","v":0},{"$f":"D268*C268","v":0}]
[{"$f":"'E7'!A39","v":"MUUR INGEGRAVEN"},null,{"$f":"'E7'!B40","v":0},{"$f":"'E7'!B41","v":0},{"$f":"D269*C269","v":0}]
[]
["TOTAAL GROND","A t,g",{"$f":"SUM(C267:C269)","v":0},"H g",{"$f":"SUM(E267:E269)","v":{"$error":"#DIV/0!"}}]
[]
["OPAKE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"'E7'!$A$49","v":"GEVEL TYPE 1"},null,{"$f":"'E7'!B50","v":0},{"$f":"'E7'!B51","v":1.6436831428227032},{"$f":"D275*C275","v":0}]
[{"$f":"'E7'!$A$53","v":"GEVEL TYPE 2"},null,{"$f":"'E7'!B54","v":0},{"$f":"'E7'!B55","v":1.6436831428227032},{"$f":"D276*C276","v":0}]
[{"$f":"'E7'!$A$57","v":"GEVEL TYPE 3"},null,{"$f":"'E7'!B58","v":0},{"$f":"'E7'!B59","v":1.6436831428227032},{"$f":"D277*C277","v":0}]
[{"$f":"'E7'!$A$61","v":"GEVEL TYPE 4"},null,{"$f":"'E7'!B62","v":0},{"$f":"'E7'!B63","v":1.6436831428227032},{"$f":"D278*C278","v":0}]
[]
[{"$f":"'E7'!A67","v":"DAK TYPE 1"},null,{"$f":"'E7'!B68","v":0},{"$f":"'E7'!B69","v":2.4672062517443485},{"$f":"D280*C280","v":0}]
[{"$f":"'E7'!A72","v":"DAK TYPE 2"},null,{"$f":"'E7'!B73","v":0},{"$f":"'E7'!B74","v":2.4672062517443485},{"$f":"D281*C281","v":0}]
[{"$f":"'E7'!A77","v":"DAK TYPE 3"},null,{"$f":"'E7'!B78","v":0},{"$f":"'E7'!B79","v":2.4672062517443485},{"$f":"D282*C282","v":0}]
[{"$f":"'E7'!A82","v":"DAK TYPE 4"},null,{"$f":"'E7'!B83","v":0},{"$f":"'E7'!B84","v":2.4672062517443485},{"$f":"D283*C283","v":0}]
[]
[{"$f":"'E7'!A89","v":"VLOER (BOVEN BUITENOMGEVING)"},null,{"$f":"'E7'!B90","v":0},{"$f":"'E7'!B91","v":0},{"$f":"D285*C285","v":0}]
[]
[{"$f":"'E7'!$A$95","v":"DEUR OPAAK "},null,{"$f":"'E7'!B96","v":0},{"$f":"'E7'!B97","v":0},{"$f":"D287*C287","v":0}]
[]
["TOTAAL OPAAK","A t,do",{"$f":"SUM(C275:C287)","v":0},"H do",{"$f":"SUM(E275:E287)","v":0}]
[]
["TRANSPARANTE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"A108","v":"VENSTER VOOR"},null,{"$f":"'E7'!B110","v":0},{"$f":"'E7'!B112","v":1.91},{"$f":"D293*C293","v":0}]
[{"$f":"'E7'!$A$128","v":"VENSTER ACHTER"},null,{"$f":"'E7'!B130","v":0},{"$f":"'E7'!B132","v":1.91},{"$f":"D294*C294","v":0}]
[{"$f":"'E7'!$A$148","v":"VENSTER LINKS"},null,{"$f":"'E7'!B150","v":0},{"$f":"'E7'!B152","v":1.91},{"$f":"D295*C295","v":0}]
[{"$f":"'E7'!$A$168","v":"VENSTER RECHTS"},null,{"$f":"'E7'!B170","v":0},{"$f":"'E7'!B172","v":1.91},{"$f":"D296*C296","v":0}]
[{"$f":" A188","v":"DAK VENSTER 1"},null,{"$f":" B190","v":0},{"$f":" B192","v":1.91},{"$f":"D297*C297","v":0}]
[{"$f":"A208","v":"DAK VENSTER 2"},null,{"$f":" B210","v":0},{"$f":" B212","v":1.91},0]
[]
["TOTAAL TRANSPARANT","A t,dt",{"$f":"SUM(C293:C298)","v":0},"H dt",{"$f":"SUM(E293:E298)","v":0}]
[]
["TOTAAL BUITEN","A t,d",{"$f":"C300+C289","v":0},"H d",{"$f":"E300+E289","v":0}]
[]
["BUILDING KNOTS FORFAIT"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 10 / 100, IF( Etot!$C$319 >= 4, 10 / 50, 10 * ( Etot!$C$319 + 2 ) / 300))","v":0.1}]
["C","Δ H d",{"$f":"$C306*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 3 / 100, IF( Etot!$C$319 >= 4, 3 / 50, 3 * ( Etot!$C$319 + 2 ) / 300))","v":0.03}]
["B+","Δ H d",{"$f":"$C309*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["TOTAAL AOR","A t,u",0,"H u",0]
[]
["RESULTS"]
[null,"A t",{"$f":"C271+C289+C300+C315","v":0},"m²"]
[null,"volumecompactheid",{"$f":"IF(C318=0,0,$B$7/C318)","v":0},"m"]
[]
["Without Building Knots","H t",{"$f":"$E$271+$E$289+$E$300","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C321=0,0,C321/C318)","v":{"$error":"#DIV/0!"}},"W/m²K"]
[]
["Building Knots Forfait","Δ H d",{"$f":" VLOOKUP($A$2, A306:D310, 3, FALSE)","v":0},"W/K"]
[]
[]
[{"$f":" $A$2","v":"B+"},"H t",{"$f":" C321 + SUM(C324) + E315","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C$318=0,0,C327/C$318)","v":0},"W/m²K"]
[]
[null,"K-LEVEL",{"$f":"IF(C$319<=1,C328*100,IF(C$319>=4,C328*50,(C328*300)/(C$319+2)))","v":0}]
[]
[]
[]
["INSTALLATIES"]
[]
[]
["VERWARMING / KOELING / BEVOCHTIGING / SANITAIR WARM WATER"]
[]
["VERWARMINGSSYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"verwarming en koeling per ruimte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja",null,null,"nee"]
["systeemnummer",2,null,"BVI tabel 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systeemnummer","f annih","a heat","a cool","f annih","a heat","a cool"]
["regeling verwaming en koeling per ruimte",{"$f":" Sim!$X$6","v":"Ja"},null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.08,0,0,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.04,0.13,0.06,0.04,0.13,0.06]
["f annih",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 2, 5),FALSE)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0.13,0.06,0,0.25,0.06]
["a heat",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 3, 6),FALSE)","v":0.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.04,0.13,7.0000000000000007E-2,0,0,0]
["a cool",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 4, 7),FALSE)","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0.04,0,0,0.34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.1,0.09,0.06,0,0,0]
["WARMTEOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0.04,0.01,0,0.39,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.1,0.09,7.0000000000000007E-2,0,0,0]
["f heat, pref",{"$f":" VLOOKUP( AL353, EPN_BXI_Tabel16, AL354)","v":0.8},null,"BVI (Tabel 9)",null,"dit wordt apart uitgerekend (EPU-WKK sheet) voor WKK en rechtstreeks in de berekening toegevoegd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
["η gen, heat, pref",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Heat, Pref / Power, Total",{"$f":" Sim!$T$37 / SUM( Sim!$T$37, Sim!$T$38)","v":0.36965120622085568}]
["omrekenfactor, pref",{"$f":" Sim!$X$29","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system",{"$f":" IF( ROUNDUP( AL352,1) = AL352, MIN( AL352 + 0.1, 1), ROUNDUP( AL352, 1))","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump",{"$f":" IF( Sim!$X$12 = \"Warmtepomp\", 2, 3)","v":3}]
["η gen, heat, npref",{"$f":" IF(Sim!$X$27 = \"nvt\", 1, Sim!$X$27)","v":1},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, npref",{"$f":" IF(Sim!$X$30 = \"nvt\", 1, Sim!$X$30)","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system","Heat pump","Other"]
["KOELINGOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0]
["actieve koeling geplaatst?","ja",null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.79,0.5]
["f cool, pref",{"$f":" VLOOKUP( AL372, BVI_Tabel10, 2)","v":1},null,"BVI (Tabel 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,0.4,0.93,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.97,1]
["η gen, cool, pref",{"$f":" IF( B360 = \"ja\", Sim!$X$41, 5)","v":2.8},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.97,1]
["omrekenfactor, pref",{"$f":" Sim!$X$43","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.98,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.98,1]
["η gen, cool, npref",{"$f":" IF( B360 = \"ja\", Sim!$X$42, 5)","v":5},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1,1]
["omrekenfactor",{"$f":" Sim!$X$44","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[]
["HULPENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Cool, Pref / Power, Total",{"$f":" Sim!$T$42 / SUM( Sim!$T$42, Sim!$T$43 )","v":1}]
["ELEKTRISCH HULPENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system",{"$f":" IF( ROUNDUP( AL371,1) = AL371, MIN( AL371 + 0.1, 1), ROUNDUP( AL371, 1))","v":1}]
[]
["f ctrl, heat",{"$f":" Sim!$X$84","v":0.5},null,"BVI",0,"geen verwarming met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 10"]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in warmwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system","All"]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1]
["f ctrl, cool",{"$f":" IF(B360 = \"nee\", 0, Sim!$X$85)","v":0.5},null,"BVI",0,"geen koeling met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in gekoeldwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.8]
["WAAKVLAMMEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1]
["aantal waakvlammen",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,0.7,1]
[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,0.8,1]
["BEVOCHTIGING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1]
[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,1,1]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["r hum",1,null,"BVI",0,"geen bevochtigingsinstallatie"]
[null,null,null,null,0.4,"als bevochtigingsinstallatie speciaal geschikt is gemaakt voor het transporteren van vocht vanuit de afvoer-lucht naar de toevoerlucht"]
[null,null,null,null,1,"andere gevallen"]
[]
["η gen, heat, pref",1,null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, pref",2.5,null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5"]
[]
["SANITAIR WARM WATER"]
[]
["SANITAIR WARM WATER OPWEKKER"]
[]
["zonne-energie voor ruimteverwarming","nee"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CIRCULATIELEIDING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TAPPUNTEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["VENTILATIE"]
[]
["luchtdichtheidswaarde",3,"m³/(h.m²)","BVI "]
[]
["ventilatiesysteem",{"$f":" Sim!$X$77","v":"C"},null,null,"A,B, C,D"]
["nachtwerking",0,null,"BVI ",0,"zonder automatische nachtwerking"]
[null,null,null,null,1,"met automatische nachtwerking"]
[]
["r fans",{"$f":" IF( B467 = \"C\", 0, IF( B500 > 0, 0.8, 0.6))","v":0},null,"BVI ",0,"C: natuurlijke toevoer, mechanische afvoer "]
[null,null,null,null,0.6,"D: mechanische toevoer, mechanische afvoer"]
[null,null,null,null,0.8,"D: met recirculatie of met warmteterugwinning"]
[null,null,null,null,0.3,"B: mechanische toevoer, natuurlijke afvoer"]
[null,null,null,null,0.5,"andere gevallen"]
[]
["f vent, heat",0.3,null,"BVI ",0.3,"alle gevallen"]
["f vent, cool",{"$f":"Sim!$X$86","v":1},null,"BVI ",1,"natuurlijke ventilatie"]
[null,null,null,null,1,"mechanische ventilatie met nachtwerking"]
[null,null,null,null,0.3,"mechanische ventilatie zonder nachtwerking"]
[]
["Minimum Flow Rates","Ja"]
[]
[null,null,null,null,null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5"]
["V supply, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I485:M485))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
["V extr, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I486:M486))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
[]
["SFP supply",{"$f":" Sim!$X$78","v":0},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
["SFP extraction",{"$f":" Sim!$X$79","v":0.186},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
[]
["P Fan Coils",null,"W","Only E1 is linked to the Sim sheet"]
["f ctrl Fan Coils",1]
["f ctrl",{"$f":" Sim!$X$80","v":1},null,"BVI (Tabel 12)",null,"regeling van de ventilatoren"]
[]
["c sys",null,"Wh/m³","BVI ",0,"A: natuurlijke toevoer, natuurlijk afvoer"]
[null,null,null,null,0.33,"C: natuurlijke toevoer, mechanische afvoer"]
[null,null,null,null,0.55000000000000004,"B, D: mechanische toevoer, natuurlijke of mechanische afvoer, zonder koeling van de inblaaslucht"]
[null,null,null,null,0.85,"andere gevallen"]
["indien D: mechanische toevoer, mechanische afvoer"]
["r p",{"$f":" Sim!$X$81","v":0},null,"BVI ",0,"geen warmteterugwinapparaat"]
[null,null,null,null,0.95,"warmteterugwinapparaat met automatische aanpassing van de instelwaarden dmv continue meting toe- en afvoerdebiet"]
[null,null,null,null,0.85,"andere gevallen"]
["η test",{"$f":" Sim!$X$82 / 100","v":0},null,"BVI "]
["bypass",{"$f":" Sim!$X$83","v":1},null,"BVI ",0,"bypass: volledig afgesloten"]
[null,null,null,null,0.5,"bypass: gedeeltelijk afgesloten"]
[null,null,null,null,1,"geen bypass"]
[]
["VERLICHTING"]
[null,null,null,null,null,null,null,null,{"$f":" I$7","v":"Ruimte 1"},{"$f":" J$7","v":"Ruimte 2"},"Ruimte 3","Ruimte 4","Ruimte 5"]
[null,null,null,null,null,null,"m² venster"]
[null,null,null,null,null,null,"lux"]
[null,null,null,null," daylight is…",null,"sufficient",null,{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * I510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), I8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * J510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), J8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * K510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), K8)","v":0}]
[null,null,null,null,null,null,"not sufficient",null,{"$f":" I8 - I512","v":0},{"$f":" J8 - J512","v":0},{"$f":" K8 - K512","v":0}]
[null,null,null,null,null,null,"f switch",null,{"$f":" IF(Lists!$G$510 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(OR(Lists!$G$514 = Lists!$E$528,Lists!$G$514 = Lists!$E$529), 1, 0.8)","v":1},null,null,null,"BVI (Tabel 13)"]
[null,null,null,null,null,null,"f mod dayl",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.636, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"f mod artif",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.818, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[]
["W light",{"$f":"SUM(I518:M519)","v":0},"kWh",null,null,null,null,null,{"$f":" I517 / 100 * I511 / 1000 * I512 * I514 * (I515 * 2200 + I516 * 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J512 * J514 * (J515 * 2200 + J516 * 150)","v":0},{"$f":" K517 / 100 * K511 / 1000 * K512 * K514 * (K515 * 2200 + K516 * 150)","v":0},{"$f":" L517 / 100 * L511 / 1000 * L512 * L514 * (L515 * 2200 + L516 * 150)","v":0},0]
[" r light",1,null,"BVI ",0.3,"als verlichting forfaitair bepaald",null,null,{"$f":" I517 / 100 * I511 / 1000 * I513 * I514 * I516 * (2200 + 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J513 * J514 * J516 * (2200 + 150)","v":0},0,0,0]
["totaal vermogen armaturen",{"$f":" SUM(I520:M520)","v":0},"W",null,0.5,"als 70% van de verlichting afgezogen wordt",null,null,{"$f":" I517 / 100 * I511 * I8","v":0},{"$f":" J517 / 100 * J511 * J8","v":0},0,0,0]
["aantal armaturen",{"$f":" SUM(I521:M521)","v":0},null,"voor EPB input",1,"alle andere gevallen",null,null,{"$f":" I520","v":0},{"$f":" J520","v":0},{"$f":" K520","v":0},{"$f":" L520","v":0},0]
[]
["Lrmr"]
["Lrmr-factor",{"$f":"SUM(I524:M524)","v":0},null,null,null,null,null,null,{"$f":"10^(-3)*(I523^(0.8)*(2200+150)*Af)","v":0},{"$f":"10^(-3)*(J523^0.8*(2200+150)*J8)","v":0},{"$f":"10^(-3)*(K523^0.8*(2200+150)*K8)","v":0},{"$f":"10^(-3)*(L523^0.8*(2200+150)*L8)","v":0},{"$f":"10^(-3)*(M523^0.8*(2200+150)*M8)","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,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN THERMISCHE ZONNE-ENERGIE",null,null,null,null,"Bij lineaire beschaduwingfactor = 1 krijgen we een opbrengst van 756 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad = A * aantal * I shad",null,null,null,"Tegenwoordig wordt gerekend met 850-890 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * I unshad",null,null,null,"De opbrengst zonder enige beschaduwing (factor 1) is dus nog steeds een onderschatting van de werkelijke gemiddelde opbrengst en dekt dus ruimschoots de effecten van potentiële kleinschalige beschaduwing door obstakels en de horizon"]
["FOTOVOLTAISCHE ZONNE-ENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * (I dir, unshad + I dif, unshad + I refl, unshad)"]
[]
["P pv",{"$f":" SUM(C280:C283) * 0.8 * 0.55 * 190","v":0},"W",null,"0.8 = beschikbaarheid dak, 0.55 = ratio m² PV / m² beschikbaar dakoppervlak, 190 = energiedichtheid PV module in W / m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad",0,0,0,0,0,0,0,0,0,0,0,0]
["aantal",1]
["helling",{"$f":" Sim!X126","v":0},"°",null,"bepalend voor de ratio m² PV / m² beschikbaar dakoppervlak"]
["oriëntatie",{"$f":" IF( B$106 > 90, $B106 - 180, IF($B106 < -90, $B106 + 180, B$106))","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
["c pv",1,null,"BV ",1,"tenzij gedetailleerdere schaduwberekening"]
["RF pv",0.75,null,"BV Tabel 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W pv",{"$f":"$B538 * $B539 * $B542 *$B543 * AL545 / 3600","v":0},{"$f":"$B538*$B539*$B542*$B543*AM545/3600","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, collector 1",{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AL528 + 1, FALSE)","v":90.153938614574955},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AM528 + 1, FALSE)","v":152.63563046009915},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AN528 + 1, FALSE)","v":276.52226741439682},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AO528 + 1, FALSE)","v":398.38774526693464},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AP528 + 1, FALSE)","v":527.7364883918342},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AQ528 + 1, FALSE)","v":542.21179698862193},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AR528 + 1, FALSE)","v":529.87214247494239},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AS528 + 1, FALSE)","v":481.14750610376751},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AT528 + 1, FALSE)","v":363.46573856457559},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AU528 + 1, FALSE)","v":230.23546903859059},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AV528 + 1, FALSE)","v":113.27004260883331},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AW528 + 1, FALSE)","v":70.381403376769143}]
[]
[]
["WARMTEKRACHTKOPPELING"]
[]
["WKK als preferente warmteopwekker",{"$f":" Sim!$X$9","v":"Nee"},null,null,"ja, nee"]
["WKK als preferente koelingsopwekker","nee",null,null,"ja, nee"]
["ε elektrisch",{"$f":" Sim!$X$28","v":0},null,"BVI p. 75 (Tabel 16)"]
["ε thermisch",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BVI p. 75 (Tabel 16)"]
[]
[]
[]
[]
["E-PEIL BEREKENING","E PEIL",{"$f":"O914","v":{"$error":"#DIV/0!"}}]
[]
[]
["volume",{"$f":"B7","v":0},"m³"]
["C",{"$f":"B15","v":0},"J/K"]
["totale verliesoppervlakte",{"$f":"C318","v":0},"m²"]
["volumecompactheid",{"$f":"C319","v":0},"m"]
["Ht, heat",{"$f":" $C$327","v":{"$error":"#DIV/0!"}},"W/K"]
["gemiddelde U-waarde",{"$f":"C328","v":0},"W/m²K"]
[]
[null,"JAN","FEB","MRT","APR","MEI","JUN","JUL","AUG","SEP","OKT","NOV","DEC"]
["t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["tèta e, V, cool, m",16,16,16,16,16,18.2,19.600000000000001,19.600000000000001,17.2,16,16,16]
["Xh,m",0.38,0.37,0.23,0.08,0.03,0,0,0,0,0.02,0.25,0.36]
[]
["RUIMTEVERWARMING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["Ht, heat",{"$f":"$B$565","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$580*(23-B570)*B569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-C570)*C569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-D570)*D569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B582:M582)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.04*B465*At","v":0},"m³/h"]
["r preh, heat",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, heat",{"$f":"f_vent_heat","v":0.3}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, heat",{"$f":"0.34*(B584+B585*B586*B587)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$588*(23-B570)*B569","v":0},{"$f":"$B$588*(23-C570)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B590:M590)","v":0}]
[]
["» Q VERLIES",{"$f":"SUM(B590,B582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B592:M592)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+$B$519*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*C816*3.6/C569)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B596:M596)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL230","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B600:M600)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B596,B600)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B602:M602)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
["thau",{"$f":"B15/(3.6*(B588+B580))","v":{"$error":"#DIV/0!"}}]
["a",{"$f":"0.8+B605/70","v":{"$error":"#DIV/0!"}}]
["gamma m",{"$f":"B602/B592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B607>=2.5,1/B607,IF(B607=1,$B$606/($B$606+1),(1-B607^$B$606)/(1-B607^($B$606+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B611:M611)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f heat, net",{"$f":"IF(O611/(O611+O730)>0.9,0.9,O611/(O611+O730))","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_heat+f_annih/$B$615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B618:M618)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",{"$f":"f_heat_pref","v":0.8}]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"nu_gen_heat_pref","v":0.87867000000000006},0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006]
["» EINDENERGIE ST SYSTEEM",{"$f":"B623*B618","v":0},{"$f":"C623*C618","v":0},{"$f":"D623*D618","v":0},{"$f":"E623*E618","v":0},0,0,0,0,0,0,{"$f":"L623*L618","v":0},0,null,{"$f":"SUM(B626:M626)","v":0}]
["» EINDENERGIE PREF",{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!C146, $B$622) * ( 1 - B623 ) * B618 / B625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!D146, $B$622) * ( 1 - C623 ) * C618 / C625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!E146, $B$622) * ( 1 - D623 ) * D618 / D625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!F146, $B$622) * ( 1 - E623 ) * E618 / E625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!G146, $B$622) * ( 1 - F623 ) * F618 / F625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!H146, $B$622) * ( 1 - G623 ) * G618 / G625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!I146, $B$622) * ( 1 - H623 ) * H618 / H625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!J146, $B$622) * ( 1 - I623 ) * I618 / I625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!K146, $B$622) * ( 1 - J623 ) * J618 / J625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!L146, $B$622) * ( 1 - K623 ) * K618 / K625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!M146, $B$622) * ( 1 - L623 ) * L618 / L625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!N146, $B$622) * ( 1 - M623 ) * M618 / M625","v":0},null,{"$f":"SUM(B627:M627)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as, verwarming"]
[]
["» EINDENERGIE NIET PREF",{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!C146 ), IF( B629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - B623 ) * B618 / B629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!D146 ), IF( C629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - C623 ) * C618 / C629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!E146 ), IF( D629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - D623 ) * D618 / D629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!F146 ), IF( E629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - E623 ) * E618 / E629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!G146 ), IF( F629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - F623 ) * F618 / F629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!H146 ), IF( G629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - G623 ) * G618 / G629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!I146 ), IF( H629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - H623 ) * H618 / H629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!J146 ), IF( I629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - I623 ) * I618 / I629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!K146 ), IF( J629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - J623 ) * J618 / J629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!L146 ), IF( K629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - K623 ) * K618 / K629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!M146 ), IF( L629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - L623 ) * L618 / L629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!N146 ), IF( M629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - M623 ) * M618 / M629","v":0},null,{"$f":"SUM(B631:M631)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["EIND ENERGIEVERBRUIK",{"$f":"B631+B627+B626","v":0},{"$f":"C631+C627+C626","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B633:M633)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL538","v":0},{"$f":"AM538","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",{"$f":"IF(AL633=0,0,MIN(MAX(0,(0.16+0.015*(AL632/AL633))),0.8))","v":0},{"$f":"IF(AM633=0,0,MIN(MAX(0,(0.16+0.015*(AM632/AM633))),0.8))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["omrekenfactor pref",{"$f":"f_p_heat_pref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL632=0,0,MIN(1,AL635*AL633/AL632))","v":0},{"$f":"IF(AM632=0,0,MIN(1,AM635*AM633/AM632))","v":0},{"$f":"IF(AN632=0,0,MIN(1,AN635*AN633/AN632))","v":0},{"$f":"IF(AO632=0,0,MIN(1,AO635*AO633/AO632))","v":0},{"$f":"IF(AP632=0,0,MIN(1,AP635*AP633/AP632))","v":0},{"$f":"IF(AQ632=0,0,MIN(1,AQ635*AQ633/AQ632))","v":0},0,0,0,0,0,0]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B627*B637","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B639:M639)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B631*B641","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B643:M643)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B643+B639","v":0},{"$f":"C643+C639","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B645:M645)","v":0}]
[]
[]
["SANITAIR WARM WATER"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, sww, pref, m",{"$f":" f_sww_pref","v":0.68}]
["f, as, sww, m",{"$f":" AL673","v":0},{"$f":" AM673","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE ST SYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B663:M663)","v":0}]
[]
["opwekkingsrendement pref",{"$f":" $B$402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B667:M667)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":" $B$405","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE NIET PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B671:M671)","v":0}]
[]
["EIND ENERGIEVERBRUIK"]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":" f_p_sww_pref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":" B667 * B677","v":0},{"$f":" C667 * C677","v":0},{"$f":" D667 * D677","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B679:M679)","v":0}]
[]
["omrekenfactor niet pref",{"$f":" f_p_sww_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":" B671 * B681","v":0},{"$f":" C671 * C681","v":0},{"$f":" D671 * D681","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B683:M683)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":" SUM(B679, B683)","v":0},{"$f":" SUM(C679, C683)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B685:M685)","v":0}]
[]
[]
["KOELING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["gekoelde vloeroppervlakte"]
[]
["Ht, cool",{"$f":" IF( $A$2 = \"C\", $C$321, $B$565)","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$696*(23-(B570+2))*B569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B698:M698)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.48*At","v":0},"m³/h"]
["r preh, cool",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*B504*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, cool",{"$f":"f_vent_cool","v":1}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, cool",{"$f":"0.34*(B700+B701*B702*B703)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$704*(23-B571)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B706:M706)","v":0}]
[]
["» Q VERLIES",{"$f":"B698+B706","v":{"$error":"#DIV/0!"}},{"$f":"C698+C706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B708:M708)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B712:M712)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL231","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B716:M716)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B712,B716)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B718:M718)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["thau",{"$f":"B15/(3.6*(B696+B704))","v":{"$error":"#DIV/0!"}}]
["b",{"$f":"1.83+B722/83","v":{"$error":"#DIV/0!"}}]
["lambda  m",{"$f":"B708/B718","v":{"$error":"#DIV/0!"}},{"$f":"C708/C718","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B724>=2.5,1/B724,IF(B724=1,$B$723/($B$723+1),(1-B724^$B$723)/(1-B724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(C724>=2.5,1/C724,IF(C724=1,$B$723/($B$723+1),(1-C724^$B$723)/(1-C724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["w",{"$f":"IF(B360=\"ja\",1.5,1)","v":1.5},null,"actieve koeling = 1.5 ; geen actieve koeling = 1.0"]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B730:M730)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f cool, net",{"$f":"1-B615","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_cool+f_annih/$B$734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B737:M737)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, cool, pref, m",{"$f":"f_cool_pref","v":1}]
["opwekkingsrendement pref",{"$f":"nu_gen_cool_pref","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
[]
["» EINDENERGIE PREF",{"$f":" $B$741 * B737 / B742","v":0},{"$f":" $B$741 * C737 / C742","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B744:M744)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_cool_npref","v":5},5,5,5,5,5,5,5,5,5,5,5]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B746=0,0,(1-$B$741)*B737/B746)","v":0},{"$f":"IF(C746=0,0,(1-$B$741)*C737/C746)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B748:M748)","v":0}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"B748+B744+B743","v":0},{"$f":"C748+C744+C743","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B750:M750)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":"f_p_cool_pref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B744*B754","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B756:M756)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_cool_npref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B748*B758","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B760:M760)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B760+B756","v":0},{"$f":"C760+C756","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B762:M762)","v":0}]
[]
[]
["BEVOCHTIGING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["r hum",{"$f":"$B$389","v":1},"m³/h"]
["V supply, design",{"$f":" MAX( V_supply_min, V_supply_design)","v":0},"m³/h"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"2.5*$B$771*B572*$B$772","v":0},{"$f":"2.5*$B$771*C572*$B$772","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B774:M774)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B774","v":0},{"$f":"C774","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B779:M779)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"we beschouwen elektrische stoombevochting voor alle scenariovarianten"]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL798,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"$B$393","v":1},{"$f":"$B$393","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» EINDENERGIE PREF",{"$f":"$B$622*(1-B784)*B779/B786","v":0},{"$f":"$B$622*(1-C784)*C779/C786","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B788:M788)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as"]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B790=0,0,(1-$B$622)*(1-B784)*B779/B790)","v":0},{"$f":"IF(C790=0,0,(1-$B$622)*(1-C784)*C779/C790)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B792:M792)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL793:AW793)","v":0}]
["EIND ENERGIEVERBRUIK",{"$f":"B792+B788","v":0},{"$f":"C792+C788","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B794:M794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL729","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL794:AW794)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
["omrekenfactor pref",{"$f":"$B$394","v":2.5},{"$f":"$B$394","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL793=0,1,AL796*AL794/AL793)","v":1},{"$f":"IF(AM793=0,1,AM796*AM794/AM793)","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B788*B798","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B800:M800)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B792*B802","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B804:M804)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B804+B800","v":0},{"$f":"C804+C800","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B806:M806)","v":0}]
[]
[]
["HULPENERGIE"]
[]
["HULPENERGIE VOOR VENTILATOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl",{"$f":"B493","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$814*$B$813*$B$815*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B816:M816)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B816","v":0},{"$f":"$B$818*3.6*C816","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B820:M820)","v":0}]
[]
["HULPENERGIE VOOR VENTILO-CONVECTOREN"]
[]
["P inst",{"$f":"  $B$491","v":0}]
["f ctrl Fan Coils",{"$f":" B492","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$825*$B$824*$B$826*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B827:M827)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B827","v":0},{"$f":"$B$818*3.6*C827","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B831:M831)","v":0}]
[]
["HULPENERGIE VOOR CIRCULATIEPOMPEN"]
[]
["f ctrl, heat",{"$f":"f_ctrl_heat","v":0.5}]
["f ctrl, cool",{"$f":"f_ctrl_cool","v":0.5}]
["W pumps",{"$f":"0.07*B569*(f_ctrl_heat*Af+f_ctrl_cool*Af)","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B837:M837)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK CIRCULATIEPOMPEN",{"$f":"$B$818*3.6*B837","v":0},{"$f":"$B$818*3.6*C837","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B841:M841)","v":0}]
[]
["HULPENERGIE VOOR WAAKVLAMMEN"]
[]
["Q pilot, m",{"$f":"aantal_waakvlammen*80*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B845:M845)","v":0},"MJ"]
[]
["f p (aardgas)",1]
[]
["PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN",{"$f":"B845*$B$847","v":0},{"$f":"C845*$B$847","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B849:M849)","v":0}]
[]
[]
["PRIMAIR ENERGIEVERBRUIK TOTAAL",{"$f":"B820+B831+B841+B849","v":0},{"$f":"C820+C831+C841+C849","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B852:M852)","v":0}]
[]
[]
["VERLICHTING"]
[]
["W light",{"$f":"B518","v":0},"kWh"]
["W light, ctrl",0,"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B860*3.6*(B857+B858)","v":0}]
[]
["ENERGIEBESPARING DOOR FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
[]
["MAANDELIJKSE ENERGIEOPWEKKING"]
[]
["» ZIE BEREKENINGEN ",{"$f":"AL543","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":" SUM(B868:M868)","v":0}]
[]
["PRIMAIRE ENERGIEVERBRUIK"]
[]
["f p elektriciteit",2.5]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B868*$B$872*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B874:M874)","v":0}]
[]
["ENERGIEBESPARING DOOR GEBOUWGEBONDEN WKK"]
[]
["Q cogen, heat",{"$f":"IF($B$550=\"Ja\",B627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Q cogen, cool",{"$f":"IF($B$551=\"Ja\",B744,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["W cogen, m",{"$f":"IF(B878+B879=0,0,(epsilon_elek/3.6)*((B878+B879)/epsilon_th))","v":0},{"$f":"IF(C878+C879=0,0,(epsilon_elek/3.6)*((C878+C879)/epsilon_th))","v":0},0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B880:M880)","v":0},"kWh"]
[]
["f p elektriciteit",1.8]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B880*$B$882*3.6","v":0},{"$f":"C880*$B$882*3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B884:M884)","v":0}]
[]
[]
[]
[]
[]
[]
["RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh","kWh/m²"]
[]
["E RUIMTEVERWARMING",{"$f":"B645","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B893:M893)","v":0},{"$f":"O893/3.6","v":0}]
[]
["E KOELING",{"$f":"B762","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B895:M895)","v":0},{"$f":"O895/3.6","v":0}]
[]
["E BEVOCHTIGING",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B897:M897)","v":0},0]
[]
["E SANITAIR WARM WATER",{"$f":" B685","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B899:M899)","v":0},{"$f":"O899 / 3.6","v":0}]
[]
["E HULPENERGIE",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B901:M901)","v":0},0]
[]
["E VERLICHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O862","v":0},0]
[]
["E FOTOVOLTAÏSCHE ZONNE-ENERGIE",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B905:M905)","v":0},0]
[]
["E WARMTEKRACHTKOPPELING",{"$f":"B884","v":0},{"$f":"C884","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B907:M907)","v":0},0]
[]
[]
["E KARAKTERISTIEK ",{"$f":"B893+B895+B897+B899+B901+B903-B905-B907","v":0},{"$f":"C893+C895+C897+C899+C901+C903-C905-C907","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"O893+O895+O897+O899+O901+O903-O905-O907","v":0},{"$f":"O910 / 3.6","v":0}]
[]
["E CARACTERISTIC REF FL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF FL",null,{"$f":"SUMPRODUCT(C912:C916,E912:E916)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL FL",null,{"$f":"ROUNDUP($O$910/$O$912 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":" MAX( V_supply_design, V_supply_min ) - V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
["E CHARACTERISTIC REF WL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF WL",null,{"$f":"SUMPRODUCT(C918:C922,E918:E922)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL WL",null,{"$f":"ROUNDUP(O$910/$O$918 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":"MAX(V_supply_design,V_supply_min)-V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"E LEVEL SIM",null,{"$f":"IF($A$1=\"FL\",O914,O920)","v":{"$error":"#DIV/0!"}}]

{"sheet":"E8","index":21,"n_rows":924,"n_cols":55,"rows_kept":924,"cut":false,"hidden":true,"merged":[]}
["VL"]
[{"$f":" 'E1'!A2","v":"B+"}]
[]
["ALGEMENE GEGEVENS VAN DE ENERGIESECTOR"]
[]
[]
["beschermd volume BV",null,"m³","BVI ",null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5","Ruimte 6","Ruimte 7","Ruimte 8"]
["gebruiksoppervlakte Af",{"$f":"SUM(I8:P8)","v":0},"m²","BVI "]
[null,null,"m²/pers","BX (Tabel 1)","NBN D 50-001 tabel 1 en tabel 11 en 12 van EN 13779"]
["n design",{"$f":"SUM(I10:P10)","v":0},"pers","BVI ","n design: op basis van ventilatie-eisen"]
["V supply, min",{"$f":"SUM(I11:P11)","v":0},"m³/h","BVI ","V supply, min: op basis van ventilatie-eisen"]
[]
["specifieke effectieve thermische warmtecapaciteit Dj",55,"kJ/(m²K)","BVI (Tabel 6)  (waarde BVj ontstentenis = 55 kJ/(m²K)"]
[]
["effectieve warmte capaciteit C",{"$f":"B8*B13","v":0},"kJ/K","BVI "]
[]
[]
["OPBOUW VAN DE BOUWDELEN"]
[]
[]
["DELEN IN CONTACT MET DE GROND"]
[]
["VLOEREN IN CONTACT MET DE GROND"]
[]
["VLOER IN DIRECT CONTACT MET DE GROND"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Sim!$J$16","v":{"$error":"#DIV/0!"}},"W/m²K","TR p.35","U ind = U eff * 1/(U eff + 1); U eff = 1/(0.0 + Rf + 0.17)  "]
[]
["VLOER BOVEN KELDER/KRUIPRUIMTE"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",{"$f":" Fixed!A$44","v":0},"W/m²K","TR p.36","U ind = U eff * b; U eff = 1/(0.17 + Rf + 0.17)"]
[null,null,null,null,"b = ",0.5,"kelderruimte zonder buitenvenster of buitendeur"]
[null,null,null,null,null,0.8,"kelderruimte met buitenvenster of buitendeur"]
[null,null,null,null,null,1,"kruipruimte sterk geventileerd (niet luchtdicht of permanente ventilatieopeningen)"]
[null,null,null,null,null,0.8,"kruipruimte niet of zwak geventileerd (luchtdicht, geen of kleine ventilatieopeningen)"]
[]
["MUREN IN CONTACT MET DE GROND"]
[]
["MUUR INGEGRAVEN"]
["oppervlakte",null,"m²"]
["Indicatieve U-waarde",null,"W/m²K","TR p.59"]
[]
["OPAKE DELEN IN CONTACT MET DE BUITENOMGEVING"]
[]
["referentie oppervlakte gevel + venster",null,"m²"]
[]
["GEVELS"]
[]
["GEVEL TYPE 1"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["GEVEL TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K","TR","U = 1/(0.04 + Rf + 0.13)"]
[]
["DAKEN"]
[]
["DAK TYPE 1"]
["oppervlakte dak",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,{"$f":"IF(B70=\"\",\"\",VerticaalZoeken(A70,#REF!,IF(B70=\"buiten\",3,4),0))","v":""},"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 2"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 3"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[]
["DAK TYPE 4"]
["oppervlakte",null,"m²"]
[" U-waarde",{"$f":" Sim!$J$47","v":2.4672062517443485},"W/m²K","TR","U = 1/(0.04 + Rf + 0.10) voor horizontaal of schuin (0°<= alfa <60°)"]
[null,null,null,null,"U = 1/(0.04 + Rf + 0.13) voor verticaal (60°<= alfa <=90°)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oriëntatie","(phi)"]
["VLOEREN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-180,-157.5,-135,-112.5,-90,-67.5,-45,-22.5,0,22.5,45,67.5,90,112.5,135,157.5,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"index",-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8]
["VLOER (BOVEN BUITENOMGEVING)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"helling",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(tèta)",22.5,1,0.96,0.97,0.98,0.99,1,1.01,1.02,1.03,1.03,1.03,1.02,1.01,1,0.99,0.98,0.97,0.96]
[" U-waarde",null,"W/m²K","TR","U = 1/(0.04 + Rf + 0.17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2,0.92,0.92,0.94,0.96,0.99,1.01,1.03,1.04,1.05,1.04,1.03,1.01,0.99,0.96,0.94,0.92,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67.5,3,0.83,0.84,0.86,0.9,0.94,0.99,1.03,1.05,1.06,1.05,1.03,0.99,0.94,0.9,0.86,0.84,0.83]
["DEUREN EN POORTEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,4,0.71,0.73,0.76,0.81,0.87,0.94,1,1.04,1.06,1.04,1,0.94,0.87,0.81,0.76,0.73,0.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112.5,5,0.6,0.6,0.63,0.68,0.76,0.85,0.92,0.97,0.98,0.97,0.92,0.85,0.76,0.68,0.63,0.6,0.6]
["DEUR OPAAK ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,6,0.47,0.47,0.49,0.53,0.59,0.67,0.74,0.78,0.8,0.78,0.74,0.67,0.59,0.53,0.49,0.47,0.47]
["oppervlakte",null,"m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157.5,7,0.34,0.4,0.41,0.43,0.46,0.48,0.51,0.56000000000000005,0.57999999999999996,0.56000000000000005,0.51,0.48,0.46,0.43,0.41,0.4,0.34]
[" U-waarde",null,"W/m²K",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
["TRANSPARANTE DELEN IN CONTACT MET DE BUITENOMGEVING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
["VENSTERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
["effectieve oppervlakte venster",{"$f":" SUM( B110, B130, B150, B170)","v":0},"m²"]
["percentage vensters in gevel",1,"%",null,"sensitiviteit, enkel bij nieuwbouw"]
["oriëntatie gebouw",{"$f":" 'E1'!B106","v":180},"°",null,"nieuwbouw","0/45/90/135/180/-135/-90/-45"]
[null,null,null,null,"renovatie","0/90/180/-90"]
["VENSTER VOOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A108","v":"VENSTER VOOR"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster voor",{"$f":" B$105 * B109","v":0},"m²"]
["oppervlakte glas",{"$f":" B110 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":1.5349759112902144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":1.9994090745866737},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":2.5083008807969223},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":4.764218512073759},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":16.521529272695297},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":26.66519031181015},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":20.626752423795814},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":8.8101954049020144},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":3.7128700047449081},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":3.0088785540192688},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":1.9266446966008337},{"$f":" VLOOKUP($B115, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":1.3377366208827717}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M114*((1+COS(RADIANS($B114)))/2)","v":18.211499999999997},29.358499999999999,55.060499999999998,77.815999999999988,104.1925,105.82550000000001,108.559,94.678499999999985,65.177999999999997,41.996499999999997,21.477499999999999,14.271000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B115, Fixed!$E$177:$F$184, 2, FALSE)","v":0.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B114)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster voor",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 1, FALSE)","v":180},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$63","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL112:AL114)","v":26.886475911290212},{"$f":"SUM(AM112:AM114)","v":44.057909074586675},82.118800880796925,119.73021851207373,171.71402927269529,185.73069031181018,180.96575242379581,149.128695404902,101.5108700047449,64.425378554019261,32.364144696600832,21.078736620882772]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B116 = 1), B115 >= -120, B115 <= 120), B110, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL116*0.6","v":16.131885546774125},{"$f":"AM116*0.6","v":26.434745444752004},49.271280528478151,71.838131107244237,103.02841756361717,111.43841418708611,108.57945145427747,89.477217242941194,60.906522002846941,38.655227132411554,19.418486817960499,12.647241972529663]
["bediending",{"$f":" IF( NOT(B116 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL116*0.8*1.1","v":23.660098801935391},38.770959985636281,72.264544775101314,105.3625922906249,151.10834575997188,163.44300747439297,159.24986213294034,131.23325195631378,89.329565604175528,56.694333127536957,28.480447333008733,18.549288226376841]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B120*$B116+(1-$B120))*$B113)*$B111*AL117","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B118 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B118 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B122*$B116+(1-$B122))*$B113)*$B111*AL118","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B110^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER ACHTER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A128","v":"VENSTER ACHTER"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster achter",{"$f":" B$105 * B129","v":0},"m²"]
["oppervlakte glas",{"$f":" B130 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":74.252996731705863},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":102.56097435050376},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":127.00292833226173},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":118.84532066706211},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":100.3341592467328},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":81.628922120734941},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":82.756870885001803},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":116.55209464196633},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":156.81129660137179},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":145.60667616336923},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":94.085854602426735},{"$f":" VLOOKUP($B135, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":62.050896103571411}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M134*((1+COS(RADIANS($B134)))/2)","v":27.189},43.831000000000003,82.203000000000003,116.176,155.55500000000001,157.99300000000002,162.07400000000001,141.351,97.308000000000007,62.699000000000005,32.065000000000005,21.306000000000001]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B135, Fixed!$E$177:$F$184, 2, FALSE)","v":1.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B134)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster achter",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 5, FALSE)","v":0},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$65","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL132:AL134)","v":108.58199673170587},{"$f":"SUM(AM132:AM134)","v":159.09197435050373},233.75592833226176,272.1713206670621,306.88915924673279,292.86192212073496,296.61087088500182,303.54309464196632,286.73929660137179,227.72567616336923,135.11085460242674,88.826896103571414]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B136 = 1), B135 >= -120, B135 <= 120), B130, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL136*0.6","v":65.149198039023517},95.45518461030224,140.25355699935704,163.30279240023725,184.13349554803966,175.71715327244098,177.96652253100109,182.12585678517979,172.04357796082306,136.63540569802154,81.066512761456039,53.296137662142847]
["bediending",{"$f":" IF( NOT(B136 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL136*0.8*1.1","v":95.552157123901182},140.00093742844331,205.70521693239039,239.51076218701471,270.0624601371249,257.7184914662468,261.01756637880163,267.11792328493038,252.33058100920721,200.39859502376495,118.89755205013556,78.167668571142855]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B140*$B136+(1-$B140))*$B133)*$B131*AL137","v":0},0,0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B138 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B138 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B142*$B136+(1-$B142))*$B133)*$B131*AL138","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B130^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER LINKS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A148","v":"VENSTER LINKS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster links",{"$f":" B$105 * B149","v":0},"m²"]
["oppervlakte glas",{"$f":" B150 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919794},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509622},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377999},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921651},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276174},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B155, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033276}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M154*((1+COS(RADIANS($B154)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B155, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B154)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster links",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 4, FALSE)","v":-90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$64","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL152:AL154)","v":47.469925606919794},{"$f":"SUM(AM152:AM154)","v":80.842824012509624},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627617,60.591229474525207,37.096862454033278]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B156 = 1), B155 >= -120, B155 <= 120), B150, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL156*0.6","v":28.481955364151876},48.505694407505771,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419965]
["bediending",{"$f":" IF( NOT(B156 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL156*0.8*1.1","v":41.773534534089421},71.141685131008487,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392305,53.320281937582195,32.645238959549289]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AL157","v":0},{"$f":"0.95*(0.9*($B160*$B156+(1-$B160))*$B153)*$B151*AM157","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B158 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B158 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AL158","v":0},{"$f":"0.95*(0.9*($B162*$B156+(1-$B162))*$B153)*$B151*AM158","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B150^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["VENSTER RECHTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A168","v":"VENSTER RECHTS"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B169","v":0},"m²"]
["oppervlakte glas",{"$f":" B170 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AL99 + 1, FALSE)","v":18.014425606919787},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AM99 + 1, FALSE)","v":32.168324012509615},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AN99 + 1, FALSE)","v":56.311350237936374},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AO99 + 1, FALSE)","v":82.608274366821277},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AP99 + 1, FALSE)","v":107.02440604251917},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AQ99 + 1, FALSE)","v":109.42029884776159},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AR99 + 1, FALSE)","v":101.05483791377998},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AS99 + 1, FALSE)","v":97.882769159921693},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AT99 + 1, FALSE)","v":83.460780336653784},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AU99 + 1, FALSE)","v":52.631071186276166},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AV99 + 1, FALSE)","v":25.313729474525207},{"$f":" VLOOKUP($B175, Fixed!$E$154:$Q$162, AW99 + 1, FALSE)","v":14.139862454033272}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M174*((1+COS(RADIANS($B174)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B175, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B174)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) venster rechts",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL172:AL174)","v":47.469925606919787},{"$f":"SUM(AM172:AM174)","v":80.84282401250961},148.32985023793634,215.11027436682127,285.69690604251917,292.33379884776161,285.85783791377997,259.53726915992166,195.94678033665377,123.51157118627616,60.591229474525207,37.096862454033271]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B176 = 1), B175 >= -120, B175 <= 120), B170, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL176*0.6","v":28.481955364151872},48.505694407505764,88.997910142761796,129.06616462009276,171.4181436255115,175.40027930865696,171.51470274826798,155.72236149595298,117.56806820199226,74.106942711765697,36.354737684715126,22.258117472419961]
["bediending",{"$f":" IF( NOT(B176 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL176*0.8*1.1","v":41.773534534089414},71.141685131008472,130.53026820938399,189.29704144280274,251.41327731741688,257.25374298603026,251.55489736412642,228.3927968607311,172.43316669625534,108.69018264392304,53.320281937582195,32.645238959549282]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AL177","v":0},{"$f":"0.95*(0.9*($B180*$B176+(1-$B180))*$B173)*$B171*AM177","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B178 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B178 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AL178","v":0},{"$f":"0.95*(0.9*($B182*$B176+(1-$B182))*$B173)*$B171*AM178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B170^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A188","v":"DAK VENSTER 1"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B189","v":0},"m²"]
["oppervlakte glas",{"$f":" B190 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AL119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AM119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AN119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AO119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AP119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AQ119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AR119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AS119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AT119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AU119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AV119 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B195, Fixed!$E$154:$Q$162, AW119 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M194*((1+COS(RADIANS($B194)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B195, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B194)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 1",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL192:AL194)","v":119.4555},{"$f":"SUM(AM192:AM194)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B196 = 1), B195 >= -120, B195 <= 120), B190, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL196*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B196 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL196*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AL197","v":0},{"$f":"0.95*(0.9*($B200*$B196+(1-$B200))*$B193)*$B191*AM197","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B198 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B198 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AL198","v":0},{"$f":"0.95*(0.9*($B202*$B196+(1-$B202))*$B193)*$B191*AM198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B190^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["DAK VENSTER 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,{"$f":"A208","v":"DAK VENSTER 2"}]
["referentie oppervlakte venster",null,"m²"]
["oppervlakte venster rechts",{"$f":" B$105 * B209","v":0},"m²"]
["oppervlakte glas",{"$f":" B210 * 0.7","v":0},"m²"]
["U-waarde venster",{"$f":" Sim!J$39","v":1.91},"W/m²K","TR","U = 0.3*U profiel + 0.7*U glas (+3*phi afstandhouder)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dir, unshad",{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AL139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AM139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AN139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AO139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AP139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AQ139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AR139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AS139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AT139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AU139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AV139 + 1, FALSE)","v":90},{"$f":" VLOOKUP($B215, Fixed!$E$154:$Q$162, AW139 + 1, FALSE)","v":90}]
["g normaal",{"$f":" Sim!J$40","v":0.52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I dif, unshad",{"$f":"AL$102*$M214*((1+COS(RADIANS($B214)))/2)","v":22.3155},35.974499999999999,67.468499999999992,95.35199999999999,127.6725,129.67350000000002,133.023,116.0145,79.866,51.460499999999996,26.317499999999999,17.487000000000002]
["helling (θ)",90,"°",null,null,null,null,null,null,null,null,"cm",{"$f":" VLOOKUP(B215, Fixed!$E$177:$F$184, 2, FALSE)","v":0.87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I refl, unshad",{"$f":"0.2*AL$101*((1-COS(RADIANS($B214)))/2)","v":7.14},12.7,24.549999999999997,37.149999999999991,50.999999999999993,53.239999999999995,51.779999999999994,45.639999999999993,32.61999999999999,19.419999999999998,8.9599999999999973,5.47]
["oriëntatie (Φ) dak venster 2",{"$f":" VLOOKUP($B$106, Lists!$F$57:$K$64, 6, FALSE)","v":90},"°",null,null,"noord = 180° / oost = -90° / zuid = 0° / west = 90°"]
["zonwering (Fc)",{"$f":" Sim!J$66","v":1},null,"BV 7.10.3.4",0.5,"buitenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I unshad",{"$f":"SUM(AL212:AL214)","v":119.4555},{"$f":"SUM(AM212:AM214)","v":138.67449999999999},182.01850000000002,222.50199999999995,268.67250000000001,272.9135,274.803,251.65449999999998,202.48599999999999,160.88049999999998,125.27749999999999,112.95699999999999]
["oppervlakte met zonwering",{"$f":" IF( AND( NOT(B216 = 1), B215 >= -120, B215 <= 120), B210, 0)","v":0},"m²",null,0.6,"ongeventileerde tussenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, heat",{"$f":"AL216*0.6","v":71.673299999999998},83.204699999999988,109.2111,133.50119999999995,161.20349999999999,163.74809999999999,164.8818,150.99269999999999,121.49159999999999,96.528299999999987,75.166499999999985,67.774199999999993]
["bediending",{"$f":" IF( NOT(B216 = 1), Sim!J$69, \"NA\")","v":"NA"},null,null,0.9,"binnenzonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, cool",{"$f":"AL216*0.8*1.1","v":105.12084000000002},122.03356000000001,160.17628000000005,195.80175999999997,236.43180000000004,240.16388000000003,241.82664000000003,221.45596,178.18768,141.57483999999999,110.24420000000001,99.402160000000009]
[null,null,null,null,1,"andere gevallen"]
["zonwering ac, heat",0.4,null,"BVI 5.7",1,"vaste zonwering"]
[null,null,null,null,0.4,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AL217","v":0},{"$f":"0.95*(0.9*($B220*$B216+(1-$B220))*$B213)*$B211*AM217","v":0},0,0,0,0,0,0,0,0,0,0]
["zonwering ac, cool",{"$f":" IF( B218 = \"manual\", IF( B$360 = \"ja\", 0.4, 0.5), IF(B218 = \"automatic\", 0.7, 1))","v":1},null,"BVI 5.7",1,"vaste zonwering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AL218","v":0},{"$f":"0.95*(0.9*($B222*$B216+(1-$B222))*$B213)*$B211*AM218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0.4,"handbediend + koelinstallatie aanwezig"]
["lengte bouwknoop gevel-raam",{"$f":" (B210^ (1/2)) * 4","v":0},"m",null,0.5,"handbediend + geen koelinstallatie aanwezig"]
[null,null,null,null,0.6,"automatische zonwering"]
[null,null,null,null,0.7,"automatische zonwering altijd gesloten als gebouw niet in gebruik is"]
[]
["GORDIJNGEVELS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAAL ZONNEWINSTEN"]
[]
["GLASBOUWSTEENWANDEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, heat",{"$f":"SUMIF($AK$112:$AK$185,$AK230,AL$112:AL$185)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q s, cool",0,0,0,0,0,0,0,0,0,0,0,0]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["AANGRENZENDE VERWARMDE RUIMTEN (AVR)"]
[]
["BOUWKNOPEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["K-PEIL BEREKENING",{"$f":" $C$330","v":0},{"$f":" $A$2","v":"B+"}]
[]
[null,null,null,"PRESTATIES"]
[null,null,"A","U","U x A"]
["DELEN IN CONTACT MET DE GROND"]
[]
[{"$f":"'E8'!A25","v":"VLOER IN DIRECT CONTACT MET DE GROND"},null,{"$f":"'E8'!B26","v":0},{"$f":"'E8'!B27","v":{"$error":"#DIV/0!"}},{"$f":"D267*C267","v":{"$error":"#DIV/0!"}}]
[{"$f":"'E8'!A29","v":"VLOER BOVEN KELDER/KRUIPRUIMTE"},null,{"$f":"'E8'!B30","v":0},{"$f":"'E8'!B31","v":0},{"$f":"D268*C268","v":0}]
[{"$f":"'E8'!A39","v":"MUUR INGEGRAVEN"},null,{"$f":"'E8'!B40","v":0},{"$f":"'E8'!B41","v":0},{"$f":"D269*C269","v":0}]
[]
["TOTAAL GROND","A t,g",{"$f":"SUM(C267:C269)","v":0},"H g",{"$f":"SUM(E267:E269)","v":{"$error":"#DIV/0!"}}]
[]
["OPAKE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"'E8'!$A$49","v":"GEVEL TYPE 1"},null,{"$f":"'E8'!B50","v":0},{"$f":"'E8'!B51","v":1.6436831428227032},{"$f":"D275*C275","v":0}]
[{"$f":"'E8'!$A$53","v":"GEVEL TYPE 2"},null,{"$f":"'E8'!B54","v":0},{"$f":"'E8'!B55","v":1.6436831428227032},{"$f":"D276*C276","v":0}]
[{"$f":"'E8'!$A$57","v":"GEVEL TYPE 3"},null,{"$f":"'E8'!B58","v":0},{"$f":"'E8'!B59","v":1.6436831428227032},{"$f":"D277*C277","v":0}]
[{"$f":"'E8'!$A$61","v":"GEVEL TYPE 4"},null,{"$f":"'E8'!B62","v":0},{"$f":"'E8'!B63","v":1.6436831428227032},{"$f":"D278*C278","v":0}]
[]
[{"$f":"'E8'!A67","v":"DAK TYPE 1"},null,{"$f":"'E8'!B68","v":0},{"$f":"'E8'!B69","v":2.4672062517443485},{"$f":"D280*C280","v":0}]
[{"$f":"'E8'!A72","v":"DAK TYPE 2"},null,{"$f":"'E8'!B73","v":0},{"$f":"'E8'!B74","v":2.4672062517443485},{"$f":"D281*C281","v":0}]
[{"$f":"'E8'!A77","v":"DAK TYPE 3"},null,{"$f":"'E8'!B78","v":0},{"$f":"'E8'!B79","v":2.4672062517443485},{"$f":"D282*C282","v":0}]
[{"$f":"'E8'!A82","v":"DAK TYPE 4"},null,{"$f":"'E8'!B83","v":0},{"$f":"'E8'!B84","v":2.4672062517443485},{"$f":"D283*C283","v":0}]
[]
[{"$f":"'E8'!A89","v":"VLOER (BOVEN BUITENOMGEVING)"},null,{"$f":"'E8'!B90","v":0},{"$f":"'E8'!B91","v":0},{"$f":"D285*C285","v":0}]
[]
[{"$f":"'E8'!$A$95","v":"DEUR OPAAK "},null,{"$f":"'E8'!B96","v":0},{"$f":"'E8'!B97","v":0},{"$f":"D287*C287","v":0}]
[]
["TOTAAL OPAAK","A t,do",{"$f":"SUM(C275:C287)","v":0},"H do",{"$f":"SUM(E275:E287)","v":0}]
[]
["TRANSPARANTE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"A108","v":"VENSTER VOOR"},null,{"$f":"'E8'!B110","v":0},{"$f":"'E8'!B112","v":1.91},{"$f":"D293*C293","v":0}]
[{"$f":"'E8'!$A$128","v":"VENSTER ACHTER"},null,{"$f":"'E8'!B130","v":0},{"$f":"'E8'!B132","v":1.91},{"$f":"D294*C294","v":0}]
[{"$f":"'E8'!$A$148","v":"VENSTER LINKS"},null,{"$f":"'E8'!B150","v":0},{"$f":"'E8'!B152","v":1.91},{"$f":"D295*C295","v":0}]
[{"$f":"'E8'!$A$168","v":"VENSTER RECHTS"},null,{"$f":"'E8'!B170","v":0},{"$f":"'E8'!B172","v":1.91},{"$f":"D296*C296","v":0}]
[{"$f":" A188","v":"DAK VENSTER 1"},null,{"$f":" B190","v":0},{"$f":" B192","v":1.91},{"$f":"D297*C297","v":0}]
[{"$f":"A208","v":"DAK VENSTER 2"},null,{"$f":" B210","v":0},{"$f":" B212","v":1.91},0]
[]
["TOTAAL TRANSPARANT","A t,dt",{"$f":"SUM(C293:C298)","v":0},"H dt",{"$f":"SUM(E293:E298)","v":0}]
[]
["TOTAAL BUITEN","A t,d",{"$f":"C300+C289","v":0},"H d",{"$f":"E300+E289","v":0}]
[]
["BUILDING KNOTS FORFAIT"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 10 / 100, IF( Etot!$C$319 >= 4, 10 / 50, 10 * ( Etot!$C$319 + 2 ) / 300))","v":0.1}]
["C","Δ H d",{"$f":"$C306*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 3 / 100, IF( Etot!$C$319 >= 4, 3 / 50, 3 * ( Etot!$C$319 + 2 ) / 300))","v":0.03}]
["B+","Δ H d",{"$f":"$C309*($C$271+$C$289+$C$300)","v":0},"W/K"]
[]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["TOTAAL AOR","A t,u",0,"H u",0]
[]
["RESULTS"]
[null,"A t",{"$f":"C271+C289+C300+C315","v":0},"m²"]
[null,"volumecompactheid",{"$f":"IF(C318=0,0,$B$7/C318)","v":0},"m"]
[]
["Without Building Knots","H t",{"$f":"$E$271+$E$289+$E$300","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C321=0,0,C321/C318)","v":{"$error":"#DIV/0!"}},"W/m²K"]
[]
["Building Knots Forfait","Δ H d",{"$f":" VLOOKUP($A$2, A306:D310, 3, FALSE)","v":0},"W/K"]
[]
[]
[{"$f":" $A$2","v":"B+"},"H t",{"$f":" C321 + SUM(C324) + E315","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C$318=0,0,C327/C$318)","v":0},"W/m²K"]
[]
[null,"K-LEVEL",{"$f":"IF(C$319<=1,C328*100,IF(C$319>=4,C328*50,(C328*300)/(C$319+2)))","v":0}]
[]
[]
[]
["INSTALLATIES"]
[]
[]
["VERWARMING / KOELING / BEVOCHTIGING / SANITAIR WARM WATER"]
[]
["VERWARMINGSSYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"verwarming en koeling per ruimte"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja",null,null,"nee"]
["systeemnummer",2,null,"BVI tabel 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Systeemnummer","f annih","a heat","a cool","f annih","a heat","a cool"]
["regeling verwaming en koeling per ruimte",{"$f":" Sim!$X$6","v":"Ja"},null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0.08,0,0,0.25,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0.04,0.13,0.06,0.04,0.13,0.06]
["f annih",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 2, 5),FALSE)","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0.13,0.06,0,0.25,0.06]
["a heat",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 3, 6),FALSE)","v":0.13},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,0.04,0.13,7.0000000000000007E-2,0,0,0]
["a cool",{"$f":" VLOOKUP( B$341, AK$341:AQ$349, IF( B$342 = \"ja\", 4, 7),FALSE)","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0.04,0,0,0.34,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,0.1,0.09,0.06,0,0,0]
["WARMTEOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,0,0.04,0.01,0,0.39,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,0.1,0.09,7.0000000000000007E-2,0,0,0]
["f heat, pref",{"$f":" VLOOKUP( AL353, EPN_BXI_Tabel16, AL354)","v":0.8},null,"BVI (Tabel 9)",null,"dit wordt apart uitgerekend (EPU-WKK sheet) voor WKK en rechtstreeks in de berekening toegevoegd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
["η gen, heat, pref",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Heat, Pref / Power, Total",{"$f":" Sim!$T$37 / SUM( Sim!$T$37, Sim!$T$38)","v":0.36965120622085568}]
["omrekenfactor, pref",{"$f":" Sim!$X$29","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system",{"$f":" IF( ROUNDUP( AL352,1) = AL352, MIN( AL352 + 0.1, 1), ROUNDUP( AL352, 1))","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat Pump",{"$f":" IF( Sim!$X$12 = \"Warmtepomp\", 2, 3)","v":3}]
["η gen, heat, npref",{"$f":" IF(Sim!$X$27 = \"nvt\", 1, Sim!$X$27)","v":1},null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, npref",{"$f":" IF(Sim!$X$30 = \"nvt\", 1, Sim!$X$30)","v":1},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, heat preferent system","Heat pump","Other"]
["KOELINGOPWEKKER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,0]
["actieve koeling geplaatst?","ja",null,null,"ja, nee",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.48,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.79,0.5]
["f cool, pref",{"$f":" VLOOKUP( AL372, BVI_Tabel10, 2)","v":1},null,"BVI (Tabel 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,0.4,0.93,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.97,1]
["η gen, cool, pref",{"$f":" IF( B360 = \"ja\", Sim!$X$41, 5)","v":2.8},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.97,1]
["omrekenfactor, pref",{"$f":" Sim!$X$43","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.98,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8,0.98,1]
["η gen, cool, npref",{"$f":" IF( B360 = \"ja\", Sim!$X$42, 5)","v":5},null,"BVI (Tabel 11)",5,"geen actieve koeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1,1]
["omrekenfactor",{"$f":" Sim!$X$44","v":2.5},null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1]
[]
["HULPENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Cool, Pref / Power, Total",{"$f":" Sim!$T$42 / SUM( Sim!$T$42, Sim!$T$43 )","v":1}]
["ELEKTRISCH HULPENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system",{"$f":" IF( ROUNDUP( AL371,1) = AL371, MIN( AL371 + 0.1, 1), ROUNDUP( AL371, 1))","v":1}]
[]
["f ctrl, heat",{"$f":" Sim!$X$84","v":0.5},null,"BVI",0,"geen verwarming met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bijlage VI Tabel 10"]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in warmwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ß gen, cool preferent system","All"]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1]
["f ctrl, cool",{"$f":" IF(B360 = \"nee\", 0, Sim!$X$85)","v":0.5},null,"BVI",0,"geen koeling met water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.1]
[null,null,null,null,0.5,"meer dan 75% van het opgestelde vermogen aan pompmotoren in gekoeldwatercircuits is voorzien van een automatisch werkende toerenregeling of automatische werkende aan/uit regeling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.2]
[null,null,null,null,1,"andere gevallen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4,0.8]
["WAAKVLAMMEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,1]
["aantal waakvlammen",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,0.7,1]
[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,0.8,1]
["BEVOCHTIGING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1]
[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,1,1]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["r hum",1,null,"BVI",0,"geen bevochtigingsinstallatie"]
[null,null,null,null,0.4,"als bevochtigingsinstallatie speciaal geschikt is gemaakt voor het transporteren van vocht vanuit de afvoer-lucht naar de toevoerlucht"]
[null,null,null,null,1,"andere gevallen"]
[]
["η gen, heat, pref",1,null,"BV (Tabel 10) ",null,"f 1/h = 0.9 voor aardgas, 0.93 voor biomassa, 1 voor elektriciteit"]
["omrekenfactor, pref",2.5,null,"Besluit Vlaamse Regering 11/3/2005",null,"fp = 1, tenzij voor elektriciteit fp = 2.5"]
[]
["SANITAIR WARM WATER"]
[]
["SANITAIR WARM WATER OPWEKKER"]
[]
["zonne-energie voor ruimteverwarming","nee"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CIRCULATIELEIDING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TAPPUNTEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["VENTILATIE"]
[]
["luchtdichtheidswaarde",3,"m³/(h.m²)","BVI "]
[]
["ventilatiesysteem",{"$f":" Sim!$X$77","v":"C"},null,null,"A,B, C,D"]
["nachtwerking",0,null,"BVI ",0,"zonder automatische nachtwerking"]
[null,null,null,null,1,"met automatische nachtwerking"]
[]
["r fans",{"$f":" IF( B467 = \"C\", 0, IF( B500 > 0, 0.8, 0.6))","v":0},null,"BVI ",0,"C: natuurlijke toevoer, mechanische afvoer "]
[null,null,null,null,0.6,"D: mechanische toevoer, mechanische afvoer"]
[null,null,null,null,0.8,"D: met recirculatie of met warmteterugwinning"]
[null,null,null,null,0.3,"B: mechanische toevoer, natuurlijke afvoer"]
[null,null,null,null,0.5,"andere gevallen"]
[]
["f vent, heat",0.3,null,"BVI ",0.3,"alle gevallen"]
["f vent, cool",{"$f":"Sim!$X$86","v":1},null,"BVI ",1,"natuurlijke ventilatie"]
[null,null,null,null,1,"mechanische ventilatie met nachtwerking"]
[null,null,null,null,0.3,"mechanische ventilatie zonder nachtwerking"]
[]
["Minimum Flow Rates","Ja"]
[]
[null,null,null,null,null,null,null,null,"Ruimte 1","Ruimte 2","Ruimte 3","Ruimte 4","Ruimte 5"]
["V supply, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I485:M485))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
["V extr, design",{"$f":" IF( B482 = \"Ja\", V_supply_min, SUM(I486:M486))","v":0},"m³/h",null,null,null,null,null,0,0,0,0,0]
[]
["SFP supply",{"$f":" Sim!$X$78","v":0},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
["SFP extraction",{"$f":" Sim!$X$79","v":0.186},"W/(m³/h)","BVI 8.1.3 - 8.1.4",null,"NBN EN 13779 tabel 17 - SFP 1 < 500 W/(m³/s), 500 <= SFP 2 < 750 , 750 <= SFP 3 < 1250 W/(m³/s)"]
[]
["P Fan Coils",null,"W","Only E1 is linked to the Sim sheet"]
["f ctrl Fan Coils",1]
["f ctrl",{"$f":" Sim!$X$80","v":1},null,"BVI (Tabel 12)",null,"regeling van de ventilatoren"]
[]
["c sys",null,"Wh/m³","BVI ",0,"A: natuurlijke toevoer, natuurlijk afvoer"]
[null,null,null,null,0.33,"C: natuurlijke toevoer, mechanische afvoer"]
[null,null,null,null,0.55000000000000004,"B, D: mechanische toevoer, natuurlijke of mechanische afvoer, zonder koeling van de inblaaslucht"]
[null,null,null,null,0.85,"andere gevallen"]
["indien D: mechanische toevoer, mechanische afvoer"]
["r p",{"$f":" Sim!$X$81","v":0},null,"BVI ",0,"geen warmteterugwinapparaat"]
[null,null,null,null,0.95,"warmteterugwinapparaat met automatische aanpassing van de instelwaarden dmv continue meting toe- en afvoerdebiet"]
[null,null,null,null,0.85,"andere gevallen"]
["η test",{"$f":" Sim!$X$82 / 100","v":0},null,"BVI "]
["bypass",{"$f":" Sim!$X$83","v":1},null,"BVI ",0,"bypass: volledig afgesloten"]
[null,null,null,null,0.5,"bypass: gedeeltelijk afgesloten"]
[null,null,null,null,1,"geen bypass"]
[]
["VERLICHTING"]
[null,null,null,null,null,null,null,null,{"$f":" I$7","v":"Ruimte 1"},{"$f":" J$7","v":"Ruimte 2"},"Ruimte 3","Ruimte 4","Ruimte 5"]
[null,null,null,null,null,null,"m² venster"]
[null,null,null,null,null,null,"lux"]
[null,null,null,null," daylight is…",null,"sufficient",null,{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * I510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), I8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * J510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), J8)","v":0},{"$f":" MIN(0.75 * ((2 + 0.5 + 0.5) * K510 / 1.4 / 2) * (0.5 + 3 * (1.4 * Lists!$G$197)), K8)","v":0}]
[null,null,null,null,null,null,"not sufficient",null,{"$f":" I8 - I512","v":0},{"$f":" J8 - J512","v":0},{"$f":" K8 - K512","v":0}]
[null,null,null,null,null,null,"f switch",null,{"$f":" IF(Lists!$G$510 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$528, 1, 0.7)","v":1},{"$f":" IF(OR(Lists!$G$514 = Lists!$E$528,Lists!$G$514 = Lists!$E$529), 1, 0.8)","v":1},null,null,null,"BVI (Tabel 13)"]
[null,null,null,null,null,null,"f mod dayl",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.636, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.636, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[null,null,null,null,null,null,"f mod artif",null,{"$f":" IF(Lists!$G$510 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$511 = Lists!$E$531, 0.818, 1)","v":1},{"$f":" IF(Lists!$G$514 = Lists!$E$531, 0.818, 1)","v":1},null,null,null,"BVI (Tabel 14)"]
[]
["W light",{"$f":"SUM(I518:M519)","v":0},"kWh",null,null,null,null,null,{"$f":" I517 / 100 * I511 / 1000 * I512 * I514 * (I515 * 2200 + I516 * 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J512 * J514 * (J515 * 2200 + J516 * 150)","v":0},{"$f":" K517 / 100 * K511 / 1000 * K512 * K514 * (K515 * 2200 + K516 * 150)","v":0},{"$f":" L517 / 100 * L511 / 1000 * L512 * L514 * (L515 * 2200 + L516 * 150)","v":0},0]
[" r light",1,null,"BVI ",0.3,"als verlichting forfaitair bepaald",null,null,{"$f":" I517 / 100 * I511 / 1000 * I513 * I514 * I516 * (2200 + 150)","v":0},{"$f":" J517 / 100 * J511 / 1000 * J513 * J514 * J516 * (2200 + 150)","v":0},0,0,0]
["totaal vermogen armaturen",{"$f":" SUM(I520:M520)","v":0},"W",null,0.5,"als 70% van de verlichting afgezogen wordt",null,null,{"$f":" I517 / 100 * I511 * I8","v":0},{"$f":" J517 / 100 * J511 * J8","v":0},0,0,0]
["aantal armaturen",{"$f":" SUM(I521:M521)","v":0},null,"voor EPB input",1,"alle andere gevallen",null,null,{"$f":" I520","v":0},{"$f":" J520","v":0},{"$f":" K520","v":0},{"$f":" L520","v":0},0]
[]
["Lrmr"]
["Lrmr-factor",{"$f":"SUM(I524:M524)","v":0},null,null,null,null,null,null,{"$f":"10^(-3)*(I523^(0.8)*(2200+150)*Af)","v":0},{"$f":"10^(-3)*(J523^0.8*(2200+150)*J8)","v":0},{"$f":"10^(-3)*(K523^0.8*(2200+150)*K8)","v":0},{"$f":"10^(-3)*(L523^0.8*(2200+150)*L8)","v":0},{"$f":"10^(-3)*(M523^0.8*(2200+150)*M8)","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,"maandnummer",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"karakteristieke dag",15,46,74,105,135,166,196,227,258,288,319,349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, tot, hor",71.400000000000006,127,245.5,371.5,510,532.4,517.79999999999995,456.4,326.2,194.2,89.6,54.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I s, dif, hor",51.3,82.7,155.1,219.2,293.5,298.10000000000002,305.8,266.7,183.6,118.3,60.5,40.200000000000003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN THERMISCHE ZONNE-ENERGIE",null,null,null,null,"Bij lineaire beschaduwingfactor = 1 krijgen we een opbrengst van 756 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad = A * aantal * I shad",null,null,null,"Tegenwoordig wordt gerekend met 850-890 kWh/kWp"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * I unshad",null,null,null,"De opbrengst zonder enige beschaduwing (factor 1) is dus nog steeds een onderschatting van de werkelijke gemiddelde opbrengst en dekt dus ruimschoots de effecten van potentiële kleinschalige beschaduwing door obstakels en de horizon"]
["FOTOVOLTAISCHE ZONNE-ENERGIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad = 1 * (I dir, unshad + I dif, unshad + I refl, unshad)"]
[]
["P pv",{"$f":" SUM(C280:C283) * 0.8 * 0.55 * 190","v":0},"W",null,"0.8 = beschikbaarheid dak, 0.55 = ratio m² PV / m² beschikbaar dakoppervlak, 190 = energiedichtheid PV module in W / m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q shad",0,0,0,0,0,0,0,0,0,0,0,0]
["aantal",1]
["helling",{"$f":" Sim!X126","v":0},"°",null,"bepalend voor de ratio m² PV / m² beschikbaar dakoppervlak"]
["oriëntatie",{"$f":" IF( B$106 > 90, $B106 - 180, IF($B106 < -90, $B106 + 180, B$106))","v":0},"°",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENINGEN FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
["c pv",1,null,"BV ",1,"tenzij gedetailleerdere schaduwberekening"]
["RF pv",0.75,null,"BV Tabel 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"W pv",{"$f":"$B538 * $B539 * $B542 *$B543 * AL545 / 3600","v":0},{"$f":"$B538*$B539*$B542*$B543*AM545/3600","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I shad, collector 1",{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AL528 + 1, FALSE)","v":90.153938614574955},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AM528 + 1, FALSE)","v":152.63563046009915},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AN528 + 1, FALSE)","v":276.52226741439682},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AO528 + 1, FALSE)","v":398.38774526693464},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AP528 + 1, FALSE)","v":527.7364883918342},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AQ528 + 1, FALSE)","v":542.21179698862193},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AR528 + 1, FALSE)","v":529.87214247494239},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AS528 + 1, FALSE)","v":481.14750610376751},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AT528 + 1, FALSE)","v":363.46573856457559},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AU528 + 1, FALSE)","v":230.23546903859059},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AV528 + 1, FALSE)","v":113.27004260883331},{"$f":" VLOOKUP($B541, Fixed!$E$166:$Q$172, AW528 + 1, FALSE)","v":70.381403376769143}]
[]
[]
["WARMTEKRACHTKOPPELING"]
[]
["WKK als preferente warmteopwekker",{"$f":" Sim!$X$9","v":"Nee"},null,null,"ja, nee"]
["WKK als preferente koelingsopwekker","nee",null,null,"ja, nee"]
["ε elektrisch",{"$f":" Sim!$X$28","v":0},null,"BVI p. 75 (Tabel 16)"]
["ε thermisch",{"$f":" Sim!$X$26","v":0.87867000000000006},null,"BVI p. 75 (Tabel 16)"]
[]
[]
[]
[]
["E-PEIL BEREKENING","E PEIL",{"$f":"O914","v":{"$error":"#DIV/0!"}}]
[]
[]
["volume",{"$f":"B7","v":0},"m³"]
["C",{"$f":"B15","v":0},"J/K"]
["totale verliesoppervlakte",{"$f":"C318","v":0},"m²"]
["volumecompactheid",{"$f":"C319","v":0},"m"]
["Ht, heat",{"$f":" $C$327","v":{"$error":"#DIV/0!"}},"W/K"]
["gemiddelde U-waarde",{"$f":"C328","v":0},"W/m²K"]
[]
[null,"JAN","FEB","MRT","APR","MEI","JUN","JUL","AUG","SEP","OKT","NOV","DEC"]
["t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["tèta e, V, cool, m",16,16,16,16,16,18.2,19.600000000000001,19.600000000000001,17.2,16,16,16]
["Xh,m",0.38,0.37,0.23,0.08,0.03,0,0,0,0,0.02,0.25,0.36]
[]
["RUIMTEVERWARMING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["Ht, heat",{"$f":"$B$565","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$580*(23-B570)*B569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-C570)*C569","v":{"$error":"#DIV/0!"}},{"$f":"$B$580*(23-D570)*D569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B582:M582)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.04*B465*At","v":0},"m³/h"]
["r preh, heat",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, heat",{"$f":"f_vent_heat","v":0.3}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, heat",{"$f":"0.34*(B584+B585*B586*B587)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$588*(23-B570)*B569","v":0},{"$f":"$B$588*(23-C570)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B590:M590)","v":0}]
[]
["» Q VERLIES",{"$f":"SUM(B590,B582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B592:M592)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+$B$519*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},{"$f":"0.8*(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*C816*3.6/C569)*C569","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B596:M596)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL230","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B600:M600)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B596,B600)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B602:M602)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
["thau",{"$f":"B15/(3.6*(B588+B580))","v":{"$error":"#DIV/0!"}}]
["a",{"$f":"0.8+B605/70","v":{"$error":"#DIV/0!"}}]
["gamma m",{"$f":"B602/B592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B607>=2.5,1/B607,IF(B607=1,$B$606/($B$606+1),(1-B607^$B$606)/(1-B607^($B$606+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B611:M611)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f heat, net",{"$f":"IF(O611/(O611+O730)>0.9,0.9,O611/(O611+O730))","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_heat+f_annih/$B$615)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B618:M618)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",{"$f":"f_heat_pref","v":0.8}]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL637,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"nu_gen_heat_pref","v":0.87867000000000006},0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006]
["» EINDENERGIE ST SYSTEEM",{"$f":"B623*B618","v":0},{"$f":"C623*C618","v":0},{"$f":"D623*D618","v":0},{"$f":"E623*E618","v":0},0,0,0,0,0,0,{"$f":"L623*L618","v":0},0,null,{"$f":"SUM(B626:M626)","v":0}]
["» EINDENERGIE PREF",{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!C146, $B$622) * ( 1 - B623 ) * B618 / B625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!D146, $B$622) * ( 1 - C623 ) * C618 / C625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!E146, $B$622) * ( 1 - D623 ) * D618 / D625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!F146, $B$622) * ( 1 - E623 ) * E618 / E625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!G146, $B$622) * ( 1 - F623 ) * F618 / F625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!H146, $B$622) * ( 1 - G623 ) * G618 / G625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!I146, $B$622) * ( 1 - H623 ) * H618 / H625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!J146, $B$622) * ( 1 - I623 ) * I618 / I625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!K146, $B$622) * ( 1 - J623 ) * J618 / J625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!L146, $B$622) * ( 1 - K623 ) * K618 / K625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!M146, $B$622) * ( 1 - L623 ) * L618 / L625","v":0},{"$f":" IF( $B550 = \"Ja\", 'EPU-WKK'!N146, $B$622) * ( 1 - M623 ) * M618 / M625","v":0},null,{"$f":"SUM(B627:M627)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as, verwarming"]
[]
["» EINDENERGIE NIET PREF",{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!C146 ), IF( B629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - B623 ) * B618 / B629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!D146 ), IF( C629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - C623 ) * C618 / C629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!E146 ), IF( D629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - D623 ) * D618 / D629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!F146 ), IF( E629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - E623 ) * E618 / E629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!G146 ), IF( F629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - F623 ) * F618 / F629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!H146 ), IF( G629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - G623 ) * G618 / G629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!I146 ), IF( H629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - H623 ) * H618 / H629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!J146 ), IF( I629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - I623 ) * I618 / I629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!K146 ), IF( J629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - J623 ) * J618 / J629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!L146 ), IF( K629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - K623 ) * K618 / K629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!M146 ), IF( L629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - L623 ) * L618 / L629","v":0},{"$f":" IF( $B550 = \"Ja\", ( 1 - 'EPU-WKK'!N146 ), IF( M629 = 0, 0, ( 1 - $B$622 ))) * ( 1 - M623 ) * M618 / M629","v":0},null,{"$f":"SUM(B631:M631)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["EIND ENERGIEVERBRUIK",{"$f":"B631+B627+B626","v":0},{"$f":"C631+C627+C626","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B633:M633)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL538","v":0},{"$f":"AM538","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",{"$f":"IF(AL633=0,0,MIN(MAX(0,(0.16+0.015*(AL632/AL633))),0.8))","v":0},{"$f":"IF(AM633=0,0,MIN(MAX(0,(0.16+0.015*(AM632/AM633))),0.8))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["omrekenfactor pref",{"$f":"f_p_heat_pref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL632=0,0,MIN(1,AL635*AL633/AL632))","v":0},{"$f":"IF(AM632=0,0,MIN(1,AM635*AM633/AM632))","v":0},{"$f":"IF(AN632=0,0,MIN(1,AN635*AN633/AN632))","v":0},{"$f":"IF(AO632=0,0,MIN(1,AO635*AO633/AO632))","v":0},{"$f":"IF(AP632=0,0,MIN(1,AP635*AP633/AP632))","v":0},{"$f":"IF(AQ632=0,0,MIN(1,AQ635*AQ633/AQ632))","v":0},0,0,0,0,0,0]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B627*B637","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B639:M639)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B631*B641","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B643:M643)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B643+B639","v":0},{"$f":"C643+C639","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B645:M645)","v":0}]
[]
[]
["SANITAIR WARM WATER"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, sww, pref, m",{"$f":" f_sww_pref","v":0.68}]
["f, as, sww, m",{"$f":" AL673","v":0},{"$f":" AM673","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE ST SYSTEEM",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B663:M663)","v":0}]
[]
["opwekkingsrendement pref",{"$f":" $B$402","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B667:M667)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":" $B$405","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["» EINDENERGIE NIET PREF",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B671:M671)","v":0}]
[]
["EIND ENERGIEVERBRUIK"]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":" f_p_sww_pref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":" B667 * B677","v":0},{"$f":" C667 * C677","v":0},{"$f":" D667 * D677","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B679:M679)","v":0}]
[]
["omrekenfactor niet pref",{"$f":" f_p_sww_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":" B671 * B681","v":0},{"$f":" C671 * C681","v":0},{"$f":" D671 * D681","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B683:M683)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":" SUM(B679, B683)","v":0},{"$f":" SUM(C679, C683)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B685:M685)","v":0}]
[]
[]
["KOELING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["gekoelde vloeroppervlakte"]
[]
["Ht, cool",{"$f":" IF( $A$2 = \"C\", $C$321, $B$565)","v":{"$error":"#DIV/0!"}},"W/K"]
[]
["transmissieverlies",{"$f":"$B$696*(23-(B570+2))*B569","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B698:M698)","v":{"$error":"#DIV/0!"}}]
[]
["V in/ex",{"$f":"0.48*At","v":0},"m³/h"]
["r preh, cool",{"$f":"IF(OR( ISBLANK(V_supply_design), V_supply_design = 0),1,((V_supply_design-B500*B503*B504*MIN(V_supply_design,V_extr_design))+MAX(0,(V_extr_design-V_supply_design)))/MAX(V_supply_design,V_extr_design))","v":1}]
["f vent, cool",{"$f":"f_vent_cool","v":1}]
["V supply, design",{"$f":" V_supply_design","v":0},"m³/h"]
["Hv, cool",{"$f":"0.34*(B700+B701*B702*B703)","v":0},"W/K"]
[]
["ventilatieverlies",{"$f":"$B$704*(23-B571)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B706:M706)","v":0}]
[]
["» Q VERLIES",{"$f":"B698+B706","v":{"$error":"#DIV/0!"}},{"$f":"C698+C706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B708:M708)","v":{"$error":"#DIV/0!"}}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"(0.3*f_vent_heat*n_design*100+3*Af+1*$B$857/8.76+r_fans*B816*3.6/B569)*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B712:M712)","v":0}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"AL231","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B716:M716)","v":0}]
[]
["» Q WINST",{"$f":"SUM(B712,B716)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B718:M718)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["thau",{"$f":"B15/(3.6*(B696+B704))","v":{"$error":"#DIV/0!"}}]
["b",{"$f":"1.83+B722/83","v":{"$error":"#DIV/0!"}}]
["lambda  m",{"$f":"B708/B718","v":{"$error":"#DIV/0!"}},{"$f":"C708/C718","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["» BENUTTINGSFACTOR",{"$f":"IF(B724>=2.5,1/B724,IF(B724=1,$B$723/($B$723+1),(1-B724^$B$723)/(1-B724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$f":"IF(C724>=2.5,1/C724,IF(C724=1,$B$723/($B$723+1),(1-C724^$B$723)/(1-C724^($B$723+1))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["w",{"$f":"IF(B360=\"ja\",1.5,1)","v":1.5},null,"actieve koeling = 1.5 ; geen actieve koeling = 1.0"]
[]
["NETTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B730:M730)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f cool, net",{"$f":"1-B615","v":{"$error":"#DIV/0!"}}]
["systeemrendement",{"$f":"1/(1+a_cool+f_annih/$B$734)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["BRUTO ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B737:M737)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, cool, pref, m",{"$f":"f_cool_pref","v":1}]
["opwekkingsrendement pref",{"$f":"nu_gen_cool_pref","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8,2.8]
[]
["» EINDENERGIE PREF",{"$f":" $B$741 * B737 / B742","v":0},{"$f":" $B$741 * C737 / C742","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B744:M744)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_cool_npref","v":5},5,5,5,5,5,5,5,5,5,5,5]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B746=0,0,(1-$B$741)*B737/B746)","v":0},{"$f":"IF(C746=0,0,(1-$B$741)*C737/C746)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B748:M748)","v":0}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"B748+B744+B743","v":0},{"$f":"C748+C744+C743","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B750:M750)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref",{"$f":"f_p_cool_pref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B744*B754","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B756:M756)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_cool_npref","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B748*B758","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B760:M760)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B760+B756","v":0},{"$f":"C760+C756","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B762:M762)","v":0}]
[]
[]
["BEVOCHTIGING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["r hum",{"$f":"$B$389","v":1},"m³/h"]
["V supply, design",{"$f":" MAX( V_supply_min, V_supply_design)","v":0},"m³/h"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"2.5*$B$771*B572*$B$772","v":0},{"$f":"2.5*$B$771*C572*$B$772","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B774:M774)","v":0}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"B774","v":0},{"$f":"C774","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B779:M779)","v":0}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"we beschouwen elektrische stoombevochting voor alle scenariovarianten"]
["f, as, heat, m",{"$f":"IF($B$400=\"ja\",AL798,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["opwekkingsrendement pref",{"$f":"$B$393","v":1},{"$f":"$B$393","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» EINDENERGIE PREF",{"$f":"$B$622*(1-B784)*B779/B786","v":0},{"$f":"$B$622*(1-C784)*C779/C786","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B788:M788)","v":0}]
[]
["opwekkingsrendement niet pref",{"$f":"nu_gen_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BEREKENING f as"]
[]
["» EINDENERGIE NIET PREF",{"$f":"IF(B790=0,0,(1-$B$622)*(1-B784)*B779/B790)","v":0},{"$f":"IF(C790=0,0,(1-$B$622)*(1-C784)*C779/C790)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B792:M792)","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,"Q demand, ruimteverwarming",{"$f":"IF($B$400=\"ja\",B$618,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL793:AW793)","v":0}]
["EIND ENERGIEVERBRUIK",{"$f":"B792+B788","v":0},{"$f":"C792+C788","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B794:M794)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Q as, zonne-energie",{"$f":"AL729","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AL794:AW794)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"η as",0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[]
["omrekenfactor pref",{"$f":"$B$394","v":2.5},{"$f":"$B$394","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"f as",{"$f":"IF(AL793=0,1,AL796*AL794/AL793)","v":1},{"$f":"IF(AM793=0,1,AM796*AM794/AM793)","v":1},1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"B788*B798","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B800:M800)","v":0}]
[]
["omrekenfactor niet pref",{"$f":"f_p_heat_npref","v":1},1,1,1,1,1,1,1,1,1,1,1]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"B792*B802","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B804:M804)","v":0}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"B804+B800","v":0},{"$f":"C804+C800","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B806:M806)","v":0}]
[]
[]
["HULPENERGIE"]
[]
["HULPENERGIE VOOR VENTILATOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl",{"$f":"B493","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$814*$B$813*$B$815*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B816:M816)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B816","v":0},{"$f":"$B$818*3.6*C816","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B820:M820)","v":0}]
[]
["HULPENERGIE VOOR VENTILO-CONVECTOREN"]
[]
["P inst",{"$f":"  $B$491","v":0}]
["f ctrl Fan Coils",{"$f":" B492","v":1}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0.3}]
["W fans",{"$f":"0.8*$B$825*$B$824*$B$826*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B827:M827)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"$B$818*3.6*B827","v":0},{"$f":"$B$818*3.6*C827","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B831:M831)","v":0}]
[]
["HULPENERGIE VOOR CIRCULATIEPOMPEN"]
[]
["f ctrl, heat",{"$f":"f_ctrl_heat","v":0.5}]
["f ctrl, cool",{"$f":"f_ctrl_cool","v":0.5}]
["W pumps",{"$f":"0.07*B569*(f_ctrl_heat*Af+f_ctrl_cool*Af)","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B837:M837)","v":0},"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK CIRCULATIEPOMPEN",{"$f":"$B$818*3.6*B837","v":0},{"$f":"$B$818*3.6*C837","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B841:M841)","v":0}]
[]
["HULPENERGIE VOOR WAAKVLAMMEN"]
[]
["Q pilot, m",{"$f":"aantal_waakvlammen*80*B569","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B845:M845)","v":0},"MJ"]
[]
["f p (aardgas)",1]
[]
["PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN",{"$f":"B845*$B$847","v":0},{"$f":"C845*$B$847","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B849:M849)","v":0}]
[]
[]
["PRIMAIR ENERGIEVERBRUIK TOTAAL",{"$f":"B820+B831+B841+B849","v":0},{"$f":"C820+C831+C841+C849","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B852:M852)","v":0}]
[]
[]
["VERLICHTING"]
[]
["W light",{"$f":"B518","v":0},"kWh"]
["W light, ctrl",0,"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B860*3.6*(B857+B858)","v":0}]
[]
["ENERGIEBESPARING DOOR FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
[]
["MAANDELIJKSE ENERGIEOPWEKKING"]
[]
["» ZIE BEREKENINGEN ",{"$f":"AL543","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":" SUM(B868:M868)","v":0}]
[]
["PRIMAIRE ENERGIEVERBRUIK"]
[]
["f p elektriciteit",2.5]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B868*$B$872*3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B874:M874)","v":0}]
[]
["ENERGIEBESPARING DOOR GEBOUWGEBONDEN WKK"]
[]
["Q cogen, heat",{"$f":"IF($B$550=\"Ja\",B627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Q cogen, cool",{"$f":"IF($B$551=\"Ja\",B744,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["W cogen, m",{"$f":"IF(B878+B879=0,0,(epsilon_elek/3.6)*((B878+B879)/epsilon_th))","v":0},{"$f":"IF(C878+C879=0,0,(epsilon_elek/3.6)*((C878+C879)/epsilon_th))","v":0},0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B880:M880)","v":0},"kWh"]
[]
["f p elektriciteit",1.8]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"B880*$B$882*3.6","v":0},{"$f":"C880*$B$882*3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B884:M884)","v":0}]
[]
[]
[]
[]
[]
[]
["RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh","kWh/m²"]
[]
["E RUIMTEVERWARMING",{"$f":"B645","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B893:M893)","v":0},{"$f":"O893/3.6","v":0}]
[]
["E KOELING",{"$f":"B762","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B895:M895)","v":0},{"$f":"O895/3.6","v":0}]
[]
["E BEVOCHTIGING",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B897:M897)","v":0},0]
[]
["E SANITAIR WARM WATER",{"$f":" B685","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B899:M899)","v":0},{"$f":"O899 / 3.6","v":0}]
[]
["E HULPENERGIE",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B901:M901)","v":0},0]
[]
["E VERLICHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O862","v":0},0]
[]
["E FOTOVOLTAÏSCHE ZONNE-ENERGIE",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B905:M905)","v":0},0]
[]
["E WARMTEKRACHTKOPPELING",{"$f":"B884","v":0},{"$f":"C884","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B907:M907)","v":0},0]
[]
[]
["E KARAKTERISTIEK ",{"$f":"B893+B895+B897+B899+B901+B903-B905-B907","v":0},{"$f":"C893+C895+C897+C899+C901+C903-C905-C907","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"O893+O895+O897+O899+O901+O903-O905-O907","v":0},{"$f":"O910 / 3.6","v":0}]
[]
["E CARACTERISTIC REF FL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF FL",null,{"$f":"SUMPRODUCT(C912:C916,E912:E916)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL FL",null,{"$f":"ROUNDUP($O$910/$O$912 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":" MAX( V_supply_design, V_supply_min ) - V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
["E CHARACTERISTIC REF WL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF WL",null,{"$f":"SUMPRODUCT(C918:C922,E918:E922)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":"V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL WL",null,{"$f":"ROUNDUP(O$910/$O$918 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":"MAX(V_supply_design,V_supply_min)-V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"E LEVEL SIM",null,{"$f":"IF($A$1=\"FL\",O914,O920)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Etot","index":22,"n_rows":1081,"n_cols":22,"rows_kept":1081,"cut":false,"hidden":true,"merged":[]}
["VL",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V1)","v":"WZC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B1)","v":1}]
[{"$f":" 'E1'!A2","v":"B+"},null,null,"E1","E2","E3","E4","E5","E6","E7","E8"]
[]
["ALGEMENE GEGEVENS VAN DE ENERGIESECTOR"]
[]
[]
["beschermd volume BV",{"$f":"SUM(D7:K7)","v":0},"m³",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V7)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B7)","v":7}]
["gebruiksoppervlakte Af",{"$f":"SUM(D8:K8)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,8]
[]
["n design",{"$f":"SUM(D10:K10)","v":0},"pers",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,10]
["V supply, min",{"$f":"SUM(D11:K11)","v":0},"m³/h",0,0,0,{"$f":"INDIRECT(G$2&\"!\"&\"B\"&$V11)","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
["specifieke effectieve thermische warmtecapaciteit Dj",55,"kJ/(m²K)",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V13)","v":55},55,55,55,55,55,55,55,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["effectieve warmte capaciteit C",{"$f":"B8*B13","v":0},"kJ/K",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V15)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,15]
[]
[]
["OPBOUW VAN DE BOUWDELEN"]
[]
[]
["DELEN IN CONTACT MET DE GROND"]
[]
["VLOEREN IN CONTACT MET DE GROND"]
[]
["VLOER IN DIRECT CONTACT MET DE GROND"]
["oppervlakte",{"$f":"SUM(D26:K26)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V26)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B26)","v":26}]
["Indicatieve U-waarde",{"$f":"IF(B26=0,0,SUMPRODUCT(D26:K26,D27:K27)/B26)","v":0},"W/m²K",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B27)","v":27}]
[]
["VLOER BOVEN KELDER/KRUIPRUIMTE"]
["oppervlakte",{"$f":"SUM(D30:K30)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V30)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B30)","v":30}]
["Indicatieve U-waarde",{"$f":"IF(B30=0,0,SUMPRODUCT(D30:K30,D31:K31)/B30)","v":0},"W/m²K",2.9872134158013757,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B31)","v":31}]
[]
[]
[]
[]
[]
["MUREN IN CONTACT MET DE GROND"]
[]
["MUUR INGEGRAVEN"]
["oppervlakte",{"$f":"SUM(D40:K40)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V40)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B40)","v":40}]
["Indicatieve U-waarde",{"$f":"IF(B40=0,0,SUMPRODUCT(D40:K40,D41:K41)/B40)","v":0},"W/m²K",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B41)","v":41}]
[]
["OPAKE DELEN IN CONTACT MET DE BUITENOMGEVING"]
[]
["referentie oppervlakte gevel + venster",{"$f":"SUM(D45:K45)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V45)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B45)","v":45}]
[]
["GEVELS"]
[]
["GEVEL TYPE 1"]
["oppervlakte",{"$f":"SUM(D50:K50)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V50)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B50)","v":50}]
[" U-waarde",{"$f":"IF(B50=0,0,SUMPRODUCT(D50:K50,D51:K51)/B50)","v":0},"W/m²K",1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B51)","v":51}]
[]
["GEVEL TYPE 2"]
["oppervlakte",{"$f":"SUM(D54:K54)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V54)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B54)","v":54}]
[" U-waarde",{"$f":"IF(B54=0,0,SUMPRODUCT(D54:K54,D55:K55)/B54)","v":0},"W/m²K",1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B55)","v":55}]
[]
["GEVEL TYPE 3"]
["oppervlakte",{"$f":"SUM(D58:K58)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V58)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B58)","v":58}]
[" U-waarde",{"$f":"IF(B58=0,0,SUMPRODUCT(D58:K58,D59:K59)/B58)","v":0},"W/m²K",1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B59)","v":59}]
[]
["GEVEL TYPE 4"]
["oppervlakte",{"$f":"SUM(D62:K62)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V62)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B62)","v":62}]
[" U-waarde",{"$f":"IF(B62=0,0,SUMPRODUCT(D62:K62,D63:K63)/B62)","v":0},"W/m²K",1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,1.6436831428227032,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B63)","v":63}]
[]
["DAKEN"]
[]
["DAK TYPE 1"]
["oppervlakte dak",{"$f":"SUM(D68:K68)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V68)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B68)","v":68}]
[" U-waarde",{"$f":"IF(B68=0,0,SUMPRODUCT(D68:K68,D69:K69)/B68)","v":0},"W/m²K",2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B69)","v":69}]
[]
[]
["DAK TYPE 2"]
["oppervlakte",{"$f":"SUM(D73:K73)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V73)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B73)","v":73}]
[" U-waarde",{"$f":"IF(B73=0,0,SUMPRODUCT(D73:K73,D74:K74)/B73)","v":0},"W/m²K",2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B74)","v":74}]
[]
[]
["DAK TYPE 3"]
["oppervlakte",{"$f":"SUM(D78:K78)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V78)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B78)","v":78}]
[" U-waarde",{"$f":"IF(B78=0,0,SUMPRODUCT(D78:K78,D79:K79)/B78)","v":0},"W/m²K",2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B79)","v":79}]
[]
[]
["DAK TYPE 4"]
["oppervlakte",{"$f":"SUM(D83:K83)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V83)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B83)","v":83}]
[" U-waarde",{"$f":"IF(B83=0,0,SUMPRODUCT(D83:K83,D84:K84)/B83)","v":0},"W/m²K",2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,2.4672062517443485,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B84)","v":84}]
[]
[]
["VLOEREN"]
[]
["VLOER (BOVEN BUITENOMGEVING)"]
["oppervlakte",{"$f":"SUM(D90:K90)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V90)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B90)","v":90}]
[" U-waarde",{"$f":"IF(B90=0,0,SUMPRODUCT(D90:K90,D91:K91)/B90)","v":0},"W/m²K",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B91)","v":91}]
[]
["DEUREN EN POORTEN"]
[]
["DEUR OPAAK "]
["oppervlakte",{"$f":"SUM(D96:K96)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V96)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B96)","v":96}]
[" U-waarde",{"$f":"IF(B96=0,0,SUMPRODUCT(D96:K96,D97:K97)/B96)","v":0},"W/m²K",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B97)","v":97}]
[]
[]
["TRANSPARANTE DELEN IN CONTACT MET DE BUITENOMGEVING"]
[]
["VENSTERS"]
[]
["effectieve oppervlakte venster",{"$f":"SUM(D104:K104)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V104)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"B\"&$V104)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B104)","v":104}]
["percentage vensters in gevel",null,"%",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V105)","v":1},1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B105)","v":105}]
["oriëntatie gebouw",null,"°",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V106)","v":180},180,180,180,180,180,180,180,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B106)","v":106}]
[]
["VENSTER VOOR"]
["referentie oppervlakte venster",{"$f":"SUM(D109:K109)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V109)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"B\"&$V109)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B109)","v":109}]
["oppervlakte venster voor",{"$f":"SUM(D110:K110)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V110)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,110]
["oppervlakte glas",{"$f":"SUM(D111:K111)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,111]
["U-waarde venster",null,"W/m²K",1.91,1.91,1.91,1.91,1.91,1.91,1.91,1.91,null,null,null,null,null,null,null,null,null,null,112]
["g normaal",null,null,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,null,null,null,null,null,null,null,null,null,null,113]
["helling (θ)",null,"°",90,90,90,90,90,90,90,90,null,null,null,null,null,null,null,null,null,null,114]
["oriëntatie (Φ) venster voor",null,"°",180,180,180,180,180,180,180,180,null,null,null,null,null,null,null,null,null,null,115]
["zonwering (Fc)",null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,116]
["oppervlakte met zonwering",{"$f":"SUM(D117:K117)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,117]
[]
[]
["zonwering ac, heat",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V120)","v":0},0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B120)","v":120}]
[]
["zonwering ac, cool",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V122)","v":0},1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B122)","v":122}]
[]
["lengte bouwknoop gevel-raam",{"$f":"SUM(D124:K124)","v":0},"m",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B124)","v":124}]
[]
[]
[]
["VENSTER ACHTER"]
["referentie oppervlakte venster",{"$f":"SUM(D129:K129)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V129)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"B\"&$V129)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B129)","v":129}]
["oppervlakte venster achter",{"$f":"SUM(D130:K130)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V130)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,130]
["oppervlakte glas",{"$f":"SUM(D131:K131)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,131]
["U-waarde venster",null,"W/m²K",1.91,1.91,1.91,1.91,1.91,1.91,1.91,1.91,null,null,null,null,null,null,null,null,null,null,132]
["g normaal",null,null,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,null,null,null,null,null,null,null,null,null,null,133]
["helling (θ)",null,"°",90,90,90,90,90,90,90,90,null,null,null,null,null,null,null,null,null,null,134]
["oriëntatie (Φ) venster achter",null,"°",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,135]
["zonwering (Fc)",null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,136]
["oppervlakte met zonwering",{"$f":"SUM(D137:K137)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,137]
[]
[]
["zonwering ac, heat",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V140)","v":0},0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B140)","v":140}]
[]
["zonwering ac, cool",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V142)","v":0},1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B142)","v":142}]
[]
["lengte bouwknoop gevel-raam",{"$f":"SUM(D144:K144)","v":0},"m",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V144)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B144)","v":144}]
[]
[]
[]
["VENSTER LINKS"]
["referentie oppervlakte venster",{"$f":"SUM(D149:K149)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V149)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"B\"&$V149)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B149)","v":149}]
["oppervlakte venster links",{"$f":"SUM(D150:K150)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V150)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,150]
["oppervlakte glas",{"$f":"SUM(D151:K151)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,151]
["U-waarde venster",null,"W/m²K",1.91,1.91,1.91,1.91,1.91,1.91,1.91,1.91,null,null,null,null,null,null,null,null,null,null,152]
["g normaal",null,null,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,null,null,null,null,null,null,null,null,null,null,153]
["helling (θ)",null,"°",90,90,90,90,90,90,90,90,null,null,null,null,null,null,null,null,null,null,154]
["oriëntatie (Φ) venster links",null,"°",-90,-90,-90,-90,-90,-90,-90,-90,null,null,null,null,null,null,null,null,null,null,155]
["zonwering (Fc)",null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,156]
["oppervlakte met zonwering",{"$f":"SUM(D157:K157)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,157]
[]
[]
["zonwering ac, heat",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V160)","v":0},0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B160)","v":160}]
[]
["zonwering ac, cool",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V162)","v":0},1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B162)","v":162}]
[]
["lengte bouwknoop gevel-raam",{"$f":"SUM(D164:K164)","v":0},"m",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V164)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B164)","v":164}]
[]
[]
[]
["VENSTER RECHTS"]
["referentie oppervlakte venster",{"$f":"SUM(D169:K169)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V169)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"B\"&$V169)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B169)","v":169}]
["oppervlakte venster rechts",{"$f":"SUM(D170:K170)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V170)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,170]
["oppervlakte glas",{"$f":"SUM(D171:K171)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,171]
["U-waarde venster",null,"W/m²K",1.91,1.91,1.91,1.91,1.91,1.91,1.91,1.91,null,null,null,null,null,null,null,null,null,null,172]
["g normaal",null,null,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,null,null,null,null,null,null,null,null,null,null,173]
["helling (θ)",null,"°",90,90,90,90,90,90,90,90,null,null,null,null,null,null,null,null,null,null,174]
["oriëntatie (Φ) venster rechts",null,"°",90,90,90,90,90,90,90,90,null,null,null,null,null,null,null,null,null,null,175]
["zonwering (Fc)",null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,176]
["oppervlakte met zonwering",{"$f":"SUM(D177:K177)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,177]
[]
[]
["zonwering ac, heat",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V180)","v":0},0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B180)","v":180}]
[]
["zonwering ac, cool",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V182)","v":0},1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B182)","v":182}]
[]
["lengte bouwknoop gevel-raam",{"$f":"SUM(D184:K184)","v":0},"m",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V184)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B184)","v":184}]
[]
[]
[]
["DAK VENSTER 1"]
["referentie oppervlakte venster",{"$f":"SUM(D189:K189)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V189)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"B\"&$V189)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B189)","v":189}]
["oppervlakte venster rechts",{"$f":"SUM(D190:K190)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V190)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,190]
["oppervlakte glas",{"$f":"SUM(D191:K191)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,191]
["U-waarde venster",null,"W/m²K",1.91,1.91,1.91,1.91,1.91,1.91,1.91,1.91,null,null,null,null,null,null,null,null,null,null,192]
["g normaal",null,null,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,null,null,null,null,null,null,null,null,null,null,193]
["helling (θ)",null,"°",0,90,90,90,90,90,90,90,null,null,null,null,null,null,null,null,null,null,194]
["oriëntatie (Φ) venster rechts",null,"°",0,90,90,90,90,90,90,90,null,null,null,null,null,null,null,null,null,null,195]
["zonwering (Fc)",null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,196]
["oppervlakte met zonwering",{"$f":"SUM(D197:K197)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,197]
[]
[]
["zonwering ac, heat",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V200)","v":0},0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B200)","v":200}]
[]
["zonwering ac, cool",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V202)","v":0},1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B202)","v":202}]
[]
["lengte bouwknoop gevel-raam",{"$f":"SUM(D204:K204)","v":0},"m",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V204)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B204)","v":204}]
[]
[]
[]
["DAK VENSTER 2"]
["referentie oppervlakte venster",{"$f":"SUM(D209:K209)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V209)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"B\"&$V209)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B209)","v":209}]
["oppervlakte venster rechts",{"$f":"SUM(D210:K210)","v":0},"m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V210)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,210]
["oppervlakte glas",{"$f":"SUM(D211:K211)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,211]
["U-waarde venster",null,"W/m²K",1.91,1.91,1.91,1.91,1.91,1.91,1.91,1.91,null,null,null,null,null,null,null,null,null,null,212]
["g normaal",null,null,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,null,null,null,null,null,null,null,null,null,null,213]
["helling (θ)",null,"°",0,90,90,90,90,90,90,90,null,null,null,null,null,null,null,null,null,null,214]
["oriëntatie (Φ) venster rechts",null,"°",0,90,90,90,90,90,90,90,null,null,null,null,null,null,null,null,null,null,215]
["zonwering (Fc)",null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,216]
["oppervlakte met zonwering",{"$f":"SUM(D217:K217)","v":0},"m²",0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,217]
[]
[]
["zonwering ac, heat",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V220)","v":0},0.4,0.4,0.4,0.4,0.4,0.4,0.4,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B220)","v":220}]
[]
["zonwering ac, cool",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V222)","v":0},1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B222)","v":222}]
[]
["lengte bouwknoop gevel-raam",{"$f":"SUM(D224:K224)","v":0},"m",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$V224)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B224)","v":224}]
[]
[]
[]
["GORDIJNGEVELS"]
[]
["GLASBOUWSTEENWANDEN"]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["AANGRENZENDE VERWARMDE RUIMTEN (AVR)"]
[]
["BOUWKNOPEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["K-PEIL BEREKENING",{"$f":" $C$330","v":0},{"$f":" $A$2","v":"B+"}]
[]
[null,null,null,"PRESTATIES"]
[null,"A","U x A","A","A","A","A","A","A","A","A",null,"U x A","U x A","U x A","U x A","U x A","U x A","U x A","U x A"]
["DELEN IN CONTACT MET DE GROND"]
[]
[{"$f":"Etot!A25","v":"VLOER IN DIRECT CONTACT MET DE GROND"},{"$f":"SUM(D267:K267)","v":0},{"$f":"SUM(M267:T267)","v":{"$error":"#DIV/0!"}},{"$f":"INDIRECT(D$2&\"!\"&\"C\"&$V267)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDIRECT(D$2&\"!\"&\"E\"&$V267)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"ROW(B267)","v":267}]
[{"$f":"Etot!A29","v":"VLOER BOVEN KELDER/KRUIPRUIMTE"},{"$f":"SUM(D268:K268)","v":0},{"$f":"SUM(M268:T268)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B268)","v":268}]
[{"$f":"Etot!A39","v":"MUUR INGEGRAVEN"},{"$f":"SUM(D269:K269)","v":0},{"$f":"SUM(M269:T269)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B269)","v":269}]
[]
["TOTAAL GROND",{"$f":"SUM(B267:B269)","v":0},{"$f":"SUM(C267:C269)","v":{"$error":"#DIV/0!"}}]
[]
["OPAKE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"Etot!$A$49","v":"GEVEL TYPE 1"},{"$f":"SUM(D275:K275)","v":0},{"$f":"SUM(M275:T275)","v":0},{"$f":"INDIRECT(D$2&\"!\"&\"C\"&$V275)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDIRECT(D$2&\"!\"&\"E\"&$V275)","v":0},0,0,0,0,0,0,0,null,{"$f":"ROW(B275)","v":275}]
[{"$f":"Etot!$A$53","v":"GEVEL TYPE 2"},{"$f":"SUM(D276:K276)","v":0},{"$f":"SUM(M276:T276)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B276)","v":276}]
[{"$f":"Etot!$A$57","v":"GEVEL TYPE 3"},{"$f":"SUM(D277:K277)","v":0},{"$f":"SUM(M277:T277)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B277)","v":277}]
[{"$f":"Etot!$A$61","v":"GEVEL TYPE 4"},{"$f":"SUM(D278:K278)","v":0},{"$f":"SUM(M278:T278)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B278)","v":278}]
[]
[{"$f":"Etot!A67","v":"DAK TYPE 1"},{"$f":"SUM(D280:K280)","v":0},{"$f":"SUM(M280:T280)","v":0},{"$f":"INDIRECT(D$2&\"!\"&\"C\"&$V280)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDIRECT(D$2&\"!\"&\"E\"&$V280)","v":0},0,0,0,0,0,0,0,null,{"$f":"ROW(B280)","v":280}]
[{"$f":"Etot!A72","v":"DAK TYPE 2"},{"$f":"SUM(D281:K281)","v":0},{"$f":"SUM(M281:T281)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B281)","v":281}]
[{"$f":"Etot!A77","v":"DAK TYPE 3"},{"$f":"SUM(D282:K282)","v":0},{"$f":"SUM(M282:T282)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B282)","v":282}]
[{"$f":"Etot!A82","v":"DAK TYPE 4"},{"$f":"SUM(D283:K283)","v":0},{"$f":"SUM(M283:T283)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B283)","v":283}]
[]
[{"$f":"Etot!A89","v":"VLOER (BOVEN BUITENOMGEVING)"},{"$f":"SUM(D285:K285)","v":0},{"$f":"SUM(M285:T285)","v":0},{"$f":"INDIRECT(D$2&\"!\"&\"C\"&$V285)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDIRECT(D$2&\"!\"&\"E\"&$V285)","v":0},0,0,0,0,0,0,0,null,{"$f":"ROW(B285)","v":285}]
[]
[{"$f":"Etot!$A$95","v":"DEUR OPAAK "},{"$f":"SUM(D287:K287)","v":0},{"$f":"SUM(M287:T287)","v":0},{"$f":"INDIRECT(D$2&\"!\"&\"C\"&$V287)","v":0},0,0,0,0,0,0,0,null,{"$f":"INDIRECT(D$2&\"!\"&\"E\"&$V287)","v":0},0,0,0,0,0,0,0,null,{"$f":"ROW(B287)","v":287}]
[]
["TOTAAL OPAAK",{"$f":"SUM(B275:B287)","v":0},{"$f":"SUM(C275:C287)","v":0}]
[]
["TRANSPARANTE DELEN IN CONTACT DE BUITENOMGEVING"]
[]
[{"$f":"A108","v":"VENSTER VOOR"},{"$f":"SUM(D293:K293)","v":0},{"$f":"SUM(M293:T293)","v":0},{"$f":"INDIRECT(D$2&\"!\"&\"C\"&$V293)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"C\"&$V293)","v":0},0,0,0,0,0,0,null,{"$f":"INDIRECT(D$2&\"!\"&\"E\"&$V293)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"E\"&$V293)","v":0},0,0,0,0,0,0,null,{"$f":"ROW(B293)","v":293}]
[{"$f":"Etot!$A$128","v":"VENSTER ACHTER"},{"$f":"SUM(D294:K294)","v":0},{"$f":"SUM(M294:T294)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B294)","v":294}]
[{"$f":"Etot!$A$148","v":"VENSTER LINKS"},{"$f":"SUM(D295:K295)","v":0},{"$f":"SUM(M295:T295)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B295)","v":295}]
[{"$f":"Etot!$A$168","v":"VENSTER RECHTS"},{"$f":"SUM(D296:K296)","v":0},{"$f":"SUM(M296:T296)","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,{"$f":"ROW(B296)","v":296}]
[{"$f":"Etot!$A$188","v":"DAK VENSTER 1"},{"$f":"SUM(D297:K297)","v":0},{"$f":"SUM(M297:T297)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"INDIRECT(D$2&\"!\"&\"E\"&$V297)","v":0},{"$f":"INDIRECT(E$2&\"!\"&\"E\"&$V297)","v":0},{"$f":"INDIRECT(F$2&\"!\"&\"E\"&$V297)","v":0},{"$f":"INDIRECT(G$2&\"!\"&\"E\"&$V297)","v":0},{"$f":"INDIRECT(H$2&\"!\"&\"E\"&$V297)","v":0},{"$f":"INDIRECT(I$2&\"!\"&\"E\"&$V297)","v":0},{"$f":"INDIRECT(J$2&\"!\"&\"E\"&$V297)","v":0},{"$f":"INDIRECT(K$2&\"!\"&\"E\"&$V297)","v":0},null,{"$f":"ROW(B297)","v":297}]
[{"$f":"Etot!$A$208","v":"DAK VENSTER 2"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,298]
[]
["TOTAAL TRANSPARANT",{"$f":"SUM(B293:B298)","v":0},{"$f":"SUM(C293:C298)","v":0}]
[]
["TOTAAL BUITEN",{"$f":"B300+B289","v":0},{"$f":"C300+C289","v":0}]
[]
["BUILDING KNOTS FORFAIT"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 10 / 100, IF( Etot!$C$319 >= 4, 10 / 50, 10 * ( Etot!$C$319 + 2 ) / 300))","v":0.1}]
["C","Δ H d",{"$f":"$C306*($B$271+$B$289+$B$300)","v":0},"W/K"]
[]
[null,"Δ U c",{"$f":" IF( Etot!$C$319 <= 1, 3 / 100, IF( Etot!$C$319 >= 4, 3 / 50, 3 * ( Etot!$C$319 + 2 ) / 300))","v":0.03}]
["B+","Δ H d",{"$f":"$C309*($B$271+$B$289+$B$300)","v":0},"W/K"]
[]
[]
["AANGRENZENDE ONVERWARMDE RUIMTEN (AOR)"]
[]
["TOTAAL AOR",0,0]
[]
["RESULTS"]
[null,"A t",{"$f":"B271+B289+B300+B315","v":0},"m²"]
[null,"volumecompactheid",{"$f":"IF(C318=0,0, B7/C318)","v":0},"m"]
[]
["Without Building Knots","H t",{"$f":" $C$271+ $C$289+ $C$300","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":"IF(C321=0,0,C321/C318)","v":{"$error":"#DIV/0!"}},"W/m²K"]
[]
["Building Knots","Δ H d",{"$f":" VLOOKUP($A$2, A306:D310, 3, FALSE)","v":0},"W/K"]
[]
[]
[{"$f":" $A$2","v":"B+"},"H t",{"$f":" C321 + C324 + C315","v":{"$error":"#DIV/0!"}},"W/K"]
[null,"Average U-value",{"$f":" IF(C$318 = 0, 0, C327 / C$318)","v":0},"W/m²K"]
[]
[null,"K-LEVEL",{"$f":"IF(C$319<=1,C328*100,IF(C$319>=4,C328*50,(C328*300)/(C$319+2)))","v":0}]
[]
[]
[]
["INSTALLATIES"]
[]
[]
["VERWARMING / KOELING / BEVOCHTIGING / SANITAIR WARM WATER"]
[]
["VERWARMINGSSYSTEEM"]
[]
["system number",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L341)","v":2},2,2,2,2,2,2,2,{"$f":"ROW(B341)","v":341}]
["spatial regulation heating & cooling",null,null,"Ja","Ja","Ja","Ja","Ja","Ja","Ja","Ja",{"$f":"ROW(B342)","v":342}]
[]
["f annih",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L344)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"ROW(B344)","v":344}]
["a heat",null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,{"$f":"ROW(B345)","v":345}]
["a cool",null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"ROW(B346)","v":346}]
[]
["WARMTEOPWEKKER"]
[]
["f heat, pref",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L350)","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,{"$f":"ROW(B350)","v":350}]
[]
["η gen, heat, pref",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L352)","v":0.87867000000000006},0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,{"$f":"ROW(B352)","v":352}]
["pef, heat, pref",null,null,1,1,1,1,1,1,1,1,{"$f":"ROW(B353)","v":353}]
[]
["η gen, heat, npref",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L355)","v":1},1,1,1,1,1,1,1,{"$f":"ROW(B355)","v":355}]
["pef, heat, npref",null,null,1,1,1,1,1,1,1,1,{"$f":"ROW(B356)","v":356}]
[]
["KOELINGOPWEKKER"]
[]
["active cooling?",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L360)","v":"ja"},"ja","ja","ja","ja","ja","ja","ja",{"$f":"ROW(B360)","v":360}]
[]
["f cool, pref",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L362)","v":1},1,1,1,1,1,1,1,{"$f":"ROW(B362)","v":362}]
[]
["η gen, cool, pref",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L364)","v":2.8},2.8,2.8,2.8,2.8,2.8,2.8,2.8,{"$f":"ROW(B364)","v":364}]
["pef, cool, pref",null,null,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"ROW(B365)","v":365}]
[]
["η gen, cool, npref",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L367)","v":5},5,5,5,5,5,5,5,{"$f":"ROW(B367)","v":367}]
["pef, cool, npref",null,null,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"ROW(B368)","v":368}]
[]
["HULPENERGIE"]
[]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["f ctrl, heat",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L374)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"ROW(B374)","v":374}]
[]
[]
["f ctrl, cool",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L377)","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"ROW(B377)","v":377}]
[]
[]
[]
["WAAKVLAMMEN"]
[]
["aantal waakvlammen",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L383)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B383)","v":383}]
[]
["BEVOCHTIGING"]
[]
["ELEKTRISCH HULPENERGIEVERBRUIK"]
[]
["r hum",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L389)","v":1},1,1,1,1,1,1,1,{"$f":"ROW(B389)","v":389}]
[]
[]
[]
["η gen, heat, pref",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L393)","v":1},1,1,1,1,1,1,1,{"$f":"ROW(B393)","v":393}]
["omrekenfactor, pref",null,null,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"ROW(B394)","v":394}]
[]
["SANITAIR WARM WATER"]
[]
["SANITAIR WARM WATER OPWEKKER"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CIRCULATIELEIDING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TAPPUNTEN"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["VENTILATIE"]
[]
["luchtdichtheidswaarde",null,"m³/(h.m²)",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L465)","v":4.5},3,3,3,3,3,3,3,{"$f":"ROW(B465)","v":465}]
[]
["ventilatiesysteem",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L467)","v":"C"},"C","C","C","C","C","C","C",{"$f":"ROW(B467)","v":467}]
["nachtwerking",null,null,0,0,0,0,0,0,0,0,{"$f":"ROW(B468)","v":468}]
[]
[]
["r fans",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L471)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B471)","v":471}]
[]
[]
[]
[]
[]
["f vent, heat",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L477)","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"ROW(B477)","v":477}]
["f vent, cool",null,null,1,1,1,1,1,1,1,1,{"$f":"ROW(B478)","v":478}]
[]
[]
[]
[]
[]
[]
["V supply, design",{"$f":"SUM(D485:K485)","v":0},"m³/h",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L485)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B485)","v":485}]
["V extr, design",{"$f":"SUM(D486:K486)","v":0},"m³/h",0,0,0,0,0,0,0,0,{"$f":"ROW(B486)","v":486}]
[]
["SFP supply",null,"W/(m³/h)",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L488)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B488)","v":488}]
["SFP extraction",null,"W/(m³/h)",0.186,0.186,0.186,0.186,0.186,0.186,0.186,0.186,{"$f":"ROW(B489)","v":489}]
[]
["P Fan Coils",{"$f":"SUM(D491:K491)","v":0},"W",0,0,0,0,0,0,0,0,{"$f":"ROW(B491)","v":491}]
["f ctrl Fan Coils",1,null,1,1,1,1,1,1,1,1,{"$f":"ROW(B492)","v":492}]
["f ctrl",null,null,1,1,1,1,1,1,1,1,{"$f":"ROW(B493)","v":493}]
[]
["c sys",null,"Wh/m³",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L495)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B495)","v":495}]
[]
[]
[]
["indien D: mechanische toevoer, mechanische afvoer"]
["r p",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L500)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B500)","v":500}]
[]
[]
["η test",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L503)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B503)","v":503}]
["bypass",null,null,1,1,1,1,1,1,1,1,{"$f":"ROW(B504)","v":504}]
[]
[]
[]
["VERLICHTING"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["W light",{"$f":"SUM(D518:K518)","v":0},"W/m²",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L518)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B518)","v":518}]
[" r light",null,null,1,1,1,1,1,1,1,1,{"$f":"ROW(B519)","v":519}]
[]
[]
[]
["Lrmr"]
["Lrmr-factor",{"$f":"SUM(D524:K524)","v":0},null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L524)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B524)","v":524}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FOTOVOLTAISCHE ZONNE-ENERGIE"]
[]
["P pv",{"$f":"SUM(D538:K538)","v":0},"W",{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L538)","v":0},0,0,0,0,0,0,0,{"$f":"ROW(B538)","v":538}]
["aantal",null,null,1,1,1,1,1,1,1,1,539]
["helling",null,"°",0,0,0,0,0,0,0,0,540]
["oriëntatie",null,"°",0,0,0,0,0,0,0,0,541]
["c pv",null,null,1,1,1,1,1,1,1,1,542]
["RF pv",null,null,0.9,0.75,0.75,0.75,0.75,0.75,0.75,0.75,543]
[]
[]
[]
[]
["WARMTEKRACHTKOPPELING"]
[]
["WKK als preferente warmteopwekker",null,null,{"$f":"INDIRECT(D$2&\"!\"&\"B\"&$L550)","v":"Nee"},"Nee","Nee","Nee","Nee","Nee","Nee","Nee",{"$f":"ROW(B550)","v":550}]
["WKK als preferente koelingsopwekker",null,null,"Nee","nee","nee","nee","nee","nee","nee","nee",{"$f":"ROW(B551)","v":551}]
["ε elektrisch",null,null,0,0,0,0,0,0,0,0,{"$f":"ROW(B552)","v":552}]
["ε thermisch",null,null,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,0.87867000000000006,{"$f":"ROW(B553)","v":553}]
[]
[]
[]
[]
["E-PEIL BEREKENING","E PEIL",{"$f":" O914","v":{"$error":"#DIV/0!"}}]
[]
[]
["volume",{"$f":"B7","v":0},"m³"]
["C",{"$f":"B15","v":0},"J/K"]
["totale verliesoppervlakte",{"$f":"C318","v":0},"m²"]
["volumecompactheid",{"$f":"C319","v":0},"m"]
["Ht, heat",{"$f":" $C$327","v":{"$error":"#DIV/0!"}},"W/K"]
["gemiddelde U-waarde",{"$f":"C328","v":0},"W/m²K"]
[]
[null,"JAN","FEB","MRT","APR","MEI","JUN","JUL","AUG","SEP","OKT","NOV","DEC"]
["t m",2.6783999999999999,2.4192,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.6783999999999999,2.5920000000000001,2.6783999999999999,2.5920000000000001,2.6783999999999999]
["tèta e, m",3.2,3.9,5.9,9.1999999999999993,13.3,16.2,17.600000000000001,17.600000000000001,15.2,11.2,6.3,3.5]
["tèta e, V, cool, m",16,16,16,16,16,18.2,19.600000000000001,19.600000000000001,17.2,16,16,16]
["Xh,m",0.38,0.37,0.23,0.08,0.03,0,0,0,0,0.02,0.25,0.36]
[null,"B","C","D","E","F","G","H","I","J","K","L","M",null,"O"]
["RUIMTEVERWARMING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["Ht, heat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B580)","v":580}]
[]
["transmissieverlies",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V582),INDIRECT($E$2&\"!\"&B$573&$V582),INDIRECT($F$2&\"!\"&B$573&$V582),INDIRECT($G$2&\"!\"&B$573&$V582),INDIRECT($H$2&\"!\"&B$573&$V582),INDIRECT($I$2&\"!\"&B$573&$V582), INDIRECT($J$2&\"!\"&B$573&$V582), INDIRECT($K$2&\"!\"&B$573&$V582))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B582:M582)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B582)","v":582}]
[]
["V in/ex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B584)","v":584}]
["r preh, heat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B585)","v":585}]
["f vent, heat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
["V supply, design",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
["Hv, heat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588]
[]
["ventilatieverlies",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V590),INDIRECT($E$2&\"!\"&B$573&$V590),INDIRECT($F$2&\"!\"&B$573&$V590),INDIRECT($G$2&\"!\"&B$573&$V590),INDIRECT($H$2&\"!\"&B$573&$V590),INDIRECT($I$2&\"!\"&B$573&$V590), INDIRECT($J$2&\"!\"&B$573&$V590), INDIRECT($K$2&\"!\"&B$573&$V590))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B590:M590)","v":0},null,null,null,null,null,null,590]
[]
["» Q VERLIES",{"$f":"SUM(B590,B582)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B592:M592)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,592]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V596),INDIRECT($E$2&\"!\"&B$573&$V596),INDIRECT($F$2&\"!\"&B$573&$V596),INDIRECT($G$2&\"!\"&B$573&$V596),INDIRECT($H$2&\"!\"&B$573&$V596),INDIRECT($I$2&\"!\"&B$573&$V596), INDIRECT($J$2&\"!\"&B$573&$V596), INDIRECT($K$2&\"!\"&B$573&$V596))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B596:M596)","v":0},null,null,null,null,null,null,{"$f":"ROW(B596)","v":596}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V600),INDIRECT($E$2&\"!\"&B$573&$V600),INDIRECT($F$2&\"!\"&B$573&$V600),INDIRECT($G$2&\"!\"&B$573&$V600),INDIRECT($H$2&\"!\"&B$573&$V600),INDIRECT($I$2&\"!\"&B$573&$V600), INDIRECT($J$2&\"!\"&B$573&$V600), INDIRECT($K$2&\"!\"&B$573&$V600))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B600:M600)","v":0},null,null,null,null,null,null,{"$f":"ROW(B600)","v":600}]
[]
["» Q WINST",{"$f":"SUM(B596,B600)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B602:M602)","v":0}]
[]
["NETTO ENERGIEVERBRUIK"]
["thau"]
["a"]
["gamma m"]
[]
["» BENUTTINGSFACTOR"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V611),INDIRECT($E$2&\"!\"&B$573&$V611),INDIRECT($F$2&\"!\"&B$573&$V611),INDIRECT($G$2&\"!\"&B$573&$V611),INDIRECT($H$2&\"!\"&B$573&$V611),INDIRECT($I$2&\"!\"&B$573&$V611), INDIRECT($J$2&\"!\"&B$573&$V611), INDIRECT($K$2&\"!\"&B$573&$V611))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B611:M611)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B611)","v":611}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f heat, net"]
["systeemrendement"]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V618),INDIRECT($E$2&\"!\"&B$573&$V618),INDIRECT($F$2&\"!\"&B$573&$V618),INDIRECT($G$2&\"!\"&B$573&$V618),INDIRECT($H$2&\"!\"&B$573&$V618),INDIRECT($I$2&\"!\"&B$573&$V618), INDIRECT($J$2&\"!\"&B$573&$V618), INDIRECT($K$2&\"!\"&B$573&$V618))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B618:M618)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B618)","v":618}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m"]
["f, as, heat, m"]
[]
["opwekkingsrendement pref"]
["» EINDENERGIE ST SYSTEEM"]
["» EINDENERGIE PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V627),INDIRECT($E$2&\"!\"&B$573&$V627),INDIRECT($F$2&\"!\"&B$573&$V627),INDIRECT($G$2&\"!\"&B$573&$V627),INDIRECT($H$2&\"!\"&B$573&$V627),INDIRECT($I$2&\"!\"&B$573&$V627), INDIRECT($J$2&\"!\"&B$573&$V627), INDIRECT($K$2&\"!\"&B$573&$V627))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B627:M627)","v":{"$error":"#DIV/0!"}},null,{"$f":" Sim!$X$13","v":"Aardgas"},null,null,null,null,{"$f":"ROW(B627)","v":627}]
[]
["opwekkingsrendement niet pref"]
[]
["» EINDENERGIE NIET PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V631),INDIRECT($E$2&\"!\"&B$573&$V631),INDIRECT($F$2&\"!\"&B$573&$V631),INDIRECT($G$2&\"!\"&B$573&$V631),INDIRECT($H$2&\"!\"&B$573&$V631),INDIRECT($I$2&\"!\"&B$573&$V631), INDIRECT($J$2&\"!\"&B$573&$V631), INDIRECT($K$2&\"!\"&B$573&$V631))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B631:M631)","v":{"$error":"#DIV/0!"}},null,{"$f":" Sim!$X$18","v":0},null,null,null,null,{"$f":"ROW(B631)","v":631}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V633),INDIRECT($E$2&\"!\"&B$573&$V633),INDIRECT($F$2&\"!\"&B$573&$V633),INDIRECT($G$2&\"!\"&B$573&$V633),INDIRECT($H$2&\"!\"&B$573&$V633),INDIRECT($I$2&\"!\"&B$573&$V633), INDIRECT($J$2&\"!\"&B$573&$V633), INDIRECT($K$2&\"!\"&B$573&$V633))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B633:M633)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B633)","v":633}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref"]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V639),INDIRECT($E$2&\"!\"&B$573&$V639),INDIRECT($F$2&\"!\"&B$573&$V639),INDIRECT($G$2&\"!\"&B$573&$V639),INDIRECT($H$2&\"!\"&B$573&$V639),INDIRECT($I$2&\"!\"&B$573&$V639), INDIRECT($J$2&\"!\"&B$573&$V639), INDIRECT($K$2&\"!\"&B$573&$V639))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B639:M639)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B639)","v":639}]
[]
["omrekenfactor niet pref"]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V643),INDIRECT($E$2&\"!\"&B$573&$V643),INDIRECT($F$2&\"!\"&B$573&$V643),INDIRECT($G$2&\"!\"&B$573&$V643),INDIRECT($H$2&\"!\"&B$573&$V643),INDIRECT($I$2&\"!\"&B$573&$V643), INDIRECT($J$2&\"!\"&B$573&$V643), INDIRECT($K$2&\"!\"&B$573&$V643))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B643:M643)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B643)","v":643}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V645),INDIRECT($E$2&\"!\"&B$573&$V645),INDIRECT($F$2&\"!\"&B$573&$V645),INDIRECT($G$2&\"!\"&B$573&$V645),INDIRECT($H$2&\"!\"&B$573&$V645),INDIRECT($I$2&\"!\"&B$573&$V645), INDIRECT($J$2&\"!\"&B$573&$V645), INDIRECT($K$2&\"!\"&B$573&$V645))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B645:M645)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B645)","v":645}]
[]
[]
["SANITAIR WARM WATER"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V652),INDIRECT($E$2&\"!\"&B$573&$V652),INDIRECT($F$2&\"!\"&B$573&$V652),INDIRECT($G$2&\"!\"&B$573&$V652),INDIRECT($H$2&\"!\"&B$573&$V652),INDIRECT($I$2&\"!\"&B$573&$V652), INDIRECT($J$2&\"!\"&B$573&$V652), INDIRECT($K$2&\"!\"&B$573&$V652))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B652:M652)","v":0},null,null,null,null,null,null,{"$f":"ROW(B652)","v":652}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V656),INDIRECT($E$2&\"!\"&B$573&$V656),INDIRECT($F$2&\"!\"&B$573&$V656),INDIRECT($G$2&\"!\"&B$573&$V656),INDIRECT($H$2&\"!\"&B$573&$V656),INDIRECT($I$2&\"!\"&B$573&$V656), INDIRECT($J$2&\"!\"&B$573&$V656), INDIRECT($K$2&\"!\"&B$573&$V656))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B656:M656)","v":0},null,null,null,null,null,null,{"$f":"ROW(B656)","v":656}]
[]
["EINDENERGIEVERBRUIK"]
[]
[]
[]
[]
["» EINDENERGIE ST SYSTEEM",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V663),INDIRECT($E$2&\"!\"&B$573&$V663),INDIRECT($F$2&\"!\"&B$573&$V663),INDIRECT($G$2&\"!\"&B$573&$V663),INDIRECT($H$2&\"!\"&B$573&$V663),INDIRECT($I$2&\"!\"&B$573&$V663), INDIRECT($J$2&\"!\"&B$573&$V663), INDIRECT($K$2&\"!\"&B$573&$V663))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B663:M663)","v":0},null,null,null,null,null,null,{"$f":"ROW(B663)","v":663}]
[]
[]
[]
["» EINDENERGIE PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V667),INDIRECT($E$2&\"!\"&B$573&$V667),INDIRECT($F$2&\"!\"&B$573&$V667),INDIRECT($G$2&\"!\"&B$573&$V667),INDIRECT($H$2&\"!\"&B$573&$V667),INDIRECT($I$2&\"!\"&B$573&$V667), INDIRECT($J$2&\"!\"&B$573&$V667), INDIRECT($K$2&\"!\"&B$573&$V667))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B667:M667)","v":0},null,{"$f":" Sim!X54","v":"Aardgas"},null,null,null,null,{"$f":"ROW(B667)","v":667}]
[]
[]
[]
["» EINDENERGIE NIET PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V671),INDIRECT($E$2&\"!\"&B$573&$V671),INDIRECT($F$2&\"!\"&B$573&$V671),INDIRECT($G$2&\"!\"&B$573&$V671),INDIRECT($H$2&\"!\"&B$573&$V671),INDIRECT($I$2&\"!\"&B$573&$V671), INDIRECT($J$2&\"!\"&B$573&$V671), INDIRECT($K$2&\"!\"&B$573&$V671))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B671:M671)","v":0},null,{"$f":" Sim!X56","v":0},null,null,null,null,{"$f":"ROW(B671)","v":671}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V673),INDIRECT($E$2&\"!\"&B$573&$V673),INDIRECT($F$2&\"!\"&B$573&$V673),INDIRECT($G$2&\"!\"&B$573&$V673),INDIRECT($H$2&\"!\"&B$573&$V673),INDIRECT($I$2&\"!\"&B$573&$V673), INDIRECT($J$2&\"!\"&B$573&$V673), INDIRECT($K$2&\"!\"&B$573&$V673))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B673:M673)","v":0},null,null,null,null,null,null,{"$f":"ROW(B673)","v":673}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
[]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V679),INDIRECT($E$2&\"!\"&B$573&$V679),INDIRECT($F$2&\"!\"&B$573&$V679),INDIRECT($G$2&\"!\"&B$573&$V679),INDIRECT($H$2&\"!\"&B$573&$V679),INDIRECT($I$2&\"!\"&B$573&$V679), INDIRECT($J$2&\"!\"&B$573&$V679), INDIRECT($K$2&\"!\"&B$573&$V679))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B679:M679)","v":0},null,null,null,null,null,null,{"$f":"ROW(B679)","v":679}]
[]
[]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V683),INDIRECT($E$2&\"!\"&B$573&$V683),INDIRECT($F$2&\"!\"&B$573&$V683),INDIRECT($G$2&\"!\"&B$573&$V683),INDIRECT($H$2&\"!\"&B$573&$V683),INDIRECT($I$2&\"!\"&B$573&$V683), INDIRECT($J$2&\"!\"&B$573&$V683), INDIRECT($K$2&\"!\"&B$573&$V683))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B683:M683)","v":0},null,null,null,null,null,null,{"$f":"ROW(B683)","v":683}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V685),INDIRECT($E$2&\"!\"&B$573&$V685),INDIRECT($F$2&\"!\"&B$573&$V685),INDIRECT($G$2&\"!\"&B$573&$V685),INDIRECT($H$2&\"!\"&B$573&$V685),INDIRECT($I$2&\"!\"&B$573&$V685), INDIRECT($J$2&\"!\"&B$573&$V685), INDIRECT($K$2&\"!\"&B$573&$V685))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B685:M685)","v":0},null,null,null,null,null,null,{"$f":"ROW(B685)","v":685}]
[]
[]
["KOELING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["gekoelde vloeroppervlakte"]
[]
["Ht, cool"]
[]
["transmissieverlies",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V698),INDIRECT($E$2&\"!\"&B$573&$V698),INDIRECT($F$2&\"!\"&B$573&$V698),INDIRECT($G$2&\"!\"&B$573&$V698),INDIRECT($H$2&\"!\"&B$573&$V698),INDIRECT($I$2&\"!\"&B$573&$V698), INDIRECT($J$2&\"!\"&B$573&$V698), INDIRECT($K$2&\"!\"&B$573&$V698))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B698:M698)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B698)","v":698}]
[]
["V in/ex"]
["r preh, cool"]
["f vent, cool"]
["V supply, design"]
["Hv, cool"]
[]
["ventilatieverlies",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V706),INDIRECT($E$2&\"!\"&B$573&$V706),INDIRECT($F$2&\"!\"&B$573&$V706),INDIRECT($G$2&\"!\"&B$573&$V706),INDIRECT($H$2&\"!\"&B$573&$V706),INDIRECT($I$2&\"!\"&B$573&$V706), INDIRECT($J$2&\"!\"&B$573&$V706), INDIRECT($K$2&\"!\"&B$573&$V706))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B706:M706)","v":0},null,null,null,null,null,null,{"$f":"ROW(B706)","v":706}]
[]
["» Q VERLIES",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V708),INDIRECT($E$2&\"!\"&B$573&$V708),INDIRECT($F$2&\"!\"&B$573&$V708),INDIRECT($G$2&\"!\"&B$573&$V708),INDIRECT($H$2&\"!\"&B$573&$V708),INDIRECT($I$2&\"!\"&B$573&$V708), INDIRECT($J$2&\"!\"&B$573&$V708), INDIRECT($K$2&\"!\"&B$573&$V708))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B708:M708)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B708)","v":708}]
[]
["WARMTEWINST"]
[]
["interne winsten",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V712),INDIRECT($E$2&\"!\"&B$573&$V712),INDIRECT($F$2&\"!\"&B$573&$V712),INDIRECT($G$2&\"!\"&B$573&$V712),INDIRECT($H$2&\"!\"&B$573&$V712),INDIRECT($I$2&\"!\"&B$573&$V712), INDIRECT($J$2&\"!\"&B$573&$V712), INDIRECT($K$2&\"!\"&B$573&$V712))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B712:M712)","v":0},null,null,null,null,null,null,{"$f":"ROW(B712)","v":712}]
[]
["» ZIE BEREKENINGEN "]
[]
["zonnewinsten",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V716),INDIRECT($E$2&\"!\"&B$573&$V716),INDIRECT($F$2&\"!\"&B$573&$V716),INDIRECT($G$2&\"!\"&B$573&$V716),INDIRECT($H$2&\"!\"&B$573&$V716),INDIRECT($I$2&\"!\"&B$573&$V716), INDIRECT($J$2&\"!\"&B$573&$V716), INDIRECT($K$2&\"!\"&B$573&$V716))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B716:M716)","v":0},null,null,null,null,null,null,{"$f":"ROW(B716)","v":716}]
[]
["» Q WINST",{"$f":"SUM(B712,B716)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B718:M718)","v":0},null,null,null,null,null,null,{"$f":"ROW(B718)","v":718}]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["thau"]
["b"]
["lambda  m"]
[]
["» BENUTTINGSFACTOR"]
[]
["w",null,null,"actieve koeling = 1.5 ; geen actieve koeling = 1.0"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V730),INDIRECT($E$2&\"!\"&B$573&$V730),INDIRECT($F$2&\"!\"&B$573&$V730),INDIRECT($G$2&\"!\"&B$573&$V730),INDIRECT($H$2&\"!\"&B$573&$V730),INDIRECT($I$2&\"!\"&B$573&$V730), INDIRECT($J$2&\"!\"&B$573&$V730), INDIRECT($K$2&\"!\"&B$573&$V730))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B730:M730)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B730)","v":730}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
["f cool, net"]
["systeemrendement"]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V737),INDIRECT($E$2&\"!\"&B$573&$V737),INDIRECT($F$2&\"!\"&B$573&$V737),INDIRECT($G$2&\"!\"&B$573&$V737),INDIRECT($H$2&\"!\"&B$573&$V737),INDIRECT($I$2&\"!\"&B$573&$V737), INDIRECT($J$2&\"!\"&B$573&$V737), INDIRECT($K$2&\"!\"&B$573&$V737))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B737:M737)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B737)","v":737}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, cool, pref, m"]
["opwekkingsrendement pref"]
["» EINDENERGIE ST SYSTEEM"]
["» EINDENERGIE PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V744),INDIRECT($E$2&\"!\"&B$573&$V744),INDIRECT($F$2&\"!\"&B$573&$V744),INDIRECT($G$2&\"!\"&B$573&$V744),INDIRECT($H$2&\"!\"&B$573&$V744),INDIRECT($I$2&\"!\"&B$573&$V744), INDIRECT($J$2&\"!\"&B$573&$V744), INDIRECT($K$2&\"!\"&B$573&$V744))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B744:M744)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B744)","v":744}]
[]
["opwekkingsrendement niet pref"]
[]
["» EINDENERGIE NIET PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V748),INDIRECT($E$2&\"!\"&B$573&$V748),INDIRECT($F$2&\"!\"&B$573&$V748),INDIRECT($G$2&\"!\"&B$573&$V748),INDIRECT($H$2&\"!\"&B$573&$V748),INDIRECT($I$2&\"!\"&B$573&$V748), INDIRECT($J$2&\"!\"&B$573&$V748), INDIRECT($K$2&\"!\"&B$573&$V748))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B748:M748)","v":{"$error":"#DIV/0!"}},null,{"$f":" Sim!$X$37","v":"geen"},null,null,null,null,{"$f":"ROW(B748)","v":748}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V750),INDIRECT($E$2&\"!\"&B$573&$V750),INDIRECT($F$2&\"!\"&B$573&$V750),INDIRECT($G$2&\"!\"&B$573&$V750),INDIRECT($H$2&\"!\"&B$573&$V750),INDIRECT($I$2&\"!\"&B$573&$V750), INDIRECT($J$2&\"!\"&B$573&$V750), INDIRECT($K$2&\"!\"&B$573&$V750))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B750:M750)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B750)","v":750}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref"]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V756),INDIRECT($E$2&\"!\"&B$573&$V756),INDIRECT($F$2&\"!\"&B$573&$V756),INDIRECT($G$2&\"!\"&B$573&$V756),INDIRECT($H$2&\"!\"&B$573&$V756),INDIRECT($I$2&\"!\"&B$573&$V756), INDIRECT($J$2&\"!\"&B$573&$V756), INDIRECT($K$2&\"!\"&B$573&$V756))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B756:M756)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B756)","v":756}]
[]
["omrekenfactor niet pref"]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V760),INDIRECT($E$2&\"!\"&B$573&$V760),INDIRECT($F$2&\"!\"&B$573&$V760),INDIRECT($G$2&\"!\"&B$573&$V760),INDIRECT($H$2&\"!\"&B$573&$V760),INDIRECT($I$2&\"!\"&B$573&$V760), INDIRECT($J$2&\"!\"&B$573&$V760), INDIRECT($K$2&\"!\"&B$573&$V760))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B760:M760)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B760)","v":760}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V762),INDIRECT($E$2&\"!\"&B$573&$V762),INDIRECT($F$2&\"!\"&B$573&$V762),INDIRECT($G$2&\"!\"&B$573&$V762),INDIRECT($H$2&\"!\"&B$573&$V762),INDIRECT($I$2&\"!\"&B$573&$V762), INDIRECT($J$2&\"!\"&B$573&$V762), INDIRECT($K$2&\"!\"&B$573&$V762))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B762:M762)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROW(B762)","v":762}]
[]
[]
["BEVOCHTIGING"]
[]
["NETTO ENERGIEVERBRUIK"]
[]
["WARMTEVERLIES "]
[]
["r hum",{"$f":"$B$389","v":0},"m³/h"]
["V supply, design",{"$f":"MAX(V_supply_min, V_supply_design)","v":0},"m³/h"]
[]
["NETTO ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V774),INDIRECT($E$2&\"!\"&B$573&$V774),INDIRECT($F$2&\"!\"&B$573&$V774),INDIRECT($G$2&\"!\"&B$573&$V774),INDIRECT($H$2&\"!\"&B$573&$V774),INDIRECT($I$2&\"!\"&B$573&$V774), INDIRECT($J$2&\"!\"&B$573&$V774), INDIRECT($K$2&\"!\"&B$573&$V774))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B774:M774)","v":0},null,null,null,null,null,null,{"$f":"ROW(B774)","v":774}]
[]
["BRUTO ENERGIEVERBRUIK"]
[]
[]
["BRUTO ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V779),INDIRECT($E$2&\"!\"&B$573&$V779),INDIRECT($F$2&\"!\"&B$573&$V779),INDIRECT($G$2&\"!\"&B$573&$V779),INDIRECT($H$2&\"!\"&B$573&$V779),INDIRECT($I$2&\"!\"&B$573&$V779), INDIRECT($J$2&\"!\"&B$573&$V779), INDIRECT($K$2&\"!\"&B$573&$V779))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B779:M779)","v":0},null,null,null,null,null,null,{"$f":"ROW(B779)","v":779}]
[]
["EINDENERGIEVERBRUIK"]
[]
["f, heat, pref, m"]
["f, as, heat, m"]
[]
["opwekkingsrendement pref"]
[]
["» EINDENERGIE PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V788),INDIRECT($E$2&\"!\"&B$573&$V788),INDIRECT($F$2&\"!\"&B$573&$V788),INDIRECT($G$2&\"!\"&B$573&$V788),INDIRECT($H$2&\"!\"&B$573&$V788),INDIRECT($I$2&\"!\"&B$573&$V788), INDIRECT($J$2&\"!\"&B$573&$V788), INDIRECT($K$2&\"!\"&B$573&$V788))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B788:M788)","v":0},null,null,null,null,null,null,{"$f":"ROW(B788)","v":788}]
[]
["opwekkingsrendement niet pref"]
[]
["» EINDENERGIE NIET PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V792),INDIRECT($E$2&\"!\"&B$573&$V792),INDIRECT($F$2&\"!\"&B$573&$V792),INDIRECT($G$2&\"!\"&B$573&$V792),INDIRECT($H$2&\"!\"&B$573&$V792),INDIRECT($I$2&\"!\"&B$573&$V792), INDIRECT($J$2&\"!\"&B$573&$V792), INDIRECT($K$2&\"!\"&B$573&$V792))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B792:M792)","v":0},null,null,null,null,null,null,{"$f":"ROW(B792)","v":792}]
[]
["EIND ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V794),INDIRECT($E$2&\"!\"&B$573&$V794),INDIRECT($F$2&\"!\"&B$573&$V794),INDIRECT($G$2&\"!\"&B$573&$V794),INDIRECT($H$2&\"!\"&B$573&$V794),INDIRECT($I$2&\"!\"&B$573&$V794), INDIRECT($J$2&\"!\"&B$573&$V794), INDIRECT($K$2&\"!\"&B$573&$V794))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B794:M794)","v":0},null,null,null,null,null,null,{"$f":"ROW(B794)","v":794}]
[]
["PRIMAIR ENERGIEVERBRUIK"]
[]
["omrekenfactor pref"]
[]
["» PRIMAIR ENERGIE PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V800),INDIRECT($E$2&\"!\"&B$573&$V800),INDIRECT($F$2&\"!\"&B$573&$V800),INDIRECT($G$2&\"!\"&B$573&$V800),INDIRECT($H$2&\"!\"&B$573&$V800),INDIRECT($I$2&\"!\"&B$573&$V800), INDIRECT($J$2&\"!\"&B$573&$V800), INDIRECT($K$2&\"!\"&B$573&$V800))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B800:M800)","v":0},null,null,null,null,null,null,{"$f":"ROW(B800)","v":800}]
[]
["omrekenfactor niet pref"]
[]
["» PRIMAIR ENERGIE NIET PREF",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V804),INDIRECT($E$2&\"!\"&B$573&$V804),INDIRECT($F$2&\"!\"&B$573&$V804),INDIRECT($G$2&\"!\"&B$573&$V804),INDIRECT($H$2&\"!\"&B$573&$V804),INDIRECT($I$2&\"!\"&B$573&$V804), INDIRECT($J$2&\"!\"&B$573&$V804), INDIRECT($K$2&\"!\"&B$573&$V804))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B804:M804)","v":0},null,null,null,null,null,null,{"$f":"ROW(B804)","v":804}]
[]
["PRIMAIR ENERGIEVERBRUIK",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V806),INDIRECT($E$2&\"!\"&B$573&$V806),INDIRECT($F$2&\"!\"&B$573&$V806),INDIRECT($G$2&\"!\"&B$573&$V806),INDIRECT($H$2&\"!\"&B$573&$V806),INDIRECT($I$2&\"!\"&B$573&$V806), INDIRECT($J$2&\"!\"&B$573&$V806), INDIRECT($K$2&\"!\"&B$573&$V806))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B806:M806)","v":0},null,null,null,null,null,null,{"$f":"ROW(B806)","v":806}]
[]
[]
["HULPENERGIE"]
[]
["HULPENERGIE VOOR VENTILATOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl",{"$f":"B493","v":0}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0}]
["W fans",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V816),INDIRECT($E$2&\"!\"&B$573&$V816),INDIRECT($F$2&\"!\"&B$573&$V816),INDIRECT($G$2&\"!\"&B$573&$V816),INDIRECT($H$2&\"!\"&B$573&$V816),INDIRECT($I$2&\"!\"&B$573&$V816), INDIRECT($J$2&\"!\"&B$573&$V816), INDIRECT($K$2&\"!\"&B$573&$V816))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B816:M816)","v":0},null,null,null,null,null,null,{"$f":"ROW(B816)","v":816}]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V820),INDIRECT($E$2&\"!\"&B$573&$V820),INDIRECT($F$2&\"!\"&B$573&$V820),INDIRECT($G$2&\"!\"&B$573&$V820),INDIRECT($H$2&\"!\"&B$573&$V820),INDIRECT($I$2&\"!\"&B$573&$V820), INDIRECT($J$2&\"!\"&B$573&$V820), INDIRECT($K$2&\"!\"&B$573&$V820))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B820:M820)","v":0},null,null,null,null,null,null,{"$f":"ROW(B820)","v":820}]
[]
["HULPENERGIE VOOR VENTILO-CONVECTOREN"]
[]
["P inst",{"$f":"($B$485*$B$488+$B$486*$B$489)","v":0}]
["f ctrl Fan Coils",{"$f":"B504","v":0}]
["f fans",{"$f":"IF(f_vent_heat<1,f_vent_heat,1)","v":0}]
["W fans",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V827),INDIRECT($E$2&\"!\"&B$573&$V827),INDIRECT($F$2&\"!\"&B$573&$V827),INDIRECT($G$2&\"!\"&B$573&$V827),INDIRECT($H$2&\"!\"&B$573&$V827),INDIRECT($I$2&\"!\"&B$573&$V827), INDIRECT($J$2&\"!\"&B$573&$V827), INDIRECT($K$2&\"!\"&B$573&$V827))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B827:M827)","v":0},null,null,null,null,null,null,{"$f":"ROW(B827)","v":827}]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK VENTILATOREN",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V831),INDIRECT($E$2&\"!\"&B$573&$V831),INDIRECT($F$2&\"!\"&B$573&$V831),INDIRECT($G$2&\"!\"&B$573&$V831),INDIRECT($H$2&\"!\"&B$573&$V831),INDIRECT($I$2&\"!\"&B$573&$V831), INDIRECT($J$2&\"!\"&B$573&$V831), INDIRECT($K$2&\"!\"&B$573&$V831))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B831:M831)","v":0},null,null,null,null,null,null,{"$f":"ROW(B831)","v":831}]
[]
["HULPENERGIE VOOR CIRCULATIEPOMPEN"]
[]
["f ctrl, heat"]
["f ctrl, cool"]
["W pumps",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V837),INDIRECT($E$2&\"!\"&B$573&$V837),INDIRECT($F$2&\"!\"&B$573&$V837),INDIRECT($G$2&\"!\"&B$573&$V837),INDIRECT($H$2&\"!\"&B$573&$V837),INDIRECT($I$2&\"!\"&B$573&$V837), INDIRECT($J$2&\"!\"&B$573&$V837), INDIRECT($K$2&\"!\"&B$573&$V837))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B837:M837)","v":0},null,null,null,null,null,null,{"$f":"ROW(B837)","v":837}]
[]
["f p (elektriciteit)",2.5]
[]
["PRIMAIR ENERGIEVERBRUIK CIRCULATIEPOMPEN",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V841),INDIRECT($E$2&\"!\"&B$573&$V841),INDIRECT($F$2&\"!\"&B$573&$V841),INDIRECT($G$2&\"!\"&B$573&$V841),INDIRECT($H$2&\"!\"&B$573&$V841),INDIRECT($I$2&\"!\"&B$573&$V841), INDIRECT($J$2&\"!\"&B$573&$V841), INDIRECT($K$2&\"!\"&B$573&$V841))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B841:M841)","v":0},null,null,null,null,null,null,{"$f":"ROW(B841)","v":841}]
[]
["HULPENERGIE VOOR WAAKVLAMMEN"]
[]
["Q pilot, m",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V845),INDIRECT($E$2&\"!\"&B$573&$V845),INDIRECT($F$2&\"!\"&B$573&$V845),INDIRECT($G$2&\"!\"&B$573&$V845),INDIRECT($H$2&\"!\"&B$573&$V845),INDIRECT($I$2&\"!\"&B$573&$V845), INDIRECT($J$2&\"!\"&B$573&$V845), INDIRECT($K$2&\"!\"&B$573&$V845))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B845:M845)","v":0},"MJ",null,null,null,null,null,{"$f":"ROW(B845)","v":845}]
[]
["f p (aardgas)",1]
[]
["PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V849),INDIRECT($E$2&\"!\"&B$573&$V849),INDIRECT($F$2&\"!\"&B$573&$V849),INDIRECT($G$2&\"!\"&B$573&$V849),INDIRECT($H$2&\"!\"&B$573&$V849),INDIRECT($I$2&\"!\"&B$573&$V849), INDIRECT($J$2&\"!\"&B$573&$V849), INDIRECT($K$2&\"!\"&B$573&$V849))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B849:M849)","v":0},null,null,null,null,null,null,{"$f":"ROW(B849)","v":849}]
[]
[]
["PRIMAIR ENERGIEVERBRUIK TOTAAL",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V852),INDIRECT($E$2&\"!\"&B$573&$V852),INDIRECT($F$2&\"!\"&B$573&$V852),INDIRECT($G$2&\"!\"&B$573&$V852),INDIRECT($H$2&\"!\"&B$573&$V852),INDIRECT($I$2&\"!\"&B$573&$V852), INDIRECT($J$2&\"!\"&B$573&$V852), INDIRECT($K$2&\"!\"&B$573&$V852))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B852:M852)","v":0},null,null,null,null,null,null,{"$f":"ROW(B852)","v":852}]
[]
[]
["VERLICHTING"]
[]
["W light",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V857),INDIRECT($E$2&\"!\"&B$573&$V857),INDIRECT($F$2&\"!\"&B$573&$V857),INDIRECT($G$2&\"!\"&B$573&$V857),INDIRECT($H$2&\"!\"&B$573&$V857),INDIRECT($I$2&\"!\"&B$573&$V857))","v":0},"kWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(B857)","v":857}]
["W light, ctrl",0,"kWh"]
[]
["f p (elektriciteit)",2.5]
[]
[null,{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V862),INDIRECT($E$2&\"!\"&B$573&$V862),INDIRECT($F$2&\"!\"&B$573&$V862),INDIRECT($G$2&\"!\"&B$573&$V862),INDIRECT($H$2&\"!\"&B$573&$V862),INDIRECT($I$2&\"!\"&B$573&$V862), INDIRECT($J$2&\"!\"&B$573&$V862), INDIRECT($K$2&\"!\"&B$573&$V862))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(INDIRECT($D$2&\"!\"&O$573&$V862),INDIRECT($E$2&\"!\"&O$573&$V862),INDIRECT($F$2&\"!\"&O$573&$V862),INDIRECT($G$2&\"!\"&O$573&$V862),INDIRECT($H$2&\"!\"&O$573&$V862),INDIRECT($I$2&\"!\"&O$573&$V862), INDIRECT($J$2&\"!\"&O$573&$V862), INDIRECT($K$2&\"!\"&O$573&$V862))","v":0},null,null,null,null,null,null,{"$f":"ROW(B862)","v":862}]
[]
["ENERGIEBESPARING DOOR FOTOVOLTAÏSCHE ZONNE-ENERGIE"]
[]
["MAANDELIJKSE ENERGIEOPWEKKING"]
[]
["» ZIE BEREKENINGEN ",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V868),INDIRECT($E$2&\"!\"&B$573&$V868),INDIRECT($F$2&\"!\"&B$573&$V868),INDIRECT($G$2&\"!\"&B$573&$V868),INDIRECT($H$2&\"!\"&B$573&$V868),INDIRECT($I$2&\"!\"&B$573&$V868), INDIRECT($J$2&\"!\"&B$573&$V868), INDIRECT($K$2&\"!\"&B$573&$V868))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(INDIRECT($D$2&\"!\"&O$573&$V868),INDIRECT($E$2&\"!\"&O$573&$V868),INDIRECT($F$2&\"!\"&O$573&$V868),INDIRECT($G$2&\"!\"&O$573&$V868),INDIRECT($H$2&\"!\"&O$573&$V868),INDIRECT($I$2&\"!\"&O$573&$V868), INDIRECT($J$2&\"!\"&O$573&$V868), INDIRECT($K$2&\"!\"&O$573&$V868))","v":0},"kWh",null,null,null,null,null,{"$f":"ROW(B868)","v":868}]
[]
["PRIMAIRE ENERGIEVERBRUIK"]
[]
["f p elektriciteit",2.5]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V874),INDIRECT($E$2&\"!\"&B$573&$V874),INDIRECT($F$2&\"!\"&B$573&$V874),INDIRECT($G$2&\"!\"&B$573&$V874),INDIRECT($H$2&\"!\"&B$573&$V874),INDIRECT($I$2&\"!\"&B$573&$V874), INDIRECT($J$2&\"!\"&B$573&$V874), INDIRECT($K$2&\"!\"&B$573&$V874))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B874:M874)","v":0},null,null,null,null,null,null,{"$f":"ROW(B874)","v":874}]
[]
["ENERGIEBESPARING DOOR GEBOUWGEBONDEN WKK"]
[]
["Q cogen, heat",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V878),INDIRECT($E$2&\"!\"&B$573&$V878),INDIRECT($F$2&\"!\"&B$573&$V878),INDIRECT($G$2&\"!\"&B$573&$V878),INDIRECT($H$2&\"!\"&B$573&$V878),INDIRECT($I$2&\"!\"&B$573&$V878))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"ROW(B878)","v":878}]
["Q cogen, cool",0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"ROW(B879)","v":879}]
["W cogen, heat",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V880),INDIRECT($E$2&\"!\"&B$573&$V880),INDIRECT($F$2&\"!\"&B$573&$V880),INDIRECT($G$2&\"!\"&B$573&$V880),INDIRECT($H$2&\"!\"&B$573&$V880),INDIRECT($I$2&\"!\"&B$573&$V880), INDIRECT($J$2&\"!\"&B$573&$V880), INDIRECT($K$2&\"!\"&B$573&$V880))","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B880:M880)","v":0},"kWh",null,null,null,null,null,{"$f":"ROW(B880)","v":880}]
["W cogen, sww",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V881),INDIRECT($E$2&\"!\"&B$573&$V881),INDIRECT($F$2&\"!\"&B$573&$V881),INDIRECT($G$2&\"!\"&B$573&$V881),INDIRECT($H$2&\"!\"&B$573&$V881),INDIRECT($I$2&\"!\"&B$573&$V881), INDIRECT($J$2&\"!\"&B$573&$V881), INDIRECT($K$2&\"!\"&B$573&$V881))","v":0},0,0,0,0,0,0,0,0,0,0,0,"kWh",{"$f":"SUM(B881:M881)","v":0},"kWh",null,null,null,null,null,{"$f":"ROW(B881)","v":881}]
["f p elektriciteit",1.8]
[]
["PRIMAIR ENERGIEBEHOEFTE",{"$f":"SUM(INDIRECT($D$2&\"!\"&B$573&$V884),INDIRECT($E$2&\"!\"&B$573&$V884),INDIRECT($F$2&\"!\"&B$573&$V884),INDIRECT($G$2&\"!\"&B$573&$V884),INDIRECT($H$2&\"!\"&B$573&$V884),INDIRECT($I$2&\"!\"&B$573&$V884), INDIRECT($J$2&\"!\"&B$573&$V884), INDIRECT($K$2&\"!\"&B$573&$V884))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B884:M884)","v":0},null,null,null,null,null,null,{"$f":"ROW(B884)","v":884}]
[]
[]
[]
[]
[]
[]
["RESULTS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh"]
[]
["E RUIMTEVERWARMING",{"$f":"B645","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B893:M893)","v":{"$error":"#DIV/0!"}},{"$f":"O893 / 3.6","v":{"$error":"#DIV/0!"}}]
[]
["E SANITAIR WARM WATER",{"$f":" B685","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B895:M895)","v":0},{"$f":"O895 / 3.6","v":0}]
[]
["E KOELING",{"$f":"B762","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(B897:M897)","v":{"$error":"#DIV/0!"}},{"$f":"O897 / 3.6","v":{"$error":"#DIV/0!"}}]
[]
["E BEVOCHTIGING",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B899:M899)","v":0},{"$f":"O899 / 3.6","v":0}]
[]
["E HULPENERGIE",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B901:M901)","v":0},{"$f":"O901 / 3.6","v":0}]
[]
["E VERLICHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O862","v":0},{"$f":"O903 / 3.6","v":0}]
[]
["E FOTOVOLTAÏSCHE ZONNE-ENERGIE",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B905:M905)","v":0},{"$f":"O905 / 3.6","v":0}]
[]
["E WARMTEKRACHTKOPPELING",{"$f":"B884","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(B907:M907)","v":0},{"$f":"O907 / 3.6","v":0}]
[]
[]
["E KARAKTERISTIEK ",{"$f":"B893+B897+B899+B895+B901+B903-B905-B907","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"O893+O897+O899+O895+O901+O903-O905-O907","v":{"$error":"#DIV/0!"}},{"$f":"O910 / 3.6","v":{"$error":"#DIV/0!"}}]
[]
["E CARACTERISTIC REF FL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF FL",null,{"$f":"SUMPRODUCT(C912:C916,E912:E916)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":" Etot!V_supply_min","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL FL",null,{"$f":"ROUNDUP($O$910/$O$912 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":" MAX( V_supply_design, V_supply_min ) - V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
["E CHARACTERISTIC REF WL","A f",{"$f":"Af","v":0},"b1",105,null,null,null,null,null,null,null,"E CHAR REF WL",null,{"$f":"SUMPRODUCT(C918:C922,E918:E922)","v":0}]
[null,"A T,e",{"$f":"At","v":0},"b2",175]
[null,"V supply, min",{"$f":" V_supply_design","v":0},"b3",50,null,null,null,null,null,null,null,"E LEVEL WL",null,{"$f":"ROUNDUP(O$910/$O$918 *100,0)","v":{"$error":"#DIV/0!"}}]
[null,"V supply - V supply, min",{"$f":"MAX(V_supply_design,V_supply_min)-V_supply_min","v":0},"b4",35]
[null,"Lrmr",{"$f":"$B$524","v":0},"b5",0.7]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"E LEVEL SIM",null,{"$f":"IF($A$1=\"FL\",O914,O920)","v":{"$error":"#DIV/0!"}}]
[]
[]
["VERW","NETTO ENERGIEVERBRUIK [MJ]",{"$f":"B611","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(C927:N927)","v":{"$error":"#DIV/0!"}}]
[null,"BRUTO ENERGIEVERBRUIK [MJ]",{"$f":"B618","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"EIND ENERGIEVERBRUIK [MJ]",{"$f":"B633","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(C929:N929)","v":{"$error":"#DIV/0!"}}]
[null,"PRIMAIR ENERGIEVERBRUIK [MJ]",{"$f":"B645","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
["KOEL","NETTO ENERGIEVERBRUIK [MJ]",{"$f":"B730","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"BRUTO ENERGIEVERBRUIK [MJ]",{"$f":"B737","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"EIND ENERGIEVERBRUIK [MJ]",{"$f":"B750","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"PRIMAIR ENERGIEVERBRUIK [MJ]",{"$f":"B762","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
["BEVOCHTIGING","NETTO ENERGIEVERBRUIK [MJ]",{"$f":"B774","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"BRUTO ENERGIEVERBRUIK [MJ]",{"$f":"B779","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"EIND ENERGIEVERBRUIK [MJ]",{"$f":"B794","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK [MJ]",{"$f":"B806","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["HULP","HULPENERGIE POMPEN [kWh]",{"$f":"B837","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIM ENERGIEVERBRUIK POMPEN [MJ]",{"$f":"B841","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"WAAKVLAM [MJ]",{"$f":"B845","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN [MJ]",{"$f":"B849","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"HULPENERGIE VENTILATOREN [kWh]",{"$f":"B816","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK VENTILATOREN [MJ]",{"$f":"B820","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR HULPENERGIEVERBRUIK TOTAAL [MJ]",{"$f":"B852","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C948:N948)","v":0}]
[]
["VERL","VERLICHTING kWh]",{"$f":"$B$857/12","v":0},{"$f":"$B$857/12","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK VERLICHTING [MJ]",{"$f":"$O$862/12","v":0},{"$f":"$O$862/12","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[]
["PV","PV [kWh]",{"$f":"B868","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK PV [MJ]",{"$f":"B874","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"E KARAKTERISTIEK [MJ]",{"$f":"B910","v":{"$error":"#DIV/0!"}},{"$f":"C910","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[]
["VERW","NETTO ENERGIEVERBRUIK [kWh]",{"$f":"C927/3.6","v":{"$error":"#DIV/0!"}},{"$f":"D927/3.6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(C959:N959)","v":{"$error":"#DIV/0!"}}]
[null,"BRUTO ENERGIEVERBRUIK [kWh]",{"$f":"C928/3.6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(C960:N960)","v":{"$error":"#DIV/0!"}}]
[null,"EIND ENERGIEVERBRUIK [kWh]",{"$f":"C929/3.6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"PRIMAIR ENERGIEVERBRUIK [kWh]",{"$f":"C930/3.6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
["KOEL","NETTO ENERGIEVERBRUIK [kWh]",{"$f":"C932/3.6","v":{"$error":"#DIV/0!"}},{"$f":"D932/3.6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"BRUTO ENERGIEVERBRUIK [kWh]",{"$f":"C933/3.6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"EIND ENERGIEVERBRUIK [kWh]",{"$f":"C934/3.6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"PRIMAIR ENERGIEVERBRUIK [kWh]",{"$f":"C935/3.6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
["BEVOCHTIGING","NETTO ENERGIEVERBRUIK [kWh]",{"$f":"C937/3.6","v":0},{"$f":"D937/3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C969:N969)","v":0}]
[null,"BRUTO ENERGIEVERBRUIK [kWh]",{"$f":"C938/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C970:N970)","v":0}]
[null,"EIND ENERGIEVERBRUIK [kWh]",{"$f":"C939/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C971:N971)","v":0}]
[null,"PRIMAIR ENERGIEVERBRUIK [kWh]",{"$f":"C940/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C972:N972)","v":0}]
[]
["HULP","HULPENERGIE [kWh]",{"$f":"C942","v":0},{"$f":"D942","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK VERWARMING [kWh]",{"$f":"C943/3.6","v":0},{"$f":"D943/3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"WAAKVLAM [kWh]",{"$f":"C944/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK WAAKVLAMMEN [kWh]",{"$f":"C945/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"HULPENERGIE VENTILATOREN [kWh]",{"$f":"C946","v":0},{"$f":"D946","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK VENTILATOREN [kWh]",{"$f":"C947/3.6","v":0},{"$f":"D947/3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR HULPENERGIEVERBRUIK TOTAAL [kWh]",{"$f":"C948/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["VERL","VERLICHTING kWh]",{"$f":"C950","v":0},{"$f":"D950","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK VERLICHTING [kWh]",{"$f":"C951/3.6","v":0},{"$f":"D951/3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[]
["PV","PV [kWh]",{"$f":"C953","v":0},{"$f":"D953","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"PRIMAIR ENERGIEVERBRUIK PV [kWh]",{"$f":"C954/3.6","v":0},{"$f":"D954/3.6","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,"E KARAKTERISTIEK [kWh]",{"$f":"C956/3.6","v":{"$error":"#DIV/0!"}},{"$f":"D956/3.6","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[null,"referentie",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O912/3.6","v":0}]
[]
[null,"kantoor",{"$f":"$R$992*B569/3.6","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C992:N992)","v":0},null,{"$f":"3*$B$8","v":0},"W"]
[null,"primair huishoudelijk elektricitetisverbruik (kWh)",{"$f":"C992*2.5","v":0},{"$f":"D992*2.5","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C993:N993)","v":0}]
[]
["ELECTRICITY CONSUMPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ","kWh"]
[]
["PREFERENT"]
[]
["HEATING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$627 = \"Elektriciteit\", $O$627, 0)","v":0}]
["COOLING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" O$744","v":{"$error":"#DIV/0!"}}]
["MOISTENING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $O$788","v":0}]
["SANITARY HOT WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$667 = \"Elektriciteit\", $O$667, 0)","v":0}]
[]
["NOT PREFERENT"]
[]
["HEATING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$631 = \"Elektriciteit\", $O$631, 0)","v":0}]
["COOLING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" O$748","v":{"$error":"#DIV/0!"}}]
["MOISTENING"]
["SANITARY HOT WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$671 = \"Elektriciteit\", $O$671, 0)","v":0}]
[]
["AUXILIARY ENERGY",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" ($O$820 / $B$818) + ($O$841 / $B$839)","v":0}]
["LIGHTING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $O$862 / $B$860","v":0}]
[]
["GROSS ELECTRICITY CONSUMPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( O999:O1013)","v":{"$error":"#DIV/0!"}},{"$f":" O1014 / 3.6","v":{"$error":"#DIV/0!"}}]
[]
["PV ELECTRICITY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $O$874 / $B$872","v":0},{"$f":" O1016 / 3.6","v":0}]
["COGEN ELECTRICITY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $O$884 / B882","v":0},{"$f":" O1017 / 3.6","v":0}]
[]
["ELECTRICTY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM(O1016:O1017)","v":0},{"$f":" O1019 / 3.6","v":0}]
[]
["NET ELECTRICITY CONSUMPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" $O$1014 -$O$1019","v":{"$error":"#DIV/0!"}},{"$f":" O1021 / 3.6","v":{"$error":"#DIV/0!"}}]
[]
["GAS CONSUMPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ"]
[]
["PREFERENT"]
[]
["HEATING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$627 = \"Aardgas\", $O$627, 0)","v":{"$error":"#DIV/0!"}},{"$f":"O1027 / 3.6","v":{"$error":"#DIV/0!"}}]
["COOLING"]
["MOISTENING"]
["SANITARY HOT WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$667 = \"Aardgas\", $O$667, 0)","v":0}]
[]
["NOT PREFERENT"]
[]
["HEATING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$631 = \"Aardgas\", $O$631, 0)","v":0}]
["COOLING"]
["MOISTENING"]
["SANITARY HOT WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$671 = \"Aardgas\", $O$671, 0)","v":0}]
[]
["AUXILIARY ENERGY"]
[]
["GAS CONSUMPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( O1027:O1040)","v":{"$error":"#DIV/0!"}},{"$f":" O1041 / 3.6","v":{"$error":"#DIV/0!"}}]
[]
["FUEL CONSUMPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ"]
[]
["PREFERENT"]
[]
["HEATING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$627 = \"Gasolie\", $O$627, 0)","v":0}]
["COOLING"]
["MOISTENING"]
["SANITARY HOT WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$667 = \"Gasolie\", $O$667, 0)","v":0}]
[]
["NOT PREFERENT"]
[]
["HEATING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$631 = \"Gasolie\", $O$631, 0)","v":0}]
["COOLING"]
["MOISTENING"]
["SANITARY HOT WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$671 = \"Gasolie\", $O$671, 0)","v":0}]
[]
["AUXILIARY ENERGY"]
[]
["FUEL CONSUMPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( O1047:O1060)","v":0},{"$f":" O1061 / 3.6","v":0}]
[]
["BIOMASS CONSUMPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ"]
[]
["PREFERENT"]
[]
["HEATING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$627 = \"Hout\", $O$627, 0)","v":0}]
["COOLING"]
["MOISTENING"]
["SANITARY HOT WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$667 = \"Hout\", $O$667, 0)","v":0}]
[]
["NOT PREFERENT"]
[]
["HEATING",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$631 = \"Hout\", $O$631, 0)","v":0}]
["COOLING"]
["MOISTENING"]
["SANITARY HOT WATER",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF($Q$671 = \"Hout\", $O$671, 0)","v":0}]
[]
["AUXILIARY ENERGY"]
[]
["BIOMASS CONSUMPTION",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" SUM( O1067:O1080)","v":0},{"$f":" O1081 / 3.6","v":0}]

{"sheet":"Input_FA","index":23,"n_rows":277,"n_cols":14,"rows_kept":277,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,null,null,null,"Contstant","Unit","Remark"]
[]
["Model"]
[]
[null,null,null,null,"Reference Year",2013,"year"]
[null,null,null,null,"Base Date Escalation",{"$f":" F$8","v":2013},"year"]
[null,null,null,null,"Base Date NPV Calculation ",{"$f":" F$8","v":2013},"year"]
[]
["Scenario Input"]
[]
[null,null,null,null,"Economic Scenario","Micro","Micro/Macro"]
[null,null,null,null,"Type of Building","Tertiary"]
[null,null,null,null,"Evaluation Period",20,"year","volgens eisen bestek VIPA"]
[null,null,null,null,"Price Evolution Scenario","Linear","Linear/EC 2009/EC 2006 baseline/EC 2006 medium/EC 2006 soaring"]
[null,null,null,null,"Price Evolution Scenario","High","Low/Middle/High"]
[null,null,null,null,"Actualisation Rate Scenario","Middle","Low/Middle/High"]
[null,null,null,null,"Government Support","No","Yes/No"]
[null,null,null,null,"GSC / WKC","Yes","Yes/No"]
[null,null,null,null,"ETS Carbon Price Scenario",{"$f":" IF( F$14 = \"Macro\", \"Yes\", \"No\" )","v":"No"},"Yes/No"]
[null,null,null,null,"Electricity Connection",{"$f":" Overview!H13","v":"laagspanning"},"laagspanning/middenspanning"]
[]
["Escalation"]
[]
[null,null,null,null,"Inflation",0,"%"]
[]
[null,null,null,null,"Linear Escalation Electricity",{"$f":"INDEX(E_price_escalation_scenario,MATCH($E29,INDEX(E_price_escalation_scenario,,1),0),MATCH($F$18,INDEX(E_price_escalation_scenario,1,),0))","v":0.03},"%","only used in FA if scenario \"Linear\" is chosen"]
[null,null,null,null,"Linear Escalation Gas",{"$f":"INDEX(E_price_escalation_scenario,MATCH($E30,INDEX(E_price_escalation_scenario,,1),0),MATCH($F$18,INDEX(E_price_escalation_scenario,1,),0))","v":0.03},"%","only used in FA if scenario \"Linear\" is chosen"]
[null,null,null,null,"Linear Escalation Mazout",{"$f":"INDEX(E_price_escalation_scenario,MATCH($E31,INDEX(E_price_escalation_scenario,,1),0),MATCH($F$18,INDEX(E_price_escalation_scenario,1,),0))","v":0.03},"%","only used in FA if scenario \"Linear\" is chosen"]
[null,null,null,null,"Linear Escalation Biomass",{"$f":"INDEX(E_price_escalation_scenario,MATCH($E32,INDEX(E_price_escalation_scenario,,1),0),MATCH($F$18,INDEX(E_price_escalation_scenario,1,),0))","v":0.03},"%","only used in FA if scenario \"Linear\" is chosen"]
[]
[null,null,null,null,"Escalation STDT Electricity",0,"%","Storage, Transport, Distribution, Taxation by government"]
[null,null,null,null,"Escalation STDT Gas",0,"%","Storage, Transport, Distribution, Taxation by government"]
[null,null,null,null,"Escalation STDT Mazout",0,"%","Storage, Transport, Distribution, Taxation by government"]
[null,null,null,null,"Escalation STDT Biomass",0,"%","Storage, Transport, Distribution, Taxation by government"]
[]
[null,null,null,null,"Actualisation",0.03,"%"]
[]
["Taxes"]
[null,null,null,null,null,"zie Input_Lists tabblad --> formules niet wijzigen"]
[null,null,null,null,"VAT Investments",{"$f":"INDEX(VAT_scenario,MATCH($E43,INDEX(VAT_scenario,,1),0),MATCH($F$14,INDEX(VAT_scenario,1,),0))","v":0.12},"%"]
[null,null,null,null,"VAT Maintenance",{"$f":"INDEX(VAT_scenario,MATCH($E44,INDEX(VAT_scenario,,1),0),MATCH($F$14,INDEX(VAT_scenario,1,),0))","v":0.21},"%"]
[]
[null,null,null,null,"VAT Electricity",{"$f":"INDEX(VAT_scenario,MATCH($E46,INDEX(VAT_scenario,,1),0),MATCH($F$14,INDEX(VAT_scenario,1,),0))","v":0.21},"%"]
[null,null,null,null,"VAT Gas",{"$f":"INDEX(VAT_scenario,MATCH($E47,INDEX(VAT_scenario,,1),0),MATCH($F$14,INDEX(VAT_scenario,1,),0))","v":0.21},"%"]
[null,null,null,null,"VAT Mazout",{"$f":"INDEX(VAT_scenario,MATCH($E48,INDEX(VAT_scenario,,1),0),MATCH($F$14,INDEX(VAT_scenario,1,),0))","v":0.21},"%"]
[null,null,null,null,"VAT Biomass",{"$f":"INDEX(VAT_scenario,MATCH($E49,INDEX(VAT_scenario,,1),0),MATCH($F$14,INDEX(VAT_scenario,1,),0))","v":0.06},"%"]
[]
["Energy Prices"]
[]
[null,{"$f":" \"Energy Price Reference Year \" & F8","v":"Energy Price Reference Year 2013"}]
[]
[null,null,null,null,"Electricity Purchase Price",{"$f":"INDEX(E_price_scenario,MATCH($E55,INDEX(E_price_scenario,,1),0),MATCH($F$14,INDEX(E_price_scenario,1,),0))","v":{"$error":"#DIV/0!"}},"€/kWh VAT excl"]
[null,null,null,null,"Electricity Injection Price",{"$f":"INDEX(E_price_scenario,MATCH($E56,INDEX(E_price_scenario,,1),0),MATCH($F$14,INDEX(E_price_scenario,1,),0))","v":4.079E-2},"€/kWh VAT excl",null,"BWE"]
[null,null,null,null,"Electricity Injection Tariff < 10 kWp",79.25,"€/kWp VAT excl",null,"eigenaars van PV <10kWp betalen een vergoeding (prosumentenvergoeding) - check bij EANDIS/INFRAX"]
[null,null,null,null,"Electricity Injection Tariff > 10 kWp",6.4700000000000001E-3,"€/kWh VAT excl",null,"gemiddelde injectietarief (exclusief eenmalige kosten) van toepassing voor de DNB onder EANDIS"]
[null,null,null,null,"Gas Price",{"$f":"INDEX(E_price_scenario,MATCH($E59,INDEX(E_price_scenario,,1),0),MATCH($F$14,INDEX(E_price_scenario,1,),0))","v":{"$error":"#DIV/0!"}},"€/kWh VAT excl"]
[null,null,null,null,"Mazout Price",6.2199999999999998E-2,"€/kWh VAT excl"]
[null,null,null,null,"Biomass Price",4.8000000000000001E-2,"€/kWh VAT excl"]
[]
[null,"Energy Component Energy Price"]
[]
[null,null,null,null,"Energy Component Electricity",0.44,"%","http://www.vreg.be/sites/default/files/rapporten/rapp-2014-10.pdf"]
[null,null,null,null,"Energy Component Gas",0.72899999999999998,"%","http://www.vreg.be/sites/default/files/document/reports/marktrapport_2013_0.pdf"]
[null,null,null,null,"Energy Component Mazout",0.95,"%","FOD Economie"]
[null,null,null,null,"Energy Component Biomass",0.85,"%","VREG marktrapport 2010"]
[]
["Building Specific Input"]
[]
[null,null,null,null,"Floor Surface Building",{"$f":"Etot!Af","v":0},"m²"]
[null,null,null,null,"Volume Building",{"$f":"Etot!volume","v":0},"m³"]
[]
["Ecological Input"]
[]
[null,null,null,null,"Primary Energy Factor Electricity",2.5]
[null,null,null,null,"Primary Energy Factor Electricity WKK",1.8]
[null,null,null,null,"Primary Energy Factor Gas",1]
[null,null,null,null,"Primary Energy Factor Mazout",1]
[null,null,null,null,"Primary Energy Factor Biomass",1]
[]
[null,null,null,null,"CO2eq Emission Factor Electricity",0.33300000000000002,"kg CO2eq/kWh","CO2 factor bestaande elektriciteitspark"]
[null,null,null,null,"CO2eq Emission Factor Gas",0.2016,"kg CO2eq/kWh","EPB-software Vlaanderen v1.6.3"]
[null,null,null,null,"CO2eq Emission Factor Mazout",0.26279999999999998,"kg CO2eq/kWh","EPB-software Vlaanderen v1.6.3"]
[null,null,null,null,"CO2eq Emission Factor Biomass",0,"kg CO2eq/kWh","EPB-software Vlaanderen v1.6.3"]
[]
["EPB input"]
[]
[null,"Input EPB simulation tool"]
[]
[null,null,null,null,"Gross Electricity Consumption",{"$f":" Sim!F25","v":{"$error":"#DIV/0!"}},"kWh/year"]
[null,null,null,null,"Electricity Production PV",{"$f":" Sim!F26","v":0},"kWh/year"]
[null,null,null,null,"Electricity Production Cogen",{"$f":" Sim!F27","v":0},"kWh/year"]
[null,null,null,null,"Gas Consumption Cogen",{"$f":" Sim!F28","v":0},"kWh/year"]
[null,null,null,null,"Net Electricity Consumption",{"$f":" Sim!F29","v":{"$error":"#DIV/0!"}},"kWh/year"]
[null,null,null,null,"Total Grid Electricity Consumption",{"$f":" F92 - (F249 * F93) - (F251 * F94)","v":{"$error":"#DIV/0!"}},"kWh/year"]
[null,null,null,null,"Gas Consumption",{"$f":" Sim!F30","v":{"$error":"#DIV/0!"}},"kWh/year"]
[null,null,null,null,"Mazout Consumption",{"$f":" Sim!F31","v":0},"kWh/year"]
[null,null,null,null,"Biomass Consumption",{"$f":" Sim!F32","v":0},"kWh/year"]
[]
[null,null,null,null,{"$f":" E92","v":"Gross Electricity Consumption"},{"$f":" F92 / 1000","v":{"$error":"#DIV/0!"}},"MWh/year"]
[null,null,null,null,"Electricity Production PV",{"$f":" F93 / 1000","v":0},"MWh/year"]
[null,null,null,null,"Electricity Production Cogen",{"$f":" F94 / 1000","v":0},"MWh/year"]
[null,null,null,null,"Gas Consumption Cogen",{"$f":" F95 / 1000","v":0},"MWh/year"]
[null,null,null,null,"Net Electricity Consumption",{"$f":" F96 / 1000","v":{"$error":"#DIV/0!"}},"MWh/year"]
[null,null,null,null,"Total Grid Electricity Consumption",{"$f":" F97 / 1000","v":{"$error":"#DIV/0!"}},"MWh/year"]
[null,null,null,null,"Gas Consumption",{"$f":" F98 * 3.6 / 1000","v":{"$error":"#DIV/0!"}},"GJ/year"]
[null,null,null,null,"Mazout Consumption",{"$f":" F99 * 3.6 / 44.393 / 0.87","v":0},"l/year","soortelijke massa stookolie = 0.870 kg/l / bovenste verbrandingswaarde = 44.393 MJ/kg\n"]
[null,null,null,null,"Biomass Consumption",{"$f":" F100 / 1000","v":0},"MWh/year","not used in FA"]
[]
["Technology Specific Input"]
[]
[null,"Investment Cost"]
[]
[null,null,null,null,"Building",0,"€/m³","excluding reference investment costs (insulation, windows, air tightness,...)"]
[null,null,null,null,{"$f":" Sim!M20","v":"Floor Insulation"},{"$f":" Sim!N20","v":{"$error":"#VALUE!"}},{"$f":" Sim!O20","v":"€"}]
[null,null,null,null,{"$f":" Sim!M21","v":"Facade Insulation"},{"$f":" Sim!N21","v":{"$error":"#VALUE!"}},{"$f":" Sim!O21","v":"€"}]
[null,null,null,null,{"$f":" Sim!M22","v":"Roof Insulation"},{"$f":" Sim!N22","v":{"$error":"#VALUE!"}},{"$f":" Sim!O22","v":"€"}]
[null,null,null,null,{"$f":" Sim!M23","v":"Windows"},{"$f":" Sim!N23","v":0},{"$f":" Sim!O23","v":"€"}]
[null,null,null,null,{"$f":" Sim!M24","v":"Solar Protection"},{"$f":" Sim!N24","v":0},{"$f":" Sim!O24","v":"€"}]
[null,null,null,null,{"$f":" Sim!M25","v":"Building Knots"},{"$f":" Sim!N25","v":0},{"$f":" Sim!O25","v":"€"}]
[null,null,null,null,{"$f":" Sim!M26","v":"Air Tightness"},{"$f":" Sim!N26","v":0},{"$f":" Sim!O26","v":"€"}]
[]
[null,null,null,null,"Gas Boiler",null,"€","not linked to a Sim sheet cell for the moment, but I keep it in the FA Sheet for the moment"]
[null,null,null,null,{"$f":" Sim!AA16","v":"Gas Condensation Boiler"},{"$f":" Sim!AB$16","v":15637.104752839336},{"$f":" Sim!AC16","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA17","v":"Biomass Boiler"},{"$f":" Sim!AB$17","v":0},{"$f":" Sim!AC17","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA18","v":"Heat Pump Ground-Water"},{"$f":" Sim!AB$18","v":0},{"$f":" Sim!AC18","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA19","v":"Borehole Thermal Energy Storage"},{"$f":" Sim!AB$19","v":108015.39292476153},{"$f":" Sim!AC19","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA20","v":"Heat Pump Water-Water"},{"$f":" Sim!AB$20","v":0},{"$f":" Sim!AC20","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA21","v":"Groundwater Thermal Energy Storage"},{"$f":" Sim!AB$21","v":0},{"$f":" Sim!AC21","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA22","v":"Heat Pump Air-Water"},{"$f":" Sim!AB$22","v":0},{"$f":" Sim!AC22","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA23","v":"Heat Pump Air-Air"},{"$f":" Sim!AB$23","v":0},{"$f":" Sim!AC23","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA24","v":"Cogen"},{"$f":" Sim!AB$24","v":0},{"$f":" Sim!AC24","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA25","v":"Compression Cooling Machine"},{"$f":" Sim!AB$25","v":22066.467813563086},{"$f":" Sim!AC25","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA26","v":"Heat Pump Summer Mode"},{"$f":" Sim!AB$26","v":0},{"$f":" Sim!AC26","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA27","v":"Heat Exchanger"},{"$f":" Sim!AB$27","v":0},{"$f":" Sim!AC27","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA28","v":"Heating / Cooling Regulation"},{"$f":" Sim!AB28","v":0},{"$f":" Sim!AC28","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA29","v":"Radiators"},{"$f":" Sim!AB29","v":28778.355654792071},{"$f":" Sim!AC29","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA30","v":"Floor Heating"},{"$f":" Sim!AB30","v":0},{"$f":" Sim!AC30","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA31","v":"Fan Coils"},{"$f":" Sim!AB31","v":0},{"$f":" Sim!AC31","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA32","v":"Ceiling Unit"},{"$f":" Sim!AB32","v":0},{"$f":" Sim!AC32","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA33","v":"Panel Cooling"},{"$f":" Sim!AB33","v":0},{"$f":" Sim!AC33","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA34","v":"Ventilation Air Heater"},{"$f":" Sim!AB34","v":0},{"$f":" Sim!AC34","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA35","v":"Distribution Heating and Cooling"},{"$f":" Sim!AB35","v":0},{"$f":" Sim!AC35","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA36","v":"Morecost Improved Insulation Circulation Piping"},{"$f":" Sim!AB36","v":0},{"$f":" Sim!AC36","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA39","v":"Ventilation"},{"$f":" Sim!AB39","v":1750},{"$f":" Sim!AC39","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA41","v":"LED Lighting"},{"$f":" Sim!AB41","v":0},{"$f":" Sim!AC41","v":"€"}]
[null,null,null,null,"LED learning curve",0.02,"%","3E estimation"]
[null,null,null,null,{"$f":" Sim!AA42","v":"Compact Fluo Lighting"},{"$f":" Sim!AB42","v":0},{"$f":" Sim!AC42","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA43","v":"TL Lighting"},{"$f":" Sim!AB43","v":0},{"$f":" Sim!AC43","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA44","v":"Halogeen Lighting"},{"$f":" Sim!AB44","v":0},{"$f":" Sim!AC44","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA45","v":"Lighting Regulation"},{"$f":" Sim!AB45","v":0},{"$f":" Sim!AC45","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA50","v":"Solar Thermal Installation"},{"$f":" Sim!AB50","v":0},{"$f":" Sim!AC50","v":"€"}]
[null,null,null,null,{"$f":" Sim!AA52","v":"PV Installation"},{"$f":" Sim!AB52","v":0},{"$f":" Sim!AC52","v":"€"}]
[]
[null,"Lifetime"]
[]
[null,null,null,null,"Lifetime Building",90,"year","idem residentieel"]
[]
[null,null,null,null,"Lifetime Floor Insulation",{"$f":" F159","v":90},"year","idem building"]
[null,null,null,null,"Lifetime Facade Insulation",35,"year",null,null,null,null,null,"http://www.beuth.de/de/norm/din-18960/103673486"]
[null,null,null,null,"Lifetime Roof Insulation",35,"year"]
[null,null,null,null,"Lifetime Windows",35,"year","EN15459:2007"]
[null,null,null,null,"Lifetime Solar Protection",20,"year"]
[null,null,null,null,"Lifetime Building Knots",{"$f":" F159","v":90},"year","idem building"]
[null,null,null,null,"Lifetime Air Tightness",{"$f":" F159","v":90},"year","idem building"]
[]
[null,null,null,null,{"$f":" \"Lifetime \" & E126","v":"Lifetime Gas Condensation Boiler"},20,"year","EN15459:2007 - boiler condensing, but EN15459 2nd revision, Octobre 2008 says 30 years for large boiler"]
[null,null,null,null,"Lifetime Biomass Boiler",20,"year","EN15459:2007 - boiler direct evacuation, but EN15459 2nd revision, Octobre 2008 says 30 years for large boiler"]
[null,null,null,null,"Lifetime Heat Pump Ground-Water",25,"year","EN15459 2nd revision, Octobre 2008"]
[null,null,null,null,"Lifetime Borehole Thermal Energy Storage",90,"year","idem building"]
[null,null,null,null,"Lifetime Heat Pump Water-Water",25,"year","EN15459 2nd revision, Octobre 2008"]
[null,null,null,null,"Lifetime Groundwater Thermal Energy Storage",90,"year","idem building"]
[null,null,null,null,"Lifetime Heat Pump Air-Water",15,"year","EN15459 2nd revision, Octobre 2008"]
[null,null,null,null,"Lifetime Heat Pump Air-Air",10,"year","EN15459 2nd revision, Octobre 2008"]
[null,null,null,null,"Lifetime Cogen",15,"year","EN15459 2nd revision, Octobre 2008 - combined heat and power below 5 MW"]
[null,null,null,null,"Lifetime Compression Cooling Machine",15,"year","15 in EN15459:2007, but 17 in EN15459 2nd revision, Octobre 2008 - efficient chiller in AC"]
[null,null,null,null,"Lifetime Heat Pump Summer Mode",25,"year","idem Heat Pump Ground-Water"]
[null,null,null,null,"Lifetime Heat Exchanger",25,"year","idem Heat Pump Ground-Water"]
[null,null,null,null,"Lifetime Heating / Cooling Regulation",17,"year","EN15459:2007 - control equipment: 15-20 years"]
[null,null,null,null,"Lifetime Radiators",35,"year","EN15459:2007 - radiators: 30-40 years"]
[null,null,null,null,"Lifetime Floor Heating",50,"year","EN15459:2007 - water floor heating"]
[null,null,null,null,"Lifetime Fan Coils",15,"year","EN15459:2007 - fan coil units"]
[null,null,null,null,"Lifetime Ceiling Unit",15,"year","idem fan coil"]
[null,null,null,null,"Lifetime Panel Cooling",30,"year","EN15459:2007 - cooling panels and ceilings"]
[null,null,null,null,"Lifetime Ventilation Air Heater",17,"year","EN15459:2007 - air heaters, water: 15-20 years"]
[null,null,null,null,"Lifetime Distribution Heating and Cooling",35,"year","BVA"]
[null,null,null,null,"Lifetime Morecost Improved Insulation Circulation Piping",{"$f":" F188","v":35},"year"]
[null,null,null,null,"Lifetime Ventilation",15,"year","EN15459 2nd revision, Octobre 2008 - efficient ventilation systems, but heat recovery system: 20 years according to EN15459 2nd revision, Octobre 2008"]
[null,null,null,null,"Lifetime LED Lighting",12,"year","EN15459 2nd revision, Octobre 2008 - new/renovated office lighting"]
[null,null,null,null,{"$f":" \"Lifetime \" & E150","v":"Lifetime Compact Fluo Lighting"},12,"year","EN15459 2nd revision, Octobre 2008 - new/renovated office lighting"]
[null,null,null,null,"Lifetime TL Lighting",12,"year","EN15459 2nd revision, Octobre 2008 - new/renovated office lighting"]
[null,null,null,null,"Lifetime Halogeen Lighting",12,"year","EN15459 2nd revision, Octobre 2008 - new/renovated office lighting"]
[null,null,null,null,"Lifetime Lighting Regulation",10,"year","EN15459 2nd revision, Octobre 2008 - motion detection light controls"]
[null,null,null,null,{"$f":" \"Lifetime \" & E154","v":"Lifetime Solar Thermal Installation"},25,"year","3E quick scan solaire thermique"]
[null,null,null,null,{"$f":" \"Lifetime \" & E155","v":"Lifetime PV Installation"},25,"year","3E - but 23 years according to EN15459 2nd revision, Octobre 2008"]
[]
[null,"Maintenance"]
[]
[null,null,null,null,{"$f":"$B$199&\" \"&E117","v":"Maintenance Floor Insulation"},0,"%","NA"]
[null,null,null,null,"Maintenance Facade Insulation",0,"%","NA"]
[null,null,null,null,"Maintenance Roof Insulation",0,"%","NA"]
[null,null,null,null,"Maintenance Windows",0,"%","NA"]
[null,null,null,null,"Maintenance Solar Protection",0,"%","NA"]
[null,null,null,null,"Maintenance Building Knots",0,"%","NA"]
[null,null,null,null,"Maintenance Air Tightness",0,"%","NA"]
[]
[null,null,null,null,{"$f":" \"Maintenance \" & E126","v":"Maintenance Gas Condensation Boiler"},0.02,"%","EN15459:2007 - boiler condensing: 1-2%"]
[null,null,null,null,"Maintenance Biomass Boiler",0.02,"%","EN15459:2007 - boiler direct evacuation: 1-2%"]
[null,null,null,null,"Maintenance Heat Pump Ground-Water",0.02,"%","EN15459:2007 - heat pumps: 2-4%"]
[null,null,null,null,"Maintenance Borehole Thermal Energy Storage",0,"%","assumed included in maintenance HP"]
[null,null,null,null,"Maintenance Heat Pump Water-Water",0.02,"%","EN15459:2007 - heat pumps: 2-4%"]
[null,null,null,null,"Maintenance Groundwater Thermal Energy Storage",0,"%","assumed included in maintenance HP"]
[null,null,null,null,"Maintenance Heat Pump Air-Water",0.03,"%","EN15459:2007 - heat pumps: 2-4%"]
[null,null,null,null,"Maintenance Heat Pump Air-Air",0.03,"%","EN15459:2007 - heat pumps: 2-4%"]
[null,null,null,null,"Maintenance Cogen",7.4999999999999997E-2,"%","PR105745 - DenderDevelopment"]
[null,null,null,null,"Maintenance Compression Cooling Machine",0.04,"%","EN15459:2007 "]
[null,null,null,null,"Maintenance Heat Pump Summer Mode",0.02,"%","idem Heat Pump Ground-Water"]
[null,null,null,null,"Maintenance Heat Exchanger",0.02,"%","idem Heat Pump Ground-Water"]
[null,null,null,null,"Maintenance Heating / Cooling Regulation",0.03,"%","EN15459:2007 - control equipment: 2-4%"]
[null,null,null,null,"Maintenance Radiators",0.01,"%","afwijkend van EN15459:2007 - radiators: 1-2%"]
[null,null,null,null,"Maintenance Floor Heating",5.0000000000000001E-3,"%","afwijkend van EN15459:2007 - water floor heating: 2%"]
[null,null,null,null,"Maintenance Fan Coils",0.04,"%","EN15459:2007 - fan coil units"]
[null,null,null,null,"Maintenance Ceiling Unit",0.04,"%","BVA"]
[null,null,null,null,"Maintenance Panel Cooling",0.02,"%","EN15459:2007 - cooling panels and ceilings"]
[null,null,null,null,"Maintenance Ventilation Air Heater",0.03,"%","EN15459:2007 - air heaters, water: 2-4%"]
[null,null,null,null,"Maintenance Distribution Heating and Cooling",0,"%","assumed included in emission system"]
[null,null,null,null,"Maintenance Morecost Improved Insulation Circulation Piping",{"$f":" F228","v":0},"%","assumed included in emission system"]
[null,null,null,null,"Maintenance Ventilation",0.04,"%","BVA"]
[null,null,null,null,"Maintenance LED Lighting",0.01,"%","vs. Ingenium levensduur",null,50000,"uur"]
[null,null,null,null,{"$f":" \"Maintenance \" & E150","v":"Maintenance Compact Fluo Lighting"},0.05,"%","vs. Ingenium levensduur",null,10000,"uur"]
[null,null,null,null,"Maintenance TL Lighting",0.05,"%","vs. Ingenium levensduur",null,20000,"uur","maar opgetrokken van 2.5% naar 5% omwille van kosten vervanging ballast"]
[null,null,null,null,"Maintenance Halogeen Lighting",0.1,"%","vs. Ingenium levensduur",null,5000,"uur"]
[null,null,null,null,"Maintenance Lighting Regulation",0,"%"]
[null,null,null,null,{"$f":" \"Maintenance \" & E154","v":"Maintenance Solar Thermal Installation"},2.5000000000000001E-3,"%","3E quick scan solaire thermique"]
[null,null,null,null,{"$f":" \"Maintenance \" & E155","v":"Maintenance PV Installation"},1.55E-2,"%","Ikaros, to check with JCR"]
[]
[null,"Other"]
[]
[null,null,null,null,"E-level",{"$f":" Sim!F$49","v":{"$error":"#DIV/0!"}},"-"]
[null,null,null,null,"Property Tax",0,"€"]
[]
[null,null,null,null,"U Floor (W/m²K)",{"$f":" Sim!J$16","v":{"$error":"#DIV/0!"}},"W/m²K"]
[null,null,null,null,"U Facade (W/m²K)",{"$f":" Sim!J$24","v":1.6436831428227032},"W/m²K"]
[null,null,null,null,"U Roof (W/m²K)",{"$f":" Sim!J$47","v":2.4672062517443485},"W/m²K"]
[null,null,null,null,"U Window (W/m²K)",{"$f":" Sim!J$39","v":1.91},"W/m²K"]
[]
[null,null,null,null,"Yearly Average PV Electricity self-consumption ",{"$f":" 5 / 7","v":0.7142857142857143},"%",null,null,null,null,null,null,"in realiteit zal dit evenwel afhangen van de ratio PV vermogen / elektrisch vermogen nodig tijdens piekmomenten. "]
[null,null,null,null,"Degression PV production",0,"[%/year]"]
[null,null,null,null,"Yearly Average WKK Electricity self-consumption ",{"$f":" 10/12","v":0.83333333333333337},"%","WKK draait 10/12, voorverwarming gebouw voor openingsuren",null,null,null,null,null,"in realiteit zal de WKK evt. ook draaien bij momenten van injectie en dit om afbetalingsredenen"]
[null,null,null,null,"ηE WKK",{"$f":" IFERROR('EPU-WKK'!B22, 'EPU-WKK_sww'!B22)","v":{"$error":"#NUM!"}},"%","EPB WKK rekenblad"]
[null,null,null,null,"ηQ WKK",{"$f":" IFERROR('EPU-WKK'!B23, 'EPU-WKK_sww'!B23)","v":{"$error":"#NUM!"}},"%","EPB WKK rekenblad"]
[null,null,null,null,"ηE (WKB)",0.5,"%"]
[null,null,null,null,"ηQ (WKB)",0.9,"%"]
[null,null,null,null,"WKK Relative Primary Energy Saving (RPE)",{"$f":"IF(ISERROR(1/(F252/F254+F253/F255)), 0, (1-1/(F252/F254+F253/F255)) * 1)","v":0},"%"]
[]
[null,null,null,null,"PV Power",{"$f":" Lists!$H$573","v":0},"kWp"]
[]
["Government Support"]
[]
[null,"Government support"]
[]
[null,null,null,null,"Increased Investment Deduction Percentage",{"$f":" 0.155 * 0.3399","v":5.2684499999999995E-2},"%"]
[]
[null,"Green Certificates"]
[]
[null,null,null,null,"PV Banding Factor",{"$f":" IF(F258 <=10, 0.23, IF(F258 <= 250, 0.63, IF(F258 <= 750, 0.49, 0)))","v":0.23},null,"10 kW <= P < 250 kW",null,"http://www2.vlaanderen.be/economie/energiesparen/milieuvriendelijke/monitoring_evaluatie/2013/VEA_Rapport_stakeholderoverleg_jan2013.pdf"]
[null,null,null,null,"PV GC period",15,"year"]
[null,null,null,null,"PV Minimum Price/GC",93,"€/GC"]
[null,null,null,null,"PV Installation Year",{"$f":" Sim!X128","v":2014}]
[]
[null,"Cogen Certificates"]
[]
[null,null,null,null,"WKK Banding Factor ",1]
[null,null,null,null,"WKK WKC period",10,"year"]
[null,null,null,null,"WKC Minimum Price",31,"€/WKC"]

{"sheet":"Input_Lists","index":24,"n_rows":76,"n_cols":41,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,"Remark"]
[]
["General"]
[]
[null,"Micro vs Macro"]
[null,null,null,null,null,null,null,null,null,"Bron"]
[null,null,null,null,null,"Micro","Macro"]
[null,null,null,null,"Electricity Purchase Price",{"$f":" IF(Input_FA!$F$107 < 20, 0.1778, IF(Input_FA!$F$107 < 500, 0.1444, IF(Input_FA!$F$107 < 2000, 0.1086, IF(Input_FA!$F$107 > 20000, 0.0784,  0.1086 - ((0.1086 - 0.0784) / (20000 - 2000) * (Input_FA!$F$107 - 2000))))))","v":{"$error":"#DIV/0!"}},null,"€/kWh VAT excl",null,"European Commission, „Eurostat,” 2014-S2 [Online]. Available: http://epp.eurostat.ec.europa.eu/portal/page/portal/energy/data/main_tables [geopend juli 2015]. "]
[null,null,null,null,"Electricity Injection Price",4.079E-2,null,"€/kWh VAT excl",null,"o.b.v. spotmarket data 2014"]
[null,null,null,null,"Electricity Injection Tariff > 10 kWp",{"$f":" IF(Input_FA!$F$23 = \"laagspanning\", 0.00647, 0.00357)","v":6.4700000000000001E-3},null,"€/kWh VAT excl",null,"gemiddelde injectietarief (exclusief eenmalige kosten) van toepassing voor de DNB onder EANDIS (2014)"]
[null,null,null,null,"Gas Price",{"$f":" IF(Input_FA!$F$108 < 1000, 0.049, IF(Input_FA!$F$108 > 10000, 0.0293, 0.049 - ((0.049 - 0.0293) / (10000 - 1000) * (Input_FA!$F$108 - 1000))))","v":{"$error":"#DIV/0!"}},null,"€/kWh VAT excl",null,"European Commission, „Eurostat,” 2014-S2 [Online]. Available: http://epp.eurostat.ec.europa.eu/portal/page/portal/energy/data/main_tables [geopend juli 2015]."]
[null,null,null,null,"Mazout Price",{"$f":" IF( Input_FA!$F$109  < 2000, 0.0622, 0.0601)","v":6.2199999999999998E-2},null,"€/kWh VAT excl",null,"FOD Economie, „be.STAT,” [Online]. Available: http://economie.fgov.be/nl/statistieken/cijfers/energie/prijzen/gemid_24/. [Geopend juli 2015]."]
[null,null,null,null,"Biomass Price",{"$f":" 0.048","v":4.8000000000000001E-2},null,"€/kWh VAT excl",null,"https://solutions.lampiris.be/nl/pellets"]
[]
[null,"VAT scenario"]
[]
[null,null,null,null,null,"Micro","Macro"]
[null,null,null,null,"VAT Investments",0.12,0]
[null,null,null,null,"VAT Maintenance",0.21,0]
[null,null,null,null,"VAT Electricity",0.21,0]
[null,null,null,null,"VAT Gas",0.21,0]
[null,null,null,null,"VAT Mazout",0.21,0]
[null,null,null,null,"VAT Biomass",0.06,0]
[]
[null,"Energy price scenario"]
[]
[null,null,"Linear Energy Price Scenario"]
[null,null,null,null,null,"Low","Middle","High"]
[null,null,null,null,"Linear Escalation Electricity",0,1.7500000000000002E-2,0.03]
[null,null,null,null,"Linear Escalation Gas",0,1.7500000000000002E-2,0.03]
[null,null,null,null,"Linear Escalation Mazout",0,1.7500000000000002E-2,0.03]
[null,null,null,null,"Linear Escalation Biomass",0,1.7500000000000002E-2,0.03]
[]
[null,null,"European Commission, EU Energy trends to 2030, 2009 update",null,null,null,null,"http://ec.europa.eu/energy/observatory/trends_2030/doc/trends_to_2030_update_2009.pdf"]
[]
[null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,"Escalation Electricity EC 2009",2.3622047244094488E-2,2.3076923076923078E-2,2.2556390977443608E-2,2.2058823529411766E-2,1.870503597122564E-2,1.8361581920900052E-2,1.803051317614679E-2,1.7711171662127798E-2,1.7402945113784773E-2,9.2105263157870806E-3,9.1264667535860128E-3,9.0439276485794143E-3,8.9628681177982873E-3,8.8832487309650487E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"http://ec.europa.eu/energy/observatory/trends_2030/doc/trends_to_2030_update_2009.pdf"]
[null,null,null,null,"Escalation Gas EC 2009",3.0927835051546393E-2,0.03,2.9126213592233011E-2,2.8301886792452831E-2,2.7522935779816515E-2,2.6785714285714284E-2,2.6086956521739129E-2,2.5423728813559324E-2,2.4793388429752067E-2,2.4193548387096774E-2,2.3622047244094488E-2,2.3076923076923078E-2,2.2556390977443608E-2,2.2058823529411766E-2,2.1582733812949641E-2,2.1126760563380281E-2,2.0689655172413793E-2,2.0270270270270271E-2,1.9867549668874173E-2,1.948051948051948E-2,1.9108280254777069E-2,1.8749999999999999E-2,1.8404907975460124E-2,1.8072289156626505E-2,1.7751479289940829E-2,1.7441860465116279E-2,1.7142857142857144E-2,1.6853932584269662E-2,1.6574585635359115E-2,1.6304347826086956E-2,1.6042780748663103E-2,1.5789473684210527E-2,1.5544041450777202E-2,1.5306122448979591E-2]
[null,null,null,null,"Escalation Mazout EC 2009",1.7543859649124801E-2,1.7241379310346753E-2,1.6949152542368961E-2,1.6666666666668561E-2,1.6393442622952652E-2,1.6129032258060789E-2,1.5873015873017676E-2,1.5625000000001749E-2,1.5384615384611833E-2,2.0454545454547522E-2,2.0044543429841018E-2,1.9650655021836067E-2,1.9271948608138974E-2,1.8907563025207165E-2,1.8556701030929712E-2,1.8218623481778582E-2,1.7892644135190691E-2,1.7578125000001762E-2,1.7274472168903286E-2,1.6981132075473415E-2,1.6697588126156994E-2,1.642335766423525E-2,1.61579892280088E-2,1.5901060070668931E-2,1.5652173913045062E-2,1.5410958904107229E-2,1.5177065767286536E-2,1.495016611295831E-2,1.4729950900161401E-2,1.4516129032259531E-2,1.4308426073129765E-2,1.4106583072101749E-2,1.3910355486863838E-2,1.3719512195119844E-2]
[null,null,null,null,"Escalation Biomass EC 2009",{"$f":" F41","v":1.7543859649124801E-2},{"$f":" G41","v":1.7241379310346753E-2},1.6949152542368961E-2,1.6666666666668561E-2,1.6393442622952652E-2,1.6129032258060789E-2,1.5873015873017676E-2,1.5625000000001749E-2,1.5384615384611833E-2,2.0454545454547522E-2,2.0044543429841018E-2,1.9650655021836067E-2,1.9271948608138974E-2,1.8907563025207165E-2,1.8556701030929712E-2,1.8218623481778582E-2,1.7892644135190691E-2,1.7578125000001762E-2,1.7274472168903286E-2,1.6981132075473415E-2,1.6697588126156994E-2,1.642335766423525E-2,1.61579892280088E-2,1.5901060070668931E-2,1.5652173913045062E-2,1.5410958904107229E-2,1.5177065767286536E-2,1.495016611295831E-2,1.4729950900161401E-2,1.4516129032259531E-2,1.4308426073129765E-2,1.4106583072101749E-2,1.3910355486863838E-2,1.3719512195119844E-2]
[]
[null,null,"European Commission, European Energy & Transport, Scenarios for High Oil & Gas, 2006"]
[]
[null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,"Escalation Electricity EC 2006 baseline",{"$f":" F48","v":9.0616778719689803E-3},{"$f":" G48","v":8.9803012746218006E-3},8.9003732414602004E-3,8.8218554353996746E-3,8.7447108603683696E-3,8.6689038031304393E-3,8.5943997782106651E-3,8.521165475534484E-3,8.4491687108188863E-3,2.0810810810810321E-2,2.0386550172093783E-2,1.9979242345614493E-2,1.9587891121851511E-2,1.9211576846306967E-2,1.8849449204405962E-2,1.8500720807303792E-2,1.8164661476763013E-2,1.78405931417976E-2,1.7527885272027529E-2,1.7225950782998309E-2,1.6934242357598005E-2,1.66522491349477E-2,1.6379493724739035E-2,1.6115529510254967E-2,1.5859938208032595E-2,1.5612327656122927E-2,1.5372329806348235E-2,1.5139598898937933E-2,1.4913809800503264E-2,1.4694656488549309E-2,1.4481850667673714E-2,1.4275120504263645E-2,1.4074209468104209E-2,1.3878875270367368E-2]
[null,null,null,null,"Escalation Gas EC 2006 baseline",9.0616778719689803E-3,8.9803012746218006E-3,8.9003732414602004E-3,8.8218554353996746E-3,8.7447108603683696E-3,8.6689038031304393E-3,8.5943997782106651E-3,8.521165475534484E-3,8.4491687108188863E-3,2.0810810810810321E-2,2.0386550172093783E-2,1.9979242345614493E-2,1.9587891121851511E-2,1.9211576846306967E-2,1.8849449204405962E-2,1.8500720807303792E-2,1.8164661476763013E-2,1.78405931417976E-2,1.7527885272027529E-2,1.7225950782998309E-2,1.6934242357598005E-2,1.66522491349477E-2,1.6379493724739035E-2,1.6115529510254967E-2,1.5859938208032595E-2,1.5612327656122927E-2,1.5372329806348235E-2,1.5139598898937933E-2,1.4913809800503264E-2,1.4694656488549309E-2,1.4481850667673714E-2,1.4275120504263645E-2,1.4074209468104209E-2,1.3878875270367368E-2]
[null,null,null,null,"Escalation Mazout EC 2006 baseline",7.7864293659626977E-3,7.7262693156737988E-3,7.6670317634178076E-3,7.6086956521744077E-3,7.5512405609473327E-3,7.4946466809426822E-3,7.4388947927741351E-3,7.3839662447262215E-3,7.3298429319372024E-3,1.9750519750514048E-2,1.9367991845057102E-2,1.9000000000000995E-2,1.8645731108931283E-2,1.830443159923021E-2,1.7975402081358935E-2,1.7657992565056697E-2,1.7351598173516884E-2,1.7055655296230675E-2,1.6769638128863902E-2,1.6493055555550792E-2,1.6225448334757472E-2,1.5966386554622673E-2,1.5715467328371355E-2,1.5472312703583837E-2,1.5236567762627417E-2,1.5007898894155601E-2,1.4785992217899592E-2,1.4570552147240002E-2,1.4361300075586506E-2,1.4157973174363925E-2,1.3960323291698006E-2,1.376811594202969E-2,1.3581129378127919E-2,1.3399153737659342E-2]
[null,null,null,null,"Escalation Biomass EC 2006 baseline",{"$f":" F49","v":7.7864293659626977E-3},{"$f":" G49","v":7.7262693156737988E-3},7.6670317634178076E-3,7.6086956521744077E-3,7.5512405609473327E-3,7.4946466809426822E-3,7.4388947927741351E-3,7.3839662447262215E-3,7.3298429319372024E-3,1.9750519750514048E-2,1.9367991845057102E-2,1.9000000000000995E-2,1.8645731108931283E-2,1.830443159923021E-2,1.7975402081358935E-2,1.7657992565056697E-2,1.7351598173516884E-2,1.7055655296230675E-2,1.6769638128863902E-2,1.6493055555550792E-2,1.6225448334757472E-2,1.5966386554622673E-2,1.5715467328371355E-2,1.5472312703583837E-2,1.5236567762627417E-2,1.5007898894155601E-2,1.4785992217899592E-2,1.4570552147240002E-2,1.4361300075586506E-2,1.4157973174363925E-2,1.3960323291698006E-2,1.376811594202969E-2,1.3581129378127919E-2,1.3399153737659342E-2]
[]
[null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,"Escalation Electricity EC 2006 medium gas and soaring oil",{"$f":" F54","v":2.9861208467686966E-2},{"$f":" G54","v":2.8995371630820964E-2},2.8178330466994379E-2,2.7406073082862869E-2,2.6675015654353155E-2,2.5981946816297841E-2,2.5323980501725057E-2,2.4698515769934863E-2,2.4103202444269681E-2,2.3535911602211152E-2,2.2994710137105762E-2,2.247783875052875E-2,2.1983692847560139E-2,2.1510805897799433E-2,2.1057834898666312E-2,2.0623547637491243E-2,2.0206811497952604E-2,1.9806583596802211E-2,1.94219020698452E-2,1.9051878354206565E-2,1.8695690336172244E-2,1.8352576253662777E-2,1.8021829257975294E-2,1.7702792553192306E-2,1.7394855042868002E-2,1.7097447423343317E-2,1.6810038670981835E-2,1.653213287798903E-2,1.6263266396885585E-2,1.6003005259204381E-2,1.5750942838128387E-2,1.5506697728597118E-2,1.5269911821630146E-2,1.5040248552465123E-2]
[null,null,null,null,"Escalation Gas EC 2006 medium gas and soaring oil",2.9861208467686966E-2,2.8995371630820964E-2,2.8178330466994379E-2,2.7406073082862869E-2,2.6675015654353155E-2,2.5981946816297841E-2,2.5323980501725057E-2,2.4698515769934863E-2,2.4103202444269681E-2,2.3535911602211152E-2,2.2994710137105762E-2,2.247783875052875E-2,2.1983692847560139E-2,2.1510805897799433E-2,2.1057834898666312E-2,2.0623547637491243E-2,2.0206811497952604E-2,1.9806583596802211E-2,1.94219020698452E-2,1.9051878354206565E-2,1.8695690336172244E-2,1.8352576253662777E-2,1.8021829257975294E-2,1.7702792553192306E-2,1.7394855042868002E-2,1.7097447423343317E-2,1.6810038670981835E-2,1.653213287798903E-2,1.6263266396885585E-2,1.6003005259204381E-2,1.5750942838128387E-2,1.5506697728597118E-2,1.5269911821630146E-2,1.5040248552465123E-2]
[null,null,null,null,"Escalation Mazout EC 2006 medium gas and soaring oil",2.871489094617825E-2,2.7913361805978362E-2,2.71553642973794E-2,2.643744582490512E-2,2.5756509500350938E-2,2.5109769484082545E-2,2.4494712889839881E-2,2.3909067154428261E-2,2.3350771979078668E-2,2.2817955112218596E-2,2.2308911373886783E-2,2.182208442642421E-2,2.1356050881082222E-2,2.090950639853676E-2,2.0481253497481124E-2,2.0070190831326985E-2,1.9675303730780903E-2,1.9295655841416421E-2,1.8930381710979511E-2,1.8578680203040331E-2,1.8239808631515367E-2,1.7913077525454117E-2,1.7597845946724984E-2,1.7293517293516653E-2,1.6999535531815452E-2,1.6715381804895273E-2,1.6440571377234172E-2,1.6174650875025558E-2,1.5917195790205535E-2,1.5667808219177497E-2,1.5426114810755565E-2,1.519176490121147E-2,1.4964428816746542E-2,1.4743796326139142E-2]
[null,null,null,null,"Escalation Biomass EC 2006 medium gas and soaring oil",{"$f":" F55","v":2.871489094617825E-2},{"$f":" G55","v":2.7913361805978362E-2},2.71553642973794E-2,2.643744582490512E-2,2.5756509500350938E-2,2.5109769484082545E-2,2.4494712889839881E-2,2.3909067154428261E-2,2.3350771979078668E-2,2.2817955112218596E-2,2.2308911373886783E-2,2.182208442642421E-2,2.1356050881082222E-2,2.090950639853676E-2,2.0481253497481124E-2,2.0070190831326985E-2,1.9675303730780903E-2,1.9295655841416421E-2,1.8930381710979511E-2,1.8578680203040331E-2,1.8239808631515367E-2,1.7913077525454117E-2,1.7597845946724984E-2,1.7293517293516653E-2,1.6999535531815452E-2,1.6715381804895273E-2,1.6440571377234172E-2,1.6174650875025558E-2,1.5917195790205535E-2,1.5667808219177497E-2,1.5426114810755565E-2,1.519176490121147E-2,1.4964428816746542E-2,1.4743796326139142E-2]
[]
[null,null,null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
[null,null,null,null,"Escalation Electricity EC 2006 soaring gas and oil",{"$f":" F60","v":4.7249190938518391E-2},{"$f":" G60","v":4.5117428924593465E-2},4.3169722057949479E-2,4.1383219954654799E-2,3.9738704409358977E-2,3.821989528796383E-2,3.6812909732724317E-2,3.5505836575871884E-2,3.4288398309070475E-2,3.3151680290641451E-2,3.2087912087916885E-2,3.1090289608173928E-2,3.0152829409331935E-2,2.9270248596636336E-2,2.8437865212307175E-2,2.7651515151519285E-2,2.6907482491703806E-2,2.6202440775302451E-2,2.5533403287864156E-2,2.489768076398367E-2,2.4292845257907127E-2,2.3716699155293199E-2,2.3167248492539715E-2,2.2642679900747826E-2,2.2141340612675937E-2,2.1661721068252496E-2,2.1202439732788989E-2,2.0762229806596318E-2,2.0339927556425462E-2,1.9934462042597644E-2,1.9544846050873071E-2,1.9170168067224925E-2,1.880958515846242E-2,1.8462316641378599E-2]
[null,null,null,null,"Escalation Gas EC 2006 soaring gas and oil",4.7249190938518391E-2,4.5117428924593465E-2,4.3169722057949479E-2,4.1383219954654799E-2,3.9738704409358977E-2,3.821989528796383E-2,3.6812909732724317E-2,3.5505836575871884E-2,3.4288398309070475E-2,3.3151680290641451E-2,3.2087912087916885E-2,3.1090289608173928E-2,3.0152829409331935E-2,2.9270248596636336E-2,2.8437865212307175E-2,2.7651515151519285E-2,2.6907482491703806E-2,2.6202440775302451E-2,2.5533403287864156E-2,2.489768076398367E-2,2.4292845257907127E-2,2.3716699155293199E-2,2.3167248492539715E-2,2.2642679900747826E-2,2.2141340612675937E-2,2.1661721068252496E-2,2.1202439732788989E-2,2.0762229806596318E-2,2.0339927556425462E-2,1.9934462042597644E-2,1.9544846050873071E-2,1.9170168067224925E-2,1.880958515846242E-2,1.8462316641378599E-2]
[null,null,null,null,"Escalation Mazout EC 2006 soaring gas and oil",2.871489094617825E-2,2.7913361805978362E-2,2.71553642973794E-2,2.643744582490512E-2,2.5756509500350938E-2,2.5109769484082545E-2,2.4494712889839881E-2,2.3909067154428261E-2,2.3350771979078668E-2,2.2817955112218596E-2,2.2308911373886783E-2,2.182208442642421E-2,2.1356050881082222E-2,2.090950639853676E-2,2.0481253497481124E-2,2.0070190831326985E-2,1.9675303730780903E-2,1.9295655841416421E-2,1.8930381710979511E-2,1.8578680203040331E-2,1.8239808631515367E-2,1.7913077525454117E-2,1.7597845946724984E-2,1.7293517293516653E-2,1.6999535531815452E-2,1.6715381804895273E-2,1.6440571377234172E-2,1.6174650875025558E-2,1.5917195790205535E-2,1.5667808219177497E-2,1.5426114810755565E-2,1.519176490121147E-2,1.4964428816746542E-2,1.4743796326139142E-2]
[null,null,null,null,"Escalation Biomass EC 2006 soaring gas and oil",{"$f":" F61","v":2.871489094617825E-2},{"$f":" G61","v":2.7913361805978362E-2},2.71553642973794E-2,2.643744582490512E-2,2.5756509500350938E-2,2.5109769484082545E-2,2.4494712889839881E-2,2.3909067154428261E-2,2.3350771979078668E-2,2.2817955112218596E-2,2.2308911373886783E-2,2.182208442642421E-2,2.1356050881082222E-2,2.090950639853676E-2,2.0481253497481124E-2,2.0070190831326985E-2,1.9675303730780903E-2,1.9295655841416421E-2,1.8930381710979511E-2,1.8578680203040331E-2,1.8239808631515367E-2,1.7913077525454117E-2,1.7597845946724984E-2,1.7293517293516653E-2,1.6999535531815452E-2,1.6715381804895273E-2,1.6440571377234172E-2,1.6174650875025558E-2,1.5917195790205535E-2,1.5667808219177497E-2,1.5426114810755565E-2,1.519176490121147E-2,1.4964428816746542E-2,1.4743796326139142E-2]
[]
[]
[]
[]
[null,"Actualisation rate scenario"]
[]
[null,null,null,null,null,"Low","Middle","High"]
[null,null,null,null,"Residential"]
[null,null,null,null,"Tertiary",0.02,0.04,0.06]
[]
[null,"Carbon Cost scenario"]
[]
[null,null,null,null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,"Carbon Cost [€/ton CO2eq.]",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]

{"sheet":"FA","index":25,"n_rows":2330,"n_cols":40,"rows_kept":2330,"cut":false,"hidden":true,"merged":[]}
[]
[2020,null,null,null,{"$f":" Overview!H11 & \" \" & Overview!H12","v":" "}]
[null,null,null,null,null,null,null,null,null,"Year"]
[null,null,null,null,null,"Constant","Unit","Total",null,{"$f":" J17","v":2013},{"$f":" K17","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":" AJ17","v":2039},2040,2041,2042,2043]
[]
["Model"]
[]
[null,"Model"]
[null,null,null,null,{"$f":" Input_FA!E$16","v":"Evaluation Period"},{"$f":" Input_FA!F$16","v":20},{"$f":" Input_FA!G$16","v":"year"}]
[null,null,null,null,"Evaluation Start",null,"flag",null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Evaluation After Start Flag",null,"flag",null,null,{"$f":" IF( J10 = 0, 1, 0)","v":0},{"$f":" IF( K10 = 0, 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Evaluation Period Flag",null,"flag",{"$f":" SUM(J12:AN12)","v":20},null,{"$f":" IF( AND( J10 <> 1, SUM( $J11:J11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( K10 <> 1, SUM( $J11:K11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( L10 <> 1, SUM( $J11:L11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( M10 <> 1, SUM( $J11:M11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( N10 <> 1, SUM( $J11:N11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( O10 <> 1, SUM( $J11:O11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( P10 <> 1, SUM( $J11:P11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( Q10 <> 1, SUM( $J11:Q11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( R10 <> 1, SUM( $J11:R11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( S10 <> 1, SUM( $J11:S11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( T10 <> 1, SUM( $J11:T11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( U10 <> 1, SUM( $J11:U11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( V10 <> 1, SUM( $J11:V11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( W10 <> 1, SUM( $J11:W11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( X10 <> 1, SUM( $J11:X11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( Y10 <> 1, SUM( $J11:Y11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( Z10 <> 1, SUM( $J11:Z11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( AA10 <> 1, SUM( $J11:AA11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( AB10 <> 1, SUM( $J11:AB11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( AC10 <> 1, SUM( $J11:AC11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( AD10 <> 1, SUM( $J11:AD11) <= $F9), 1, 0)","v":1},{"$f":" IF( AND( AE10 <> 1, SUM( $J11:AE11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( AF10 <> 1, SUM( $J11:AF11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( AG10 <> 1, SUM( $J11:AG11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( AH10 <> 1, SUM( $J11:AH11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( AI10 <> 1, SUM( $J11:AI11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( AJ10 <> 1, SUM( $J11:AJ11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( AK10 <> 1, SUM( $J11:AK11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( AL10 <> 1, SUM( $J11:AL11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( AM10 <> 1, SUM( $J11:AM11) <= $F9), 1, 0)","v":0},{"$f":" IF( AND( AN10 <> 1, SUM( $J11:AN11) <= $F9), 1, 0)","v":0}]
[null,null,null,null,"Evaluation Period Counter",null,"counter",{"$f":" MAX(J13:AN13)","v":20},null,{"$f":" IF( SUM( $J11:J11 ) > $F9, 0,  I13 + J12)","v":0},{"$f":" IF( SUM( $J11:K11 ) > $F9, 0,  J13 + K12)","v":1},{"$f":" IF( SUM( $J11:L11 ) > $F9, 0,  K13 + L12)","v":2},{"$f":" IF( SUM( $J11:M11 ) > $F9, 0,  L13 + M12)","v":3},{"$f":" IF( SUM( $J11:N11 ) > $F9, 0,  M13 + N12)","v":4},{"$f":" IF( SUM( $J11:O11 ) > $F9, 0,  N13 + O12)","v":5},{"$f":" IF( SUM( $J11:P11 ) > $F9, 0,  O13 + P12)","v":6},{"$f":" IF( SUM( $J11:Q11 ) > $F9, 0,  P13 + Q12)","v":7},{"$f":" IF( SUM( $J11:R11 ) > $F9, 0,  Q13 + R12)","v":8},{"$f":" IF( SUM( $J11:S11 ) > $F9, 0,  R13 + S12)","v":9},{"$f":" IF( SUM( $J11:T11 ) > $F9, 0,  S13 + T12)","v":10},{"$f":" IF( SUM( $J11:U11 ) > $F9, 0,  T13 + U12)","v":11},{"$f":" IF( SUM( $J11:V11 ) > $F9, 0,  U13 + V12)","v":12},{"$f":" IF( SUM( $J11:W11 ) > $F9, 0,  V13 + W12)","v":13},{"$f":" IF( SUM( $J11:X11 ) > $F9, 0,  W13 + X12)","v":14},{"$f":" IF( SUM( $J11:Y11 ) > $F9, 0,  X13 + Y12)","v":15},{"$f":" IF( SUM( $J11:Z11 ) > $F9, 0,  Y13 + Z12)","v":16},{"$f":" IF( SUM( $J11:AA11 ) > $F9, 0,  Z13 + AA12)","v":17},{"$f":" IF( SUM( $J11:AB11 ) > $F9, 0,  AA13 + AB12)","v":18},{"$f":" IF( SUM( $J11:AC11 ) > $F9, 0,  AB13 + AC12)","v":19},{"$f":" IF( SUM( $J11:AD11 ) > $F9, 0,  AC13 + AD12)","v":20},{"$f":" IF( SUM( $J11:AE11 ) > $F9, 0,  AD13 + AE12)","v":0},{"$f":" IF( SUM( $J11:AF11 ) > $F9, 0,  AE13 + AF12)","v":0},{"$f":" IF( SUM( $J11:AG11 ) > $F9, 0,  AF13 + AG12)","v":0},{"$f":" IF( SUM( $J11:AH11 ) > $F9, 0,  AG13 + AH12)","v":0},{"$f":" IF( SUM( $J11:AI11 ) > $F9, 0,  AH13 + AI12)","v":0},{"$f":" IF( SUM( $J11:AJ11 ) > $F9, 0,  AI13 + AJ12)","v":0},{"$f":" IF( SUM( $J11:AK11 ) > $F9, 0,  AJ13 + AK12)","v":0},{"$f":" IF( SUM( $J11:AL11 ) > $F9, 0,  AK13 + AL12)","v":0},{"$f":" IF( SUM( $J11:AM11 ) > $F9, 0,  AL13 + AM12)","v":0},{"$f":" IF( SUM( $J11:AN11 ) > $F9, 0,  AM13 + AN12)","v":0}]
[null,null,null,null,"Evaluation Stop",null,"flag",null,null,{"$f":" IF( J13 = $F9, 1, 0)","v":0},{"$f":" IF( K13 = $F9, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,{"$f":" IF( AJ13 = $F9, 1, 0)","v":0},{"$f":" IF( AK13 = $F9, 1, 0)","v":0},{"$f":" IF( AL13 = $F9, 1, 0)","v":0},{"$f":" IF( AM13 = $F9, 1, 0)","v":0},{"$f":" IF( AN13 = $F9, 1, 0)","v":0}]
[]
[null,null,null,null,{"$f":"Input_FA!E$8","v":"Reference Year"},{"$f":"Input_FA!F$8","v":2013},{"$f":"Input_FA!G$8","v":"year"}]
[null,null,null,null,"Evaluation Year",null,null,null,null,{"$f":" $F16 + SUM( $J11:J11)","v":2013},{"$f":" $F16 + SUM( $J11:K11)","v":2014},{"$f":" $F16 + SUM( $J11:L11)","v":2015},{"$f":" $F16 + SUM( $J11:M11)","v":2016},{"$f":" $F16 + SUM( $J11:N11)","v":2017},{"$f":" $F16 + SUM( $J11:O11)","v":2018},{"$f":" $F16 + SUM( $J11:P11)","v":2019},{"$f":" $F16 + SUM( $J11:Q11)","v":2020},{"$f":" $F16 + SUM( $J11:R11)","v":2021},{"$f":" $F16 + SUM( $J11:S11)","v":2022},{"$f":" $F16 + SUM( $J11:T11)","v":2023},{"$f":" $F16 + SUM( $J11:U11)","v":2024},{"$f":" $F16 + SUM( $J11:V11)","v":2025},{"$f":" $F16 + SUM( $J11:W11)","v":2026},{"$f":" $F16 + SUM( $J11:X11)","v":2027},{"$f":" $F16 + SUM( $J11:Y11)","v":2028},{"$f":" $F16 + SUM( $J11:Z11)","v":2029},{"$f":" $F16 + SUM( $J11:AA11)","v":2030},{"$f":" $F16 + SUM( $J11:AB11)","v":2031},{"$f":" $F16 + SUM( $J11:AC11)","v":2032},{"$f":" $F16 + SUM( $J11:AD11)","v":2033},{"$f":" $F16 + SUM( $J11:AE11)","v":2034},{"$f":" $F16 + SUM( $J11:AF11)","v":2035},{"$f":" $F16 + SUM( $J11:AG11)","v":2036},{"$f":" $F16 + SUM( $J11:AH11)","v":2037},{"$f":" $F16 + SUM( $J11:AI11)","v":2038},{"$f":" $F16 + SUM( $J11:AJ11)","v":2039},{"$f":" $F16 + SUM( $J11:AK11)","v":2040},{"$f":" $F16 + SUM( $J11:AL11)","v":2041},{"$f":" $F16 + SUM( $J11:AM11)","v":2042},{"$f":" $F16 + SUM( $J11:AN11)","v":2043}]
[]
[null,null,null,null,{"$f":" Input_FA!E$9","v":"Base Date Escalation"},{"$f":" Input_FA!F$9","v":2013},{"$f":" Input_FA!G$9","v":"year"}]
[null,null,null,null,"Number of Escalation Years",null,"# years",null,null,{"$f":" J4 - $F19","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,null,null,{"$f":" Input_FA!E$10","v":"Base Date NPV Calculation "},{"$f":" Input_FA!F$10","v":2013},{"$f":" Input_FA!G$10","v":"year"}]
[null,null,null,null,"Number of Discounting Years",null,"# years",null,null,{"$f":" J4 - $F22","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Timing"]
[]
[null,"Evaluation Period"]
[]
[null,null,null,null,{"$f":" E$13","v":"Evaluation Period Counter"},{"$f":" F$13","v":0},"counter",20,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment"]
[]
[null,null,"Lifetime"]
[null,null,null,null,{"$f":" Input_FA!E$159","v":"Lifetime Building"},{"$f":" Input_FA!F$159","v":90},{"$f":" Input_FA!G$159","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$161","v":"Lifetime Floor Insulation"},{"$f":" Input_FA!F$161","v":90},{"$f":" Input_FA!G$161","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$162","v":"Lifetime Facade Insulation"},{"$f":" Input_FA!F$162","v":35},{"$f":" Input_FA!G$162","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$163","v":"Lifetime Roof Insulation"},{"$f":" Input_FA!F$163","v":35},{"$f":" Input_FA!G$163","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$164","v":"Lifetime Windows"},{"$f":" Input_FA!F$164","v":35},{"$f":" Input_FA!G$164","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$165","v":"Lifetime Solar Protection"},{"$f":" Input_FA!F$165","v":20},{"$f":" Input_FA!G$165","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$166","v":"Lifetime Building Knots"},{"$f":" Input_FA!F$166","v":90},{"$f":" Input_FA!G$166","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$167","v":"Lifetime Air Tightness"},{"$f":" Input_FA!F$167","v":90},{"$f":" Input_FA!G$167","v":"year"}]
[]
[null,null,null,null,{"$f":"Input_FA!E$169","v":"Lifetime Gas Condensation Boiler"},{"$f":"Input_FA!F$169","v":20},{"$f":"Input_FA!G$169","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$170","v":"Lifetime Biomass Boiler"},{"$f":" Input_FA!F$170","v":20},{"$f":" Input_FA!G$170","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$171","v":"Lifetime Heat Pump Ground-Water"},{"$f":"Input_FA!F$171","v":25},{"$f":"Input_FA!G$171","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$172","v":"Lifetime Borehole Thermal Energy Storage"},{"$f":"Input_FA!F$172","v":90},{"$f":"Input_FA!G$172","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$173","v":"Lifetime Heat Pump Water-Water"},{"$f":"Input_FA!F$173","v":25},{"$f":"Input_FA!G$173","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$174","v":"Lifetime Groundwater Thermal Energy Storage"},{"$f":"Input_FA!F$174","v":90},{"$f":"Input_FA!G$174","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$175","v":"Lifetime Heat Pump Air-Water"},{"$f":"Input_FA!F$175","v":15},{"$f":"Input_FA!G$175","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$176","v":"Lifetime Heat Pump Air-Air"},{"$f":"Input_FA!F$176","v":10},{"$f":"Input_FA!G$176","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$177","v":"Lifetime Cogen"},{"$f":"Input_FA!F$177","v":15},{"$f":"Input_FA!G$177","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$178","v":"Lifetime Compression Cooling Machine"},{"$f":"Input_FA!F$178","v":15},{"$f":"Input_FA!G$178","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$179","v":"Lifetime Heat Pump Summer Mode"},{"$f":"Input_FA!F$179","v":25},{"$f":"Input_FA!G$179","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$180","v":"Lifetime Heat Exchanger"},{"$f":"Input_FA!F$180","v":25},{"$f":"Input_FA!G$180","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$181","v":"Lifetime Heating / Cooling Regulation"},{"$f":"Input_FA!F$181","v":17},{"$f":"Input_FA!G$181","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$182","v":"Lifetime Radiators"},{"$f":"Input_FA!F$182","v":35},{"$f":"Input_FA!G$182","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$183","v":"Lifetime Floor Heating"},{"$f":" Input_FA!F$183","v":50},{"$f":" Input_FA!G$183","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$184","v":"Lifetime Fan Coils"},{"$f":" Input_FA!F$184","v":15},{"$f":" Input_FA!G$184","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$185","v":"Lifetime Ceiling Unit"},{"$f":"Input_FA!F$185","v":15},{"$f":"Input_FA!G$185","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$186","v":"Lifetime Panel Cooling"},{"$f":"Input_FA!F$186","v":30},{"$f":"Input_FA!G$186","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$187","v":"Lifetime Ventilation Air Heater"},{"$f":" Input_FA!F$187","v":17},{"$f":" Input_FA!G$187","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$188","v":"Lifetime Distribution Heating and Cooling"},{"$f":" Input_FA!F$188","v":35},{"$f":" Input_FA!G$188","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$189","v":"Lifetime Morecost Improved Insulation Circulation Piping"},{"$f":" Input_FA!F$189","v":35},{"$f":" Input_FA!G$189","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$191","v":"Lifetime LED Lighting"},{"$f":" Input_FA!F$191","v":12},{"$f":" Input_FA!G$191","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$192","v":"Lifetime Compact Fluo Lighting"},{"$f":" Input_FA!F$191","v":12},{"$f":" Input_FA!G$191","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$193","v":"Lifetime TL Lighting"},{"$f":" Input_FA!F$191","v":12},{"$f":" Input_FA!G$191","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$194","v":"Lifetime Halogeen Lighting"},{"$f":" Input_FA!F$191","v":12},{"$f":" Input_FA!G$191","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$195","v":"Lifetime Lighting Regulation"},{"$f":" Input_FA!F$195","v":10},{"$f":" Input_FA!G$195","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$190","v":"Lifetime Ventilation"},{"$f":" Input_FA!F$190","v":15},{"$f":" Input_FA!G$190","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$196","v":"Lifetime Solar Thermal Installation"},{"$f":" Input_FA!F$196","v":25},{"$f":" Input_FA!G$196","v":"year"}]
[null,null,null,null,{"$f":" Input_FA!E$197","v":"Lifetime PV Installation"},{"$f":" Input_FA!F$197","v":25},{"$f":" Input_FA!G$197","v":"year"}]
[]
[null,null,"Investment Flag"]
[null,null,null,null,{"$f":" MID(E34, 10, 30) & \" Investment Flag\"","v":"Building Investment Flag"},null,"flag",{"$f":" SUM(J74:AN74)","v":1},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F34) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F34) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F34) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Floor Insulation Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F35) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F35) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F35) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Facade Insulation Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F36) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F36) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F36) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Roof Insulation Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F37) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F37) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F37) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Windows Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F38) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F38) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F38) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Solar Protection Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F39) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F39) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F39) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Building Knots Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F40) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F40) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F40) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Air Tightness Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F41) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F41) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F41) = 0)), 1, 0)","v":0}]
[]
[null,null,null,null,{"$f":" MID(E43, 10, 30) & \" Investment Flag\"","v":"Gas Condensation Boiler Investment Flag"},null,"flag",{"$f":" SUM(J83:AN83)","v":1},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F43) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F43) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F43) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Biomass Boiler Investment Flag",null,"flag",{"$f":" SUM(J84:AN84)","v":1},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F44) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F44) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F44) = 0)), 1, 0)","v":0}]
[" ",null,null,null,"Heat Pump Ground-Water Investment Flag",null,"flag",{"$f":" SUM(J85:AN85)","v":1},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F45) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F45) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F45) = 0)), 1, 0)","v":0}]
[" ",null,null,null,"Borehole Thermal Energy Storag Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F46) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F46) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F46) = 0)), 1, 0)","v":0}]
[" ",null,null,null,"Heat Pump Water-Water Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F47) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F47) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F47) = 0)), 1, 0)","v":0}]
[" ",null,null,null,"Groundwater Thermal Energy Sto Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F48) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F48) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F48) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Heat Pump Air-Water Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F49) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F49) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F49) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F49) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Heat Pump Air-Air Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F50) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F50) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F50) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F50) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Cogen Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F51) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F51) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F51) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F51) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Compression Cooling Machine Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F52) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F52) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F52) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F52) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Heat Pump Summer Mode Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F53) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F53) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F53) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Heat Exchanger Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F54) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F54) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F54) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Heating / Cooling Regulation Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F55) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F55) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F55) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F55) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Radiators Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F56) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F56) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F56) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Floor Heating Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F57) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F57) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F57) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Fan Coils Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F58) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F58) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F58) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F58) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Ceiling Unit Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F59) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F59) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F59) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F59) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Panel Cooling Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F60) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F60) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F60) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Ventilation Air Heater Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F61) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F61) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F61) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F61) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Distribution Heating and Cooli Investment Flag",null,"flag",1,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F62) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F62) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F62) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Morecost Improved Insulation C Investment Flag",null,"flag",{"$f":" SUM(J103:AN103)","v":1},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F63) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F63) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F63) = 0)), 1, 0)","v":0}]
[null,null,null,null,"LED Lighting Investment Flag",null,"flag",{"$f":" SUM(J104:AN104)","v":2},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F64) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F64) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F64) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F64) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Compact Fluo Lighting Investment Flag",null,"flag",{"$f":" SUM(J105:AN105)","v":2},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F65) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F65) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F65) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F65) = 0)), 1, 0)","v":0}]
[null,null,null,null,"TL Lighting Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F66) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F66) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F66) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F66) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Halogeen Lighting Investment Flag",null,"flag",2,null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F67) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F67) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F67) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F67) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Lighting Regulation Investment Flag",null,"flag",{"$f":" SUM(J108:AN108)","v":2},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F68) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F68) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F68) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F68) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Ventilation Investment Flag",null,"flag",{"$f":" SUM(J109:AN109)","v":2},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F69) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F69) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F69) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F69) = 0)), 1, 0)","v":0}]
[null,null,null,null,"Solar Thermal Installation Investment Flag",null,"flag",{"$f":" SUM(J110:AN110)","v":1},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F70) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F70) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F70) = 0)), 1, 0)","v":0}]
[null,null,null,null,"PV Installation Investment Flag",null,"flag",{"$f":" SUM(J111:AN111)","v":1},null,{"$f":" IF( OR( SUM( $I$29:J$29)= 0, AND( J$29 > 1, MOD(I$29, $F71) = 0)), 1, 0)","v":1},{"$f":" IF( OR( SUM( $I$29:K$29)= 0, AND( K$29 > 1, MOD(J$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:L$29)= 0, AND( L$29 > 1, MOD(K$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:M$29)= 0, AND( M$29 > 1, MOD(L$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:N$29)= 0, AND( N$29 > 1, MOD(M$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:O$29)= 0, AND( O$29 > 1, MOD(N$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:P$29)= 0, AND( P$29 > 1, MOD(O$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Q$29)= 0, AND( Q$29 > 1, MOD(P$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:R$29)= 0, AND( R$29 > 1, MOD(Q$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:S$29)= 0, AND( S$29 > 1, MOD(R$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:T$29)= 0, AND( T$29 > 1, MOD(S$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:U$29)= 0, AND( U$29 > 1, MOD(T$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:V$29)= 0, AND( V$29 > 1, MOD(U$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:W$29)= 0, AND( W$29 > 1, MOD(V$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:X$29)= 0, AND( X$29 > 1, MOD(W$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Y$29)= 0, AND( Y$29 > 1, MOD(X$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:Z$29)= 0, AND( Z$29 > 1, MOD(Y$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AA$29)= 0, AND( AA$29 > 1, MOD(Z$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AB$29)= 0, AND( AB$29 > 1, MOD(AA$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AC$29)= 0, AND( AC$29 > 1, MOD(AB$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AD$29)= 0, AND( AD$29 > 1, MOD(AC$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AE$29)= 0, AND( AE$29 > 1, MOD(AD$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AF$29)= 0, AND( AF$29 > 1, MOD(AE$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AG$29)= 0, AND( AG$29 > 1, MOD(AF$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AH$29)= 0, AND( AH$29 > 1, MOD(AG$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AI$29)= 0, AND( AI$29 > 1, MOD(AH$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AJ$29)= 0, AND( AJ$29 > 1, MOD(AI$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AK$29)= 0, AND( AK$29 > 1, MOD(AJ$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AL$29)= 0, AND( AL$29 > 1, MOD(AK$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AM$29)= 0, AND( AM$29 > 1, MOD(AL$29, $F71) = 0)), 1, 0)","v":0},{"$f":" IF( OR( SUM( $I$29:AN$29)= 0, AND( AN$29 > 1, MOD(AM$29, $F71) = 0)), 1, 0)","v":0}]
[]
[null,null,"Investment Counter"]
[null,null,null,null,{"$f":" MID(E34, 10, 30) & \" Investment Counter\"","v":"Building Investment Counter"},null,"counter",null,null,{"$f":"IF(SUM($I74:J74) = SUM($I74:I74),0,SUM($I74:J74))","v":1},{"$f":"IF(SUM($I74:K74) = SUM($I74:J74),0,SUM($I74:K74))","v":0},{"$f":"IF(SUM($I74:L74) = SUM($I74:K74),0,SUM($I74:L74))","v":0},{"$f":"IF(SUM($I74:M74) = SUM($I74:L74),0,SUM($I74:M74))","v":0},{"$f":"IF(SUM($I74:N74) = SUM($I74:M74),0,SUM($I74:N74))","v":0},{"$f":"IF(SUM($I74:O74) = SUM($I74:N74),0,SUM($I74:O74))","v":0},{"$f":"IF(SUM($I74:P74) = SUM($I74:O74),0,SUM($I74:P74))","v":0},{"$f":"IF(SUM($I74:Q74) = SUM($I74:P74),0,SUM($I74:Q74))","v":0},{"$f":"IF(SUM($I74:R74) = SUM($I74:Q74),0,SUM($I74:R74))","v":0},{"$f":"IF(SUM($I74:S74) = SUM($I74:R74),0,SUM($I74:S74))","v":0},{"$f":"IF(SUM($I74:T74) = SUM($I74:S74),0,SUM($I74:T74))","v":0},{"$f":"IF(SUM($I74:U74) = SUM($I74:T74),0,SUM($I74:U74))","v":0},{"$f":"IF(SUM($I74:V74) = SUM($I74:U74),0,SUM($I74:V74))","v":0},{"$f":"IF(SUM($I74:W74) = SUM($I74:V74),0,SUM($I74:W74))","v":0},{"$f":"IF(SUM($I74:X74) = SUM($I74:W74),0,SUM($I74:X74))","v":0},{"$f":"IF(SUM($I74:Y74) = SUM($I74:X74),0,SUM($I74:Y74))","v":0},{"$f":"IF(SUM($I74:Z74) = SUM($I74:Y74),0,SUM($I74:Z74))","v":0},{"$f":"IF(SUM($I74:AA74) = SUM($I74:Z74),0,SUM($I74:AA74))","v":0},{"$f":"IF(SUM($I74:AB74) = SUM($I74:AA74),0,SUM($I74:AB74))","v":0},{"$f":"IF(SUM($I74:AC74) = SUM($I74:AB74),0,SUM($I74:AC74))","v":0},{"$f":"IF(SUM($I74:AD74) = SUM($I74:AC74),0,SUM($I74:AD74))","v":0},{"$f":"IF(SUM($I74:AE74) = SUM($I74:AD74),0,SUM($I74:AE74))","v":0},{"$f":"IF(SUM($I74:AF74) = SUM($I74:AE74),0,SUM($I74:AF74))","v":0},{"$f":"IF(SUM($I74:AG74) = SUM($I74:AF74),0,SUM($I74:AG74))","v":0},{"$f":"IF(SUM($I74:AH74) = SUM($I74:AG74),0,SUM($I74:AH74))","v":0},{"$f":"IF(SUM($I74:AI74) = SUM($I74:AH74),0,SUM($I74:AI74))","v":0},{"$f":"IF(SUM($I74:AJ74) = SUM($I74:AI74),0,SUM($I74:AJ74))","v":0},{"$f":"IF(SUM($I74:AK74) = SUM($I74:AJ74),0,SUM($I74:AK74))","v":0},{"$f":"IF(SUM($I74:AL74) = SUM($I74:AK74),0,SUM($I74:AL74))","v":0},{"$f":"IF(SUM($I74:AM74) = SUM($I74:AL74),0,SUM($I74:AM74))","v":0},{"$f":"IF(SUM($I74:AN74) = SUM($I74:AM74),0,SUM($I74:AN74))","v":0}]
[null,null,null,null,"Floor Insulation Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I75:J75) = SUM($I75:I75),0,SUM($I75:J75))","v":1},{"$f":"IF(SUM($I75:K75) = SUM($I75:J75),0,SUM($I75:K75))","v":0},{"$f":"IF(SUM($I75:L75) = SUM($I75:K75),0,SUM($I75:L75))","v":0},{"$f":"IF(SUM($I75:M75) = SUM($I75:L75),0,SUM($I75:M75))","v":0},{"$f":"IF(SUM($I75:N75) = SUM($I75:M75),0,SUM($I75:N75))","v":0},{"$f":"IF(SUM($I75:O75) = SUM($I75:N75),0,SUM($I75:O75))","v":0},{"$f":"IF(SUM($I75:P75) = SUM($I75:O75),0,SUM($I75:P75))","v":0},{"$f":"IF(SUM($I75:Q75) = SUM($I75:P75),0,SUM($I75:Q75))","v":0},{"$f":"IF(SUM($I75:R75) = SUM($I75:Q75),0,SUM($I75:R75))","v":0},{"$f":"IF(SUM($I75:S75) = SUM($I75:R75),0,SUM($I75:S75))","v":0},{"$f":"IF(SUM($I75:T75) = SUM($I75:S75),0,SUM($I75:T75))","v":0},{"$f":"IF(SUM($I75:U75) = SUM($I75:T75),0,SUM($I75:U75))","v":0},{"$f":"IF(SUM($I75:V75) = SUM($I75:U75),0,SUM($I75:V75))","v":0},{"$f":"IF(SUM($I75:W75) = SUM($I75:V75),0,SUM($I75:W75))","v":0},{"$f":"IF(SUM($I75:X75) = SUM($I75:W75),0,SUM($I75:X75))","v":0},{"$f":"IF(SUM($I75:Y75) = SUM($I75:X75),0,SUM($I75:Y75))","v":0},{"$f":"IF(SUM($I75:Z75) = SUM($I75:Y75),0,SUM($I75:Z75))","v":0},{"$f":"IF(SUM($I75:AA75) = SUM($I75:Z75),0,SUM($I75:AA75))","v":0},{"$f":"IF(SUM($I75:AB75) = SUM($I75:AA75),0,SUM($I75:AB75))","v":0},{"$f":"IF(SUM($I75:AC75) = SUM($I75:AB75),0,SUM($I75:AC75))","v":0},{"$f":"IF(SUM($I75:AD75) = SUM($I75:AC75),0,SUM($I75:AD75))","v":0},{"$f":"IF(SUM($I75:AE75) = SUM($I75:AD75),0,SUM($I75:AE75))","v":0},{"$f":"IF(SUM($I75:AF75) = SUM($I75:AE75),0,SUM($I75:AF75))","v":0},{"$f":"IF(SUM($I75:AG75) = SUM($I75:AF75),0,SUM($I75:AG75))","v":0},{"$f":"IF(SUM($I75:AH75) = SUM($I75:AG75),0,SUM($I75:AH75))","v":0},{"$f":"IF(SUM($I75:AI75) = SUM($I75:AH75),0,SUM($I75:AI75))","v":0},{"$f":"IF(SUM($I75:AJ75) = SUM($I75:AI75),0,SUM($I75:AJ75))","v":0},{"$f":"IF(SUM($I75:AK75) = SUM($I75:AJ75),0,SUM($I75:AK75))","v":0},{"$f":"IF(SUM($I75:AL75) = SUM($I75:AK75),0,SUM($I75:AL75))","v":0},{"$f":"IF(SUM($I75:AM75) = SUM($I75:AL75),0,SUM($I75:AM75))","v":0},{"$f":"IF(SUM($I75:AN75) = SUM($I75:AM75),0,SUM($I75:AN75))","v":0}]
[null,null,null,null,"Facade Insulation Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I76:J76) = SUM($I76:I76),0,SUM($I76:J76))","v":1},{"$f":"IF(SUM($I76:K76) = SUM($I76:J76),0,SUM($I76:K76))","v":0},{"$f":"IF(SUM($I76:L76) = SUM($I76:K76),0,SUM($I76:L76))","v":0},{"$f":"IF(SUM($I76:M76) = SUM($I76:L76),0,SUM($I76:M76))","v":0},{"$f":"IF(SUM($I76:N76) = SUM($I76:M76),0,SUM($I76:N76))","v":0},{"$f":"IF(SUM($I76:O76) = SUM($I76:N76),0,SUM($I76:O76))","v":0},{"$f":"IF(SUM($I76:P76) = SUM($I76:O76),0,SUM($I76:P76))","v":0},{"$f":"IF(SUM($I76:Q76) = SUM($I76:P76),0,SUM($I76:Q76))","v":0},{"$f":"IF(SUM($I76:R76) = SUM($I76:Q76),0,SUM($I76:R76))","v":0},{"$f":"IF(SUM($I76:S76) = SUM($I76:R76),0,SUM($I76:S76))","v":0},{"$f":"IF(SUM($I76:T76) = SUM($I76:S76),0,SUM($I76:T76))","v":0},{"$f":"IF(SUM($I76:U76) = SUM($I76:T76),0,SUM($I76:U76))","v":0},{"$f":"IF(SUM($I76:V76) = SUM($I76:U76),0,SUM($I76:V76))","v":0},{"$f":"IF(SUM($I76:W76) = SUM($I76:V76),0,SUM($I76:W76))","v":0},{"$f":"IF(SUM($I76:X76) = SUM($I76:W76),0,SUM($I76:X76))","v":0},{"$f":"IF(SUM($I76:Y76) = SUM($I76:X76),0,SUM($I76:Y76))","v":0},{"$f":"IF(SUM($I76:Z76) = SUM($I76:Y76),0,SUM($I76:Z76))","v":0},{"$f":"IF(SUM($I76:AA76) = SUM($I76:Z76),0,SUM($I76:AA76))","v":0},{"$f":"IF(SUM($I76:AB76) = SUM($I76:AA76),0,SUM($I76:AB76))","v":0},{"$f":"IF(SUM($I76:AC76) = SUM($I76:AB76),0,SUM($I76:AC76))","v":0},{"$f":"IF(SUM($I76:AD76) = SUM($I76:AC76),0,SUM($I76:AD76))","v":0},{"$f":"IF(SUM($I76:AE76) = SUM($I76:AD76),0,SUM($I76:AE76))","v":0},{"$f":"IF(SUM($I76:AF76) = SUM($I76:AE76),0,SUM($I76:AF76))","v":0},{"$f":"IF(SUM($I76:AG76) = SUM($I76:AF76),0,SUM($I76:AG76))","v":0},{"$f":"IF(SUM($I76:AH76) = SUM($I76:AG76),0,SUM($I76:AH76))","v":0},{"$f":"IF(SUM($I76:AI76) = SUM($I76:AH76),0,SUM($I76:AI76))","v":0},{"$f":"IF(SUM($I76:AJ76) = SUM($I76:AI76),0,SUM($I76:AJ76))","v":0},{"$f":"IF(SUM($I76:AK76) = SUM($I76:AJ76),0,SUM($I76:AK76))","v":0},{"$f":"IF(SUM($I76:AL76) = SUM($I76:AK76),0,SUM($I76:AL76))","v":0},{"$f":"IF(SUM($I76:AM76) = SUM($I76:AL76),0,SUM($I76:AM76))","v":0},{"$f":"IF(SUM($I76:AN76) = SUM($I76:AM76),0,SUM($I76:AN76))","v":0}]
[null,null,null,null,"Roof Insulation Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I77:J77) = SUM($I77:I77),0,SUM($I77:J77))","v":1},{"$f":"IF(SUM($I77:K77) = SUM($I77:J77),0,SUM($I77:K77))","v":0},{"$f":"IF(SUM($I77:L77) = SUM($I77:K77),0,SUM($I77:L77))","v":0},{"$f":"IF(SUM($I77:M77) = SUM($I77:L77),0,SUM($I77:M77))","v":0},{"$f":"IF(SUM($I77:N77) = SUM($I77:M77),0,SUM($I77:N77))","v":0},{"$f":"IF(SUM($I77:O77) = SUM($I77:N77),0,SUM($I77:O77))","v":0},{"$f":"IF(SUM($I77:P77) = SUM($I77:O77),0,SUM($I77:P77))","v":0},{"$f":"IF(SUM($I77:Q77) = SUM($I77:P77),0,SUM($I77:Q77))","v":0},{"$f":"IF(SUM($I77:R77) = SUM($I77:Q77),0,SUM($I77:R77))","v":0},{"$f":"IF(SUM($I77:S77) = SUM($I77:R77),0,SUM($I77:S77))","v":0},{"$f":"IF(SUM($I77:T77) = SUM($I77:S77),0,SUM($I77:T77))","v":0},{"$f":"IF(SUM($I77:U77) = SUM($I77:T77),0,SUM($I77:U77))","v":0},{"$f":"IF(SUM($I77:V77) = SUM($I77:U77),0,SUM($I77:V77))","v":0},{"$f":"IF(SUM($I77:W77) = SUM($I77:V77),0,SUM($I77:W77))","v":0},{"$f":"IF(SUM($I77:X77) = SUM($I77:W77),0,SUM($I77:X77))","v":0},{"$f":"IF(SUM($I77:Y77) = SUM($I77:X77),0,SUM($I77:Y77))","v":0},{"$f":"IF(SUM($I77:Z77) = SUM($I77:Y77),0,SUM($I77:Z77))","v":0},{"$f":"IF(SUM($I77:AA77) = SUM($I77:Z77),0,SUM($I77:AA77))","v":0},{"$f":"IF(SUM($I77:AB77) = SUM($I77:AA77),0,SUM($I77:AB77))","v":0},{"$f":"IF(SUM($I77:AC77) = SUM($I77:AB77),0,SUM($I77:AC77))","v":0},{"$f":"IF(SUM($I77:AD77) = SUM($I77:AC77),0,SUM($I77:AD77))","v":0},{"$f":"IF(SUM($I77:AE77) = SUM($I77:AD77),0,SUM($I77:AE77))","v":0},{"$f":"IF(SUM($I77:AF77) = SUM($I77:AE77),0,SUM($I77:AF77))","v":0},{"$f":"IF(SUM($I77:AG77) = SUM($I77:AF77),0,SUM($I77:AG77))","v":0},{"$f":"IF(SUM($I77:AH77) = SUM($I77:AG77),0,SUM($I77:AH77))","v":0},{"$f":"IF(SUM($I77:AI77) = SUM($I77:AH77),0,SUM($I77:AI77))","v":0},{"$f":"IF(SUM($I77:AJ77) = SUM($I77:AI77),0,SUM($I77:AJ77))","v":0},{"$f":"IF(SUM($I77:AK77) = SUM($I77:AJ77),0,SUM($I77:AK77))","v":0},{"$f":"IF(SUM($I77:AL77) = SUM($I77:AK77),0,SUM($I77:AL77))","v":0},{"$f":"IF(SUM($I77:AM77) = SUM($I77:AL77),0,SUM($I77:AM77))","v":0},{"$f":"IF(SUM($I77:AN77) = SUM($I77:AM77),0,SUM($I77:AN77))","v":0}]
[null,null,null,null,"Windows Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I78:J78) = SUM($I78:I78),0,SUM($I78:J78))","v":1},{"$f":"IF(SUM($I78:K78) = SUM($I78:J78),0,SUM($I78:K78))","v":0},{"$f":"IF(SUM($I78:L78) = SUM($I78:K78),0,SUM($I78:L78))","v":0},{"$f":"IF(SUM($I78:M78) = SUM($I78:L78),0,SUM($I78:M78))","v":0},{"$f":"IF(SUM($I78:N78) = SUM($I78:M78),0,SUM($I78:N78))","v":0},{"$f":"IF(SUM($I78:O78) = SUM($I78:N78),0,SUM($I78:O78))","v":0},{"$f":"IF(SUM($I78:P78) = SUM($I78:O78),0,SUM($I78:P78))","v":0},{"$f":"IF(SUM($I78:Q78) = SUM($I78:P78),0,SUM($I78:Q78))","v":0},{"$f":"IF(SUM($I78:R78) = SUM($I78:Q78),0,SUM($I78:R78))","v":0},{"$f":"IF(SUM($I78:S78) = SUM($I78:R78),0,SUM($I78:S78))","v":0},{"$f":"IF(SUM($I78:T78) = SUM($I78:S78),0,SUM($I78:T78))","v":0},{"$f":"IF(SUM($I78:U78) = SUM($I78:T78),0,SUM($I78:U78))","v":0},{"$f":"IF(SUM($I78:V78) = SUM($I78:U78),0,SUM($I78:V78))","v":0},{"$f":"IF(SUM($I78:W78) = SUM($I78:V78),0,SUM($I78:W78))","v":0},{"$f":"IF(SUM($I78:X78) = SUM($I78:W78),0,SUM($I78:X78))","v":0},{"$f":"IF(SUM($I78:Y78) = SUM($I78:X78),0,SUM($I78:Y78))","v":0},{"$f":"IF(SUM($I78:Z78) = SUM($I78:Y78),0,SUM($I78:Z78))","v":0},{"$f":"IF(SUM($I78:AA78) = SUM($I78:Z78),0,SUM($I78:AA78))","v":0},{"$f":"IF(SUM($I78:AB78) = SUM($I78:AA78),0,SUM($I78:AB78))","v":0},{"$f":"IF(SUM($I78:AC78) = SUM($I78:AB78),0,SUM($I78:AC78))","v":0},{"$f":"IF(SUM($I78:AD78) = SUM($I78:AC78),0,SUM($I78:AD78))","v":0},{"$f":"IF(SUM($I78:AE78) = SUM($I78:AD78),0,SUM($I78:AE78))","v":0},{"$f":"IF(SUM($I78:AF78) = SUM($I78:AE78),0,SUM($I78:AF78))","v":0},{"$f":"IF(SUM($I78:AG78) = SUM($I78:AF78),0,SUM($I78:AG78))","v":0},{"$f":"IF(SUM($I78:AH78) = SUM($I78:AG78),0,SUM($I78:AH78))","v":0},{"$f":"IF(SUM($I78:AI78) = SUM($I78:AH78),0,SUM($I78:AI78))","v":0},{"$f":"IF(SUM($I78:AJ78) = SUM($I78:AI78),0,SUM($I78:AJ78))","v":0},{"$f":"IF(SUM($I78:AK78) = SUM($I78:AJ78),0,SUM($I78:AK78))","v":0},{"$f":"IF(SUM($I78:AL78) = SUM($I78:AK78),0,SUM($I78:AL78))","v":0},{"$f":"IF(SUM($I78:AM78) = SUM($I78:AL78),0,SUM($I78:AM78))","v":0},{"$f":"IF(SUM($I78:AN78) = SUM($I78:AM78),0,SUM($I78:AN78))","v":0}]
[null,null,null,null,"Solar Protection Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I79:J79) = SUM($I79:I79),0,SUM($I79:J79))","v":1},{"$f":"IF(SUM($I79:K79) = SUM($I79:J79),0,SUM($I79:K79))","v":0},{"$f":"IF(SUM($I79:L79) = SUM($I79:K79),0,SUM($I79:L79))","v":0},{"$f":"IF(SUM($I79:M79) = SUM($I79:L79),0,SUM($I79:M79))","v":0},{"$f":"IF(SUM($I79:N79) = SUM($I79:M79),0,SUM($I79:N79))","v":0},{"$f":"IF(SUM($I79:O79) = SUM($I79:N79),0,SUM($I79:O79))","v":0},{"$f":"IF(SUM($I79:P79) = SUM($I79:O79),0,SUM($I79:P79))","v":0},{"$f":"IF(SUM($I79:Q79) = SUM($I79:P79),0,SUM($I79:Q79))","v":0},{"$f":"IF(SUM($I79:R79) = SUM($I79:Q79),0,SUM($I79:R79))","v":0},{"$f":"IF(SUM($I79:S79) = SUM($I79:R79),0,SUM($I79:S79))","v":0},{"$f":"IF(SUM($I79:T79) = SUM($I79:S79),0,SUM($I79:T79))","v":0},{"$f":"IF(SUM($I79:U79) = SUM($I79:T79),0,SUM($I79:U79))","v":0},{"$f":"IF(SUM($I79:V79) = SUM($I79:U79),0,SUM($I79:V79))","v":0},{"$f":"IF(SUM($I79:W79) = SUM($I79:V79),0,SUM($I79:W79))","v":0},{"$f":"IF(SUM($I79:X79) = SUM($I79:W79),0,SUM($I79:X79))","v":0},{"$f":"IF(SUM($I79:Y79) = SUM($I79:X79),0,SUM($I79:Y79))","v":0},{"$f":"IF(SUM($I79:Z79) = SUM($I79:Y79),0,SUM($I79:Z79))","v":0},{"$f":"IF(SUM($I79:AA79) = SUM($I79:Z79),0,SUM($I79:AA79))","v":0},{"$f":"IF(SUM($I79:AB79) = SUM($I79:AA79),0,SUM($I79:AB79))","v":0},{"$f":"IF(SUM($I79:AC79) = SUM($I79:AB79),0,SUM($I79:AC79))","v":0},{"$f":"IF(SUM($I79:AD79) = SUM($I79:AC79),0,SUM($I79:AD79))","v":0},{"$f":"IF(SUM($I79:AE79) = SUM($I79:AD79),0,SUM($I79:AE79))","v":0},{"$f":"IF(SUM($I79:AF79) = SUM($I79:AE79),0,SUM($I79:AF79))","v":0},{"$f":"IF(SUM($I79:AG79) = SUM($I79:AF79),0,SUM($I79:AG79))","v":0},{"$f":"IF(SUM($I79:AH79) = SUM($I79:AG79),0,SUM($I79:AH79))","v":0},{"$f":"IF(SUM($I79:AI79) = SUM($I79:AH79),0,SUM($I79:AI79))","v":0},{"$f":"IF(SUM($I79:AJ79) = SUM($I79:AI79),0,SUM($I79:AJ79))","v":0},{"$f":"IF(SUM($I79:AK79) = SUM($I79:AJ79),0,SUM($I79:AK79))","v":0},{"$f":"IF(SUM($I79:AL79) = SUM($I79:AK79),0,SUM($I79:AL79))","v":0},{"$f":"IF(SUM($I79:AM79) = SUM($I79:AL79),0,SUM($I79:AM79))","v":0},{"$f":"IF(SUM($I79:AN79) = SUM($I79:AM79),0,SUM($I79:AN79))","v":0}]
[null,null,null,null,"Building Knots Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I80:J80) = SUM($I80:I80),0,SUM($I80:J80))","v":1},{"$f":"IF(SUM($I80:K80) = SUM($I80:J80),0,SUM($I80:K80))","v":0},{"$f":"IF(SUM($I80:L80) = SUM($I80:K80),0,SUM($I80:L80))","v":0},{"$f":"IF(SUM($I80:M80) = SUM($I80:L80),0,SUM($I80:M80))","v":0},{"$f":"IF(SUM($I80:N80) = SUM($I80:M80),0,SUM($I80:N80))","v":0},{"$f":"IF(SUM($I80:O80) = SUM($I80:N80),0,SUM($I80:O80))","v":0},{"$f":"IF(SUM($I80:P80) = SUM($I80:O80),0,SUM($I80:P80))","v":0},{"$f":"IF(SUM($I80:Q80) = SUM($I80:P80),0,SUM($I80:Q80))","v":0},{"$f":"IF(SUM($I80:R80) = SUM($I80:Q80),0,SUM($I80:R80))","v":0},{"$f":"IF(SUM($I80:S80) = SUM($I80:R80),0,SUM($I80:S80))","v":0},{"$f":"IF(SUM($I80:T80) = SUM($I80:S80),0,SUM($I80:T80))","v":0},{"$f":"IF(SUM($I80:U80) = SUM($I80:T80),0,SUM($I80:U80))","v":0},{"$f":"IF(SUM($I80:V80) = SUM($I80:U80),0,SUM($I80:V80))","v":0},{"$f":"IF(SUM($I80:W80) = SUM($I80:V80),0,SUM($I80:W80))","v":0},{"$f":"IF(SUM($I80:X80) = SUM($I80:W80),0,SUM($I80:X80))","v":0},{"$f":"IF(SUM($I80:Y80) = SUM($I80:X80),0,SUM($I80:Y80))","v":0},{"$f":"IF(SUM($I80:Z80) = SUM($I80:Y80),0,SUM($I80:Z80))","v":0},{"$f":"IF(SUM($I80:AA80) = SUM($I80:Z80),0,SUM($I80:AA80))","v":0},{"$f":"IF(SUM($I80:AB80) = SUM($I80:AA80),0,SUM($I80:AB80))","v":0},{"$f":"IF(SUM($I80:AC80) = SUM($I80:AB80),0,SUM($I80:AC80))","v":0},{"$f":"IF(SUM($I80:AD80) = SUM($I80:AC80),0,SUM($I80:AD80))","v":0},{"$f":"IF(SUM($I80:AE80) = SUM($I80:AD80),0,SUM($I80:AE80))","v":0},{"$f":"IF(SUM($I80:AF80) = SUM($I80:AE80),0,SUM($I80:AF80))","v":0},{"$f":"IF(SUM($I80:AG80) = SUM($I80:AF80),0,SUM($I80:AG80))","v":0},{"$f":"IF(SUM($I80:AH80) = SUM($I80:AG80),0,SUM($I80:AH80))","v":0},{"$f":"IF(SUM($I80:AI80) = SUM($I80:AH80),0,SUM($I80:AI80))","v":0},{"$f":"IF(SUM($I80:AJ80) = SUM($I80:AI80),0,SUM($I80:AJ80))","v":0},{"$f":"IF(SUM($I80:AK80) = SUM($I80:AJ80),0,SUM($I80:AK80))","v":0},{"$f":"IF(SUM($I80:AL80) = SUM($I80:AK80),0,SUM($I80:AL80))","v":0},{"$f":"IF(SUM($I80:AM80) = SUM($I80:AL80),0,SUM($I80:AM80))","v":0},{"$f":"IF(SUM($I80:AN80) = SUM($I80:AM80),0,SUM($I80:AN80))","v":0}]
[null,null,null,null,"Air Tightness Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I81:J81) = SUM($I81:I81),0,SUM($I81:J81))","v":1},{"$f":"IF(SUM($I81:K81) = SUM($I81:J81),0,SUM($I81:K81))","v":0},{"$f":"IF(SUM($I81:L81) = SUM($I81:K81),0,SUM($I81:L81))","v":0},{"$f":"IF(SUM($I81:M81) = SUM($I81:L81),0,SUM($I81:M81))","v":0},{"$f":"IF(SUM($I81:N81) = SUM($I81:M81),0,SUM($I81:N81))","v":0},{"$f":"IF(SUM($I81:O81) = SUM($I81:N81),0,SUM($I81:O81))","v":0},{"$f":"IF(SUM($I81:P81) = SUM($I81:O81),0,SUM($I81:P81))","v":0},{"$f":"IF(SUM($I81:Q81) = SUM($I81:P81),0,SUM($I81:Q81))","v":0},{"$f":"IF(SUM($I81:R81) = SUM($I81:Q81),0,SUM($I81:R81))","v":0},{"$f":"IF(SUM($I81:S81) = SUM($I81:R81),0,SUM($I81:S81))","v":0},{"$f":"IF(SUM($I81:T81) = SUM($I81:S81),0,SUM($I81:T81))","v":0},{"$f":"IF(SUM($I81:U81) = SUM($I81:T81),0,SUM($I81:U81))","v":0},{"$f":"IF(SUM($I81:V81) = SUM($I81:U81),0,SUM($I81:V81))","v":0},{"$f":"IF(SUM($I81:W81) = SUM($I81:V81),0,SUM($I81:W81))","v":0},{"$f":"IF(SUM($I81:X81) = SUM($I81:W81),0,SUM($I81:X81))","v":0},{"$f":"IF(SUM($I81:Y81) = SUM($I81:X81),0,SUM($I81:Y81))","v":0},{"$f":"IF(SUM($I81:Z81) = SUM($I81:Y81),0,SUM($I81:Z81))","v":0},{"$f":"IF(SUM($I81:AA81) = SUM($I81:Z81),0,SUM($I81:AA81))","v":0},{"$f":"IF(SUM($I81:AB81) = SUM($I81:AA81),0,SUM($I81:AB81))","v":0},{"$f":"IF(SUM($I81:AC81) = SUM($I81:AB81),0,SUM($I81:AC81))","v":0},{"$f":"IF(SUM($I81:AD81) = SUM($I81:AC81),0,SUM($I81:AD81))","v":0},{"$f":"IF(SUM($I81:AE81) = SUM($I81:AD81),0,SUM($I81:AE81))","v":0},{"$f":"IF(SUM($I81:AF81) = SUM($I81:AE81),0,SUM($I81:AF81))","v":0},{"$f":"IF(SUM($I81:AG81) = SUM($I81:AF81),0,SUM($I81:AG81))","v":0},{"$f":"IF(SUM($I81:AH81) = SUM($I81:AG81),0,SUM($I81:AH81))","v":0},{"$f":"IF(SUM($I81:AI81) = SUM($I81:AH81),0,SUM($I81:AI81))","v":0},{"$f":"IF(SUM($I81:AJ81) = SUM($I81:AI81),0,SUM($I81:AJ81))","v":0},{"$f":"IF(SUM($I81:AK81) = SUM($I81:AJ81),0,SUM($I81:AK81))","v":0},{"$f":"IF(SUM($I81:AL81) = SUM($I81:AK81),0,SUM($I81:AL81))","v":0},{"$f":"IF(SUM($I81:AM81) = SUM($I81:AL81),0,SUM($I81:AM81))","v":0},{"$f":"IF(SUM($I81:AN81) = SUM($I81:AM81),0,SUM($I81:AN81))","v":0}]
[]
[null,null,null,null,{"$f":" MID(E43, 10, 30) & \" Investment Counter\"","v":"Gas Condensation Boiler Investment Counter"},null,"counter",null,null,{"$f":"IF(SUM($I83:J83) = SUM($I83:I83),0,SUM($I83:J83))","v":1},{"$f":"IF(SUM($I83:K83) = SUM($I83:J83),0,SUM($I83:K83))","v":0},{"$f":"IF(SUM($I83:L83) = SUM($I83:K83),0,SUM($I83:L83))","v":0},{"$f":"IF(SUM($I83:M83) = SUM($I83:L83),0,SUM($I83:M83))","v":0},{"$f":"IF(SUM($I83:N83) = SUM($I83:M83),0,SUM($I83:N83))","v":0},{"$f":"IF(SUM($I83:O83) = SUM($I83:N83),0,SUM($I83:O83))","v":0},{"$f":"IF(SUM($I83:P83) = SUM($I83:O83),0,SUM($I83:P83))","v":0},{"$f":"IF(SUM($I83:Q83) = SUM($I83:P83),0,SUM($I83:Q83))","v":0},{"$f":"IF(SUM($I83:R83) = SUM($I83:Q83),0,SUM($I83:R83))","v":0},{"$f":"IF(SUM($I83:S83) = SUM($I83:R83),0,SUM($I83:S83))","v":0},{"$f":"IF(SUM($I83:T83) = SUM($I83:S83),0,SUM($I83:T83))","v":0},{"$f":"IF(SUM($I83:U83) = SUM($I83:T83),0,SUM($I83:U83))","v":0},{"$f":"IF(SUM($I83:V83) = SUM($I83:U83),0,SUM($I83:V83))","v":0},{"$f":"IF(SUM($I83:W83) = SUM($I83:V83),0,SUM($I83:W83))","v":0},{"$f":"IF(SUM($I83:X83) = SUM($I83:W83),0,SUM($I83:X83))","v":0},{"$f":"IF(SUM($I83:Y83) = SUM($I83:X83),0,SUM($I83:Y83))","v":0},{"$f":"IF(SUM($I83:Z83) = SUM($I83:Y83),0,SUM($I83:Z83))","v":0},{"$f":"IF(SUM($I83:AA83) = SUM($I83:Z83),0,SUM($I83:AA83))","v":0},{"$f":"IF(SUM($I83:AB83) = SUM($I83:AA83),0,SUM($I83:AB83))","v":0},{"$f":"IF(SUM($I83:AC83) = SUM($I83:AB83),0,SUM($I83:AC83))","v":0},{"$f":"IF(SUM($I83:AD83) = SUM($I83:AC83),0,SUM($I83:AD83))","v":0},{"$f":"IF(SUM($I83:AE83) = SUM($I83:AD83),0,SUM($I83:AE83))","v":0},{"$f":"IF(SUM($I83:AF83) = SUM($I83:AE83),0,SUM($I83:AF83))","v":0},{"$f":"IF(SUM($I83:AG83) = SUM($I83:AF83),0,SUM($I83:AG83))","v":0},{"$f":"IF(SUM($I83:AH83) = SUM($I83:AG83),0,SUM($I83:AH83))","v":0},{"$f":"IF(SUM($I83:AI83) = SUM($I83:AH83),0,SUM($I83:AI83))","v":0},{"$f":"IF(SUM($I83:AJ83) = SUM($I83:AI83),0,SUM($I83:AJ83))","v":0},{"$f":"IF(SUM($I83:AK83) = SUM($I83:AJ83),0,SUM($I83:AK83))","v":0},{"$f":"IF(SUM($I83:AL83) = SUM($I83:AK83),0,SUM($I83:AL83))","v":0},{"$f":"IF(SUM($I83:AM83) = SUM($I83:AL83),0,SUM($I83:AM83))","v":0},{"$f":"IF(SUM($I83:AN83) = SUM($I83:AM83),0,SUM($I83:AN83))","v":0}]
[null,null,null,null,"Biomass Boiler Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I84:J84) = SUM($I84:I84),0,SUM($I84:J84))","v":1},{"$f":"IF(SUM($I84:K84) = SUM($I84:J84),0,SUM($I84:K84))","v":0},{"$f":"IF(SUM($I84:L84) = SUM($I84:K84),0,SUM($I84:L84))","v":0},{"$f":"IF(SUM($I84:M84) = SUM($I84:L84),0,SUM($I84:M84))","v":0},{"$f":"IF(SUM($I84:N84) = SUM($I84:M84),0,SUM($I84:N84))","v":0},{"$f":"IF(SUM($I84:O84) = SUM($I84:N84),0,SUM($I84:O84))","v":0},{"$f":"IF(SUM($I84:P84) = SUM($I84:O84),0,SUM($I84:P84))","v":0},{"$f":"IF(SUM($I84:Q84) = SUM($I84:P84),0,SUM($I84:Q84))","v":0},{"$f":"IF(SUM($I84:R84) = SUM($I84:Q84),0,SUM($I84:R84))","v":0},{"$f":"IF(SUM($I84:S84) = SUM($I84:R84),0,SUM($I84:S84))","v":0},{"$f":"IF(SUM($I84:T84) = SUM($I84:S84),0,SUM($I84:T84))","v":0},{"$f":"IF(SUM($I84:U84) = SUM($I84:T84),0,SUM($I84:U84))","v":0},{"$f":"IF(SUM($I84:V84) = SUM($I84:U84),0,SUM($I84:V84))","v":0},{"$f":"IF(SUM($I84:W84) = SUM($I84:V84),0,SUM($I84:W84))","v":0},{"$f":"IF(SUM($I84:X84) = SUM($I84:W84),0,SUM($I84:X84))","v":0},{"$f":"IF(SUM($I84:Y84) = SUM($I84:X84),0,SUM($I84:Y84))","v":0},{"$f":"IF(SUM($I84:Z84) = SUM($I84:Y84),0,SUM($I84:Z84))","v":0},{"$f":"IF(SUM($I84:AA84) = SUM($I84:Z84),0,SUM($I84:AA84))","v":0},{"$f":"IF(SUM($I84:AB84) = SUM($I84:AA84),0,SUM($I84:AB84))","v":0},{"$f":"IF(SUM($I84:AC84) = SUM($I84:AB84),0,SUM($I84:AC84))","v":0},{"$f":"IF(SUM($I84:AD84) = SUM($I84:AC84),0,SUM($I84:AD84))","v":0},{"$f":"IF(SUM($I84:AE84) = SUM($I84:AD84),0,SUM($I84:AE84))","v":0},{"$f":"IF(SUM($I84:AF84) = SUM($I84:AE84),0,SUM($I84:AF84))","v":0},{"$f":"IF(SUM($I84:AG84) = SUM($I84:AF84),0,SUM($I84:AG84))","v":0},{"$f":"IF(SUM($I84:AH84) = SUM($I84:AG84),0,SUM($I84:AH84))","v":0},{"$f":"IF(SUM($I84:AI84) = SUM($I84:AH84),0,SUM($I84:AI84))","v":0},{"$f":"IF(SUM($I84:AJ84) = SUM($I84:AI84),0,SUM($I84:AJ84))","v":0},{"$f":"IF(SUM($I84:AK84) = SUM($I84:AJ84),0,SUM($I84:AK84))","v":0},{"$f":"IF(SUM($I84:AL84) = SUM($I84:AK84),0,SUM($I84:AL84))","v":0},{"$f":"IF(SUM($I84:AM84) = SUM($I84:AL84),0,SUM($I84:AM84))","v":0},{"$f":"IF(SUM($I84:AN84) = SUM($I84:AM84),0,SUM($I84:AN84))","v":0}]
[null,null,null,null,"Heat Pump Ground-Water Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I85:J85) = SUM($I85:I85),0,SUM($I85:J85))","v":1},{"$f":"IF(SUM($I85:K85) = SUM($I85:J85),0,SUM($I85:K85))","v":0},{"$f":"IF(SUM($I85:L85) = SUM($I85:K85),0,SUM($I85:L85))","v":0},{"$f":"IF(SUM($I85:M85) = SUM($I85:L85),0,SUM($I85:M85))","v":0},{"$f":"IF(SUM($I85:N85) = SUM($I85:M85),0,SUM($I85:N85))","v":0},{"$f":"IF(SUM($I85:O85) = SUM($I85:N85),0,SUM($I85:O85))","v":0},{"$f":"IF(SUM($I85:P85) = SUM($I85:O85),0,SUM($I85:P85))","v":0},{"$f":"IF(SUM($I85:Q85) = SUM($I85:P85),0,SUM($I85:Q85))","v":0},{"$f":"IF(SUM($I85:R85) = SUM($I85:Q85),0,SUM($I85:R85))","v":0},{"$f":"IF(SUM($I85:S85) = SUM($I85:R85),0,SUM($I85:S85))","v":0},{"$f":"IF(SUM($I85:T85) = SUM($I85:S85),0,SUM($I85:T85))","v":0},{"$f":"IF(SUM($I85:U85) = SUM($I85:T85),0,SUM($I85:U85))","v":0},{"$f":"IF(SUM($I85:V85) = SUM($I85:U85),0,SUM($I85:V85))","v":0},{"$f":"IF(SUM($I85:W85) = SUM($I85:V85),0,SUM($I85:W85))","v":0},{"$f":"IF(SUM($I85:X85) = SUM($I85:W85),0,SUM($I85:X85))","v":0},{"$f":"IF(SUM($I85:Y85) = SUM($I85:X85),0,SUM($I85:Y85))","v":0},{"$f":"IF(SUM($I85:Z85) = SUM($I85:Y85),0,SUM($I85:Z85))","v":0},{"$f":"IF(SUM($I85:AA85) = SUM($I85:Z85),0,SUM($I85:AA85))","v":0},{"$f":"IF(SUM($I85:AB85) = SUM($I85:AA85),0,SUM($I85:AB85))","v":0},{"$f":"IF(SUM($I85:AC85) = SUM($I85:AB85),0,SUM($I85:AC85))","v":0},{"$f":"IF(SUM($I85:AD85) = SUM($I85:AC85),0,SUM($I85:AD85))","v":0},{"$f":"IF(SUM($I85:AE85) = SUM($I85:AD85),0,SUM($I85:AE85))","v":0},{"$f":"IF(SUM($I85:AF85) = SUM($I85:AE85),0,SUM($I85:AF85))","v":0},{"$f":"IF(SUM($I85:AG85) = SUM($I85:AF85),0,SUM($I85:AG85))","v":0},{"$f":"IF(SUM($I85:AH85) = SUM($I85:AG85),0,SUM($I85:AH85))","v":0},{"$f":"IF(SUM($I85:AI85) = SUM($I85:AH85),0,SUM($I85:AI85))","v":0},{"$f":"IF(SUM($I85:AJ85) = SUM($I85:AI85),0,SUM($I85:AJ85))","v":0},{"$f":"IF(SUM($I85:AK85) = SUM($I85:AJ85),0,SUM($I85:AK85))","v":0},{"$f":"IF(SUM($I85:AL85) = SUM($I85:AK85),0,SUM($I85:AL85))","v":0},{"$f":"IF(SUM($I85:AM85) = SUM($I85:AL85),0,SUM($I85:AM85))","v":0},{"$f":"IF(SUM($I85:AN85) = SUM($I85:AM85),0,SUM($I85:AN85))","v":0}]
[null,null,null,null,"Borehole Thermal Energy Storag Investment Counter",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM($I86:R86) = SUM($I86:Q86),0,SUM($I86:R86))","v":0},{"$f":"IF(SUM($I86:S86) = SUM($I86:R86),0,SUM($I86:S86))","v":0},{"$f":"IF(SUM($I86:T86) = SUM($I86:S86),0,SUM($I86:T86))","v":0},{"$f":"IF(SUM($I86:U86) = SUM($I86:T86),0,SUM($I86:U86))","v":0},{"$f":"IF(SUM($I86:V86) = SUM($I86:U86),0,SUM($I86:V86))","v":0},{"$f":"IF(SUM($I86:W86) = SUM($I86:V86),0,SUM($I86:W86))","v":0},{"$f":"IF(SUM($I86:X86) = SUM($I86:W86),0,SUM($I86:X86))","v":0},{"$f":"IF(SUM($I86:Y86) = SUM($I86:X86),0,SUM($I86:Y86))","v":0},{"$f":"IF(SUM($I86:Z86) = SUM($I86:Y86),0,SUM($I86:Z86))","v":0},{"$f":"IF(SUM($I86:AA86) = SUM($I86:Z86),0,SUM($I86:AA86))","v":0},{"$f":"IF(SUM($I86:AB86) = SUM($I86:AA86),0,SUM($I86:AB86))","v":0},{"$f":"IF(SUM($I86:AC86) = SUM($I86:AB86),0,SUM($I86:AC86))","v":0},{"$f":"IF(SUM($I86:AD86) = SUM($I86:AC86),0,SUM($I86:AD86))","v":0},{"$f":"IF(SUM($I86:AE86) = SUM($I86:AD86),0,SUM($I86:AE86))","v":0},{"$f":"IF(SUM($I86:AF86) = SUM($I86:AE86),0,SUM($I86:AF86))","v":0},{"$f":"IF(SUM($I86:AG86) = SUM($I86:AF86),0,SUM($I86:AG86))","v":0},{"$f":"IF(SUM($I86:AH86) = SUM($I86:AG86),0,SUM($I86:AH86))","v":0},{"$f":"IF(SUM($I86:AI86) = SUM($I86:AH86),0,SUM($I86:AI86))","v":0},{"$f":"IF(SUM($I86:AJ86) = SUM($I86:AI86),0,SUM($I86:AJ86))","v":0},{"$f":"IF(SUM($I86:AK86) = SUM($I86:AJ86),0,SUM($I86:AK86))","v":0},{"$f":"IF(SUM($I86:AL86) = SUM($I86:AK86),0,SUM($I86:AL86))","v":0},{"$f":"IF(SUM($I86:AM86) = SUM($I86:AL86),0,SUM($I86:AM86))","v":0},{"$f":"IF(SUM($I86:AN86) = SUM($I86:AM86),0,SUM($I86:AN86))","v":0}]
[null,null,null,null,"Heat Pump Water-Water Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I87:J87) = SUM($I87:I87),0,SUM($I87:J87))","v":1},{"$f":"IF(SUM($I87:K87) = SUM($I87:J87),0,SUM($I87:K87))","v":0},{"$f":"IF(SUM($I87:L87) = SUM($I87:K87),0,SUM($I87:L87))","v":0},{"$f":"IF(SUM($I87:M87) = SUM($I87:L87),0,SUM($I87:M87))","v":0},{"$f":"IF(SUM($I87:N87) = SUM($I87:M87),0,SUM($I87:N87))","v":0},{"$f":"IF(SUM($I87:O87) = SUM($I87:N87),0,SUM($I87:O87))","v":0},{"$f":"IF(SUM($I87:P87) = SUM($I87:O87),0,SUM($I87:P87))","v":0},{"$f":"IF(SUM($I87:Q87) = SUM($I87:P87),0,SUM($I87:Q87))","v":0},{"$f":"IF(SUM($I87:R87) = SUM($I87:Q87),0,SUM($I87:R87))","v":0},{"$f":"IF(SUM($I87:S87) = SUM($I87:R87),0,SUM($I87:S87))","v":0},{"$f":"IF(SUM($I87:T87) = SUM($I87:S87),0,SUM($I87:T87))","v":0},{"$f":"IF(SUM($I87:U87) = SUM($I87:T87),0,SUM($I87:U87))","v":0},{"$f":"IF(SUM($I87:V87) = SUM($I87:U87),0,SUM($I87:V87))","v":0},{"$f":"IF(SUM($I87:W87) = SUM($I87:V87),0,SUM($I87:W87))","v":0},{"$f":"IF(SUM($I87:X87) = SUM($I87:W87),0,SUM($I87:X87))","v":0},{"$f":"IF(SUM($I87:Y87) = SUM($I87:X87),0,SUM($I87:Y87))","v":0},{"$f":"IF(SUM($I87:Z87) = SUM($I87:Y87),0,SUM($I87:Z87))","v":0},{"$f":"IF(SUM($I87:AA87) = SUM($I87:Z87),0,SUM($I87:AA87))","v":0},{"$f":"IF(SUM($I87:AB87) = SUM($I87:AA87),0,SUM($I87:AB87))","v":0},{"$f":"IF(SUM($I87:AC87) = SUM($I87:AB87),0,SUM($I87:AC87))","v":0},{"$f":"IF(SUM($I87:AD87) = SUM($I87:AC87),0,SUM($I87:AD87))","v":0},{"$f":"IF(SUM($I87:AE87) = SUM($I87:AD87),0,SUM($I87:AE87))","v":0},{"$f":"IF(SUM($I87:AF87) = SUM($I87:AE87),0,SUM($I87:AF87))","v":0},{"$f":"IF(SUM($I87:AG87) = SUM($I87:AF87),0,SUM($I87:AG87))","v":0},{"$f":"IF(SUM($I87:AH87) = SUM($I87:AG87),0,SUM($I87:AH87))","v":0},{"$f":"IF(SUM($I87:AI87) = SUM($I87:AH87),0,SUM($I87:AI87))","v":0},{"$f":"IF(SUM($I87:AJ87) = SUM($I87:AI87),0,SUM($I87:AJ87))","v":0},{"$f":"IF(SUM($I87:AK87) = SUM($I87:AJ87),0,SUM($I87:AK87))","v":0},{"$f":"IF(SUM($I87:AL87) = SUM($I87:AK87),0,SUM($I87:AL87))","v":0},{"$f":"IF(SUM($I87:AM87) = SUM($I87:AL87),0,SUM($I87:AM87))","v":0},{"$f":"IF(SUM($I87:AN87) = SUM($I87:AM87),0,SUM($I87:AN87))","v":0}]
[null,null,null,null,"Groundwater Thermal Energy Sto Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I88:J88) = SUM($I88:I88),0,SUM($I88:J88))","v":1},{"$f":"IF(SUM($I88:K88) = SUM($I88:J88),0,SUM($I88:K88))","v":0},{"$f":"IF(SUM($I88:L88) = SUM($I88:K88),0,SUM($I88:L88))","v":0},{"$f":"IF(SUM($I88:M88) = SUM($I88:L88),0,SUM($I88:M88))","v":0},{"$f":"IF(SUM($I88:N88) = SUM($I88:M88),0,SUM($I88:N88))","v":0},{"$f":"IF(SUM($I88:O88) = SUM($I88:N88),0,SUM($I88:O88))","v":0},{"$f":"IF(SUM($I88:P88) = SUM($I88:O88),0,SUM($I88:P88))","v":0},{"$f":"IF(SUM($I88:Q88) = SUM($I88:P88),0,SUM($I88:Q88))","v":0},{"$f":"IF(SUM($I88:R88) = SUM($I88:Q88),0,SUM($I88:R88))","v":0},{"$f":"IF(SUM($I88:S88) = SUM($I88:R88),0,SUM($I88:S88))","v":0},{"$f":"IF(SUM($I88:T88) = SUM($I88:S88),0,SUM($I88:T88))","v":0},{"$f":"IF(SUM($I88:U88) = SUM($I88:T88),0,SUM($I88:U88))","v":0},{"$f":"IF(SUM($I88:V88) = SUM($I88:U88),0,SUM($I88:V88))","v":0},{"$f":"IF(SUM($I88:W88) = SUM($I88:V88),0,SUM($I88:W88))","v":0},{"$f":"IF(SUM($I88:X88) = SUM($I88:W88),0,SUM($I88:X88))","v":0},{"$f":"IF(SUM($I88:Y88) = SUM($I88:X88),0,SUM($I88:Y88))","v":0},{"$f":"IF(SUM($I88:Z88) = SUM($I88:Y88),0,SUM($I88:Z88))","v":0},{"$f":"IF(SUM($I88:AA88) = SUM($I88:Z88),0,SUM($I88:AA88))","v":0},{"$f":"IF(SUM($I88:AB88) = SUM($I88:AA88),0,SUM($I88:AB88))","v":0},{"$f":"IF(SUM($I88:AC88) = SUM($I88:AB88),0,SUM($I88:AC88))","v":0},{"$f":"IF(SUM($I88:AD88) = SUM($I88:AC88),0,SUM($I88:AD88))","v":0},{"$f":"IF(SUM($I88:AE88) = SUM($I88:AD88),0,SUM($I88:AE88))","v":0},{"$f":"IF(SUM($I88:AF88) = SUM($I88:AE88),0,SUM($I88:AF88))","v":0},{"$f":"IF(SUM($I88:AG88) = SUM($I88:AF88),0,SUM($I88:AG88))","v":0},{"$f":"IF(SUM($I88:AH88) = SUM($I88:AG88),0,SUM($I88:AH88))","v":0},{"$f":"IF(SUM($I88:AI88) = SUM($I88:AH88),0,SUM($I88:AI88))","v":0},{"$f":"IF(SUM($I88:AJ88) = SUM($I88:AI88),0,SUM($I88:AJ88))","v":0},{"$f":"IF(SUM($I88:AK88) = SUM($I88:AJ88),0,SUM($I88:AK88))","v":0},{"$f":"IF(SUM($I88:AL88) = SUM($I88:AK88),0,SUM($I88:AL88))","v":0},{"$f":"IF(SUM($I88:AM88) = SUM($I88:AL88),0,SUM($I88:AM88))","v":0},{"$f":"IF(SUM($I88:AN88) = SUM($I88:AM88),0,SUM($I88:AN88))","v":0}]
[null,null,null,null,"Heat Pump Air-Water Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I89:J89) = SUM($I89:I89),0,SUM($I89:J89))","v":1},{"$f":"IF(SUM($I89:K89) = SUM($I89:J89),0,SUM($I89:K89))","v":0},{"$f":"IF(SUM($I89:L89) = SUM($I89:K89),0,SUM($I89:L89))","v":0},{"$f":"IF(SUM($I89:M89) = SUM($I89:L89),0,SUM($I89:M89))","v":0},{"$f":"IF(SUM($I89:N89) = SUM($I89:M89),0,SUM($I89:N89))","v":0},{"$f":"IF(SUM($I89:O89) = SUM($I89:N89),0,SUM($I89:O89))","v":0},{"$f":"IF(SUM($I89:P89) = SUM($I89:O89),0,SUM($I89:P89))","v":0},{"$f":"IF(SUM($I89:Q89) = SUM($I89:P89),0,SUM($I89:Q89))","v":0},{"$f":"IF(SUM($I89:R89) = SUM($I89:Q89),0,SUM($I89:R89))","v":0},{"$f":"IF(SUM($I89:S89) = SUM($I89:R89),0,SUM($I89:S89))","v":0},{"$f":"IF(SUM($I89:T89) = SUM($I89:S89),0,SUM($I89:T89))","v":0},{"$f":"IF(SUM($I89:U89) = SUM($I89:T89),0,SUM($I89:U89))","v":0},{"$f":"IF(SUM($I89:V89) = SUM($I89:U89),0,SUM($I89:V89))","v":0},{"$f":"IF(SUM($I89:W89) = SUM($I89:V89),0,SUM($I89:W89))","v":0},{"$f":"IF(SUM($I89:X89) = SUM($I89:W89),0,SUM($I89:X89))","v":0},{"$f":"IF(SUM($I89:Y89) = SUM($I89:X89),0,SUM($I89:Y89))","v":0},{"$f":"IF(SUM($I89:Z89) = SUM($I89:Y89),0,SUM($I89:Z89))","v":2},{"$f":"IF(SUM($I89:AA89) = SUM($I89:Z89),0,SUM($I89:AA89))","v":0},{"$f":"IF(SUM($I89:AB89) = SUM($I89:AA89),0,SUM($I89:AB89))","v":0},{"$f":"IF(SUM($I89:AC89) = SUM($I89:AB89),0,SUM($I89:AC89))","v":0},{"$f":"IF(SUM($I89:AD89) = SUM($I89:AC89),0,SUM($I89:AD89))","v":0},{"$f":"IF(SUM($I89:AE89) = SUM($I89:AD89),0,SUM($I89:AE89))","v":0},{"$f":"IF(SUM($I89:AF89) = SUM($I89:AE89),0,SUM($I89:AF89))","v":0},{"$f":"IF(SUM($I89:AG89) = SUM($I89:AF89),0,SUM($I89:AG89))","v":0},{"$f":"IF(SUM($I89:AH89) = SUM($I89:AG89),0,SUM($I89:AH89))","v":0},{"$f":"IF(SUM($I89:AI89) = SUM($I89:AH89),0,SUM($I89:AI89))","v":0},{"$f":"IF(SUM($I89:AJ89) = SUM($I89:AI89),0,SUM($I89:AJ89))","v":0},{"$f":"IF(SUM($I89:AK89) = SUM($I89:AJ89),0,SUM($I89:AK89))","v":0},{"$f":"IF(SUM($I89:AL89) = SUM($I89:AK89),0,SUM($I89:AL89))","v":0},{"$f":"IF(SUM($I89:AM89) = SUM($I89:AL89),0,SUM($I89:AM89))","v":0},{"$f":"IF(SUM($I89:AN89) = SUM($I89:AM89),0,SUM($I89:AN89))","v":0}]
[null,null,null,null,"Heat Pump Air-Air Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I90:J90) = SUM($I90:I90),0,SUM($I90:J90))","v":1},{"$f":"IF(SUM($I90:K90) = SUM($I90:J90),0,SUM($I90:K90))","v":0},{"$f":"IF(SUM($I90:L90) = SUM($I90:K90),0,SUM($I90:L90))","v":0},{"$f":"IF(SUM($I90:M90) = SUM($I90:L90),0,SUM($I90:M90))","v":0},{"$f":"IF(SUM($I90:N90) = SUM($I90:M90),0,SUM($I90:N90))","v":0},{"$f":"IF(SUM($I90:O90) = SUM($I90:N90),0,SUM($I90:O90))","v":0},{"$f":"IF(SUM($I90:P90) = SUM($I90:O90),0,SUM($I90:P90))","v":0},{"$f":"IF(SUM($I90:Q90) = SUM($I90:P90),0,SUM($I90:Q90))","v":0},{"$f":"IF(SUM($I90:R90) = SUM($I90:Q90),0,SUM($I90:R90))","v":0},{"$f":"IF(SUM($I90:S90) = SUM($I90:R90),0,SUM($I90:S90))","v":0},{"$f":"IF(SUM($I90:T90) = SUM($I90:S90),0,SUM($I90:T90))","v":0},{"$f":"IF(SUM($I90:U90) = SUM($I90:T90),0,SUM($I90:U90))","v":2},{"$f":"IF(SUM($I90:V90) = SUM($I90:U90),0,SUM($I90:V90))","v":0},{"$f":"IF(SUM($I90:W90) = SUM($I90:V90),0,SUM($I90:W90))","v":0},{"$f":"IF(SUM($I90:X90) = SUM($I90:W90),0,SUM($I90:X90))","v":0},{"$f":"IF(SUM($I90:Y90) = SUM($I90:X90),0,SUM($I90:Y90))","v":0},{"$f":"IF(SUM($I90:Z90) = SUM($I90:Y90),0,SUM($I90:Z90))","v":0},{"$f":"IF(SUM($I90:AA90) = SUM($I90:Z90),0,SUM($I90:AA90))","v":0},{"$f":"IF(SUM($I90:AB90) = SUM($I90:AA90),0,SUM($I90:AB90))","v":0},{"$f":"IF(SUM($I90:AC90) = SUM($I90:AB90),0,SUM($I90:AC90))","v":0},{"$f":"IF(SUM($I90:AD90) = SUM($I90:AC90),0,SUM($I90:AD90))","v":0},{"$f":"IF(SUM($I90:AE90) = SUM($I90:AD90),0,SUM($I90:AE90))","v":0},{"$f":"IF(SUM($I90:AF90) = SUM($I90:AE90),0,SUM($I90:AF90))","v":0},{"$f":"IF(SUM($I90:AG90) = SUM($I90:AF90),0,SUM($I90:AG90))","v":0},{"$f":"IF(SUM($I90:AH90) = SUM($I90:AG90),0,SUM($I90:AH90))","v":0},{"$f":"IF(SUM($I90:AI90) = SUM($I90:AH90),0,SUM($I90:AI90))","v":0},{"$f":"IF(SUM($I90:AJ90) = SUM($I90:AI90),0,SUM($I90:AJ90))","v":0},{"$f":"IF(SUM($I90:AK90) = SUM($I90:AJ90),0,SUM($I90:AK90))","v":0},{"$f":"IF(SUM($I90:AL90) = SUM($I90:AK90),0,SUM($I90:AL90))","v":0},{"$f":"IF(SUM($I90:AM90) = SUM($I90:AL90),0,SUM($I90:AM90))","v":0},{"$f":"IF(SUM($I90:AN90) = SUM($I90:AM90),0,SUM($I90:AN90))","v":0}]
[null,null,null,null,"Cogen Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I91:J91) = SUM($I91:I91),0,SUM($I91:J91))","v":1},{"$f":"IF(SUM($I91:K91) = SUM($I91:J91),0,SUM($I91:K91))","v":0},{"$f":"IF(SUM($I91:L91) = SUM($I91:K91),0,SUM($I91:L91))","v":0},{"$f":"IF(SUM($I91:M91) = SUM($I91:L91),0,SUM($I91:M91))","v":0},{"$f":"IF(SUM($I91:N91) = SUM($I91:M91),0,SUM($I91:N91))","v":0},{"$f":"IF(SUM($I91:O91) = SUM($I91:N91),0,SUM($I91:O91))","v":0},{"$f":"IF(SUM($I91:P91) = SUM($I91:O91),0,SUM($I91:P91))","v":0},{"$f":"IF(SUM($I91:Q91) = SUM($I91:P91),0,SUM($I91:Q91))","v":0},{"$f":"IF(SUM($I91:R91) = SUM($I91:Q91),0,SUM($I91:R91))","v":0},{"$f":"IF(SUM($I91:S91) = SUM($I91:R91),0,SUM($I91:S91))","v":0},{"$f":"IF(SUM($I91:T91) = SUM($I91:S91),0,SUM($I91:T91))","v":0},{"$f":"IF(SUM($I91:U91) = SUM($I91:T91),0,SUM($I91:U91))","v":0},{"$f":"IF(SUM($I91:V91) = SUM($I91:U91),0,SUM($I91:V91))","v":0},{"$f":"IF(SUM($I91:W91) = SUM($I91:V91),0,SUM($I91:W91))","v":0},{"$f":"IF(SUM($I91:X91) = SUM($I91:W91),0,SUM($I91:X91))","v":0},{"$f":"IF(SUM($I91:Y91) = SUM($I91:X91),0,SUM($I91:Y91))","v":0},{"$f":"IF(SUM($I91:Z91) = SUM($I91:Y91),0,SUM($I91:Z91))","v":2},{"$f":"IF(SUM($I91:AA91) = SUM($I91:Z91),0,SUM($I91:AA91))","v":0},{"$f":"IF(SUM($I91:AB91) = SUM($I91:AA91),0,SUM($I91:AB91))","v":0},{"$f":"IF(SUM($I91:AC91) = SUM($I91:AB91),0,SUM($I91:AC91))","v":0},{"$f":"IF(SUM($I91:AD91) = SUM($I91:AC91),0,SUM($I91:AD91))","v":0},{"$f":"IF(SUM($I91:AE91) = SUM($I91:AD91),0,SUM($I91:AE91))","v":0},{"$f":"IF(SUM($I91:AF91) = SUM($I91:AE91),0,SUM($I91:AF91))","v":0},{"$f":"IF(SUM($I91:AG91) = SUM($I91:AF91),0,SUM($I91:AG91))","v":0},{"$f":"IF(SUM($I91:AH91) = SUM($I91:AG91),0,SUM($I91:AH91))","v":0},{"$f":"IF(SUM($I91:AI91) = SUM($I91:AH91),0,SUM($I91:AI91))","v":0},{"$f":"IF(SUM($I91:AJ91) = SUM($I91:AI91),0,SUM($I91:AJ91))","v":0},{"$f":"IF(SUM($I91:AK91) = SUM($I91:AJ91),0,SUM($I91:AK91))","v":0},{"$f":"IF(SUM($I91:AL91) = SUM($I91:AK91),0,SUM($I91:AL91))","v":0},{"$f":"IF(SUM($I91:AM91) = SUM($I91:AL91),0,SUM($I91:AM91))","v":0},{"$f":"IF(SUM($I91:AN91) = SUM($I91:AM91),0,SUM($I91:AN91))","v":0}]
[null,null,null,null,"Compression Cooling Machine Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I92:J92) = SUM($I92:I92),0,SUM($I92:J92))","v":1},{"$f":"IF(SUM($I92:K92) = SUM($I92:J92),0,SUM($I92:K92))","v":0},{"$f":"IF(SUM($I92:L92) = SUM($I92:K92),0,SUM($I92:L92))","v":0},{"$f":"IF(SUM($I92:M92) = SUM($I92:L92),0,SUM($I92:M92))","v":0},{"$f":"IF(SUM($I92:N92) = SUM($I92:M92),0,SUM($I92:N92))","v":0},{"$f":"IF(SUM($I92:O92) = SUM($I92:N92),0,SUM($I92:O92))","v":0},{"$f":"IF(SUM($I92:P92) = SUM($I92:O92),0,SUM($I92:P92))","v":0},{"$f":"IF(SUM($I92:Q92) = SUM($I92:P92),0,SUM($I92:Q92))","v":0},{"$f":"IF(SUM($I92:R92) = SUM($I92:Q92),0,SUM($I92:R92))","v":0},{"$f":"IF(SUM($I92:S92) = SUM($I92:R92),0,SUM($I92:S92))","v":0},{"$f":"IF(SUM($I92:T92) = SUM($I92:S92),0,SUM($I92:T92))","v":0},{"$f":"IF(SUM($I92:U92) = SUM($I92:T92),0,SUM($I92:U92))","v":0},{"$f":"IF(SUM($I92:V92) = SUM($I92:U92),0,SUM($I92:V92))","v":0},{"$f":"IF(SUM($I92:W92) = SUM($I92:V92),0,SUM($I92:W92))","v":0},{"$f":"IF(SUM($I92:X92) = SUM($I92:W92),0,SUM($I92:X92))","v":0},{"$f":"IF(SUM($I92:Y92) = SUM($I92:X92),0,SUM($I92:Y92))","v":0},{"$f":"IF(SUM($I92:Z92) = SUM($I92:Y92),0,SUM($I92:Z92))","v":2},{"$f":"IF(SUM($I92:AA92) = SUM($I92:Z92),0,SUM($I92:AA92))","v":0},{"$f":"IF(SUM($I92:AB92) = SUM($I92:AA92),0,SUM($I92:AB92))","v":0},{"$f":"IF(SUM($I92:AC92) = SUM($I92:AB92),0,SUM($I92:AC92))","v":0},{"$f":"IF(SUM($I92:AD92) = SUM($I92:AC92),0,SUM($I92:AD92))","v":0},{"$f":"IF(SUM($I92:AE92) = SUM($I92:AD92),0,SUM($I92:AE92))","v":0},{"$f":"IF(SUM($I92:AF92) = SUM($I92:AE92),0,SUM($I92:AF92))","v":0},{"$f":"IF(SUM($I92:AG92) = SUM($I92:AF92),0,SUM($I92:AG92))","v":0},{"$f":"IF(SUM($I92:AH92) = SUM($I92:AG92),0,SUM($I92:AH92))","v":0},{"$f":"IF(SUM($I92:AI92) = SUM($I92:AH92),0,SUM($I92:AI92))","v":0},{"$f":"IF(SUM($I92:AJ92) = SUM($I92:AI92),0,SUM($I92:AJ92))","v":0},{"$f":"IF(SUM($I92:AK92) = SUM($I92:AJ92),0,SUM($I92:AK92))","v":0},{"$f":"IF(SUM($I92:AL92) = SUM($I92:AK92),0,SUM($I92:AL92))","v":0},{"$f":"IF(SUM($I92:AM92) = SUM($I92:AL92),0,SUM($I92:AM92))","v":0},{"$f":"IF(SUM($I92:AN92) = SUM($I92:AM92),0,SUM($I92:AN92))","v":0}]
[null,null,null,null,"Heat Pump Summer Mode Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I93:J93) = SUM($I93:I93),0,SUM($I93:J93))","v":1},{"$f":"IF(SUM($I93:K93) = SUM($I93:J93),0,SUM($I93:K93))","v":0},{"$f":"IF(SUM($I93:L93) = SUM($I93:K93),0,SUM($I93:L93))","v":0},{"$f":"IF(SUM($I93:M93) = SUM($I93:L93),0,SUM($I93:M93))","v":0},{"$f":"IF(SUM($I93:N93) = SUM($I93:M93),0,SUM($I93:N93))","v":0},{"$f":"IF(SUM($I93:O93) = SUM($I93:N93),0,SUM($I93:O93))","v":0},{"$f":"IF(SUM($I93:P93) = SUM($I93:O93),0,SUM($I93:P93))","v":0},{"$f":"IF(SUM($I93:Q93) = SUM($I93:P93),0,SUM($I93:Q93))","v":0},{"$f":"IF(SUM($I93:R93) = SUM($I93:Q93),0,SUM($I93:R93))","v":0},{"$f":"IF(SUM($I93:S93) = SUM($I93:R93),0,SUM($I93:S93))","v":0},{"$f":"IF(SUM($I93:T93) = SUM($I93:S93),0,SUM($I93:T93))","v":0},{"$f":"IF(SUM($I93:U93) = SUM($I93:T93),0,SUM($I93:U93))","v":0},{"$f":"IF(SUM($I93:V93) = SUM($I93:U93),0,SUM($I93:V93))","v":0},{"$f":"IF(SUM($I93:W93) = SUM($I93:V93),0,SUM($I93:W93))","v":0},{"$f":"IF(SUM($I93:X93) = SUM($I93:W93),0,SUM($I93:X93))","v":0},{"$f":"IF(SUM($I93:Y93) = SUM($I93:X93),0,SUM($I93:Y93))","v":0},{"$f":"IF(SUM($I93:Z93) = SUM($I93:Y93),0,SUM($I93:Z93))","v":0},{"$f":"IF(SUM($I93:AA93) = SUM($I93:Z93),0,SUM($I93:AA93))","v":0},{"$f":"IF(SUM($I93:AB93) = SUM($I93:AA93),0,SUM($I93:AB93))","v":0},{"$f":"IF(SUM($I93:AC93) = SUM($I93:AB93),0,SUM($I93:AC93))","v":0},{"$f":"IF(SUM($I93:AD93) = SUM($I93:AC93),0,SUM($I93:AD93))","v":0},{"$f":"IF(SUM($I93:AE93) = SUM($I93:AD93),0,SUM($I93:AE93))","v":0},{"$f":"IF(SUM($I93:AF93) = SUM($I93:AE93),0,SUM($I93:AF93))","v":0},{"$f":"IF(SUM($I93:AG93) = SUM($I93:AF93),0,SUM($I93:AG93))","v":0},{"$f":"IF(SUM($I93:AH93) = SUM($I93:AG93),0,SUM($I93:AH93))","v":0},{"$f":"IF(SUM($I93:AI93) = SUM($I93:AH93),0,SUM($I93:AI93))","v":0},{"$f":"IF(SUM($I93:AJ93) = SUM($I93:AI93),0,SUM($I93:AJ93))","v":0},{"$f":"IF(SUM($I93:AK93) = SUM($I93:AJ93),0,SUM($I93:AK93))","v":0},{"$f":"IF(SUM($I93:AL93) = SUM($I93:AK93),0,SUM($I93:AL93))","v":0},{"$f":"IF(SUM($I93:AM93) = SUM($I93:AL93),0,SUM($I93:AM93))","v":0},{"$f":"IF(SUM($I93:AN93) = SUM($I93:AM93),0,SUM($I93:AN93))","v":0}]
[null,null,null,null,"Heat Exchanger Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I94:J94) = SUM($I94:I94),0,SUM($I94:J94))","v":1},{"$f":"IF(SUM($I94:K94) = SUM($I94:J94),0,SUM($I94:K94))","v":0},{"$f":"IF(SUM($I94:L94) = SUM($I94:K94),0,SUM($I94:L94))","v":0},{"$f":"IF(SUM($I94:M94) = SUM($I94:L94),0,SUM($I94:M94))","v":0},{"$f":"IF(SUM($I94:N94) = SUM($I94:M94),0,SUM($I94:N94))","v":0},{"$f":"IF(SUM($I94:O94) = SUM($I94:N94),0,SUM($I94:O94))","v":0},{"$f":"IF(SUM($I94:P94) = SUM($I94:O94),0,SUM($I94:P94))","v":0},{"$f":"IF(SUM($I94:Q94) = SUM($I94:P94),0,SUM($I94:Q94))","v":0},{"$f":"IF(SUM($I94:R94) = SUM($I94:Q94),0,SUM($I94:R94))","v":0},{"$f":"IF(SUM($I94:S94) = SUM($I94:R94),0,SUM($I94:S94))","v":0},{"$f":"IF(SUM($I94:T94) = SUM($I94:S94),0,SUM($I94:T94))","v":0},{"$f":"IF(SUM($I94:U94) = SUM($I94:T94),0,SUM($I94:U94))","v":0},{"$f":"IF(SUM($I94:V94) = SUM($I94:U94),0,SUM($I94:V94))","v":0},{"$f":"IF(SUM($I94:W94) = SUM($I94:V94),0,SUM($I94:W94))","v":0},{"$f":"IF(SUM($I94:X94) = SUM($I94:W94),0,SUM($I94:X94))","v":0},{"$f":"IF(SUM($I94:Y94) = SUM($I94:X94),0,SUM($I94:Y94))","v":0},{"$f":"IF(SUM($I94:Z94) = SUM($I94:Y94),0,SUM($I94:Z94))","v":0},{"$f":"IF(SUM($I94:AA94) = SUM($I94:Z94),0,SUM($I94:AA94))","v":0},{"$f":"IF(SUM($I94:AB94) = SUM($I94:AA94),0,SUM($I94:AB94))","v":0},{"$f":"IF(SUM($I94:AC94) = SUM($I94:AB94),0,SUM($I94:AC94))","v":0},{"$f":"IF(SUM($I94:AD94) = SUM($I94:AC94),0,SUM($I94:AD94))","v":0},{"$f":"IF(SUM($I94:AE94) = SUM($I94:AD94),0,SUM($I94:AE94))","v":0},{"$f":"IF(SUM($I94:AF94) = SUM($I94:AE94),0,SUM($I94:AF94))","v":0},{"$f":"IF(SUM($I94:AG94) = SUM($I94:AF94),0,SUM($I94:AG94))","v":0},{"$f":"IF(SUM($I94:AH94) = SUM($I94:AG94),0,SUM($I94:AH94))","v":0},{"$f":"IF(SUM($I94:AI94) = SUM($I94:AH94),0,SUM($I94:AI94))","v":0},{"$f":"IF(SUM($I94:AJ94) = SUM($I94:AI94),0,SUM($I94:AJ94))","v":0},{"$f":"IF(SUM($I94:AK94) = SUM($I94:AJ94),0,SUM($I94:AK94))","v":0},{"$f":"IF(SUM($I94:AL94) = SUM($I94:AK94),0,SUM($I94:AL94))","v":0},{"$f":"IF(SUM($I94:AM94) = SUM($I94:AL94),0,SUM($I94:AM94))","v":0},{"$f":"IF(SUM($I94:AN94) = SUM($I94:AM94),0,SUM($I94:AN94))","v":0}]
[null,null,null,null,"Heating / Cooling Regulation Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I95:J95) = SUM($I95:I95),0,SUM($I95:J95))","v":1},{"$f":"IF(SUM($I95:K95) = SUM($I95:J95),0,SUM($I95:K95))","v":0},{"$f":"IF(SUM($I95:L95) = SUM($I95:K95),0,SUM($I95:L95))","v":0},{"$f":"IF(SUM($I95:M95) = SUM($I95:L95),0,SUM($I95:M95))","v":0},{"$f":"IF(SUM($I95:N95) = SUM($I95:M95),0,SUM($I95:N95))","v":0},{"$f":"IF(SUM($I95:O95) = SUM($I95:N95),0,SUM($I95:O95))","v":0},{"$f":"IF(SUM($I95:P95) = SUM($I95:O95),0,SUM($I95:P95))","v":0},{"$f":"IF(SUM($I95:Q95) = SUM($I95:P95),0,SUM($I95:Q95))","v":0},{"$f":"IF(SUM($I95:R95) = SUM($I95:Q95),0,SUM($I95:R95))","v":0},{"$f":"IF(SUM($I95:S95) = SUM($I95:R95),0,SUM($I95:S95))","v":0},{"$f":"IF(SUM($I95:T95) = SUM($I95:S95),0,SUM($I95:T95))","v":0},{"$f":"IF(SUM($I95:U95) = SUM($I95:T95),0,SUM($I95:U95))","v":0},{"$f":"IF(SUM($I95:V95) = SUM($I95:U95),0,SUM($I95:V95))","v":0},{"$f":"IF(SUM($I95:W95) = SUM($I95:V95),0,SUM($I95:W95))","v":0},{"$f":"IF(SUM($I95:X95) = SUM($I95:W95),0,SUM($I95:X95))","v":0},{"$f":"IF(SUM($I95:Y95) = SUM($I95:X95),0,SUM($I95:Y95))","v":0},{"$f":"IF(SUM($I95:Z95) = SUM($I95:Y95),0,SUM($I95:Z95))","v":0},{"$f":"IF(SUM($I95:AA95) = SUM($I95:Z95),0,SUM($I95:AA95))","v":0},{"$f":"IF(SUM($I95:AB95) = SUM($I95:AA95),0,SUM($I95:AB95))","v":2},{"$f":"IF(SUM($I95:AC95) = SUM($I95:AB95),0,SUM($I95:AC95))","v":0},{"$f":"IF(SUM($I95:AD95) = SUM($I95:AC95),0,SUM($I95:AD95))","v":0},{"$f":"IF(SUM($I95:AE95) = SUM($I95:AD95),0,SUM($I95:AE95))","v":0},{"$f":"IF(SUM($I95:AF95) = SUM($I95:AE95),0,SUM($I95:AF95))","v":0},{"$f":"IF(SUM($I95:AG95) = SUM($I95:AF95),0,SUM($I95:AG95))","v":0},{"$f":"IF(SUM($I95:AH95) = SUM($I95:AG95),0,SUM($I95:AH95))","v":0},{"$f":"IF(SUM($I95:AI95) = SUM($I95:AH95),0,SUM($I95:AI95))","v":0},{"$f":"IF(SUM($I95:AJ95) = SUM($I95:AI95),0,SUM($I95:AJ95))","v":0},{"$f":"IF(SUM($I95:AK95) = SUM($I95:AJ95),0,SUM($I95:AK95))","v":0},{"$f":"IF(SUM($I95:AL95) = SUM($I95:AK95),0,SUM($I95:AL95))","v":0},{"$f":"IF(SUM($I95:AM95) = SUM($I95:AL95),0,SUM($I95:AM95))","v":0},{"$f":"IF(SUM($I95:AN95) = SUM($I95:AM95),0,SUM($I95:AN95))","v":0}]
[null,null,null,null,"Radiators Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I96:J96) = SUM($I96:I96),0,SUM($I96:J96))","v":1},{"$f":"IF(SUM($I96:K96) = SUM($I96:J96),0,SUM($I96:K96))","v":0},{"$f":"IF(SUM($I96:L96) = SUM($I96:K96),0,SUM($I96:L96))","v":0},{"$f":"IF(SUM($I96:M96) = SUM($I96:L96),0,SUM($I96:M96))","v":0},{"$f":"IF(SUM($I96:N96) = SUM($I96:M96),0,SUM($I96:N96))","v":0},{"$f":"IF(SUM($I96:O96) = SUM($I96:N96),0,SUM($I96:O96))","v":0},{"$f":"IF(SUM($I96:P96) = SUM($I96:O96),0,SUM($I96:P96))","v":0},{"$f":"IF(SUM($I96:Q96) = SUM($I96:P96),0,SUM($I96:Q96))","v":0},{"$f":"IF(SUM($I96:R96) = SUM($I96:Q96),0,SUM($I96:R96))","v":0},{"$f":"IF(SUM($I96:S96) = SUM($I96:R96),0,SUM($I96:S96))","v":0},{"$f":"IF(SUM($I96:T96) = SUM($I96:S96),0,SUM($I96:T96))","v":0},{"$f":"IF(SUM($I96:U96) = SUM($I96:T96),0,SUM($I96:U96))","v":0},{"$f":"IF(SUM($I96:V96) = SUM($I96:U96),0,SUM($I96:V96))","v":0},{"$f":"IF(SUM($I96:W96) = SUM($I96:V96),0,SUM($I96:W96))","v":0},{"$f":"IF(SUM($I96:X96) = SUM($I96:W96),0,SUM($I96:X96))","v":0},{"$f":"IF(SUM($I96:Y96) = SUM($I96:X96),0,SUM($I96:Y96))","v":0},{"$f":"IF(SUM($I96:Z96) = SUM($I96:Y96),0,SUM($I96:Z96))","v":0},{"$f":"IF(SUM($I96:AA96) = SUM($I96:Z96),0,SUM($I96:AA96))","v":0},{"$f":"IF(SUM($I96:AB96) = SUM($I96:AA96),0,SUM($I96:AB96))","v":0},{"$f":"IF(SUM($I96:AC96) = SUM($I96:AB96),0,SUM($I96:AC96))","v":0},{"$f":"IF(SUM($I96:AD96) = SUM($I96:AC96),0,SUM($I96:AD96))","v":0},{"$f":"IF(SUM($I96:AE96) = SUM($I96:AD96),0,SUM($I96:AE96))","v":0},{"$f":"IF(SUM($I96:AF96) = SUM($I96:AE96),0,SUM($I96:AF96))","v":0},{"$f":"IF(SUM($I96:AG96) = SUM($I96:AF96),0,SUM($I96:AG96))","v":0},{"$f":"IF(SUM($I96:AH96) = SUM($I96:AG96),0,SUM($I96:AH96))","v":0},{"$f":"IF(SUM($I96:AI96) = SUM($I96:AH96),0,SUM($I96:AI96))","v":0},{"$f":"IF(SUM($I96:AJ96) = SUM($I96:AI96),0,SUM($I96:AJ96))","v":0},{"$f":"IF(SUM($I96:AK96) = SUM($I96:AJ96),0,SUM($I96:AK96))","v":0},{"$f":"IF(SUM($I96:AL96) = SUM($I96:AK96),0,SUM($I96:AL96))","v":0},{"$f":"IF(SUM($I96:AM96) = SUM($I96:AL96),0,SUM($I96:AM96))","v":0},{"$f":"IF(SUM($I96:AN96) = SUM($I96:AM96),0,SUM($I96:AN96))","v":0}]
[null,null,null,null,"Floor Heating Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I97:J97) = SUM($I97:I97),0,SUM($I97:J97))","v":1},{"$f":"IF(SUM($I97:K97) = SUM($I97:J97),0,SUM($I97:K97))","v":0},{"$f":"IF(SUM($I97:L97) = SUM($I97:K97),0,SUM($I97:L97))","v":0},{"$f":"IF(SUM($I97:M97) = SUM($I97:L97),0,SUM($I97:M97))","v":0},{"$f":"IF(SUM($I97:N97) = SUM($I97:M97),0,SUM($I97:N97))","v":0},{"$f":"IF(SUM($I97:O97) = SUM($I97:N97),0,SUM($I97:O97))","v":0},{"$f":"IF(SUM($I97:P97) = SUM($I97:O97),0,SUM($I97:P97))","v":0},{"$f":"IF(SUM($I97:Q97) = SUM($I97:P97),0,SUM($I97:Q97))","v":0},{"$f":"IF(SUM($I97:R97) = SUM($I97:Q97),0,SUM($I97:R97))","v":0},{"$f":"IF(SUM($I97:S97) = SUM($I97:R97),0,SUM($I97:S97))","v":0},{"$f":"IF(SUM($I97:T97) = SUM($I97:S97),0,SUM($I97:T97))","v":0},{"$f":"IF(SUM($I97:U97) = SUM($I97:T97),0,SUM($I97:U97))","v":0},{"$f":"IF(SUM($I97:V97) = SUM($I97:U97),0,SUM($I97:V97))","v":0},{"$f":"IF(SUM($I97:W97) = SUM($I97:V97),0,SUM($I97:W97))","v":0},{"$f":"IF(SUM($I97:X97) = SUM($I97:W97),0,SUM($I97:X97))","v":0},{"$f":"IF(SUM($I97:Y97) = SUM($I97:X97),0,SUM($I97:Y97))","v":0},{"$f":"IF(SUM($I97:Z97) = SUM($I97:Y97),0,SUM($I97:Z97))","v":0},{"$f":"IF(SUM($I97:AA97) = SUM($I97:Z97),0,SUM($I97:AA97))","v":0},{"$f":"IF(SUM($I97:AB97) = SUM($I97:AA97),0,SUM($I97:AB97))","v":0},{"$f":"IF(SUM($I97:AC97) = SUM($I97:AB97),0,SUM($I97:AC97))","v":0},{"$f":"IF(SUM($I97:AD97) = SUM($I97:AC97),0,SUM($I97:AD97))","v":0},{"$f":"IF(SUM($I97:AE97) = SUM($I97:AD97),0,SUM($I97:AE97))","v":0},{"$f":"IF(SUM($I97:AF97) = SUM($I97:AE97),0,SUM($I97:AF97))","v":0},{"$f":"IF(SUM($I97:AG97) = SUM($I97:AF97),0,SUM($I97:AG97))","v":0},{"$f":"IF(SUM($I97:AH97) = SUM($I97:AG97),0,SUM($I97:AH97))","v":0},{"$f":"IF(SUM($I97:AI97) = SUM($I97:AH97),0,SUM($I97:AI97))","v":0},{"$f":"IF(SUM($I97:AJ97) = SUM($I97:AI97),0,SUM($I97:AJ97))","v":0},{"$f":"IF(SUM($I97:AK97) = SUM($I97:AJ97),0,SUM($I97:AK97))","v":0},{"$f":"IF(SUM($I97:AL97) = SUM($I97:AK97),0,SUM($I97:AL97))","v":0},{"$f":"IF(SUM($I97:AM97) = SUM($I97:AL97),0,SUM($I97:AM97))","v":0},{"$f":"IF(SUM($I97:AN97) = SUM($I97:AM97),0,SUM($I97:AN97))","v":0}]
[null,null,null,null,"Fan Coils Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I98:J98) = SUM($I98:I98),0,SUM($I98:J98))","v":1},{"$f":"IF(SUM($I98:K98) = SUM($I98:J98),0,SUM($I98:K98))","v":0},{"$f":"IF(SUM($I98:L98) = SUM($I98:K98),0,SUM($I98:L98))","v":0},{"$f":"IF(SUM($I98:M98) = SUM($I98:L98),0,SUM($I98:M98))","v":0},{"$f":"IF(SUM($I98:N98) = SUM($I98:M98),0,SUM($I98:N98))","v":0},{"$f":"IF(SUM($I98:O98) = SUM($I98:N98),0,SUM($I98:O98))","v":0},{"$f":"IF(SUM($I98:P98) = SUM($I98:O98),0,SUM($I98:P98))","v":0},{"$f":"IF(SUM($I98:Q98) = SUM($I98:P98),0,SUM($I98:Q98))","v":0},{"$f":"IF(SUM($I98:R98) = SUM($I98:Q98),0,SUM($I98:R98))","v":0},{"$f":"IF(SUM($I98:S98) = SUM($I98:R98),0,SUM($I98:S98))","v":0},{"$f":"IF(SUM($I98:T98) = SUM($I98:S98),0,SUM($I98:T98))","v":0},{"$f":"IF(SUM($I98:U98) = SUM($I98:T98),0,SUM($I98:U98))","v":0},{"$f":"IF(SUM($I98:V98) = SUM($I98:U98),0,SUM($I98:V98))","v":0},{"$f":"IF(SUM($I98:W98) = SUM($I98:V98),0,SUM($I98:W98))","v":0},{"$f":"IF(SUM($I98:X98) = SUM($I98:W98),0,SUM($I98:X98))","v":0},{"$f":"IF(SUM($I98:Y98) = SUM($I98:X98),0,SUM($I98:Y98))","v":0},{"$f":"IF(SUM($I98:Z98) = SUM($I98:Y98),0,SUM($I98:Z98))","v":2},{"$f":"IF(SUM($I98:AA98) = SUM($I98:Z98),0,SUM($I98:AA98))","v":0},{"$f":"IF(SUM($I98:AB98) = SUM($I98:AA98),0,SUM($I98:AB98))","v":0},{"$f":"IF(SUM($I98:AC98) = SUM($I98:AB98),0,SUM($I98:AC98))","v":0},{"$f":"IF(SUM($I98:AD98) = SUM($I98:AC98),0,SUM($I98:AD98))","v":0},{"$f":"IF(SUM($I98:AE98) = SUM($I98:AD98),0,SUM($I98:AE98))","v":0},{"$f":"IF(SUM($I98:AF98) = SUM($I98:AE98),0,SUM($I98:AF98))","v":0},{"$f":"IF(SUM($I98:AG98) = SUM($I98:AF98),0,SUM($I98:AG98))","v":0},{"$f":"IF(SUM($I98:AH98) = SUM($I98:AG98),0,SUM($I98:AH98))","v":0},{"$f":"IF(SUM($I98:AI98) = SUM($I98:AH98),0,SUM($I98:AI98))","v":0},{"$f":"IF(SUM($I98:AJ98) = SUM($I98:AI98),0,SUM($I98:AJ98))","v":0},{"$f":"IF(SUM($I98:AK98) = SUM($I98:AJ98),0,SUM($I98:AK98))","v":0},{"$f":"IF(SUM($I98:AL98) = SUM($I98:AK98),0,SUM($I98:AL98))","v":0},{"$f":"IF(SUM($I98:AM98) = SUM($I98:AL98),0,SUM($I98:AM98))","v":0},{"$f":"IF(SUM($I98:AN98) = SUM($I98:AM98),0,SUM($I98:AN98))","v":0}]
[null,null,null,null,"Ceiling Unit Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I99:J99) = SUM($I99:I99),0,SUM($I99:J99))","v":1},{"$f":"IF(SUM($I99:K99) = SUM($I99:J99),0,SUM($I99:K99))","v":0},{"$f":"IF(SUM($I99:L99) = SUM($I99:K99),0,SUM($I99:L99))","v":0},{"$f":"IF(SUM($I99:M99) = SUM($I99:L99),0,SUM($I99:M99))","v":0},{"$f":"IF(SUM($I99:N99) = SUM($I99:M99),0,SUM($I99:N99))","v":0},{"$f":"IF(SUM($I99:O99) = SUM($I99:N99),0,SUM($I99:O99))","v":0},{"$f":"IF(SUM($I99:P99) = SUM($I99:O99),0,SUM($I99:P99))","v":0},{"$f":"IF(SUM($I99:Q99) = SUM($I99:P99),0,SUM($I99:Q99))","v":0},{"$f":"IF(SUM($I99:R99) = SUM($I99:Q99),0,SUM($I99:R99))","v":0},{"$f":"IF(SUM($I99:S99) = SUM($I99:R99),0,SUM($I99:S99))","v":0},{"$f":"IF(SUM($I99:T99) = SUM($I99:S99),0,SUM($I99:T99))","v":0},{"$f":"IF(SUM($I99:U99) = SUM($I99:T99),0,SUM($I99:U99))","v":0},{"$f":"IF(SUM($I99:V99) = SUM($I99:U99),0,SUM($I99:V99))","v":0},{"$f":"IF(SUM($I99:W99) = SUM($I99:V99),0,SUM($I99:W99))","v":0},{"$f":"IF(SUM($I99:X99) = SUM($I99:W99),0,SUM($I99:X99))","v":0},{"$f":"IF(SUM($I99:Y99) = SUM($I99:X99),0,SUM($I99:Y99))","v":0},{"$f":"IF(SUM($I99:Z99) = SUM($I99:Y99),0,SUM($I99:Z99))","v":2},{"$f":"IF(SUM($I99:AA99) = SUM($I99:Z99),0,SUM($I99:AA99))","v":0},{"$f":"IF(SUM($I99:AB99) = SUM($I99:AA99),0,SUM($I99:AB99))","v":0},{"$f":"IF(SUM($I99:AC99) = SUM($I99:AB99),0,SUM($I99:AC99))","v":0},{"$f":"IF(SUM($I99:AD99) = SUM($I99:AC99),0,SUM($I99:AD99))","v":0},{"$f":"IF(SUM($I99:AE99) = SUM($I99:AD99),0,SUM($I99:AE99))","v":0},{"$f":"IF(SUM($I99:AF99) = SUM($I99:AE99),0,SUM($I99:AF99))","v":0},{"$f":"IF(SUM($I99:AG99) = SUM($I99:AF99),0,SUM($I99:AG99))","v":0},{"$f":"IF(SUM($I99:AH99) = SUM($I99:AG99),0,SUM($I99:AH99))","v":0},{"$f":"IF(SUM($I99:AI99) = SUM($I99:AH99),0,SUM($I99:AI99))","v":0},{"$f":"IF(SUM($I99:AJ99) = SUM($I99:AI99),0,SUM($I99:AJ99))","v":0},{"$f":"IF(SUM($I99:AK99) = SUM($I99:AJ99),0,SUM($I99:AK99))","v":0},{"$f":"IF(SUM($I99:AL99) = SUM($I99:AK99),0,SUM($I99:AL99))","v":0},{"$f":"IF(SUM($I99:AM99) = SUM($I99:AL99),0,SUM($I99:AM99))","v":0},{"$f":"IF(SUM($I99:AN99) = SUM($I99:AM99),0,SUM($I99:AN99))","v":0}]
[null,null,null,null,"Panel Cooling Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I100:J100) = SUM($I100:I100),0,SUM($I100:J100))","v":1},{"$f":"IF(SUM($I100:K100) = SUM($I100:J100),0,SUM($I100:K100))","v":0},{"$f":"IF(SUM($I100:L100) = SUM($I100:K100),0,SUM($I100:L100))","v":0},{"$f":"IF(SUM($I100:M100) = SUM($I100:L100),0,SUM($I100:M100))","v":0},{"$f":"IF(SUM($I100:N100) = SUM($I100:M100),0,SUM($I100:N100))","v":0},{"$f":"IF(SUM($I100:O100) = SUM($I100:N100),0,SUM($I100:O100))","v":0},{"$f":"IF(SUM($I100:P100) = SUM($I100:O100),0,SUM($I100:P100))","v":0},{"$f":"IF(SUM($I100:Q100) = SUM($I100:P100),0,SUM($I100:Q100))","v":0},{"$f":"IF(SUM($I100:R100) = SUM($I100:Q100),0,SUM($I100:R100))","v":0},{"$f":"IF(SUM($I100:S100) = SUM($I100:R100),0,SUM($I100:S100))","v":0},{"$f":"IF(SUM($I100:T100) = SUM($I100:S100),0,SUM($I100:T100))","v":0},{"$f":"IF(SUM($I100:U100) = SUM($I100:T100),0,SUM($I100:U100))","v":0},{"$f":"IF(SUM($I100:V100) = SUM($I100:U100),0,SUM($I100:V100))","v":0},{"$f":"IF(SUM($I100:W100) = SUM($I100:V100),0,SUM($I100:W100))","v":0},{"$f":"IF(SUM($I100:X100) = SUM($I100:W100),0,SUM($I100:X100))","v":0},{"$f":"IF(SUM($I100:Y100) = SUM($I100:X100),0,SUM($I100:Y100))","v":0},{"$f":"IF(SUM($I100:Z100) = SUM($I100:Y100),0,SUM($I100:Z100))","v":0},{"$f":"IF(SUM($I100:AA100) = SUM($I100:Z100),0,SUM($I100:AA100))","v":0},{"$f":"IF(SUM($I100:AB100) = SUM($I100:AA100),0,SUM($I100:AB100))","v":0},{"$f":"IF(SUM($I100:AC100) = SUM($I100:AB100),0,SUM($I100:AC100))","v":0},{"$f":"IF(SUM($I100:AD100) = SUM($I100:AC100),0,SUM($I100:AD100))","v":0},{"$f":"IF(SUM($I100:AE100) = SUM($I100:AD100),0,SUM($I100:AE100))","v":0},{"$f":"IF(SUM($I100:AF100) = SUM($I100:AE100),0,SUM($I100:AF100))","v":0},{"$f":"IF(SUM($I100:AG100) = SUM($I100:AF100),0,SUM($I100:AG100))","v":0},{"$f":"IF(SUM($I100:AH100) = SUM($I100:AG100),0,SUM($I100:AH100))","v":0},{"$f":"IF(SUM($I100:AI100) = SUM($I100:AH100),0,SUM($I100:AI100))","v":0},{"$f":"IF(SUM($I100:AJ100) = SUM($I100:AI100),0,SUM($I100:AJ100))","v":0},{"$f":"IF(SUM($I100:AK100) = SUM($I100:AJ100),0,SUM($I100:AK100))","v":0},{"$f":"IF(SUM($I100:AL100) = SUM($I100:AK100),0,SUM($I100:AL100))","v":0},{"$f":"IF(SUM($I100:AM100) = SUM($I100:AL100),0,SUM($I100:AM100))","v":0},{"$f":"IF(SUM($I100:AN100) = SUM($I100:AM100),0,SUM($I100:AN100))","v":0}]
[null,null,null,null,"Ventilation Air Heater Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I101:J101) = SUM($I101:I101),0,SUM($I101:J101))","v":1},{"$f":"IF(SUM($I101:K101) = SUM($I101:J101),0,SUM($I101:K101))","v":0},{"$f":"IF(SUM($I101:L101) = SUM($I101:K101),0,SUM($I101:L101))","v":0},{"$f":"IF(SUM($I101:M101) = SUM($I101:L101),0,SUM($I101:M101))","v":0},{"$f":"IF(SUM($I101:N101) = SUM($I101:M101),0,SUM($I101:N101))","v":0},{"$f":"IF(SUM($I101:O101) = SUM($I101:N101),0,SUM($I101:O101))","v":0},{"$f":"IF(SUM($I101:P101) = SUM($I101:O101),0,SUM($I101:P101))","v":0},{"$f":"IF(SUM($I101:Q101) = SUM($I101:P101),0,SUM($I101:Q101))","v":0},{"$f":"IF(SUM($I101:R101) = SUM($I101:Q101),0,SUM($I101:R101))","v":0},{"$f":"IF(SUM($I101:S101) = SUM($I101:R101),0,SUM($I101:S101))","v":0},{"$f":"IF(SUM($I101:T101) = SUM($I101:S101),0,SUM($I101:T101))","v":0},{"$f":"IF(SUM($I101:U101) = SUM($I101:T101),0,SUM($I101:U101))","v":0},{"$f":"IF(SUM($I101:V101) = SUM($I101:U101),0,SUM($I101:V101))","v":0},{"$f":"IF(SUM($I101:W101) = SUM($I101:V101),0,SUM($I101:W101))","v":0},{"$f":"IF(SUM($I101:X101) = SUM($I101:W101),0,SUM($I101:X101))","v":0},{"$f":"IF(SUM($I101:Y101) = SUM($I101:X101),0,SUM($I101:Y101))","v":0},{"$f":"IF(SUM($I101:Z101) = SUM($I101:Y101),0,SUM($I101:Z101))","v":0},{"$f":"IF(SUM($I101:AA101) = SUM($I101:Z101),0,SUM($I101:AA101))","v":0},{"$f":"IF(SUM($I101:AB101) = SUM($I101:AA101),0,SUM($I101:AB101))","v":2},{"$f":"IF(SUM($I101:AC101) = SUM($I101:AB101),0,SUM($I101:AC101))","v":0},{"$f":"IF(SUM($I101:AD101) = SUM($I101:AC101),0,SUM($I101:AD101))","v":0},{"$f":"IF(SUM($I101:AE101) = SUM($I101:AD101),0,SUM($I101:AE101))","v":0},{"$f":"IF(SUM($I101:AF101) = SUM($I101:AE101),0,SUM($I101:AF101))","v":0},{"$f":"IF(SUM($I101:AG101) = SUM($I101:AF101),0,SUM($I101:AG101))","v":0},{"$f":"IF(SUM($I101:AH101) = SUM($I101:AG101),0,SUM($I101:AH101))","v":0},{"$f":"IF(SUM($I101:AI101) = SUM($I101:AH101),0,SUM($I101:AI101))","v":0},{"$f":"IF(SUM($I101:AJ101) = SUM($I101:AI101),0,SUM($I101:AJ101))","v":0},{"$f":"IF(SUM($I101:AK101) = SUM($I101:AJ101),0,SUM($I101:AK101))","v":0},{"$f":"IF(SUM($I101:AL101) = SUM($I101:AK101),0,SUM($I101:AL101))","v":0},{"$f":"IF(SUM($I101:AM101) = SUM($I101:AL101),0,SUM($I101:AM101))","v":0},{"$f":"IF(SUM($I101:AN101) = SUM($I101:AM101),0,SUM($I101:AN101))","v":0}]
[null,null,null,null,"Distribution Heating and Cooli Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I102:J102) = SUM($I102:I102),0,SUM($I102:J102))","v":1},{"$f":"IF(SUM($I102:K102) = SUM($I102:J102),0,SUM($I102:K102))","v":0},{"$f":"IF(SUM($I102:L102) = SUM($I102:K102),0,SUM($I102:L102))","v":0},{"$f":"IF(SUM($I102:M102) = SUM($I102:L102),0,SUM($I102:M102))","v":0},{"$f":"IF(SUM($I102:N102) = SUM($I102:M102),0,SUM($I102:N102))","v":0},{"$f":"IF(SUM($I102:O102) = SUM($I102:N102),0,SUM($I102:O102))","v":0},{"$f":"IF(SUM($I102:P102) = SUM($I102:O102),0,SUM($I102:P102))","v":0},{"$f":"IF(SUM($I102:Q102) = SUM($I102:P102),0,SUM($I102:Q102))","v":0},{"$f":"IF(SUM($I102:R102) = SUM($I102:Q102),0,SUM($I102:R102))","v":0},{"$f":"IF(SUM($I102:S102) = SUM($I102:R102),0,SUM($I102:S102))","v":0},{"$f":"IF(SUM($I102:T102) = SUM($I102:S102),0,SUM($I102:T102))","v":0},{"$f":"IF(SUM($I102:U102) = SUM($I102:T102),0,SUM($I102:U102))","v":0},{"$f":"IF(SUM($I102:V102) = SUM($I102:U102),0,SUM($I102:V102))","v":0},{"$f":"IF(SUM($I102:W102) = SUM($I102:V102),0,SUM($I102:W102))","v":0},{"$f":"IF(SUM($I102:X102) = SUM($I102:W102),0,SUM($I102:X102))","v":0},{"$f":"IF(SUM($I102:Y102) = SUM($I102:X102),0,SUM($I102:Y102))","v":0},{"$f":"IF(SUM($I102:Z102) = SUM($I102:Y102),0,SUM($I102:Z102))","v":0},{"$f":"IF(SUM($I102:AA102) = SUM($I102:Z102),0,SUM($I102:AA102))","v":0},{"$f":"IF(SUM($I102:AB102) = SUM($I102:AA102),0,SUM($I102:AB102))","v":0},{"$f":"IF(SUM($I102:AC102) = SUM($I102:AB102),0,SUM($I102:AC102))","v":0},{"$f":"IF(SUM($I102:AD102) = SUM($I102:AC102),0,SUM($I102:AD102))","v":0},{"$f":"IF(SUM($I102:AE102) = SUM($I102:AD102),0,SUM($I102:AE102))","v":0},{"$f":"IF(SUM($I102:AF102) = SUM($I102:AE102),0,SUM($I102:AF102))","v":0},{"$f":"IF(SUM($I102:AG102) = SUM($I102:AF102),0,SUM($I102:AG102))","v":0},{"$f":"IF(SUM($I102:AH102) = SUM($I102:AG102),0,SUM($I102:AH102))","v":0},{"$f":"IF(SUM($I102:AI102) = SUM($I102:AH102),0,SUM($I102:AI102))","v":0},{"$f":"IF(SUM($I102:AJ102) = SUM($I102:AI102),0,SUM($I102:AJ102))","v":0},{"$f":"IF(SUM($I102:AK102) = SUM($I102:AJ102),0,SUM($I102:AK102))","v":0},{"$f":"IF(SUM($I102:AL102) = SUM($I102:AK102),0,SUM($I102:AL102))","v":0},{"$f":"IF(SUM($I102:AM102) = SUM($I102:AL102),0,SUM($I102:AM102))","v":0},{"$f":"IF(SUM($I102:AN102) = SUM($I102:AM102),0,SUM($I102:AN102))","v":0}]
[null,null,null,null,"Morecost Improved Insulation C Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I103:J103) = SUM($I103:I103),0,SUM($I103:J103))","v":1},{"$f":"IF(SUM($I103:K103) = SUM($I103:J103),0,SUM($I103:K103))","v":0},{"$f":"IF(SUM($I103:L103) = SUM($I103:K103),0,SUM($I103:L103))","v":0},{"$f":"IF(SUM($I103:M103) = SUM($I103:L103),0,SUM($I103:M103))","v":0},{"$f":"IF(SUM($I103:N103) = SUM($I103:M103),0,SUM($I103:N103))","v":0},{"$f":"IF(SUM($I103:O103) = SUM($I103:N103),0,SUM($I103:O103))","v":0},{"$f":"IF(SUM($I103:P103) = SUM($I103:O103),0,SUM($I103:P103))","v":0},{"$f":"IF(SUM($I103:Q103) = SUM($I103:P103),0,SUM($I103:Q103))","v":0},{"$f":"IF(SUM($I103:R103) = SUM($I103:Q103),0,SUM($I103:R103))","v":0},{"$f":"IF(SUM($I103:S103) = SUM($I103:R103),0,SUM($I103:S103))","v":0},{"$f":"IF(SUM($I103:T103) = SUM($I103:S103),0,SUM($I103:T103))","v":0},{"$f":"IF(SUM($I103:U103) = SUM($I103:T103),0,SUM($I103:U103))","v":0},{"$f":"IF(SUM($I103:V103) = SUM($I103:U103),0,SUM($I103:V103))","v":0},{"$f":"IF(SUM($I103:W103) = SUM($I103:V103),0,SUM($I103:W103))","v":0},{"$f":"IF(SUM($I103:X103) = SUM($I103:W103),0,SUM($I103:X103))","v":0},{"$f":"IF(SUM($I103:Y103) = SUM($I103:X103),0,SUM($I103:Y103))","v":0},{"$f":"IF(SUM($I103:Z103) = SUM($I103:Y103),0,SUM($I103:Z103))","v":0},{"$f":"IF(SUM($I103:AA103) = SUM($I103:Z103),0,SUM($I103:AA103))","v":0},{"$f":"IF(SUM($I103:AB103) = SUM($I103:AA103),0,SUM($I103:AB103))","v":0},{"$f":"IF(SUM($I103:AC103) = SUM($I103:AB103),0,SUM($I103:AC103))","v":0},{"$f":"IF(SUM($I103:AD103) = SUM($I103:AC103),0,SUM($I103:AD103))","v":0},{"$f":"IF(SUM($I103:AE103) = SUM($I103:AD103),0,SUM($I103:AE103))","v":0},{"$f":"IF(SUM($I103:AF103) = SUM($I103:AE103),0,SUM($I103:AF103))","v":0},{"$f":"IF(SUM($I103:AG103) = SUM($I103:AF103),0,SUM($I103:AG103))","v":0},{"$f":"IF(SUM($I103:AH103) = SUM($I103:AG103),0,SUM($I103:AH103))","v":0},{"$f":"IF(SUM($I103:AI103) = SUM($I103:AH103),0,SUM($I103:AI103))","v":0},{"$f":"IF(SUM($I103:AJ103) = SUM($I103:AI103),0,SUM($I103:AJ103))","v":0},{"$f":"IF(SUM($I103:AK103) = SUM($I103:AJ103),0,SUM($I103:AK103))","v":0},{"$f":"IF(SUM($I103:AL103) = SUM($I103:AK103),0,SUM($I103:AL103))","v":0},{"$f":"IF(SUM($I103:AM103) = SUM($I103:AL103),0,SUM($I103:AM103))","v":0},{"$f":"IF(SUM($I103:AN103) = SUM($I103:AM103),0,SUM($I103:AN103))","v":0}]
[null,null,null,null,"LED Lighting Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I104:J104) = SUM($I104:I104),0,SUM($I104:J104))","v":1},{"$f":"IF(SUM($I104:K104) = SUM($I104:J104),0,SUM($I104:K104))","v":0},{"$f":"IF(SUM($I104:L104) = SUM($I104:K104),0,SUM($I104:L104))","v":0},{"$f":"IF(SUM($I104:M104) = SUM($I104:L104),0,SUM($I104:M104))","v":0},{"$f":"IF(SUM($I104:N104) = SUM($I104:M104),0,SUM($I104:N104))","v":0},{"$f":"IF(SUM($I104:O104) = SUM($I104:N104),0,SUM($I104:O104))","v":0},{"$f":"IF(SUM($I104:P104) = SUM($I104:O104),0,SUM($I104:P104))","v":0},{"$f":"IF(SUM($I104:Q104) = SUM($I104:P104),0,SUM($I104:Q104))","v":0},{"$f":"IF(SUM($I104:R104) = SUM($I104:Q104),0,SUM($I104:R104))","v":0},{"$f":"IF(SUM($I104:S104) = SUM($I104:R104),0,SUM($I104:S104))","v":0},{"$f":"IF(SUM($I104:T104) = SUM($I104:S104),0,SUM($I104:T104))","v":0},{"$f":"IF(SUM($I104:U104) = SUM($I104:T104),0,SUM($I104:U104))","v":0},{"$f":"IF(SUM($I104:V104) = SUM($I104:U104),0,SUM($I104:V104))","v":0},{"$f":"IF(SUM($I104:W104) = SUM($I104:V104),0,SUM($I104:W104))","v":2},{"$f":"IF(SUM($I104:X104) = SUM($I104:W104),0,SUM($I104:X104))","v":0},{"$f":"IF(SUM($I104:Y104) = SUM($I104:X104),0,SUM($I104:Y104))","v":0},{"$f":"IF(SUM($I104:Z104) = SUM($I104:Y104),0,SUM($I104:Z104))","v":0},{"$f":"IF(SUM($I104:AA104) = SUM($I104:Z104),0,SUM($I104:AA104))","v":0},{"$f":"IF(SUM($I104:AB104) = SUM($I104:AA104),0,SUM($I104:AB104))","v":0},{"$f":"IF(SUM($I104:AC104) = SUM($I104:AB104),0,SUM($I104:AC104))","v":0},{"$f":"IF(SUM($I104:AD104) = SUM($I104:AC104),0,SUM($I104:AD104))","v":0},{"$f":"IF(SUM($I104:AE104) = SUM($I104:AD104),0,SUM($I104:AE104))","v":0},{"$f":"IF(SUM($I104:AF104) = SUM($I104:AE104),0,SUM($I104:AF104))","v":0},{"$f":"IF(SUM($I104:AG104) = SUM($I104:AF104),0,SUM($I104:AG104))","v":0},{"$f":"IF(SUM($I104:AH104) = SUM($I104:AG104),0,SUM($I104:AH104))","v":0},{"$f":"IF(SUM($I104:AI104) = SUM($I104:AH104),0,SUM($I104:AI104))","v":0},{"$f":"IF(SUM($I104:AJ104) = SUM($I104:AI104),0,SUM($I104:AJ104))","v":0},{"$f":"IF(SUM($I104:AK104) = SUM($I104:AJ104),0,SUM($I104:AK104))","v":0},{"$f":"IF(SUM($I104:AL104) = SUM($I104:AK104),0,SUM($I104:AL104))","v":0},{"$f":"IF(SUM($I104:AM104) = SUM($I104:AL104),0,SUM($I104:AM104))","v":0},{"$f":"IF(SUM($I104:AN104) = SUM($I104:AM104),0,SUM($I104:AN104))","v":0}]
[null,null,null,null,"Compact Fluo Lighting Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I105:J105) = SUM($I105:I105),0,SUM($I105:J105))","v":1},{"$f":"IF(SUM($I105:K105) = SUM($I105:J105),0,SUM($I105:K105))","v":0},{"$f":"IF(SUM($I105:L105) = SUM($I105:K105),0,SUM($I105:L105))","v":0},{"$f":"IF(SUM($I105:M105) = SUM($I105:L105),0,SUM($I105:M105))","v":0},{"$f":"IF(SUM($I105:N105) = SUM($I105:M105),0,SUM($I105:N105))","v":0},{"$f":"IF(SUM($I105:O105) = SUM($I105:N105),0,SUM($I105:O105))","v":0},{"$f":"IF(SUM($I105:P105) = SUM($I105:O105),0,SUM($I105:P105))","v":0},{"$f":"IF(SUM($I105:Q105) = SUM($I105:P105),0,SUM($I105:Q105))","v":0},{"$f":"IF(SUM($I105:R105) = SUM($I105:Q105),0,SUM($I105:R105))","v":0},{"$f":"IF(SUM($I105:S105) = SUM($I105:R105),0,SUM($I105:S105))","v":0},{"$f":"IF(SUM($I105:T105) = SUM($I105:S105),0,SUM($I105:T105))","v":0},{"$f":"IF(SUM($I105:U105) = SUM($I105:T105),0,SUM($I105:U105))","v":0},{"$f":"IF(SUM($I105:V105) = SUM($I105:U105),0,SUM($I105:V105))","v":0},{"$f":"IF(SUM($I105:W105) = SUM($I105:V105),0,SUM($I105:W105))","v":2},{"$f":"IF(SUM($I105:X105) = SUM($I105:W105),0,SUM($I105:X105))","v":0},{"$f":"IF(SUM($I105:Y105) = SUM($I105:X105),0,SUM($I105:Y105))","v":0},{"$f":"IF(SUM($I105:Z105) = SUM($I105:Y105),0,SUM($I105:Z105))","v":0},{"$f":"IF(SUM($I105:AA105) = SUM($I105:Z105),0,SUM($I105:AA105))","v":0},{"$f":"IF(SUM($I105:AB105) = SUM($I105:AA105),0,SUM($I105:AB105))","v":0},{"$f":"IF(SUM($I105:AC105) = SUM($I105:AB105),0,SUM($I105:AC105))","v":0},{"$f":"IF(SUM($I105:AD105) = SUM($I105:AC105),0,SUM($I105:AD105))","v":0},{"$f":"IF(SUM($I105:AE105) = SUM($I105:AD105),0,SUM($I105:AE105))","v":0},{"$f":"IF(SUM($I105:AF105) = SUM($I105:AE105),0,SUM($I105:AF105))","v":0},{"$f":"IF(SUM($I105:AG105) = SUM($I105:AF105),0,SUM($I105:AG105))","v":0},{"$f":"IF(SUM($I105:AH105) = SUM($I105:AG105),0,SUM($I105:AH105))","v":0},{"$f":"IF(SUM($I105:AI105) = SUM($I105:AH105),0,SUM($I105:AI105))","v":0},{"$f":"IF(SUM($I105:AJ105) = SUM($I105:AI105),0,SUM($I105:AJ105))","v":0},{"$f":"IF(SUM($I105:AK105) = SUM($I105:AJ105),0,SUM($I105:AK105))","v":0},{"$f":"IF(SUM($I105:AL105) = SUM($I105:AK105),0,SUM($I105:AL105))","v":0},{"$f":"IF(SUM($I105:AM105) = SUM($I105:AL105),0,SUM($I105:AM105))","v":0},{"$f":"IF(SUM($I105:AN105) = SUM($I105:AM105),0,SUM($I105:AN105))","v":0}]
[null,null,null,null,"TL Lighting Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I106:J106) = SUM($I106:I106),0,SUM($I106:J106))","v":1},{"$f":"IF(SUM($I106:K106) = SUM($I106:J106),0,SUM($I106:K106))","v":0},{"$f":"IF(SUM($I106:L106) = SUM($I106:K106),0,SUM($I106:L106))","v":0},{"$f":"IF(SUM($I106:M106) = SUM($I106:L106),0,SUM($I106:M106))","v":0},{"$f":"IF(SUM($I106:N106) = SUM($I106:M106),0,SUM($I106:N106))","v":0},{"$f":"IF(SUM($I106:O106) = SUM($I106:N106),0,SUM($I106:O106))","v":0},{"$f":"IF(SUM($I106:P106) = SUM($I106:O106),0,SUM($I106:P106))","v":0},{"$f":"IF(SUM($I106:Q106) = SUM($I106:P106),0,SUM($I106:Q106))","v":0},{"$f":"IF(SUM($I106:R106) = SUM($I106:Q106),0,SUM($I106:R106))","v":0},{"$f":"IF(SUM($I106:S106) = SUM($I106:R106),0,SUM($I106:S106))","v":0},{"$f":"IF(SUM($I106:T106) = SUM($I106:S106),0,SUM($I106:T106))","v":0},{"$f":"IF(SUM($I106:U106) = SUM($I106:T106),0,SUM($I106:U106))","v":0},{"$f":"IF(SUM($I106:V106) = SUM($I106:U106),0,SUM($I106:V106))","v":0},{"$f":"IF(SUM($I106:W106) = SUM($I106:V106),0,SUM($I106:W106))","v":2},{"$f":"IF(SUM($I106:X106) = SUM($I106:W106),0,SUM($I106:X106))","v":0},{"$f":"IF(SUM($I106:Y106) = SUM($I106:X106),0,SUM($I106:Y106))","v":0},{"$f":"IF(SUM($I106:Z106) = SUM($I106:Y106),0,SUM($I106:Z106))","v":0},{"$f":"IF(SUM($I106:AA106) = SUM($I106:Z106),0,SUM($I106:AA106))","v":0},{"$f":"IF(SUM($I106:AB106) = SUM($I106:AA106),0,SUM($I106:AB106))","v":0},{"$f":"IF(SUM($I106:AC106) = SUM($I106:AB106),0,SUM($I106:AC106))","v":0},{"$f":"IF(SUM($I106:AD106) = SUM($I106:AC106),0,SUM($I106:AD106))","v":0},{"$f":"IF(SUM($I106:AE106) = SUM($I106:AD106),0,SUM($I106:AE106))","v":0},{"$f":"IF(SUM($I106:AF106) = SUM($I106:AE106),0,SUM($I106:AF106))","v":0},{"$f":"IF(SUM($I106:AG106) = SUM($I106:AF106),0,SUM($I106:AG106))","v":0},{"$f":"IF(SUM($I106:AH106) = SUM($I106:AG106),0,SUM($I106:AH106))","v":0},{"$f":"IF(SUM($I106:AI106) = SUM($I106:AH106),0,SUM($I106:AI106))","v":0},{"$f":"IF(SUM($I106:AJ106) = SUM($I106:AI106),0,SUM($I106:AJ106))","v":0},{"$f":"IF(SUM($I106:AK106) = SUM($I106:AJ106),0,SUM($I106:AK106))","v":0},{"$f":"IF(SUM($I106:AL106) = SUM($I106:AK106),0,SUM($I106:AL106))","v":0},{"$f":"IF(SUM($I106:AM106) = SUM($I106:AL106),0,SUM($I106:AM106))","v":0},{"$f":"IF(SUM($I106:AN106) = SUM($I106:AM106),0,SUM($I106:AN106))","v":0}]
[null,null,null,null,"Halogeen Lighting Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I107:J107) = SUM($I107:I107),0,SUM($I107:J107))","v":1},{"$f":"IF(SUM($I107:K107) = SUM($I107:J107),0,SUM($I107:K107))","v":0},{"$f":"IF(SUM($I107:L107) = SUM($I107:K107),0,SUM($I107:L107))","v":0},{"$f":"IF(SUM($I107:M107) = SUM($I107:L107),0,SUM($I107:M107))","v":0},{"$f":"IF(SUM($I107:N107) = SUM($I107:M107),0,SUM($I107:N107))","v":0},{"$f":"IF(SUM($I107:O107) = SUM($I107:N107),0,SUM($I107:O107))","v":0},{"$f":"IF(SUM($I107:P107) = SUM($I107:O107),0,SUM($I107:P107))","v":0},{"$f":"IF(SUM($I107:Q107) = SUM($I107:P107),0,SUM($I107:Q107))","v":0},{"$f":"IF(SUM($I107:R107) = SUM($I107:Q107),0,SUM($I107:R107))","v":0},{"$f":"IF(SUM($I107:S107) = SUM($I107:R107),0,SUM($I107:S107))","v":0},{"$f":"IF(SUM($I107:T107) = SUM($I107:S107),0,SUM($I107:T107))","v":0},{"$f":"IF(SUM($I107:U107) = SUM($I107:T107),0,SUM($I107:U107))","v":0},{"$f":"IF(SUM($I107:V107) = SUM($I107:U107),0,SUM($I107:V107))","v":0},{"$f":"IF(SUM($I107:W107) = SUM($I107:V107),0,SUM($I107:W107))","v":2},{"$f":"IF(SUM($I107:X107) = SUM($I107:W107),0,SUM($I107:X107))","v":0},{"$f":"IF(SUM($I107:Y107) = SUM($I107:X107),0,SUM($I107:Y107))","v":0},{"$f":"IF(SUM($I107:Z107) = SUM($I107:Y107),0,SUM($I107:Z107))","v":0},{"$f":"IF(SUM($I107:AA107) = SUM($I107:Z107),0,SUM($I107:AA107))","v":0},{"$f":"IF(SUM($I107:AB107) = SUM($I107:AA107),0,SUM($I107:AB107))","v":0},{"$f":"IF(SUM($I107:AC107) = SUM($I107:AB107),0,SUM($I107:AC107))","v":0},{"$f":"IF(SUM($I107:AD107) = SUM($I107:AC107),0,SUM($I107:AD107))","v":0},{"$f":"IF(SUM($I107:AE107) = SUM($I107:AD107),0,SUM($I107:AE107))","v":0},{"$f":"IF(SUM($I107:AF107) = SUM($I107:AE107),0,SUM($I107:AF107))","v":0},{"$f":"IF(SUM($I107:AG107) = SUM($I107:AF107),0,SUM($I107:AG107))","v":0},{"$f":"IF(SUM($I107:AH107) = SUM($I107:AG107),0,SUM($I107:AH107))","v":0},{"$f":"IF(SUM($I107:AI107) = SUM($I107:AH107),0,SUM($I107:AI107))","v":0},{"$f":"IF(SUM($I107:AJ107) = SUM($I107:AI107),0,SUM($I107:AJ107))","v":0},{"$f":"IF(SUM($I107:AK107) = SUM($I107:AJ107),0,SUM($I107:AK107))","v":0},{"$f":"IF(SUM($I107:AL107) = SUM($I107:AK107),0,SUM($I107:AL107))","v":0},{"$f":"IF(SUM($I107:AM107) = SUM($I107:AL107),0,SUM($I107:AM107))","v":0},{"$f":"IF(SUM($I107:AN107) = SUM($I107:AM107),0,SUM($I107:AN107))","v":0}]
[null,null,null,null,"Lighting Regulation Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I108:J108) = SUM($I108:I108),0,SUM($I108:J108))","v":1},{"$f":"IF(SUM($I108:K108) = SUM($I108:J108),0,SUM($I108:K108))","v":0},{"$f":"IF(SUM($I108:L108) = SUM($I108:K108),0,SUM($I108:L108))","v":0},{"$f":"IF(SUM($I108:M108) = SUM($I108:L108),0,SUM($I108:M108))","v":0},{"$f":"IF(SUM($I108:N108) = SUM($I108:M108),0,SUM($I108:N108))","v":0},{"$f":"IF(SUM($I108:O108) = SUM($I108:N108),0,SUM($I108:O108))","v":0},{"$f":"IF(SUM($I108:P108) = SUM($I108:O108),0,SUM($I108:P108))","v":0},{"$f":"IF(SUM($I108:Q108) = SUM($I108:P108),0,SUM($I108:Q108))","v":0},{"$f":"IF(SUM($I108:R108) = SUM($I108:Q108),0,SUM($I108:R108))","v":0},{"$f":"IF(SUM($I108:S108) = SUM($I108:R108),0,SUM($I108:S108))","v":0},{"$f":"IF(SUM($I108:T108) = SUM($I108:S108),0,SUM($I108:T108))","v":0},{"$f":"IF(SUM($I108:U108) = SUM($I108:T108),0,SUM($I108:U108))","v":2},{"$f":"IF(SUM($I108:V108) = SUM($I108:U108),0,SUM($I108:V108))","v":0},{"$f":"IF(SUM($I108:W108) = SUM($I108:V108),0,SUM($I108:W108))","v":0},{"$f":"IF(SUM($I108:X108) = SUM($I108:W108),0,SUM($I108:X108))","v":0},{"$f":"IF(SUM($I108:Y108) = SUM($I108:X108),0,SUM($I108:Y108))","v":0},{"$f":"IF(SUM($I108:Z108) = SUM($I108:Y108),0,SUM($I108:Z108))","v":0},{"$f":"IF(SUM($I108:AA108) = SUM($I108:Z108),0,SUM($I108:AA108))","v":0},{"$f":"IF(SUM($I108:AB108) = SUM($I108:AA108),0,SUM($I108:AB108))","v":0},{"$f":"IF(SUM($I108:AC108) = SUM($I108:AB108),0,SUM($I108:AC108))","v":0},{"$f":"IF(SUM($I108:AD108) = SUM($I108:AC108),0,SUM($I108:AD108))","v":0},{"$f":"IF(SUM($I108:AE108) = SUM($I108:AD108),0,SUM($I108:AE108))","v":0},{"$f":"IF(SUM($I108:AF108) = SUM($I108:AE108),0,SUM($I108:AF108))","v":0},{"$f":"IF(SUM($I108:AG108) = SUM($I108:AF108),0,SUM($I108:AG108))","v":0},{"$f":"IF(SUM($I108:AH108) = SUM($I108:AG108),0,SUM($I108:AH108))","v":0},{"$f":"IF(SUM($I108:AI108) = SUM($I108:AH108),0,SUM($I108:AI108))","v":0},{"$f":"IF(SUM($I108:AJ108) = SUM($I108:AI108),0,SUM($I108:AJ108))","v":0},{"$f":"IF(SUM($I108:AK108) = SUM($I108:AJ108),0,SUM($I108:AK108))","v":0},{"$f":"IF(SUM($I108:AL108) = SUM($I108:AK108),0,SUM($I108:AL108))","v":0},{"$f":"IF(SUM($I108:AM108) = SUM($I108:AL108),0,SUM($I108:AM108))","v":0},{"$f":"IF(SUM($I108:AN108) = SUM($I108:AM108),0,SUM($I108:AN108))","v":0}]
[null,null,null,null,"Ventilation Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I109:J109) = SUM($I109:I109),0,SUM($I109:J109))","v":1},{"$f":"IF(SUM($I109:K109) = SUM($I109:J109),0,SUM($I109:K109))","v":0},{"$f":"IF(SUM($I109:L109) = SUM($I109:K109),0,SUM($I109:L109))","v":0},{"$f":"IF(SUM($I109:M109) = SUM($I109:L109),0,SUM($I109:M109))","v":0},{"$f":"IF(SUM($I109:N109) = SUM($I109:M109),0,SUM($I109:N109))","v":0},{"$f":"IF(SUM($I109:O109) = SUM($I109:N109),0,SUM($I109:O109))","v":0},{"$f":"IF(SUM($I109:P109) = SUM($I109:O109),0,SUM($I109:P109))","v":0},{"$f":"IF(SUM($I109:Q109) = SUM($I109:P109),0,SUM($I109:Q109))","v":0},{"$f":"IF(SUM($I109:R109) = SUM($I109:Q109),0,SUM($I109:R109))","v":0},{"$f":"IF(SUM($I109:S109) = SUM($I109:R109),0,SUM($I109:S109))","v":0},{"$f":"IF(SUM($I109:T109) = SUM($I109:S109),0,SUM($I109:T109))","v":0},{"$f":"IF(SUM($I109:U109) = SUM($I109:T109),0,SUM($I109:U109))","v":0},{"$f":"IF(SUM($I109:V109) = SUM($I109:U109),0,SUM($I109:V109))","v":0},{"$f":"IF(SUM($I109:W109) = SUM($I109:V109),0,SUM($I109:W109))","v":0},{"$f":"IF(SUM($I109:X109) = SUM($I109:W109),0,SUM($I109:X109))","v":0},{"$f":"IF(SUM($I109:Y109) = SUM($I109:X109),0,SUM($I109:Y109))","v":0},{"$f":"IF(SUM($I109:Z109) = SUM($I109:Y109),0,SUM($I109:Z109))","v":2},{"$f":"IF(SUM($I109:AA109) = SUM($I109:Z109),0,SUM($I109:AA109))","v":0},{"$f":"IF(SUM($I109:AB109) = SUM($I109:AA109),0,SUM($I109:AB109))","v":0},{"$f":"IF(SUM($I109:AC109) = SUM($I109:AB109),0,SUM($I109:AC109))","v":0},{"$f":"IF(SUM($I109:AD109) = SUM($I109:AC109),0,SUM($I109:AD109))","v":0},{"$f":"IF(SUM($I109:AE109) = SUM($I109:AD109),0,SUM($I109:AE109))","v":0},{"$f":"IF(SUM($I109:AF109) = SUM($I109:AE109),0,SUM($I109:AF109))","v":0},{"$f":"IF(SUM($I109:AG109) = SUM($I109:AF109),0,SUM($I109:AG109))","v":0},{"$f":"IF(SUM($I109:AH109) = SUM($I109:AG109),0,SUM($I109:AH109))","v":0},{"$f":"IF(SUM($I109:AI109) = SUM($I109:AH109),0,SUM($I109:AI109))","v":0},{"$f":"IF(SUM($I109:AJ109) = SUM($I109:AI109),0,SUM($I109:AJ109))","v":0},{"$f":"IF(SUM($I109:AK109) = SUM($I109:AJ109),0,SUM($I109:AK109))","v":0},{"$f":"IF(SUM($I109:AL109) = SUM($I109:AK109),0,SUM($I109:AL109))","v":0},{"$f":"IF(SUM($I109:AM109) = SUM($I109:AL109),0,SUM($I109:AM109))","v":0},{"$f":"IF(SUM($I109:AN109) = SUM($I109:AM109),0,SUM($I109:AN109))","v":0}]
[null,null,null,null,"Solar Thermal Installation Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I110:J110) = SUM($I110:I110),0,SUM($I110:J110))","v":1},{"$f":"IF(SUM($I110:K110) = SUM($I110:J110),0,SUM($I110:K110))","v":0},{"$f":"IF(SUM($I110:L110) = SUM($I110:K110),0,SUM($I110:L110))","v":0},{"$f":"IF(SUM($I110:M110) = SUM($I110:L110),0,SUM($I110:M110))","v":0},{"$f":"IF(SUM($I110:N110) = SUM($I110:M110),0,SUM($I110:N110))","v":0},{"$f":"IF(SUM($I110:O110) = SUM($I110:N110),0,SUM($I110:O110))","v":0},{"$f":"IF(SUM($I110:P110) = SUM($I110:O110),0,SUM($I110:P110))","v":0},{"$f":"IF(SUM($I110:Q110) = SUM($I110:P110),0,SUM($I110:Q110))","v":0},{"$f":"IF(SUM($I110:R110) = SUM($I110:Q110),0,SUM($I110:R110))","v":0},{"$f":"IF(SUM($I110:S110) = SUM($I110:R110),0,SUM($I110:S110))","v":0},{"$f":"IF(SUM($I110:T110) = SUM($I110:S110),0,SUM($I110:T110))","v":0},{"$f":"IF(SUM($I110:U110) = SUM($I110:T110),0,SUM($I110:U110))","v":0},{"$f":"IF(SUM($I110:V110) = SUM($I110:U110),0,SUM($I110:V110))","v":0},{"$f":"IF(SUM($I110:W110) = SUM($I110:V110),0,SUM($I110:W110))","v":0},{"$f":"IF(SUM($I110:X110) = SUM($I110:W110),0,SUM($I110:X110))","v":0},{"$f":"IF(SUM($I110:Y110) = SUM($I110:X110),0,SUM($I110:Y110))","v":0},{"$f":"IF(SUM($I110:Z110) = SUM($I110:Y110),0,SUM($I110:Z110))","v":0},{"$f":"IF(SUM($I110:AA110) = SUM($I110:Z110),0,SUM($I110:AA110))","v":0},{"$f":"IF(SUM($I110:AB110) = SUM($I110:AA110),0,SUM($I110:AB110))","v":0},{"$f":"IF(SUM($I110:AC110) = SUM($I110:AB110),0,SUM($I110:AC110))","v":0},{"$f":"IF(SUM($I110:AD110) = SUM($I110:AC110),0,SUM($I110:AD110))","v":0},{"$f":"IF(SUM($I110:AE110) = SUM($I110:AD110),0,SUM($I110:AE110))","v":0},{"$f":"IF(SUM($I110:AF110) = SUM($I110:AE110),0,SUM($I110:AF110))","v":0},{"$f":"IF(SUM($I110:AG110) = SUM($I110:AF110),0,SUM($I110:AG110))","v":0},{"$f":"IF(SUM($I110:AH110) = SUM($I110:AG110),0,SUM($I110:AH110))","v":0},{"$f":"IF(SUM($I110:AI110) = SUM($I110:AH110),0,SUM($I110:AI110))","v":0},{"$f":"IF(SUM($I110:AJ110) = SUM($I110:AI110),0,SUM($I110:AJ110))","v":0},{"$f":"IF(SUM($I110:AK110) = SUM($I110:AJ110),0,SUM($I110:AK110))","v":0},{"$f":"IF(SUM($I110:AL110) = SUM($I110:AK110),0,SUM($I110:AL110))","v":0},{"$f":"IF(SUM($I110:AM110) = SUM($I110:AL110),0,SUM($I110:AM110))","v":0},{"$f":"IF(SUM($I110:AN110) = SUM($I110:AM110),0,SUM($I110:AN110))","v":0}]
[null,null,null,null,"PV Installation Investment Counter",null,"counter",null,null,{"$f":"IF(SUM($I111:J111) = SUM($I111:I111),0,SUM($I111:J111))","v":1},{"$f":"IF(SUM($I111:K111) = SUM($I111:J111),0,SUM($I111:K111))","v":0},{"$f":"IF(SUM($I111:L111) = SUM($I111:K111),0,SUM($I111:L111))","v":0},{"$f":"IF(SUM($I111:M111) = SUM($I111:L111),0,SUM($I111:M111))","v":0},{"$f":"IF(SUM($I111:N111) = SUM($I111:M111),0,SUM($I111:N111))","v":0},{"$f":"IF(SUM($I111:O111) = SUM($I111:N111),0,SUM($I111:O111))","v":0},{"$f":"IF(SUM($I111:P111) = SUM($I111:O111),0,SUM($I111:P111))","v":0},{"$f":"IF(SUM($I111:Q111) = SUM($I111:P111),0,SUM($I111:Q111))","v":0},{"$f":"IF(SUM($I111:R111) = SUM($I111:Q111),0,SUM($I111:R111))","v":0},{"$f":"IF(SUM($I111:S111) = SUM($I111:R111),0,SUM($I111:S111))","v":0},{"$f":"IF(SUM($I111:T111) = SUM($I111:S111),0,SUM($I111:T111))","v":0},{"$f":"IF(SUM($I111:U111) = SUM($I111:T111),0,SUM($I111:U111))","v":0},{"$f":"IF(SUM($I111:V111) = SUM($I111:U111),0,SUM($I111:V111))","v":0},{"$f":"IF(SUM($I111:W111) = SUM($I111:V111),0,SUM($I111:W111))","v":0},{"$f":"IF(SUM($I111:X111) = SUM($I111:W111),0,SUM($I111:X111))","v":0},{"$f":"IF(SUM($I111:Y111) = SUM($I111:X111),0,SUM($I111:Y111))","v":0},{"$f":"IF(SUM($I111:Z111) = SUM($I111:Y111),0,SUM($I111:Z111))","v":0},{"$f":"IF(SUM($I111:AA111) = SUM($I111:Z111),0,SUM($I111:AA111))","v":0},{"$f":"IF(SUM($I111:AB111) = SUM($I111:AA111),0,SUM($I111:AB111))","v":0},{"$f":"IF(SUM($I111:AC111) = SUM($I111:AB111),0,SUM($I111:AC111))","v":0},{"$f":"IF(SUM($I111:AD111) = SUM($I111:AC111),0,SUM($I111:AD111))","v":0},{"$f":"IF(SUM($I111:AE111) = SUM($I111:AD111),0,SUM($I111:AE111))","v":0},{"$f":"IF(SUM($I111:AF111) = SUM($I111:AE111),0,SUM($I111:AF111))","v":0},{"$f":"IF(SUM($I111:AG111) = SUM($I111:AF111),0,SUM($I111:AG111))","v":0},{"$f":"IF(SUM($I111:AH111) = SUM($I111:AG111),0,SUM($I111:AH111))","v":0},{"$f":"IF(SUM($I111:AI111) = SUM($I111:AH111),0,SUM($I111:AI111))","v":0},{"$f":"IF(SUM($I111:AJ111) = SUM($I111:AI111),0,SUM($I111:AJ111))","v":0},{"$f":"IF(SUM($I111:AK111) = SUM($I111:AJ111),0,SUM($I111:AK111))","v":0},{"$f":"IF(SUM($I111:AL111) = SUM($I111:AK111),0,SUM($I111:AL111))","v":0},{"$f":"IF(SUM($I111:AM111) = SUM($I111:AL111),0,SUM($I111:AM111))","v":0},{"$f":"IF(SUM($I111:AN111) = SUM($I111:AM111),0,SUM($I111:AN111))","v":0}]
[]
[null,null,"Last Investment Flag"]
[null,null,null,null,{"$f":" MID(E34, 10, 30) & \" Last Investment Flag\"","v":"Building Last Investment Flag"},null,"flag",{"$f":" SUM(J154:AN154)","v":1},null,{"$f":" IF( J114 = $H74, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Floor Insulation Last Investment Flag",null,"flag",{"$f":" SUM(J155:AN155)","v":1},null,{"$f":" IF( J115 = $H75, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Facade Insulation Last Investment Flag",null,"flag",{"$f":" SUM(J156:AN156)","v":1},null,{"$f":" IF( J116 = $H76, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Roof Insulation Last Investment Flag",null,"flag",1,null,{"$f":" IF( J117 = $H77, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Windows Last Investment Flag",null,"flag",1,null,{"$f":" IF( J118 = $H78, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Solar Protection Last Investment Flag",null,"flag",1,null,{"$f":" IF( J119 = $H79, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Building Knots Last Investment Flag",null,"flag",{"$f":" SUM(J160:AN160)","v":1},null,{"$f":" IF( J120 = $H80, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Air Tightness Last Investment Flag",null,"flag",1,null,{"$f":" IF( J121 = $H81, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" MID(E43, 10, 30) & \" Last Investment Flag\"","v":"Gas Condensation Boiler Last Investment Flag"},null,"flag",{"$f":" SUM(J163:AN163)","v":1},null,{"$f":" IF( J123 = $H83, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Biomass Boiler Last Investment Flag",null,"flag",1,null,{"$f":" IF( J124 = $H84, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Heat Pump Ground-Water Last Investment Flag",null,"flag",1,null,{"$f":" IF( J125 = $H85, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Borehole Thermal Energy Storag Last Investment Flag",null,"flag",0,null,{"$f":" IF( J126 = $H86, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Heat Pump Water-Water Last Investment Flag",null,"flag",1,null,{"$f":" IF( J127 = $H87, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Groundwater Thermal Energy Sto Last Investment Flag",null,"flag",1,null,{"$f":" IF( J128 = $H88, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Heat Pump Air-Water Last Investment Flag",null,"flag",1,null,{"$f":" IF( J129 = $H89, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Heat Pump Air-Air Last Investment Flag",null,"flag",1,null,{"$f":" IF( J130 = $H90, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cogen Last Investment Flag",null,"flag",1,null,{"$f":" IF( J131 = $H91, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compression Cooling Machine Last Investment Flag",null,"flag",1,null,{"$f":" IF( J132 = $H92, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Heat Pump Summer Mode Last Investment Flag",null,"flag",1,null,{"$f":" IF( J133 = $H93, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Heat Exchanger Last Investment Flag",null,"flag",1,null,{"$f":" IF( J134 = $H94, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Heating / Cooling Regulation Last Investment Flag",null,"flag",1,null,{"$f":" IF( J135 = $H95, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Radiators Last Investment Flag",null,"flag",1,null,{"$f":" IF( J136 = $H96, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Floor Heating Last Investment Flag",null,"flag",1,null,{"$f":" IF( J137 = $H97, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fan Coils Last Investment Flag",null,"flag",1,null,{"$f":" IF( J138 = $H98, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Ceiling Unit Last Investment Flag",null,"flag",1,null,{"$f":" IF( J139 = $H99, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Panel Cooling Last Investment Flag",null,"flag",1,null,{"$f":" IF( J140 = $H100, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Ventilation Air Heater Last Investment Flag",null,"flag",1,null,{"$f":" IF( J141 = $H101, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Heating and Cooli Last Investment Flag",null,"flag",1,null,{"$f":" IF( J142 = $H102, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Morecost Improved Insulation C Last Investment Flag",null,"flag",{"$f":" SUM(J183:AN183)","v":1},null,{"$f":" IF( J143 = $H103, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"LED Lighting Last Investment Flag",null,"flag",{"$f":" SUM(J184:AN184)","v":1},null,{"$f":" IF( J144 = $H104, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Compact Fluo Lighting Last Investment Flag",null,"flag",{"$f":" SUM(J185:AN185)","v":1},null,{"$f":" IF( J145 = $H105, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TL Lighting Last Investment Flag",null,"flag",1,null,{"$f":" IF( J146 = $H106, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Halogeen Lighting Last Investment Flag",null,"flag",1,null,{"$f":" IF( J147 = $H107, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Lighting Regulation Last Investment Flag",null,"flag",{"$f":" SUM(J188:AN188)","v":1},null,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Ventilation Last Investment Flag",null,"flag",{"$f":" SUM(J189:AN189)","v":1},null,{"$f":" IF( J149 = $H109, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Solar Thermal Installation Last Investment Flag",null,"flag",{"$f":" SUM(J190:AN190)","v":1},null,{"$f":" IF( J150 = $H110, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PV Installation Last Investment Flag",null,"flag",{"$f":" SUM(J191:AN191)","v":1},null,{"$f":" IF( J151 = $H111, 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Escalation"]
[]
[null,"Linear Escalation"]
[]
[null,null,null,null,{"$f":" Input_FA!E$27","v":"Inflation"},{"$f":" Input_FA!F$27","v":0},{"$f":" Input_FA!G$27","v":"%"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$29","v":"Linear Escalation Electricity"},{"$f":" Input_FA!F$29","v":0.03},{"$f":" Input_FA!G$29","v":"%"}]
[null,null,null,null,{"$f":"Input_FA!E30","v":"Linear Escalation Gas"},{"$f":"Input_FA!F30","v":0.03},{"$f":"Input_FA!G30","v":"%"}]
[null,null,null,null,{"$f":"Input_FA!E31","v":"Linear Escalation Mazout"},{"$f":"Input_FA!F31","v":0.03},{"$f":"Input_FA!G31","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$32","v":"Linear Escalation Biomass"},{"$f":" Input_FA!F$32","v":0.03},{"$f":" Input_FA!G$32","v":"%"}]
[]
[null,null,null,null,{"$f":"Input_FA!E34","v":"Escalation STDT Electricity"},{"$f":"Input_FA!F34","v":0},{"$f":"Input_FA!G34","v":"%"}]
[null,null,null,null,{"$f":"Input_FA!E35","v":"Escalation STDT Gas"},{"$f":"Input_FA!F35","v":0},{"$f":"Input_FA!G35","v":"%"}]
[null,null,null,null,{"$f":"Input_FA!E36","v":"Escalation STDT Mazout"},{"$f":"Input_FA!F36","v":0},{"$f":"Input_FA!G36","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$37","v":"Escalation STDT Biomass"},{"$f":" Input_FA!F$37","v":0},{"$f":" Input_FA!G$37","v":"%"}]
[]
[null,null,null,null,{"$f":" E$20","v":"Number of Escalation Years"},{"$f":" F$20","v":0},"# years",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,null,null,{"$f":"E198&\" Factor\"","v":"Inflation Factor"},null,"factor",null,null,{"$f":" (1 + $F198) ^ J$210","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E200&\" Factor\"","v":"Linear Escalation Electricity Factor"},null,"factor",null,null,{"$f":" (1 + $F200) ^ J$210","v":1},1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,{"$f":"E201&\" Factor\"","v":"Linear Escalation Gas Factor"},null,"factor",null,null,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,{"$f":"E202&\" Factor\"","v":"Linear Escalation Mazout Factor"},null,"factor",null,null,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,{"$f":"E203&\" Factor\"","v":"Linear Escalation Biomass Factor"},null,"factor",null,null,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[]
[null,null,null,null,{"$f":"E205&\" Factor\"","v":"Escalation STDT Electricity Factor"},null,"factor",null,null,{"$f":" (1 + $F205) ^ J$210","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E206&\" Factor\"","v":"Escalation STDT Gas Factor"},null,"factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E207&\" Factor\"","v":"Escalation STDT Mazout Factor"},null,"factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E208&\" Factor\"","v":"Escalation STDT Biomass Factor"},null,"factor",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":"Input_FA!E39","v":"Actualisation"},{"$f":"Input_FA!F39","v":0.03},{"$f":"Input_FA!G39","v":"%"}]
[null,null,null,null,{"$f":" E23","v":"Number of Discounting Years"},0,"# years",0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,null,null,{"$f":"E223&\" Factor\"","v":"Actualisation Factor"},null,"factor",null,null,{"$f":" 1 / ( 1 + $F223 ) ^ J$224","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691]
[]
[null,null,null,null,{"$f":" E$17","v":"Evaluation Year"},{"$f":" F$17","v":0},0,0,0,{"$f":" J$17","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[]
[null,"European Commission, EU Energy trends to 2030, 2009 update"]
[]
[null,null,null,null,{"$f":" Input_Lists!E$39","v":"Escalation Electricity EC 2009"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2009, MATCH($E231,INDEX(Escalation_EC2009,,1),0),MATCH(J$227,INDEX(Escalation_EC2009,1,),0))","v":2.3076923076923078E-2},2.2556390977443608E-2,2.2058823529411766E-2,1.870503597122564E-2,1.8361581920900052E-2,1.803051317614679E-2,1.7711171662127798E-2,1.7402945113784773E-2,9.2105263157870806E-3,9.1264667535860128E-3,9.0439276485794143E-3,8.9628681177982873E-3,8.8832487309650487E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E231&\" Yearly Factor\"","v":"Escalation Electricity EC 2009 Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J231","v":1.023076923076923},{"$f":" 1 + K231","v":1.0225563909774436},1.0220588235294117,1.0187050359712257,1.0183615819209,1.0180305131761469,1.0177111716621279,1.0174029451137847,1.0092105263157871,1.009126466753586,1.0090439276485794,1.0089628681177982,1.0088832487309651,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E231&\" Factor\"","v":"Escalation Electricity EC 2009 Factor"},null,"factor",null,null,{"$f":" PRODUCT($I232:J232)","v":1.023076923076923},{"$f":" PRODUCT($I232:K232)","v":1.046153846153846},{"$f":" PRODUCT($I232:L232)","v":1.069230769230769},{"$f":" PRODUCT($I232:M232)","v":1.0892307692307719},{"$f":" PRODUCT($I232:N232)","v":1.1092307692307677},{"$f":" PRODUCT($I232:O232)","v":1.1292307692307706},{"$f":" PRODUCT($I232:P232)","v":1.1492307692307735},{"$f":" PRODUCT($I232:Q232)","v":1.1692307692307693},{"$f":" PRODUCT($I232:R232)","v":1.1799999999999973},{"$f":" PRODUCT($I232:S232)","v":1.1907692307692288},{"$f":" PRODUCT($I232:T232)","v":1.2015384615384603},{"$f":" PRODUCT($I232:U232)","v":1.2123076923076916},{"$f":" PRODUCT($I232:V232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:W232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:X232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:Y232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:Z232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AA232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AB232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AC232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AD232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AE232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AF232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AG232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AH232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AI232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AJ232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AK232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AL232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AM232)","v":1.2230769230769232},{"$f":" PRODUCT($I232:AN232)","v":1.2230769230769232}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$40","v":"Escalation Gas EC 2009"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2009, MATCH($E235,INDEX(Escalation_EC2009,,1),0),MATCH(J$227,INDEX(Escalation_EC2009,1,),0))","v":0.03},2.9126213592233011E-2,2.8301886792452831E-2,2.7522935779816515E-2,2.6785714285714284E-2,2.6086956521739129E-2,2.5423728813559324E-2,2.4793388429752067E-2,2.4193548387096774E-2,2.3622047244094488E-2,2.3076923076923078E-2,2.2556390977443608E-2,2.2058823529411766E-2,2.1582733812949641E-2,2.1126760563380281E-2,2.0689655172413793E-2,2.0270270270270271E-2,1.9867549668874173E-2,1.948051948051948E-2,1.9108280254777069E-2,1.8749999999999999E-2,1.8404907975460124E-2,1.8072289156626505E-2,1.7751479289940829E-2,1.7441860465116279E-2,1.7142857142857144E-2,1.6853932584269662E-2,1.6574585635359115E-2,1.6304347826086956E-2,1.6042780748663103E-2,1.5789473684210527E-2]
[null,null,null,null,{"$f":"E235&\" Yearly Factor\"","v":"Escalation Gas EC 2009 Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J235","v":1.03},{"$f":" 1 + K235","v":1.029126213592233},1.0283018867924529,1.0275229357798166,1.0267857142857142,1.0260869565217392,1.0254237288135593,1.024793388429752,1.0241935483870968,1.0236220472440944,1.023076923076923,1.0225563909774436,1.0220588235294117,1.0215827338129497,1.0211267605633803,1.0206896551724138,1.0202702702702702,1.0198675496688743,1.0194805194805194,1.0191082802547771,1.01875,1.01840490797546,1.0180722891566265,1.0177514792899409,1.0174418604651163,1.0171428571428571,1.0168539325842696,1.0165745856353592,1.0163043478260869,1.0160427807486632,1.0157894736842106]
[null,null,null,null,{"$f":"E235&\" Factor\"","v":"Escalation Gas EC 2009 Factor"},null,"factor",null,null,{"$f":" PRODUCT($I236:J236)","v":1.03},{"$f":" PRODUCT($I236:K236)","v":1.06},{"$f":" PRODUCT($I236:L236)","v":1.0900000000000001},{"$f":" PRODUCT($I236:M236)","v":1.1200000000000001},{"$f":" PRODUCT($I236:N236)","v":1.1499999999999999},{"$f":" PRODUCT($I236:O236)","v":1.18},{"$f":" PRODUCT($I236:P236)","v":1.21},{"$f":" PRODUCT($I236:Q236)","v":1.2399999999999998},{"$f":" PRODUCT($I236:R236)","v":1.2699999999999998},{"$f":" PRODUCT($I236:S236)","v":1.2999999999999998},{"$f":" PRODUCT($I236:T236)","v":1.3299999999999996},{"$f":" PRODUCT($I236:U236)","v":1.3599999999999997},{"$f":" PRODUCT($I236:V236)","v":1.3899999999999995},{"$f":" PRODUCT($I236:W236)","v":1.4199999999999995},{"$f":" PRODUCT($I236:X236)","v":1.4499999999999995},{"$f":" PRODUCT($I236:Y236)","v":1.4799999999999995},{"$f":" PRODUCT($I236:Z236)","v":1.5099999999999993},{"$f":" PRODUCT($I236:AA236)","v":1.5399999999999996},{"$f":" PRODUCT($I236:AB236)","v":1.5699999999999996},{"$f":" PRODUCT($I236:AC236)","v":1.5999999999999996},{"$f":" PRODUCT($I236:AD236)","v":1.6299999999999997},{"$f":" PRODUCT($I236:AE236)","v":1.6599999999999995},{"$f":" PRODUCT($I236:AF236)","v":1.6899999999999995},{"$f":" PRODUCT($I236:AG236)","v":1.7199999999999998},{"$f":" PRODUCT($I236:AH236)","v":1.7499999999999998},{"$f":" PRODUCT($I236:AI236)","v":1.7799999999999998},{"$f":" PRODUCT($I236:AJ236)","v":1.8099999999999996},{"$f":" PRODUCT($I236:AK236)","v":1.8399999999999996},{"$f":" PRODUCT($I236:AL236)","v":1.8699999999999997},{"$f":" PRODUCT($I236:AM236)","v":1.8999999999999997},{"$f":" PRODUCT($I236:AN236)","v":1.9299999999999997}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$41","v":"Escalation Mazout EC 2009"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2009, MATCH($E239,INDEX(Escalation_EC2009,,1),0),MATCH(J$227,INDEX(Escalation_EC2009,1,),0))","v":1.7241379310346753E-2},1.6949152542368961E-2,1.6666666666668561E-2,1.6393442622952652E-2,1.6129032258060789E-2,1.5873015873017676E-2,1.5625000000001749E-2,1.5384615384611833E-2,2.0454545454547522E-2,2.0044543429841018E-2,1.9650655021836067E-2,1.9271948608138974E-2,1.8907563025207165E-2,1.8556701030929712E-2,1.8218623481778582E-2,1.7892644135190691E-2,1.7578125000001762E-2,1.7274472168903286E-2,1.6981132075473415E-2,1.6697588126156994E-2,1.642335766423525E-2,1.61579892280088E-2,1.5901060070668931E-2,1.5652173913045062E-2,1.5410958904107229E-2,1.5177065767286536E-2,1.495016611295831E-2,1.4729950900161401E-2,1.4516129032259531E-2,1.4308426073129765E-2,1.4106583072101749E-2]
[null,null,null,null,{"$f":"E239&\" Yearly Factor\"","v":"Escalation Mazout EC 2009 Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J239","v":1.0172413793103467},{"$f":" 1 + K239","v":1.0169491525423691},1.0166666666666686,1.0163934426229526,1.0161290322580607,1.0158730158730176,1.0156250000000018,1.0153846153846118,1.0204545454545475,1.0200445434298411,1.019650655021836,1.019271948608139,1.0189075630252071,1.0185567010309298,1.0182186234817785,1.0178926441351908,1.0175781250000018,1.0172744721689033,1.0169811320754734,1.0166975881261571,1.0164233576642352,1.0161579892280088,1.0159010600706688,1.0156521739130451,1.0154109589041072,1.0151770657672865,1.0149501661129583,1.0147299509001615,1.0145161290322595,1.0143084260731299,1.0141065830721017]
[null,null,null,null,{"$f":"E239&\" Factor\"","v":"Escalation Mazout EC 2009 Factor"},null,"factor",null,null,{"$f":" PRODUCT($I240:J240)","v":1.0172413793103467},{"$f":" PRODUCT($I240:K240)","v":1.0344827586206877},{"$f":" PRODUCT($I240:L240)","v":1.0517241379310345},{"$f":" PRODUCT($I240:M240)","v":1.0689655172413812},{"$f":" PRODUCT($I240:N240)","v":1.086206896551722},{"$f":" PRODUCT($I240:O240)","v":1.1034482758620687},{"$f":" PRODUCT($I240:P240)","v":1.1206896551724155},{"$f":" PRODUCT($I240:Q240)","v":1.1379310344827562},{"$f":" PRODUCT($I240:R240)","v":1.1612068965517239},{"$f":" PRODUCT($I240:S240)","v":1.1844827586206859},{"$f":" PRODUCT($I240:T240)","v":1.2077586206896536},{"$f":" PRODUCT($I240:U240)","v":1.2310344827586213},{"$f":" PRODUCT($I240:V240)","v":1.2543103448275832},{"$f":" PRODUCT($I240:W240)","v":1.2775862068965511},{"$f":" PRODUCT($I240:X240)","v":1.300862068965513},{"$f":" PRODUCT($I240:Y240)","v":1.324137931034481},{"$f":" PRODUCT($I240:Z240)","v":1.3474137931034489},{"$f":" PRODUCT($I240:AA240)","v":1.3706896551724108},{"$f":" PRODUCT($I240:AB240)","v":1.3939655172413785},{"$f":" PRODUCT($I240:AC240)","v":1.4172413793103407},{"$f":" PRODUCT($I240:AD240)","v":1.4405172413793084},{"$f":" PRODUCT($I240:AE240)","v":1.4637931034482763},{"$f":" PRODUCT($I240:AF240)","v":1.487068965517238},{"$f":" PRODUCT($I240:AG240)","v":1.5103448275862059},{"$f":" PRODUCT($I240:AH240)","v":1.5336206896551678},{"$f":" PRODUCT($I240:AI240)","v":1.5568965517241355},{"$f":" PRODUCT($I240:AJ240)","v":1.5801724137931032},{"$f":" PRODUCT($I240:AK240)","v":1.6034482758620654},{"$f":" PRODUCT($I240:AL240)","v":1.6267241379310331},{"$f":" PRODUCT($I240:AM240)","v":1.6499999999999952},{"$f":" PRODUCT($I240:AN240)","v":1.6732758620689629}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$42","v":"Escalation Biomass EC 2009"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2009, MATCH($E243,INDEX(Escalation_EC2009,,1),0),MATCH(J$227,INDEX(Escalation_EC2009,1,),0))","v":1.7241379310346753E-2},1.6949152542368961E-2,1.6666666666668561E-2,1.6393442622952652E-2,1.6129032258060789E-2,1.5873015873017676E-2,1.5625000000001749E-2,1.5384615384611833E-2,2.0454545454547522E-2,2.0044543429841018E-2,1.9650655021836067E-2,1.9271948608138974E-2,1.8907563025207165E-2,1.8556701030929712E-2,1.8218623481778582E-2,1.7892644135190691E-2,1.7578125000001762E-2,1.7274472168903286E-2,1.6981132075473415E-2,1.6697588126156994E-2,1.642335766423525E-2,1.61579892280088E-2,1.5901060070668931E-2,1.5652173913045062E-2,1.5410958904107229E-2,1.5177065767286536E-2,1.495016611295831E-2,1.4729950900161401E-2,1.4516129032259531E-2,1.4308426073129765E-2,1.4106583072101749E-2]
[null,null,null,null,{"$f":"E243&\" Yearly Factor\"","v":"Escalation Biomass EC 2009 Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J243","v":1.0172413793103467},{"$f":" 1 + K243","v":1.0169491525423691},1.0166666666666686,1.0163934426229526,1.0161290322580607,1.0158730158730176,1.0156250000000018,1.0153846153846118,1.0204545454545475,1.0200445434298411,1.019650655021836,1.019271948608139,1.0189075630252071,1.0185567010309298,1.0182186234817785,1.0178926441351908,1.0175781250000018,1.0172744721689033,1.0169811320754734,1.0166975881261571,1.0164233576642352,1.0161579892280088,1.0159010600706688,1.0156521739130451,1.0154109589041072,1.0151770657672865,1.0149501661129583,1.0147299509001615,1.0145161290322595,1.0143084260731299,1.0141065830721017]
[null,null,null,null,{"$f":"E243&\" Factor\"","v":"Escalation Biomass EC 2009 Factor"},null,"factor",null,null,{"$f":" PRODUCT($I244:J244)","v":1.0172413793103467},{"$f":" PRODUCT($I244:K244)","v":1.0344827586206877},{"$f":" PRODUCT($I244:L244)","v":1.0517241379310345},{"$f":" PRODUCT($I244:M244)","v":1.0689655172413812},{"$f":" PRODUCT($I244:N244)","v":1.086206896551722},{"$f":" PRODUCT($I244:O244)","v":1.1034482758620687},{"$f":" PRODUCT($I244:P244)","v":1.1206896551724155},{"$f":" PRODUCT($I244:Q244)","v":1.1379310344827562},{"$f":" PRODUCT($I244:R244)","v":1.1612068965517239},{"$f":" PRODUCT($I244:S244)","v":1.1844827586206859},{"$f":" PRODUCT($I244:T244)","v":1.2077586206896536},{"$f":" PRODUCT($I244:U244)","v":1.2310344827586213},{"$f":" PRODUCT($I244:V244)","v":1.2543103448275832},{"$f":" PRODUCT($I244:W244)","v":1.2775862068965511},{"$f":" PRODUCT($I244:X244)","v":1.300862068965513},{"$f":" PRODUCT($I244:Y244)","v":1.324137931034481},{"$f":" PRODUCT($I244:Z244)","v":1.3474137931034489},{"$f":" PRODUCT($I244:AA244)","v":1.3706896551724108},{"$f":" PRODUCT($I244:AB244)","v":1.3939655172413785},{"$f":" PRODUCT($I244:AC244)","v":1.4172413793103407},{"$f":" PRODUCT($I244:AD244)","v":1.4405172413793084},{"$f":" PRODUCT($I244:AE244)","v":1.4637931034482763},{"$f":" PRODUCT($I244:AF244)","v":1.487068965517238},{"$f":" PRODUCT($I244:AG244)","v":1.5103448275862059},{"$f":" PRODUCT($I244:AH244)","v":1.5336206896551678},{"$f":" PRODUCT($I244:AI244)","v":1.5568965517241355},{"$f":" PRODUCT($I244:AJ244)","v":1.5801724137931032},{"$f":" PRODUCT($I244:AK244)","v":1.6034482758620654},{"$f":" PRODUCT($I244:AL244)","v":1.6267241379310331},{"$f":" PRODUCT($I244:AM244)","v":1.6499999999999952},{"$f":" PRODUCT($I244:AN244)","v":1.6732758620689629}]
[]
[null,null,null,null,{"$f":" E233","v":"Escalation Electricity EC 2009 Factor"},{"$f":" F233","v":0},"factor",0,0,1.023076923076923,1.046153846153846,1.069230769230769,1.0892307692307719,1.1092307692307677,1.1292307692307706,1.1492307692307735,1.1692307692307693,1.1799999999999973,1.1907692307692288,1.2015384615384603,1.2123076923076916,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232,1.2230769230769232]
[null,null,null,null,{"$f":" E237","v":"Escalation Gas EC 2009 Factor"},{"$f":" F237","v":0},"factor",0,0,1.03,1.06,1.0900000000000001,1.1200000000000001,1.1499999999999999,1.18,1.21,1.2399999999999998,1.2699999999999998,1.2999999999999998,1.3299999999999996,1.3599999999999997,1.3899999999999995,1.4199999999999995,1.4499999999999995,1.4799999999999995,1.5099999999999993,1.5399999999999996,1.5699999999999996,1.5999999999999996,1.6299999999999997,1.6599999999999995,1.6899999999999995,1.7199999999999998,1.7499999999999998,1.7799999999999998,1.8099999999999996,1.8399999999999996,1.8699999999999997,1.8999999999999997,1.9299999999999997]
[null,null,null,null,{"$f":" E241","v":"Escalation Mazout EC 2009 Factor"},{"$f":" F241","v":0},"factor",0,0,1.0172413793103467,1.0344827586206877,1.0517241379310345,1.0689655172413812,1.086206896551722,1.1034482758620687,1.1206896551724155,1.1379310344827562,1.1612068965517239,1.1844827586206859,1.2077586206896536,1.2310344827586213,1.2543103448275832,1.2775862068965511,1.300862068965513,1.324137931034481,1.3474137931034489,1.3706896551724108,1.3939655172413785,1.4172413793103407,1.4405172413793084,1.4637931034482763,1.487068965517238,1.5103448275862059,1.5336206896551678,1.5568965517241355,1.5801724137931032,1.6034482758620654,1.6267241379310331,1.6499999999999952,1.6732758620689629]
[null,null,null,null,{"$f":" E245","v":"Escalation Biomass EC 2009 Factor"},{"$f":" F245","v":0},"factor",0,0,1.0172413793103467,1.0344827586206877,1.0517241379310345,1.0689655172413812,1.086206896551722,1.1034482758620687,1.1206896551724155,1.1379310344827562,1.1612068965517239,1.1844827586206859,1.2077586206896536,1.2310344827586213,1.2543103448275832,1.2775862068965511,1.300862068965513,1.324137931034481,1.3474137931034489,1.3706896551724108,1.3939655172413785,1.4172413793103407,1.4405172413793084,1.4637931034482763,1.487068965517238,1.5103448275862059,1.5336206896551678,1.5568965517241355,1.5801724137931032,1.6034482758620654,1.6267241379310331,1.6499999999999952,1.6732758620689629]
[]
[null,"European Commission, European Energy & Transport, Scenarios for High Oil & Gas, 2006"]
[]
[null,null,"Escalation EC 2006 baseline"]
[]
[null,null,null,null,{"$f":" Input_Lists!E$47","v":"Escalation Electricity EC 2006 baseline"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_baseline, MATCH($E256,INDEX(Escalation_EC2006_baseline,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_baseline,1,),0))","v":8.9803012746218006E-3},8.9003732414602004E-3,8.8218554353996746E-3,8.7447108603683696E-3,8.6689038031304393E-3,8.5943997782106651E-3,8.521165475534484E-3,8.4491687108188863E-3,2.0810810810810321E-2,2.0386550172093783E-2,1.9979242345614493E-2,1.9587891121851511E-2,1.9211576846306967E-2,1.8849449204405962E-2,1.8500720807303792E-2,1.8164661476763013E-2,1.78405931417976E-2,1.7527885272027529E-2,1.7225950782998309E-2,1.6934242357598005E-2,1.66522491349477E-2,1.6379493724739035E-2,1.6115529510254967E-2,1.5859938208032595E-2,1.5612327656122927E-2,1.5372329806348235E-2,1.5139598898937933E-2,1.4913809800503264E-2,1.4694656488549309E-2,1.4481850667673714E-2,1.4275120504263645E-2]
[null,null,null,null,{"$f":"E256&\" Yearly Factor\"","v":"Escalation Electricity EC 2006 baseline Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J256","v":1.0089803012746219},{"$f":" 1 + K256","v":1.0089003732414601},1.0088218554353996,1.0087447108603684,1.0086689038031305,1.0085943997782107,1.0085211654755344,1.0084491687108188,1.0208108108108103,1.0203865501720937,1.0199792423456144,1.0195878911218514,1.019211576846307,1.018849449204406,1.0185007208073038,1.018164661476763,1.0178405931417975,1.0175278852720275,1.0172259507829984,1.016934242357598,1.0166522491349477,1.016379493724739,1.0161155295102549,1.0158599382080327,1.0156123276561229,1.0153723298063482,1.015139598898938,1.0149138098005033,1.0146946564885493,1.0144818506676738,1.0142751205042637]
[null,null,null,null,{"$f":"E256&\" Factor\"","v":"Escalation Electricity EC 2006 baseline Factor"},null,"factor",null,null,{"$f":" PRODUCT($I257:J257)","v":1.0089803012746219},{"$f":" PRODUCT($I257:K257)","v":1.0179606025492469},{"$f":" PRODUCT($I257:L257)","v":1.0269409038238686},{"$f":" PRODUCT($I257:M257)","v":1.0359212050984938},{"$f":" PRODUCT($I257:N257)","v":1.0449015063731157},{"$f":" PRODUCT($I257:O257)","v":1.053881807647741},{"$f":" PRODUCT($I257:P257)","v":1.0628621089223627},{"$f":" PRODUCT($I257:Q257)","v":1.0718424101969843},{"$f":" PRODUCT($I257:R257)","v":1.0941483198145967},{"$f":" PRODUCT($I257:S257)","v":1.1164542294322091},{"$f":" PRODUCT($I257:T257)","v":1.1387601390498214},{"$f":" PRODUCT($I257:U257)","v":1.1610660486674338},{"$f":" PRODUCT($I257:V257)","v":1.1833719582850462},{"$f":" PRODUCT($I257:W257)","v":1.2056778679026585},{"$f":" PRODUCT($I257:X257)","v":1.2279837775202709},{"$f":" PRODUCT($I257:Y257)","v":1.2502896871378832},{"$f":" PRODUCT($I257:Z257)","v":1.2725955967554956},{"$f":" PRODUCT($I257:AA257)","v":1.2949015063731133},{"$f":" PRODUCT($I257:AB257)","v":1.317207415990727},{"$f":" PRODUCT($I257:AC257)","v":1.3395133256083394},{"$f":" PRODUCT($I257:AD257)","v":1.3618192352259517},{"$f":" PRODUCT($I257:AE257)","v":1.3841251448435641},{"$f":" PRODUCT($I257:AF257)","v":1.4064310544611762},{"$f":" PRODUCT($I257:AG257)","v":1.4287369640787888},{"$f":" PRODUCT($I257:AH257)","v":1.4510428736964012},{"$f":" PRODUCT($I257:AI257)","v":1.4733487833140135},{"$f":" PRODUCT($I257:AJ257)","v":1.4956546929316261},{"$f":" PRODUCT($I257:AK257)","v":1.5179606025492385},{"$f":" PRODUCT($I257:AL257)","v":1.5402665121668508},{"$f":" PRODUCT($I257:AM257)","v":1.5625724217844701},{"$f":" PRODUCT($I257:AN257)","v":1.5848783314020827}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$48","v":"Escalation Gas EC 2006 baseline"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_baseline, MATCH($E260,INDEX(Escalation_EC2006_baseline,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_baseline,1,),0))","v":8.9803012746218006E-3},8.9003732414602004E-3,8.8218554353996746E-3,8.7447108603683696E-3,8.6689038031304393E-3,8.5943997782106651E-3,8.521165475534484E-3,8.4491687108188863E-3,2.0810810810810321E-2,2.0386550172093783E-2,1.9979242345614493E-2,1.9587891121851511E-2,1.9211576846306967E-2,1.8849449204405962E-2,1.8500720807303792E-2,1.8164661476763013E-2,1.78405931417976E-2,1.7527885272027529E-2,1.7225950782998309E-2,1.6934242357598005E-2,1.66522491349477E-2,1.6379493724739035E-2,1.6115529510254967E-2,1.5859938208032595E-2,1.5612327656122927E-2,1.5372329806348235E-2,1.5139598898937933E-2,1.4913809800503264E-2,1.4694656488549309E-2,1.4481850667673714E-2,1.4275120504263645E-2]
[null,null,null,null,{"$f":"E260&\" Yearly Factor\"","v":"Escalation Gas EC 2006 baseline Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J260","v":1.0089803012746219},{"$f":" 1 + K260","v":1.0089003732414601},1.0088218554353996,1.0087447108603684,1.0086689038031305,1.0085943997782107,1.0085211654755344,1.0084491687108188,1.0208108108108103,1.0203865501720937,1.0199792423456144,1.0195878911218514,1.019211576846307,1.018849449204406,1.0185007208073038,1.018164661476763,1.0178405931417975,1.0175278852720275,1.0172259507829984,1.016934242357598,1.0166522491349477,1.016379493724739,1.0161155295102549,1.0158599382080327,1.0156123276561229,1.0153723298063482,1.015139598898938,1.0149138098005033,1.0146946564885493,1.0144818506676738,1.0142751205042637]
[null,null,null,null,{"$f":"E260&\" Factor\"","v":"Escalation Gas EC 2006 baseline Factor"},null,"factor",null,null,{"$f":" PRODUCT($I261:J261)","v":1.0089803012746219},{"$f":" PRODUCT($I261:K261)","v":1.0179606025492469},{"$f":" PRODUCT($I261:L261)","v":1.0269409038238686},{"$f":" PRODUCT($I261:M261)","v":1.0359212050984938},{"$f":" PRODUCT($I261:N261)","v":1.0449015063731157},{"$f":" PRODUCT($I261:O261)","v":1.053881807647741},{"$f":" PRODUCT($I261:P261)","v":1.0628621089223627},{"$f":" PRODUCT($I261:Q261)","v":1.0718424101969843},{"$f":" PRODUCT($I261:R261)","v":1.0941483198145967},{"$f":" PRODUCT($I261:S261)","v":1.1164542294322091},{"$f":" PRODUCT($I261:T261)","v":1.1387601390498214},{"$f":" PRODUCT($I261:U261)","v":1.1610660486674338},{"$f":" PRODUCT($I261:V261)","v":1.1833719582850462},{"$f":" PRODUCT($I261:W261)","v":1.2056778679026585},{"$f":" PRODUCT($I261:X261)","v":1.2279837775202709},{"$f":" PRODUCT($I261:Y261)","v":1.2502896871378832},{"$f":" PRODUCT($I261:Z261)","v":1.2725955967554956},{"$f":" PRODUCT($I261:AA261)","v":1.2949015063731133},{"$f":" PRODUCT($I261:AB261)","v":1.317207415990727},{"$f":" PRODUCT($I261:AC261)","v":1.3395133256083394},{"$f":" PRODUCT($I261:AD261)","v":1.3618192352259517},{"$f":" PRODUCT($I261:AE261)","v":1.3841251448435641},{"$f":" PRODUCT($I261:AF261)","v":1.4064310544611762},{"$f":" PRODUCT($I261:AG261)","v":1.4287369640787888},{"$f":" PRODUCT($I261:AH261)","v":1.4510428736964012},{"$f":" PRODUCT($I261:AI261)","v":1.4733487833140135},{"$f":" PRODUCT($I261:AJ261)","v":1.4956546929316261},{"$f":" PRODUCT($I261:AK261)","v":1.5179606025492385},{"$f":" PRODUCT($I261:AL261)","v":1.5402665121668508},{"$f":" PRODUCT($I261:AM261)","v":1.5625724217844701},{"$f":" PRODUCT($I261:AN261)","v":1.5848783314020827}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$49","v":"Escalation Mazout EC 2006 baseline"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_baseline, MATCH($E264,INDEX(Escalation_EC2006_baseline,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_baseline,1,),0))","v":7.7262693156737988E-3},7.6670317634178076E-3,7.6086956521744077E-3,7.5512405609473327E-3,7.4946466809426822E-3,7.4388947927741351E-3,7.3839662447262215E-3,7.3298429319372024E-3,1.9750519750514048E-2,1.9367991845057102E-2,1.9000000000000995E-2,1.8645731108931283E-2,1.830443159923021E-2,1.7975402081358935E-2,1.7657992565056697E-2,1.7351598173516884E-2,1.7055655296230675E-2,1.6769638128863902E-2,1.6493055555550792E-2,1.6225448334757472E-2,1.5966386554622673E-2,1.5715467328371355E-2,1.5472312703583837E-2,1.5236567762627417E-2,1.5007898894155601E-2,1.4785992217899592E-2,1.4570552147240002E-2,1.4361300075586506E-2,1.4157973174363925E-2,1.3960323291698006E-2,1.376811594202969E-2]
[null,null,null,null,{"$f":"E264&\" Yearly Factor\"","v":"Escalation Mazout EC 2006 baseline Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J264","v":1.0077262693156739},{"$f":" 1 + K264","v":1.0076670317634178},1.0076086956521744,1.0075512405609472,1.0074946466809427,1.0074388947927742,1.0073839662447261,1.0073298429319373,1.0197505197505141,1.0193679918450571,1.019000000000001,1.0186457311089312,1.0183044315992302,1.0179754020813589,1.0176579925650566,1.0173515981735168,1.0170556552962307,1.016769638128864,1.0164930555555507,1.0162254483347575,1.0159663865546227,1.0157154673283713,1.0154723127035838,1.0152365677626274,1.0150078988941555,1.0147859922178997,1.0145705521472399,1.0143613000755864,1.014157973174364,1.0139603232916981,1.0137681159420298]
[null,null,null,null,{"$f":"E264&\" Factor\"","v":"Escalation Mazout EC 2006 baseline Factor"},null,"factor",null,null,{"$f":" PRODUCT($I265:J265)","v":1.0077262693156739},{"$f":" PRODUCT($I265:K265)","v":1.0154525386313475},{"$f":" PRODUCT($I265:L265)","v":1.0231788079470212},{"$f":" PRODUCT($I265:M265)","v":1.0309050772626924},{"$f":" PRODUCT($I265:N265)","v":1.0386313465783663},{"$f":" PRODUCT($I265:O265)","v":1.0463576158940402},{"$f":" PRODUCT($I265:P265)","v":1.0540838852097139},{"$f":" PRODUCT($I265:Q265)","v":1.0618101545253873},{"$f":" PRODUCT($I265:R265)","v":1.0827814569536374},{"$f":" PRODUCT($I265:S265)","v":1.1037527593818945},{"$f":" PRODUCT($I265:T265)","v":1.1247240618101517},{"$f":" PRODUCT($I265:U265)","v":1.1456953642384087},{"$f":" PRODUCT($I265:V265)","v":1.1666666666666659},{"$f":" PRODUCT($I265:W265)","v":1.1876379690949179},{"$f":" PRODUCT($I265:X265)","v":1.2086092715231749},{"$f":" PRODUCT($I265:Y265)","v":1.2295805739514318},{"$f":" PRODUCT($I265:Z265)","v":1.2505518763796888},{"$f":" PRODUCT($I265:AA265)","v":1.271523178807948},{"$f":" PRODUCT($I265:AB265)","v":1.2924944812361978},{"$f":" PRODUCT($I265:AC265)","v":1.313465783664455},{"$f":" PRODUCT($I265:AD265)","v":1.3344370860927122},{"$f":" PRODUCT($I265:AE265)","v":1.3554083885209691},{"$f":" PRODUCT($I265:AF265)","v":1.3763796909492263},{"$f":" PRODUCT($I265:AG265)","v":1.3973509933774784},{"$f":" PRODUCT($I265:AH265)","v":1.4183222958057353},{"$f":" PRODUCT($I265:AI265)","v":1.4392935982339925},{"$f":" PRODUCT($I265:AJ265)","v":1.4602649006622495},{"$f":" PRODUCT($I265:AK265)","v":1.4812362030905064},{"$f":" PRODUCT($I265:AL265)","v":1.5022075055187585},{"$f":" PRODUCT($I265:AM265)","v":1.5231788079470157},{"$f":" PRODUCT($I265:AN265)","v":1.5441501103752728}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$50","v":"Escalation Biomass EC 2006 baseline"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_baseline, MATCH($E268,INDEX(Escalation_EC2006_baseline,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_baseline,1,),0))","v":7.7262693156737988E-3},7.6670317634178076E-3,7.6086956521744077E-3,7.5512405609473327E-3,7.4946466809426822E-3,7.4388947927741351E-3,7.3839662447262215E-3,7.3298429319372024E-3,1.9750519750514048E-2,1.9367991845057102E-2,1.9000000000000995E-2,1.8645731108931283E-2,1.830443159923021E-2,1.7975402081358935E-2,1.7657992565056697E-2,1.7351598173516884E-2,1.7055655296230675E-2,1.6769638128863902E-2,1.6493055555550792E-2,1.6225448334757472E-2,1.5966386554622673E-2,1.5715467328371355E-2,1.5472312703583837E-2,1.5236567762627417E-2,1.5007898894155601E-2,1.4785992217899592E-2,1.4570552147240002E-2,1.4361300075586506E-2,1.4157973174363925E-2,1.3960323291698006E-2,1.376811594202969E-2]
[null,null,null,null,{"$f":"E268&\" Yearly Factor\"","v":"Escalation Biomass EC 2006 baseline Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J268","v":1.0077262693156739},{"$f":" 1 + K268","v":1.0076670317634178},1.0076086956521744,1.0075512405609472,1.0074946466809427,1.0074388947927742,1.0073839662447261,1.0073298429319373,1.0197505197505141,1.0193679918450571,1.019000000000001,1.0186457311089312,1.0183044315992302,1.0179754020813589,1.0176579925650566,1.0173515981735168,1.0170556552962307,1.016769638128864,1.0164930555555507,1.0162254483347575,1.0159663865546227,1.0157154673283713,1.0154723127035838,1.0152365677626274,1.0150078988941555,1.0147859922178997,1.0145705521472399,1.0143613000755864,1.014157973174364,1.0139603232916981,1.0137681159420298]
[null,null,null,null,{"$f":"E268&\" Factor\"","v":"Escalation Biomass EC 2006 baseline Factor"},null,"factor",null,null,{"$f":" PRODUCT($I269:J269)","v":1.0077262693156739},{"$f":" PRODUCT($I269:K269)","v":1.0154525386313475},{"$f":" PRODUCT($I269:L269)","v":1.0231788079470212},{"$f":" PRODUCT($I269:M269)","v":1.0309050772626924},{"$f":" PRODUCT($I269:N269)","v":1.0386313465783663},{"$f":" PRODUCT($I269:O269)","v":1.0463576158940402},{"$f":" PRODUCT($I269:P269)","v":1.0540838852097139},{"$f":" PRODUCT($I269:Q269)","v":1.0618101545253873},{"$f":" PRODUCT($I269:R269)","v":1.0827814569536374},{"$f":" PRODUCT($I269:S269)","v":1.1037527593818945},{"$f":" PRODUCT($I269:T269)","v":1.1247240618101517},{"$f":" PRODUCT($I269:U269)","v":1.1456953642384087},{"$f":" PRODUCT($I269:V269)","v":1.1666666666666659},{"$f":" PRODUCT($I269:W269)","v":1.1876379690949179},{"$f":" PRODUCT($I269:X269)","v":1.2086092715231749},{"$f":" PRODUCT($I269:Y269)","v":1.2295805739514318},{"$f":" PRODUCT($I269:Z269)","v":1.2505518763796888},{"$f":" PRODUCT($I269:AA269)","v":1.271523178807948},{"$f":" PRODUCT($I269:AB269)","v":1.2924944812361978},{"$f":" PRODUCT($I269:AC269)","v":1.313465783664455},{"$f":" PRODUCT($I269:AD269)","v":1.3344370860927122},{"$f":" PRODUCT($I269:AE269)","v":1.3554083885209691},{"$f":" PRODUCT($I269:AF269)","v":1.3763796909492263},{"$f":" PRODUCT($I269:AG269)","v":1.3973509933774784},{"$f":" PRODUCT($I269:AH269)","v":1.4183222958057353},{"$f":" PRODUCT($I269:AI269)","v":1.4392935982339925},{"$f":" PRODUCT($I269:AJ269)","v":1.4602649006622495},{"$f":" PRODUCT($I269:AK269)","v":1.4812362030905064},{"$f":" PRODUCT($I269:AL269)","v":1.5022075055187585},{"$f":" PRODUCT($I269:AM269)","v":1.5231788079470157},{"$f":" PRODUCT($I269:AN269)","v":1.5441501103752728}]
[]
[null,null,null,null,{"$f":" E258","v":"Escalation Electricity EC 2006 baseline Factor"},{"$f":" F258","v":0},"factor",0,0,1.0089803012746219,1.0179606025492469,1.0269409038238686,1.0359212050984938,1.0449015063731157,1.053881807647741,1.0628621089223627,1.0718424101969843,1.0941483198145967,1.1164542294322091,1.1387601390498214,1.1610660486674338,1.1833719582850462,1.2056778679026585,1.2279837775202709,1.2502896871378832,1.2725955967554956,1.2949015063731133,1.317207415990727,1.3395133256083394,1.3618192352259517,1.3841251448435641,1.4064310544611762,1.4287369640787888,1.4510428736964012,1.4733487833140135,1.4956546929316261,1.5179606025492385,1.5402665121668508,1.5625724217844701,1.5848783314020827]
[null,null,null,null,{"$f":" E262","v":"Escalation Gas EC 2006 baseline Factor"},{"$f":" F262","v":0},"factor",0,0,1.0089803012746219,1.0179606025492469,1.0269409038238686,1.0359212050984938,1.0449015063731157,1.053881807647741,1.0628621089223627,1.0718424101969843,1.0941483198145967,1.1164542294322091,1.1387601390498214,1.1610660486674338,1.1833719582850462,1.2056778679026585,1.2279837775202709,1.2502896871378832,1.2725955967554956,1.2949015063731133,1.317207415990727,1.3395133256083394,1.3618192352259517,1.3841251448435641,1.4064310544611762,1.4287369640787888,1.4510428736964012,1.4733487833140135,1.4956546929316261,1.5179606025492385,1.5402665121668508,1.5625724217844701,1.5848783314020827]
[null,null,null,null,{"$f":" E266","v":"Escalation Mazout EC 2006 baseline Factor"},{"$f":" F266","v":0},"factor",0,0,1.0077262693156739,1.0154525386313475,1.0231788079470212,1.0309050772626924,1.0386313465783663,1.0463576158940402,1.0540838852097139,1.0618101545253873,1.0827814569536374,1.1037527593818945,1.1247240618101517,1.1456953642384087,1.1666666666666659,1.1876379690949179,1.2086092715231749,1.2295805739514318,1.2505518763796888,1.271523178807948,1.2924944812361978,1.313465783664455,1.3344370860927122,1.3554083885209691,1.3763796909492263,1.3973509933774784,1.4183222958057353,1.4392935982339925,1.4602649006622495,1.4812362030905064,1.5022075055187585,1.5231788079470157,1.5441501103752728]
[null,null,null,null,{"$f":" E270","v":"Escalation Biomass EC 2006 baseline Factor"},{"$f":" F270","v":0},"factor",0,0,1.0077262693156739,1.0154525386313475,1.0231788079470212,1.0309050772626924,1.0386313465783663,1.0463576158940402,1.0540838852097139,1.0618101545253873,1.0827814569536374,1.1037527593818945,1.1247240618101517,1.1456953642384087,1.1666666666666659,1.1876379690949179,1.2086092715231749,1.2295805739514318,1.2505518763796888,1.271523178807948,1.2924944812361978,1.313465783664455,1.3344370860927122,1.3554083885209691,1.3763796909492263,1.3973509933774784,1.4183222958057353,1.4392935982339925,1.4602649006622495,1.4812362030905064,1.5022075055187585,1.5231788079470157,1.5441501103752728]
[]
[null,null,"Escalation EC 2006 medium gas soaring oil"]
[]
[null,null,null,null,{"$f":" Input_Lists!E$53","v":"Escalation Electricity EC 2006 medium gas and soaring oil"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_medium, MATCH($E279,INDEX(Escalation_EC2006_medium,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_medium,1,),0))","v":2.8995371630820964E-2},2.8178330466994379E-2,2.7406073082862869E-2,2.6675015654353155E-2,2.5981946816297841E-2,2.5323980501725057E-2,2.4698515769934863E-2,2.4103202444269681E-2,2.3535911602211152E-2,2.2994710137105762E-2,2.247783875052875E-2,2.1983692847560139E-2,2.1510805897799433E-2,2.1057834898666312E-2,2.0623547637491243E-2,2.0206811497952604E-2,1.9806583596802211E-2,1.94219020698452E-2,1.9051878354206565E-2,1.8695690336172244E-2,1.8352576253662777E-2,1.8021829257975294E-2,1.7702792553192306E-2,1.7394855042868002E-2,1.7097447423343317E-2,1.6810038670981835E-2,1.653213287798903E-2,1.6263266396885585E-2,1.6003005259204381E-2,1.5750942838128387E-2,1.5506697728597118E-2]
[null,null,null,null,{"$f":"E279&\" Yearly Factor\"","v":"Escalation Electricity EC 2006 medium gas and soaring oil Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J279","v":1.0289953716308209},{"$f":" 1 + K279","v":1.0281783304669945},1.0274060730828629,1.0266750156543532,1.0259819468162978,1.0253239805017251,1.0246985157699349,1.0241032024442698,1.0235359116022111,1.0229947101371057,1.0224778387505287,1.0219836928475601,1.0215108058977995,1.0210578348986663,1.0206235476374912,1.0202068114979526,1.0198065835968022,1.0194219020698452,1.0190518783542066,1.0186956903361724,1.0183525762536627,1.0180218292579752,1.0177027925531923,1.017394855042868,1.0170974474233434,1.0168100386709817,1.016532132877989,1.0162632663968856,1.0160030052592044,1.0157509428381284,1.0155066977285971]
[null,null,null,null,{"$f":"E279&\" Factor\"","v":"Escalation Electricity EC 2006 medium gas and soaring oil Factor"},null,"factor",null,null,{"$f":" PRODUCT($I280:J280)","v":1.0289953716308209},{"$f":" PRODUCT($I280:K280)","v":1.057990743261642},{"$f":" PRODUCT($I280:L280)","v":1.0869861148924631},{"$f":" PRODUCT($I280:M280)","v":1.115981486523284},{"$f":" PRODUCT($I280:N280)","v":1.1449768581541049},{"$f":" PRODUCT($I280:O280)","v":1.173972229784926},{"$f":" PRODUCT($I280:P280)","v":1.2029676014157347},{"$f":" PRODUCT($I280:Q280)","v":1.2319629730465558},{"$f":" PRODUCT($I280:R280)","v":1.2609583446773767},{"$f":" PRODUCT($I280:S280)","v":1.2899537163081976},{"$f":" PRODUCT($I280:T280)","v":1.3189490879390184},{"$f":" PRODUCT($I280:U280)","v":1.3479444595698393},{"$f":" PRODUCT($I280:V280)","v":1.3769398312006604},{"$f":" PRODUCT($I280:W280)","v":1.4059352028314813},{"$f":" PRODUCT($I280:X280)","v":1.4349305744623022},{"$f":" PRODUCT($I280:Y280)","v":1.4639259460931107},{"$f":" PRODUCT($I280:Z280)","v":1.4929213177239316},{"$f":" PRODUCT($I280:AA280)","v":1.52191668935475},{"$f":" PRODUCT($I280:AB280)","v":1.5509120609855735},{"$f":" PRODUCT($I280:AC280)","v":1.5799074326163947},{"$f":" PRODUCT($I280:AD280)","v":1.6089028042472155},{"$f":" PRODUCT($I280:AE280)","v":1.6378981758780364},{"$f":" PRODUCT($I280:AF280)","v":1.6668935475088573},{"$f":" PRODUCT($I280:AG280)","v":1.6958889191396658},{"$f":" PRODUCT($I280:AH280)","v":1.7248842907704869},{"$f":" PRODUCT($I280:AI280)","v":1.7538796624013078},{"$f":" PRODUCT($I280:AJ280)","v":1.7828750340321287},{"$f":" PRODUCT($I280:AK280)","v":1.8118704056629495},{"$f":" PRODUCT($I280:AL280)","v":1.8408657772937704},{"$f":" PRODUCT($I280:AM280)","v":1.8698611489245913},{"$f":" PRODUCT($I280:AN280)","v":1.8988565205554124}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$54","v":"Escalation Gas EC 2006 medium gas and soaring oil"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_medium, MATCH($E283,INDEX(Escalation_EC2006_medium,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_medium,1,),0))","v":2.8995371630820964E-2},2.8178330466994379E-2,2.7406073082862869E-2,2.6675015654353155E-2,2.5981946816297841E-2,2.5323980501725057E-2,2.4698515769934863E-2,2.4103202444269681E-2,2.3535911602211152E-2,2.2994710137105762E-2,2.247783875052875E-2,2.1983692847560139E-2,2.1510805897799433E-2,2.1057834898666312E-2,2.0623547637491243E-2,2.0206811497952604E-2,1.9806583596802211E-2,1.94219020698452E-2,1.9051878354206565E-2,1.8695690336172244E-2,1.8352576253662777E-2,1.8021829257975294E-2,1.7702792553192306E-2,1.7394855042868002E-2,1.7097447423343317E-2,1.6810038670981835E-2,1.653213287798903E-2,1.6263266396885585E-2,1.6003005259204381E-2,1.5750942838128387E-2,1.5506697728597118E-2]
[null,null,null,null,{"$f":"E283&\" Yearly Factor\"","v":"Escalation Gas EC 2006 medium gas and soaring oil Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J283","v":1.0289953716308209},{"$f":" 1 + K283","v":1.0281783304669945},1.0274060730828629,1.0266750156543532,1.0259819468162978,1.0253239805017251,1.0246985157699349,1.0241032024442698,1.0235359116022111,1.0229947101371057,1.0224778387505287,1.0219836928475601,1.0215108058977995,1.0210578348986663,1.0206235476374912,1.0202068114979526,1.0198065835968022,1.0194219020698452,1.0190518783542066,1.0186956903361724,1.0183525762536627,1.0180218292579752,1.0177027925531923,1.017394855042868,1.0170974474233434,1.0168100386709817,1.016532132877989,1.0162632663968856,1.0160030052592044,1.0157509428381284,1.0155066977285971]
[null,null,null,null,{"$f":"E283&\" Factor\"","v":"Escalation Gas EC 2006 medium gas and soaring oil Factor"},null,"factor",null,null,{"$f":" PRODUCT($I284:J284)","v":1.0289953716308209},{"$f":" PRODUCT($I284:K284)","v":1.057990743261642},{"$f":" PRODUCT($I284:L284)","v":1.0869861148924631},{"$f":" PRODUCT($I284:M284)","v":1.115981486523284},{"$f":" PRODUCT($I284:N284)","v":1.1449768581541049},{"$f":" PRODUCT($I284:O284)","v":1.173972229784926},{"$f":" PRODUCT($I284:P284)","v":1.2029676014157347},{"$f":" PRODUCT($I284:Q284)","v":1.2319629730465558},{"$f":" PRODUCT($I284:R284)","v":1.2609583446773767},{"$f":" PRODUCT($I284:S284)","v":1.2899537163081976},{"$f":" PRODUCT($I284:T284)","v":1.3189490879390184},{"$f":" PRODUCT($I284:U284)","v":1.3479444595698393},{"$f":" PRODUCT($I284:V284)","v":1.3769398312006604},{"$f":" PRODUCT($I284:W284)","v":1.4059352028314813},{"$f":" PRODUCT($I284:X284)","v":1.4349305744623022},{"$f":" PRODUCT($I284:Y284)","v":1.4639259460931107},{"$f":" PRODUCT($I284:Z284)","v":1.4929213177239316},{"$f":" PRODUCT($I284:AA284)","v":1.52191668935475},{"$f":" PRODUCT($I284:AB284)","v":1.5509120609855735},{"$f":" PRODUCT($I284:AC284)","v":1.5799074326163947},{"$f":" PRODUCT($I284:AD284)","v":1.6089028042472155},{"$f":" PRODUCT($I284:AE284)","v":1.6378981758780364},{"$f":" PRODUCT($I284:AF284)","v":1.6668935475088573},{"$f":" PRODUCT($I284:AG284)","v":1.6958889191396658},{"$f":" PRODUCT($I284:AH284)","v":1.7248842907704869},{"$f":" PRODUCT($I284:AI284)","v":1.7538796624013078},{"$f":" PRODUCT($I284:AJ284)","v":1.7828750340321287},{"$f":" PRODUCT($I284:AK284)","v":1.8118704056629495},{"$f":" PRODUCT($I284:AL284)","v":1.8408657772937704},{"$f":" PRODUCT($I284:AM284)","v":1.8698611489245913},{"$f":" PRODUCT($I284:AN284)","v":1.8988565205554124}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$55","v":"Escalation Mazout EC 2006 medium gas and soaring oil"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_medium, MATCH($E287,INDEX(Escalation_EC2006_medium,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_medium,1,),0))","v":2.7913361805978362E-2},2.71553642973794E-2,2.643744582490512E-2,2.5756509500350938E-2,2.5109769484082545E-2,2.4494712889839881E-2,2.3909067154428261E-2,2.3350771979078668E-2,2.2817955112218596E-2,2.2308911373886783E-2,2.182208442642421E-2,2.1356050881082222E-2,2.090950639853676E-2,2.0481253497481124E-2,2.0070190831326985E-2,1.9675303730780903E-2,1.9295655841416421E-2,1.8930381710979511E-2,1.8578680203040331E-2,1.8239808631515367E-2,1.7913077525454117E-2,1.7597845946724984E-2,1.7293517293516653E-2,1.6999535531815452E-2,1.6715381804895273E-2,1.6440571377234172E-2,1.6174650875025558E-2,1.5917195790205535E-2,1.5667808219177497E-2,1.5426114810755565E-2,1.519176490121147E-2]
[null,null,null,null,{"$f":"E287&\" Yearly Factor\"","v":"Escalation Mazout EC 2006 medium gas and soaring oil Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J287","v":1.0279133618059784},{"$f":" 1 + K287","v":1.0271553642973794},1.026437445824905,1.0257565095003509,1.0251097694840825,1.0244947128898398,1.0239090671544282,1.0233507719790786,1.0228179551122185,1.0223089113738868,1.0218220844264243,1.0213560508810822,1.0209095063985367,1.0204812534974812,1.020070190831327,1.0196753037307809,1.0192956558414163,1.0189303817109796,1.0185786802030403,1.0182398086315154,1.0179130775254541,1.017597845946725,1.0172935172935167,1.0169995355318155,1.0167153818048953,1.0164405713772342,1.0161746508750256,1.0159171957902056,1.0156678082191775,1.0154261148107555,1.0151917649012114]
[null,null,null,null,{"$f":"E287&\" Factor\"","v":"Escalation Mazout EC 2006 medium gas and soaring oil Factor"},null,"factor",null,null,{"$f":" PRODUCT($I288:J288)","v":1.0279133618059784},{"$f":" PRODUCT($I288:K288)","v":1.0558267236119636},{"$f":" PRODUCT($I288:L288)","v":1.083740085417942},{"$f":" PRODUCT($I288:M288)","v":1.1116534472239203},{"$f":" PRODUCT($I288:N288)","v":1.1395668090298987},{"$f":" PRODUCT($I288:O288)","v":1.1674801708358771},{"$f":" PRODUCT($I288:P288)","v":1.1953935326418554},{"$f":" PRODUCT($I288:Q288)","v":1.2233068944478407},{"$f":" PRODUCT($I288:R288)","v":1.2512202562538191},{"$f":" PRODUCT($I288:S288)","v":1.2791336180597974},{"$f":" PRODUCT($I288:T288)","v":1.307046979865776},{"$f":" PRODUCT($I288:U288)","v":1.3349603416717544},{"$f":" PRODUCT($I288:V288)","v":1.3628737034777327},{"$f":" PRODUCT($I288:W288)","v":1.3907870652837111},{"$f":" PRODUCT($I288:X288)","v":1.4187004270896963},{"$f":" PRODUCT($I288:Y288)","v":1.4466137888956747},{"$f":" PRODUCT($I288:Z288)","v":1.4745271507016531},{"$f":" PRODUCT($I288:AA288)","v":1.5024405125076385},{"$f":" PRODUCT($I288:AB288)","v":1.53035387431361},{"$f":" PRODUCT($I288:AC288)","v":1.5582672361195884},{"$f":" PRODUCT($I288:AD288)","v":1.5861805979255736},{"$f":" PRODUCT($I288:AE288)","v":1.614093959731552},{"$f":" PRODUCT($I288:AF288)","v":1.6420073215375304},{"$f":" PRODUCT($I288:AG288)","v":1.669920683343509},{"$f":" PRODUCT($I288:AH288)","v":1.6978340451494873},{"$f":" PRODUCT($I288:AI288)","v":1.7257474069554657},{"$f":" PRODUCT($I288:AJ288)","v":1.7536607687614509},{"$f":" PRODUCT($I288:AK288)","v":1.7815741305674293},{"$f":" PRODUCT($I288:AL288)","v":1.8094874923734077},{"$f":" PRODUCT($I288:AM288)","v":1.837400854179386},{"$f":" PRODUCT($I288:AN288)","v":1.8653142159853644}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$56","v":"Escalation Biomass EC 2006 medium gas and soaring oil"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_medium, MATCH($E291,INDEX(Escalation_EC2006_medium,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_medium,1,),0))","v":2.7913361805978362E-2},2.71553642973794E-2,2.643744582490512E-2,2.5756509500350938E-2,2.5109769484082545E-2,2.4494712889839881E-2,2.3909067154428261E-2,2.3350771979078668E-2,2.2817955112218596E-2,2.2308911373886783E-2,2.182208442642421E-2,2.1356050881082222E-2,2.090950639853676E-2,2.0481253497481124E-2,2.0070190831326985E-2,1.9675303730780903E-2,1.9295655841416421E-2,1.8930381710979511E-2,1.8578680203040331E-2,1.8239808631515367E-2,1.7913077525454117E-2,1.7597845946724984E-2,1.7293517293516653E-2,1.6999535531815452E-2,1.6715381804895273E-2,1.6440571377234172E-2,1.6174650875025558E-2,1.5917195790205535E-2,1.5667808219177497E-2,1.5426114810755565E-2,1.519176490121147E-2]
[null,null,null,null,{"$f":"E291&\" Yearly Factor\"","v":"Escalation Biomass EC 2006 medium gas and soaring oil Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J291","v":1.0279133618059784},{"$f":" 1 + K291","v":1.0271553642973794},1.026437445824905,1.0257565095003509,1.0251097694840825,1.0244947128898398,1.0239090671544282,1.0233507719790786,1.0228179551122185,1.0223089113738868,1.0218220844264243,1.0213560508810822,1.0209095063985367,1.0204812534974812,1.020070190831327,1.0196753037307809,1.0192956558414163,1.0189303817109796,1.0185786802030403,1.0182398086315154,1.0179130775254541,1.017597845946725,1.0172935172935167,1.0169995355318155,1.0167153818048953,1.0164405713772342,1.0161746508750256,1.0159171957902056,1.0156678082191775,1.0154261148107555,1.0151917649012114]
[null,null,null,null,{"$f":"E291&\" Factor\"","v":"Escalation Biomass EC 2006 medium gas and soaring oil Factor"},null,"factor",null,null,{"$f":" PRODUCT($I292:J292)","v":1.0279133618059784},{"$f":" PRODUCT($I292:K292)","v":1.0558267236119636},{"$f":" PRODUCT($I292:L292)","v":1.083740085417942},{"$f":" PRODUCT($I292:M292)","v":1.1116534472239203},{"$f":" PRODUCT($I292:N292)","v":1.1395668090298987},{"$f":" PRODUCT($I292:O292)","v":1.1674801708358771},{"$f":" PRODUCT($I292:P292)","v":1.1953935326418554},{"$f":" PRODUCT($I292:Q292)","v":1.2233068944478407},{"$f":" PRODUCT($I292:R292)","v":1.2512202562538191},{"$f":" PRODUCT($I292:S292)","v":1.2791336180597974},{"$f":" PRODUCT($I292:T292)","v":1.307046979865776},{"$f":" PRODUCT($I292:U292)","v":1.3349603416717544},{"$f":" PRODUCT($I292:V292)","v":1.3628737034777327},{"$f":" PRODUCT($I292:W292)","v":1.3907870652837111},{"$f":" PRODUCT($I292:X292)","v":1.4187004270896963},{"$f":" PRODUCT($I292:Y292)","v":1.4466137888956747},{"$f":" PRODUCT($I292:Z292)","v":1.4745271507016531},{"$f":" PRODUCT($I292:AA292)","v":1.5024405125076385},{"$f":" PRODUCT($I292:AB292)","v":1.53035387431361},{"$f":" PRODUCT($I292:AC292)","v":1.5582672361195884},{"$f":" PRODUCT($I292:AD292)","v":1.5861805979255736},{"$f":" PRODUCT($I292:AE292)","v":1.614093959731552},{"$f":" PRODUCT($I292:AF292)","v":1.6420073215375304},{"$f":" PRODUCT($I292:AG292)","v":1.669920683343509},{"$f":" PRODUCT($I292:AH292)","v":1.6978340451494873},{"$f":" PRODUCT($I292:AI292)","v":1.7257474069554657},{"$f":" PRODUCT($I292:AJ292)","v":1.7536607687614509},{"$f":" PRODUCT($I292:AK292)","v":1.7815741305674293},{"$f":" PRODUCT($I292:AL292)","v":1.8094874923734077},{"$f":" PRODUCT($I292:AM292)","v":1.837400854179386},{"$f":" PRODUCT($I292:AN292)","v":1.8653142159853644}]
[]
[null,null,null,null,{"$f":" E281","v":"Escalation Electricity EC 2006 medium gas and soaring oil Factor"},{"$f":" F281","v":0},"factor",0,0,1.0289953716308209,1.057990743261642,1.0869861148924631,1.115981486523284,1.1449768581541049,1.173972229784926,1.2029676014157347,1.2319629730465558,1.2609583446773767,1.2899537163081976,1.3189490879390184,1.3479444595698393,1.3769398312006604,1.4059352028314813,1.4349305744623022,1.4639259460931107,1.4929213177239316,1.52191668935475,1.5509120609855735,1.5799074326163947,1.6089028042472155,1.6378981758780364,1.6668935475088573,1.6958889191396658,1.7248842907704869,1.7538796624013078,1.7828750340321287,1.8118704056629495,1.8408657772937704,1.8698611489245913,1.8988565205554124]
[null,null,null,null,{"$f":" E285","v":"Escalation Gas EC 2006 medium gas and soaring oil Factor"},{"$f":" F285","v":0},"factor",0,0,1.0289953716308209,1.057990743261642,1.0869861148924631,1.115981486523284,1.1449768581541049,1.173972229784926,1.2029676014157347,1.2319629730465558,1.2609583446773767,1.2899537163081976,1.3189490879390184,1.3479444595698393,1.3769398312006604,1.4059352028314813,1.4349305744623022,1.4639259460931107,1.4929213177239316,1.52191668935475,1.5509120609855735,1.5799074326163947,1.6089028042472155,1.6378981758780364,1.6668935475088573,1.6958889191396658,1.7248842907704869,1.7538796624013078,1.7828750340321287,1.8118704056629495,1.8408657772937704,1.8698611489245913,1.8988565205554124]
[null,null,null,null,{"$f":" E289","v":"Escalation Mazout EC 2006 medium gas and soaring oil Factor"},{"$f":" F289","v":0},"factor",0,0,1.0279133618059784,1.0558267236119636,1.083740085417942,1.1116534472239203,1.1395668090298987,1.1674801708358771,1.1953935326418554,1.2233068944478407,1.2512202562538191,1.2791336180597974,1.307046979865776,1.3349603416717544,1.3628737034777327,1.3907870652837111,1.4187004270896963,1.4466137888956747,1.4745271507016531,1.5024405125076385,1.53035387431361,1.5582672361195884,1.5861805979255736,1.614093959731552,1.6420073215375304,1.669920683343509,1.6978340451494873,1.7257474069554657,1.7536607687614509,1.7815741305674293,1.8094874923734077,1.837400854179386,1.8653142159853644]
[null,null,null,null,{"$f":" E293","v":"Escalation Biomass EC 2006 medium gas and soaring oil Factor"},{"$f":" F293","v":0},"factor",0,0,1.0279133618059784,1.0558267236119636,1.083740085417942,1.1116534472239203,1.1395668090298987,1.1674801708358771,1.1953935326418554,1.2233068944478407,1.2512202562538191,1.2791336180597974,1.307046979865776,1.3349603416717544,1.3628737034777327,1.3907870652837111,1.4187004270896963,1.4466137888956747,1.4745271507016531,1.5024405125076385,1.53035387431361,1.5582672361195884,1.5861805979255736,1.614093959731552,1.6420073215375304,1.669920683343509,1.6978340451494873,1.7257474069554657,1.7536607687614509,1.7815741305674293,1.8094874923734077,1.837400854179386,1.8653142159853644]
[]
[null,null,"Escalation EC 2006 soaring gas and oil"]
[]
[null,null,null,null,{"$f":" Input_Lists!E$59","v":"Escalation Electricity EC 2006 soaring gas and oil"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_high, MATCH($E302,INDEX(Escalation_EC2006_high,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_high,1,),0))","v":4.5117428924593465E-2},4.3169722057949479E-2,4.1383219954654799E-2,3.9738704409358977E-2,3.821989528796383E-2,3.6812909732724317E-2,3.5505836575871884E-2,3.4288398309070475E-2,3.3151680290641451E-2,3.2087912087916885E-2,3.1090289608173928E-2,3.0152829409331935E-2,2.9270248596636336E-2,2.8437865212307175E-2,2.7651515151519285E-2,2.6907482491703806E-2,2.6202440775302451E-2,2.5533403287864156E-2,2.489768076398367E-2,2.4292845257907127E-2,2.3716699155293199E-2,2.3167248492539715E-2,2.2642679900747826E-2,2.2141340612675937E-2,2.1661721068252496E-2,2.1202439732788989E-2,2.0762229806596318E-2,2.0339927556425462E-2,1.9934462042597644E-2,1.9544846050873071E-2,1.9170168067224925E-2]
[null,null,null,null,{"$f":"E302&\" Yearly Factor\"","v":"Escalation Electricity EC 2006 soaring gas and oil Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J302","v":1.0451174289245935},{"$f":" 1 + K302","v":1.0431697220579494},1.0413832199546549,1.0397387044093589,1.0382198952879638,1.0368129097327243,1.0355058365758718,1.0342883983090705,1.0331516802906415,1.0320879120879169,1.0310902896081739,1.0301528294093318,1.0292702485966363,1.0284378652123072,1.0276515151515193,1.0269074824917037,1.0262024407753025,1.0255334032878642,1.0248976807639836,1.0242928452579072,1.0237166991552933,1.0231672484925398,1.0226426799007478,1.022141340612676,1.0216617210682526,1.021202439732789,1.0207622298065964,1.0203399275564256,1.0199344620425976,1.0195448460508731,1.0191701680672249]
[null,null,null,null,{"$f":"E302&\" Factor\"","v":"Escalation Electricity EC 2006 soaring gas and oil Factor"},null,"factor",null,null,{"$f":" PRODUCT($I303:J303)","v":1.0451174289245935},{"$f":" PRODUCT($I303:K303)","v":1.0902348578491869},{"$f":" PRODUCT($I303:L303)","v":1.1353522867737917},{"$f":" PRODUCT($I303:M303)","v":1.1804697156983852},{"$f":" PRODUCT($I303:N303)","v":1.2255871446229898},{"$f":" PRODUCT($I303:O303)","v":1.2707045735475833},{"$f":" PRODUCT($I303:P303)","v":1.3158220024721767},{"$f":" PRODUCT($I303:Q303)","v":1.3609394313967815},{"$f":" PRODUCT($I303:R303)","v":1.406056860321375},{"$f":" PRODUCT($I303:S303)","v":1.4511742892459798},{"$f":" PRODUCT($I303:T303)","v":1.4962917181705733},{"$f":" PRODUCT($I303:U303)","v":1.5414091470951665},{"$f":" PRODUCT($I303:V303)","v":1.5865265760197711},{"$f":" PRODUCT($I303:W303)","v":1.6316440049443646},{"$f":" PRODUCT($I303:X303)","v":1.6767614338689694},{"$f":" PRODUCT($I303:Y303)","v":1.7218788627935626},{"$f":" PRODUCT($I303:Z303)","v":1.7669962917181563},{"$f":" PRODUCT($I303:AA303)","v":1.8121137206427567},{"$f":" PRODUCT($I303:AB303)","v":1.8572311495673546},{"$f":" PRODUCT($I303:AC303)","v":1.9023485784919594},{"$f":" PRODUCT($I303:AD303)","v":1.9474660074165531},{"$f":" PRODUCT($I303:AE303)","v":1.9925834363411468},{"$f":" PRODUCT($I303:AF303)","v":2.0377008652657511},{"$f":" PRODUCT($I303:AG303)","v":2.0828182941903446},{"$f":" PRODUCT($I303:AH303)","v":2.1279357231149496},{"$f":" PRODUCT($I303:AI303)","v":2.1730531520395431},{"$f":" PRODUCT($I303:AJ303)","v":2.2181705809641366},{"$f":" PRODUCT($I303:AK303)","v":2.2632880098887416},{"$f":" PRODUCT($I303:AL303)","v":2.308405438813335},{"$f":" PRODUCT($I303:AM303)","v":2.3535228677379401},{"$f":" PRODUCT($I303:AN303)","v":2.3986402966625335}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$60","v":"Escalation Gas EC 2006 soaring gas and oil"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_high, MATCH($E306,INDEX(Escalation_EC2006_high,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_high,1,),0))","v":4.5117428924593465E-2},4.3169722057949479E-2,4.1383219954654799E-2,3.9738704409358977E-2,3.821989528796383E-2,3.6812909732724317E-2,3.5505836575871884E-2,3.4288398309070475E-2,3.3151680290641451E-2,3.2087912087916885E-2,3.1090289608173928E-2,3.0152829409331935E-2,2.9270248596636336E-2,2.8437865212307175E-2,2.7651515151519285E-2,2.6907482491703806E-2,2.6202440775302451E-2,2.5533403287864156E-2,2.489768076398367E-2,2.4292845257907127E-2,2.3716699155293199E-2,2.3167248492539715E-2,2.2642679900747826E-2,2.2141340612675937E-2,2.1661721068252496E-2,2.1202439732788989E-2,2.0762229806596318E-2,2.0339927556425462E-2,1.9934462042597644E-2,1.9544846050873071E-2,1.9170168067224925E-2]
[null,null,null,null,{"$f":"E306&\" Yearly Factor\"","v":"Escalation Gas EC 2006 soaring gas and oil Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J306","v":1.0451174289245935},{"$f":" 1 + K306","v":1.0431697220579494},1.0413832199546549,1.0397387044093589,1.0382198952879638,1.0368129097327243,1.0355058365758718,1.0342883983090705,1.0331516802906415,1.0320879120879169,1.0310902896081739,1.0301528294093318,1.0292702485966363,1.0284378652123072,1.0276515151515193,1.0269074824917037,1.0262024407753025,1.0255334032878642,1.0248976807639836,1.0242928452579072,1.0237166991552933,1.0231672484925398,1.0226426799007478,1.022141340612676,1.0216617210682526,1.021202439732789,1.0207622298065964,1.0203399275564256,1.0199344620425976,1.0195448460508731,1.0191701680672249]
[null,null,null,null,{"$f":"E306&\" Factor\"","v":"Escalation Gas EC 2006 soaring gas and oil Factor"},null,"factor",null,null,{"$f":" PRODUCT($I307:J307)","v":1.0451174289245935},{"$f":" PRODUCT($I307:K307)","v":1.0902348578491869},{"$f":" PRODUCT($I307:L307)","v":1.1353522867737917},{"$f":" PRODUCT($I307:M307)","v":1.1804697156983852},{"$f":" PRODUCT($I307:N307)","v":1.2255871446229898},{"$f":" PRODUCT($I307:O307)","v":1.2707045735475833},{"$f":" PRODUCT($I307:P307)","v":1.3158220024721767},{"$f":" PRODUCT($I307:Q307)","v":1.3609394313967815},{"$f":" PRODUCT($I307:R307)","v":1.406056860321375},{"$f":" PRODUCT($I307:S307)","v":1.4511742892459798},{"$f":" PRODUCT($I307:T307)","v":1.4962917181705733},{"$f":" PRODUCT($I307:U307)","v":1.5414091470951665},{"$f":" PRODUCT($I307:V307)","v":1.5865265760197711},{"$f":" PRODUCT($I307:W307)","v":1.6316440049443646},{"$f":" PRODUCT($I307:X307)","v":1.6767614338689694},{"$f":" PRODUCT($I307:Y307)","v":1.7218788627935626},{"$f":" PRODUCT($I307:Z307)","v":1.7669962917181563},{"$f":" PRODUCT($I307:AA307)","v":1.8121137206427567},{"$f":" PRODUCT($I307:AB307)","v":1.8572311495673546},{"$f":" PRODUCT($I307:AC307)","v":1.9023485784919594},{"$f":" PRODUCT($I307:AD307)","v":1.9474660074165531},{"$f":" PRODUCT($I307:AE307)","v":1.9925834363411468},{"$f":" PRODUCT($I307:AF307)","v":2.0377008652657511},{"$f":" PRODUCT($I307:AG307)","v":2.0828182941903446},{"$f":" PRODUCT($I307:AH307)","v":2.1279357231149496},{"$f":" PRODUCT($I307:AI307)","v":2.1730531520395431},{"$f":" PRODUCT($I307:AJ307)","v":2.2181705809641366},{"$f":" PRODUCT($I307:AK307)","v":2.2632880098887416},{"$f":" PRODUCT($I307:AL307)","v":2.308405438813335},{"$f":" PRODUCT($I307:AM307)","v":2.3535228677379401},{"$f":" PRODUCT($I307:AN307)","v":2.3986402966625335}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$61","v":"Escalation Mazout EC 2006 soaring gas and oil"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_high, MATCH($E310,INDEX(Escalation_EC2006_high,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_high,1,),0))","v":2.7913361805978362E-2},2.71553642973794E-2,2.643744582490512E-2,2.5756509500350938E-2,2.5109769484082545E-2,2.4494712889839881E-2,2.3909067154428261E-2,2.3350771979078668E-2,2.2817955112218596E-2,2.2308911373886783E-2,2.182208442642421E-2,2.1356050881082222E-2,2.090950639853676E-2,2.0481253497481124E-2,2.0070190831326985E-2,1.9675303730780903E-2,1.9295655841416421E-2,1.8930381710979511E-2,1.8578680203040331E-2,1.8239808631515367E-2,1.7913077525454117E-2,1.7597845946724984E-2,1.7293517293516653E-2,1.6999535531815452E-2,1.6715381804895273E-2,1.6440571377234172E-2,1.6174650875025558E-2,1.5917195790205535E-2,1.5667808219177497E-2,1.5426114810755565E-2,1.519176490121147E-2]
[null,null,null,null,{"$f":"E310&\" Yearly Factor\"","v":"Escalation Mazout EC 2006 soaring gas and oil Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J310","v":1.0279133618059784},{"$f":" 1 + K310","v":1.0271553642973794},1.026437445824905,1.0257565095003509,1.0251097694840825,1.0244947128898398,1.0239090671544282,1.0233507719790786,1.0228179551122185,1.0223089113738868,1.0218220844264243,1.0213560508810822,1.0209095063985367,1.0204812534974812,1.020070190831327,1.0196753037307809,1.0192956558414163,1.0189303817109796,1.0185786802030403,1.0182398086315154,1.0179130775254541,1.017597845946725,1.0172935172935167,1.0169995355318155,1.0167153818048953,1.0164405713772342,1.0161746508750256,1.0159171957902056,1.0156678082191775,1.0154261148107555,1.0151917649012114]
[null,null,null,null,{"$f":"E310&\" Factor\"","v":"Escalation Mazout EC 2006 soaring gas and oil Factor"},null,"factor",null,null,{"$f":" PRODUCT($I311:J311)","v":1.0279133618059784},{"$f":" PRODUCT($I311:K311)","v":1.0558267236119636},{"$f":" PRODUCT($I311:L311)","v":1.083740085417942},{"$f":" PRODUCT($I311:M311)","v":1.1116534472239203},{"$f":" PRODUCT($I311:N311)","v":1.1395668090298987},{"$f":" PRODUCT($I311:O311)","v":1.1674801708358771},{"$f":" PRODUCT($I311:P311)","v":1.1953935326418554},{"$f":" PRODUCT($I311:Q311)","v":1.2233068944478407},{"$f":" PRODUCT($I311:R311)","v":1.2512202562538191},{"$f":" PRODUCT($I311:S311)","v":1.2791336180597974},{"$f":" PRODUCT($I311:T311)","v":1.307046979865776},{"$f":" PRODUCT($I311:U311)","v":1.3349603416717544},{"$f":" PRODUCT($I311:V311)","v":1.3628737034777327},{"$f":" PRODUCT($I311:W311)","v":1.3907870652837111},{"$f":" PRODUCT($I311:X311)","v":1.4187004270896963},{"$f":" PRODUCT($I311:Y311)","v":1.4466137888956747},{"$f":" PRODUCT($I311:Z311)","v":1.4745271507016531},{"$f":" PRODUCT($I311:AA311)","v":1.5024405125076385},{"$f":" PRODUCT($I311:AB311)","v":1.53035387431361},{"$f":" PRODUCT($I311:AC311)","v":1.5582672361195884},{"$f":" PRODUCT($I311:AD311)","v":1.5861805979255736},{"$f":" PRODUCT($I311:AE311)","v":1.614093959731552},{"$f":" PRODUCT($I311:AF311)","v":1.6420073215375304},{"$f":" PRODUCT($I311:AG311)","v":1.669920683343509},{"$f":" PRODUCT($I311:AH311)","v":1.6978340451494873},{"$f":" PRODUCT($I311:AI311)","v":1.7257474069554657},{"$f":" PRODUCT($I311:AJ311)","v":1.7536607687614509},{"$f":" PRODUCT($I311:AK311)","v":1.7815741305674293},{"$f":" PRODUCT($I311:AL311)","v":1.8094874923734077},{"$f":" PRODUCT($I311:AM311)","v":1.837400854179386},{"$f":" PRODUCT($I311:AN311)","v":1.8653142159853644}]
[]
[null,null,null,null,{"$f":" Input_Lists!E$62","v":"Escalation Biomass EC 2006 soaring gas and oil"},null,"%",null,null,{"$f":" INDEX(Escalation_EC2006_high, MATCH($E314,INDEX(Escalation_EC2006_high,,1),0),MATCH(J$227,INDEX(Escalation_EC2006_high,1,),0))","v":2.7913361805978362E-2},2.71553642973794E-2,2.643744582490512E-2,2.5756509500350938E-2,2.5109769484082545E-2,2.4494712889839881E-2,2.3909067154428261E-2,2.3350771979078668E-2,2.2817955112218596E-2,2.2308911373886783E-2,2.182208442642421E-2,2.1356050881082222E-2,2.090950639853676E-2,2.0481253497481124E-2,2.0070190831326985E-2,1.9675303730780903E-2,1.9295655841416421E-2,1.8930381710979511E-2,1.8578680203040331E-2,1.8239808631515367E-2,1.7913077525454117E-2,1.7597845946724984E-2,1.7293517293516653E-2,1.6999535531815452E-2,1.6715381804895273E-2,1.6440571377234172E-2,1.6174650875025558E-2,1.5917195790205535E-2,1.5667808219177497E-2,1.5426114810755565E-2,1.519176490121147E-2]
[null,null,null,null,{"$f":"E314&\" Yearly Factor\"","v":"Escalation Biomass EC 2006 soaring gas and oil Yearly Factor"},null,"factor",null,null,{"$f":" 1 + J314","v":1.0279133618059784},{"$f":" 1 + K314","v":1.0271553642973794},1.026437445824905,1.0257565095003509,1.0251097694840825,1.0244947128898398,1.0239090671544282,1.0233507719790786,1.0228179551122185,1.0223089113738868,1.0218220844264243,1.0213560508810822,1.0209095063985367,1.0204812534974812,1.020070190831327,1.0196753037307809,1.0192956558414163,1.0189303817109796,1.0185786802030403,1.0182398086315154,1.0179130775254541,1.017597845946725,1.0172935172935167,1.0169995355318155,1.0167153818048953,1.0164405713772342,1.0161746508750256,1.0159171957902056,1.0156678082191775,1.0154261148107555,1.0151917649012114]
[null,null,null,null,{"$f":"E314&\" Factor\"","v":"Escalation Biomass EC 2006 soaring gas and oil Factor"},null,"factor",null,null,{"$f":" PRODUCT($I315:J315)","v":1.0279133618059784},{"$f":" PRODUCT($I315:K315)","v":1.0558267236119636},{"$f":" PRODUCT($I315:L315)","v":1.083740085417942},{"$f":" PRODUCT($I315:M315)","v":1.1116534472239203},{"$f":" PRODUCT($I315:N315)","v":1.1395668090298987},{"$f":" PRODUCT($I315:O315)","v":1.1674801708358771},{"$f":" PRODUCT($I315:P315)","v":1.1953935326418554},{"$f":" PRODUCT($I315:Q315)","v":1.2233068944478407},{"$f":" PRODUCT($I315:R315)","v":1.2512202562538191},{"$f":" PRODUCT($I315:S315)","v":1.2791336180597974},{"$f":" PRODUCT($I315:T315)","v":1.307046979865776},{"$f":" PRODUCT($I315:U315)","v":1.3349603416717544},{"$f":" PRODUCT($I315:V315)","v":1.3628737034777327},{"$f":" PRODUCT($I315:W315)","v":1.3907870652837111},{"$f":" PRODUCT($I315:X315)","v":1.4187004270896963},{"$f":" PRODUCT($I315:Y315)","v":1.4466137888956747},{"$f":" PRODUCT($I315:Z315)","v":1.4745271507016531},{"$f":" PRODUCT($I315:AA315)","v":1.5024405125076385},{"$f":" PRODUCT($I315:AB315)","v":1.53035387431361},{"$f":" PRODUCT($I315:AC315)","v":1.5582672361195884},{"$f":" PRODUCT($I315:AD315)","v":1.5861805979255736},{"$f":" PRODUCT($I315:AE315)","v":1.614093959731552},{"$f":" PRODUCT($I315:AF315)","v":1.6420073215375304},{"$f":" PRODUCT($I315:AG315)","v":1.669920683343509},{"$f":" PRODUCT($I315:AH315)","v":1.6978340451494873},{"$f":" PRODUCT($I315:AI315)","v":1.7257474069554657},{"$f":" PRODUCT($I315:AJ315)","v":1.7536607687614509},{"$f":" PRODUCT($I315:AK315)","v":1.7815741305674293},{"$f":" PRODUCT($I315:AL315)","v":1.8094874923734077},{"$f":" PRODUCT($I315:AM315)","v":1.837400854179386},{"$f":" PRODUCT($I315:AN315)","v":1.8653142159853644}]
[]
[null,null,null,null,{"$f":" E304","v":"Escalation Electricity EC 2006 soaring gas and oil Factor"},{"$f":" F304","v":0},"factor",0,0,1.0451174289245935,1.0902348578491869,1.1353522867737917,1.1804697156983852,1.2255871446229898,1.2707045735475833,1.3158220024721767,1.3609394313967815,1.406056860321375,1.4511742892459798,1.4962917181705733,1.5414091470951665,1.5865265760197711,1.6316440049443646,1.6767614338689694,1.7218788627935626,1.7669962917181563,1.8121137206427567,1.8572311495673546,1.9023485784919594,1.9474660074165531,1.9925834363411468,2.0377008652657511,2.0828182941903446,2.1279357231149496,2.1730531520395431,2.2181705809641366,2.2632880098887416,2.308405438813335,2.3535228677379401,2.3986402966625335]
[null,null,null,null,{"$f":" E308","v":"Escalation Gas EC 2006 soaring gas and oil Factor"},{"$f":" F308","v":0},"factor",0,0,1.0451174289245935,1.0902348578491869,1.1353522867737917,1.1804697156983852,1.2255871446229898,1.2707045735475833,1.3158220024721767,1.3609394313967815,1.406056860321375,1.4511742892459798,1.4962917181705733,1.5414091470951665,1.5865265760197711,1.6316440049443646,1.6767614338689694,1.7218788627935626,1.7669962917181563,1.8121137206427567,1.8572311495673546,1.9023485784919594,1.9474660074165531,1.9925834363411468,2.0377008652657511,2.0828182941903446,2.1279357231149496,2.1730531520395431,2.2181705809641366,2.2632880098887416,2.308405438813335,2.3535228677379401,2.3986402966625335]
[null,null,null,null,{"$f":" E312","v":"Escalation Mazout EC 2006 soaring gas and oil Factor"},{"$f":" F312","v":0},"factor",0,0,1.0279133618059784,1.0558267236119636,1.083740085417942,1.1116534472239203,1.1395668090298987,1.1674801708358771,1.1953935326418554,1.2233068944478407,1.2512202562538191,1.2791336180597974,1.307046979865776,1.3349603416717544,1.3628737034777327,1.3907870652837111,1.4187004270896963,1.4466137888956747,1.4745271507016531,1.5024405125076385,1.53035387431361,1.5582672361195884,1.5861805979255736,1.614093959731552,1.6420073215375304,1.669920683343509,1.6978340451494873,1.7257474069554657,1.7536607687614509,1.7815741305674293,1.8094874923734077,1.837400854179386,1.8653142159853644]
[null,null,null,null,{"$f":" E316","v":"Escalation Biomass EC 2006 soaring gas and oil Factor"},{"$f":" F316","v":0},"factor",0,0,1.0279133618059784,1.0558267236119636,1.083740085417942,1.1116534472239203,1.1395668090298987,1.1674801708358771,1.1953935326418554,1.2233068944478407,1.2512202562538191,1.2791336180597974,1.307046979865776,1.3349603416717544,1.3628737034777327,1.3907870652837111,1.4187004270896963,1.4466137888956747,1.4745271507016531,1.5024405125076385,1.53035387431361,1.5582672361195884,1.5861805979255736,1.614093959731552,1.6420073215375304,1.669920683343509,1.6978340451494873,1.7257474069554657,1.7536607687614509,1.7815741305674293,1.8094874923734077,1.837400854179386,1.8653142159853644]
[]
[null,"Energy Price Escalation in Calculation"]
[]
[null,null,null,null,{"$f":" Input_FA!E$17","v":"Price Evolution Scenario"},{"$f":" Input_FA!F$17","v":"Linear"},{"$f":" Input_FA!G$17","v":"Linear/EC 2009/EC 2006 baseline/EC 2006 medium/EC 2006 soaring"}]
[]
[null,null,null,null,"Escalation Electricity Factor",null,"factor",null,null,{"$f":" IF( $F$325 = \"Linear\", J213, IF( $F$325 = \"EC 2009\", J247, IF( $F$325 = \"EC 2006 baseline\", J272, IF( $F$325 = \"EC 2006 medium\",  J295, J318))))","v":1},{"$f":" IF( $F$325 = \"Linear\", K213, IF( $F$325 = \"EC 2009\", K247, IF( $F$325 = \"EC 2006 baseline\", K272, IF( $F$325 = \"EC 2006 medium\",  K295, K318))))","v":1.03},1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,"Escalation Gas Factor",null,"factor",null,null,{"$f":" IF( $F$325 = \"Linear\", J214, IF( $F$325 = \"EC 2009\", J248, IF( $F$325 = \"EC 2006 baseline\", J273, IF( $F$325 = \"EC 2006 medium\",  J296, J319))))","v":1},{"$f":" IF( $F$325 = \"Linear\", K214, IF( $F$325 = \"EC 2009\", K248, IF( $F$325 = \"EC 2006 baseline\", K273, IF( $F$325 = \"EC 2006 medium\",  K296, K319))))","v":1.03},1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,"Escalation Mazout Factor",null,"factor",null,null,{"$f":" IF( $F$325 = \"Linear\", J215, IF( $F$325 = \"EC 2009\", J249, IF( $F$325 = \"EC 2006 baseline\", J274, IF( $F$325 = \"EC 2006 medium\",  J297, J320))))","v":1},1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,"Escalation Biomass Factor",null,"factor",null,null,{"$f":" IF( $F$325 = \"Linear\", J216, IF( $F$325 = \"EC 2009\", J250, IF( $F$325 = \"EC 2006 baseline\", J275, IF( $F$325 = \"EC 2006 medium\",  J298, J321))))","v":1},1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[]
["VAT"]
[]
[null,null,null,null,{"$f":" Input_FA!E$43","v":"VAT Investments"},{"$f":" Input_FA!F$43","v":0.12},{"$f":" Input_FA!G$43","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$44","v":"VAT Maintenance"},{"$f":" Input_FA!F$44","v":0.21},{"$f":" Input_FA!G$44","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$46","v":"VAT Electricity"},{"$f":" Input_FA!F$46","v":0.21},{"$f":" Input_FA!G$46","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$47","v":"VAT Gas"},{"$f":" Input_FA!F$47","v":0.21},{"$f":" Input_FA!G$47","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$48","v":"VAT Mazout"},{"$f":" Input_FA!F$48","v":0.21},{"$f":" Input_FA!G$48","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$49","v":"VAT Biomass"},{"$f":" Input_FA!F$49","v":0.06},{"$f":" Input_FA!G$49","v":"%"}]
[]
[null,null,null,null,{"$f":"E334&\" Factor\"","v":"VAT Investments Factor"},null,"factor",null,null,{"$f":" 1 + $F334","v":1.1200000000000001},{"$f":" 1 + $F334","v":1.1200000000000001},{"$f":" 1 + $F334","v":1.1200000000000001},{"$f":" 1 + $F334","v":1.1200000000000001},1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,"VAT Maintenance Factor",null,"factor",null,null,{"$f":" 1 + $F335","v":1.21},1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,"VAT Electricity Factor",null,"factor",null,null,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,"VAT Gas Factor",null,"factor",null,null,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,"VAT Mazout Factor",null,"factor",null,null,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,"VAT Biomass Factor",null,"factor",null,null,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06]
[]
["Scenario"]
[]
[null,null,null,null,{"$f":"Input_FA!E$14","v":"Economic Scenario"},{"$f":"Input_FA!F$14","v":"Micro"},{"$f":"Input_FA!G$14","v":"Micro/Macro"}]
[]
[null,"Conversion factors"]
[null,null,null,null,{"$f":"Input_FA!E$77","v":"Primary Energy Factor Electricity"},{"$f":"Input_FA!F$77","v":2.5},{"$f":"Input_FA!G$77","v":0}]
[null,null,null,null,{"$f":" Input_FA!E$78","v":"Primary Energy Factor Electricity WKK"},{"$f":" Input_FA!F$78","v":1.8},{"$f":" Input_FA!G$78","v":0}]
[null,null,null,null,{"$f":"Input_FA!E$79","v":"Primary Energy Factor Gas"},{"$f":"Input_FA!F$79","v":1},{"$f":"Input_FA!G$79","v":0}]
[null,null,null,null,{"$f":"Input_FA!E$80","v":"Primary Energy Factor Mazout"},{"$f":"Input_FA!F$80","v":1},{"$f":"Input_FA!G$80","v":0}]
[null,null,null,null,{"$f":" Input_FA!E$81","v":"Primary Energy Factor Biomass"},{"$f":" Input_FA!F$81","v":1},{"$f":" Input_FA!G$81","v":0}]
[]
["Energy Price"]
[]
[null,null,null,null,{"$f":"E$16","v":"Reference Year"},{"$f":"F$16","v":2013},{"$f":"G$16","v":"year"}]
[null,null,null,null,{"$f":"E361&\" \"&F361","v":"Reference Year 2013"}]
[]
[null,"Electricity Purchase"]
[]
[null,null,{"$f":"\"Production Price \"&B364","v":"Production Price Electricity Purchase"}]
[]
[null,null,null,null,{"$f":"Input_FA!E$55","v":"Electricity Purchase Price"},{"$f":"Input_FA!F$55","v":{"$error":"#DIV/0!"}},{"$f":"Input_FA!G$55","v":"€/kWh VAT excl"}]
[null,null,null,null,{"$f":"Input_FA!E$65","v":"Energy Component Electricity"},{"$f":"Input_FA!F$65","v":0.44},{"$f":"Input_FA!G$65","v":"%"}]
[null,null,null,null,{"$f":" E$327","v":"Escalation Electricity Factor"},{"$f":" F$327","v":0},"factor",0,0,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,{"$f":"C366","v":"Production Price Electricity Purchase"},null,"€/kWh VAT excl",null,null,{"$f":" $F368 * $F369 * J370","v":{"$error":"#DIV/0!"}},{"$f":" $F368 * $F369 * K370","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"\"STDT Price \"&B364","v":"STDT Price Electricity Purchase"}]
[]
[null,null,null,null,{"$f":"Input_FA!E$55","v":"Electricity Purchase Price"},{"$f":"Input_FA!F$55","v":{"$error":"#DIV/0!"}},{"$f":"Input_FA!G$55","v":"€/kWh VAT excl"}]
[null,null,null,null,"STDT Component Electricity",{"$f":"1-F369","v":0.56000000000000005},"[%]"]
[null,null,null,null,{"$f":" E$218","v":"Escalation STDT Electricity Factor"},{"$f":" F$218","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"C373","v":"STDT Price Electricity Purchase"},null,"€/kWh VAT excl",null,null,{"$f":" $F375 * $F376 * J377","v":{"$error":"#DIV/0!"}},{"$f":" $F375 * $F376 * K377","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"\"Total Price \"&B364","v":"Total Price Electricity Purchase"}]
[]
[null,null,null,null,{"$f":" E371","v":"Production Price Electricity Purchase"},{"$f":" F371","v":0},"€/kWh VAT excl",0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E378","v":"STDT Price Electricity Purchase"},{"$f":" F378","v":0},"€/kWh VAT excl",0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" C380","v":"Total Price Electricity Purchase"},null,"€/kWh VAT excl",null,null,{"$f":"SUM(J382:J383)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K382:K383)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E384&\" incl. inflation\"","v":"Total Price Electricity Purchase incl. inflation"},null,"€/kWh VAT excl",null,null,{"$f":" J384 * J386","v":{"$error":"#DIV/0!"}},{"$f":" K384 * K386","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$343","v":"VAT Electricity Factor"},{"$f":" F$343","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"C$380","v":"Total Price Electricity Purchase"},null,{"$f":"IF($F$350=\"Micro\",\"€/kWh VAT incl\",\"€/kWh VAT excl\")","v":"€/kWh VAT incl"},null,null,{"$f":" J387 * J388","v":{"$error":"#DIV/0!"}},{"$f":" K387 * K388","v":{"$error":"#DIV/0!"}},{"$f":" L387 * L388","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Electricity Injection"]
[]
[null,null,{"$f":"\"Production Price \"&B391","v":"Production Price Electricity Injection"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$56","v":"Electricity Injection Price"},{"$f":" Input_FA!F$56","v":4.079E-2},{"$f":" Input_FA!G$56","v":"€/kWh VAT excl"}]
[null,null,null,null,{"$f":"Input_FA!E$65","v":"Energy Component Electricity"},{"$f":"Input_FA!F$65","v":0.44},{"$f":"Input_FA!G$65","v":"%"}]
[null,null,null,null,{"$f":" E$327","v":"Escalation Electricity Factor"},{"$f":" F$327","v":0},"factor",0,0,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,{"$f":"C393","v":"Production Price Electricity Injection"},null,"€/kWh VAT excl",null,null,{"$f":" $F395 * $F396 * J397","v":1.7947600000000001E-2},{"$f":" $F395 * $F396 * K397","v":1.8486028000000002E-2},1.9040608840000001E-2,1.96118271052E-2,2.0200181918356E-2,2.0806187375906678E-2,2.143037299718388E-2,2.2073284187099397E-2,2.2735482712712377E-2,2.3417547194093748E-2,2.4120073609916561E-2,2.4843675818214058E-2,2.5588986092760477E-2,2.6356655675543291E-2,2.7147355345809591E-2,2.796177600618388E-2,2.8800629286369391E-2,2.9664648164960474E-2,3.0554587609909287E-2,3.1471225238206564E-2,3.2415361995352762E-2,3.3387822855213342E-2,3.4389457540869743E-2,3.5421141267095842E-2,3.6483775505108708E-2,3.7578288770261974E-2,3.8705637433369834E-2,3.9866806556370926E-2,4.1062810753062055E-2,4.2294695075653914E-2,4.356353592792353E-2]
[]
[null,null,{"$f":"\"STDT Price \"&B391","v":"STDT Price Electricity Injection"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$56","v":"Electricity Injection Price"},{"$f":" Input_FA!F$56","v":4.079E-2},{"$f":" Input_FA!G$56","v":"€/kWh VAT excl"}]
[null,null,null,null,"STDT Component Electricity",{"$f":"1-F396","v":0.56000000000000005},"[%]"]
[null,null,null,null,{"$f":" E$218","v":"Escalation STDT Electricity Factor"},{"$f":" F$218","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"C400","v":"STDT Price Electricity Injection"},null,"€/kWh VAT excl",null,null,{"$f":" $F402 * $F403 * J404","v":2.2842400000000002E-2},{"$f":" $F402 * $F403 * K404","v":2.2842400000000002E-2},2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2]
[]
[null,null,{"$f":"\"Total Price \"&B391","v":"Total Price Electricity Injection"}]
[]
[null,null,null,null,{"$f":" E398","v":"Production Price Electricity Injection"},{"$f":" F398","v":0},"€/kWh VAT excl",0,0,1.7947600000000001E-2,1.8486028000000002E-2,1.9040608840000001E-2,1.96118271052E-2,2.0200181918356E-2,2.0806187375906678E-2,2.143037299718388E-2,2.2073284187099397E-2,2.2735482712712377E-2,2.3417547194093748E-2,2.4120073609916561E-2,2.4843675818214058E-2,2.5588986092760477E-2,2.6356655675543291E-2,2.7147355345809591E-2,2.796177600618388E-2,2.8800629286369391E-2,2.9664648164960474E-2,3.0554587609909287E-2,3.1471225238206564E-2,3.2415361995352762E-2,3.3387822855213342E-2,3.4389457540869743E-2,3.5421141267095842E-2,3.6483775505108708E-2,3.7578288770261974E-2,3.8705637433369834E-2,3.9866806556370926E-2,4.1062810753062055E-2,4.2294695075653914E-2,4.356353592792353E-2]
[null,null,null,null,{"$f":" E405","v":"STDT Price Electricity Injection"},{"$f":" F405","v":0},"€/kWh VAT excl",0,0,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2,2.2842400000000002E-2]
[null,null,null,null,{"$f":" C407","v":"Total Price Electricity Injection"},null,"€/kWh VAT excl",null,null,{"$f":"SUM(J409:J410)","v":4.0790000000000007E-2},{"$f":"SUM(K409:K410)","v":4.1328428E-2},4.1883008839999999E-2,4.2454227105199999E-2,4.3042581918355999E-2,4.3648587375906683E-2,4.4272772997183879E-2,4.4915684187099403E-2,4.5577882712712375E-2,4.6259947194093751E-2,4.6962473609916566E-2,4.768607581821406E-2,4.843138609276048E-2,4.9199055675543293E-2,4.9989755345809593E-2,5.0804176006183879E-2,5.1643029286369393E-2,5.2507048164960476E-2,5.339698760990929E-2,5.431362523820657E-2,5.5257761995352761E-2,5.6230222855213341E-2,5.7231857540869749E-2,5.8263541267095847E-2,5.9326175505108714E-2,6.0420688770261979E-2,6.154803743336984E-2,6.2709206556370925E-2,6.3905210753062061E-2,6.513709507565392E-2,6.6405935927923529E-2]
[]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E411&\" incl. inflation\"","v":"Total Price Electricity Injection incl. inflation"},null,"€/kWh VAT excl",null,null,{"$f":" J411 * J413","v":4.0790000000000007E-2},{"$f":" K411 * K413","v":4.1328428E-2},4.1883008839999999E-2,4.2454227105199999E-2,4.3042581918355999E-2,4.3648587375906683E-2,4.4272772997183879E-2,4.4915684187099403E-2,4.5577882712712375E-2,4.6259947194093751E-2,4.6962473609916566E-2,4.768607581821406E-2,4.843138609276048E-2,4.9199055675543293E-2,4.9989755345809593E-2,5.0804176006183879E-2,5.1643029286369393E-2,5.2507048164960476E-2,5.339698760990929E-2,5.431362523820657E-2,5.5257761995352761E-2,5.6230222855213341E-2,5.7231857540869749E-2,5.8263541267095847E-2,5.9326175505108714E-2,6.0420688770261979E-2,6.154803743336984E-2,6.2709206556370925E-2,6.3905210753062061E-2,6.513709507565392E-2,6.6405935927923529E-2]
[null,null,null,null,{"$f":" E$343","v":"VAT Electricity Factor"},{"$f":" F$343","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"C$407","v":"Total Price Electricity Injection"},null,{"$f":"IF($F$350=\"Micro\",\"€/kWh VAT incl\",\"€/kWh VAT excl\")","v":"€/kWh VAT incl"},null,null,{"$f":" J414 * J415","v":4.9355900000000008E-2},{"$f":" K414 * K415","v":5.0007397879999999E-2},{"$f":" L414 * L415","v":5.0678440696399998E-2},5.1369614797291997E-2,5.2081524121210754E-2,5.2814790724847085E-2,5.3570055326592494E-2,5.4347977866390278E-2,5.5149238082381973E-2,5.5974536104853437E-2,5.6824593067999044E-2,5.7700151740039014E-2,5.860197717224018E-2,5.9530857367407382E-2,6.0487603968429608E-2,6.147305296748249E-2,6.2488065436506965E-2,6.3533528279602181E-2,6.4610355007990242E-2,6.5719486538229954E-2,6.6861892014376839E-2,6.8038569654808145E-2,6.9250547624452388E-2,7.0498884933185971E-2,7.1784672361181537E-2,7.3109033412016994E-2,7.447312529437751E-2,7.5878139933208813E-2,7.7325305011205089E-2,7.8815885041541245E-2,8.0351182472787469E-2]
[]
[null,"Gas"]
[]
[null,null,{"$f":"\"Production Price \"&B418","v":"Production Price Gas"}]
[]
[null,null,null,null,{"$f":"Input_FA!E$59","v":"Gas Price"},{"$f":"Input_FA!F$59","v":{"$error":"#DIV/0!"}},{"$f":"Input_FA!G$59","v":"€/kWh VAT excl"}]
[null,null,null,null,{"$f":"Input_FA!E$66","v":"Energy Component Gas"},{"$f":"Input_FA!F$66","v":0.72899999999999998},{"$f":"Input_FA!G$66","v":"%"}]
[null,null,null,null,{"$f":" E$328","v":"Escalation Gas Factor"},{"$f":" F$328","v":0},"factor",0,0,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,{"$f":"C420","v":"Production Price Gas"},null,"€/kWh VAT excl",null,null,{"$f":" $F422 * $F423 * J424","v":{"$error":"#DIV/0!"}},{"$f":" $F422 * $F423 * K424","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"\"STDT Price \"&B418","v":"STDT Price Gas"}]
[]
[null,null,null,null,{"$f":"Input_FA!E$59","v":"Gas Price"},{"$f":"Input_FA!F$59","v":{"$error":"#DIV/0!"}},{"$f":"Input_FA!G$59","v":"€/kWh VAT excl"}]
[null,null,null,null,"STDT Component Gas",{"$f":"1-F423","v":0.27100000000000002},"[%]"]
[null,null,null,null,{"$f":" E$219","v":"Escalation STDT Gas Factor"},{"$f":" F$219","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"C427","v":"STDT Price Gas"},null,"€/kWh VAT excl",null,null,{"$f":" $F429 * $F430 * J431","v":{"$error":"#DIV/0!"}},{"$f":" $F429 * $F430 * K431","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,{"$f":"\"Total Price \"&B418","v":"Total Price Gas"}]
[]
[null,null,null,null,{"$f":" E425","v":"Production Price Gas"},{"$f":" F425","v":0},"€/kWh VAT excl",0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E432","v":"STDT Price Gas"},{"$f":" F432","v":0},"€/kWh VAT excl",0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" C434","v":"Total Price Gas"},null,"€/kWh VAT excl",null,null,{"$f":"SUM(J436:J437)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K436:K437)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E438&\" incl. inflation\"","v":"Total Price Gas incl. inflation"},null,"€/kWh VAT excl",null,null,{"$f":" J438 * J440","v":{"$error":"#DIV/0!"}},{"$f":" K438 * K440","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$344","v":"VAT Gas Factor"},{"$f":" F$344","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"C434","v":"Total Price Gas"},null,{"$f":"IF($F$350=\"Micro\",\"€/kWh VAT incl\",\"€/kWh VAT excl\")","v":"€/kWh VAT incl"},null,null,{"$f":" J441 * J442","v":{"$error":"#DIV/0!"}},{"$f":" K441 * K442","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Mazout"]
[]
[null,null,{"$f":"\"Production Price \"&B445","v":"Production Price Mazout"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$60","v":"Mazout Price"},{"$f":" Input_FA!F$60","v":6.2199999999999998E-2},{"$f":" Input_FA!G$60","v":"€/kWh VAT excl"}]
[null,null,null,null,{"$f":" Input_FA!E$67","v":"Energy Component Mazout"},{"$f":" Input_FA!F$67","v":0.95},{"$f":" Input_FA!G$67","v":"%"}]
[null,null,null,null,{"$f":" E$329","v":"Escalation Mazout Factor"},{"$f":" F$329","v":0},"factor",0,0,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,{"$f":"C447","v":"Production Price Mazout"},null,"€/kWh VAT excl",null,null,{"$f":" $F449 * $F450 * J451","v":5.9089999999999997E-2},{"$f":" $F449 * $F450 * K451","v":6.0862699999999999E-2},6.2688580999999993E-2,6.4569238429999995E-2,6.6506315582899989E-2,6.850150505038699E-2,7.0556550201898605E-2,7.2673246707955566E-2,7.4853444109194214E-2,7.709904743247005E-2,7.9412018855444147E-2,8.1794379421107483E-2,8.4248210803740689E-2,8.6775657127852901E-2,8.9378926841688508E-2,9.206029464693917E-2,9.4822103486347328E-2,9.7666766590937745E-2,0.10059676958866588,0.10361467267632585,0.10672311285661562,0.10992480624231407,0.11322255042958351,0.11661922694247102,0.12011780375074514,0.12372133786326749,0.12743297799916553,0.13125596733914049,0.13519364635931469,0.13924945575009412,0.14342693942259696]
[]
[null,null,{"$f":"\"STDT Price \"&B445","v":"STDT Price Mazout"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$60","v":"Mazout Price"},{"$f":" Input_FA!F$60","v":6.2199999999999998E-2},{"$f":" Input_FA!G$60","v":"€/kWh VAT excl"}]
[null,null,null,null,"STDT Component Mazout",{"$f":"1-F450","v":5.0000000000000044E-2},"[%]"]
[null,null,null,null,{"$f":" E$220","v":"Escalation STDT Mazout Factor"},{"$f":" F$220","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"C454","v":"STDT Price Mazout"},null,"€/kWh VAT excl",null,null,{"$f":" $F456 * $F457 * J458","v":3.1100000000000025E-3},{"$f":" $F456 * $F457 * K458","v":3.1100000000000025E-3},3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3]
[]
[null,null,{"$f":"\"Total Price \"&B445","v":"Total Price Mazout"}]
[]
[null,null,null,null,{"$f":" E452","v":"Production Price Mazout"},{"$f":" F452","v":0},"€/kWh VAT excl",0,0,5.9089999999999997E-2,6.0862699999999999E-2,6.2688580999999993E-2,6.4569238429999995E-2,6.6506315582899989E-2,6.850150505038699E-2,7.0556550201898605E-2,7.2673246707955566E-2,7.4853444109194214E-2,7.709904743247005E-2,7.9412018855444147E-2,8.1794379421107483E-2,8.4248210803740689E-2,8.6775657127852901E-2,8.9378926841688508E-2,9.206029464693917E-2,9.4822103486347328E-2,9.7666766590937745E-2,0.10059676958866588,0.10361467267632585,0.10672311285661562,0.10992480624231407,0.11322255042958351,0.11661922694247102,0.12011780375074514,0.12372133786326749,0.12743297799916553,0.13125596733914049,0.13519364635931469,0.13924945575009412,0.14342693942259696]
[null,null,null,null,{"$f":" E459","v":"STDT Price Mazout"},{"$f":" F459","v":0},"€/kWh VAT excl",0,0,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3,3.1100000000000025E-3]
[null,null,null,null,{"$f":" C461","v":"Total Price Mazout"},null,"€/kWh VAT excl",null,null,{"$f":"SUM(J463:J464)","v":6.2199999999999998E-2},{"$f":"SUM(K463:K464)","v":6.3972700000000007E-2},6.5798580999999995E-2,6.7679238429999997E-2,6.961631558289999E-2,7.1611505050386992E-2,7.3666550201898606E-2,7.5783246707955568E-2,7.7963444109194216E-2,8.0209047432470051E-2,8.2522018855444149E-2,8.4904379421107484E-2,8.7358210803740691E-2,8.9885657127852903E-2,9.248892684168851E-2,9.5170294646939171E-2,9.793210348634733E-2,0.10077676659093775,0.10370676958866588,0.10672467267632585,0.10983311285661562,0.11303480624231407,0.11633255042958351,0.11972922694247103,0.12322780375074514,0.1268313378632675,0.13054297799916553,0.1343659673391405,0.13830364635931469,0.14235945575009412,0.14653693942259696]
[]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E465&\" incl. inflation\"","v":"Total Price Mazout incl. inflation"},null,"€/kWh VAT excl",null,null,{"$f":" J465 * J467","v":6.2199999999999998E-2},{"$f":" K465 * K467","v":6.3972700000000007E-2},6.5798580999999995E-2,6.7679238429999997E-2,6.961631558289999E-2,7.1611505050386992E-2,7.3666550201898606E-2,7.5783246707955568E-2,7.7963444109194216E-2,8.0209047432470051E-2,8.2522018855444149E-2,8.4904379421107484E-2,8.7358210803740691E-2,8.9885657127852903E-2,9.248892684168851E-2,9.5170294646939171E-2,9.793210348634733E-2,0.10077676659093775,0.10370676958866588,0.10672467267632585,0.10983311285661562,0.11303480624231407,0.11633255042958351,0.11972922694247103,0.12322780375074514,0.1268313378632675,0.13054297799916553,0.1343659673391405,0.13830364635931469,0.14235945575009412,0.14653693942259696]
[null,null,null,null,{"$f":" E$345","v":"VAT Mazout Factor"},{"$f":" F$345","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"C461","v":"Total Price Mazout"},null,{"$f":"IF($F$350=\"Micro\",\"€/kWh VAT incl\",\"€/kWh VAT excl\")","v":"€/kWh VAT incl"},null,null,{"$f":" J468 * J469","v":7.5261999999999996E-2},{"$f":" K468 * K469","v":7.7406967000000007E-2},7.9616283009999997E-2,8.1891878500299997E-2,8.4235741855308979E-2,8.6649921110968253E-2,8.9136525744297312E-2,9.1697728516626234E-2,9.4335767372124998E-2,9.7052947393288763E-2,9.9851642815087419E-2,0.10273429909954006,0.10570343507252623,0.108761645124702,0.11191160147844309,0.1151560565227964,0.11849784521848027,0.12193988757503467,0.12548519120228571,0.12913685393835428,0.13289806655650491,0.13677211555320001,0.14076238601979604,0.14487236460038994,0.14910564253840161,0.15346591881455368,0.1579570033789903,0.16258282048035999,0.16734741209477078,0.17225494145761389,0.17730969670134231]
[]
[null,"Biomass"]
[]
[null,null,{"$f":"\"Production Price \"&B472","v":"Production Price Biomass"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$61","v":"Biomass Price"},{"$f":" Input_FA!F$61","v":4.8000000000000001E-2},{"$f":" Input_FA!G$61","v":"€/kWh VAT excl"}]
[null,null,null,null,{"$f":" Input_FA!E$68","v":"Energy Component Biomass"},{"$f":" Input_FA!F$68","v":0.85},{"$f":" Input_FA!G$68","v":"%"}]
[null,null,null,null,{"$f":" E$330","v":"Escalation Biomass Factor"},{"$f":" F$330","v":0},"factor",0,0,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,{"$f":"C474","v":"Production Price Biomass"},null,"€/kWh VAT excl",null,null,{"$f":" $F476 * $F477 * J478","v":4.0800000000000003E-2},{"$f":" $F476 * $F477 * K478","v":4.2024000000000006E-2},4.3284719999999999E-2,4.45832616E-2,4.5920759447999997E-2,4.7298382231439999E-2,4.87173336983832E-2,5.0178853709334698E-2,5.1684219320614733E-2,5.323474590023318E-2,5.4831788277240175E-2,5.6476741925557378E-2,5.817104418332409E-2,5.9916175508823812E-2,6.1713660774088533E-2,6.3565070597311188E-2,6.5472022715230518E-2,6.743618339668743E-2,6.9459268898588056E-2,7.1543046965545698E-2,7.3689338374512067E-2,7.5900018525747417E-2,7.8177019081519847E-2,8.0522329653965455E-2,8.2937999543584398E-2,8.5426139529891934E-2,8.7988923715788703E-2,9.0628591427262345E-2,9.3347449170080227E-2,9.6147872645182625E-2,9.9032308824538104E-2]
[]
[null,null,{"$f":"\"STDT Price \"&B472","v":"STDT Price Biomass"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$61","v":"Biomass Price"},{"$f":" Input_FA!F$61","v":4.8000000000000001E-2},{"$f":" Input_FA!G$61","v":"€/kWh VAT excl"}]
[null,null,null,null,"STDT Component Biomass",{"$f":"1-F477","v":0.15000000000000002},"[%]"]
[null,null,null,null,{"$f":" E$221","v":"Escalation STDT Biomass Factor"},{"$f":" F$221","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"C481","v":"STDT Price Biomass"},null,"€/kWh VAT excl",null,null,{"$f":" $F483 * $F484 * J485","v":7.2000000000000015E-3},{"$f":" $F483 * $F484 * K485","v":7.2000000000000015E-3},7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3]
[]
[null,null,{"$f":"\"Total Price \"&B472","v":"Total Price Biomass"}]
[]
[null,null,null,null,{"$f":" E479","v":"Production Price Biomass"},{"$f":" F479","v":0},"€/kWh VAT excl",0,0,4.0800000000000003E-2,4.2024000000000006E-2,4.3284719999999999E-2,4.45832616E-2,4.5920759447999997E-2,4.7298382231439999E-2,4.87173336983832E-2,5.0178853709334698E-2,5.1684219320614733E-2,5.323474590023318E-2,5.4831788277240175E-2,5.6476741925557378E-2,5.817104418332409E-2,5.9916175508823812E-2,6.1713660774088533E-2,6.3565070597311188E-2,6.5472022715230518E-2,6.743618339668743E-2,6.9459268898588056E-2,7.1543046965545698E-2,7.3689338374512067E-2,7.5900018525747417E-2,7.8177019081519847E-2,8.0522329653965455E-2,8.2937999543584398E-2,8.5426139529891934E-2,8.7988923715788703E-2,9.0628591427262345E-2,9.3347449170080227E-2,9.6147872645182625E-2,9.9032308824538104E-2]
[null,null,null,null,{"$f":" E486","v":"STDT Price Biomass"},{"$f":" F486","v":0},"€/kWh VAT excl",0,0,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3,7.2000000000000015E-3]
[null,null,null,null,{"$f":" C488","v":"Total Price Biomass"},null,"€/kWh VAT excl",null,null,{"$f":"SUM(J490:J491)","v":4.8000000000000001E-2},{"$f":"SUM(K490:K491)","v":4.9224000000000004E-2},5.0484719999999997E-2,5.1783261600000005E-2,5.3120759448000002E-2,5.4498382231440004E-2,5.5917333698383198E-2,5.7378853709334696E-2,5.8884219320614731E-2,6.0434745900233178E-2,6.203178827724018E-2,6.3676741925557376E-2,6.5371044183324095E-2,6.7116175508823817E-2,6.8913660774088531E-2,7.0765070597311186E-2,7.2672022715230516E-2,7.4636183396687428E-2,7.6659268898588054E-2,7.8743046965545696E-2,8.0889338374512065E-2,8.3100018525747416E-2,8.5377019081519845E-2,8.7722329653965453E-2,9.0137999543584396E-2,9.2626139529891932E-2,9.5188923715788701E-2,9.7828591427262343E-2,0.10054744917008022,0.10334787264518262,0.1062323088245381]
[]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"E492&\" incl. inflation\"","v":"Total Price Biomass incl. inflation"},null,"€/kWh VAT excl",null,null,{"$f":" J492 * J494","v":4.8000000000000001E-2},{"$f":" K492 * K494","v":4.9224000000000004E-2},5.0484719999999997E-2,5.1783261600000005E-2,5.3120759448000002E-2,5.4498382231440004E-2,5.5917333698383198E-2,5.7378853709334696E-2,5.8884219320614731E-2,6.0434745900233178E-2,6.203178827724018E-2,6.3676741925557376E-2,6.5371044183324095E-2,6.7116175508823817E-2,6.8913660774088531E-2,7.0765070597311186E-2,7.2672022715230516E-2,7.4636183396687428E-2,7.6659268898588054E-2,7.8743046965545696E-2,8.0889338374512065E-2,8.3100018525747416E-2,8.5377019081519845E-2,8.7722329653965453E-2,9.0137999543584396E-2,9.2626139529891932E-2,9.5188923715788701E-2,9.7828591427262343E-2,0.10054744917008022,0.10334787264518262,0.1062323088245381]
[null,null,null,null,{"$f":" E$346","v":"VAT Biomass Factor"},{"$f":" F$346","v":0},"factor",0,0,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06]
[null,null,null,null,{"$f":"C488","v":"Total Price Biomass"},null,{"$f":"IF($F$350=\"Micro\",\"€/kWh VAT incl\",\"€/kWh VAT excl\")","v":"€/kWh VAT incl"},null,null,{"$f":" J495 * J496","v":5.0880000000000002E-2},{"$f":" K495 * K496","v":5.2177440000000005E-2},5.3513803200000001E-2,5.4890257296000007E-2,5.6308005014880001E-2,5.7768285165326408E-2,5.9272373720286195E-2,6.0821584931894782E-2,6.241727247985162E-2,6.4060830654247169E-2,6.5753695573874588E-2,6.7497346441090816E-2,6.929330683432354E-2,7.1143146039353247E-2,7.3048480420533843E-2,7.5010974833149863E-2,7.7032344078144355E-2,7.9114354400488682E-2,8.125882503250334E-2,8.3467629783478436E-2,8.5742698676982795E-2,8.8086019637292262E-2,9.0499640226411035E-2,9.2985669433203383E-2,9.554627951619947E-2,9.8183707901685457E-2,0.10090025913873603,0.10369830691289809,0.10658029612028504,0.10954874500389358,0.1126062473540104]
[]
["Energy Consumption and Production"]
[]
[null,"Electricity Production PV"]
[null,null,null,null,null,{"$f":" F503 / 338","v":0}]
[null,null,null,null,{"$f":"Input_FA!E$93","v":"Electricity Production PV"},{"$f":"Input_FA!F$93","v":0},{"$f":"Input_FA!G$93","v":"kWh/year"}]
[null,null,null,null,{"$f":"Input_FA!E$250","v":"Degression PV production"},{"$f":"Input_FA!F$250","v":0},{"$f":"Input_FA!G$250","v":"[%/year]"}]
[null,null,null,null,{"$f":" E$13","v":"Evaluation Period Counter"},{"$f":" F$13","v":0},"counter",20,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&E503","v":"Total Electricity Production PV"},{"$f":" H507","v":0},"kWh/year",{"$f":" SUM(J507:AN507)","v":0},null,{"$f":" $F503 * (1 - $F504) ^ J505 * J506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity Production WKK"]
[]
[null,null,null,null,{"$f":" Input_FA!E$94","v":"Electricity Production Cogen"},{"$f":" Input_FA!F$94","v":0},{"$f":" Input_FA!G$94","v":"kWh/year"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&E511","v":"Total Electricity Production Cogen"},{"$f":" H513","v":0},"kWh/year",{"$f":" SUM(J513:AN513)","v":0},null,{"$f":" $F511 * J512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$507","v":"Total Electricity Production PV"},{"$f":" F$507","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$513","v":"Total Electricity Production Cogen"},{"$f":" F$513","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Electricity Production",null,"kWh/year",{"$f":" SUM(J517:AN517)","v":0},null,{"$f":" SUM( J515:J516)","v":0},{"$f":" SUM( K515:K516)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity Consumption"]
[]
[null,null,null,null,{"$f":"Input_FA!E$92","v":"Gross Electricity Consumption"},{"$f":"Input_FA!F$92","v":{"$error":"#DIV/0!"}},{"$f":"Input_FA!G$92","v":"kWh/year"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&E521","v":"Total Gross Electricity Consumption"},{"$f":" H523","v":{"$error":"#DIV/0!"}},"kWh/year",{"$f":" SUM(J523:AN523)","v":{"$error":"#DIV/0!"}},null,{"$f":" $F521 * J522","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$249","v":"Yearly Average PV Electricity self-consumption "},{"$f":" Input_FA!F$249","v":0.7142857142857143},{"$f":" Input_FA!G$249","v":"%"}]
[null,null,null,null,{"$f":" E$507","v":"Total Electricity Production PV"},{"$f":" F$507","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total PV Electricity Self-Consumption",null,"kWh/year",{"$f":" SUM(J527:AN527)","v":0},null,{"$f":" $F525 * J526","v":0},{"$f":" $F525 * K526","v":0},{"$f":" $F525 * L526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$251","v":"Yearly Average WKK Electricity self-consumption "},{"$f":" Input_FA!F$251","v":0.83333333333333337},{"$f":" Input_FA!G$251","v":"%"}]
[null,null,null,null,{"$f":" E$513","v":"Total Electricity Production Cogen"},{"$f":" F$513","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total WKK Electricity Self-Consumption",null,"kWh/year",{"$f":" SUM(J531:AN531)","v":0},null,{"$f":" $F529 * J530","v":0},{"$f":" $F529 * K530","v":0},{"$f":" $F529 * L530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$527","v":"Total PV Electricity Self-Consumption"},{"$f":" F$527","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$531","v":"Total WKK Electricity Self-Consumption"},{"$f":" F$531","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Electricity Self-Consumption",null,"kWh/year",{"$f":" SUM(J535:AN535)","v":{"$error":"#DIV/0!"}},null,{"$f":" MIN(J523, SUM(J533:J534))","v":{"$error":"#DIV/0!"}},{"$f":" MIN(K523, SUM(K533:K534))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":" E$523","v":"Total Gross Electricity Consumption"},{"$f":" F$523","v":{"$error":"#DIV/0!"}},"kWh/year",{"$error":"#DIV/0!"},0,{"$f":" J$523","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$535","v":"Total Electricity Self-Consumption"},{"$f":" F$535","v":0},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Total Grid Electricity Consumption",null,"kWh/year",{"$f":" SUM(J539:AN539)","v":{"$error":"#DIV/0!"}},null,{"$f":" J537 - J538","v":{"$error":"#DIV/0!"}},{"$f":" K537 - K538","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Electricity Injection"]
[]
[null,null,null,null,{"$f":" E$517","v":"Total Electricity Production"},{"$f":" F$517","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$535","v":"Total Electricity Self-Consumption"},{"$f":" F$535","v":0},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Total Electricity Injection",null,"kWh/year",{"$f":" SUM(J545:AN545)","v":{"$error":"#DIV/0!"}},null,{"$f":" J543 - J544","v":{"$error":"#DIV/0!"}},{"$f":" K543 - K544","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Gas Consumption"]
[]
[null,null,null,null,{"$f":"Input_FA!E$98","v":"Gas Consumption"},{"$f":"Input_FA!F$98","v":{"$error":"#DIV/0!"}},{"$f":"Input_FA!G$98","v":"kWh/year"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&E549","v":"Total Gas Consumption"},{"$f":" H551","v":{"$error":"#DIV/0!"}},"kWh/year",{"$f":" SUM(J551:AN551)","v":{"$error":"#DIV/0!"}},null,{"$f":" $F549 * J550","v":{"$error":"#DIV/0!"}},{"$f":" $F549 * K550","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Gas Consumption Cogen"]
[]
[null,null,null,null,{"$f":" Input_FA!E$95","v":"Gas Consumption Cogen"},{"$f":" Input_FA!F$95","v":0},{"$f":" Input_FA!G$95","v":"kWh/year"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&E555","v":"Total Gas Consumption Cogen"},{"$f":" H557","v":0},"kWh/year",{"$f":" SUM(J557:AN557)","v":0},null,{"$f":" $F555 * J556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Mazout Consumption"]
[]
[null,null,null,null,{"$f":"Input_FA!E$99","v":"Mazout Consumption"},{"$f":"Input_FA!F$99","v":0},{"$f":"Input_FA!G$99","v":"kWh/year"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&E561","v":"Total Mazout Consumption"},{"$f":" H563","v":0},"kWh/year",{"$f":" SUM(J563:AN563)","v":0},null,{"$f":" $F561 * J562","v":0},{"$f":" $F561 * K562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Biomass Consumption"]
[]
[null,null,null,null,{"$f":" Input_FA!E$100","v":"Biomass Consumption"},{"$f":" Input_FA!F$100","v":0},{"$f":" Input_FA!G$100","v":"kWh/year"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total \"&E567","v":"Total Biomass Consumption"},{"$f":" H569","v":0},"kWh/year",{"$f":" SUM(J569:AN569)","v":0},null,{"$f":" $F567 * J568","v":0},{"$f":" $F567 * K568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Primary Energy Use"]
[]
[null,null,null,null,{"$f":" E$353","v":"Primary Energy Factor Electricity"},{"$f":" F$353","v":2.5},{"$f":" G$353","v":0}]
[null,null,null,null,{"$f":" E$354","v":"Primary Energy Factor Electricity WKK"},{"$f":" F$354","v":1.8},0]
[null,null,null,null,{"$f":" E$355","v":"Primary Energy Factor Gas"},{"$f":" F$355","v":1},{"$f":" G$355","v":0}]
[null,null,null,null,{"$f":" E$356","v":"Primary Energy Factor Mazout"},{"$f":" F$356","v":1},{"$f":" G$356","v":0}]
[null,null,null,null,{"$f":" E$357","v":"Primary Energy Factor Biomass"},{"$f":" F$357","v":1},{"$f":" G$357","v":0}]
[]
[null,null,null,null,{"$f":"E$523","v":"Total Gross Electricity Consumption"},{"$error":"#DIV/0!"},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Total Primary Electricity Consumption",{"$f":" H580","v":{"$error":"#DIV/0!"}},"kWh",{"$f":" SUM(J580:AN580)","v":{"$error":"#DIV/0!"}},null,{"$f":" $F573 * J579","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":" E$507","v":"Total Electricity Production PV"},{"$f":" F$507","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AE$517","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Primary Electricity Production PV",{"$f":" H583","v":0},"kWh",{"$f":" SUM(J583:AN583)","v":0},null,{"$f":" J582 * $F573","v":0},{"$f":" K582 * $F573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$513","v":"Total Electricity Production Cogen"},{"$f":" F$513","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Primary Electricity Production Cogen",{"$f":" H586","v":0},"kWh",{"$f":" SUM(J586:AN586)","v":0},null,{"$f":" J585 * $F574","v":0},{"$f":" K585 * $F574","v":0},{"$f":" L585 * $F574","v":0},{"$f":" M585 * $F574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E583","v":"Total Primary Electricity Production PV"},{"$f":" F583","v":0},"kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E586","v":"Total Primary Electricity Production Cogen"},{"$f":" F586","v":0},"kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Primary Electricity Production",{"$f":" H590","v":0},"kWh",{"$f":" SUM(J590:AN590)","v":0},null,{"$f":" SUM(J588:J589)","v":0},{"$f":" SUM(K588:K589)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F573 * AE582","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E580","v":"Total Primary Electricity Consumption"},{"$error":"#DIV/0!"},"kWh",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E590","v":"Total Primary Electricity Production"},{"$f":" F590","v":0},"kWh",0,0,0,{"$f":" K590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Primary Electricity Use",{"$f":" H594","v":{"$error":"#DIV/0!"}},"kWh",{"$f":" SUM(J594:AN594)","v":{"$error":"#DIV/0!"}},null,{"$f":" J592 - J593","v":{"$error":"#DIV/0!"}},{"$f":" K592 - K593","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":"E$551","v":"Total Gas Consumption"},{"$f":"F$551","v":{"$error":"#DIV/0!"}},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"B$571&\" Gas\"","v":"Total Primary Energy Use Gas"},{"$f":" H597","v":{"$error":"#DIV/0!"}},"kWh",{"$f":" SUM(J597:AN597)","v":{"$error":"#DIV/0!"}},null,{"$f":" $F575 * J596","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":"E$563","v":"Total Mazout Consumption"},{"$f":"F$563","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"B$571&\" Mazout\"","v":"Total Primary Energy Use Mazout"},{"$f":" H600","v":0},"kWh",{"$f":" SUM(J600:AN600)","v":0},null,{"$f":" $F576 * J599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$569","v":"Total Biomass Consumption"},{"$f":" F$569","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"B$571&\" Biomass\"","v":"Total Primary Energy Use Biomass"},{"$f":" H603","v":0},"kWh",{"$f":" SUM(J603:AN603)","v":0},null,{"$f":" $F577 * J602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Fixed factor kWh --> MWh",1000,"Factor"]
[]
[null,null,null,null,{"$f":" E594","v":"Total Primary Electricity Use"},{"$f":" F594","v":{"$error":"#DIV/0!"}},"kWh",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E597","v":"Total Primary Energy Use Gas"},{"$f":" F597","v":{"$error":"#DIV/0!"}},"kWh",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E600","v":"Total Primary Energy Use Mazout"},{"$f":" F600","v":0},"kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$603","v":"Total Primary Energy Use Biomass"},{"$f":" F$603","v":0},"kWh",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Primary Energy Use",{"$f":" H611","v":{"$error":"#DIV/0!"}},"kWh",{"$f":" SUM(J611:AN611)","v":{"$error":"#DIV/0!"}},null,{"$f":" SUM(J607:J610)","v":{"$error":"#DIV/0!"}},{"$f":" SUM(K607:K610)","v":{"$error":"#DIV/0!"}},{"$f":" SUM(L607:L610)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"B571 & \" [MJ/year]\"","v":"Total Primary Energy Use [MJ/year]"},{"$f":" K611 * 3.6","v":{"$error":"#DIV/0!"}},"MJ/year"]
[]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,{"$f":"Input_FA!E$73","v":"Volume Building"},{"$f":"Input_FA!F$73","v":0},{"$f":"Input_FA!G$73","v":"m³"}]
[null,null,null,null,"Total Primary Energy Use [kWh/m²]",{"$f":" F$611 / F614","v":{"$error":"#DIV/0!"}},"kWh/m²"]
[null,null,null,null,"Total Primary Energy Use [kWh/m³]",{"$f":" F$611 / F615","v":{"$error":"#DIV/0!"}},"kWh/m³"]
[]
["CO2eq Production"]
[]
[null,"CO2eq Electricity Consumption"]
[]
[null,null,null,null,{"$f":" Input_FA!E$83","v":"CO2eq Emission Factor Electricity"},{"$f":" Input_FA!F$83","v":0.33300000000000002},{"$f":" Input_FA!G$83","v":"kg CO2eq/kWh"}]
[null,null,null,null,{"$f":" E$523","v":"Total Gross Electricity Consumption"},{"$error":"#DIV/0!"},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" B621","v":"CO2eq Electricity Consumption"},null,"ton CO2eq",{"$f":" SUM(J625:AN625)","v":{"$error":"#DIV/0!"}},null,{"$f":" $F623 * J624 / 1000","v":{"$error":"#DIV/0!"}},{"$f":" $F623 * K624 / 1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"CO2eq Savings Electricity Production"]
[]
[null,null,null,null,{"$f":" Input_FA!E$83","v":"CO2eq Emission Factor Electricity"},{"$f":" Input_FA!F$83","v":0.33300000000000002},{"$f":" Input_FA!G$83","v":"kg CO2eq/kWh"}]
[null,null,null,null,{"$f":" E$517","v":"Total Electricity Production"},{"$f":" F$517","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B627","v":"CO2eq Savings Electricity Production"},null,"ton CO2eq",{"$f":" SUM(J631:AN631)","v":0},null,{"$f":" - $F629 * J630 / 1000","v":0},{"$f":" - $F629 * K630 / 1000","v":0},{"$f":" - $F629 * L630 / 1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CO2eq Gas Consumption"]
[]
[null,null,null,null,{"$f":" Input_FA!E$84","v":"CO2eq Emission Factor Gas"},{"$f":" Input_FA!F$84","v":0.2016},{"$f":" Input_FA!G$84","v":"kg CO2eq/kWh"}]
[null,null,null,null,{"$f":" E$551","v":"Total Gas Consumption"},{"$f":" F$551","v":{"$error":"#DIV/0!"}},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" B633","v":"CO2eq Gas Consumption"},null,"ton CO2eq",{"$f":" SUM(J637:AN637)","v":{"$error":"#DIV/0!"}},null,{"$f":" $F635 * J636 / 1000","v":{"$error":"#DIV/0!"}},{"$f":" $F635 * K636 / 1000","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"CO2eq Mazout Consumption"]
[]
[null,null,null,null,{"$f":" Input_FA!E$85","v":"CO2eq Emission Factor Mazout"},{"$f":" Input_FA!F$85","v":0.26279999999999998},{"$f":" Input_FA!G$85","v":"kg CO2eq/kWh"}]
[null,null,null,null,{"$f":" E$563","v":"Total Mazout Consumption"},{"$f":" F$563","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B639","v":"CO2eq Mazout Consumption"},null,"ton CO2eq",{"$f":" SUM(J643:AN643)","v":0},null,{"$f":" $F641 * J642 / 1000","v":0},{"$f":" $F641 * K642 / 1000","v":0},{"$f":" $F641 * L642 / 1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CO2eq Biomass Consumption"]
[]
[null,null,null,null,{"$f":" Input_FA!E$86","v":"CO2eq Emission Factor Biomass"},{"$f":" Input_FA!F$86","v":0},{"$f":" Input_FA!G$86","v":"kg CO2eq/kWh"}]
[null,null,null,null,{"$f":" E$569","v":"Total Biomass Consumption"},{"$f":" F$569","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" B645","v":"CO2eq Biomass Consumption"},null,"ton CO2eq",{"$f":" SUM(J649:AN649)","v":0},null,{"$f":" $F647 * J648 / 1000","v":0},{"$f":" $F647 * K648 / 1000","v":0},{"$f":" $F647 * L648 / 1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CO2 Production Overview"]
[]
[null,null,null,null,{"$f":" E625","v":"CO2eq Electricity Consumption"},{"$f":" F625","v":0},"ton CO2eq",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E631","v":"CO2eq Savings Electricity Production"},{"$f":" F631","v":0},"ton CO2eq",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E637","v":"CO2eq Gas Consumption"},{"$f":" F637","v":0},"ton CO2eq",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E643","v":"CO2eq Mazout Consumption"},{"$f":" F643","v":0},"ton CO2eq",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$649","v":"CO2eq Biomass Consumption"},{"$f":" F$649","v":0},"ton CO2eq",0,0,{"$f":" J$649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total CO2eq Production ",{"$f":" H658","v":{"$error":"#DIV/0!"}},"ton CO2eq",{"$f":" SUM(J658:AN658)","v":{"$error":"#DIV/0!"}},null,{"$f":" SUM( J653:J657)","v":{"$error":"#DIV/0!"}},{"$f":" SUM( K653:K657)","v":{"$error":"#DIV/0!"}},{"$f":" SUM( L653:L657)","v":{"$error":"#DIV/0!"}},{"$f":" SUM( M653:M657)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E658 & \" [ton CO2eq]\"","v":"Total CO2eq Production  [ton CO2eq]"},{"$f":" F658","v":{"$error":"#DIV/0!"}},"ton CO2eq"]
[]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,{"$f":"Input_FA!E$73","v":"Volume Building"},{"$f":"Input_FA!F$73","v":0},{"$f":"Input_FA!G$73","v":"m³"}]
[null,null,null,null,"Total CO2eq Production  [ton CO2eq/m²]",{"$f":" F$658 / F661","v":{"$error":"#DIV/0!"}},"ton CO2eq/m²"]
[null,null,null,null,"Total CO2eq Production  [ton CO2eq/m³]",{"$f":" F$658 / F662","v":{"$error":"#DIV/0!"}},"ton CO2eq/m³"]
[]
[]
["Energy Cost and Revenues"]
[]
[null,"Electricity Purchase Cost"]
[]
[null,null,null,null,{"$f":" E$539","v":"Total Grid Electricity Consumption"},{"$f":" F$539","v":0},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$389","v":"Total Price Electricity Purchase"},{"$f":" F$389","v":0},"€/kWh VAT incl",0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"\"POS \"&B669","v":"POS Electricity Purchase Cost"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J673:AN673)","v":{"$error":"#DIV/0!"}},null,{"$f":" J671 * J672","v":{"$error":"#DIV/0!"}},{"$f":" K671 * K672","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"B669","v":"Electricity Purchase Cost"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J674:AN674)","v":{"$error":"#DIV/0!"}},null,{"$f":" - J673","v":{"$error":"#DIV/0!"}},{"$f":" - K673","v":{"$error":"#DIV/0!"}},{"$f":" - L673","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Electricity Injection Revenue"]
[]
[null,null,null,null,{"$f":" E$545","v":"Total Electricity Injection"},{"$f":" F$545","v":0},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$416","v":"Total Price Electricity Injection"},{"$f":" F$416","v":0},"€/kWh VAT incl",0,0,4.9355900000000008E-2,5.0007397879999999E-2,5.0678440696399998E-2,5.1369614797291997E-2,5.2081524121210754E-2,5.2814790724847085E-2,5.3570055326592494E-2,5.4347977866390278E-2,5.5149238082381973E-2,5.5974536104853437E-2,5.6824593067999044E-2,5.7700151740039014E-2,5.860197717224018E-2,5.9530857367407382E-2,6.0487603968429608E-2,6.147305296748249E-2,6.2488065436506965E-2,6.3533528279602181E-2,6.4610355007990242E-2,6.5719486538229954E-2,6.6861892014376839E-2,6.8038569654808145E-2,6.9250547624452388E-2,7.0498884933185971E-2,7.1784672361181537E-2,7.3109033412016994E-2,7.447312529437751E-2,7.5878139933208813E-2,7.7325305011205089E-2,7.8815885041541245E-2,8.0351182472787469E-2]
[null,null,null,null,{"$f":"B676","v":"Electricity Injection Revenue"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J680:AN680)","v":{"$error":"#DIV/0!"}},null,{"$f":" J678* J679","v":{"$error":"#DIV/0!"}},{"$f":" K678* K679","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Electricity Injection Cost < 10kWp"]
[]
[null,null,null,null,{"$f":" Input_FA!E$14","v":"Economic Scenario"},{"$f":" Input_FA!F$14","v":"Micro"},{"$f":" Input_FA!G$14","v":"Micro/Macro"}]
[null,null,null,null,{"$f":" Input_FA!E$57","v":"Electricity Injection Tariff < 10 kWp"},{"$f":" Input_FA!F$57","v":79.25},{"$f":" Input_FA!G$57","v":"€/kWp VAT excl"}]
[null,null,null,null,{"$f":" Input_FA!E$258","v":"PV Power"},{"$f":" Input_FA!F$258","v":0},{"$f":" Input_FA!G$258","v":"kWp"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":" B682","v":"Electricity Injection Cost < 10kWp"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J689:AN689)","v":0},null,{"$f":" IF(AND($F684 = \"Micro\", $F686 <=10), - $F685 * $F686 * J687 * J688, 0)","v":0},{"$f":" IF(AND($F684 = \"Micro\", $F686 <=10), - $F685 * $F686 * K687 * K688, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity Injection Cost > 10kWp"]
[]
[null,null,null,null,{"$f":" Input_FA!E$14","v":"Economic Scenario"},{"$f":" Input_FA!F$14","v":"Micro"},{"$f":" Input_FA!G$14","v":"Micro/Macro"}]
[null,null,null,null,{"$f":" Input_FA!E$58","v":"Electricity Injection Tariff > 10 kWp"},{"$f":" Input_FA!F$58","v":6.4700000000000001E-3},{"$f":" Input_FA!G$58","v":"€/kWh VAT excl"},null,null,null,null,{"$f":" IF(AND($F693 = \"Micro\", OR($F695 > 10), ($F696 > 0)), 1, 0)","v":0}]
[null,null,null,null,{"$f":" Input_FA!E$258","v":"PV Power"},{"$f":" Input_FA!F$258","v":0},{"$f":" Input_FA!G$258","v":"kWp"}]
[null,null,null,null,{"$f":" Input_FA!E$134","v":"Cogen"},{"$f":" Input_FA!F$134","v":0},{"$f":" Input_FA!G$134","v":"€"}]
[null,null,null,null,{"$f":" E$213","v":"Linear Escalation Electricity Factor"},{"$f":" F$213","v":0},"factor",0,0,1,1.03,1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":" E$545","v":"Total Electricity Injection"},{"$f":" F$545","v":0},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"B691","v":"Electricity Injection Cost > 10kWp"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J700:AN700)","v":0},null,{"$f":" IF(AND($F693 = \"Micro\", OR($F695 > 10, $F696 > 0)), - $F694 * J697 * J698 * J699, 0)","v":0},{"$f":" IF(AND($F693 = \"Micro\", OR($F695 > 10, $F696 > 0)), - $F694 * K697 * K698 * K699, 0)","v":0},{"$f":" IF(AND($F693 = \"Micro\", OR($F695 > 10, $F696 > 0)), - $F694 * L697 * L698 * L699, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gas Cost"]
[]
[null,null,null,null,{"$f":" E$551","v":"Total Gas Consumption"},{"$f":" F$551","v":{"$error":"#DIV/0!"}},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"E$443","v":"Total Price Gas"},{"$f":"F$443","v":0},"€/kWh VAT incl",0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"\"POS \"&B702","v":"POS Gas Cost"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J706:AN706)","v":{"$error":"#DIV/0!"}},null,{"$f":" J704 * J705","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"B702","v":"Gas Cost"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J707:AN707)","v":{"$error":"#DIV/0!"}},null,{"$f":"-J706","v":{"$error":"#DIV/0!"}},{"$f":"-K706","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Mazout Cost"]
[]
[null,null,null,null,{"$f":" E$563","v":"Total Mazout Consumption"},{"$f":" F$563","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$470","v":"Total Price Mazout"},{"$f":" F$470","v":0},"€/kWh VAT incl",0,0,7.5261999999999996E-2,7.7406967000000007E-2,7.9616283009999997E-2,8.1891878500299997E-2,8.4235741855308979E-2,8.6649921110968253E-2,8.9136525744297312E-2,9.1697728516626234E-2,9.4335767372124998E-2,9.7052947393288763E-2,9.9851642815087419E-2,0.10273429909954006,0.10570343507252623,0.108761645124702,0.11191160147844309,0.1151560565227964,0.11849784521848027,0.12193988757503467,0.12548519120228571,0.12913685393835428,0.13289806655650491,0.13677211555320001,0.14076238601979604,0.14487236460038994,0.14910564253840161,0.15346591881455368,0.1579570033789903,0.16258282048035999,0.16734741209477078,0.17225494145761389,0.17730969670134231]
[null,null,null,null,{"$f":"\"POS \"&B709","v":"POS Mazout Cost"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J713:AN713)","v":0},null,{"$f":" J711 * J712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"B709","v":"Mazout Cost"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J714:AN714)","v":0},null,{"$f":"-J713","v":0},{"$f":"-K713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Biomass Cost"]
[]
[null,null,null,null,{"$f":" E$569","v":"Total Biomass Consumption"},{"$f":" F$569","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$497","v":"Total Price Biomass"},{"$f":" F$497","v":0},"€/kWh VAT incl",0,0,5.0880000000000002E-2,5.2177440000000005E-2,5.3513803200000001E-2,5.4890257296000007E-2,5.6308005014880001E-2,5.7768285165326408E-2,5.9272373720286195E-2,6.0821584931894782E-2,6.241727247985162E-2,6.4060830654247169E-2,6.5753695573874588E-2,6.7497346441090816E-2,6.929330683432354E-2,7.1143146039353247E-2,7.3048480420533843E-2,7.5010974833149863E-2,7.7032344078144355E-2,7.9114354400488682E-2,8.125882503250334E-2,8.3467629783478436E-2,8.5742698676982795E-2,8.8086019637292262E-2,9.0499640226411035E-2,9.2985669433203383E-2,9.554627951619947E-2,9.8183707901685457E-2,0.10090025913873603,0.10369830691289809,0.10658029612028504,0.10954874500389358,0.1126062473540104]
[null,null,null,null,{"$f":"\"POS \"&B716","v":"POS Biomass Cost"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J720:AN720)","v":0},null,{"$f":" J718 * J719","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"B716","v":"Biomass Cost"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J721:AN721)","v":0},null,{"$f":"-J720","v":0},{"$f":"-K720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"User Cost"]
[]
[null,null,null,null,{"$f":" E$674","v":"Electricity Purchase Cost"},{"$f":" F$674","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$689","v":"Electricity Injection Cost < 10kWp"},{"$f":" F$689","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$700","v":"Electricity Injection Cost > 10kWp"},{"$f":" F$700","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$707","v":"Gas Cost"},{"$f":" F$707","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$714","v":"Mazout Cost"},{"$f":" F$714","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$721","v":"Biomass Cost"},{"$f":" F$721","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total User Cost",null,null,null,null,{"$f":" SUM(J725:J730)","v":{"$error":"#DIV/0!"}},{"$f":" SUM(K725:K730)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"User Cost (€/year)",{"$f":" - $K$731","v":{"$error":"#DIV/0!"}},"€/year"]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,"User Cost (€/m².year)",{"$f":" F732 / F733","v":{"$error":"#DIV/0!"}},"€/m².year"]
[]
[null,"User Revenue"]
[]
[null,null,null,null,{"$f":" E$680","v":"Electricity Injection Revenue"},{"$f":" F$680","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Total User Revenue",null,null,null,null,{"$f":" J738","v":{"$error":"#DIV/0!"}},{"$f":" K738","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"User Revenue (€/year)",{"$f":" $K$739","v":{"$error":"#DIV/0!"}},"€/year"]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,"User Revenue (€/m².year)",{"$f":" F740 / F741","v":{"$error":"#DIV/0!"}},"€/m².year"]
[]
["Carbon Cost"]
[]
[null,"Carbon Cost"]
[]
[null,null,null,null,{"$f":" E$17","v":"Evaluation Year"},{"$f":" F$17","v":0},0,0,0,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,null,null,null,"Carbon Cost [€/ton CO2eq.]",null,"€/ton CO2eq.",null,null,{"$f":"IFERROR(INDEX(Carbon_Cost_Table,MATCH($E749,INDEX(Carbon_Cost_Table,,1),0),MATCH(J$748,INDEX(Carbon_Cost_Table,1,),0)),MAX(Carbon_Cost))","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,null,null,{"$f":" Input_FA!E$22","v":"ETS Carbon Price Scenario"},{"$f":" Input_FA!F$22","v":"No"},{"$f":" Input_FA!G$22","v":"Yes/No"}]
[null,null,null,null,{"$f":" E$658","v":"Total CO2eq Production "},{"$f":" F$658","v":{"$error":"#DIV/0!"}},"ton CO2eq",{"$error":"#DIV/0!"},0,{"$f":" J$658","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$749","v":"Carbon Cost [€/ton CO2eq.]"},{"$f":" F$749","v":0},"€/ton CO2eq.",0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,null,"Carbon Cost",null,"€",{"$f":" SUM(J754:AN754)","v":0},null,{"$f":" IF( $F751 = \"Yes\", - J752 * J753, 0)","v":0},{"$f":" IF( $F751 = \"Yes\", - K752 * K753, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$754","v":"Carbon Cost"},{"$f":" F$754","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,"Carbon Cost (€/m².year)",{"$f":" - K756 / F757","v":{"$error":"#DIV/0!"}},"€/m².year"]
[]
["Investment - Reinvestment - Residual Value"]
[]
[null,"Building"]
[]
[null,null,{"$f":"\"Investment \"&B762","v":"Investment Building"}]
[null,null,null,null,{"$f":" Input_FA!E$116","v":"Building"},{"$f":" Input_FA!F$116","v":0},{"$f":" Input_FA!G$116","v":"€/m³"}]
[null,null,null,null,{"$f":" Input_FA!E$73","v":"Volume Building"},{"$f":" Input_FA!F$73","v":0},{"$f":" Input_FA!G$73","v":"m³"}]
[null,null,null,null,{"$f":" E$74","v":"Building Investment Flag"},{"$f":" F$74","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B762","v":"Total Investment Cost Building"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J770:AN770)","v":0},null,{"$f":" - $F765 * $F766 * J767 * J768 * J769","v":0},{"$f":" - $F765 * $F766 * K767 * K768 * K769","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B762","v":"Residual Value Building"}]
[null,null,null,null,{"$f":" E$154","v":"Building Last Investment Flag"},{"$f":" F$154","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E770","v":"Total Investment Cost Building"},{"$f":" F770","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B762","v":"Last Investment Cost Building"},{"$f":" H775","v":0},"€",{"$f":" SUM(J775:AN775)","v":0},null,{"$f":" J773 * J774","v":0},{"$f":" K773 * K774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$159","v":"Lifetime Building"},{"$f":" Input_FA!F$159","v":90},{"$f":" Input_FA!G$159","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B762&\" Full Life Cycles \"","v":"Building Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F778 / F777, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B762","v":"Residual Value Building"},{"$f":" IF(INT($F778 / $F777) = ($F778 / $F777), 0, IF( $F777 < $F778, - $F775 / $F777 * ($F777 - ($F778 - $F779 * $F777)), - $F775 / $F777 * ($F777 - $F778)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B762","v":"Residual Value Building"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J783:AN783)","v":0},null,{"$f":" $F780 * J782","v":0},{"$f":" $F780 * K782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Floor Insulation"]
[]
[null,null,{"$f":"\"Investment \"&B785","v":"Investment Floor Insulation"}]
[null,null,null,null,{"$f":" Input_FA!E$117","v":"Floor Insulation"},{"$f":" Input_FA!F$117","v":{"$error":"#VALUE!"}},{"$f":" Input_FA!G$117","v":"€"}]
[null,null,null,null,{"$f":" E$75","v":"Floor Insulation Investment Flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B785","v":"Total Investment Cost Floor Insulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J792:AN792)","v":{"$error":"#VALUE!"}},null,{"$f":" - $F788 * J789 * J790 * J791","v":{"$error":"#VALUE!"}},{"$f":" - $F788 * K789 * K790 * K791","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"\"Residual Value \"&B785","v":"Residual Value Floor Insulation"}]
[null,null,null,null,{"$f":" E$155","v":"Floor Insulation Last Investment Flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E792","v":"Total Investment Cost Floor Insulation"},{"$f":" F792","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B785","v":"Last Investment Cost Floor Insulation"},{"$f":" H797","v":{"$error":"#VALUE!"}},"€",{"$f":" SUM(J797:AN797)","v":{"$error":"#VALUE!"}},null,{"$f":" J795 * J796","v":{"$error":"#VALUE!"}},{"$f":" K795 * K796","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$161","v":"Lifetime Floor Insulation"},{"$f":" Input_FA!F$161","v":90},{"$f":" Input_FA!G$161","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B785&\" Full Life Cycles \"","v":"Floor Insulation Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F800 / F799, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B785","v":"Residual Value Floor Insulation"},{"$f":" IF(INT($F800 / $F799) = ($F800 / $F799), 0, IF( $F799 < $F800, - $F797 / $F799 * ($F799 - ($F800 - $F801 * $F799)), - $F797 / $F799 * ($F799 - $F800)))","v":{"$error":"#VALUE!"}},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B785","v":"Residual Value Floor Insulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J805:AN805)","v":{"$error":"#VALUE!"}},null,{"$f":" $F802 * J804","v":{"$error":"#VALUE!"}},{"$f":" $F802 * K804","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Facade Insulation"]
[]
[null,null,{"$f":"\"Investment \"&B807","v":"Investment Facade Insulation"}]
[null,null,null,null,{"$f":"Input_FA!E$118","v":"Facade Insulation"},{"$f":"Input_FA!F$118","v":{"$error":"#VALUE!"}},{"$f":"Input_FA!G$118","v":"€"}]
[null,null,null,null,{"$f":" E$76","v":"Facade Insulation Investment Flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B807","v":"Total Investment Cost Facade Insulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J814:AN814)","v":{"$error":"#VALUE!"}},null,{"$f":" - $F810 * J811 * J812 * J813","v":{"$error":"#VALUE!"}},{"$f":" - $F810 * K811 * K812 * K813","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"\"Residual Value \"&B807","v":"Residual Value Facade Insulation"}]
[null,null,null,null,{"$f":" E$156","v":"Facade Insulation Last Investment Flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E814","v":"Total Investment Cost Facade Insulation"},{"$f":" F814","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B807","v":"Last Investment Cost Facade Insulation"},{"$f":" H819","v":{"$error":"#VALUE!"}},"€",{"$f":" SUM(J819:AN819)","v":{"$error":"#VALUE!"}},null,{"$f":" J817 * J818","v":{"$error":"#VALUE!"}},{"$f":" K817 * K818","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$162","v":"Lifetime Facade Insulation"},{"$f":" Input_FA!F$162","v":35},{"$f":" Input_FA!G$162","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B807&\" Full Life Cycles \"","v":"Facade Insulation Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F822 / F821, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B807","v":"Residual Value Facade Insulation"},{"$f":" IF(INT($F822 / $F821) = ($F822 / $F821), 0, IF( $F821 < $F822, - $F819 / $F821 * ($F821 - ($F822 - $F823 * $F821)), - $F819 / $F821 * ($F821 - $F822)))","v":{"$error":"#VALUE!"}},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B807","v":"Residual Value Facade Insulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J827:AN827)","v":{"$error":"#VALUE!"}},null,{"$f":" $F824 * J826","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Roof Insulation"]
[]
[null,null,{"$f":"\"Investment \"&B829","v":"Investment Roof Insulation"}]
[null,null,null,null,{"$f":" Input_FA!E$119","v":"Roof Insulation"},{"$f":" Input_FA!F$119","v":{"$error":"#VALUE!"}},{"$f":" Input_FA!G$119","v":"€"}]
[null,null,null,null,{"$f":" E$77","v":"Roof Insulation Investment Flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B829","v":"Total Investment Cost Roof Insulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I836:AN836)","v":{"$error":"#VALUE!"}},null,{"$f":" - $F832 * J833 * J834 * J835","v":{"$error":"#VALUE!"}},{"$f":" - $F832 * K833 * K834 * K835","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"\"Residual Value \"&B829","v":"Residual Value Roof Insulation"}]
[null,null,null,null,{"$f":" E$157","v":"Roof Insulation Last Investment Flag"},0,"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E836","v":"Total Investment Cost Roof Insulation"},{"$f":" F836","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B829","v":"Last Investment Cost Roof Insulation"},{"$f":" H841","v":{"$error":"#VALUE!"}},"€",{"$f":" SUM(J841:AN841)","v":{"$error":"#VALUE!"}},null,{"$f":" J839 * J840","v":{"$error":"#VALUE!"}},{"$f":" K839 * K840","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":" Input_FA!E$163","v":"Lifetime Roof Insulation"},{"$f":" Input_FA!F$163","v":35},{"$f":" Input_FA!G$163","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B829&\" Full Life Cycles \"","v":"Roof Insulation Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F844 / F843, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B829","v":"Residual Value Roof Insulation"},{"$f":" IF(INT($F844 / $F843) = ($F844 / $F843), 0, IF( $F843 < $F844, - $F841 / $F843 * ($F843 - ($F844 - $F845 * $F843)), - $F841 / $F843 * ($F843 - $F844)))","v":{"$error":"#VALUE!"}},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B829","v":"Residual Value Roof Insulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J849:AN849)","v":{"$error":"#VALUE!"}},null,{"$f":" $F846 * J848","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Windows"]
[]
[null,null,{"$f":"\"Investment \"&B851","v":"Investment Windows"}]
[null,null,null,null,{"$f":" Input_FA!E$120","v":"Windows"},{"$f":" Input_FA!F$120","v":0},{"$f":" Input_FA!G$120","v":"€"}]
[null,null,null,null,{"$f":" E$78","v":"Windows Investment Flag"},{"$f":" F$78","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B851","v":"Total Investment Cost Windows"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I858:AN858)","v":0},null,{"$f":" - $F854 * J855 * J856 * J857","v":0},{"$f":" - $F854 * K855 * K856 * K857","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B851","v":"Residual Value Windows"}]
[null,null,null,null,{"$f":" E$158","v":"Windows Last Investment Flag"},{"$f":" F$158","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E858","v":"Total Investment Cost Windows"},{"$f":" F858","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B851","v":"Last Investment Cost Windows"},{"$f":" H863","v":0},"€",{"$f":" SUM(J863:AN863)","v":0},null,{"$f":" J861 * J862","v":0},{"$f":" K861 * K862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$164","v":"Lifetime Windows"},{"$f":" Input_FA!F$164","v":35},{"$f":" Input_FA!G$164","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B851&\" Full Life Cycles \"","v":"Windows Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F866 / F865, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B851","v":"Residual Value Windows"},{"$f":" IF(INT($F866 / $F865) = ($F866 / $F865), 0, IF( $F865 < $F866, - $F863 / $F865 * ($F865 - ($F866 - $F867 * $F865)), - $F863 / $F865 * ($F865 - $F866)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B851","v":"Residual Value Windows"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J871:AN871)","v":0},null,{"$f":" $F868 * J870","v":0},{"$f":" $F868 * K870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Solar Protection"]
[]
[null,null,{"$f":"\"Investment \"&B873","v":"Investment Solar Protection"}]
[null,null,null,null,{"$f":" Input_FA!E$121","v":"Solar Protection"},{"$f":" Input_FA!F$121","v":0},{"$f":" Input_FA!G$121","v":"€"}]
[null,null,null,null,{"$f":" E$79","v":"Solar Protection Investment Flag"},{"$f":" F$79","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B873","v":"Total Investment Cost Solar Protection"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I880:AN880)","v":0},null,{"$f":" - $F876 * J877 * J878 * J879","v":0},{"$f":" - $F876 * K877 * K878 * K879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B873","v":"Residual Value Solar Protection"}]
[null,null,null,null,{"$f":" E$159","v":"Solar Protection Last Investment Flag"},{"$f":" F$159","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E880","v":"Total Investment Cost Solar Protection"},{"$f":" F880","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B873","v":"Last Investment Cost Solar Protection"},{"$f":" H885","v":0},"€",{"$f":" SUM(J885:AN885)","v":0},null,{"$f":" J883 * J884","v":0},{"$f":" K883 * K884","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$165","v":"Lifetime Solar Protection"},{"$f":" Input_FA!F$165","v":20},{"$f":" Input_FA!G$165","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B873&\" Full Life Cycles \"","v":"Solar Protection Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F888 / F887, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B873","v":"Residual Value Solar Protection"},{"$f":" IF(INT($F888 / $F887) = ($F888 / $F887), 0, IF( $F887 < $F888, - $F885 / $F887 * ($F887 - ($F888 - $F889 * $F887)), - $F885 / $F887 * ($F887 - $F888)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B873","v":"Residual Value Solar Protection"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J893:AN893)","v":0},null,{"$f":" $F890 * J892","v":0},{"$f":" $F890 * K892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building Knots"]
[]
[null,null,{"$f":"\"Investment \"&B895","v":"Investment Building Knots"}]
[null,null,null,null,{"$f":" Input_FA!E$122","v":"Building Knots"},{"$f":" Input_FA!F$122","v":0},{"$f":" Input_FA!G$122","v":"€"}]
[null,null,null,null,{"$f":" E$80","v":"Building Knots Investment Flag"},{"$f":" F$80","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B895","v":"Total Investment Cost Building Knots"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I902:AN902)","v":0},null,{"$f":" - $F898 * J899 * J900 * J901","v":0},{"$f":" - $F898 * K899 * K900 * K901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B895","v":"Residual Value Building Knots"}]
[null,null,null,null,{"$f":" E$160","v":"Building Knots Last Investment Flag"},{"$f":" F$160","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E902","v":"Total Investment Cost Building Knots"},{"$f":" F902","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B895","v":"Last Investment Cost Building Knots"},{"$f":" H907","v":0},"€",{"$f":" SUM(J907:AN907)","v":0},null,{"$f":" J905 * J906","v":0},{"$f":" K905 * K906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$166","v":"Lifetime Building Knots"},{"$f":" Input_FA!F$166","v":90},{"$f":" Input_FA!G$166","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B895&\" Full Life Cycles \"","v":"Building Knots Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F910 / F909, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B895","v":"Residual Value Building Knots"},{"$f":" IF(INT($F910 / $F909) = ($F910 / $F909), 0, IF( $F909 < $F910, - $F907 / $F909 * ($F909 - ($F910 - $F911 * $F909)), - $F907 / $F909 * ($F909 - $F910)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B895","v":"Residual Value Building Knots"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J915:AN915)","v":0},null,{"$f":" $F912 * J914","v":0},{"$f":" $F912 * K914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air Tightness"]
[]
[null,null,{"$f":"\"Investment \"&B917","v":"Investment Air Tightness"}]
[null,null,null,null,{"$f":" Input_FA!E$123","v":"Air Tightness"},{"$f":" Input_FA!F$123","v":0},{"$f":" Input_FA!G$123","v":"€"}]
[null,null,null,null,{"$f":" E$81","v":"Air Tightness Investment Flag"},{"$f":" F$81","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B917","v":"Total Investment Cost Air Tightness"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I924:AN924)","v":0},null,{"$f":" - $F920 * J921 * J922 * J923","v":0},{"$f":" - $F920 * K921 * K922 * K923","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B917","v":"Residual Value Air Tightness"}]
[null,null,null,null,{"$f":" E$161","v":"Air Tightness Last Investment Flag"},{"$f":" F$161","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E924","v":"Total Investment Cost Air Tightness"},{"$f":" F924","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B917","v":"Last Investment Cost Air Tightness"},{"$f":" H929","v":0},"€",{"$f":" SUM(J929:AN929)","v":0},null,{"$f":" J927 * J928","v":0},{"$f":" K927 * K928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$167","v":"Lifetime Air Tightness"},{"$f":" Input_FA!F$167","v":90},{"$f":" Input_FA!G$167","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B917&\" Full Life Cycles \"","v":"Air Tightness Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F932 / F931, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B917","v":"Residual Value Air Tightness"},{"$f":" IF(INT($F932 / $F931) = ($F932 / $F931), 0, IF( $F931 < $F932, - $F929 / $F931 * ($F931 - ($F932 - $F933 * $F931)), - $F929 / $F931 * ($F931 - $F932)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B917","v":"Residual Value Air Tightness"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J937:AN937)","v":0},null,{"$f":" $F934 * J936","v":0},{"$f":" $F934 * K936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gas Condensation Boiler"]
[]
[null,null,{"$f":"\"Investment \"&B939","v":"Investment Gas Condensation Boiler"}]
[null,null,null,null,{"$f":" Input_FA!E$126","v":"Gas Condensation Boiler"},{"$f":" Input_FA!F$126","v":15637.104752839336},{"$f":" Input_FA!G$126","v":"€"}]
[null,null,null,null,{"$f":" E$83","v":"Gas Condensation Boiler Investment Flag"},{"$f":" F$83","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B939","v":"Total Investment Cost Gas Condensation Boiler"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I946:AN946)","v":-17513.557323180059},null,{"$f":" - $F942 * J943 * J944 * J945","v":-17513.557323180059},{"$f":" - $F942 * K943 * K944 * K945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B939","v":"Residual Value Gas Condensation Boiler"}]
[null,null,null,null,{"$f":" E$163","v":"Gas Condensation Boiler Last Investment Flag"},{"$f":" F$163","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E946","v":"Total Investment Cost Gas Condensation Boiler"},{"$f":" F946","v":0},"€ VAT incl",-17513.557323180059,0,-17513.557323180059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B939","v":"Last Investment Cost Gas Condensation Boiler"},{"$f":" H951","v":-17513.557323180059},"€",{"$f":" SUM(J951:AN951)","v":-17513.557323180059},null,{"$f":" J949 * J950","v":-17513.557323180059},{"$f":" K949 * K950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$169","v":"Lifetime Gas Condensation Boiler"},{"$f":" Input_FA!F$169","v":20},{"$f":" Input_FA!G$169","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B939&\" Full Life Cycles \"","v":"Gas Condensation Boiler Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F954 / F953, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B939","v":"Residual Value Gas Condensation Boiler"},{"$f":" IF(INT($F954 / $F953) = ($F954 / $F953), 0, IF( $F953 < $F954, - $F951 / $F953 * ($F953 - ($F954 - $F955 * $F953)), - $F951 / $F953 * ($F953 - $F954)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B939","v":"Residual Value Gas Condensation Boiler"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J959:AN959)","v":0},null,{"$f":" $F956 * J958","v":0},{"$f":" $F956 * K958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Biomass Boiler"]
[]
[null,null,{"$f":"\"Investment \"&B961","v":"Investment Biomass Boiler"}]
[null,null,null,null,{"$f":" Input_FA!E$127","v":"Biomass Boiler"},{"$f":" Input_FA!F$127","v":0},{"$f":" Input_FA!G$127","v":"€"}]
[null,null,null,null,{"$f":" E$84","v":"Biomass Boiler Investment Flag"},{"$f":" F$84","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B961","v":"Total Investment Cost Biomass Boiler"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I968:AN968)","v":0},null,{"$f":" - $F964 * J965 * J966 * J967","v":0},{"$f":" - $F964 * K965 * K966 * K967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B961","v":"Residual Value Biomass Boiler"}]
[null,null,null,null,{"$f":" E$164","v":"Biomass Boiler Last Investment Flag"},{"$f":" F$164","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E968","v":"Total Investment Cost Biomass Boiler"},{"$f":" F968","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B961","v":"Last Investment Cost Biomass Boiler"},{"$f":" H973","v":0},"€",{"$f":" SUM(J973:AN973)","v":0},null,{"$f":" J971 * J972","v":0},{"$f":" K971 * K972","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$170","v":"Lifetime Biomass Boiler"},{"$f":" Input_FA!F$170","v":20},{"$f":" Input_FA!G$170","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B961&\" Full Life Cycles \"","v":"Biomass Boiler Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F976 / F975, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B961","v":"Residual Value Biomass Boiler"},{"$f":" IF(INT($F976 / $F975) = ($F976 / $F975), 0, IF( $F975 < $F976, - $F973 / $F975 * ($F975 - ($F976 - $F977 * $F975)), - $F973 / $F975 * ($F975 - $F976)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B961","v":"Residual Value Biomass Boiler"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J981:AN981)","v":0},null,{"$f":" $F978 * J980","v":0},{"$f":" $F978 * K980","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Ground-Water"]
[]
[null,null,{"$f":"\"Investment \"&B983","v":"Investment Heat Pump Ground-Water"}]
[null,null,null,null,{"$f":" Input_FA!E$128","v":"Heat Pump Ground-Water"},{"$f":" Input_FA!F$128","v":0},{"$f":" Input_FA!G$128","v":"€"}]
[null,null,null,null,{"$f":" E$85","v":"Heat Pump Ground-Water Investment Flag"},{"$f":" F$85","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B983","v":"Total Investment Cost Heat Pump Ground-Water"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I990:AN990)","v":0},null,{"$f":" - $F986 * J987 * J988 * J989","v":0},{"$f":" - $F986 * K987 * K988 * K989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B983","v":"Residual Value Heat Pump Ground-Water"}]
[null,null,null,null,{"$f":" E$165","v":"Heat Pump Ground-Water Last Investment Flag"},{"$f":" F$165","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E990","v":"Total Investment Cost Heat Pump Ground-Water"},{"$f":" F990","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B983","v":"Last Investment Cost Heat Pump Ground-Water"},{"$f":" H995","v":0},"€",{"$f":" SUM(J995:AN995)","v":0},null,{"$f":" J993 * J994","v":0},{"$f":" K993 * K994","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$171","v":"Lifetime Heat Pump Ground-Water"},{"$f":" Input_FA!F$171","v":25},{"$f":" Input_FA!G$171","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B983&\" Full Life Cycles \"","v":"Heat Pump Ground-Water Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F998 / F997, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B983","v":"Residual Value Heat Pump Ground-Water"},{"$f":" IF(INT($F998 / $F997) = ($F998 / $F997), 0, IF( $F997 < $F998, - $F995 / $F997 * ($F997 - ($F998 - $F999 * $F997)), - $F995 / $F997 * ($F997 - $F998)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B983","v":"Residual Value Heat Pump Ground-Water"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1003:AN1003)","v":0},null,{"$f":" $F1000 * J1002","v":0},{"$f":" $F1000 * K1002","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Borehole Thermal Energy Storage"]
[]
[null,null,{"$f":"\"Investment \"&B1005","v":"Investment Borehole Thermal Energy Storage"}]
[null,null,null,null,{"$f":" Input_FA!E$129","v":"Borehole Thermal Energy Storage"},{"$f":" Input_FA!F$129","v":108015.39292476153},{"$f":" Input_FA!G$129","v":"€"}]
[null,null,null,null,{"$f":" E$86","v":"Borehole Thermal Energy Storag Investment Flag"},{"$f":" F$86","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1005","v":"Total Investment Cost Borehole Thermal Energy Storage"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1012:AN1012)","v":-120977.24007573293},null,{"$f":" - $F1008 * J1009 * J1010 * J1011","v":-120977.24007573293},{"$f":" - $F1008 * K1009 * K1010 * K1011","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1005","v":"Residual Value Borehole Thermal Energy Storage"}]
[null,null,null,null,{"$f":" E$166","v":"Borehole Thermal Energy Storag Last Investment Flag"},{"$f":" F$166","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1012","v":"Total Investment Cost Borehole Thermal Energy Storage"},{"$f":" F1012","v":0},{"$f":" G1012","v":"€ VAT incl"},-120977.24007573293,0,-120977.24007573293,{"$f":" K1012","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1005","v":"Last Investment Cost Borehole Thermal Energy Storage"},{"$f":" H1017","v":0},"€",{"$f":" SUM(J1017:AN1017)","v":0},null,{"$f":" J1015 * J1016","v":0},{"$f":" K1015 * K1016","v":0},{"$f":" L1015 * L1016","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$172","v":"Lifetime Borehole Thermal Energy Storage"},{"$f":" Input_FA!F$172","v":90},{"$f":" Input_FA!G$172","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1005&\" Full Life Cycles \"","v":"Borehole Thermal Energy Storage Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1020 / F1019, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1005","v":"Residual Value Borehole Thermal Energy Storage"},{"$f":" IF(INT($F1020 / $F1019) = ($F1020 / $F1019), 0, IF( $F1019 < $F1020, - $F1017 / $F1019 * ($F1019 - ($F1020 - $F1021 * $F1019)), - $F1017 / $F1019 * ($F1019 - $F1020)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1005","v":"Residual Value Borehole Thermal Energy Storage"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1025:AN1025)","v":0},null,{"$f":" $F1022 * J1024","v":0},{"$f":" $F1022 * K1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Water-Water"]
[]
[null,null,{"$f":"\"Investment \"&B1027","v":"Investment Heat Pump Water-Water"}]
[null,null,null,null,{"$f":" Input_FA!E$130","v":"Heat Pump Water-Water"},{"$f":" Input_FA!F$130","v":0},{"$f":" Input_FA!G$130","v":"€"}]
[null,null,null,null,{"$f":" E$87","v":"Heat Pump Water-Water Investment Flag"},{"$f":" F$87","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1027","v":"Total Investment Cost Heat Pump Water-Water"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1034:AN1034)","v":0},null,{"$f":" - $F1030 * J1031 * J1032 * J1033","v":0},{"$f":" - $F1030 * K1031 * K1032 * K1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1027","v":"Residual Value Heat Pump Water-Water"}]
[null,null,null,null,{"$f":" E$167","v":"Heat Pump Water-Water Last Investment Flag"},{"$f":" F$167","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1034","v":"Total Investment Cost Heat Pump Water-Water"},{"$f":" F1034","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1027","v":"Last Investment Cost Heat Pump Water-Water"},{"$f":" H1039","v":0},"€",{"$f":" SUM(J1039:AN1039)","v":0},null,{"$f":" J1037 * J1038","v":0},{"$f":" K1037 * K1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$173","v":"Lifetime Heat Pump Water-Water"},{"$f":" Input_FA!F$173","v":25},{"$f":" Input_FA!G$173","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1027&\" Full Life Cycles \"","v":"Heat Pump Water-Water Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1042 / F1041, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1027","v":"Residual Value Heat Pump Water-Water"},{"$f":" IF(INT($F1042 / $F1041) = ($F1042 / $F1041), 0, IF( $F1041 < $F1042, - $F1039 / $F1041 * ($F1041 - ($F1042 - $F1043 * $F1041)), - $F1039 / $F1041 * ($F1041 - $F1042)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1027","v":"Residual Value Heat Pump Water-Water"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1047:AN1047)","v":0},null,{"$f":" $F1044 * J1046","v":0},{"$f":" $F1044 * K1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Groundwater Thermal Energy Storage"]
[]
[null,null,{"$f":"\"Investment \"&B1049","v":"Investment Groundwater Thermal Energy Storage"}]
[null,null,null,null,{"$f":" Input_FA!E$131","v":"Groundwater Thermal Energy Storage"},{"$f":" Input_FA!F$131","v":0},{"$f":" Input_FA!G$131","v":"€"}]
[null,null,null,null,{"$f":" E$88","v":"Groundwater Thermal Energy Sto Investment Flag"},{"$f":" F$88","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1049","v":"Total Investment Cost Groundwater Thermal Energy Storage"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1056:AN1056)","v":0},null,{"$f":" - $F1052 * J1053 * J1054 * J1055","v":0},{"$f":" - $F1052 * K1053 * K1054 * K1055","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1049","v":"Residual Value Groundwater Thermal Energy Storage"}]
[null,null,null,null,{"$f":" E$168","v":"Groundwater Thermal Energy Sto Last Investment Flag"},{"$f":" F$168","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1056","v":"Total Investment Cost Groundwater Thermal Energy Storage"},{"$f":" F1056","v":0},{"$f":" G1056","v":"€ VAT incl"},0,0,0,{"$f":" K1056","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1049","v":"Last Investment Cost Groundwater Thermal Energy Storage"},{"$f":" H1061","v":0},"€",{"$f":" SUM(J1061:AN1061)","v":0},null,{"$f":" J1059 * J1060","v":0},{"$f":" K1059 * K1060","v":0},{"$f":" L1059 * L1060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$174","v":"Lifetime Groundwater Thermal Energy Storage"},{"$f":" Input_FA!F$174","v":90},{"$f":" Input_FA!G$174","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1049&\" Full Life Cycles \"","v":"Groundwater Thermal Energy Storage Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1064 / F1063, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1049","v":"Residual Value Groundwater Thermal Energy Storage"},{"$f":" IF(INT($F1064 / $F1063) = ($F1064 / $F1063), 0, IF( $F1063 < $F1064, - $F1061 / $F1063 * ($F1063 - ($F1064 - $F1065 * $F1063)), - $F1061 / $F1063 * ($F1063 - $F1064)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1049","v":"Residual Value Groundwater Thermal Energy Storage"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1069:AN1069)","v":0},null,{"$f":" $F1066 * J1068","v":0},{"$f":" $F1066 * K1068","v":0},{"$f":" $F1066 * L1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Air-Water"]
[]
[null,null,{"$f":"\"Investment \"&B1071","v":"Investment Heat Pump Air-Water"}]
[null,null,null,null,{"$f":" Input_FA!E$132","v":"Heat Pump Air-Water"},{"$f":" Input_FA!F$132","v":0},{"$f":" Input_FA!G$132","v":"€"}]
[null,null,null,null,{"$f":" E$89","v":"Heat Pump Air-Water Investment Flag"},{"$f":" F$89","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1071","v":"Total Investment Cost Heat Pump Air-Water"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1078:AN1078)","v":0},null,{"$f":" - $F1074 * J1075 * J1076 * J1077","v":0},{"$f":" - $F1074 * K1075 * K1076 * K1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1071","v":"Residual Value Heat Pump Air-Water"}]
[null,null,null,null,{"$f":" E$169","v":"Heat Pump Air-Water Last Investment Flag"},{"$f":" F$169","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1078","v":"Total Investment Cost Heat Pump Air-Water"},{"$f":" F1078","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1071","v":"Last Investment Cost Heat Pump Air-Water"},{"$f":" H1083","v":0},"€",{"$f":" SUM(J1083:AN1083)","v":0},null,{"$f":" J1081 * J1082","v":0},{"$f":" K1081 * K1082","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$175","v":"Lifetime Heat Pump Air-Water"},{"$f":" Input_FA!F$175","v":15},{"$f":" Input_FA!G$175","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1071&\" Full Life Cycles \"","v":"Heat Pump Air-Water Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1086 / F1085, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1071","v":"Residual Value Heat Pump Air-Water"},{"$f":" IF(INT($F1086 / $F1085) = ($F1086 / $F1085), 0, IF( $F1085 < $F1086, - $F1083 / $F1085 * ($F1085 - ($F1086 - $F1087 * $F1085)), - $F1083 / $F1085 * ($F1085 - $F1086)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1071","v":"Residual Value Heat Pump Air-Water"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1091:AN1091)","v":0},null,{"$f":" $F1088 * J1090","v":0},{"$f":" $F1088 * K1090","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Air-Air"]
[]
[null,null,{"$f":"\"Investment \"&B1093","v":"Investment Heat Pump Air-Air"}]
[null,null,null,null,{"$f":" Input_FA!E$133","v":"Heat Pump Air-Air"},{"$f":" Input_FA!F$133","v":0},{"$f":" Input_FA!G$133","v":"€"}]
[null,null,null,null,{"$f":" E$90","v":"Heat Pump Air-Air Investment Flag"},{"$f":" F$90","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1093","v":"Total Investment Cost Heat Pump Air-Air"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1100:AN1100)","v":0},null,{"$f":" - $F1096 * J1097 * J1098 * J1099","v":0},{"$f":" - $F1096 * K1097 * K1098 * K1099","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1093","v":"Residual Value Heat Pump Air-Air"}]
[null,null,null,null,{"$f":" E$170","v":"Heat Pump Air-Air Last Investment Flag"},{"$f":" F$170","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1100","v":"Total Investment Cost Heat Pump Air-Air"},{"$f":" F1100","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1093","v":"Last Investment Cost Heat Pump Air-Air"},{"$f":" H1105","v":0},"€",{"$f":" SUM(J1105:AN1105)","v":0},null,{"$f":" J1103 * J1104","v":0},{"$f":" K1103 * K1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$176","v":"Lifetime Heat Pump Air-Air"},{"$f":" Input_FA!F$176","v":10},{"$f":" Input_FA!G$176","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1093&\" Full Life Cycles \"","v":"Heat Pump Air-Air Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1108 / F1107, 0), 1)","v":2},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1093","v":"Residual Value Heat Pump Air-Air"},{"$f":" IF(INT($F1108 / $F1107) = ($F1108 / $F1107), 0, IF( $F1107 < $F1108, - $F1105 / $F1107 * ($F1107 - ($F1108 - $F1109 * $F1107)), - $F1105 / $F1107 * ($F1107 - $F1108)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1093","v":"Residual Value Heat Pump Air-Air"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1113:AN1113)","v":0},null,{"$f":" $F1110 * J1112","v":0},{"$f":" $F1110 * K1112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cogen"]
[]
[null,null,{"$f":"\"Investment \"&B1115","v":"Investment Cogen"}]
[null,null,null,null,{"$f":" Input_FA!E$134","v":"Cogen"},{"$f":" Input_FA!F$134","v":0},{"$f":" Input_FA!G$134","v":"€"}]
[null,null,null,null,{"$f":" E$91","v":"Cogen Investment Flag"},{"$f":" F$91","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1115","v":"Total Investment Cost Cogen"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1122:AN1122)","v":0},null,{"$f":" - $F1118 * J1119 * J1120 * J1121","v":0},{"$f":" - $F1118 * K1119 * K1120 * K1121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1115","v":"Residual Value Cogen"}]
[null,null,null,null,{"$f":" E$171","v":"Cogen Last Investment Flag"},{"$f":" F$171","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1122","v":"Total Investment Cost Cogen"},{"$f":" F1122","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1115","v":"Last Investment Cost Cogen"},{"$f":" H1127","v":0},"€",{"$f":" SUM(J1127:AN1127)","v":0},null,{"$f":" J1125 * J1126","v":0},{"$f":" K1125 * K1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$177","v":"Lifetime Cogen"},{"$f":" Input_FA!F$177","v":15},{"$f":" Input_FA!G$177","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1115&\" Full Life Cycles \"","v":"Cogen Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1130 / F1129, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1115","v":"Residual Value Cogen"},{"$f":" IF(INT($F1130 / $F1129) = ($F1130 / $F1129), 0, IF( $F1129 < $F1130, - $F1127 / $F1129 * ($F1129 - ($F1130 - $F1131 * $F1129)), - $F1127 / $F1129 * ($F1129 - $F1130)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1115","v":"Residual Value Cogen"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1135:AN1135)","v":0},null,{"$f":" $F1132 * J1134","v":0},{"$f":" $F1132 * K1134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Compression Cooling Machine"]
[]
[null,null,{"$f":"\"Investment \"&B1137","v":"Investment Compression Cooling Machine"}]
[null,null,null,null,{"$f":" Input_FA!E$135","v":"Compression Cooling Machine"},{"$f":" Input_FA!F$135","v":22066.467813563086},{"$f":" Input_FA!G$135","v":"€"}]
[null,null,null,null,{"$f":" E$92","v":"Compression Cooling Machine Investment Flag"},{"$f":" F$92","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1137","v":"Total Investment Cost Compression Cooling Machine"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1144:AN1144)","v":-49428.887902381313},null,{"$f":" - $F1140 * J1141 * J1142 * J1143","v":-24714.443951190657},{"$f":" - $F1140 * K1141 * K1142 * K1143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24714.443951190657,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1137","v":"Residual Value Compression Cooling Machine"}]
[null,null,null,null,{"$f":" E$172","v":"Compression Cooling Machine Last Investment Flag"},{"$f":" F$172","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1144","v":"Total Investment Cost Compression Cooling Machine"},{"$f":" F1144","v":0},"€ VAT incl",-49428.887902381313,0,-24714.443951190657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24714.443951190657,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1137","v":"Last Investment Cost Compression Cooling Machine"},{"$f":" H1149","v":-24714.443951190657},"€",{"$f":" SUM(J1149:AN1149)","v":-24714.443951190657},null,{"$f":" J1147 * J1148","v":0},{"$f":" K1147 * K1148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24714.443951190657,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$178","v":"Lifetime Compression Cooling Machine"},{"$f":" Input_FA!F$178","v":15},{"$f":" Input_FA!G$178","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1137&\" Full Life Cycles \"","v":"Compression Cooling Machine Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1152 / F1151, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1137","v":"Residual Value Compression Cooling Machine"},{"$f":" IF(INT($F1152 / $F1151) = ($F1152 / $F1151), 0, IF( $F1151 < $F1152, - $F1149 / $F1151 * ($F1151 - ($F1152 - $F1153 * $F1151)), - $F1149 / $F1151 * ($F1151 - $F1152)))","v":16476.295967460435},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1137","v":"Residual Value Compression Cooling Machine"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1157:AN1157)","v":16476.295967460435},null,{"$f":" $F1154 * J1156","v":0},{"$f":" $F1154 * K1156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16476.295967460435,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Summer Mode"]
[]
[null,null,{"$f":"\"Investment \"&B1159","v":"Investment Heat Pump Summer Mode"}]
[null,null,null,null,{"$f":" Input_FA!E$136","v":"Heat Pump Summer Mode"},{"$f":" Input_FA!F$136","v":0},{"$f":" Input_FA!G$136","v":"€"}]
[null,null,null,null,{"$f":" E$93","v":"Heat Pump Summer Mode Investment Flag"},{"$f":" F$93","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1159","v":"Total Investment Cost Heat Pump Summer Mode"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1166:AN1166)","v":0},null,{"$f":" - $F1162 * J1163 * J1164 * J1165","v":0},{"$f":" - $F1162 * K1163 * K1164 * K1165","v":0},{"$f":" - $F1162 * L1163 * L1164 * L1165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1159","v":"Residual Value Heat Pump Summer Mode"}]
[null,null,null,null,{"$f":" E$173","v":"Heat Pump Summer Mode Last Investment Flag"},{"$f":" F$173","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1166","v":"Total Investment Cost Heat Pump Summer Mode"},{"$f":" F1166","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1159","v":"Last Investment Cost Heat Pump Summer Mode"},{"$f":" H1171","v":0},"€",{"$f":" SUM(J1171:AN1171)","v":0},null,{"$f":" J1169 * J1170","v":0},{"$f":" K1169 * K1170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$179","v":"Lifetime Heat Pump Summer Mode"},{"$f":" Input_FA!F$179","v":25},{"$f":" Input_FA!G$179","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1159&\" Full Life Cycles \"","v":"Heat Pump Summer Mode Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1174 / F1173, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1159","v":"Residual Value Heat Pump Summer Mode"},{"$f":" IF(INT($F1174 / $F1173) = ($F1174 / $F1173), 0, IF( $F1173 < $F1174, - $F1171 / $F1173 * ($F1173 - ($F1174 - $F1175 * $F1173)), - $F1171 / $F1173 * ($F1173 - $F1174)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1159","v":"Residual Value Heat Pump Summer Mode"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1179:AN1179)","v":0},null,{"$f":" $F1176 * J1178","v":0},{"$f":" $F1176 * K1178","v":0},{"$f":" $F1176 * L1178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Exchanger"]
[]
[null,null,{"$f":"\"Investment \"&B1181","v":"Investment Heat Exchanger"}]
[null,null,null,null,{"$f":" Input_FA!E$137","v":"Heat Exchanger"},{"$f":" Input_FA!F$137","v":0},{"$f":" Input_FA!G$137","v":"€"}]
[null,null,null,null,{"$f":" E$94","v":"Heat Exchanger Investment Flag"},{"$f":" F$94","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1181","v":"Total Investment Cost Heat Exchanger"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1188:AN1188)","v":0},null,{"$f":" - $F1184 * J1185 * J1186 * J1187","v":0},{"$f":" - $F1184 * K1185 * K1186 * K1187","v":0},{"$f":" - $F1184 * L1185 * L1186 * L1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1181","v":"Residual Value Heat Exchanger"}]
[null,null,null,null,{"$f":" E$174","v":"Heat Exchanger Last Investment Flag"},{"$f":" F$174","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1188","v":"Total Investment Cost Heat Exchanger"},{"$f":" F1188","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1181","v":"Last Investment Cost Heat Exchanger"},{"$f":" H1193","v":0},"€",{"$f":" SUM(J1193:AN1193)","v":0},null,{"$f":" J1191 * J1192","v":0},{"$f":" K1191 * K1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$180","v":"Lifetime Heat Exchanger"},{"$f":" Input_FA!F$180","v":25},{"$f":" Input_FA!G$180","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1181&\" Full Life Cycles \"","v":"Heat Exchanger Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1196 / F1195, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1181","v":"Residual Value Heat Exchanger"},{"$f":" IF(INT($F1196 / $F1195) = ($F1196 / $F1195), 0, IF( $F1195 < $F1196, - $F1193 / $F1195 * ($F1195 - ($F1196 - $F1197 * $F1195)), - $F1193 / $F1195 * ($F1195 - $F1196)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1181","v":"Residual Value Heat Exchanger"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1201:AN1201)","v":0},null,{"$f":" $F1198 * J1200","v":0},{"$f":" $F1198 * K1200","v":0},{"$f":" $F1198 * L1200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heating / Cooling Regulation"]
[]
[null,null,{"$f":"\"Investment \"&B1203","v":"Investment Heating / Cooling Regulation"}]
[null,null,null,null,{"$f":" Input_FA!E$138","v":"Heating / Cooling Regulation"},{"$f":" Input_FA!F$138","v":0},{"$f":" Input_FA!G$138","v":"€"}]
[null,null,null,null,{"$f":" E$95","v":"Heating / Cooling Regulation Investment Flag"},{"$f":" F$95","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1203","v":"Total Investment Cost Heating / Cooling Regulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1210:AN1210)","v":0},null,{"$f":" - $F1206 * J1207 * J1208 * J1209","v":0},{"$f":" - $F1206 * K1207 * K1208 * K1209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1203","v":"Residual Value Heating / Cooling Regulation"}]
[null,null,null,null,{"$f":" E$175","v":"Heating / Cooling Regulation Last Investment Flag"},{"$f":" F$175","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1210","v":"Total Investment Cost Heating / Cooling Regulation"},{"$f":" F1210","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1203","v":"Last Investment Cost Heating / Cooling Regulation"},{"$f":" H1215","v":0},"€",{"$f":" SUM(J1215:AN1215)","v":0},null,{"$f":" J1213 * J1214","v":0},{"$f":" K1213 * K1214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$181","v":"Lifetime Heating / Cooling Regulation"},{"$f":" Input_FA!F$181","v":17},{"$f":" Input_FA!G$181","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1203&\" Full Life Cycles \"","v":"Heating / Cooling Regulation Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1218 / F1217, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1203","v":"Residual Value Heating / Cooling Regulation"},{"$f":" IF(INT($F1218 / $F1217) = ($F1218 / $F1217), 0, IF( $F1217 < $F1218, - $F1215 / $F1217 * ($F1217 - ($F1218 - $F1219 * $F1217)), - $F1215 / $F1217 * ($F1217 - $F1218)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1203","v":"Residual Value Heating / Cooling Regulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1223:AN1223)","v":0},null,{"$f":" $F1220 * J1222","v":0},{"$f":" $F1220 * K1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Radiators"]
[]
[null,null,{"$f":"\"Investment \"&B1225","v":"Investment Radiators"}]
[null,null,null,null,{"$f":" Input_FA!E$139","v":"Radiators"},{"$f":" Input_FA!F$139","v":28778.355654792071},{"$f":" Input_FA!G$139","v":"€"}]
[null,null,null,null,{"$f":" E$96","v":"Radiators Investment Flag"},{"$f":" F$96","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1225","v":"Total Investment Cost Radiators"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1232:AN1232)","v":-32231.758333367121},null,{"$f":" - $F1228 * J1229 * J1230 * J1231","v":-32231.758333367121},{"$f":" - $F1228 * K1229 * K1230 * K1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1225","v":"Residual Value Radiators"}]
[null,null,null,null,{"$f":" E$176","v":"Radiators Last Investment Flag"},{"$f":" F$176","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1232","v":"Total Investment Cost Radiators"},{"$f":" F1232","v":0},"€ VAT incl",-32231.758333367121,0,-32231.758333367121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1225","v":"Last Investment Cost Radiators"},{"$f":" H1237","v":-32231.758333367121},"€",{"$f":" SUM(J1237:AN1237)","v":-32231.758333367121},null,{"$f":" J1235 * J1236","v":-32231.758333367121},{"$f":" K1235 * K1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$182","v":"Lifetime Radiators"},{"$f":" Input_FA!F$182","v":35},{"$f":" Input_FA!G$182","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1225&\" Full Life Cycles \"","v":"Radiators Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1240 / F1239, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1225","v":"Residual Value Radiators"},{"$f":" IF(INT($F1240 / $F1239) = ($F1240 / $F1239), 0, IF( $F1239 < $F1240, - $F1237 / $F1239 * ($F1239 - ($F1240 - $F1241 * $F1239)), - $F1237 / $F1239 * ($F1239 - $F1240)))","v":13813.610714300195},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1225","v":"Residual Value Radiators"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1245:AN1245)","v":13813.610714300195},null,{"$f":" $F1242 * J1244","v":0},{"$f":" $F1242 * K1244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13813.610714300195,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Floor Heating"]
[]
[null,null,{"$f":"\"Investment \"&B1247","v":"Investment Floor Heating"}]
[null,null,null,null,{"$f":" Input_FA!E$140","v":"Floor Heating"},{"$f":" Input_FA!F$140","v":0},{"$f":" Input_FA!G$140","v":"€"}]
[null,null,null,null,{"$f":" E$97","v":"Floor Heating Investment Flag"},{"$f":" F$97","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1247","v":"Total Investment Cost Floor Heating"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1254:AN1254)","v":0},null,{"$f":" - $F1250 * J1251 * J1252 * J1253","v":0},{"$f":" - $F1250 * K1251 * K1252 * K1253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1247","v":"Residual Value Floor Heating"}]
[null,null,null,null,{"$f":" E$177","v":"Floor Heating Last Investment Flag"},{"$f":" F$177","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1254","v":"Total Investment Cost Floor Heating"},{"$f":" F1254","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1247","v":"Last Investment Cost Floor Heating"},{"$f":" H1259","v":0},"€",{"$f":" SUM(J1259:AN1259)","v":0},null,{"$f":" J1257 * J1258","v":0},{"$f":" K1257 * K1258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$183","v":"Lifetime Floor Heating"},{"$f":" Input_FA!F$183","v":50},{"$f":" Input_FA!G$183","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1247&\" Full Life Cycles \"","v":"Floor Heating Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1262 / F1261, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1247","v":"Residual Value Floor Heating"},{"$f":" IF(INT($F1262 / $F1261) = ($F1262 / $F1261), 0, IF( $F1261 < $F1262, - $F1259 / $F1261 * ($F1261 - ($F1262 - $F1263 * $F1261)), - $F1259 / $F1261 * ($F1261 - $F1262)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1247","v":"Residual Value Floor Heating"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1267:AN1267)","v":0},null,{"$f":" $F1264 * J1266","v":0},{"$f":" $F1264 * K1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fan Coils"]
[]
[null,null,{"$f":"\"Investment \"&B1269","v":"Investment Fan Coils"}]
[null,null,null,null,{"$f":" Input_FA!E$141","v":"Fan Coils"},{"$f":" Input_FA!F$141","v":0},{"$f":" Input_FA!G$141","v":"€"}]
[null,null,null,null,{"$f":" E$98","v":"Fan Coils Investment Flag"},{"$f":" F$98","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1269","v":"Total Investment Cost Fan Coils"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1276:AN1276)","v":0},null,{"$f":" - $F1272 * J1273 * J1274 * J1275","v":0},{"$f":" - $F1272 * K1273 * K1274 * K1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1269","v":"Residual Value Fan Coils"}]
[null,null,null,null,{"$f":" E$178","v":"Fan Coils Last Investment Flag"},{"$f":" F$178","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1276","v":"Total Investment Cost Fan Coils"},{"$f":" F1276","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1269","v":"Last Investment Cost Fan Coils"},{"$f":" H1281","v":0},"€",{"$f":" SUM(J1281:AN1281)","v":0},null,{"$f":" J1279 * J1280","v":0},{"$f":" K1279 * K1280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$184","v":"Lifetime Fan Coils"},{"$f":" Input_FA!F$184","v":15},{"$f":" Input_FA!G$184","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1269&\" Full Life Cycles \"","v":"Fan Coils Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1284 / F1283, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1269","v":"Residual Value Fan Coils"},{"$f":" IF(INT($F1284 / $F1283) = ($F1284 / $F1283), 0, IF( $F1283 < $F1284, - $F1281 / $F1283 * ($F1283 - ($F1284 - $F1285 * $F1283)), - $F1281 / $F1283 * ($F1283 - $F1284)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1269","v":"Residual Value Fan Coils"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1289:AN1289)","v":0},null,{"$f":" $F1286 * J1288","v":0},{"$f":" $F1286 * K1288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ceiling Unit"]
[]
[null,null,{"$f":"\"Investment \"&B1291","v":"Investment Ceiling Unit"}]
[null,null,null,null,{"$f":" Input_FA!E$142","v":"Ceiling Unit"},{"$f":" Input_FA!F$142","v":0},{"$f":" Input_FA!G$142","v":"€"}]
[null,null,null,null,{"$f":" E$99","v":"Ceiling Unit Investment Flag"},{"$f":" F$99","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1291","v":"Total Investment Cost Ceiling Unit"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1298:AN1298)","v":0},null,{"$f":" - $F1294 * J1295 * J1296 * J1297","v":0},{"$f":" - $F1294 * K1295 * K1296 * K1297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1291","v":"Residual Value Ceiling Unit"}]
[null,null,null,null,{"$f":" E$179","v":"Ceiling Unit Last Investment Flag"},{"$f":" F$179","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1298","v":"Total Investment Cost Ceiling Unit"},{"$f":" F1298","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1291","v":"Last Investment Cost Ceiling Unit"},{"$f":" H1303","v":0},"€",{"$f":" SUM(J1303:AN1303)","v":0},null,{"$f":" J1301 * J1302","v":0},{"$f":" K1301 * K1302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$185","v":"Lifetime Ceiling Unit"},{"$f":" Input_FA!F$185","v":15},{"$f":" Input_FA!G$185","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1291&\" Full Life Cycles \"","v":"Ceiling Unit Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1306 / F1305, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1291","v":"Residual Value Ceiling Unit"},{"$f":" IF(INT($F1306 / $F1305) = ($F1306 / $F1305), 0, IF( $F1305 < $F1306, - $F1303 / $F1305 * ($F1305 - ($F1306 - $F1307 * $F1305)), - $F1303 / $F1305 * ($F1305 - $F1306)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1291","v":"Residual Value Ceiling Unit"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1311:AN1311)","v":0},null,{"$f":" $F1308 * J1310","v":0},{"$f":" $F1308 * K1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Panel Cooling"]
[]
[null,null,{"$f":"\"Investment \"&B1313","v":"Investment Panel Cooling"}]
[null,null,null,null,{"$f":" Input_FA!E$143","v":"Panel Cooling"},{"$f":" Input_FA!F$143","v":0},{"$f":" Input_FA!G$143","v":"€"}]
[null,null,null,null,{"$f":" E$100","v":"Panel Cooling Investment Flag"},{"$f":" F$100","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1313","v":"Total Investment Cost Panel Cooling"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1320:AN1320)","v":0},null,{"$f":" - $F1316 * J1317 * J1318 * J1319","v":0},{"$f":" - $F1316 * K1317 * K1318 * K1319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1313","v":"Residual Value Panel Cooling"}]
[null,null,null,null,{"$f":" E$180","v":"Panel Cooling Last Investment Flag"},{"$f":" F$180","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1320","v":"Total Investment Cost Panel Cooling"},{"$f":" F1320","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1313","v":"Last Investment Cost Panel Cooling"},{"$f":" H1325","v":0},"€",{"$f":" SUM(J1325:AN1325)","v":0},null,{"$f":" J1323 * J1324","v":0},{"$f":" K1323 * K1324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$186","v":"Lifetime Panel Cooling"},{"$f":" Input_FA!F$186","v":30},{"$f":" Input_FA!G$186","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1313&\" Full Life Cycles \"","v":"Panel Cooling Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1328 / F1327, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1313","v":"Residual Value Panel Cooling"},{"$f":" IF(INT($F1328 / $F1327) = ($F1328 / $F1327), 0, IF( $F1327 < $F1328, - $F1325 / $F1327 * ($F1327 - ($F1328 - $F1329 * $F1327)), - $F1325 / $F1327 * ($F1327 - $F1328)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1313","v":"Residual Value Panel Cooling"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1333:AN1333)","v":0},null,{"$f":" $F1330 * J1332","v":0},{"$f":" $F1330 * K1332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ventilation Air Heater"]
[]
[null,null,{"$f":"\"Investment \"&B1335","v":"Investment Ventilation Air Heater"}]
[null,null,null,null,{"$f":" Input_FA!E$144","v":"Ventilation Air Heater"},{"$f":" Input_FA!F$144","v":0},{"$f":" Input_FA!G$144","v":"€"}]
[null,null,null,null,{"$f":" E$101","v":"Ventilation Air Heater Investment Flag"},{"$f":" F$101","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1335","v":"Total Investment Cost Ventilation Air Heater"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1342:AN1342)","v":0},null,{"$f":" - $F1338 * J1339 * J1340 * J1341","v":0},{"$f":" - $F1338 * K1339 * K1340 * K1341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1335","v":"Residual Value Ventilation Air Heater"}]
[null,null,null,null,{"$f":" E$181","v":"Ventilation Air Heater Last Investment Flag"},{"$f":" F$181","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1342","v":"Total Investment Cost Ventilation Air Heater"},{"$f":" F1342","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1335","v":"Last Investment Cost Ventilation Air Heater"},{"$f":" H1347","v":0},"€",{"$f":" SUM(J1347:AN1347)","v":0},null,{"$f":" J1345 * J1346","v":0},{"$f":" K1345 * K1346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$187","v":"Lifetime Ventilation Air Heater"},{"$f":" Input_FA!F$187","v":17},{"$f":" Input_FA!G$187","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1335&\" Full Life Cycles \"","v":"Ventilation Air Heater Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1350 / F1349, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1335","v":"Residual Value Ventilation Air Heater"},{"$f":" IF(INT($F1350 / $F1349) = ($F1350 / $F1349), 0, IF( $F1349 < $F1350, - $F1347 / $F1349 * ($F1349 - ($F1350 - $F1351 * $F1349)), - $F1347 / $F1349 * ($F1349 - $F1350)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1335","v":"Residual Value Ventilation Air Heater"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1355:AN1355)","v":0},null,{"$f":" $F1352 * J1354","v":0},{"$f":" $F1352 * K1354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Distribution Heating and Cooling"]
[]
[null,null,{"$f":"\"Investment \"&B1357","v":"Investment Distribution Heating and Cooling"}]
[null,null,null,null,{"$f":" Input_FA!E$145","v":"Distribution Heating and Cooling"},{"$f":" Input_FA!F$145","v":0},{"$f":" Input_FA!G$145","v":"€"}]
[null,null,null,null,{"$f":" E$102","v":"Distribution Heating and Cooli Investment Flag"},{"$f":" F$102","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1357","v":"Total Investment Cost Distribution Heating and Cooling"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1364:AN1364)","v":0},null,{"$f":" - $F1360 * J1361 * J1362 * J1363","v":0},{"$f":" - $F1360 * K1361 * K1362 * K1363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1357","v":"Residual Value Distribution Heating and Cooling"}]
[null,null,null,null,{"$f":" E$182","v":"Distribution Heating and Cooli Last Investment Flag"},{"$f":" F$182","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1364","v":"Total Investment Cost Distribution Heating and Cooling"},{"$f":" F1364","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1357","v":"Last Investment Cost Distribution Heating and Cooling"},{"$f":" H1369","v":0},"€",{"$f":" SUM(J1369:AN1369)","v":0},null,{"$f":" J1367 * J1368","v":0},{"$f":" K1367 * K1368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$188","v":"Lifetime Distribution Heating and Cooling"},{"$f":" Input_FA!F$188","v":35},{"$f":" Input_FA!G$188","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1357&\" Full Life Cycles \"","v":"Distribution Heating and Cooling Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1372 / F1371, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1357","v":"Residual Value Distribution Heating and Cooling"},{"$f":" IF(INT($F1372 / $F1371) = ($F1372 / $F1371), 0, IF( $F1371 < $F1372, - $F1369 / $F1371 * ($F1371 - ($F1372 - $F1373 * $F1371)), - $F1369 / $F1371 * ($F1371 - $F1372)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1357","v":"Residual Value Distribution Heating and Cooling"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1377:AN1377)","v":0},null,{"$f":" $F1374 * J1376","v":0},{"$f":" $F1374 * K1376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Circulation Piping"]
[]
[null,null,{"$f":"\"Investment \"&B1379","v":"Investment Circulation Piping"}]
[null,null,null,null,{"$f":" Input_FA!E$146","v":"Morecost Improved Insulation Circulation Piping"},{"$f":" Input_FA!F$146","v":0},{"$f":" Input_FA!G$146","v":"€"}]
[null,null,null,null,{"$f":" E$103","v":"Morecost Improved Insulation C Investment Flag"},{"$f":" F$103","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1379","v":"Total Investment Cost Circulation Piping"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1386:AN1386)","v":0},null,{"$f":" - $F1382 * J1383 * J1384 * J1385","v":0},{"$f":" - $F1382 * K1383 * K1384 * K1385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1379","v":"Residual Value Circulation Piping"}]
[null,null,null,null,{"$f":" E$183","v":"Morecost Improved Insulation C Last Investment Flag"},{"$f":" F$183","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1386","v":"Total Investment Cost Circulation Piping"},{"$f":" F1386","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1379","v":"Last Investment Cost Circulation Piping"},{"$f":" H1391","v":0},"€",{"$f":" SUM(J1391:AN1391)","v":0},null,{"$f":" J1389 * J1390","v":0},{"$f":" K1389 * K1390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$189","v":"Lifetime Morecost Improved Insulation Circulation Piping"},{"$f":" Input_FA!F$189","v":35},{"$f":" Input_FA!G$189","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1379&\" Full Life Cycles \"","v":"Circulation Piping Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1394 / F1393, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1379","v":"Residual Value Circulation Piping"},{"$f":" IF(INT($F1394 / $F1393) = ($F1394 / $F1393), 0, IF( $F1393 < $F1394, - $F1391 / $F1393 * ($F1393 - ($F1394 - $F1395 * $F1393)), - $F1391 / $F1393 * ($F1393 - $F1394)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1379","v":"Residual Value Circulation Piping"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1399:AN1399)","v":0},null,{"$f":" $F1396 * J1398","v":0},{"$f":" $F1396 * K1398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LED Lighting"]
[]
[null,null,{"$f":"\"Investment \"&B1401","v":"Investment LED Lighting"}]
[null,null,null,null,{"$f":" Input_FA!E$148","v":"LED Lighting"},{"$f":" Input_FA!F$148","v":0},{"$f":" Input_FA!G$148","v":"€"}]
[null,null,null,null,{"$f":" Input_FA!E$149","v":"LED learning curve"},{"$f":" Input_FA!F$149","v":0.02},{"$f":" Input_FA!J$148","v":0}]
[null,null,null,null,{"$f":" E$104","v":"LED Lighting Investment Flag"},{"$f":" F$104","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":" E$29","v":"Evaluation Period Counter"},{"$f":" F$29","v":0},"counter",20,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1401","v":"Total Investment Cost LED Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1410:AN1410)","v":0},null,{"$f":" - $F1404 * J1406 * J1407 * J1408 * (1 - $F$1405) ^ J1409","v":0},{"$f":" - $F1404 * K1406 * K1407 * K1408 * (1 - $F$1405) ^ K1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1401","v":"Residual Value LED Lighting"}]
[null,null,null,null,{"$f":" E$184","v":"LED Lighting Last Investment Flag"},{"$f":" F$184","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1410","v":"Total Investment Cost LED Lighting"},{"$f":" F1410","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1401","v":"Last Investment Cost LED Lighting"},{"$f":" H1415","v":0},"€",{"$f":" SUM(J1415:AN1415)","v":0},null,{"$f":" J1413 * J1414","v":0},{"$f":" K1413 * K1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$191","v":"Lifetime LED Lighting"},{"$f":" Input_FA!F$191","v":12},{"$f":" Input_FA!G$191","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1401&\" Full Life Cycles \"","v":"LED Lighting Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1418 / F1417, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1401","v":"Residual Value LED Lighting"},{"$f":" IF(INT($F1418 / $F1417) = ($F1418 / $F1417), 0, IF( $F1417 < $F1418, - $F1415 / $F1417 * ($F1417 - ($F1418 - $F1419 * $F1417)), - $F1415 / $F1417 * ($F1417 - $F1418)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1401","v":"Residual Value LED Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1423:AN1423)","v":0},null,{"$f":" $F1420 * J1422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Compact Fluo Lighting"]
[]
[null,null,{"$f":"\"Investment \"&B1425","v":"Investment Compact Fluo Lighting"}]
[null,null,null,null,{"$f":" Input_FA!E$150","v":"Compact Fluo Lighting"},{"$f":" Input_FA!F$150","v":0},{"$f":" Input_FA!G$150","v":"€"}]
[null,null,null,null,{"$f":" E$105","v":"Compact Fluo Lighting Investment Flag"},{"$f":" F$105","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1425","v":"Total Investment Cost Compact Fluo Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1432:AN1432)","v":0},null,{"$f":" - $F1428 * J1429 * J1430 * J1431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1425","v":"Residual Value Compact Fluo Lighting"}]
[null,null,null,null,{"$f":" E$185","v":"Compact Fluo Lighting Last Investment Flag"},{"$f":" F$185","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1432","v":"Total Investment Cost Compact Fluo Lighting"},{"$f":" F1432","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1425","v":"Last Investment Cost Compact Fluo Lighting"},{"$f":" H1437","v":0},"€",{"$f":" SUM(J1437:AN1437)","v":0},null,{"$f":" J1435 * J1436","v":0},{"$f":" K1435 * K1436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$192","v":"Lifetime Compact Fluo Lighting"},{"$f":" Input_FA!F$192","v":12},{"$f":" Input_FA!G$192","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1425&\" Full Life Cycles \"","v":"Compact Fluo Lighting Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1440 / F1439, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1425","v":"Residual Value Compact Fluo Lighting"},{"$f":" IF(INT($F1440 / $F1439) = ($F1440 / $F1439), 0, IF( $F1439 < $F1440, - $F1437 / $F1439 * ($F1439 - ($F1440 - $F1441 * $F1439)), - $F1437 / $F1439 * ($F1439 - $F1440)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1425","v":"Residual Value Compact Fluo Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1445:AN1445)","v":0},null,{"$f":" $F1442 * J1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TL Lighting"]
[]
[null,null,{"$f":"\"Investment \"&B1447","v":"Investment TL Lighting"}]
[null,null,null,null,{"$f":" Input_FA!E$151","v":"TL Lighting"},{"$f":" Input_FA!F$151","v":0},{"$f":" Input_FA!G$151","v":"€"}]
[null,null,null,null,{"$f":" E$106","v":"TL Lighting Investment Flag"},{"$f":" F$106","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1447","v":"Total Investment Cost TL Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1454:AN1454)","v":0},null,{"$f":" - $F1450 * J1451 * J1452 * J1453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1447","v":"Residual Value TL Lighting"}]
[null,null,null,null,{"$f":" E$186","v":"TL Lighting Last Investment Flag"},{"$f":" F$186","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1454","v":"Total Investment Cost TL Lighting"},{"$f":" F1454","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1447","v":"Last Investment Cost TL Lighting"},{"$f":" H1459","v":0},"€",{"$f":" SUM(J1459:AN1459)","v":0},null,{"$f":" J1457 * J1458","v":0},{"$f":" K1457 * K1458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$193","v":"Lifetime TL Lighting"},{"$f":" Input_FA!F$193","v":12},{"$f":" Input_FA!G$193","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1447&\" Full Life Cycles \"","v":"TL Lighting Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1462 / F1461, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1447","v":"Residual Value TL Lighting"},{"$f":" IF(INT($F1462 / $F1461) = ($F1462 / $F1461), 0, IF( $F1461 < $F1462, - $F1459 / $F1461 * ($F1461 - ($F1462 - $F1463 * $F1461)), - $F1459 / $F1461 * ($F1461 - $F1462)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1447","v":"Residual Value TL Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1467:AN1467)","v":0},null,{"$f":" $F1464 * J1466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Halogeen Lighting"]
[]
[null,null,{"$f":"\"Investment \"&B1469","v":"Investment Halogeen Lighting"}]
[null,null,null,null,{"$f":" Input_FA!E$152","v":"Halogeen Lighting"},{"$f":" Input_FA!F$152","v":0},{"$f":" Input_FA!G$152","v":"€"}]
[null,null,null,null,{"$f":" E$107","v":"Halogeen Lighting Investment Flag"},{"$f":" F$107","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1469","v":"Total Investment Cost Halogeen Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1476:AN1476)","v":0},null,{"$f":" - $F1472 * J1473 * J1474 * J1475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1469","v":"Residual Value Halogeen Lighting"}]
[null,null,null,null,{"$f":" E$187","v":"Halogeen Lighting Last Investment Flag"},{"$f":" F$187","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1476","v":"Total Investment Cost Halogeen Lighting"},{"$f":" F1476","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1469","v":"Last Investment Cost Halogeen Lighting"},{"$f":" H1481","v":0},"€",{"$f":" SUM(J1481:AN1481)","v":0},null,{"$f":" J1479 * J1480","v":0},{"$f":" K1479 * K1480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$194","v":"Lifetime Halogeen Lighting"},{"$f":" Input_FA!F$194","v":12},{"$f":" Input_FA!G$194","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1469&\" Full Life Cycles \"","v":"Halogeen Lighting Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1484 / F1483, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1469","v":"Residual Value Halogeen Lighting"},{"$f":" IF(INT($F1484 / $F1483) = ($F1484 / $F1483), 0, IF( $F1483 < $F1484, - $F1481 / $F1483 * ($F1483 - ($F1484 - $F1485 * $F1483)), - $F1481 / $F1483 * ($F1483 - $F1484)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1469","v":"Residual Value Halogeen Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1489:AN1489)","v":0},null,{"$f":" $F1486 * J1488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lighting Regulation"]
[]
[null,null,{"$f":"\"Investment \"&B1491","v":"Investment Lighting Regulation"}]
[null,null,null,null,{"$f":" Input_FA!E$153","v":"Lighting Regulation"},{"$f":" Input_FA!F$153","v":0},{"$f":" Input_FA!G$153","v":"€"}]
[null,null,null,null,{"$f":" E$108","v":"Lighting Regulation Investment Flag"},{"$f":" F$108","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1491","v":"Total Investment Cost Lighting Regulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1498:AN1498)","v":0},null,{"$f":" - $F1494 * J1495 * J1496 * J1497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1491","v":"Residual Value Lighting Regulation"}]
[null,null,null,null,{"$f":" E$188","v":"Lighting Regulation Last Investment Flag"},{"$f":" F$188","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1498","v":"Total Investment Cost Lighting Regulation"},{"$f":" F1498","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1491","v":"Last Investment Cost Lighting Regulation"},{"$f":" H1503","v":0},"€",{"$f":" SUM(J1503:AN1503)","v":0},null,{"$f":" J1501 * J1502","v":0},{"$f":" K1501 * K1502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$195","v":"Lifetime Lighting Regulation"},{"$f":" Input_FA!F$195","v":10},{"$f":" Input_FA!G$195","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1491&\" Full Life Cycles \"","v":"Lighting Regulation Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1506 / F1505, 0), 1)","v":2},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1491","v":"Residual Value Lighting Regulation"},{"$f":" IF(INT($F1506 / $F1505) = ($F1506 / $F1505), 0, IF( $F1505 < $F1506, - $F1503 / $F1505 * ($F1505 - ($F1506 - $F1507 * $F1505)), - $F1503 / $F1505 * ($F1505 - $F1506)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1491","v":"Residual Value Lighting Regulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1511:AN1511)","v":0},null,{"$f":" $F1508 * J1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ventilation"]
[]
[null,null,{"$f":"\"Investment \"&B1513","v":"Investment Ventilation"}]
[null,null,null,null,{"$f":" Input_FA!E$147","v":"Ventilation"},{"$f":" Input_FA!F$147","v":1750},{"$f":" Input_FA!G$147","v":"€"}]
[null,null,null,null,{"$f":" E$109","v":"Ventilation Investment Flag"},{"$f":" F$109","v":0},"flag",2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1513","v":"Total Investment Cost Ventilation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1520:AN1520)","v":-3920.0000000000005},null,{"$f":" - $F1516 * J1517 * J1518 * J1519","v":-1960.0000000000002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1960.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1513","v":"Residual Value Ventilation"}]
[null,null,null,null,{"$f":" E$189","v":"Ventilation Last Investment Flag"},{"$f":" F$189","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1520","v":"Total Investment Cost Ventilation"},{"$f":" F1520","v":0},"€ VAT incl",-3920.0000000000005,0,-1960.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1960.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1513","v":"Last Investment Cost Ventilation"},{"$f":" H1525","v":-1960.0000000000002},"€",{"$f":" SUM(J1525:AN1525)","v":-1960.0000000000002},null,{"$f":" J1523 * J1524","v":0},{"$f":" K1523 * K1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1960.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$190","v":"Lifetime Ventilation"},{"$f":" Input_FA!F$190","v":15},{"$f":" Input_FA!G$190","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1513&\" Full Life Cycles \"","v":"Ventilation Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1528 / F1527, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1513","v":"Residual Value Ventilation"},{"$f":" IF(INT($F1528 / $F1527) = ($F1528 / $F1527), 0, IF( $F1527 < $F1528, - $F1525 / $F1527 * ($F1527 - ($F1528 - $F1529 * $F1527)), - $F1525 / $F1527 * ($F1527 - $F1528)))","v":1306.666666666667},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1513","v":"Residual Value Ventilation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1533:AN1533)","v":1306.666666666667},null,{"$f":" $F1530 * J1532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1306.666666666667,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Solar Thermal Installation"]
[]
[null,null,{"$f":"\"Investment \"&B1535","v":"Investment Solar Thermal Installation"}]
[null,null,null,null,{"$f":" Input_FA!E$154","v":"Solar Thermal Installation"},{"$f":" Input_FA!F$154","v":0},{"$f":" Input_FA!G$154","v":"€"}]
[null,null,null,null,{"$f":" E$110","v":"Solar Thermal Installation Investment Flag"},{"$f":" F$110","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AE$111","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1535","v":"Total Investment Cost Solar Thermal Installation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1542:AN1542)","v":0},null,{"$f":" - $F1538 * J1539 * J1540 * J1541","v":0},{"$f":" - $F1538 * K1539 * K1540 * K1541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1535","v":"Residual Value Solar Thermal Installation"}]
[null,null,null,null,{"$f":" E$190","v":"Solar Thermal Installation Last Investment Flag"},{"$f":" F$190","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AE$191","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1542","v":"Total Investment Cost Solar Thermal Installation"},{"$f":" F1542","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1535","v":"Last Investment Cost Solar Thermal Installation"},{"$f":" H1547","v":0},"€",{"$f":" SUM(J1547:AN1547)","v":0},null,{"$f":" J1545 * J1546","v":0},{"$f":" K1545 * K1546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$196","v":"Lifetime Solar Thermal Installation"},{"$f":" Input_FA!F$196","v":25},{"$f":" Input_FA!G$196","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1535&\" Full Life Cycles \"","v":"Solar Thermal Installation Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1550 / F1549, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1535","v":"Residual Value Solar Thermal Installation"},{"$f":" IF(INT($F1550 / $F1549) = ($F1550 / $F1549), 0, IF( $F1549 < $F1550, - $F1547 / $F1549 * ($F1549 - ($F1550 - $F1551 * $F1549)), - $F1547 / $F1549 * ($F1549 - $F1550)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1535","v":"Residual Value Solar Thermal Installation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1555:AN1555)","v":0},null,{"$f":" $F1552 * J1554","v":0},{"$f":" $F1552 * K1554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PV Installation"]
[]
[null,null,{"$f":"\"Investment \"&B1557","v":"Investment PV Installation"}]
[null,null,null,null,{"$f":" Input_FA!E$155","v":"PV Installation"},{"$f":" Input_FA!F$155","v":0},{"$f":" Input_FA!G$155","v":"€"}]
[null,null,null,null,{"$f":" E$111","v":"PV Installation Investment Flag"},{"$f":" F$111","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$341","v":"VAT Investments Factor"},{"$f":" F$341","v":0},"factor",0,0,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001,1.1200000000000001]
[null,null,null,null,{"$f":"\"Total Investment Cost \"&B1557","v":"Total Investment Cost PV Installation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":"SUM(I1564:AN1564)","v":0},null,{"$f":" - $F1560 * J1561 * J1562 * J1563","v":0},{"$f":" - $F1560 * K1561 * K1562 * K1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"\"Residual Value \"&B1557","v":"Residual Value PV Installation"}]
[null,null,null,null,{"$f":" E$191","v":"PV Installation Last Investment Flag"},{"$f":" F$191","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E1564","v":"Total Investment Cost PV Installation"},{"$f":" F1564","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Last Investment Cost \"&B1557","v":"Last Investment Cost PV Installation"},{"$f":" H1569","v":0},"€",{"$f":" SUM(J1569:AN1569)","v":0},null,{"$f":" J1567 * J1568","v":0},{"$f":" K1567 * K1568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$197","v":"Lifetime PV Installation"},{"$f":" Input_FA!F$197","v":25},{"$f":" Input_FA!G$197","v":"year"}]
[null,null,null,null,{"$f":"Input_FA!E$16","v":"Evaluation Period"},{"$f":"Input_FA!F$16","v":20},{"$f":"Input_FA!G$16","v":"year"}]
[null,null,null,null,{"$f":"B1557&\" Full Life Cycles \"","v":"PV Installation Full Life Cycles "},{"$f":" MAX( ROUNDDOWN( F1572 / F1571, 0), 1)","v":1},"inv cycles"]
[null,null,null,null,{"$f":"\"Residual Value \"&B1557","v":"Residual Value PV Installation"},{"$f":" IF(INT($F1572 / $F1571) = ($F1572 / $F1571), 0, IF( $F1571 < $F1572, - $F1569 / $F1571 * ($F1571 - ($F1572 - $F1573 * $F1571)), - $F1569 / $F1571 * ($F1571 - $F1572)))","v":0},"€"]
[]
[null,null,null,null,{"$f":" E$14","v":"Evaluation Stop"},{"$f":" F$14","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"\"Residual Value \"&B1557","v":"Residual Value PV Installation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1577:AN1577)","v":0},null,{"$f":" $F1574 * J1576","v":0},{"$f":" $F1574 * K1576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Construction Site Costs"]
[]
[null,null,null,null,{"$f":" E$770","v":"Total Investment Cost Building"},{"$f":" F$770","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$792","v":"Total Investment Cost Floor Insulation"},0,"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$814","v":"Total Investment Cost Facade Insulation"},{"$f":" F$814","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$836","v":"Total Investment Cost Roof Insulation"},{"$f":" F$836","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$858","v":"Total Investment Cost Windows"},{"$f":" F$858","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$880","v":"Total Investment Cost Solar Protection"},{"$f":" F$880","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$902","v":"Total Investment Cost Building Knots"},{"$f":" F$902","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$924","v":"Total Investment Cost Air Tightness"},{"$f":" F$924","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Construction Site Costs",{"$f":" - H1590","v":0},{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1590:AN1590)","v":0}]
[]
[null,"Design Cost Installations"]
[]
[null,null,null,null,{"$f":" E$946","v":"Total Investment Cost Gas Condensation Boiler"},{"$f":" F$946","v":0},"€ VAT incl",-17513.557323180059,0,-17513.557323180059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$968","v":"Total Investment Cost Biomass Boiler"},{"$f":" F$968","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$990","v":"Total Investment Cost Heat Pump Ground-Water"},{"$f":" F$990","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1012","v":"Total Investment Cost Borehole Thermal Energy Storage"},{"$f":" F$1012","v":0},"€ VAT incl",-120977.24007573293,0,-120977.24007573293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1034","v":"Total Investment Cost Heat Pump Water-Water"},{"$f":" F$1034","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1056","v":"Total Investment Cost Groundwater Thermal Energy Storage"},{"$f":" F$1056","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1078","v":"Total Investment Cost Heat Pump Air-Water"},{"$f":" F$1078","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1100","v":"Total Investment Cost Heat Pump Air-Air"},{"$f":" F$1100","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1122","v":"Total Investment Cost Cogen"},{"$f":" F$1122","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1144","v":"Total Investment Cost Compression Cooling Machine"},{"$f":" F$1144","v":0},"€ VAT incl",-49428.887902381313,0,-24714.443951190657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24714.443951190657,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1166","v":"Total Investment Cost Heat Pump Summer Mode"},{"$f":" F$1166","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1188","v":"Total Investment Cost Heat Exchanger"},{"$f":" F$1188","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1210","v":"Total Investment Cost Heating / Cooling Regulation"},{"$f":" F$1210","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1232","v":"Total Investment Cost Radiators"},{"$f":" F$1232","v":0},"€ VAT incl",-32231.758333367121,0,-32231.758333367121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1254","v":"Total Investment Cost Floor Heating"},{"$f":" F$1254","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1276","v":"Total Investment Cost Fan Coils"},{"$f":" F$1276","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1298","v":"Total Investment Cost Ceiling Unit"},{"$f":" F$1298","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1320","v":"Total Investment Cost Panel Cooling"},{"$f":" F$1320","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1342","v":"Total Investment Cost Ventilation Air Heater"},{"$f":" F$1342","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1364","v":"Total Investment Cost Distribution Heating and Cooling"},{"$f":" F$1364","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Design Cost Installations",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1614:AN1614)","v":-24514.580355588707},null,{"$f":" IF( SUM( J1594:J1613) = 0, 0, - 0.8 * MAX(7.48, MIN(15.13, 10.9427 * (-SUM(J1594:J1613) / 1000000)^ (-0.1406))) / 100 * -SUM(J1594:J1613))","v":-21523.144059736591},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2991.4362958521174,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Investment Cost Overview"]
[]
[null,null,null,null,{"$f":" E$770","v":"Total Investment Cost Building"},{"$f":" F$770","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$792","v":"Total Investment Cost Floor Insulation"},0,"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$814","v":"Total Investment Cost Facade Insulation"},{"$f":" F$814","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$836","v":"Total Investment Cost Roof Insulation"},{"$f":" F$836","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$858","v":"Total Investment Cost Windows"},{"$f":" F$858","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$880","v":"Total Investment Cost Solar Protection"},{"$f":" F$880","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$902","v":"Total Investment Cost Building Knots"},{"$f":" F$902","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$924","v":"Total Investment Cost Air Tightness"},{"$f":" F$924","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$946","v":"Total Investment Cost Gas Condensation Boiler"},{"$f":" F$946","v":0},"€ VAT incl",-17513.557323180059,0,-17513.557323180059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$968","v":"Total Investment Cost Biomass Boiler"},{"$f":" F$968","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$990","v":"Total Investment Cost Heat Pump Ground-Water"},{"$f":" F$990","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1012","v":"Total Investment Cost Borehole Thermal Energy Storage"},{"$f":" F$1012","v":0},"€ VAT incl",-120977.24007573293,0,-120977.24007573293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1034","v":"Total Investment Cost Heat Pump Water-Water"},{"$f":" F$1034","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1056","v":"Total Investment Cost Groundwater Thermal Energy Storage"},{"$f":" F$1056","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1078","v":"Total Investment Cost Heat Pump Air-Water"},{"$f":" F$1078","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1100","v":"Total Investment Cost Heat Pump Air-Air"},{"$f":" F$1100","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1122","v":"Total Investment Cost Cogen"},{"$f":" F$1122","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1144","v":"Total Investment Cost Compression Cooling Machine"},{"$f":" F$1144","v":0},"€ VAT incl",-49428.887902381313,0,-24714.443951190657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24714.443951190657,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1166","v":"Total Investment Cost Heat Pump Summer Mode"},{"$f":" F$1166","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1188","v":"Total Investment Cost Heat Exchanger"},{"$f":" F$1188","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1210","v":"Total Investment Cost Heating / Cooling Regulation"},{"$f":" F$1210","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1232","v":"Total Investment Cost Radiators"},{"$f":" F$1232","v":0},"€ VAT incl",-32231.758333367121,0,-32231.758333367121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1254","v":"Total Investment Cost Floor Heating"},{"$f":" F$1254","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1276","v":"Total Investment Cost Fan Coils"},{"$f":" F$1276","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1298","v":"Total Investment Cost Ceiling Unit"},{"$f":" F$1298","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1320","v":"Total Investment Cost Panel Cooling"},{"$f":" F$1320","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1342","v":"Total Investment Cost Ventilation Air Heater"},{"$f":" F$1342","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1364","v":"Total Investment Cost Distribution Heating and Cooling"},{"$f":" F$1364","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":" E$1386","v":"Total Investment Cost Circulation Piping"},{"$f":" F$1386","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,{"$f":" E$1410","v":"Total Investment Cost LED Lighting"},0,"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1432","v":"Total Investment Cost Compact Fluo Lighting"},{"$f":" F$1432","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1454","v":"Total Investment Cost TL Lighting"},{"$f":" F$1454","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1476","v":"Total Investment Cost Halogeen Lighting"},{"$f":" F$1476","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1498","v":"Total Investment Cost Lighting Regulation"},{"$f":" F$1498","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1520","v":"Total Investment Cost Ventilation"},0,"€ VAT incl",-3920.0000000000005,0,-1960.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1960.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1542","v":"Total Investment Cost Solar Thermal Installation"},{"$f":" F$1542","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1564","v":"Total Investment Cost PV Installation"},{"$f":" F$1564","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$1590","v":"Total Construction Site Costs"},{"$f":" F$1590","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1614","v":"Total Design Cost Installations"},{"$f":" F$1614","v":0},"€ VAT incl",-24514.580355588707,0,-21523.144059736591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2991.4362958521174,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Investment Cost",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1660:AN1660)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(J1618:J1659)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":" E1660","v":"Total Investment Cost"},{"$f":" F1660","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$f":" J1660","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Initial Investment Cost",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1664:AN1664)","v":{"$error":"#VALUE!"}},null,{"$f":" IF( J1663 = 0, J1662, 0)","v":{"$error":"#VALUE!"}},{"$f":" IF( K1663 = 0, K1662, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":" E$1660","v":"Total Investment Cost"},{"$f":" F$1660","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$f":" J$1660","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,{"$f":"Input_FA!E$73","v":"Volume Building"},{"$f":"Input_FA!F$73","v":0},{"$f":"Input_FA!G$73","v":"m³"}]
[null,null,null,null,{"$f":"E1660&\" [€/m²]\"","v":"Total Investment Cost [€/m²]"},{"$f":" - H$1666 / F1667","v":{"$error":"#VALUE!"}},"€/m²"]
[null,null,null,null,{"$f":"E1660&\" [€/m³]\"","v":"Total Investment Cost [€/m³]"},{"$f":" - H$1666 / F1668","v":{"$error":"#VALUE!"}},"€/m³"]
[]
[null,null,null,null,{"$f":" E$1660","v":"Total Investment Cost"},{"$f":" F$1660","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$225","v":"Actualisation Factor"},0,"factor",0,0,1,0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691]
[null,null,null,null,"Discounted Investment Costs",null,"€",{"$f":" SUM(J1674:AN1674)","v":{"$error":"#VALUE!"}},null,{"$f":" J1672 * J1673","v":{"$error":"#VALUE!"}},{"$f":" K1672 * K1673","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":" E1674","v":"Discounted Investment Costs"},{"$f":" F1674","v":0},"€",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,{"$f":"E1676&\" [€/m²]\"","v":"Discounted Investment Costs [€/m²]"},{"$f":" H1676 / F1677","v":{"$error":"#VALUE!"}},"€/m²"]
[]
[null,null,null,null,{"$f":" E$1664","v":"Total Initial Investment Cost"},{"$f":" F$1664","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$f":" J$1664","v":{"$error":"#VALUE!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,{"$f":"Input_FA!E$73","v":"Volume Building"},{"$f":"Input_FA!F$73","v":0},{"$f":"Input_FA!G$73","v":"m³"}]
[null,null,null,null,{"$f":"E1680&\" [€/m²]\"","v":"Total Initial Investment Cost [€/m²]"},{"$f":" - H$1680 / F1681","v":{"$error":"#VALUE!"}},"€/m²"]
[null,null,null,null,{"$f":"E1680&\" [€/m³]\"","v":"Total Initial Investment Cost [€/m³]"},{"$f":" - H$1680 / F1682","v":{"$error":"#VALUE!"}},"€/m³"]
[]
[null,"Residual Value Overview"]
[]
[null,null,null,null,{"$f":" E$783","v":"Residual Value Building"},{"$f":" F$783","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$805","v":"Residual Value Floor Insulation"},{"$f":" F$805","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$827","v":"Residual Value Facade Insulation"},{"$f":" F$827","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$849","v":"Residual Value Roof Insulation"},{"$f":" F$849","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$871","v":"Residual Value Windows"},{"$f":" F$871","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$893","v":"Residual Value Solar Protection"},{"$f":" F$893","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$915","v":"Residual Value Building Knots"},{"$f":" F$915","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$937","v":"Residual Value Air Tightness"},{"$f":" F$937","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$959","v":"Residual Value Gas Condensation Boiler"},{"$f":" F$959","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$981","v":"Residual Value Biomass Boiler"},{"$f":" F$981","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1003","v":"Residual Value Heat Pump Ground-Water"},{"$f":" F$1003","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1025","v":"Residual Value Borehole Thermal Energy Storage"},{"$f":" F$1025","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1047","v":"Residual Value Heat Pump Water-Water"},{"$f":" F$1047","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1069","v":"Residual Value Groundwater Thermal Energy Storage"},{"$f":" F$1069","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1091","v":"Residual Value Heat Pump Air-Water"},{"$f":" F$1091","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1113","v":"Residual Value Heat Pump Air-Air"},{"$f":" F$1113","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1135","v":"Residual Value Cogen"},{"$f":" F$1135","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1157","v":"Residual Value Compression Cooling Machine"},{"$f":" F$1157","v":0},"€ VAT incl",16476.295967460435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16476.295967460435,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1179","v":"Residual Value Heat Pump Summer Mode"},{"$f":" F$1179","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1201","v":"Residual Value Heat Exchanger"},{"$f":" F$1201","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1223","v":"Residual Value Heating / Cooling Regulation"},{"$f":" F$1223","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1245","v":"Residual Value Radiators"},{"$f":" F$1245","v":0},"€ VAT incl",13813.610714300195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13813.610714300195,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1267","v":"Residual Value Floor Heating"},{"$f":" F$1267","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1289","v":"Residual Value Fan Coils"},{"$f":" F$1289","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1311","v":"Residual Value Ceiling Unit"},{"$f":" F$1311","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1333","v":"Residual Value Panel Cooling"},{"$f":" F$1333","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1355","v":"Residual Value Ventilation Air Heater"},{"$f":" F$1355","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1377","v":"Residual Value Distribution Heating and Cooling"},{"$f":" F$1377","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1399","v":"Residual Value Circulation Piping"},{"$f":" F$1399","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1423","v":"Residual Value LED Lighting"},0,"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1445","v":"Residual Value Compact Fluo Lighting"},{"$f":" F$1445","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1467","v":"Residual Value TL Lighting"},{"$f":" F$1467","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1489","v":"Residual Value Halogeen Lighting"},{"$f":" F$1489","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1511","v":"Residual Value Lighting Regulation"},{"$f":" F$1511","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1533","v":"Residual Value Ventilation"},0,"€ VAT incl",1306.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1306.666666666667,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1555","v":"Residual Value Solar Thermal Installation"},{"$f":" F$1555","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1577","v":"Residual Value PV Installation"},{"$f":" F$1577","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Residual Value",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1727:AN1727)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(J1688:J1726)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":" E1727","v":"Total Residual Value"},{"$f":" F1727","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$225","v":"Actualisation Factor"},0,"factor",0,0,1,0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691]
[null,null,null,null,"Discounted Residual Value",null,"€",{"$f":" SUM(J1731:AN1731)","v":{"$error":"#VALUE!"}},null,{"$f":" J1729 * J1730","v":{"$error":"#VALUE!"}},{"$f":" K1729 * K1730","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":" E1731","v":"Discounted Residual Value"},{"$f":" F1731","v":0},"€",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,{"$f":"E1733&\" [€/m²]\"","v":"Discounted Residual Value [€/m²]"},{"$f":" H1733 / F1734","v":{"$error":"#VALUE!"}},"€/m²"]
[]
["Fixed O&M Costs"]
[]
[null,"Floor Insulation"]
[]
[null,null,null,null,{"$f":"Input_FA!E$201","v":"Maintenance Floor Insulation"},{"$f":"Input_FA!F$201","v":0},{"$f":"Input_FA!G$201","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$117","v":"Floor Insulation"},{"$f":" Input_FA!F$117","v":{"$error":"#VALUE!"}},{"$f":" Input_FA!G$117","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1739","v":"Total Maintenance Cost Floor Insulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1746:AN1746)","v":{"$error":"#VALUE!"}},null,{"$f":" - $F1741 * $F1742 * J1743 * J1744 * J1745","v":{"$error":"#VALUE!"}},{"$f":" - $F1741 * $F1742 * K1743 * K1744 * K1745","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Facade Insulation"]
[]
[null,null,null,null,{"$f":" Input_FA!E$202","v":"Maintenance Facade Insulation"},{"$f":" Input_FA!F$202","v":0},{"$f":" Input_FA!G$202","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$118","v":"Facade Insulation"},{"$f":" Input_FA!F$118","v":{"$error":"#VALUE!"}},{"$f":" Input_FA!G$118","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1748","v":"Total Maintenance Cost Facade Insulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1755:AN1755)","v":{"$error":"#VALUE!"}},null,{"$f":" - $F1750 * $F1751 * J1752 * J1753 * J1754","v":{"$error":"#VALUE!"}},{"$f":" - $F1750 * $F1751 * K1752 * K1753 * K1754","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Roof Insulation"]
[]
[null,null,null,null,{"$f":" Input_FA!E$203","v":"Maintenance Roof Insulation"},{"$f":" Input_FA!F$203","v":0},{"$f":" Input_FA!G$203","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$119","v":"Roof Insulation"},{"$f":" Input_FA!F$119","v":{"$error":"#VALUE!"}},{"$f":" Input_FA!G$119","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1757","v":"Total Maintenance Cost Roof Insulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1764:AN1764)","v":{"$error":"#VALUE!"}},null,{"$f":" - $F1759 * $F1760 * J1761 * J1762 * J1763","v":{"$error":"#VALUE!"}},{"$f":" - $F1759 * $F1760 * K1761 * K1762 * K1763","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,"Windows"]
[]
[null,null,null,null,{"$f":" Input_FA!E$204","v":"Maintenance Windows"},{"$f":" Input_FA!F$204","v":0},{"$f":" Input_FA!G$204","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$120","v":"Windows"},{"$f":" Input_FA!F$120","v":0},{"$f":" Input_FA!G$120","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1766","v":"Total Maintenance Cost Windows"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1773:AN1773)","v":0},null,{"$f":" - $F1768 * $F1769 * J1770 * J1771 * J1772","v":0},{"$f":" - $F1768 * $F1769 * K1770 * K1771 * K1772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Solar Protection"]
[]
[null,null,null,null,{"$f":" Input_FA!E$205","v":"Maintenance Solar Protection"},{"$f":" Input_FA!F$205","v":0},{"$f":" Input_FA!G$205","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$121","v":"Solar Protection"},{"$f":" Input_FA!F$121","v":0},{"$f":" Input_FA!G$121","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1775","v":"Total Maintenance Cost Solar Protection"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1782:AN1782)","v":0},null,{"$f":" - $F1777 * $F1778 * J1779 * J1780 * J1781","v":0},{"$f":" - $F1777 * $F1778 * K1779 * K1780 * K1781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Building Knots"]
[]
[null,null,null,null,{"$f":" Input_FA!E$206","v":"Maintenance Building Knots"},{"$f":" Input_FA!F$206","v":0},{"$f":" Input_FA!G$206","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$122","v":"Building Knots"},{"$f":" Input_FA!F$122","v":0},{"$f":" Input_FA!G$122","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1784","v":"Total Maintenance Cost Building Knots"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1791:AN1791)","v":0},null,{"$f":" - $F1786 * $F1787 * J1788 * J1789 * J1790","v":0},{"$f":" - $F1786 * $F1787 * K1788 * K1789 * K1790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Air Tightness"]
[]
[null,null,null,null,{"$f":" Input_FA!E$207","v":"Maintenance Air Tightness"},{"$f":" Input_FA!F$207","v":0},{"$f":" Input_FA!G$207","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$123","v":"Air Tightness"},{"$f":" Input_FA!F$123","v":0},{"$f":" Input_FA!G$123","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1793","v":"Total Maintenance Cost Air Tightness"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1800:AN1800)","v":0},null,{"$f":" - $F1795 * $F1796 * J1797 * J1798 * J1799","v":0},{"$f":" - $F1795 * $F1796 * K1797 * K1798 * K1799","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gas Condensation Boiler"]
[]
[null,null,null,null,{"$f":" Input_FA!E$209","v":"Maintenance Gas Condensation Boiler"},{"$f":" Input_FA!F$209","v":0.02},{"$f":" Input_FA!G$209","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$126","v":"Gas Condensation Boiler"},{"$f":" Input_FA!F$126","v":15637.104752839336},{"$f":" Input_FA!G$126","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1802","v":"Total Maintenance Cost Gas Condensation Boiler"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1809:AN1809)","v":-7568.3587003742341},null,{"$f":" - $F1804 * $F1805 * J1806 * J1807 * J1808","v":0},{"$f":" - $F1804 * $F1805 * K1806 * K1807 * K1808","v":-378.41793501871189},-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Biomass Boiler"]
[]
[null,null,null,null,{"$f":" Input_FA!E$210","v":"Maintenance Biomass Boiler"},{"$f":" Input_FA!F$210","v":0.02},{"$f":" Input_FA!G$210","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$127","v":"Biomass Boiler"},{"$f":" Input_FA!F$127","v":0},{"$f":" Input_FA!G$127","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1811","v":"Total Maintenance Cost Biomass Boiler"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1818:AN1818)","v":0},null,{"$f":" - $F1813 * $F1814 * J1815 * J1816 * J1817","v":0},{"$f":" - $F1813 * $F1814 * K1815 * K1816 * K1817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Ground-Water"]
[]
[null,null,null,null,{"$f":" Input_FA!E$211","v":"Maintenance Heat Pump Ground-Water"},{"$f":" Input_FA!F$211","v":0.02},{"$f":" Input_FA!G$211","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$128","v":"Heat Pump Ground-Water"},{"$f":" Input_FA!F$128","v":0},{"$f":" Input_FA!G$128","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1820","v":"Total Maintenance Cost Heat Pump Ground-Water"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1827:AN1827)","v":0},null,{"$f":" - $F1822 * $F1823 * J1824 * J1825 * J1826","v":0},{"$f":" - $F1822 * $F1823 * K1824 * K1825 * K1826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Borehole Thermal Energy Storage"]
[]
[null,null,null,null,{"$f":" Input_FA!E$212","v":"Maintenance Borehole Thermal Energy Storage"},{"$f":" Input_FA!F$212","v":0},{"$f":" Input_FA!G$212","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$129","v":"Borehole Thermal Energy Storage"},{"$f":" Input_FA!F$129","v":108015.39292476153},{"$f":" Input_FA!G$129","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1829","v":"Total Maintenance Cost Borehole Thermal Energy Storage"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1836:AN1836)","v":0},null,{"$f":" - $F1831 * $F1832 * J1833 * J1834 * J1835","v":0},{"$f":" - $F1831 * $F1832 * K1833 * K1834 * K1835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Water-Water"]
[]
[null,null,null,null,{"$f":" Input_FA!E$213","v":"Maintenance Heat Pump Water-Water"},{"$f":" Input_FA!F$213","v":0.02},{"$f":" Input_FA!G$213","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$130","v":"Heat Pump Water-Water"},{"$f":" Input_FA!F$130","v":0},{"$f":" Input_FA!G$130","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1838","v":"Total Maintenance Cost Heat Pump Water-Water"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1845:AN1845)","v":0},null,{"$f":" - $F1840 * $F1841 * J1842 * J1843 * J1844","v":0},{"$f":" - $F1840 * $F1841 * K1842 * K1843 * K1844","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Groundwater Thermal Energy Storage"]
[]
[null,null,null,null,{"$f":" Input_FA!E$214","v":"Maintenance Groundwater Thermal Energy Storage"},{"$f":" Input_FA!F$214","v":0},{"$f":" Input_FA!G$214","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$131","v":"Groundwater Thermal Energy Storage"},{"$f":" Input_FA!F$131","v":0},{"$f":" Input_FA!G$131","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1847","v":"Total Maintenance Cost Groundwater Thermal Energy Storage"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1854:AN1854)","v":0},null,{"$f":" - $F1849 * $F1850 * J1851 * J1852 * J1853","v":0},{"$f":" - $F1849 * $F1850 * K1851 * K1852 * K1853","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Air-Water"]
[]
[null,null,null,null,{"$f":" Input_FA!E$215","v":"Maintenance Heat Pump Air-Water"},{"$f":" Input_FA!F$215","v":0.03},{"$f":" Input_FA!G$215","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$132","v":"Heat Pump Air-Water"},{"$f":" Input_FA!F$132","v":0},{"$f":" Input_FA!G$132","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1856","v":"Total Maintenance Cost Heat Pump Air-Water"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1863:AN1863)","v":0},null,{"$f":" - $F1858 * $F1859 * J1860 * J1861 * J1862","v":0},{"$f":" - $F1858 * $F1859 * K1860 * K1861 * K1862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Air-Air"]
[]
[null,null,null,null,{"$f":" Input_FA!E$216","v":"Maintenance Heat Pump Air-Air"},{"$f":" Input_FA!F$216","v":0.03},{"$f":" Input_FA!G$216","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$133","v":"Heat Pump Air-Air"},{"$f":" Input_FA!F$133","v":0},{"$f":" Input_FA!G$133","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1865","v":"Total Maintenance Cost Heat Pump Air-Air"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1872:AN1872)","v":0},null,{"$f":" - $F1867 * $F1868 * J1869 * J1870 * J1871","v":0},{"$f":" - $F1867 * $F1868 * K1869 * K1870 * K1871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cogen"]
[]
[null,null,null,null,{"$f":" Input_FA!E$217","v":"Maintenance Cogen"},{"$f":" Input_FA!F$217","v":7.4999999999999997E-2},{"$f":" Input_FA!G$217","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$134","v":"Cogen"},{"$f":" Input_FA!F$134","v":0},{"$f":" Input_FA!G$134","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1874","v":"Total Maintenance Cost Cogen"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1881:AN1881)","v":0},null,{"$f":" - $F1876 * $F1877 * J1878 * J1879 * J1880","v":0},{"$f":" - $F1876 * $F1877 * K1878 * K1879 * K1880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Compression Cooling Machine"]
[]
[null,null,null,null,{"$f":" Input_FA!E$218","v":"Maintenance Compression Cooling Machine"},{"$f":" Input_FA!F$218","v":0.04},{"$f":" Input_FA!G$218","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$135","v":"Compression Cooling Machine"},{"$f":" Input_FA!F$135","v":22066.467813563086},{"$f":" Input_FA!G$135","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1883","v":"Total Maintenance Cost Compression Cooling Machine"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1890:AN1890)","v":-21360.340843529055},null,{"$f":" - $F1885 * $F1886 * J1887 * J1888 * J1889","v":0},{"$f":" - $F1885 * $F1886 * K1887 * K1888 * K1889","v":-1068.0170421764533},-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Pump Summer Mode"]
[]
[null,null,null,null,{"$f":" Input_FA!E$219","v":"Maintenance Heat Pump Summer Mode"},{"$f":" Input_FA!F$219","v":0.02},{"$f":" Input_FA!G$219","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$136","v":"Heat Pump Summer Mode"},{"$f":" Input_FA!F$136","v":0},{"$f":" Input_FA!G$136","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1892","v":"Total Maintenance Cost Heat Pump Summer Mode"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1899:AN1899)","v":0},null,{"$f":" - $F1894 * $F1895 * J1896 * J1897 * J1898","v":0},{"$f":" - $F1894 * $F1895 * K1896 * K1897 * K1898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Exchanger"]
[]
[null,null,null,null,{"$f":" Input_FA!E$220","v":"Maintenance Heat Exchanger"},{"$f":" Input_FA!F$220","v":0.02},{"$f":" Input_FA!G$220","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$137","v":"Heat Exchanger"},{"$f":" Input_FA!F$137","v":0},{"$f":" Input_FA!G$137","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1901","v":"Total Maintenance Cost Heat Exchanger"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1908:AN1908)","v":0},null,{"$f":" - $F1903 * $F1904 * J1905 * J1906 * J1907","v":0},{"$f":" - $F1903 * $F1904 * K1905 * K1906 * K1907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heating / Cooling Regulation"]
[]
[null,null,null,null,{"$f":" Input_FA!E$221","v":"Maintenance Heating / Cooling Regulation"},{"$f":" Input_FA!F$221","v":0.03},{"$f":" Input_FA!G$221","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$138","v":"Heating / Cooling Regulation"},{"$f":" Input_FA!F$138","v":0},{"$f":" Input_FA!G$138","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1910","v":"Total Maintenance Cost Heating / Cooling Regulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1917:AN1917)","v":0},null,{"$f":" - $F1912 * $F1913 * J1914 * J1915 * J1916","v":0},{"$f":" - $F1912 * $F1913 * K1914 * K1915 * K1916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Radiators"]
[]
[null,null,null,null,{"$f":" Input_FA!E$222","v":"Maintenance Radiators"},{"$f":" Input_FA!F$222","v":0.01},{"$f":" Input_FA!G$222","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$139","v":"Radiators"},{"$f":" Input_FA!F$139","v":28778.355654792071},{"$f":" Input_FA!G$139","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1919","v":"Total Maintenance Cost Radiators"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1926:AN1926)","v":-6964.3620684596845},null,{"$f":" - $F1921 * $F1922 * J1923 * J1924 * J1925","v":0},{"$f":" - $F1921 * $F1922 * K1923 * K1924 * K1925","v":-348.21810342298409},-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Floor Heating"]
[]
[null,null,null,null,{"$f":" Input_FA!E$223","v":"Maintenance Floor Heating"},{"$f":" Input_FA!F$223","v":5.0000000000000001E-3},{"$f":" Input_FA!G$223","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$140","v":"Floor Heating"},{"$f":" Input_FA!F$140","v":0},{"$f":" Input_FA!G$140","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1928","v":"Total Maintenance Cost Floor Heating"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1935:AN1935)","v":0},null,{"$f":" - $F1930 * $F1931 * J1932 * J1933 * J1934","v":0},{"$f":" - $F1930 * $F1931 * K1932 * K1933 * K1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fan Coils"]
[]
[null,null,null,null,{"$f":" Input_FA!E$224","v":"Maintenance Fan Coils"},{"$f":" Input_FA!F$224","v":0.04},{"$f":" Input_FA!G$224","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$141","v":"Fan Coils"},{"$f":" Input_FA!F$141","v":0},{"$f":" Input_FA!G$141","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1937","v":"Total Maintenance Cost Fan Coils"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1944:AN1944)","v":0},null,{"$f":" - $F1939 * $F1940 * J1941 * J1942 * J1943","v":0},{"$f":" - $F1939 * $F1940 * K1941 * K1942 * K1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ceiling Unit"]
[]
[null,null,null,null,{"$f":" Input_FA!E$225","v":"Maintenance Ceiling Unit"},{"$f":" Input_FA!F$225","v":0.04},{"$f":" Input_FA!G$225","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$142","v":"Ceiling Unit"},{"$f":" Input_FA!F$142","v":0},{"$f":" Input_FA!G$142","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1946","v":"Total Maintenance Cost Ceiling Unit"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1953:AN1953)","v":0},null,{"$f":" - $F1948 * $F1949 * J1950 * J1951 * J1952","v":0},{"$f":" - $F1948 * $F1949 * K1950 * K1951 * K1952","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Panel Cooling"]
[]
[null,null,null,null,{"$f":" Input_FA!E$226","v":"Maintenance Panel Cooling"},{"$f":" Input_FA!F$226","v":0.02},{"$f":" Input_FA!G$226","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$143","v":"Panel Cooling"},{"$f":" Input_FA!F$143","v":0},{"$f":" Input_FA!G$143","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1955","v":"Total Maintenance Cost Panel Cooling"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1962:AN1962)","v":0},null,{"$f":" - $F1957 * $F1958 * J1959 * J1960 * J1961","v":0},{"$f":" - $F1957 * $F1958 * K1959 * K1960 * K1961","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ventilation Air Heater"]
[]
[null,null,null,null,{"$f":" Input_FA!E$227","v":"Maintenance Ventilation Air Heater"},{"$f":" Input_FA!F$227","v":0.03},{"$f":" Input_FA!G$227","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$144","v":"Ventilation Air Heater"},{"$f":" Input_FA!F$144","v":0},{"$f":" Input_FA!G$144","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1964","v":"Total Maintenance Cost Ventilation Air Heater"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1971:AN1971)","v":0},null,{"$f":" - $F1966 * $F1967 * J1968 * J1969 * J1970","v":0},{"$f":" - $F1966 * $F1967 * K1968 * K1969 * K1970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Distribution Heating and Cooling"]
[]
[null,null,null,null,{"$f":" Input_FA!E$228","v":"Maintenance Distribution Heating and Cooling"},{"$f":" Input_FA!F$228","v":0},{"$f":" Input_FA!G$228","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$145","v":"Distribution Heating and Cooling"},{"$f":" Input_FA!F$145","v":0},{"$f":" Input_FA!G$145","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1973","v":"Total Maintenance Cost Distribution Heating and Cooling"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1980:AN1980)","v":0},null,{"$f":" - $F1975 * $F1976 * J1977 * J1978 * J1979","v":0},{"$f":" - $F1975 * $F1976 * K1977 * K1978 * K1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Circulation Piping"]
[]
[null,null,null,null,{"$f":" Input_FA!E$229","v":"Maintenance Morecost Improved Insulation Circulation Piping"},{"$f":" Input_FA!F$229","v":0},{"$f":" Input_FA!G$229","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$146","v":"Morecost Improved Insulation Circulation Piping"},{"$f":" Input_FA!F$146","v":0},{"$f":" Input_FA!G$146","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1982","v":"Total Maintenance Cost Circulation Piping"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1989:AN1989)","v":0},null,{"$f":" - $F1984 * $F1985 * J1986 * J1987 * J1988","v":0},{"$f":" - $F1984 * $F1985 * K1986 * K1987 * K1988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LED Lighting"]
[]
[null,null,null,null,{"$f":" Input_FA!E$231","v":"Maintenance LED Lighting"},{"$f":" Input_FA!F$231","v":0.01},{"$f":" Input_FA!G$231","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$148","v":"LED Lighting"},{"$f":" Input_FA!F$148","v":0},{"$f":" Input_FA!G$148","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B1991","v":"Total Maintenance Cost LED Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J1998:AN1998)","v":0},null,{"$f":" - $F1993 * $F1994 * J1995 * J1996 * J1997","v":0},{"$f":" - $F1993 * $F1994 * K1995 * K1996 * K1997","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Compact Fluo Lighting"]
[]
[null,null,null,null,{"$f":" Input_FA!E$232","v":"Maintenance Compact Fluo Lighting"},{"$f":" Input_FA!F$232","v":0.05},{"$f":" Input_FA!G$232","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$150","v":"Compact Fluo Lighting"},{"$f":" Input_FA!F$150","v":0},{"$f":" Input_FA!G$150","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B2000","v":"Total Maintenance Cost Compact Fluo Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2007:AN2007)","v":0},null,{"$f":" - $F2002 * $F2003 * J2004 * J2005 * J2006","v":0},{"$f":" - $F2002 * $F2003 * K2004 * K2005 * K2006","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TL Lighting"]
[]
[null,null,null,null,{"$f":" Input_FA!E$233","v":"Maintenance TL Lighting"},{"$f":" Input_FA!F$233","v":0.05},{"$f":" Input_FA!G$233","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$151","v":"TL Lighting"},{"$f":" Input_FA!F$151","v":0},{"$f":" Input_FA!G$151","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B2009","v":"Total Maintenance Cost TL Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2016:AN2016)","v":0},null,{"$f":" - $F2011 * $F2012 * J2013 * J2014 * J2015","v":0},{"$f":" - $F2011 * $F2012 * K2013 * K2014 * K2015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Halogeen Lighting"]
[]
[null,null,null,null,{"$f":" Input_FA!E$234","v":"Maintenance Halogeen Lighting"},{"$f":" Input_FA!F$234","v":0.1},{"$f":" Input_FA!G$234","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$152","v":"Halogeen Lighting"},{"$f":" Input_FA!F$152","v":0},{"$f":" Input_FA!G$152","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B2018","v":"Total Maintenance Cost Halogeen Lighting"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2025:AN2025)","v":0},null,{"$f":" - $F2020 * $F2021 * J2022 * J2023 * J2024","v":0},{"$f":" - $F2020 * $F2021 * K2022 * K2023 * K2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Lighting Regulation"]
[]
[null,null,null,null,{"$f":" Input_FA!E$235","v":"Maintenance Lighting Regulation"},{"$f":" Input_FA!F$235","v":0},{"$f":" Input_FA!G$235","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$153","v":"Lighting Regulation"},{"$f":" Input_FA!F$153","v":0},{"$f":" Input_FA!G$153","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B2027","v":"Total Maintenance Cost Lighting Regulation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2034:AN2034)","v":0},null,{"$f":" - $F2029 * $F2030 * J2031 * J2032 * J2033","v":0},{"$f":" - $F2029 * $F2030 * K2031 * K2032 * K2033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ventilation"]
[]
[null,null,null,null,{"$f":" Input_FA!E$230","v":"Maintenance Ventilation"},{"$f":" Input_FA!F$230","v":0.04},{"$f":" Input_FA!G$230","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$147","v":"Ventilation"},{"$f":" Input_FA!F$147","v":1750},{"$f":" Input_FA!G$147","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B2036","v":"Total Maintenance Cost Ventilation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2043:AN2043)","v":-1694.0000000000005},null,{"$f":" - $F2038 * $F2039 * J2040 * J2041 * J2042","v":0},{"$f":" - $F2038 * $F2039 * K2040 * K2041 * K2042","v":-84.7},-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Solar Thermal Installation"]
[]
[null,null,null,null,{"$f":" Input_FA!E$236","v":"Maintenance Solar Thermal Installation"},{"$f":" Input_FA!F$236","v":2.5000000000000001E-3},{"$f":" Input_FA!G$236","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$154","v":"Solar Thermal Installation"},{"$f":" Input_FA!F$154","v":0},{"$f":" Input_FA!G$154","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B2045","v":"Total Maintenance Cost Solar Thermal Installation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2052:AN2052)","v":0},null,{"$f":" - $F2047 * $F2048 * J2049 * J2050 * J2051","v":0},{"$f":" - $F2047 * $F2048 * K2049 * K2050 * K2051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PV Installation"]
[]
[null,null,null,null,{"$f":" Input_FA!E$237","v":"Maintenance PV Installation"},{"$f":" Input_FA!F$237","v":1.55E-2},{"$f":" Input_FA!G$237","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$155","v":"PV Installation"},{"$f":" Input_FA!F$155","v":0},{"$f":" Input_FA!G$155","v":"€"}]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$212","v":"Inflation Factor"},{"$f":" F$212","v":0},"factor",0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":" E$342","v":"VAT Maintenance Factor"},{"$f":" F$342","v":0},"factor",0,0,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21,1.21]
[null,null,null,null,{"$f":"\"Total Maintenance Cost \"&B2054","v":"Total Maintenance Cost PV Installation"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2061:AN2061)","v":0},null,{"$f":" - $F2056 * $F2057 * J2058 * J2059 * J2060","v":0},{"$f":" - $F2056 * $F2057 * K2058 * K2059 * K2060","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Maintenance Cost"]
[]
[null,null,null,null,{"$f":"E$1746","v":"Total Maintenance Cost Floor Insulation"},0,"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$1755","v":"Total Maintenance Cost Facade Insulation"},{"$f":" F$1755","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$1764","v":"Total Maintenance Cost Roof Insulation"},{"$f":" F$1764","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$1773","v":"Total Maintenance Cost Windows"},{"$f":" F$1773","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1782","v":"Total Maintenance Cost Solar Protection"},{"$f":" F$1782","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1791","v":"Total Maintenance Cost Building Knots"},{"$f":" F$1791","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1800","v":"Total Maintenance Cost Air Tightness"},{"$f":" F$1800","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$1809","v":"Total Maintenance Cost Gas Condensation Boiler"},{"$f":" F$1809","v":0},"€ VAT incl",-7568.3587003742341,0,0,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,-378.41793501871189,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1818","v":"Total Maintenance Cost Biomass Boiler"},{"$f":" F$1818","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1827","v":"Total Maintenance Cost Heat Pump Ground-Water"},{"$f":" F$1827","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1836","v":"Total Maintenance Cost Borehole Thermal Energy Storage"},{"$f":" F$1836","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1845","v":"Total Maintenance Cost Heat Pump Water-Water"},{"$f":" F$1845","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1854","v":"Total Maintenance Cost Groundwater Thermal Energy Storage"},{"$f":" F$1854","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1863","v":"Total Maintenance Cost Heat Pump Air-Water"},{"$f":" F$1863","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1872","v":"Total Maintenance Cost Heat Pump Air-Air"},{"$f":" F$1872","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1881","v":"Total Maintenance Cost Cogen"},{"$f":" F$1881","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1890","v":"Total Maintenance Cost Compression Cooling Machine"},{"$f":" F$1890","v":0},"€ VAT incl",-21360.340843529055,0,0,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,-1068.0170421764533,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1899","v":"Total Maintenance Cost Heat Pump Summer Mode"},{"$f":" F$1899","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1908","v":"Total Maintenance Cost Heat Exchanger"},{"$f":" F$1908","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1917","v":"Total Maintenance Cost Heating / Cooling Regulation"},{"$f":" F$1917","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1926","v":"Total Maintenance Cost Radiators"},{"$f":" F$1926","v":0},"€ VAT incl",-6964.3620684596845,0,0,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,-348.21810342298409,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1935","v":"Total Maintenance Cost Floor Heating"},{"$f":" F$1935","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1944","v":"Total Maintenance Cost Fan Coils"},{"$f":" F$1944","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1953","v":"Total Maintenance Cost Ceiling Unit"},{"$f":" F$1953","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1962","v":"Total Maintenance Cost Panel Cooling"},{"$f":" F$1962","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1971","v":"Total Maintenance Cost Ventilation Air Heater"},{"$f":" F$1971","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1980","v":"Total Maintenance Cost Distribution Heating and Cooling"},{"$f":" F$1980","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1989","v":"Total Maintenance Cost Circulation Piping"},{"$f":" F$1989","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1998","v":"Total Maintenance Cost LED Lighting"},{"$f":" F$1998","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2007","v":"Total Maintenance Cost Compact Fluo Lighting"},{"$f":" F$2007","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2016","v":"Total Maintenance Cost TL Lighting"},{"$f":" F$2016","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2025","v":"Total Maintenance Cost Halogeen Lighting"},{"$f":" F$2025","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2034","v":"Total Maintenance Cost Lighting Regulation"},{"$f":" F$2034","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2043","v":"Total Maintenance Cost Ventilation"},{"$f":" F$2043","v":0},"€ VAT incl",-1694.0000000000005,0,0,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,-84.7,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2052","v":"Total Maintenance Cost Solar Thermal Installation"},{"$f":" F$2052","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2061","v":"Total Maintenance Cost PV Installation"},{"$f":" F$2061","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Maintenance Cost",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2103:AN2103)","v":{"$error":"#VALUE!"}},null,{"$f":"SUM(J2065:J2102)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,"Maintenance Cost (€/year)",{"$f":" - $K$2103","v":{"$error":"#VALUE!"}},"€/year"]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,"Maintenance Cost (€/m².year)",{"$f":" F2105 / F2106","v":{"$error":"#VALUE!"}},"€/m².year"]
[]
["Government support"]
[]
[null,"Investment Deduction"]
[]
[null,null,"Categorie 1: Beperking van de energieverliezen in bestaande gebouwen of in bestaande broeikassen"]
[]
[null,null,null,null,{"$f":" Input_FA!E$244","v":"U Floor (W/m²K)"},{"$f":" Input_FA!F$244","v":{"$error":"#DIV/0!"}},{"$f":" Input_FA!G$244","v":"W/m²K"}]
[null,null,null,null,{"$f":"E$792","v":"Total Investment Cost Floor Insulation"},0,"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E2116 & \" entitled to Investment Deduction\"","v":"Total Investment Cost Floor Insulation entitled to Investment Deduction"},null,"€",{"$f":" SUM(J2117:AN2117)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$245","v":"U Facade (W/m²K)"},{"$f":" Input_FA!F$245","v":1.6436831428227032},{"$f":" Input_FA!G$245","v":"W/m²K"}]
[null,null,null,null,{"$f":" E$814","v":"Total Investment Cost Facade Insulation"},{"$f":" F$814","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E2120 & \" entitled to Investment Deduction\"","v":"Total Investment Cost Facade Insulation entitled to Investment Deduction"},null,"€",{"$f":" SUM(J2121:AN2121)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$246","v":"U Roof (W/m²K)"},{"$f":" Input_FA!F$246","v":2.4672062517443485},{"$f":" Input_FA!G$246","v":"W/m²K"}]
[null,null,null,null,{"$f":" E$836","v":"Total Investment Cost Roof Insulation"},{"$f":" F$836","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E2124 & \" entitled to Investment Deduction\"","v":"Total Investment Cost Roof Insulation entitled to Investment Deduction"},null,"€",{"$f":" SUM(J2125:AN2125)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$247","v":"U Window (W/m²K)"},{"$f":" Input_FA!F$247","v":1.91},{"$f":" Input_FA!G$247","v":"W/m²K"}]
[null,null,null,null,{"$f":" E$858","v":"Total Investment Cost Windows"},{"$f":" F$858","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E2128 & \" entitled to Investment Deduction\"","v":"Total Investment Cost Windows entitled to Investment Deduction"},null,"€",{"$f":" SUM(J2129:AN2129)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Categorie 7: Warmte-kracht-koppelingsapparatuur"]
[]
[null,null,null,null,{"$f":" Input_FA!E$252","v":"ηE WKK"},{"$f":" Input_FA!F$252","v":{"$error":"#NUM!"}},{"$f":" Input_FA!G$252","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$253","v":"ηQ WKK"},{"$f":" Input_FA!F$253","v":{"$error":"#NUM!"}},{"$f":" Input_FA!G$253","v":"%"}]
[null,null,null,null,{"$f":" E$1122","v":"Total Investment Cost Cogen"},{"$f":" F$1122","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Investment Cost WKK entitled to Investment Deduction",null,"€",{"$f":" SUM(J2136:AN2136)","v":0},null,{"$f":" IFERROR( IF( AND($F2133 + (2/3) * $F2134 >= 0.5, $F2133 / ($F2133 + $F2134) >= 0.25, $F2134 / ($F2133 + $F2134) >= 0.25), J2135, 0), 0)","v":0},{"$f":" IFERROR( IF( AND($F2133 + (2/3) * $F2134 >= 0.5, $F2133 / ($F2133 + $F2134) >= 0.25, $F2134 / ($F2133 + $F2134) >= 0.25), K2135, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Categorie 8: Verbrandings-, verwarmings-, klimatiserings- en verlichtingsapparatuur"]
[]
[null,null,null,null,{"$f":" E$1210","v":"Total Investment Cost Heating / Cooling Regulation"},{"$f":" F$1210","v":0},{"$f":" G$1210","v":"€ VAT incl"},{"$f":" H$1210","v":0},{"$f":" I$1210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Categorie 10: productie en gebruik van energie door chemische, thermochemische of biochemische omzetting van biomassa en afvalstoffen"]
[]
[null,null,null,null,{"$f":" E$968","v":"Total Investment Cost Biomass Boiler"},{"$f":" F$968","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Categorie 11: energieproductie op basis van hernieuwbare energieën"]
[]
[null,null,null,null,{"$f":" E$990","v":"Total Investment Cost Heat Pump Ground-Water"},{"$f":" F$990","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1012","v":"Total Investment Cost Borehole Thermal Energy Storage"},{"$f":" F$1012","v":0},"€ VAT incl",-120977.24007573293,0,-120977.24007573293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1034","v":"Total Investment Cost Heat Pump Water-Water"},{"$f":" F$1034","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1056","v":"Total Investment Cost Groundwater Thermal Energy Storage"},{"$f":" F$1056","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1188","v":"Total Investment Cost Heat Exchanger"},{"$f":" F$1188","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1542","v":"Total Investment Cost Solar Thermal Installation"},{"$f":" F$1542","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$1564","v":"Total Investment Cost PV Installation"},{"$f":" F$1564","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Investment Cost RE entitled to Investment Deduction",null,"€",{"$f":" SUM(J2155:AN2155)","v":-120977.24007573293},null,{"$f":" SUM(J2148:J2154)","v":-120977.24007573293},{"$f":" SUM(K2148:K2154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Overview of Investment Costs Entitled to Investment Deduction"]
[]
[null,null,null,null,{"$f":" E$2117","v":"Total Investment Cost Floor Insulation entitled to Investment Deduction"},{"$f":" F$2117","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2121","v":"Total Investment Cost Facade Insulation entitled to Investment Deduction"},{"$f":" F$2121","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2125","v":"Total Investment Cost Roof Insulation entitled to Investment Deduction"},{"$f":" F$2125","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2129","v":"Total Investment Cost Windows entitled to Investment Deduction"},{"$f":" F$2129","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2136","v":"Total Investment Cost WKK entitled to Investment Deduction"},{"$f":" F$2136","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2140","v":"Total Investment Cost Heating / Cooling Regulation"},{"$f":" F$2140","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2144","v":"Total Investment Cost Biomass Boiler"},{"$f":" F$2144","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2155","v":"Total Investment Cost RE entitled to Investment Deduction"},{"$f":" F$2155","v":0},"€",-120977.24007573293,0,-120977.24007573293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Base Value for Federal Investment Deduction",{"$f":" H2167","v":-120977.24007573293},"€",{"$f":" SUM(J2167:AN2167)","v":-120977.24007573293},null,{"$f":" SUM( J2159:J2166)","v":-120977.24007573293},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Investment Deduction"]
[]
[null,null,null,null,{"$f":"Input_FA!E$20","v":"Government Support"},{"$f":"Input_FA!F$20","v":"No"},{"$f":"Input_FA!G$20","v":"Yes/No"}]
[null,null,null,null,{"$f":"Input_FA!E$264","v":"Increased Investment Deduction Percentage"},{"$f":"Input_FA!F$264","v":5.2684499999999995E-2},{"$f":"Input_FA!G$264","v":"%"}]
[null,null,null,null,{"$f":" E$2167","v":"Base Value for Federal Investment Deduction"},{"$f":" F$2167","v":-120977.24007573293},"€",-120977.24007573293,0,-120977.24007573293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"C$2169","v":"Investment Deduction"},null,"€",{"$f":" SUM(J2174:AN2174)","v":0},null,{"$f":" IF( $F2171 = \"Yes\", - $F2172 * J2173, 0)","v":0},{"$f":" IF( $F2171 = \"Yes\", - $F2172 * K2173, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Property Tax Rebate"]
[]
[null,null,null,null,{"$f":"Input_FA!E$20","v":"Government Support"},{"$f":"Input_FA!F$20","v":"No"},{"$f":"Input_FA!G$20","v":"Yes/No"}]
[null,null,null,null,{"$f":" E$13","v":"Evaluation Period Counter"},{"$f":" F$13","v":0},"counter",20,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Input_FA!E$241","v":"E-level"},{"$f":" Input_FA!F$241","v":{"$error":"#DIV/0!"}},{"$f":" Input_FA!G$241","v":"-"}]
[null,null,null,null,{"$f":" Input_FA!E$242","v":"Property Tax"},{"$f":" Input_FA!F$242","v":0},{"$f":" Input_FA!G$242","v":"€"}]
[null,null,null,null,{"$f":" B$2176","v":"Property Tax Rebate"},null,"€",{"$f":" SUM(J2182:AN2182)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF($F2178 = \"Yes\", IF( AND( AE2179 > 0, AE2179 <=5), IF( $F2180 <= 30, 1, IF( $F2180 <= 50, 0.5, 0)) * $F2181, 0), 0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Revenues Green Certificates"]
[]
[null,null,null,null,{"$f":" Input_FA!E$269","v":"PV GC period"},{"$f":" Input_FA!F$269","v":15},{"$f":" Input_FA!G$269","v":"year"}]
[null,null,null,null,{"$f":" E$13","v":"Evaluation Period Counter"},{"$f":" F$13","v":0},"counter",20,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PV period GC flag",null,"flag",{"$f":" SUM(J2188:AN2188)","v":15},null,{"$f":" IF( AND( J2187 > 0, J2187 <= $F2186), 1, 0)","v":0},{"$f":" IF( AND( K2187 > 0, K2187 <= $F2186), 1, 0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input_FA!E$21","v":"GSC / WKC"},{"$f":"Input_FA!F$21","v":"Yes"},{"$f":"Input_FA!G$21","v":"Yes/No"}]
[null,null,null,null,{"$f":" Input_FA!E$271","v":"PV Installation Year"},{"$f":" Input_FA!F$271","v":2014},{"$f":" Input_FA!G$271","v":0}]
[null,null,null,null,{"$f":" E$2188","v":"PV period GC flag"},{"$f":" F$2188","v":0},"flag",15,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$507","v":"Total Electricity Production PV"},0,"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Factor GSC/MWh",1000,"Factor"]
[null,null,null,null,{"$f":" Input_FA!E$268","v":"PV Banding Factor"},{"$f":" Input_FA!F$268","v":0.23},{"$f":" Input_FA!G$268","v":0}]
[null,null,null,null,{"$f":"Input_FA!E$270","v":"PV Minimum Price/GC"},{"$f":"Input_FA!F$270","v":93},{"$f":"Input_FA!G$270","v":"€/GC"}]
[null,null,null,null,"GC Revenue",null,"€",{"$f":" SUM(J2197:AN2197)","v":0},null,{"$f":" IF(AND($F2190 = \"Yes\", $F2191 < 2014), J2192 * (J2193 / $F2194) * $F2195 * $F2196, 0)","v":0},{"$f":" IF(AND($F2190 = \"Yes\", $F2191 < 2014), K2192 * (K2193 / $F2194) * $F2195 * $F2196, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenues Cogen Certificates"]
[]
[null,null,null,null,{"$f":" E$557","v":"Total Gas Consumption Cogen"},0,"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Input_FA!E$253","v":"ηQ WKK"},{"$f":" Input_FA!F$253","v":{"$error":"#NUM!"}},{"$f":" Input_FA!G$253","v":"%"}]
[null,null,null,null,"Total Heat Production Cogen",null,"kWh/year",{"$f":" SUM(J2203:AN2203)","v":0},null,{"$f":" IFERROR(J2201 * $F2202, 0)","v":0},{"$f":" IFERROR(K2201 * $F2202, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$513","v":"Total Electricity Production Cogen"},{"$f":" F$513","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$2203","v":"Total Heat Production Cogen"},{"$f":" F$2203","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Input_FA!E$254","v":"ηE (WKB)"},{"$f":" Input_FA!F$254","v":0.5},{"$f":" Input_FA!G$254","v":"%"}]
[null,null,null,null,{"$f":" Input_FA!E$255","v":"ηQ (WKB)"},{"$f":" Input_FA!F$255","v":0.9},{"$f":" Input_FA!G$255","v":"%"}]
[null,null,null,null,{"$f":" E$2201","v":"Total Gas Consumption Cogen"},{"$f":" F$2201","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WKB Cogen",null,"kWh/year",{"$f":" SUM(J2210:AN2210)","v":0},null,{"$f":" IF( OR( $F2207 = 0, $F2208 = 0), 0, J2205 / $F2207 + J2206 / $F2208 - J2209)","v":0},{"$f":" IF( OR( $F2207 = 0, $F2208 = 0), 0, K2205 / $F2207 + K2206 / $F2208 - K2209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Input_FA!E$256","v":"WKK Relative Primary Energy Saving (RPE)"},{"$f":" Input_FA!F$256","v":0},{"$f":" Input_FA!G$256","v":"%"}]
[null,null,null,null,"Parameter 1 in Formula \"X\"",0.2,0]
[null,null,null,null,"Parameter 2 in Formula \"X\"",48,"months"]
[null,null,null,null,"Months per Year",12,"# months"]
[null,null,null,null,{"$f":" E$12","v":"Evaluation Period Flag"},{"$f":" F$12","v":0},"flag",20,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$29","v":"Evaluation Period Counter"},{"$f":" F$29","v":0},"counter",20,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"X = 100 * (RPE – 0,2 (T-48)) / RPE",null,"%",null,null,{"$f":"IF( $F2212 =0, 0, MIN(1, MAX(0, ($F2212 - $F2213 * (J2217 * $F2215 - $F2214)/100 ) / $F2212)) * J2216)","v":0},{"$f":"IF( $F2212 =0, 0, MIN(1, MAX(0, ($F2212 - $F2213 * (K2217 * $F2215 - $F2214)/100 ) / $F2212)) * K2216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$2210","v":"WKB Cogen"},{"$f":" F$2210","v":0},"kWh/year",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fixed Factor WKC/MWh",1000,"Factor"]
[null,null,null,null,{"$f":" E$2218","v":"X = 100 * (RPE – 0,2 (T-48)) / RPE"},{"$f":" F$2218","v":0},"%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"# Cogen Certificates",null,"WKC",20256.255741395311,null,{"$f":" J2220 / $F2221 * J2222","v":0},{"$f":" K2220 / $F2221 * K2222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input_FA!E$21","v":"GSC / WKC"},{"$f":"Input_FA!F$21","v":"Yes"},{"$f":"Input_FA!G$21","v":"Yes/No"}]
[null,null,null,null,{"$f":" E$2223","v":"# Cogen Certificates"},{"$f":" F$2223","v":0},"WKC",20256.255741395311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Input_FA!E$275","v":"WKK Banding Factor "},{"$f":" Input_FA!F$275","v":1},{"$f":" Input_FA!G$275","v":0}]
[null,null,null,null,{"$f":" Input_FA!E$277","v":"WKC Minimum Price"},{"$f":" Input_FA!F$277","v":31},{"$f":" Input_FA!G$277","v":"€/WKC"}]
[null,null,null,null,"Cogen Certificate Revenue",null,"€",{"$f":" SUM(J2229:AN2229)","v":0},null,{"$f":" IF( $F2225 = \"Yes\", J2226 * $F2227 * $F2228, 0)","v":0},{"$f":" IF( $F2225 = \"Yes\", K2226 * $F2227 * $F2228, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operational Cashflow"]
[]
[null,"Operational Cashflow"]
["Aankoop elektriciteit",null,null,null,{"$f":"E$674","v":"Electricity Purchase Cost"},{"$f":"F$674","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Verkoop elektriciteit",null,null,null,{"$f":" E$680","v":"Electricity Injection Revenue"},{"$f":" F$680","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Injectietarief elektriciteit < 10 kWp",null,null,null,{"$f":" E$689","v":"Electricity Injection Cost < 10kWp"},{"$f":" F$689","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Injectietarief elektriciteit > 10 kWp",null,null,null,{"$f":" E$700","v":"Electricity Injection Cost > 10kWp"},{"$f":" F$700","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aardgas",null,null,null,{"$f":"E$707","v":"Gas Cost"},{"$f":"F$707","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Mazout",null,null,null,{"$f":" E$714","v":"Mazout Cost"},{"$f":" F$714","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Biomassa",null,null,null,{"$f":" E$721","v":"Biomass Cost"},{"$f":" F$721","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CO2 kost",null,null,null,{"$f":" E$754","v":"Carbon Cost"},{"$f":" F$754","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Onderhoud",null,null,null,{"$f":"E$2103","v":"Total Maintenance Cost"},0,"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Investeringsaftrek",null,null,null,{"$f":" E$2174","v":"Investment Deduction"},{"$f":" F$2174","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Korting onroerende voorheffing",null,null,null,{"$f":" E$2182","v":"Property Tax Rebate"},{"$f":" F$2182","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Groenestroomcertificaten",null,null,null,{"$f":" E$2197","v":"GC Revenue"},{"$f":" F$2197","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Warmtekrachtcertificiaten",null,null,null,{"$f":" E$2229","v":"Cogen Certificate Revenue"},{"$f":" F$2229","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"B2233","v":"Operational Cashflow"},null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2248:AN2248)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(J2234:J2247)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":" E$225","v":"Actualisation Factor"},0,"factor",0,0,1,0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691]
[null,null,null,null,"Discounted Operational Cashflow",null,"€",{"$f":" SUM(J2251:AN2251)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2248 * J2250","v":{"$error":"#DIV/0!"}},{"$f":" K2248 * K2250","v":{"$error":"#DIV/0!"}},{"$f":" L2248 * L2250","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"NPV Operational Cashflow",{"$f":" SUM(J2251:AN2251)","v":{"$error":"#DIV/0!"}},"€"]
[null,null,null,null,"Total Actualised Operational Cost [€]",{"$f":" - F2252","v":{"$error":"#DIV/0!"}},"€"]
[]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,{"$f":"Input_FA!E$73","v":"Volume Building"},{"$f":"Input_FA!F$73","v":0},{"$f":"Input_FA!G$73","v":"m³"}]
[null,null,null,null,"Total Actualised Cost [€/m²]",{"$f":"$F2253/$F2255","v":{"$error":"#DIV/0!"}},"€/m²"]
[null,null,null,null,"Total Actualised Cost [€/m³]",{"$f":"$F2253/$F2256","v":{"$error":"#DIV/0!"}},"€/m³"]
[]
["Net Present Value Cashflow"]
[]
[null,"Net Present Value cashflow"]
[]
[null,null,null,null,{"$f":" E$1660","v":"Total Investment Cost"},{"$f":"F$1660","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$1727","v":"Total Residual Value"},{"$f":" F$1727","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":" E$2248","v":"Operational Cashflow"},{"$f":" F$2248","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,"Cashflow",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2268:AN2268)","v":{"$error":"#VALUE!"}},null,{"$f":" SUM(J2264:J2267)","v":{"$error":"#VALUE!"}},{"$f":" SUM(K2264:K2267)","v":{"$error":"#VALUE!"}},{"$f":" SUM(L2264:L2267)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[null,null,null,null,{"$f":" E$225","v":"Actualisation Factor"},0,"factor",0,0,1,0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691]
[null,null,null,null,"Discounted Cashflow",null,"€",{"$f":" SUM(J2271:AN2271)","v":{"$error":"#VALUE!"}},null,{"$f":" J2268 * J2270","v":{"$error":"#VALUE!"}},{"$f":" K2268 * K2270","v":{"$error":"#VALUE!"}},{"$f":" L2268 * L2270","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,"NPV Cashflow",{"$f":" SUM(J2271:AN2271)","v":{"$error":"#VALUE!"}},"€"]
[null,null,null,null,"Total Actualised Cost [€]",{"$f":" - F2272","v":{"$error":"#VALUE!"}},"€"]
[]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[null,null,null,null,{"$f":"Input_FA!E$73","v":"Volume Building"},{"$f":"Input_FA!F$73","v":0},{"$f":"Input_FA!G$73","v":"m³"}]
[null,null,null,null,"Total Actualised Cost [€/m²]",{"$f":"$F2273/$F2275","v":{"$error":"#VALUE!"}},"€/m²"]
[null,null,null,null,"Total Actualised Cost [€/m³]",{"$f":"$F2273/$F2276","v":{"$error":"#VALUE!"}},"€/m³"]
[]
[null,"IRR"]
[]
[null,null,null,null,{"$f":"E2268","v":"Cashflow"},{"$f":"F2268","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"E2272","v":"NPV Cashflow"},{"$f":"F2272","v":{"$error":"#VALUE!"}},{"$f":"G2272","v":"€"}]
[null,null,null,null,"IRR",null,"%",{"$f":"IF($F2272<=0,0,IRR(J2282:AN2282))","v":{"$error":"#VALUE!"}}]
[]
["Grafieken"]
[]
[null,"Overzicht kosten en (vermeden) opbrengsten"]
[]
[null,null,null,null,{"$f":" E$523","v":"Total Gross Electricity Consumption"},{"$f":" F$523","v":{"$error":"#DIV/0!"}},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$672","v":"Total Price Electricity Purchase"},{"$f":" F$672","v":0},"€/kWh VAT incl",0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Total Electricity Costs (including self-consumption)",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2292:AN2292)","v":{"$error":"#DIV/0!"}},null,{"$f":" - J2290 * J2291","v":{"$error":"#DIV/0!"}},{"$f":" - K2290 * K2291","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":" E$535","v":"Total Electricity Self-Consumption"},{"$f":" F$535","v":0},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$672","v":"Total Price Electricity Purchase"},{"$f":" F$672","v":0},"€/kWh VAT incl",0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Avoided Costs Electricity Purchase",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2296:AN2296)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2294 * J2295","v":{"$error":"#DIV/0!"}},{"$f":" K2294 * K2295","v":{"$error":"#DIV/0!"}},{"$f":" L2294 * L2295","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":" AE2294 * AE2295","v":{"$error":"#DIV/0!"}},{"$f":" AF2294 * AF2295","v":{"$error":"#DIV/0!"}},{"$f":" AG2294 * AG2295","v":{"$error":"#DIV/0!"}},{"$f":" AH2294 * AH2295","v":{"$error":"#DIV/0!"}},{"$f":" AI2294 * AI2295","v":{"$error":"#DIV/0!"}},{"$f":" AJ2294 * AJ2295","v":{"$error":"#DIV/0!"}},{"$f":" AK2294 * AK2295","v":{"$error":"#DIV/0!"}},{"$f":" AL2294 * AL2295","v":{"$error":"#DIV/0!"}},{"$f":" AM2294 * AM2295","v":{"$error":"#DIV/0!"}},{"$f":" AN2294 * AN2295","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,{"$f":" E$545","v":"Total Electricity Injection"},{"$f":" F$545","v":0},"kWh/year",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":" E$679","v":"Total Price Electricity Injection"},{"$f":" F$679","v":0},"€/kWh VAT incl",0,0,4.9355900000000008E-2,5.0007397879999999E-2,5.0678440696399998E-2,5.1369614797291997E-2,5.2081524121210754E-2,5.2814790724847085E-2,5.3570055326592494E-2,5.4347977866390278E-2,5.5149238082381973E-2,5.5974536104853437E-2,5.6824593067999044E-2,5.7700151740039014E-2,5.860197717224018E-2,5.9530857367407382E-2,6.0487603968429608E-2,6.147305296748249E-2,6.2488065436506965E-2,6.3533528279602181E-2,6.4610355007990242E-2,6.5719486538229954E-2,6.6861892014376839E-2,6.8038569654808145E-2,6.9250547624452388E-2,7.0498884933185971E-2,7.1784672361181537E-2,7.3109033412016994E-2,7.447312529437751E-2,7.5878139933208813E-2,7.7325305011205089E-2,7.8815885041541245E-2,8.0351182472787469E-2]
[null,null,null,null,"Revenue Electricity Injection",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2300:AN2300)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2298 * J2299","v":{"$error":"#DIV/0!"}},{"$f":" K2298 * K2299","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Elektriciteitsverbruik",null,null,null,{"$f":" E2292","v":"Total Electricity Costs (including self-consumption)"},0,"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Dekking elektriciteitsverbruik door PV en/of WKK",null,null,null,{"$f":" E2296","v":"Avoided Costs Electricity Purchase"},{"$f":" F2296","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Netinjectie elektriciteit",null,null,null,{"$f":" E2300","v":"Revenue Electricity Injection"},{"$f":" F2300","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Injectietarief",null,null,null,"Electricity Injection Cost",null,"€ VAT incl",{"$f":" SUM(J2305:AN2305)","v":0},null,{"$f":" SUM(J2236:J2237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aardgasverbruik",null,null,null,{"$f":"E$707","v":"Gas Cost"},{"$f":"F$707","v":0},"€ VAT incl",{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Mazoutverbruik",null,null,null,{"$f":" E$714","v":"Mazout Cost"},{"$f":" F$714","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Biomassaverbruik",null,null,null,{"$f":" E$721","v":"Biomass Cost"},{"$f":" F$721","v":0},"€ VAT incl",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Energy Costs (including self-consumption)",null,{"$f":"IF($F$350=\"Micro\",\"€ VAT incl\",\"€ VAT excl\")","v":"€ VAT incl"},{"$f":" SUM(J2309:AN2309)","v":{"$error":"#DIV/0!"}},null,{"$f":" SUM(J2302:J2308)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Onderhoudskost",null,null,null,{"$f":" E$2242","v":"Total Maintenance Cost"},{"$f":" F$2242","v":0},"€ VAT incl",{"$error":"#VALUE!"},0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Investeringsaftrek",null,null,null,{"$f":" E$2243","v":"Investment Deduction"},{"$f":" F$2243","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Groenestroomcertificaten",null,null,null,{"$f":" E$2245","v":"GC Revenue"},{"$f":" F$2245","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["WKK certificaten",null,null,null,{"$f":" E$2246","v":"Cogen Certificate Revenue"},{"$f":" F$2246","v":0},"€",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"Input_FA!E$72","v":"Floor Surface Building"},{"$f":"Input_FA!F$72","v":0},{"$f":"Input_FA!G$72","v":"m²"}]
[]
["Elektriciteitsverbruik",null,null,null,{"$f":" E2302","v":"Total Electricity Costs (including self-consumption)"},null,{"$f":" G2302","v":"€ VAT incl"},{"$f":" SUM(J2318:AN2318)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2302 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Dekking elektriciteitsverbruik door PV en/of WKK",null,null,null,{"$f":" E$2303","v":"Avoided Costs Electricity Purchase"},null,"€ VAT incl",{"$f":" SUM(J2319:AN2319)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2303 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Netinjectie elektriciteit",null,null,null,{"$f":" E$2304","v":"Revenue Electricity Injection"},null,"€ VAT incl",{"$f":" SUM(J2320:AN2320)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2304 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Injectietarief",null,null,null,{"$f":" E2305","v":"Electricity Injection Cost"},null,"€ VAT incl",{"$f":" SUM(J2321:AN2321)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2305 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Aardgasverbruik",null,null,null,{"$f":" E2306","v":"Gas Cost"},null,"€ VAT incl",{"$error":"#DIV/0!"},null,{"$f":" J2306 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Mazoutverbruik",null,null,null,{"$f":" E2307","v":"Mazout Cost"},null,"€ VAT incl",{"$error":"#DIV/0!"},null,{"$f":" J2307 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Biomassaverbruik",null,null,null,{"$f":" E2308","v":"Biomass Cost"},null,"€ VAT incl",{"$error":"#DIV/0!"},null,{"$f":" J2308 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,"Total Energy Costs (including self-consumption)",null,"€ VAT incl",{"$error":"#DIV/0!"},null,{"$f":" J2309 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Onderhoudskost",null,null,null,{"$f":" E2311","v":"Total Maintenance Cost"},{"$f":" F2311","v":0},"€ VAT incl",{"$f":" SUM(J2327:AN2327)","v":{"$error":"#VALUE!"}},null,{"$f":" J2311 / $F$2316","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["Investeringsaftrek",null,null,null,{"$f":" E2312","v":"Investment Deduction"},{"$f":" F2312","v":0},{"$f":" G2312","v":"€"},{"$f":" SUM(J2328:AN2328)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2312 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Groenestroomcertificaten",null,null,null,{"$f":" E2313","v":"GC Revenue"},{"$f":" F2313","v":0},{"$f":" G2313","v":"€"},{"$f":" SUM(J2329:AN2329)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2313 / $F$2316","v":{"$error":"#DIV/0!"}},{"$f":" K2313 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["WKK certificaten",null,null,null,{"$f":" E2314","v":"Cogen Certificate Revenue"},0,"€",{"$f":" SUM(J2330:AN2330)","v":{"$error":"#DIV/0!"}},null,{"$f":" J2314 / $F$2316","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]