{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Read Me","Input-Output Module","Vergelijking Data","Breakeven-analyse","Breakeven-analyse - bar","Invoervelden","Catalogus","Calculatie","M1-PowerSupply","M2-Subsidie","Parameters","Indexatie","Database","Dynamic","Breakeven analyse","kostenmodel laadplein2022","Config"],"not_rendered":{"charts":4,"images":2,"macros":1,"external_links":2,"defined_names":77,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Breakeven-analyse","index":3,"reason":"not_a_worksheet"},{"sheet":"Breakeven-analyse - bar","index":4,"reason":"not_a_worksheet"}],"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":"Read Me","index":0,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Taal/Language:","Nederlands"]
[]
[null,null,null,{"$f":"+Config!B124","v":"Voorwoord"}]
[null,null,null,{"$f":"+Config!B125","v":"Het kostprijsmodel “TCO-ZET-Vracht” is in opdracht van Topsector Logistiek en het Ministerie van I&W door Panteia gebouwd en wordt door haar vervolgens onderhouden. Bij de ontwikkeling van dit TCO-model is gekozen voor een open en transparante opzet. Dit betekent dat helder is welke rekenregels zijn toegepast en welke waarde van de default data als uitgangswaarde is gehanteerd. Het TCO-model wordt mede onderschreven door RAI, evofenedex en TLN."}]
[]
[null,null,null,{"$f":"+Config!B126","v":"Nieuw in TCO-ZET-Vracht versie 4.0 (d.d. 19-9-2022):"}]
[null,null,null,{"$f":"+Config!B127","v":"De belangrijkste wijziging ten opzichte van versie 2 betreft een verlegging van het basisjaar van 2021 naar 2022.\nGemeld moet worden dat het uitdagend is gebleken om voldoende onderbouwde veranderingen vast te stellen daar de (prijs-) ontwikkelingen in de energie- en transportmarkt aan sterke fluctuaties onderhevig zijn.\nDe doorgevoerde verhoging van belangrijke posten is als volgt:\n- Catalogusprijs van dieselvoertuigen: + 15%.\n- Catalogusprijs van BEV en FCEV: + 3%.\n- Rentepercentage 3,93% (2021: 2,65% ).\n- Verzekeringspercentage 3,22% (2021: 3,00%).\n- Dieselprijs (default): 1,92 euro/liter (incl. verlaagde accijns, excl. btw).\n- Elektriciteitsprijs (default): 0,12 euro/kWh (Zone 3, excl. btw).\n"}]
[null,null,null,{"$f":"+Config!B128","v":"Overige aanpassingen:\n- Bij FCEV wordt uitsluitend de waarde van HBE's berekend in geval van groene elektrolyse.\n- Ten behoeve van de berekening van de subsidiebedragen is een vraag over de bedrijfsgrootte toegevoegd.\n- TCO-vracht is nu beschikbaar in het Nederlands en het Engels. Om van taal te switchen kan linksboven in de readme een keuze gemaakt worden.\n"}]
[null,null,null," -  0  -  0  -  0  -  0  -\n"]
[null,null,null,{"$f":"+Config!B129","v":"Het gebruik "}]
[null,null,null,{"$f":"+Config!B130","v":"De opzet van het TCO-Vracht is zo eenvoudig als mogelijk gehouden. Dit houdt in dat het TCO-Vracht op basis van een beperkte input reeds onderbouwde rekenresultaten produceert. Wel moet het veld “Enable Content” (soms) worden aangeklikt om gebruik te kunnen maken van voor de berekeningen noodzakelijke “Macros”. \n"}]
[null,null,null,{"$f":"+Config!B131","v":"Defaultwaarden"}]
[null,null,null,{"$f":"+Config!B132","v":"Bij een groot aantal (input-) gegevens is in het TCO-Vracht reeds een defaultwaarde ingevuld. Deze defaultwaarde (=standaardwaarde) is gebaseerd op gegevens uit de transportwereld. Veel van deze gegevens kunnen naar eigen inzicht veranderd worden met een eigen getal door gebruik te maken van een aantal “knoppen”. Bij deze knoppen is telkens de gebruikte defaultwaarde weergegeven. Overigens, met de resetknop: “Start nieuwe berekening”, wordt teruggegaan naar de oorspronkelijke (default-) waarden. \n"}]
[null,null,null,{"$f":"+Config!B133","v":"Resultaten"}]
[null,null,null,{"$f":"+Config!B134","v":"De rekenresultaten worden kolomsgewijs getoond voor telkens een elektrische, een brandstofcel en een dieselvariant van een voertuig met vergelijkbare transportkarakteristieken. De verwachte jaarkilometrage van het geselecteerde voertuig is een bepalend getal. Op basis hiervan worden niet alleen de kosten en emissies berekend maar wordt bijvoorbeeld ook een advies gegeven over optimale capaciteit van de batterij en het vermogen van het oplaadsysteem. "}]
[]
[null,null,null,{"$f":"+Config!B135","v":"Emissies "}]
[null,null,null,{"$f":"+Config!B136","v":"Hoewel het een kostprijsmodel betreft, worden tevens de emissies (WtW) van een aantal vervuilende stoffen van het geselecteerde voertuig berekend. Het betreft daarbij CO2, NOx en PMx. Het ligt voor de hand dat er met (batterij of brandstofcel) elektrische voertuigen op groene stroom c.q. groene waterstof gereden wordt. Wanneer dit om een of andere reden niet mogelijk is, kan bijvoorbeeld “grijze elektriciteit” worden geselecteerd. Er wordt in dat geval gerekend met (de uitstoot van) de Nederlandse elektriciteitsmix. \n"}]
[null,null,null,{"$f":"+Config!B137","v":"Nieuwe versies"}]
[null,null,null,{"$f":"+Config!B138","v":"De ontwikkelingen met betrekking tot de energietransitie volgen elkaar in een hoog tempo op. Niet alleen verandert de defaultwaarde van de inputgegevens bijvoorbeeld in de vorm van prijsdalingen, ook komen er regelmatig nieuwe voertuigklassen beschikbaar. Om te zorgen dat het TCO-Vracht zo actueel mogelijk blijft, worden er daarom periodiek updates gemaakt. Deze nieuwe versies van het model worden vervolgens gratis ter beschikking gesteld. \n"}]
[null,null,null,{"$f":"+Config!B139","v":"Disclaimer "}]
[null,null,null,{"$f":"+Config!B140","v":"Veel zorg is besteed aan de correctheid van de rekenregels en de gebruikte inputdata c.q. defaultwaarden. Panteia of de Topsector Logistiek zijn echter niet aansprakelijk te houden voor de juistheid van de rekenresultaten. Deze kunnen ofwel lager dan wel hoger zijn. \n"}]
[null,null,null,{"$f":"+Config!B141","v":"Contact"}]
[null,null,null,{"$f":"+Config!B142","v":"Indien u vragen hebt dan kunt u deze bij voorkeur verzenden naar: \nTCO-Vracht@panteia.nl\n"}]

{"sheet":"Input-Output Module","index":1,"n_rows":120,"n_cols":9,"rows_kept":120,"cut":false,"hidden":false,"merged":[[4,2,7,4],[9,5,10,5],[9,6,10,6],[40,6,40,7]]}
[]
[]
[]
[null,null,"Disclaimer:"]
[null,null,{"$f":"Config!B123","v":"De in het TCO-Vracht gebruikte default- c.q. standaardwaarden zijn met de grootste zorg verzameld. Het betreft echter gemiddelde cijfers, de werkelijke cijfers kunnen ofwel hoger dan wel lager zijn. Hoewel veel zorg is besteed aan de correctheid van de rekenregels en de gebruikte inputdata, is Panteia of de Topsector Logistiek niet aansprakelijk te houden voor de juistheid van de rekenresultaten. "}]
[]
[]
[]
[]
["Input-output module",null,"TCO-ZET-Vracht"," ",null,{"$f":"+Config!B10","v":"Naam dataset"},{"$f":"Config!B148","v":"<naam> + <datum>"}]
[null,null,{"$f":"+Config!B156","v":"versie 4.0"},44823]
[{"$f":"+Config!B11","v":"BASIS INVOERGEGEVENS"},null,null,{"$f":"+Config!B12","v":"INZETGEGEVENS VOERTUIG SYSTEM"}]
[null,null,null,null,{"$f":"+Config!B13","v":"Dieselvoertuig"},{"$f":"+Config!B14","v":"Elektrisch voertuig "},{"$f":"+Config!B15","v":"Waterstof voertuig"}]
[{"$f":"+Config!B16","v":"Voertuigtype"},"Zware trekker z/opl (GVW >40 ton)",{"$f":"IF(voertuigtype_input=\"\",\"*\",\"\")","v":""},{"$f":"+Config!B24","v":"Economische levensduur [jaren]"},7,7,7]
[{"$f":"+Config!B17","v":"Koelmachine (J/N)"},"niet gekoeld",{"$f":"IF(koelmachine=\"\",\"*\",\"\")","v":""},{"$f":"+Config!B25","v":"Restwaarde "},{"$f":"Calculatie!B37","v":29234.348141900951},{"$f":"Calculatie!C37","v":87818.59520887243},{"$f":"Calculatie!D37","v":138138.74617070638}]
[{"$f":"+Config!B18","v":"Verwacht jaarkilometrage"},{"$f":"Calculatie!$C$5","v":100000},{"$f":"+Config!B146","v":"[km/jaar]"},{"$f":"+Config!B26","v":"Productieve uren per jaar"},2600,{"$f":"Calculatie!C17","v":2600},{"$f":"Calculatie!D17","v":2600}]
[{"$f":"+Config!B19","v":"Grijze/groene elektriciciteit"},"Groen",{"$f":"IF(Electricity_type=\"\",\"*\",\"\")","v":""},{"$f":"+Config!B27","v":"Kosten van reparaties"},{"$f":"Calculatie!B105","v":1500},{"$f":"Calculatie!C105","v":1500},{"$f":"Calculatie!D105","v":5000}]
[{"$f":"+Config!B20","v":"Grijze/groene waterstof"},"Electrolyse (hernieuwbare energie)",{"$f":"IF(H2_type=\"\",\"*\",\"\")","v":""},{"$f":"+Config!B28","v":"Stilstand [dagen per jaar]"}]
[{"$f":"+Config!B21","v":"Rechtsvorm en belastingpercentage"},"BV of NV met 15% belasting",{"$f":"IF(B19=\"\",\"*\",\"\")","v":""}]
[{"$f":"+Config!B22","v":"Basisjaar prognose"},2022]
[{"$f":"+Config!B23","v":"Grootte van bedrijf"},"Groot",{"$f":"IF(bedrijftype_input=\"\",\"*\",\"\")","v":""},{"$f":"+Config!B29","v":"Vermogen eigen oplaadsysteem (kW)"},null,{"$f":"'M1-PowerSupply'!B35","v":50}]
[null,null,null,{"$f":"+Config!B30","v":"Capaciteit vrachtwagenbatterij (kWh) "},null,{"$f":"Calculatie!C25","v":490},{"$f":"Calculatie!D25","v":200}]
[null,{"$f":"IF(COUNTIF($B$14:$B$21,\"\")>0,Config!$B$197,\"\")","v":""},null,{"$f":"+Config!B31","v":"Waterstof opslag tank (kg)"},null,{"$f":"IF(ISERROR(MATCH(batt_cap_input,'M1-PowerSupply'!$B$24:$B$27,0)),Config!$B$249,\"\")","v":""},{"$f":"Calculatie!D30","v":50}]
[]
[{"$f":"+Config!B149","v":"BASIS UITGANGSPUNTEN"}]
[]
[null,null,{"$f":"+Config!B14","v":"Elektrisch voertuig "},{"$f":"+Config!B15","v":"Waterstof voertuig"}]
[{"$f":"+Config!B32","v":"AANKOOPPRIJS"},{"$f":"+Config!B16","v":"Voertuigtype"},{"$f":"Calculatie!C28","v":"Zware trekker z/opl 490 kWh"},{"$f":"Calculatie!D28","v":"Zware trekker z/opl 80 kW"},null,{"$f":"+Config!B43","v":"Kale brandstofprijs"},1.5,{"$f":"+Config!B151","v":"excl. BTW en accijns"}]
[null,{"$f":"+Config!B33","v":"Bruto aankoopprijs "},{"$f":"Calculatie!C34","v":380000},{"$f":"Calculatie!D34","v":597740.41500000004},null,{"$f":"+Config!B44","v":"Dieselaccijns"},0.42]
[null,{"$f":"+Config!B34","v":"AanZET-subsidie"},"N","N",{"$f":"+Config!B55","v":"subsidie toepassen (J/N)"},{"$f":"+Config!B45","v":"Totale brandstofprijs"},{"$f":"fuel_price_input+G29","v":1.92},{"$f":"+Config!B152","v":"excl. BTW"}]
[null,{"$f":"+Config!B35","v":"MIA-subsidie"},"N","N",{"$f":"+Config!B55","v":"subsidie toepassen (J/N)"}]
[null,{"$f":"+Config!B36","v":"Netto aankoopprijs"},{"$f":"Calculatie!C50","v":380000},{"$f":"Calculatie!D50","v":597740.41500000004}]
[null,null,null,null,null," ",{"$f":"+Config!B59","v":"Dieselvoertuigbelastingen"},{"$f":"+Config!B60","v":"Meenemen"}]
[null,null,null,null,null,{"$f":"+Config!B46","v":"Meerprijs tolheffing"},{"$f":"Calculatie!B80","v":0},"N","€/km"]
[null,{"$f":"+Config!B37","v":"Bruto kosten inkoopoplaadsysteem "},{"$f":"Calculatie!C40","v":18375},null,null,{"$f":"+Config!B47","v":"Aandeel snelweg kilometers"},{"$f":"Calculatie!B83","v":0.75}]
[null,{"$f":"+Config!B38","v":" Bruto kosten aanleg oplaadsysteem "},{"$f":"Calculatie!C43","v":10840.5}]
[null,{"$f":"+Config!B35","v":"MIA-subsidie"},"N",null,null,{"$f":"+Config!B48","v":"Vaste ZE-Voertuigheffing"},null,"N",{"$f":"+Config!B61","v":"€/jaar"}]
[null,{"$f":"+Config!B39","v":"Netto kosten inkoop & aanleg oplaadsysteem"},{"$f":"Calculatie!C51","v":29215.5}]
[null,null,null,null,null,{"$f":"+Config!B49","v":"CO2 prijs"},null,"N","€/ton"]
[]
[null,null,null,null,null,null,{"$f":"+Config!B62","v":"Hernieuwbare Brandstof-Eenheden (HBE's)"}]
[null,null,null,null,null,null,{"$f":"+Config!B153","v":"Elektrisch voertuig (BEV)"},{"$f":"+Config!B154","v":"Waterstof voertuig (FCEV)"}]
[{"$f":"+Config!B40","v":"INKOOPPRIJS ENERGIE"},null,{"$f":"+Config!B56","v":"Elektriciteit: euro/kWh"},{"$f":"+Config!B57","v":"Waterstof: euro/kg"},{"$f":"+Config!B58","v":"Dieselprijs: euro/l"},{"$f":"+Config!B50","v":"HBE Toepassen (J/N)"},"N","N"]
[null,{"$f":"+Config!B41","v":"Basisprijs energie "},{"$f":"Calculatie!C70","v":0.12349},{"$f":"Calculatie!D70","v":10},{"$f":"G30","v":1.92},{"$f":"+Config!B51","v":"Aantal HBE's"},{"$f":"Calculatie!C96","v":3003},{"$f":"Calculatie!D96","v":4142}]
[null,{"$f":"+Config!B42","v":"Energiesubsidie"},null,null,null,{"$f":"+Config!B52","v":"Forfait"},{"$f":"Calculatie!C92","v":1},{"$f":"Calculatie!D92","v":1}]
[null,{"$f":"+Config!B150","v":"Netto inkooprijs"},{"$f":"Calculatie!C74","v":0.12349},{"$f":"Calculatie!D74","v":10},null,{"$f":"+Config!B53","v":"Waarde per HBE"},{"$f":"Parameters!$B$55","v":18},{"$f":"Parameters!$B$55","v":18}]
[null,null,null,null,null,{"$f":"+Config!B54","v":"Totale waarde HBE's"},{"$f":"IF((G44*G46)-Parameters!$B$57<0,0,(G44*G46)-Parameters!$B$57)","v":52054},{"$f":"IF((H44*H46)-Parameters!$B$57<0,0,(H44*H46)-Parameters!$B$57)","v":72556}]
[]
[{"$f":"+Config!B63","v":"RESULTATEN"}]
[{"$f":"+Config!B64","v":"Scenario"},null,"Diesel",{"$f":"+Config!B196","v":"EV Optimale mix"},{"$f":"+Config!B15","v":"Waterstof voertuig"}]
[{"$f":"+Config!B65","v":"Scenario technisch mogelijk (valide)/niet mogelijk"},null,"n.v.t.",{"$f":"IF(AND('M1-PowerSupply'!B55=\"Valide\",'M1-PowerSupply'!B56=\"Valide\",'M1-PowerSupply'!B57=\"Valide\"),\"Scenario valide\",\"Vehicle technology insufficient\")","v":"Vehicle technology insufficient"},"n.v.t."]
[]
[{"$f":"+Config!B16","v":"Voertuigtype"},null,{"$f":"voertuigtype_input","v":"Zware trekker z/opl (GVW >40 ton)"},{"$f":"Calculatie!C28","v":"Zware trekker z/opl 490 kWh"},{"$f":"Calculatie!D28","v":"Zware trekker z/opl 80 kW"}]
[{"$f":"+Config!B66","v":"Eigen oplaadsysteem"},null,"n.v.t.",{"$f":"'M1-PowerSupply'!B38","v":"FC50"},"n.v.t."]
[{"$f":"+Config!B67","v":"Openbaar oplaadsysteem"},null,"n.v.t.",{"$f":"'M1-PowerSupply'!B49","v":"HPC350"},"n.v.t."]
[]
[{"$f":"+Config!B68","v":"Percentage eigen oplaadsysteem"},null,"n.v.t.",{"$f":"'M1-PowerSupply'!B41/'M1-PowerSupply'!C14","v":0.4275478403284011},"n.v.t."]
[{"$f":"+Config!B69","v":"Percentage extern (openbaar) oplaadsysteem"},null,"n.v.t.",{"$f":"'M1-PowerSupply'!B51/'M1-PowerSupply'!C14","v":0.4275478403284011},"n.v.t."]
[]
[{"$f":"+Config!B70","v":"Totale kosten per jaar"},null,{"$f":"SUM(C112,C120)","v":243449.61744013673},{"$f":"SUM(D112,D120)","v":289119.21331267618},402170.99744132842]
[{"$f":"+Config!B71","v":"Totale kosten per km"},null,{"$f":"C60/Calculatie!$B$5","v":2.4344961744013673},{"$f":"D60/Calculatie!$B$5","v":2.8911921331267618},{"$f":"E60/Calculatie!$B$5","v":4.0217099744132838}]
[{"$f":"+Config!B72","v":"Totale kosten per uur"},null,{"$f":"C60/Calculatie!B17","v":93.634468246206438},{"$f":"D60/Calculatie!C17","v":111.19969742795237},{"$f":"E60/Calculatie!D17","v":154.6811528620494}]
[]
[{"$f":"+Config!B73","v":"Emissies (totaal per jaar voor het geselecteerde voertuig)"}]
[{"$f":"+Config!B74","v":"CO2 emissies (ton per jaar, WtW)"},null,{"$f":"Calculatie!B60","v":143.57360620034035},{"$f":"Calculatie!C60","v":0},{"$f":"Calculatie!D60","v":0}]
[{"$f":"+Config!B75","v":"PM totaal (kg per jaar, TtW)"},null,{"$f":"Calculatie!B61+Calculatie!B62","v":8.0988749666054396},{"$f":"Calculatie!C61+Calculatie!C62","v":6.8233281982616791},{"$f":"Calculatie!D61+Calculatie!D62","v":6.8233281982616791}]
[{"$f":"+Config!B76","v":"NOx (kg per jaar, TtW)"},null,{"$f":"Calculatie!B65","v":203.89168597610441},"n.v.t.","n.v.t."]
[]
[]
[{"$f":"+Config!B77","v":"ONDERBOUWING KOSTENBEREKENING"},null,null,null,null," "," "]
[{"$f":"+Config!B78","v":"Vaste kosten per jaar"}]
[{"$f":"+Config!B79","v":"Wegenbelasting"},null,{"$f":"INDEX(VehicleCatalogus[[#All],[Road tax]],MATCH(Calculatie!B28,VehicleCatalogus[[#All],[Name]],0))","v":851.60879999999997},{"$f":"INDEX(VehicleCatalogus[[#All],[Road tax]],MATCH(Calculatie!C28,VehicleCatalogus[[#All],[Name]],0))","v":0},{"$f":"INDEX(VehicleCatalogus[[#All],[Road tax]],MATCH(Calculatie!D28,VehicleCatalogus[[#All],[Name]],0))","v":0}]
[{"$f":"+Config!B80","v":"Eurovignet"},null,{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Eurovignet]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))","v":1250},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Eurovignet]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))","v":1250},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Eurovignet]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))","v":1250}]
[{"$f":"+Config!B81","v":"Rente"},null,{"$f":"AVERAGE(Calculatie!B50,Calculatie!B39)*Parameters!$B$22","v":3057.2727700444148},{"$f":"AVERAGE(Calculatie!C50,Calculatie!C39)*Parameters!$B$22","v":9183.9023922282831},{"$f":"AVERAGE(Calculatie!D50,Calculatie!D39)*Parameters!$B$22","v":14446.288492763228}]
[{"$f":"+Config!B82","v":"Verzekering"},null,{"$f":"Calculatie!B36*Parameters!$B$23","v":4079.1316499999994},{"$f":"Calculatie!C36*Parameters!$B$23","v":12253.518},{"$f":"Calculatie!D36*Parameters!$B$23","v":19274.797196131502}]
[{"$f":"+Config!B83","v":"Voertuigheffing"},null,{"$f":"IF(OR(H37=\"J\",H37=\"Y\"),voertuigheffing_input,0)","v":0},0,0]
[{"$f":"+Config!B84","v":"Diverse overige voertuigkosten"},null,{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Misc. vehicle cost]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))","v":73.791359999999997},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Misc. vehicle cost]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))","v":73.791359999999997},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Misc. vehicle cost]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))","v":73.791359999999997}]
[{"$f":"+Config!B85","v":"a: Totale vaste voertuigkosten per jaar"},null,{"$f":"SUM(C72:C77)","v":9311.8045800444124},{"$f":"SUM(D72:D77)","v":22761.211752228282},{"$f":"SUM(E72:E77)","v":35044.877048894734}]
["Fixed transport costs"]
[{"$f":"+Config!B87","v":"Variabele kosten per jaar"}]
[{"$f":"+Config!B88","v":"Afschrijving voertuig"},null,{"$f":"(Calculatie!B50-Calculatie!B39)/Calculatie!B14","v":13895.093122585577},{"$f":"(Calculatie!C50-Calculatie!C39)/Calculatie!C14","v":41740.200684446791},{"$f":"(Calculatie!D50-Calculatie!D39)/Calculatie!D14","v":65657.381261327668}]
[{"$f":"+Config!B89","v":"Brandstofverbruik voertuig"},null,{"$f":"Calculatie!B75","v":87698.674640962927},0,0]
[{"$f":"+Config!B90","v":"Brandstofverbruik koeling"},null,{"$f":"Calculatie!B76","v":0},0,0]
[{"$f":"+Config!B91","v":"Elektriciteitsverbruik"},null,0,{"$f":"Calculatie!C77","v":72872.431850185967},0]
[{"$f":"+Config!B92","v":"H2 verbruik"},null,0,0,{"$f":"Calculatie!D77","v":137952.93980710453}]
[{"$f":"+Config!B93","v":"Adblue verbruik"},null,{"$f":"Calculatie!B67","v":813.77379647218993},0,0]
[{"$f":"+Config!B94","v":"Banden"},null,{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Tires cost (€/km)]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))*Calculatie!$B$5","v":4648.2967999999992},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Tires cost (€/km)]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))*Calculatie!$B$5","v":4648.2967999999992},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Tires cost (€/km)]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))*Calculatie!$B$5","v":4648.2967999999992}]
[{"$f":"+Config!B95","v":"Onderhoud"},null,{"$f":"INDEX(VehicleCatalogus[[#All],[Maintenance costs]],MATCH(Calculatie!$B$29,VehicleCatalogus[[#All],[ID]],0))*Calculatie!$B$5","v":8375.76},{"$f":"INDEX(VehicleCatalogus[[#All],[Maintenance costs]],MATCH(Calculatie!$C$29,VehicleCatalogus[[#All],[ID]],0))*Calculatie!$B$5","v":4187.88},{"$f":"INDEX(VehicleCatalogus[[#All],[Maintenance costs]],MATCH(Calculatie!$D$29,VehicleCatalogus[[#All],[ID]],0))*Calculatie!$B$5","v":12563.640000000001}]
[{"$f":"+Config!B96","v":"Reparatie"},null,{"$f":"Calculatie!B107","v":1500},{"$f":"Calculatie!C107","v":1500},{"$f":"Calculatie!D107","v":5000}]
[{"$f":"+Config!B97","v":"Reparatie/onderhoud koelunit"},null,{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Refrigeration maintenance cost]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))*IF(Calculatie!$B$4=\"gekoeld\",Calculatie!B17,0)","v":0},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Refrigeration maintenance cost]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))*IF(Calculatie!$B$4=\"gekoeld\",Calculatie!C17,0)","v":0},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Refrigeration maintenance cost]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))*IF(Calculatie!$B$4=\"gekoeld\",Calculatie!D17,0)","v":0}]
[{"$f":"+Config!B98","v":"Verschil Tolheffing (km-tarief)"},null,{"$f":"Calculatie!B87","v":0},0,0]
[{"$f":"+Config!B155","v":"CO2-prijs"},null,{"$f":"IF(OR($H$39=\"J\",$H$39=\"Y\"),co2_price*C$65,0)","v":0},{"$f":"IF(OR($H$39=\"J\",$H$39=\"Y\"),co2_price*D$65,0)","v":0},{"$f":"IF(OR($H$39=\"J\",$H$39=\"Y\"),co2_price*E$65,0)","v":0}]
[{"$f":"+Config!B62","v":"Hernieuwbare Brandstof-Eenheden (HBE's)"},null,0,{"$f":"IF(OR($G$43=\"J\",$G$43=\"Y\"),$G$47*-1,0)","v":0},{"$f":"IF(OR($G$43=\"J\",$G$43=\"Y\"),$H$47*-1,0)","v":0}]
[{"$f":"+Config!B100","v":"Specifieke vervoerskosten "},null,{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Special transport costs]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))","v":996.82219999999995},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Special transport costs]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))","v":996.82219999999995},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[Special transport costs]],MATCH(Calculatie!$B$2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))","v":996.82219999999995}]
[{"$f":"+Config!B101","v":"b: Totale variabele voertuigkosten per jaar"},null,{"$f":"SUM(C81:C94)","v":117928.42056002068},{"$f":"SUM(D81:D94)","v":125945.63153463275},{"$f":"SUM(E81:E94)","v":226819.0800684322}]
["Repair, maintenance & tires"]
[{"$f":"+Config!B103","v":"Kosten oplaadsysteem per jaar"}]
[{"$f":"+Config!B104","v":"Aankoop en installatie"},null,0,{"$f":"C38/Parameters!$B$21","v":2921.55},0]
[{"$f":"+Config!B105","v":"Operationele kosten"},null,0,{"$f":"INDEX(Laadinfra[[#All],[Operational costs annual (€)]],MATCH('M1-PowerSupply'!$B$38,Laadinfra[[#All],[Charging type]],0))","v":3949.25},0]
[{"$f":"+Config!B106","v":"c: Totale kosten oplaadsysteem per jaar"},null,{"$f":"SUM(C98:C99)","v":0},{"$f":"SUM(D98:D99)","v":6870.8},{"$f":"SUM(E98:E99)","v":0}]
[]
[{"$f":"+Config!B107","v":"Totale voertuig en oplaadsysteemkosten per jaar (a+b+c) "},null,{"$f":"SUM(C78,C95,C100)","v":127240.22514006509},{"$f":"SUM(D78,D95,D100)","v":155577.64328686101},{"$f":"SUM(E78,E95,E100)","v":261863.95711732694}]
[{"$f":"+Config!B108","v":"Totale voertuig en oplaadsysteemkosten per km: (a+b+c)/kms per jaar"},null,{"$f":"C$102/Calculatie!$B$5","v":1.2724022514006508},{"$f":"D$102/Calculatie!$B$5","v":1.5557764328686101},{"$f":"E$102/Calculatie!$B$5","v":2.6186395711732695}]
[{"$f":"+Config!B109","v":"Totale voertuig en oplaadsysteemkosten per uur (a+b+c)/uren per jaar"},null,{"$f":"C$102/Calculatie!B17","v":48.938548130794267},{"$f":"D$102/Calculatie!C17","v":59.837555110331159},{"$f":"E$102/Calculatie!D17","v":100.71690658358729}]
[]
[{"$f":"+Config!B110","v":"Chauffeurskosten"}]
[{"$f":"+Config!B111","v":"Uurloon incl. sociale lasten"},{"$f":"Parameters!B40","v":29.09},{"$f":"$B107*Calculatie!$B$17","v":75634},{"$f":"$B107*(Calculatie!$C$17+(Calculatie!$C$16*'M1-PowerSupply'!$B$52))","v":85558.248402031066},{"$f":"$B107*Calculatie!$D$17","v":75634}]
[{"$f":"+Config!B112","v":"Verblijfkostenvergoeding"},{"$f":"Parameters!B41","v":0.9},{"$f":"$B108*Calculatie!$B$17","v":2340},{"$f":"$B108*(Calculatie!$C$17+(Calculatie!$C$16*'M1-PowerSupply'!$B$52))","v":2647.0410299700229},{"$f":"$B108*Calculatie!$D$17","v":2340}]
[{"$f":"+Config!B113","v":"Overige kosten"},{"$f":"Parameters!B42","v":0.49},{"$f":"$B109*Calculatie!$B$17","v":1274},{"$f":"$B109*(Calculatie!$C$17+(Calculatie!$C$16*'M1-PowerSupply'!$B$52))","v":1441.166782983679},{"$f":"$B109*Calculatie!$D$17","v":1274}]
[{"$f":"+Config!B114","v":"d: Totale chauffeurskosten per jaar"},null,{"$f":"SUM(C107:C109)","v":79248},{"$f":"SUM(D107:D109)","v":89646.456214984762},{"$f":"SUM(E107:E109)","v":79248}]
[]
[{"$f":"+Config!B115","v":"Totale directe kosten per jaar (a+b+c+d)"},null,{"$f":"SUM(C102,C110)","v":206488.22514006507},{"$f":"SUM(D102,D110)","v":245224.09950184578},{"$f":"SUM(E102,E110)","v":341111.95711732691}]
[{"$f":"+Config!B116","v":"Totale directe kosten per km: (a+b+c+d)/kms per jaar"},null,{"$f":"C$112/Calculatie!$B$5","v":2.0648822514006508},{"$f":"D$112/Calculatie!$B$5","v":2.4522409950184576},{"$f":"E$112/Calculatie!$B$5","v":3.4111195711732689}]
[{"$f":"+Config!B117","v":"Totale directe kosten per uur (a+b+c+d)/uren per jaar"},null,{"$f":"C$112/Calculatie!B17","v":79.418548130794264},{"$f":"D$112/Calculatie!C17","v":94.316961346863764},{"$f":"E$112/Calculatie!D17","v":131.19690658358726}]
[]
[{"$f":"+Config!B118","v":"Algemene kosten (overhead)"}]
[{"$f":"+Config!B119","v":"Loon incl. sociale lasten"},{"$f":"Parameters!B44","v":9.4E-2},{"$f":"$B117*C$112","v":19409.893163166118},{"$f":"$B117*D$112","v":23051.065353173504},32064.523969028731]
[{"$f":"+Config!B120","v":"Huisvesting"},{"$f":"Parameters!B45","v":2.9000000000000001E-2},{"$f":"$B118*C$112","v":5988.1585290618877},7111.4988855535275,9892.246756402481]
[{"$f":"+Config!B121","v":"Overig"},{"$f":"Parameters!B46","v":5.6000000000000001E-2},{"$f":"$B119*C$112","v":11563.340607843644},13732.549572103364,19102.269598570307]
[{"$f":"+Config!B122","v":"e: Totale overhead per jaar"},null,{"$f":"SUM(C117:C119)","v":36961.392300071653},{"$f":"SUM(D117:D119)","v":43895.113810830393},{"$f":"SUM(E117:E119)","v":61059.040324001515}]

{"sheet":"Vergelijking Data","index":2,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[[2,2,2,5]]}
[null,null,null,null,null,null,null,null,"Datasetnaam"]
[null,null,null,null,null,null,null,null,"basis 22 3 2022"]
[null,null,{"$f":"+Config!$B$198","v":"Vergelijking Data"},null,null,null,null,null,"minimaal trucks Vatenfall"]
[null,null,null,null,null,null,null,null,"gemiddeld trucks Vatenfall"]
[null,null,{"$f":"+Config!$B$199","v":"Selecteer DataSet"},"Test","Test","Test",null,null,"maximum trucks Vatenfall"]
[null,null,{"$f":"+Config!$B$200","v":"Voertuigscenario"},"Diesel","Elektrisch","Waterstof",null,null,"trekker 440 kW 32451 km zonder sub zonder HBE 1-4-2022"]
[null,null,{"$f":"+Config!$B$204","v":"Creatiedatum"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C7,Database!$A$1:$CZ$1,0))","v":44729},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C7,Database!$A$1:$CZ$1,0))","v":44729},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C7,Database!$A$1:$CZ$1,0))","v":44729},null,null,"scenario 1 1-4-2022"]
[null,null,{"$f":"+Config!$B$205","v":"Voertuigtype"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C8,Database!$A$1:$CZ$1,0))","v":"Medium bakwagen"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C8,Database!$A$1:$CZ$1,0))","v":"Medium bakwagen"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C8,Database!$A$1:$CZ$1,0))","v":"Medium bakwagen"},null,null,"scenario 2 1-4-2022"]
[null,null,{"$f":"+Config!$B$206","v":"Koelmachine (J/N)"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C9,Database!$A$1:$CZ$1,0))","v":"niet gekoeld"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C9,Database!$A$1:$CZ$1,0))","v":"niet gekoeld"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C9,Database!$A$1:$CZ$1,0))","v":"niet gekoeld"},null,null,"scenario 3 1-4-2022"]
[null,null,{"$f":"+Config!$B$207","v":"Verwacht jaarkilometrage"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C10,Database!$A$1:$CZ$1,0))","v":70000},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C10,Database!$A$1:$CZ$1,0))","v":70000},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C10,Database!$A$1:$CZ$1,0))","v":70000},null,null,"scenario 4 1-4-2022"]
[null,null,{"$f":"+Config!$B$208","v":"Grijze/groene elektriciciteit"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C11,Database!$A$1:$CZ$1,0))","v":"Groen"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C11,Database!$A$1:$CZ$1,0))","v":"Groen"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C11,Database!$A$1:$CZ$1,0))","v":"Groen"},null,null,"scenario 5 1-4-2022"]
[null,null,{"$f":"+Config!$B$209","v":"Grijze/groene waterstof"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C12,Database!$A$1:$CZ$1,0))","v":"Electrolysis RE"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C12,Database!$A$1:$CZ$1,0))","v":"Electrolysis RE"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C12,Database!$A$1:$CZ$1,0))","v":"Electrolysis RE"},null,null,"Test"]
[null,null,{"$f":"+Config!$B$210","v":"Rechtsvorm en belastingpercentage"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C13,Database!$A$1:$CZ$1,0))","v":"BV of NV met 15% belasting"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C13,Database!$A$1:$CZ$1,0))","v":"BV of NV met 15% belasting"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C13,Database!$A$1:$CZ$1,0))","v":"BV of NV met 15% belasting"},null,null,"<naam> + <datum>"]
[null,null,{"$f":"+Config!$B$211","v":"Jaar prognose"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C14,Database!$A$1:$CZ$1,0))","v":2021},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C14,Database!$A$1:$CZ$1,0))","v":2021},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C14,Database!$A$1:$CZ$1,0))","v":2021}]
[null,null,{"$f":"+Config!$B$212","v":"Economische levensduur "},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C15,Database!$A$1:$CZ$1,0))","v":7},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C15,Database!$A$1:$CZ$1,0))","v":10},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C15,Database!$A$1:$CZ$1,0))","v":10}]
[null,null,{"$f":"+Config!$B$213","v":"Restwaarde "},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C16,Database!$A$1:$CZ$1,0))","v":20510.259999999998},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C16,Database!$A$1:$CZ$1,0))","v":22573.22},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C16,Database!$A$1:$CZ$1,0))","v":43078.85}]
[null,null,{"$f":"+Config!$B$214","v":"Productieve uren per jaar"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C17,Database!$A$1:$CZ$1,0))","v":2600},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C17,Database!$A$1:$CZ$1,0))","v":2580},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C17,Database!$A$1:$CZ$1,0))","v":2550}]
[null,null,{"$f":"+Config!$B$215","v":"Kosten van reparaties"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C18,Database!$A$1:$CZ$1,0))","v":1500},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C18,Database!$A$1:$CZ$1,0))","v":5000},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C18,Database!$A$1:$CZ$1,0))","v":10000}]
[null,null,{"$f":"+Config!$B$216","v":"Stilstand dagen per jaar"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C19,Database!$A$1:$CZ$1,0))","v":0},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C19,Database!$A$1:$CZ$1,0))","v":2},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C19,Database!$A$1:$CZ$1,0))","v":5}]
[null,null,{"$f":"+Config!$B$217","v":"Vermogen eigen oplaadsysteem (kW)"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C20,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C20,Database!$A$1:$CZ$1,0))","v":20},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C20,Database!$A$1:$CZ$1,0))","v":"nvt"}]
[null,null,{"$f":"+Config!$B$218","v":"Capaciteit vrachtwagenbatterij (kWh) "},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C21,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C21,Database!$A$1:$CZ$1,0))","v":180},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C21,Database!$A$1:$CZ$1,0))","v":150}]
[null,null,{"$f":"+Config!$B$219","v":"Waterstof opslag tank (kg)"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C22,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C22,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C22,Database!$A$1:$CZ$1,0))","v":15}]
[]
[null,null,{"$f":"+Config!$B$220","v":"Bruto aankoopprijs "},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C24,Database!$A$1:$CZ$1,0))","v":88750},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C24,Database!$A$1:$CZ$1,0))","v":183250},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C24,Database!$A$1:$CZ$1,0))","v":349715.25}]
[null,null,{"$f":"+Config!$B$221","v":"Subsidies"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C25,Database!$A$1:$CZ$1,0))","v":0},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C25,Database!$A$1:$CZ$1,0))","v":17621.55},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C25,Database!$A$1:$CZ$1,0))","v":39761.839999999997}]
[null,null,{"$f":"+Config!$B$222","v":"Netto aankoopprijs"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C26,Database!$A$1:$CZ$1,0))","v":88750},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C26,Database!$A$1:$CZ$1,0))","v":165794.5},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C26,Database!$A$1:$CZ$1,0))","v":309953.40999999997}]
[null,null,{"$f":"+Config!$B$223","v":"Netto kosten inkoop & aanleg oplaadsysteem"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C27,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C27,Database!$A$1:$CZ$1,0))","v":2908.95},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C27,Database!$A$1:$CZ$1,0))","v":"nvt"}]
[null,null,{"$f":"+Config!$B$224","v":"Basisprijs energie"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C28,Database!$A$1:$CZ$1,0))","v":1.6},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C28,Database!$A$1:$CZ$1,0))","v":0.08},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C28,Database!$A$1:$CZ$1,0))","v":10}]
[]
[null,null,{"$f":"+Config!$B$225","v":"Outputs"}]
[null,null,{"$f":"+Config!$B$226","v":"Scenario"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C31,Database!$A$1:$CZ$1,0))","v":"Diesel"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C31,Database!$A$1:$CZ$1,0))","v":"EV Optimale mix"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C31,Database!$A$1:$CZ$1,0))","v":"Waterstof voertuig"}]
[null,null,{"$f":"+Config!$B$227","v":"Scenario validiteit"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C32,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C32,Database!$A$1:$CZ$1,0))","v":"Scenario valide"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C32,Database!$A$1:$CZ$1,0))","v":"nvt"}]
[null,null,{"$f":"+Config!$B$228","v":"Voertuig"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C33,Database!$A$1:$CZ$1,0))","v":"Medium bakwagen"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C33,Database!$A$1:$CZ$1,0))","v":"Medium bakwagen 180 kWh"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C33,Database!$A$1:$CZ$1,0))","v":"Medium bakwagen 40 kW"}]
[null,null,{"$f":"+Config!$B$229","v":"Eigen oplaadsysteem"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C34,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C34,Database!$A$1:$CZ$1,0))","v":"AC20"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C34,Database!$A$1:$CZ$1,0))","v":"nvt"}]
[null,null,{"$f":"+Config!$B$230","v":"Openbaar oplaadsysteem"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C35,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C35,Database!$A$1:$CZ$1,0))","v":"HPC150"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C35,Database!$A$1:$CZ$1,0))","v":"nvt"}]
[null,null,{"$f":"+Config!$B$231","v":"Percentage eigen oplaadsysteem"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C36,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C36,Database!$A$1:$CZ$1,0))","v":0.56444010086310603},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C36,Database!$A$1:$CZ$1,0))","v":"nvt"}]
[null,null,{"$f":"+Config!$B$232","v":"Percentage extern (openbaar) Oplaadsysteem"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C37,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C37,Database!$A$1:$CZ$1,0))","v":0.43555989913689397},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C37,Database!$A$1:$CZ$1,0))","v":"nvt"}]
[null,null,{"$f":"+Config!$B$233","v":"Totale kosten per jaar"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C38,Database!$A$1:$CZ$1,0))","v":138505.01978959292},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C38,Database!$A$1:$CZ$1,0))","v":149885.83148180239},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C38,Database!$A$1:$CZ$1,0))","v":177317.91800841462}]
[null,null,{"$f":"+Config!$B$234","v":"Totale kosten per km"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C39,Database!$A$1:$CZ$1,0))","v":1.9786431398513273},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C39,Database!$A$1:$CZ$1,0))","v":2.1412261640257486},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C39,Database!$A$1:$CZ$1,0))","v":2.5331131144059231}]
[null,null,{"$f":"+Config!$B$235","v":"Totale kosten per uur"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C40,Database!$A$1:$CZ$1,0))","v":53.27116145753574},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C40,Database!$A$1:$CZ$1,0))","v":58.095283520078446},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C40,Database!$A$1:$CZ$1,0))","v":69.536438434672405}]
[null,null,{"$f":"+Config!$B$236","v":"HBE Toepassen (J/N)"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C41,Database!$A$1:$CZ$1,0))","v":0},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C41,Database!$A$1:$CZ$1,0))","v":"N"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C41,Database!$A$1:$CZ$1,0))","v":"J"}]
[null,null,{"$f":"+Config!$B$237","v":"Aantal HBE's"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C42,Database!$A$1:$CZ$1,0))","v":0},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C42,Database!$A$1:$CZ$1,0))","v":955},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C42,Database!$A$1:$CZ$1,0))","v":1317}]
[null,null,{"$f":"+Config!$B$238","v":"Totale waarde HBE's"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C43,Database!$A$1:$CZ$1,0))","v":0},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C43,Database!$A$1:$CZ$1,0))","v":0},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C43,Database!$A$1:$CZ$1,0))","v":23706}]
[null,null,{"$f":"+Config!$B$239","v":"Emissies (totaal per jaar voor het geselecteerde voertuig)"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C44,Database!$A$1:$CZ$1,0))","v":0},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C44,Database!$A$1:$CZ$1,0))","v":0},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C44,Database!$A$1:$CZ$1,0))","v":0}]
[null,null,{"$f":"+Config!$B$240","v":"CO2 emissies (ton per jaar, WtW)"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C45,Database!$A$1:$CZ$1,0))","v":45.657259186752313},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C45,Database!$A$1:$CZ$1,0))","v":0},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C45,Database!$A$1:$CZ$1,0))","v":0}]
[null,null,{"$f":"+Config!$B$241","v":"PM totaal (kg per jaar, TtW)"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C46,Database!$A$1:$CZ$1,0))","v":6.2592770289873965},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C46,Database!$A$1:$CZ$1,0))","v":5.6844816480881075},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C46,Database!$A$1:$CZ$1,0))","v":5.6844816480881075}]
[null,null,{"$f":"+Config!$B$242","v":"NOx (kg per jaar, TtW)"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!D$5,Database!$A:$A,0)+IF(OR(D$6=\"Elektrisch\",D$6=\"Electric\"),1,IF(OR(D$6=\"Waterstof\",D$6=\"Hydrogen\"),2,0)),MATCH($C47,Database!$A$1:$CZ$1,0))","v":64.838766671675643},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!E$5,Database!$A:$A,0)+IF(OR(E$6=\"Elektrisch\",E$6=\"Electric\"),1,IF(OR(E$6=\"Waterstof\",E$6=\"Hydrogen\"),2,0)),MATCH($C47,Database!$A$1:$CZ$1,0))","v":"nvt"},{"$f":"INDEX(Database!$A:$CZ,MATCH('Vergelijking Data'!F$5,Database!$A:$A,0)+IF(OR(F$6=\"Elektrisch\",F$6=\"Electric\"),1,IF(OR(F$6=\"Waterstof\",F$6=\"Hydrogen\"),2,0)),MATCH($C47,Database!$A$1:$CZ$1,0))","v":"nvt"}]

{"sheet":"Invoervelden","index":5,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Optie","Voertuigtype","Koelmachine (J/N)","Verwacht jaarkilometrage","Grijze/groene elektriciciteit","Grijze/groene waterstof","Rechtsvorm en belastingpercentage","Basisjaar prognose","Grootte van bedrijf"]
[{"$f":"+Config!B157","v":"Defaultwaarde"},null,{"$f":"+Config!B178","v":"niet gekoeld"},null,{"$f":"+Config!B186","v":"Groen"},{"$f":"F6","v":"Electrolyse (hernieuwbare energie)"},{"$f":"+Config!B187","v":"BV of NV met 15% belasting"},2022,{"$f":"+Config!B188","v":"Groot"}]
[{"$f":"+Config!B158","v":"keuze 1"},{"$f":"+Config!B173","v":"Kleine bakwagen (lvm <12 ton)"},{"$f":"IFERROR(IF(Calculatie!$B$3>=4,Config!$B$178,Config!$B$179),Config!$B$179)","v":"niet gekoeld"},35000,{"$f":"+Config!B6","v":"Grijs"},{"$f":"Config!B6","v":"Grijs"},{"$f":"+Config!B187","v":"BV of NV met 15% belasting"},null,{"$f":"+Config!B188","v":"Groot"}]
[{"$f":"+Config!B159","v":"keuze 2"},{"$f":"+Config!B174","v":"Medium bakwagen (lvm 12-18 ton)"},{"$f":"IFERROR(IF(Calculatie!$B$3>=4,\"\",Config!$B$178),Config!$B$178)","v":""},70000,{"$f":"+Config!B186","v":"Groen"},{"$f":"Config!B7","v":"Blauw"},{"$f":"+Config!B180","v":"BV of NV met 25,8% belasting"},null,{"$f":"+Config!B183","v":"Middelgroot"}]
[{"$f":"+Config!B160","v":"keuze 3"},{"$f":"+Config!B175","v":"Grote bakwagen (lvm >18 ton)"},null,70000,null,{"$f":"Config!B8","v":"Electrolyse (netstroom)"},{"$f":"+Config!B181","v":"Eenmanszaak met 37,07% belasting"},null,{"$f":"+Config!B184","v":"Klein"}]
[{"$f":"+Config!B161","v":"keuze 4"},{"$f":"+Config!B176","v":"Lichte trekker z/opl (GVW <40 ton)"},null,100000,null,{"$f":"Config!B9","v":"Electrolyse (hernieuwbare energie)"},{"$f":"+Config!B182","v":"Eenmanszaak met 49,5% belasting"}]
[{"$f":"+Config!B162","v":"keuze 5"},{"$f":"+Config!B177","v":"Zware trekker z/opl (GVW >40 ton)"},null,100000]
[{"$f":"+Config!B163","v":"keuze 6"}]
[{"$f":"+Config!B164","v":"keuze 7"}]
[{"$f":"+Config!B165","v":"keuze 8"}]
[{"$f":"+Config!B166","v":"keuze 9"}]
[{"$f":"+Config!B167","v":"keuze 10"}]
[{"$f":"+Config!B168","v":"keuze 11"}]
[{"$f":"+Config!B169","v":"keuze 12"}]
[{"$f":"+Config!B170","v":"keuze 13"}]
[{"$f":"+Config!B171","v":"keuze 14"}]
[{"$f":"+Config!B172","v":"keuze 15"}]
[]
[null,"onderstaande waarden tevens defaultwaarden"]
["Attribuut"," Dieselvoertuig"," Elektrisch voertuig ","Waterstof voertuig"]
[{"$f":"+Config!B24","v":"Economische levensduur [jaren]"},7,7,7]
[{"$f":"+Config!B26","v":"Productieve uren per jaar"},2600,2600,2600]
[{"$f":"+Config!B28","v":"Stilstand [dagen per jaar]"},0,0,0]

{"sheet":"Catalogus","index":6,"n_rows":57,"n_cols":21,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["Onderstaande tabel bevat alle voertuigvarianten en kenmerken"]
["ID","Veh. Type","Veh. Type ID","Fuel","Variant ID","Name","Energy unit","Veh. Price","Energy/fuel consumption L; kWh; kg H2","Refrigeration energy/fuel consumption L; kWh; kg H2","Maintenance costs","Road tax","Tolheffing","Battery size","FC power","H2 Storage tanks","Jaarlijkse reparaties","Koeling"]
[1,{"$f":"Config!B190","v":"Kleine bakwagen"},1,"DV",1,{"$f":"+VehicleCatalogus[[#This Row],[Veh. Type]]","v":"Kleine bakwagen"},"L",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":71875},0.1023274910240381,1,5.2364500000000008E-2,315.89999999999998,0,null,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":17500}]
[2,{"$f":"+Config!B191","v":"Medium bakwagen"},2,"DV",1,{"$f":"+VehicleCatalogus[[#This Row],[Veh. Type]]","v":"Medium bakwagen"},"L",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":102062.49999999999},0.20136262941514174,1.5,5.7599150000000002E-2,315.89999999999998,0,null,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":20000}]
[3,{"$f":"Config!B192","v":"Grote bakwagen"},3,"DV",1,{"$f":"+VehicleCatalogus[[#This Row],[Veh. Type]]","v":"Grote bakwagen"},"L",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":132250},0.28541791164119135,2.5,6.2833799999999995E-2,315.89999999999998,0,null,null,null,1000,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":22500}]
[4,{"$f":"+Config!B193","v":"Lichte trekker z/opl"},4,"DV",1,{"$f":"+VehicleCatalogus[[#This Row],[Veh. Type]]","v":"Lichte trekker z/opl"},"L",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":109537.49999999999},0.29566505637688012,0,7.3295699999999991E-2,851.60879999999997,0,null,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[5,{"$f":"Config!B194","v":"Zware trekker z/opl"},5,"DV",1,{"$f":"+VehicleCatalogus[[#This Row],[Veh. Type]]","v":"Zware trekker z/opl"},"L",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":126499.99999999999},0.44324279560022695,0,8.3757600000000001E-2,851.60879999999997,0,null,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[6,{"$f":"+B3","v":"Kleine bakwagen"},1,"EV",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Kleine bakwagen 80 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":107635},0.48154113423076755,3.92,2.6182250000000004E-2,0,0,80,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":17500}]
[7,{"$f":"+B8","v":"Kleine bakwagen"},1,"EV",2,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Kleine bakwagen 120 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":129265},0.48154113423076755,3.92,2.6182250000000004E-2,0,0,120,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":17500}]
[8,{"$f":"+B9","v":"Kleine bakwagen"},1,"EV",3,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Kleine bakwagen 160 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":150895},0.48154113423076755,3.92,2.6182250000000004E-2,0,0,160,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":17500}]
[9,{"$f":"+B10","v":"Kleine bakwagen"},1,"EV",4,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Kleine bakwagen 200 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":180000},0.48154113423076755,3.92,2.6182250000000004E-2,0,0,200,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":17500}]
[10,{"$f":"+B4","v":"Medium bakwagen"},2,"EV",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Medium bakwagen 120 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":156302.5},0.94758884430654944,5.88,2.8799575000000001E-2,0,0,120,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":20000}]
[11,{"$f":"+B12","v":"Medium bakwagen"},2,"EV",2,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Medium bakwagen 160 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":177932.5},0.94758884430654944,5.88,2.8799575000000001E-2,0,0,160,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":20000}]
[12,{"$f":"+B13","v":"Medium bakwagen"},2,"EV",3,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Medium bakwagen 180 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":188747.5},0.94758884430654944,5.88,2.8799575000000001E-2,0,0,180,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":20000}]
[13,{"$f":"+B14","v":"Medium bakwagen"},2,"EV",4,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Medium bakwagen 240 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":215000},0.94758884430654944,5.88,2.8799575000000001E-2,0,0,240,null,null,500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":20000}]
[14,{"$f":"+B5","v":"Grote bakwagen"},3,"EV",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Grote bakwagen 160 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":204970},1.3431431136056065,9.8000000000000007,3.1416899999999998E-2,0,0,160,null,null,1000,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":22500}]
[15,{"$f":"+B16","v":"Grote bakwagen"},3,"EV",2,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Grote bakwagen 180 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":215785},1.3431431136056065,9.8000000000000007,3.1416899999999998E-2,0,0,180,null,null,1000,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":22500}]
[16,{"$f":"+B17","v":"Grote bakwagen"},3,"EV",3,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Grote bakwagen 200 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":226600},1.3431431136056065,9.8000000000000007,3.1416899999999998E-2,0,0,200,null,null,1000,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":22500}]
[17,{"$f":"+B18","v":"Grote bakwagen"},3,"EV",4,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Grote bakwagen 260 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":250000},1.3431431136056065,9.8000000000000007,3.1416899999999998E-2,0,0,260,null,null,1000,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":22500}]
[18,{"$f":"+B6","v":"Lichte trekker z/opl"},4,"EV",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Lichte trekker z/opl 180 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":195442.5},1.3913649711853182,0,3.6647849999999996E-2,0,0,180,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[19,{"$f":"+B20","v":"Lichte trekker z/opl"},4,"EV",2,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Lichte trekker z/opl 220 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":217072.5},1.3913649711853182,0,3.6647849999999996E-2,0,0,220,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[20,{"$f":"+B21","v":"Lichte trekker z/opl"},4,"EV",3,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Lichte trekker z/opl 260 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":238702.5},1.3913649711853182,0,3.6647849999999996E-2,0,0,260,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[21,{"$f":"+B22","v":"Lichte trekker z/opl"},4,"EV",4,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Lichte trekker z/opl 340 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":240000},1.3913649711853182,0,3.6647849999999996E-2,0,0,340,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[22,{"$f":"+B7","v":"Zware trekker z/opl"},5,"EV",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Zware trekker z/opl 300 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":275525},2.0858484498834211,0,4.1878800000000001E-2,0,0,300,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[23,{"$f":"+B24","v":"Zware trekker z/opl"},5,"EV",2,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Zware trekker z/opl 400 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":329600},2.0858484498834211,0,4.1878800000000001E-2,0,0,400,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[24,{"$f":"+B25","v":"Zware trekker z/opl"},5,"EV",3,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Zware trekker z/opl 440 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":351230},2.0858484498834211,0,4.1878800000000001E-2,0,0,440,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[25,{"$f":"+B26","v":"Zware trekker z/opl"},5,"EV",4,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[Battery size]],\" kWh\")","v":"Zware trekker z/opl 490 kWh"},"kWh",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":380000},2.0858484498834211,0,4.1878800000000001E-2,0,0,490,null,null,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0}]
[26,{"$f":"+B9","v":"Kleine bakwagen"},1,"FC",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[FC power]],\" kW\")","v":"Kleine bakwagen 30 kW"},"kg H2",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":238794.42750000002},3.1847958613146002E-2,0.25925925925925924,7.8546750000000012E-2,0,0,70,30,15,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":17500}]
[27,{"$f":"+B13","v":"Medium bakwagen"},2,"FC",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[FC power]],\" kW\")","v":"Medium bakwagen 40 kW"},"kg H2",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":360206.70750000002},6.2671219861544267E-2,0.38888888888888884,8.639872500000001E-2,0,0,150,40,15,1500,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":20000},"Meerprijs afwijkende FC voertuigen"]
[28,{"$f":"+B17","v":"Grote bakwagen"},3,"FC",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[FC power]],\" kW\")","v":"Grote bakwagen 45 kW"},"kg H2",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":411109.82250000001},8.8832216508307291E-2,0.64814814814814814,9.4250699999999993E-2,0,0,140,45,20,3000,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":22500},"Attribuut","Unit","meerpijs/unit"]
[29,{"$f":"B21","v":"Lichte trekker z/opl"},4,"FC",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[FC power]],\" kW\")","v":"Lichte trekker z/opl 60 kW"},"kg H2",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":484487.28},9.2021492803261787E-2,0,0.10994354999999999,0,0,140,60,30,5000,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0},"Batterij","kWh",400]
[30,{"$f":"+B26","v":"Zware trekker z/opl"},5,"FC",1,{"$f":"+CONCATENATE(VehicleCatalogus[[#This Row],[Veh. Type]],\" \",VehicleCatalogus[[#This Row],[FC power]],\" kW\")","v":"Zware trekker z/opl 80 kW"},"kg H2",{"$f":"VLOOKUP(VehicleCatalogus[[#This Row],[Name]],Indexatie!$C:$D,2,FALSE)","v":597740.41500000004},0.13795293980710455,0,0.12563640000000001,0,0,200,80,50,5000,{"$f":"IFERROR(INDEX(Indexatie!$E:$E,MATCH(CONCATENATE(Config!$B$245,\" \",VehicleCatalogus[[#This Row],[Veh. Type]]),Indexatie!$C:$C,0)),0)","v":0},"Tank","Liter",908]
[]
[]
["Keuze en eigenschappen private laadinfra"]
["Index","Charging type","Power","Land type","Power (kW)","Depth of discharge (%)","Efficiency (%)","Purchase & installation (€) ","Purchase (€)","Installation costs (€)","Operational costs annual (€)","Own energy costs (€)"]
[5,"HPC350","350 kW","Privaat",350,0.7,0.88700000000000001,{"$f":"Laadinfra[[#This Row],[Purchase (€)]]+Laadinfra[[#This Row],[Installation costs (€)]]","v":191391},128625,62766,17105.75,0.12349]
[4,"HPC150","150 kW","Privaat",150,0.7,0.88700000000000001,{"$f":"Laadinfra[[#This Row],[Purchase (€)]]+Laadinfra[[#This Row],[Installation costs (€)]]","v":85221},55125,30096,7809.75,0.12349]
[3,"FC50","50 kW","Privaat",50,0.7,0.88700000000000001,{"$f":"Laadinfra[[#This Row],[Purchase (€)]]+Laadinfra[[#This Row],[Installation costs (€)]]","v":29215.5},18375,10840.5,3949.25,0.12349]
[2,"AC22","22 kW","Privaat",22,0.8,0.90200000000000002,{"$f":"Laadinfra[[#This Row],[Purchase (€)]]+Laadinfra[[#This Row],[Installation costs (€)]]","v":3258},2205,1053,1403.88,0.12349]
[1,"AC3,7","3,7 kW","Privaat",3.7,0.8,0.85799999999999998,{"$f":"Laadinfra[[#This Row],[Purchase (€)]]+Laadinfra[[#This Row],[Installation costs (€)]]","v":1604.4},735,869.40000000000009,115.46000000000001,0.12349]
[]
["Keuze en eigenschappen publieke laadinfra"]
["Index","Charging type","Power","Land type","Power (kW)","Depth of discharge (%)","Efficiency (%)","Purchase & installation (€) ","Purchase (€)","Installation costs (€)","Operational costs annual (€)","External energy costs (€)"]
[5,"HPC350","350 kW","Publiek",350,0.7,0.88700000000000001,{"$f":"Laadinfra8[[#This Row],[Purchase (€)]]+Laadinfra8[[#This Row],[Installation costs (€)]]","v":0},null,null,null,0.5]
[4,"HPC150","150 kW","Publiek",150,0.7,0.88700000000000001,{"$f":"Laadinfra8[[#This Row],[Purchase (€)]]+Laadinfra8[[#This Row],[Installation costs (€)]]","v":0},null,null,null,0.45]
[3,"FC50","50 kW","Publiek",50,0.7,0.88700000000000001,{"$f":"Laadinfra8[[#This Row],[Purchase (€)]]+Laadinfra8[[#This Row],[Installation costs (€)]]","v":0},null,null,null,0.35]
[2,"AC20","20 kW","Publiek",20,0.8,0.90200000000000002,{"$f":"Laadinfra8[[#This Row],[Purchase (€)]]+Laadinfra8[[#This Row],[Installation costs (€)]]","v":0},null,null,null,0.3]
[1,"AC10","10 kW","Publiek",10,0.8,0.90200000000000002,{"$f":"Laadinfra8[[#This Row],[Purchase (€)]]+Laadinfra8[[#This Row],[Installation costs (€)]]","v":2927},1890,1037,438,0.3]
[]
["Misc. Operational Parameters"]
["Veh. Type ID","Vehicle type","PM_wear from tires","Tires cost (€/km)","Misc. vehicle cost","Special transport costs","Refrigeration maintenance cost","Eurovignet"]
[1,{"$f":"+Config!B190","v":"Kleine bakwagen"},8.120688068697296E-2,2.3121345000000001E-2,73.791359999999997,410.75625000000002,0.33928247454491889,750]
[2,{"$f":"+Config!B191","v":"Medium bakwagen"},8.120688068697296E-2,2.2769128499999999E-2,73.791359999999997,399.10124999999999,0.39397641101914582,750]
[3,{"$f":"+Config!B192","v":"Grote bakwagen"},8.120688068697296E-2,2.2416912000000001E-2,73.791359999999997,399.10124999999999,0.44867034749337281,750]
[4,{"$f":"+Config!B193","v":"Lichte trekker z/opl"},7.472008133479488E-2,3.4449939999999998E-2,73.791359999999997,996.82219999999995,0.56501921174668646,1250]
[5,{"$f":"+Config!B194","v":"Zware trekker z/opl"},6.8233281982616786E-2,4.6482967999999993E-2,73.791359999999997,996.82219999999995,0.68136807600000004,1250]

{"sheet":"Calculatie","index":7,"n_rows":107,"n_cols":7,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["BASIS INVOERGEGEVENS"]
["Voertuigtype",{"$f":"LEFT(C2,FIND(\"(\",C2)-2)","v":"Zware trekker z/opl"},{"$f":"voertuigtype_input","v":"Zware trekker z/opl (GVW >40 ton)"},null,null,"test","Dit is een overgenomen veld"]
["Voertuig type ID",{"$f":"INDEX(VehicleCatalogus[#All],MATCH($B$2,VehicleCatalogus[[#All],[Veh. Type]],0),3)","v":5},null,null,null,"test","Dit is een berekening"]
["Koelmachine (J/N)",{"$f":"koelmachine","v":"niet gekoeld"}]
["Verwacht jaarkilometrage",{"$f":"DV_mileage","v":100000},{"$f":"IFERROR(INDEX(Invoervelden!$D$3:$D$17,MATCH(Calculatie!$C$2,Invoervelden!$B$3:$B$7,0)),30000)","v":100000}]
["Grijze/groene elektriciciteit",{"$f":"Electricity_type","v":"Groen"}]
["Grijze/groene waterstof",{"$f":"H2_type","v":"Electrolyse (hernieuwbare energie)"}]
["Rechtsvorm en belastingpercentage",{"$f":"'Input-Output Module'!B19","v":"BV of NV met 15% belasting"}]
["Basisjaar prognose",{"$f":"'Input-Output Module'!B20","v":2022}]
["Grootte van bedrijf",{"$f":"bedrijftype_input","v":"Groot"}]
[]
[null,"DV","EV","FC"]
["INZETGEGEVENS VOERTUIG SYSTEM"," Dieselvoertuig"," Elektrisch voertuig ","Waterstof voertuig"]
["Economische levensduur [jaren]",{"$f":"DV_age","v":7},{"$f":"EV_age","v":7},{"$f":"FC_age","v":7}]
["Kosten van reparaties",{"$f":"DV_reparaties","v":1500},{"$f":"EV_reparaties","v":1500},{"$f":"FC_reparaties","v":5000}]
["Productieve dagen per jaar",{"$f":"Parameters!$B$2","v":260},{"$f":"Parameters!$B$2-'Input-Output Module'!F18","v":260},{"$f":"Parameters!$B$2-'Input-Output Module'!G18","v":260}]
["Productieve uren per jaar",{"$f":"DV_productivehours","v":2600},{"$f":"C16*B18","v":2600},{"$f":"D16*B18","v":2600}]
["Productieve uren per dag",{"$f":"B17/B16","v":10},{"$f":"C17/C16","v":10},{"$f":"D17/D16","v":10}]
["kilometers per dag",{"$f":"B5/B16","v":384.61538461538464},{"$f":"B19","v":384.61538461538464},{"$f":"B19","v":384.61538461538464}]
["Uren om 's nachts op te laden",null,{"$f":"MIN(8,24-C18)","v":8}]
["Opgegeven batterijcapaciteit [gebruiker]",null,{"$f":"batt_cap_input","v":490},{"$f":"'Input-Output Module'!G22","v":200}]
["Opgegeven laadsysteem [gebruiker]",null,{"$f":"charge_power_input","v":50}]
[]
["OPGEZOCHTE VOERTUIGGEGEVENS"]
["Berekende batterijcapaciteit [voorstel]",null,{"$f":"'M1-PowerSupply'!C17","v":490},{"$f":"'M1-PowerSupply'!E24","v":200}]
["Batterijcapaciteit [kWh]",null,{"$f":"C21","v":490},{"$f":"D21","v":200},"Als er geen gebruiker input is, wordt berekende waarde overgenomen. Anders gebruikersinput"]
["Voertuig variant",1,{"$f":"INDEX('M1-PowerSupply'!$A$24:$A$27,MATCH(C26,'M1-PowerSupply'!$B$24:$B$27,0))","v":4},1]
["Voertuig model",{"$f":"INDEX(VehicleCatalogus[#All],MATCH(B29,VehicleCatalogus[[#All],[ID]],0),6)","v":"Zware trekker z/opl"},{"$f":"INDEX(VehicleCatalogus[#All],MATCH(C29,VehicleCatalogus[[#All],[ID]],0),6)","v":"Zware trekker z/opl 490 kWh"},{"$f":"INDEX(VehicleCatalogus[#All],MATCH(D29,VehicleCatalogus[[#All],[ID]],0),6)","v":"Zware trekker z/opl 80 kW"}]
["Voertuig model ID",{"$f":"SUMIFS(VehicleCatalogus[[#All],[ID]],VehicleCatalogus[[#All],[Fuel]],B$12,VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],B$27)","v":5},{"$f":"SUMIFS(VehicleCatalogus[[#All],[ID]],VehicleCatalogus[[#All],[Fuel]],C$12,VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],C$27)","v":25},{"$f":"SUMIFS(VehicleCatalogus[[#All],[ID]],VehicleCatalogus[[#All],[Fuel]],D$12,VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],D$27)","v":30}]
["Waterstof opslag tank [voorstel]",null,null,{"$f":"'M1-PowerSupply'!F24","v":50}]
["Waterstof opslag tank [gebruiker]",null,null,{"$f":"'Input-Output Module'!G23","v":50}]
["Waterstof opslag tank [L]",null,null,{"$f":"D31","v":50},"Als er geen gebruiker input is, wordt berekende waarde overgenomen. Anders gebruikersinput"]
["Meerprijs afwijkende FC voertuigen",null,null,{"$f":"((D26-D25)*Catalogus!U31)+((D32-D30)*Catalogus!U32)","v":0}]
["Bruto aankoopprijs [voorstel]",{"$f":"INDEX(VehicleCatalogus[[#All],[Veh. Price]],MATCH(Calculatie!$B29,VehicleCatalogus[[#All],[ID]],0))+IF($B$4=Config!$B$179,INDEX(VehicleCatalogus[[#All],[Koeling]],MATCH(Calculatie!$B29,VehicleCatalogus[[#All],[ID]],0)),0)","v":126499.99999999999},{"$f":"INDEX(VehicleCatalogus[[#All],[Veh. Price]],MATCH(Calculatie!$C29,VehicleCatalogus[[#All],[ID]],0))+IF($B$4=Config!$B$179,INDEX(VehicleCatalogus[[#All],[Koeling]],MATCH(Calculatie!$C29,VehicleCatalogus[[#All],[ID]],0)),0)","v":380000},{"$f":"INDEX(VehicleCatalogus[[#All],[Veh. Price]],MATCH(Calculatie!$D29,VehicleCatalogus[[#All],[ID]],0))+D33+IF($B$4=Config!$B$179,INDEX(VehicleCatalogus[[#All],[Koeling]],MATCH(Calculatie!$D29,VehicleCatalogus[[#All],[ID]],0)),0)","v":597740.41500000004}]
["Bruto aankoopprijs [gebruiker]",null,{"$f":"'Input-Output Module'!C29","v":380000},{"$f":"'Input-Output Module'!D29","v":597740.41500000004}]
["Bruto aankoopprijs",{"$f":"IF(B35<>0,B35,B34)","v":126499.99999999999},{"$f":"C35","v":380000},{"$f":"D35","v":597740.41500000004},"Als er geen gebruiker input is, wordt berekende waarde overgenomen. Anders gebruikersinput"]
["Restwaarde voertuig [voorstel]",{"$f":"VLOOKUP(IF(B14>10,\">10\",B14),Deprciation[#All],2,FALSE)*B36","v":29234.348141900951},{"$f":"VLOOKUP(IF(C14>10,\">10\",C14),Deprciation[#All],2,FALSE)*C36","v":87818.59520887243},{"$f":"VLOOKUP(IF(D14>10,\">10\",D14),Deprciation[#All],2,FALSE)*D36","v":138138.74617070638}]
["Restwaarde voertuig [gebruiker]",{"$f":"DV_rest_input","v":29234.348141900951},{"$f":"EV_rest_input","v":87818.59520887243},{"$f":"FC_rest_input","v":138138.74617070638}]
["Restwaarde voertuig",{"$f":"IF(B38<>\"\",B38,B37)","v":29234.348141900951},{"$f":"IF(C38<>\"\",C38,C37)","v":87818.59520887243},138138.74617070638,"Als er geen gebruiker input is, wordt berekende waarde overgenomen. Anders gebruikersinput"]
["Aanschafprijs oplaadsysteem [voorstel]",null,{"$f":"INDEX(Laadinfra[Purchase (€)],MATCH('M1-PowerSupply'!B38,Laadinfra[Charging type],0))","v":18375}]
["Aanschafprijs oplaadsysteem [gebruiker]",null,{"$f":"'Input-Output Module'!C35","v":18375}]
["Aanschafprijs oplaadsysteem",null,{"$f":"C41","v":18375}]
["Aanlegprijs oplaadsysteem [voorstel]",null,{"$f":"INDEX(Laadinfra[Installation costs (€)],MATCH('M1-PowerSupply'!B38,Laadinfra[Charging type],0))","v":10840.5}]
["Aanlegprijs oplaadsysteem [gebruiker]",null,{"$f":"'Input-Output Module'!C36","v":10840.5}]
["Aanlegprijs oplaadsysteem",null,{"$f":"C44","v":10840.5}]
["AanZET",null,{"$f":"'M2-Subsidie'!$B$54","v":0},{"$f":"'M2-Subsidie'!$C$54","v":0}]
["MIA",null,{"$f":"'M2-Subsidie'!$B$55","v":0},{"$f":"'M2-Subsidie'!$C$55","v":0}]
["MIA Laadpaal",null,{"$f":"'M2-Subsidie'!$B$56","v":0}]
["Totaal",null,{"$f":"'M2-Subsidie'!$B$57","v":0},{"$f":"'M2-Subsidie'!$C$57","v":0}]
["Netto aankoopprijs voertuig",{"$f":"B36","v":126499.99999999999},{"$f":"C36-C46-C47","v":380000},{"$f":"D36-D46-D47","v":597740.41500000004}]
["Netto kosten inkoop & aanleg oplaadsysteem",null,{"$f":"C42+C45-C48","v":29215.5}]
[]
["ENERGIEVERBRUIK","L","kWh","kg"]
["Energie voor transport / jaar",{"$f":"$B$5*'M1-PowerSupply'!B10","v":44324.279560022696},{"$f":"$B$5*'M1-PowerSupply'!C10","v":208584.84498834211},{"$f":"$B$5*'M1-PowerSupply'!D10","v":13795.293980710454}]
["Energie voor koeling / jaar",{"$f":"B17*Parameters!$B$19*'M1-PowerSupply'!B11","v":0},{"$f":"C17*Parameters!$B$19*'M1-PowerSupply'!C11","v":0},{"$f":"D17*Parameters!$B$19*'M1-PowerSupply'!D11","v":0}]
["Omzettingsverlies",null,{"$f":"1-Parameters!B9","v":4.500000000000004E-2}]
["Totaal energiegebruik per jaar",{"$f":"SUM(B54:B55)","v":44324.279560022696},{"$f":"SUM(C54:C55)/(1-C56)","v":218413.4502495729},{"$f":"SUM(D54:D55)","v":13795.293980710454}]
[]
["EMISSIES"]
["WTW CO2-eq (tonnes)",{"$f":"($B$57*SUMIFS(Fuel_Emission_factors[[#All],[CO2-eq (kg per unit)]],Fuel_Emission_factors[[#All],[Fuel category ID]],$B$12,Fuel_Emission_factors[[#All],[Fuel type / Vehicle type]],$B$2))/1000","v":143.57360620034035},{"$f":"($C$57*SUMIFS(Fuel_Emission_factors[[#All],[CO2-eq (kg per unit)]],Fuel_Emission_factors[[#All],[Fuel category ID]],$C$12,Fuel_Emission_factors[[#All],[Fuel type / Vehicle type]],$B$6))/1000","v":0},{"$f":"($D$57*SUMIFS(Fuel_Emission_factors[[#All],[CO2-eq (kg per unit)]],Fuel_Emission_factors[[#All],[Fuel category ID]],$D$12,Fuel_Emission_factors[[#All],[Fuel type / Vehicle type]],$B$7))/1000","v":0}]
["PMc (kg)",{"$f":"($B$57*SUMIFS(Fuel_Emission_factors[[#All],[PM10 combustion (g per unit)]],Fuel_Emission_factors[[#All],[Fuel category ID]],$B$12,Fuel_Emission_factors[[#All],[Fuel type / Vehicle type]],$B$2))/1000","v":1.2755467683437605},{"$f":"($C$57*SUMIFS(Fuel_Emission_factors[[#All],[PM10 combustion (g per unit)]],Fuel_Emission_factors[[#All],[Fuel category ID]],$C$12,Fuel_Emission_factors[[#All],[Fuel type / Vehicle type]],$B$6))/1000","v":0},{"$f":"($D$57*SUMIFS(Fuel_Emission_factors[[#All],[PM10 combustion (g per unit)]],Fuel_Emission_factors[[#All],[Fuel category ID]],$D$12,Fuel_Emission_factors[[#All],[Fuel type / Vehicle type]],$B$7))/1000","v":0}]
["PM_tire (kg)",{"$f":"INDEX(Misc_Ops_Parameters[[#All],[PM_wear from tires]],MATCH(Calculatie!B2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))*$B$5/1000","v":6.8233281982616791},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[PM_wear from tires]],MATCH(Calculatie!B2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))*$B$5/1000","v":6.8233281982616791},{"$f":"INDEX(Misc_Ops_Parameters[[#All],[PM_wear from tires]],MATCH(Calculatie!B2,Misc_Ops_Parameters[[#All],[Vehicle type]],0))*$B$5/1000","v":6.8233281982616791}]
["NOx (kg)",{"$f":"($B$57*SUMIFS(Fuel_Emission_factors[[#All],[NOx (g per unit)]],Fuel_Emission_factors[[#All],[Fuel category ID]],$B$12,Fuel_Emission_factors[[#All],[Fuel type / Vehicle type]],$B$2))/1000","v":1264.7326325675435},{"$f":"($C$57*SUMIFS(Fuel_Emission_factors[[#All],[NOx (g per unit)]],Fuel_Emission_factors[[#All],[Fuel category ID]],$C$12,Fuel_Emission_factors[[#All],[Fuel type / Vehicle type]],$B$6))/1000","v":0},{"$f":"($D$57*SUMIFS(Fuel_Emission_factors[[#All],[NOx (g per unit)]],Fuel_Emission_factors[[#All],[Fuel category ID]],$D$12,Fuel_Emission_factors[[#All],[Fuel type / Vehicle type]],$B$7))/1000","v":0}]
[]
["Allowed NOx (kg)",{"$f":"(Parameters!B13*Parameters!B14)/1000*Calculatie!$B$5","v":203.89168597610441}]
["Reduction of NOx by Adblue (kg)",{"$f":"IF(B63>B65,B63-B65,0)","v":1060.8409465914392}]
["Adblue cost",{"$f":"B66*Parameters!B10*Parameters!B11*1000","v":813.77379647218993}]
[]
["ENERGIEKOSTEN","Dieselprijs: euro/l"," Elektriciteit: euro/kWh","Waterstof: euro/kg"]
["Inkoopprijs energie [voorstel]",{"$f":"'Input-Output Module'!E44","v":1.92},{"$f":"INDEX(Laadinfra[Own energy costs (€)],MATCH('M1-PowerSupply'!B38,Laadinfra[Charging type],0))","v":0.12349},{"$f":"INDEX(H2_Fuel_Price[Fuel costs (€/kg)],MATCH(B7,H2_Fuel_Price[Type],0))","v":10}]
["Inkoopprijs energie [gebruiker]",null,{"$f":"elec_price_input","v":0.12349},{"$f":"h2_price_input","v":10}]
["Inkoopprijs energie",{"$f":"B70","v":1.92},{"$f":"C71","v":0.12349},{"$f":"D71","v":10},"Als er geen gebruiker input is, wordt berekende waarde overgenomen. Anders gebruikersinput"]
["Energiesubsidie",null,{"$f":"'Input-Output Module'!C45","v":0},{"$f":"'Input-Output Module'!D45","v":0}]
["Netto inkoopprijs energie",{"$f":"B72-B73","v":1.92},{"$f":"C72-C73","v":0.12349},{"$f":"D72-D73","v":10}]
["Transport fuel cost",{"$f":"B54*B74*(1-(1+Parameters!B25)^B14)/(1-(1+Parameters!B25))/B14","v":87698.674640962927}]
["Refrigeration fuel costs",{"$f":"B55*B74*(1-(1+Parameters!B25)^B14)/(1-(1+Parameters!B25))/B14","v":0}]
["Combined energy costs",null,{"$f":"'M1-PowerSupply'!B41*Calculatie!C16*Calculatie!C74*(IF('M1-PowerSupply'!A37=1,(1-(1+Parameters!B28)^C14)/(1-(1+Parameters!B28))/C14,(1-(1+Parameters!B29)^C14)/(1-(1+Parameters!B29))/C14))+(Calculatie!C54+Calculatie!C55-Calculatie!C16*'M1-PowerSupply'!B41)*INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!B49,Laadinfra8[[#All],[Charging type]],0))*(1-(1+Parameters!B30)^C14)/(1-(1+Parameters!B30))/C14","v":72872.431850185967},{"$f":"SUM(D54:D55)*D74","v":137952.93980710453}]
[]
["TOLHEFFING",null,null,null,"Tolheffing gaat over de meerprijs tol voor dieselvoertuigen. Vandaar dat dit alleen voor DV is uitgevoerd."]
["Tolheffing [voorstel]",{"$f":"INDEX(VehicleCatalogus[[#All],[Tolheffing]],MATCH(Calculatie!B$29,VehicleCatalogus[[#All],[ID]],0))","v":0}]
["Tolheffing [gebruiker]",{"$f":"IF(ISNUMBER('Input-Output Module'!$G$34),'Input-Output Module'!$G$34,\"\")","v":0}]
["Tolheffing",{"$f":"B81","v":0},null,null,"Als er geen gebruiker input is, wordt berekende waarde overgenomen. Anders gebruikersinput"]
["Percentage snelweg [voorstel]",{"$f":"Parameters!B49","v":0.75}]
["Percentage snelweg [gebruiker]",{"$f":"IF(ISNUMBER('Input-Output Module'!$G$35),'Input-Output Module'!$G$35,\"\")","v":0.75}]
["Percentage snelweg",{"$f":"B84","v":0.75},null,null,"Als er geen gebruiker input is, wordt berekende waarde overgenomen. Anders gebruikersinput"]
["Tol toepassen?",{"$f":"'Input-Output Module'!$H$34","v":"N"}]
["Tol",{"$f":"IF(OR(B86=\"J\",B86=\"Y\"),$B$5*B85*B82,0)","v":0}]
[]
["HERNIEUWBARE ENERGIE-EENHEDEN"]
["Gebruikte energie",null,{"$f":"Calculatie!C54+C55","v":208584.84498834211},{"$f":"D54+D55","v":13795.293980710454}]
["Omrekenen naar GJ",null,{"$f":"C90*0.0036","v":750.90544195803159},{"$f":"(D90*Parameters!$B$56)/1000","v":1656.8148070833254},"Want 1 HBE = 1GJ"]
["Forfait",null,{"$f":"IF(OR($B$6=\"Groen\",$B$6=\"Green\"),1,Parameters!$B$54)","v":1},{"$f":"IF(OR($B$7=\"Electrolysis (renewable energy)\",$B$7=\"Electrolyse (hernieuwbare energie)\"),1,0)","v":1},"Als voor EV geen 100% groene stroom wordt gebruikt, dan mag niet alles worden meegenomen"]
["Hoeveelheid hernieuwbare energie",null,{"$f":"C92*C91","v":750.90544195803159},{"$f":"D92*D91","v":1656.8148070833254}]
["Multiplier",null,{"$f":"Parameters!B52","v":4},{"$f":"Parameters!B53","v":2.5}]
["HBE's (onafgerond)",null,{"$f":"C93*C94","v":3003.6217678321264},{"$f":"D93*D94","v":4142.0370177083132}]
["HBE's",null,{"$f":"ROUNDDOWN(C95,0)","v":3003},{"$f":"ROUNDDOWN(D95,0)","v":4142},"HBE's moeten altijd naar beneden worden afgerond"]
[]
["EIGEN LAAD INFRA"]
["Laadcapaciteit syteem [aanbevolen]",null,{"$f":"'M1-PowerSupply'!B35","v":50}]
["Laadcapaciteit syteem [gebruiker]",null,{"$f":"IF(ISNUMBER(charge_power_input),charge_power_input,\"\")","v":50}]
["Laadcapaciteit syteem",null,{"$f":"IF(C100<>\"\",C100,C99)","v":50}]
[]
[]
["ONDERHOUD"]
["Reparaties [voorstel]",{"$f":"INDEX(VehicleCatalogus[[#All],[Jaarlijkse reparaties]],MATCH(Calculatie!$B$28,VehicleCatalogus[[#All],[Name]],0))","v":1500},{"$f":"INDEX(VehicleCatalogus[[#All],[Jaarlijkse reparaties]],MATCH(Calculatie!$C$28,VehicleCatalogus[[#All],[Name]],0))","v":1500},{"$f":"INDEX(VehicleCatalogus[[#All],[Jaarlijkse reparaties]],MATCH(Calculatie!$D$28,VehicleCatalogus[[#All],[Name]],0))","v":5000}]
["Reparaties [gebruiker]",{"$f":"DV_reparaties","v":1500},{"$f":"EV_reparaties","v":1500},{"$f":"FC_reparaties","v":5000}]
["Reparaties",{"$f":"IF(B106<>\"\",B106,B105)","v":1500},{"$f":"IF(C106<>\"\",C106,C105)","v":1500},5000]

{"sheet":"M1-PowerSupply","index":8,"n_rows":57,"n_cols":8,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["Berekening benodigde hoeveelheid energie per aandrijfvorm en bepalen aangeraden voertuigvariant"]
["Gekozen voertuigtype",{"$f":"Calculatie!B2","v":"Zware trekker z/opl"}]
["Voertuig type ID",{"$f":"INDEX(VehicleCatalogus[#All],MATCH('M1-PowerSupply'!$B$2,VehicleCatalogus[[#All],[Veh. Type]],0),3)","v":5}]
["Koelmachine (J/N)",{"$f":"Calculatie!B4","v":"niet gekoeld"}]
["Kilometers / dag",{"$f":"Calculatie!B19","v":384.61538461538464},null,null,null,null,null,"De benodigde hoeveelheid energie is berekend per type aandrijving"]
["Productieve uren per dag",{"$f":"Calculatie!B18","v":10},null,null,null,null,null,"Per type aandrijving is een coefficient bekend (zie voertuigcatalogus) voor de benodige hoeveelheid energie per km en per uur (voor koeleenheid)"]
[null,null,null,null,null,null,null,"Dit levert een totale hoeveelheid benodigde energie per dag op"]
[null," Dieselvoertuig"," Elektrisch voertuig ","Waterstof voertuig",null,null,null,"Voor EV voertuigen is de aanbevolen batterijcapaciteit berekend door uit te gaan van een gewenste (dagelijkse) restcapaciteit"]
[null,"DV","EV","FC",null,null,null,"De batterij is gekozen door binnen de beschikbare varianten degene met minimaal voldoende capaciteit te kiezen"]
["Energieverbruik/km",{"$f":"SUMIFS(VehicleCatalogus[[#All],[Energy/fuel consumption L; kWh; kg H2]],VehicleCatalogus[[#All],[Veh. Type ID]],'M1-PowerSupply'!$B$3,VehicleCatalogus[[#All],[Fuel]],'M1-PowerSupply'!$B$9,VehicleCatalogus[[#All],[Variant ID]],1)","v":0.44324279560022695},{"$f":"SUMIFS(VehicleCatalogus[[#All],[Energy/fuel consumption L; kWh; kg H2]],VehicleCatalogus[[#All],[Veh. Type ID]],'M1-PowerSupply'!$B$3,VehicleCatalogus[[#All],[Fuel]],'M1-PowerSupply'!$C$9,VehicleCatalogus[[#All],[Variant ID]],1)","v":2.0858484498834211},{"$f":"SUMIFS(VehicleCatalogus[[#All],[Energy/fuel consumption L; kWh; kg H2]],VehicleCatalogus[[#All],[Veh. Type ID]],'M1-PowerSupply'!$B$3,VehicleCatalogus[[#All],[Fuel]],'M1-PowerSupply'!$D$9,VehicleCatalogus[[#All],[Variant ID]],1)","v":0.13795293980710455}]
["Energieverbruik koeleenheid/uur",{"$f":"IF(B4=\"gekoeld\",SUMIFS(VehicleCatalogus[[#All],[Refrigeration energy/fuel consumption L; kWh; kg H2]],VehicleCatalogus[[#All],[Veh. Type ID]],'M1-PowerSupply'!$B$3,VehicleCatalogus[[#All],[Fuel]],'M1-PowerSupply'!$B$9,VehicleCatalogus[[#All],[Variant ID]],1),0)","v":0},{"$f":"IF(B4=\"gekoeld\",SUMIFS(VehicleCatalogus[[#All],[Refrigeration energy/fuel consumption L; kWh; kg H2]],VehicleCatalogus[[#All],[Veh. Type ID]],'M1-PowerSupply'!$B$3,VehicleCatalogus[[#All],[Fuel]],'M1-PowerSupply'!$C$9,VehicleCatalogus[[#All],[Variant ID]],1),0)","v":0},{"$f":"IF(B4=\"gekoeld\",SUMIFS(VehicleCatalogus[[#All],[Refrigeration energy/fuel consumption L; kWh; kg H2]],VehicleCatalogus[[#All],[Veh. Type ID]],'M1-PowerSupply'!$B$3,VehicleCatalogus[[#All],[Fuel]],'M1-PowerSupply'!$D$9,VehicleCatalogus[[#All],[Variant ID]],1),0)","v":0}]
["[unit]"," [liters]"," [kWh]","[kg H2]"]
[]
["Energieverbruik voertuig / dag",{"$f":"(B10*$B$5)+(B11*$B$6*Parameters!$B$19)","v":170.47799830777961},{"$f":"(C10*$B$5)+(C11*$B$6*Parameters!$B$19)","v":802.24940380131591},{"$f":"(D10*$B$5)+(D11*$B$6*Parameters!$B$19)","v":53.058823002732524}]
[]
["Gewenste restcapaciteit batterij","N/A",{"$f":"Parameters!$B$18","v":0.2},"N/A"]
["Aanbevolen batterijcapaciteit","N/A",{"$f":"IF(C14/(1-C16)>$B$24,$B$24,INDEX($B$24:$B$27,MATCH(C14/(1-C16),$B$24:$B$27,-1)))","v":490},"N/A"]
["Voertuig variant",1,{"$f":"INDEX(A24:A26,MATCH(C17,B24:B26,0))","v":4},1]
["Voertuig model ID",{"$f":"SUMIFS(VehicleCatalogus[[#All],[ID]],VehicleCatalogus[[#All],[Fuel]],B$9,VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],B$18)","v":5},{"$f":"SUMIFS(VehicleCatalogus[[#All],[ID]],VehicleCatalogus[[#All],[Fuel]],C$9,VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],C$18)","v":25},{"$f":"SUMIFS(VehicleCatalogus[[#All],[ID]],VehicleCatalogus[[#All],[Fuel]],D$9,VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],D$18)","v":30}]
["Voertuig model",{"$f":"INDEX(VehicleCatalogus[#All],MATCH(B19,VehicleCatalogus[[#All],[ID]],0),6)","v":"Zware trekker z/opl"},{"$f":"INDEX(VehicleCatalogus[#All],MATCH(C19,VehicleCatalogus[[#All],[ID]],0),6)","v":"Zware trekker z/opl 490 kWh"},{"$f":"INDEX(VehicleCatalogus[#All],MATCH(D19,VehicleCatalogus[[#All],[ID]],0),6)","v":"Zware trekker z/opl 80 kW"}]
[]
[null,null,null,null,0,0]
["Batterij opties per variant [EV]",null,null,"FCEV variants"]
[4,{"$f":"SUMIFS(VehicleCatalogus[[#All],[Battery size]],VehicleCatalogus[[#All],[Fuel]],\"EV\",VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],$A24)","v":490},null,1,{"$f":"INDEX(VehicleCatalogus[#All],MATCH(D19,VehicleCatalogus[[#All],[ID]],0),14)","v":200},{"$f":"INDEX(VehicleCatalogus[#All],MATCH(D19,VehicleCatalogus[[#All],[ID]],0),16)","v":50}]
[3,{"$f":"SUMIFS(VehicleCatalogus[[#All],[Battery size]],VehicleCatalogus[[#All],[Fuel]],\"EV\",VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],$A25)","v":440},null,1.25,{"$f":"ROUNDUP(E$24*$D25,E$22)","v":250},{"$f":"ROUNDUP(F$24*$D25,F$22)","v":63}]
[2,{"$f":"SUMIFS(VehicleCatalogus[[#All],[Battery size]],VehicleCatalogus[[#All],[Fuel]],\"EV\",VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],$A26)","v":400},null,1.5,{"$f":"ROUNDUP(E$24*$D26,E$22)","v":300},{"$f":"ROUNDUP(F$24*$D26,F$22)","v":75}]
[1,{"$f":"SUMIFS(VehicleCatalogus[[#All],[Battery size]],VehicleCatalogus[[#All],[Fuel]],\"EV\",VehicleCatalogus[[#All],[Veh. Type ID]],$B$3,VehicleCatalogus[[#All],[Variant ID]],$A27)","v":300}]
[]
["Berekening benodigde eigen laadinfra voor EV voertuig"]
["Tijd om 's nachts op te laden [uur]",{"$f":"Calculatie!C20","v":8}]
["Grenswaarde opladen batterij",0.8,"voor een lange levensduur van een batterij te hebben is het noodzaak deze nooit 100% op te laden (of te ontladen)"]
["Gebruikte batterijcapaciteit",{"$f":"Calculatie!C26","v":490},"Als er geen gebruiker input is, wordt berekende waarde overgenomen. Anders gebruikersinput"]
["Benodigde energie",{"$f":"B32*'M1-PowerSupply'!B31","v":392}]
["Benodigde laadcapaciteit [kW/u]",{"$f":"B33/B30","v":49}]
["Aanbevolen systeem",{"$f":"IF(B34>=MAX(Laadinfra[Power (kW)]),MAX(Laadinfra[Power (kW)]),INDEX(Laadinfra[Power (kW)],MATCH('M1-PowerSupply'!B34,Laadinfra[Power (kW)],-1)))","v":50}]
["Gebruikt systeem [kW]",{"$f":"Calculatie!C22","v":50},"Als er geen gebruiker input is, wordt berekende waarde overgenomen. Anders gebruikersinput"]
["Gebruikt systeem [ID]",{"$f":"INDEX(Laadinfra[Index],MATCH('M1-PowerSupply'!B36,Laadinfra[Power (kW)],0))","v":3}]
["Gebruikt systeem [Naam]",{"$f":"INDEX(Laadinfra[Charging type],MATCH('M1-PowerSupply'!B36,Laadinfra[Power (kW)],0))","v":"FC50"}]
[]
["Maximale hoeveelheid energie",{"$f":"MIN(B33,INDEX(Laadinfra[[#All],[Depth of discharge (%)]],MATCH('M1-PowerSupply'!B36,Laadinfra[[#All],[Power (kW)]],0))*B32)","v":343}]
["Hoeveelheid opgeladen energie",{"$f":"MIN(B40,C14)","v":343}]
[]
["Berekening benodigde externe laadinfra voor EV voertuig"]
["Benodigde externe energie",{"$f":"C14-B41","v":459.24940380131591}]
["Tijd voor opladen",{"$f":"Parameters!$B$3","v":1}]
["max aantal sessies",{"$f":"Parameters!$B$4","v":1}]
["Benodigde laadcapaciteit [kW/u]",{"$f":"B44/(B45*B46)","v":459.24940380131591}]
["Aanbevolen systeem [kW]",{"$f":"IF(B47>=MAX(Laadinfra8[[#All],[Power (kW)]]),MAX(Laadinfra8[[#All],[Power (kW)]]),INDEX(Laadinfra8[[#All],[Power (kW)]],MATCH('M1-PowerSupply'!B47,Laadinfra8[[#All],[Power (kW)]],-1)))","v":350}]
["Aanbevolen systeem [Naam]",{"$f":"INDEX(Laadinfra8[[#All],[Charging type]],MATCH('M1-PowerSupply'!B48,Laadinfra8[[#All],[Power (kW)]],0))","v":"HPC350"}]
["Aanbevolen systeem [ID]",{"$f":"INDEX(Laadinfra8[[#All],[Index]],MATCH('M1-PowerSupply'!B48,Laadinfra8[[#All],[Power (kW)]],0))","v":5}]
["Maximale hoeveelheid energie extern op te laden",{"$f":"MIN(INDEX(Laadinfra8[[#All],[Depth of discharge (%)]],MATCH('M1-PowerSupply'!B49,Laadinfra8[[#All],[Charging type]],0))*B32*B46,B44,B48*B45)","v":343}]
["Benodigd aantal uren voor laden",{"$f":"B44/B48","v":1.3121411537180454}]
[]
["Check validiteit"]
["Zelf opladen nacht",{"$f":"IF(B33/B36>B30,\"Invalide\",\"Valide\")","v":"Valide"},"Kan met de eigen laadinfra benodigde energie binnen nachtperiode geleverd worden?"]
["Extern opladen duur",{"$f":"IF(B44/B48>B45,\"Invalide\",\"Valide\")","v":"Invalide"},"Kan met de externe laadinfra benodigde energie binnen max tijd voor opladen geleverd worden?"]
["Extern opladen capaciteit",{"$f":"IF(B44<=INDEX(Laadinfra8[[#All],[Depth of discharge (%)]],MATCH('M1-PowerSupply'!B49,Laadinfra8[[#All],[Charging type]],0))*B32*B46,\"Valide\",\"Invalide\")","v":"Invalide"},"Kan met batterijcapaciteit het aantal dagelijkse kms gereden worden met max aantal oplaadsessies per dag?"]

{"sheet":"M2-Subsidie","index":9,"n_rows":57,"n_cols":11,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["Parameters"]
["Maximale steun op grond van EU-staatssteunkalender"]
["Omvang bedrijf","Maximale steun (% van meerprijs)","Toelichting",null,null,null,null,"Maximale steun per categorie"]
[{"$f":"+Config!B188","v":"Groot"},0.4,">250 fte, >€50 mil omzet",null,null,null,null,"AanZET categorie","Omvang bedrijf","Max. steun [%]","Max. steun [€]"]
[{"$f":"+Config!B183","v":"Middelgroot"},0.5,"<250 fte, <€50 mil omzet",null,null,null,null,"N2",{"$f":"+Config!B188","v":"Groot"},0.125,17800]
[{"$f":"+Config!B184","v":"Klein"},0.6,"<50 fte, <€10 mil omzet",null,null,null,null,"N3 Bakwagen",{"$f":"+Config!B188","v":"Groot"},0.2,43600]
[null,null,null,null,null,null,null,"N3 Trekker",{"$f":"+Config!B188","v":"Groot"},0.2,72700]
["AanZET categorie verdeling",null,null,null,null,null,null,"N2",{"$f":"+Config!B183","v":"Middelgroot"},0.19,26800]
["Voertuigtype","AanZET categorie",null,"Jaartal","MIA %","Min. Investering",null,"N3 Bakwagen",{"$f":"+Config!B183","v":"Middelgroot"},0.215,63700]
[{"$f":"+Config!B190","v":"Kleine bakwagen"},"N2",null,2021,0.36,2500,null,"N3 Trekker",{"$f":"+Config!B183","v":"Middelgroot"},0.28499999999999998,102300]
[{"$f":"+Config!B191","v":"Medium bakwagen"},"N3 Bakwagen",null,2022,0.45,2500,null,"N2",{"$f":"+Config!B184","v":"Klein"},0.25,35700]
[{"$f":"+Config!B192","v":"Grote bakwagen"},"N3 Bakwagen",null,null,null,null,null,"N3 Bakwagen",{"$f":"+Config!B184","v":"Klein"},0.28499999999999998,84000]
[{"$f":"+Config!B193","v":"Lichte trekker z/opl"},"N3 Trekker",null,null,null,null,null,"N3 Trekker",{"$f":"+Config!B184","v":"Klein"},0.37,131900]
[{"$f":"+Config!B194","v":"Zware trekker z/opl"},"N3 Trekker"]
[]
["Belastingsklasse","Procent","Bovengrens Fiscale winst","Gebruikte fiscale winst voor berekening"]
[{"$f":"+Config!B187","v":"BV of NV met 15% belasting"},0.15,395000,395000]
[{"$f":"+Config!B180","v":"BV of NV met 25,8% belasting"},0.25800000000000001,null,790000]
[{"$f":"+Config!B181","v":"Eenmanszaak met 37,07% belasting"},0.37069999999999997,69399,69399]
[{"$f":"+Config!B182","v":"Eenmanszaak met 49,5% belasting"},0.495,null,140000]
[]
["Benodigde gegevens"]
["Voertuigtype",{"$f":"Calculatie!B2","v":"Zware trekker z/opl"}]
["Voertuig categorie",{"$f":"INDEX(Table9[AanZET categorie],MATCH(B23,Table9[Voertuigtype],0))","v":"N3 Trekker"}]
["Rechtsvorm en belastingpercentage",{"$f":"Calculatie!B8","v":"BV of NV met 15% belasting"}]
["Basisjaar prognose",{"$f":"Calculatie!B9","v":2022}]
["Grootte van bedrijf",{"$f":"Calculatie!B10","v":"Groot"}]
["Minimale investering",{"$f":"IFERROR(INDEX(Table14[[#All],[Min. Investering]],MATCH(B26,Table14[[#All],[Jaartal]],0)),INDEX(Table14[[#All],[Min. Investering]],MATCH(MAX(Table14[[#All],[Jaartal]]),Table14[[#All],[Jaartal]],0)))","v":2500}]
[]
["Algemene subsidie gegevens","EV","FC"]
["Investering voertuig",{"$f":"Calculatie!C36","v":380000},{"$f":"Calculatie!D36","v":597740.41500000004}]
["Meerprijs t.o.v. Dieselvoertuig",{"$f":"IF(Calculatie!C36-Calculatie!B36<0,0,Calculatie!C36-Calculatie!B36)","v":253500},{"$f":"IF(Calculatie!D36-Calculatie!B36<0,0,Calculatie!D36-Calculatie!B36)","v":471240.41500000004}]
["Maximale steun op grond van EU-staatssteunkalender",{"$f":"B$32*INDEX(Table8[Maximale steun (% van meerprijs)],MATCH(B27,Table8[Omvang bedrijf],0))","v":101400},{"$f":"C$32*INDEX(Table8[Maximale steun (% van meerprijs)],MATCH(B27,Table8[Omvang bedrijf],0))","v":188496.16600000003}]
["AanZET-subsidie",{"$f":"'Input-Output Module'!C30","v":"N"},{"$f":"'Input-Output Module'!D30","v":"N"}]
["MIA-subsidie",{"$f":"'Input-Output Module'!C31","v":"N"},{"$f":"'Input-Output Module'!D31","v":"N"}]
["MIA-subsidie laadpaal",{"$f":"'Input-Output Module'!C37","v":"N"}]
[]
["AanZET subsidie"]
["Maximale steun",{"$f":"IF(OR(B34=\"J\",B34=\"Y\"),MIN(B$31*SUMIFS(Table15[Max. steun '[%']],Table15[AanZET categorie],$B$24,Table15[Omvang bedrijf],$B$27),SUMIFS(Table15[Max. steun '[€']],Table15[AanZET categorie],$B$24,Table15[Omvang bedrijf],$B$27),B$33),0)","v":0},{"$f":"IF(OR(C34=\"J\",C34=\"Y\"),MIN(C$31*SUMIFS(Table15[Max. steun '[%']],Table15[AanZET categorie],$B$24,Table15[Omvang bedrijf],$B$27),SUMIFS(Table15[Max. steun '[€']],Table15[AanZET categorie],$B$24,Table15[Omvang bedrijf],$B$27),C$33),0)","v":0}]
[]
["MIA (Milieu Investerings Aftrek)"]
["Belastingpercentage",{"$f":"INDEX(Table13[Procent],MATCH($B$25,Table13[Belastingsklasse],0))","v":0.15},{"$f":"INDEX(Table13[Procent],MATCH($B$25,Table13[Belastingsklasse],0))","v":0.15}]
["MIA percentage",{"$f":"IF(OR(B35=\"J\",B35=\"Y\"),IFERROR(INDEX(Table14[[#All],[MIA %]],MATCH(B26,Table14[[#All],[Jaartal]],0)),INDEX(Table14[[#All],[MIA %]],MATCH(MAX(Table14[[#All],[Jaartal]]),Table14[[#All],[Jaartal]],0))),0)","v":0},{"$f":"IF(OR(C35=\"J\",C35=\"Y\"),IFERROR(INDEX(Table14[[#All],[MIA %]],MATCH(B26,Table14[[#All],[Jaartal]],0)),INDEX(Table14[[#All],[MIA %]],MATCH(MAX(Table14[[#All],[Jaartal]]),Table14[[#All],[Jaartal]],0))),0)","v":0}]
["Fictieve fiscale winst",{"$f":"INDEX(Table13[Gebruikte fiscale winst voor berekening],MATCH($B$25,Table13[Belastingsklasse],0))","v":395000},{"$f":"INDEX(Table13[Gebruikte fiscale winst voor berekening],MATCH($B$25,Table13[Belastingsklasse],0))","v":395000}]
["Aftrekpost",{"$f":"IF(B31>=$B$28,B31*B43,0)","v":0},{"$f":"IF(C31>=$B$28,C31*C43,0)","v":0}]
["Fiscaal voordeel MIA",{"$f":"(B44*B42)-((B44-B45)*B42)","v":0},{"$f":"(C44*C42)-((C44-C45)*C42)","v":0}]
["MIA (Milieu Investerings Aftrek) Laadpaal"]
["Investering Laadpaal",{"$f":"Calculatie!C42+Calculatie!C45","v":29215.5}]
["MIA percentage",{"$f":"IF(OR(B36=\"J\",B36=\"Y\"),IFERROR(INDEX(Table14[[#All],[MIA %]],MATCH(B26,Table14[[#All],[Jaartal]],0)),INDEX(Table14[[#All],[MIA %]],MATCH(MAX(Table14[[#All],[Jaartal]]),Table14[[#All],[Jaartal]],0))),0)","v":0}]
["Aftrekpost",{"$f":"IF(B48>=$B$28,B48*B49,0)","v":0}]
["Fiscaal voordeel MIA",{"$f":"(B44*B42)-((B44-B50)*B42)","v":0}]
[]
["Uiteindelijke subsidie",null,null,"Als de totale hoeveelheid aan subsidies kleiner is dat de maximale steun gebeurt hier niks nieuws"]
["AanZET",{"$f":"IF(B39<=B33,B39,B33)","v":0},{"$f":"IF(C39<=C33,C39,C33)","v":0},"Als dat wel het geval is, wordt eerst de maximale subsidie aan AanZET toegekend, dan MIA en dan MIA laadpaal"]
["MIA",{"$f":"IF(B46<=(B33-B54),B46,IF(B33-B54<=0,0,B33-B54))","v":0},{"$f":"IF(C46<=(C33-C54),C46,IF(C33-C54<=0,0,C33-C54))","v":0}]
["MIA Laadpaal",{"$f":"B51","v":0},null,"De aanname is hier gemaakt dat de aanschaf van een Laadpaal los ingediend wordt en dus meetelt niet voor het maximum per project zoals genoemd op regel 33"]
["Totaal",{"$f":"SUM(B54:B56)","v":0},{"$f":"SUM(C54:C56)","v":0}]

{"sheet":"Parameters","index":10,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["INZETGEGEVENS VOERTUIG SYSTEM"]
["Productieve dagen per jaar",260]
["Max. tijd per dag opladen extern",1]
["Max. aantal sessies per dag opladen extern",1]
[]
["ENERGIE EN EMISSIE GEGEVENS VOERTUIGEN"]
["Kale dieselprijs",{"$f":"Indexatie!D4","v":1.5}]
["Accijns",{"$f":"Indexatie!D5","v":0.42}]
["Efficiëntie van transmissie overdracht",0.95499999999999996,null,"Transmission power efficiency EV (%)"]
["Adblue gebruik",8.3244986557656601E-4,"benodigd aantal L per g NOx reductie"]
["Kosten Adblue ",{"$f":"Indexatie!$D$12","v":0.92149999999999999},"per L"]
["Energie Diesel [kWh / L]",10]
["Energieverbruik",{"$f":"INDEX(VehicleCatalogus[[#All],[Energy/fuel consumption L; kWh; kg H2]],MATCH(Calculatie!$B$28,VehicleCatalogus[[#All],[Name]],0))*B12","v":4.4324279560022699},"kWh/km"]
["NOx standaard (Euro VI)",0.46,"g/kWh"]
["Batterijkosten (€/kWh)",525]
["FC kosten (€/kWh)",1535]
["H2 tank kosten (per L)",1275]
["Gewenste restcapaciteit batterij",0.2]
["Aandeel koelunit actief t.o.v. productieve uren [%]",0.5]
["FINANCIËLE PARAMETERS"]
["Afschrijvingstermijn laadinfra [jaar]",10]
["Rente",{"$f":"Indexatie!$D$10","v":3.9262665000000002E-2}]
["Verzekering",{"$f":"Indexatie!$D$11","v":3.22461E-2}]
["JAARLIJKSE VERANDERINGEN"]
["Dieselprijs",0.01]
["Aanschaf en installatie laadpaal",1.6E-2]
["Operationele kosten laadpaal",1.6E-2]
["Energiekosten laadpaal AC3,7",0.01]
["Energiekosten overige laadpalen",0.01]
["Energiekosten extern opladen",0.01]
["Batterij prijzen (EV)",0.94]
["Fuel Cell prijzen (2020-2030) (FC)",0.96]
["Fuel Cell prijzen (2030-2040) (FC)",0.97]
["H2 tank kosten (2020-2030)",0.96]
["H2 tank kosten (2030-2040)",0.97]
["FC productiekosten tov DV",1.41]
["Jaarlijkse afname FC productiekosten",{"$f":"(B36-1)/(B38-2021)","v":2.1578947368421048E-2}]
["Jaartal FC kosten = 100%",2040]
["CHAUFFEURSKOSTEN"]
["Uurloon incl. sociale lasten",{"$f":"Indexatie!$D$43","v":29.09}]
["Verblijfkostenvergoeding",{"$f":"Indexatie!$D$44","v":0.9}]
["Overige kosten",{"$f":"Indexatie!$D$45","v":0.49}]
["OVERHEAD"]
["Loon incl. sociale lasten",{"$f":"Indexatie!$D$46","v":9.4E-2}]
["Huisvesting",{"$f":"Indexatie!$D$47","v":2.9000000000000001E-2}]
["Overig",{"$f":"Indexatie!$D$48","v":5.6000000000000001E-2}]
[]
["TOLHEFFING"]
["Aandeel snelweg",0.75]
[]
["HERNIEUWBARE ENERGIE-EENHEDEN"]
["Multiplier EV",4]
["Multiplier FC",2.5]
["Aandeel groene energie 'grijze' stroom",0.26400000000000001]
["Waarde HBE",18]
["Energiewaarde (MJ) per kg H2",120.1]
["Vaste kosten registratie (per jaar)",2000]
[]
["H2 Fuel Costs"]
["Type","Fuel costs (€/kg)"]
[{"$f":"Config!B6","v":"Grijs"},{"$f":"INDEX(Indexatie!$D:$D,MATCH(H2_Fuel_Price[[#This Row],[Type]],Indexatie!$C:$C,0))","v":7.56}]
[{"$f":"Config!B7","v":"Blauw"},{"$f":"INDEX(Indexatie!$D:$D,MATCH(H2_Fuel_Price[[#This Row],[Type]],Indexatie!$C:$C,0))","v":8.06}]
[{"$f":"Config!B8","v":"Electrolyse (netstroom)"},{"$f":"INDEX(Indexatie!$D:$D,MATCH(H2_Fuel_Price[[#This Row],[Type]],Indexatie!$C:$C,0))","v":10}]
[{"$f":"Config!B9","v":"Electrolyse (hernieuwbare energie)"},{"$f":"INDEX(Indexatie!$D:$D,MATCH(H2_Fuel_Price[[#This Row],[Type]],Indexatie!$C:$C,0))","v":10}]
[]
["Fuel Emission factors"]
["Fuel category ID","Fuel type / Vehicle type","Unit","CO2-eq (kg per unit)","PM10 combustion (g per unit)","NOx (g per unit)"]
["DV","Kleine bakwagen","L",3.2391638990074729,4.0539399771117916E-2,38.259095801370762,"DV NOx","based on Euro III standards -> to calculate AdBlue"]
["DV","Medium bakwagen","L",3.2391638990074729,4.0778979734846912E-2,27.551466178794151,"PM","based on Euro VI standards"]
["DV","Grote bakwagen","L",3.2391638990074729,3.8627357134386989E-2,29.414221728971619]
["DV","Lichte trekker z/opl","L",3.2391638990074729,4.4191285143567863E-2,28.533630893083735]
["DV","Zware trekker z/opl","L",3.2391638990074729,2.8777608592971057E-2,28.533630893083735]
["EV","Grijs","kWh",0.36899999999999999,0,0]
["EV","Groen","kWh",0,0,0]
["FC",{"$f":"Config!B6","v":"Grijs"},"kg H2",11.02,0,0]
["FC",{"$f":"Config!B7","v":"Blauw"},"kg H2",4.24,0,0]
["FC",{"$f":"Config!B8","v":"Electrolyse (netstroom)"},"kg H2",20.88,0,0]
["FC",{"$f":"Config!B9","v":"Electrolyse (hernieuwbare energie)"},"kg H2",0,0,0]
[]
["Estimated value of vehicle according to age"]
["Age","Percentage of value of new vehicle price (%)","Annual depreciation in percentage of new vehicle (%)","Depreciation"]
[0,1,0,0]
[1,0.81341005253803134,0.18658994746196866,0.18658994746196866]
[2,0.65951563279480097,0.17024218360259952,0.15389441974323037]
[3,0.53473751466870378,0.15508749511043207,0.12477811812609718]
[4,0.43356699276759941,0.14160825180810016,0.10117052190110437]
[5,0.35153759005294899,0.12969248198941022,8.2029402714650423E-2]
[6,0.2850278717745377,0.11916202137091038,6.6509718278411289E-2]
[7,0.23110156633913798,0.10984263338012314,5.3926305435399724E-2]
[8,0.18737793476790113,0.10157775815401236,4.3723631571236848E-2]
[9,0.15192666581220698,9.423037046531034E-2,3.5451268955694143E-2]
[10,0.12318265655667825,8.7681734344332171E-2,2.8744009255528738E-2]
[">10",0.1,"\"(100-10%)/A",2.3182656556678241E-2]

{"sheet":"Indexatie","index":11,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,4,0,12]]}
["GEÏNDEXEERDE COËFFICIËNTEN",null,null,null,"Indices"]
["Categorie","Subcategorie","Coëfficiënt","Gebruikte waarde","grondvoet",2022,2023,2024,2025,2026,2027,2028,2029,2030,"Toelichting"]
["Basisjaar","Basisjaar","Basisjaar",{"$f":"'Input-Output Module'!B20","v":2022},null,{"$f":"IF($D$3>=F2,1,0)","v":1},0,0,0,0,0,0,0,0]
["Energieprijs","Diesel",{"$f":"+Config!B195","v":"Dieselprijs (ex btw en accijns)"},{"$f":"E4*IF(F4*F$3>0,F4,1)*IF(G4*G$3>0,G4,1)*IF(H4*H$3>0,H4,1)*IF(I4*I$3>0,I4,1)*IF(J4*J$3>0,J4,1)*IF(K4*K$3>0,K4,1)*IF(L4*L$3>0,L4,1)*IF(M4*M$3>0,M4,1)*IF(N4*N$3>0,N4,1)","v":1.5},1.5,1]
["Energieprijs","Diesel",{"$f":"+Config!B44","v":"Dieselaccijns"},0.42,0.42,1]
["Energieprijs","Waterstof",{"$f":"Config!B6","v":"Grijs"},7.56,7.56,1]
["Energieprijs","Waterstof",{"$f":"Config!B7","v":"Blauw"},8.06,8.06,1]
["Energieprijs","Waterstof",{"$f":"Config!B8","v":"Electrolyse (netstroom)"},10,10,1]
["Energieprijs","Waterstof",{"$f":"Config!B9","v":"Electrolyse (hernieuwbare energie)"},10,10,1]
["FINANCIËLE PARAMETERS","FINANCIËLE PARAMETERS",{"$f":"+Config!B81","v":"Rente"},3.9262665000000002E-2,2.6499999999999999E-2,1.4816100000000001]
["FINANCIËLE PARAMETERS","FINANCIËLE PARAMETERS",{"$f":"+Config!B82","v":"Verzekering"},3.22461E-2,0.03,1.07487]
["ENERGIE EN EMISSIE GEGEVENS VOERTUIGEN","Emissie","AdBlue",0.92149999999999999,0.92149999999999999,1]
["Catalogus","DV",{"$f":"+Catalogus!F3","v":"Kleine bakwagen"},71875,62500,1.1499999999999999]
["Catalogus","DV",{"$f":"+Catalogus!F4","v":"Medium bakwagen"},102062.49999999999,88750,1.1499999999999999]
["Catalogus","DV",{"$f":"+Catalogus!F5","v":"Grote bakwagen"},132250,115000,1.1499999999999999]
["Catalogus","DV",{"$f":"+Catalogus!F6","v":"Lichte trekker z/opl"},109537.49999999999,95250,1.1499999999999999]
["Catalogus","DV",{"$f":"+Catalogus!F7","v":"Zware trekker z/opl"},126499.99999999999,110000,1.1499999999999999]
["Catalogus","EV",{"$f":"+Catalogus!F8","v":"Kleine bakwagen 80 kWh"},107635,104500,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F9","v":"Kleine bakwagen 120 kWh"},129265,125500,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F10","v":"Kleine bakwagen 160 kWh"},150895,146500,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F11","v":"Kleine bakwagen 200 kWh"},180000,180000,1]
["Catalogus","EV",{"$f":"+Catalogus!F12","v":"Medium bakwagen 120 kWh"},156302.5,151750,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F13","v":"Medium bakwagen 160 kWh"},177932.5,172750,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F14","v":"Medium bakwagen 180 kWh"},188747.5,183250,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F15","v":"Medium bakwagen 240 kWh"},215000,215000,1]
["Catalogus","EV",{"$f":"+Catalogus!F16","v":"Grote bakwagen 160 kWh"},204970,199000,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F17","v":"Grote bakwagen 180 kWh"},215785,209500,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F18","v":"Grote bakwagen 200 kWh"},226600,220000,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F19","v":"Grote bakwagen 260 kWh"},250000,250000,1]
["Catalogus","EV",{"$f":"+Catalogus!F20","v":"Lichte trekker z/opl 180 kWh"},195442.5,189750,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F21","v":"Lichte trekker z/opl 220 kWh"},217072.5,210750,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F22","v":"Lichte trekker z/opl 260 kWh"},238702.5,231750,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F23","v":"Lichte trekker z/opl 340 kWh"},240000,240000,1]
["Catalogus","EV",{"$f":"+Catalogus!F24","v":"Zware trekker z/opl 300 kWh"},275525,267500,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F25","v":"Zware trekker z/opl 400 kWh"},329600,320000,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F26","v":"Zware trekker z/opl 440 kWh"},351230,341000,1.03]
["Catalogus","EV",{"$f":"+Catalogus!F27","v":"Zware trekker z/opl 490 kWh"},380000,380000,1]
["Catalogus","FC",{"$f":"+Catalogus!F28","v":"Kleine bakwagen 30 kW"},238794.42750000002,231839.25,1.03]
["Catalogus","FC",{"$f":"+Catalogus!F29","v":"Medium bakwagen 40 kW"},360206.70750000002,349715.25,1.03]
["Catalogus","FC",{"$f":"+Catalogus!F30","v":"Grote bakwagen 45 kW"},411109.82250000001,399135.75,1.03]
["Catalogus","FC",{"$f":"+Catalogus!F31","v":"Lichte trekker z/opl 60 kW"},484487.28,470376,1.03]
["Catalogus","FC",{"$f":"+Catalogus!F32","v":"Zware trekker z/opl 80 kW"},597740.41500000004,580330.5,1.03]
["Overige kosten","Chauffeurskosten","Uurloon incl. sociale lasten",29.09,29.09,1]
["Overige kosten","Chauffeurskosten","Verblijfkostenvergoeding",0.9,0.9,1]
["Overige kosten","Chauffeurskosten","Overige kosten",0.49,0.49,1]
["Overige kosten","Overhead","Loon incl. sociale lasten",9.4E-2,9.4E-2,1]
["Overige kosten","Overhead","Huisvesting",2.9000000000000001E-2,2.9000000000000001E-2,1]
["Overige kosten","Overhead","Overig",5.6000000000000001E-2,5.6000000000000001E-2,1]
["Catalogus","Koeling",{"$f":"Config!$B$246","v":"Koel unit Kleine bakwagen"},17500,17500,1]
["Catalogus","Koeling",{"$f":"Config!$B$247","v":"Koel unit Medium bakwagen"},20000,20000,1]
["Catalogus","Koeling",{"$f":"Config!$B$248","v":"Koel unit Grote bakwagen"},22500,22500,1]

{"sheet":"Database","index":12,"n_rows":4,"n_cols":104,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Datasetnaam",{"$f":"Config!$B$200","v":"Voertuigscenario"},{"$f":"Config!$B$204","v":"Creatiedatum"},{"$f":"Config!$B$205","v":"Voertuigtype"},{"$f":"Config!$B$206","v":"Koelmachine (J/N)"},{"$f":"Config!$B$207","v":"Verwacht jaarkilometrage"},{"$f":"Config!$B$208","v":"Grijze/groene elektriciciteit"},{"$f":"Config!$B$209","v":"Grijze/groene waterstof"},{"$f":"Config!$B$210","v":"Rechtsvorm en belastingpercentage"},{"$f":"Config!$B$211","v":"Jaar prognose"},{"$f":"Config!$B$212","v":"Economische levensduur "},{"$f":"Config!$B$214","v":"Productieve uren per jaar"},{"$f":"Config!$B$215","v":"Kosten van reparaties"},{"$f":"Config!$B$218","v":"Capaciteit vrachtwagenbatterij (kWh) "},{"$f":"Config!$B$220","v":"Bruto aankoopprijs "},{"$f":"Config!$B$221","v":"Subsidies"},{"$f":"Config!$B$222","v":"Netto aankoopprijs"},{"$f":"Config!$B$224","v":"Basisprijs energie"},{"$f":"Config!$B$213","v":"Restwaarde "},{"$f":"Config!$B$216","v":"Stilstand dagen per jaar"},{"$f":"Config!B217","v":"Vermogen eigen oplaadsysteem (kW)"},{"$f":"Config!B219","v":"Waterstof opslag tank (kg)"},{"$f":"Config!$B$223","v":"Netto kosten inkoop & aanleg oplaadsysteem"},{"$f":"Config!$B$44","v":"Dieselaccijns"},{"$f":"Config!$B$46","v":"Meerprijs tolheffing"},{"$f":"Config!$B$47","v":"Aandeel snelweg kilometers"},{"$f":"Config!$B$48","v":"Vaste ZE-Voertuigheffing"},{"$f":"Config!$B$49","v":"CO2 prijs"},{"$f":"Config!$B$226","v":"Scenario"},{"$f":"Config!$B$227","v":"Scenario validiteit"},"Column1",{"$f":"Config!$B$228","v":"Voertuig"},{"$f":"Config!B229","v":"Eigen oplaadsysteem"},{"$f":"Config!$B$230","v":"Openbaar oplaadsysteem"},"Column3",{"$f":"Config!$B$231","v":"Percentage eigen oplaadsysteem"},{"$f":"Config!$B$232","v":"Percentage extern (openbaar) Oplaadsysteem"},"Column4",{"$f":"Config!$B$233","v":"Totale kosten per jaar"},{"$f":"Config!$B$234","v":"Totale kosten per km"},{"$f":"Config!$B$235","v":"Totale kosten per uur"},"Column5",{"$f":"Config!$B$239","v":"Emissies (totaal per jaar voor het geselecteerde voertuig)"},{"$f":"Config!$B$240","v":"CO2 emissies (ton per jaar, WtW)"},{"$f":"Config!$B$241","v":"PM totaal (kg per jaar, TtW)"},{"$f":"Config!$B$242","v":"NOx (kg per jaar, TtW)"},"Column6","Column7","ONDERBOUWING KOSTENBEREKENING","Vaste kosten per jaar","Wegenbelasting","Eurovignet","Rente","Verzekering","Voertuigheffing","Diverse overige voertuigkosten","a: Totale vaste voertuigkosten per jaar","Fixed transport costs","Variabele kosten per jaar","Afschrijving voertuig","Brandstofverbruik voertuig","Brandstofverbruik koeling","Elektriciteitsverbruik","H2 verbruik","Adblue verbruik","Banden","Onderhoud","Reparatie","Reparatie/onderhoud koelunit","Verschil Tolheffing (km-tarief)","CO2-prijs","Hernieuwbare Brandstof-Eenheden","Specifieke vervoerskosten ","b: Totale variabele voertuigkosten per jaar","Repair, maintenance & tires","Kosten oplaadsysteem per jaar","Aankoop en installatie","Operationele kosten","c: Totale kosten oplaadsysteem per jaar",null,"Totale voertuig en oplaadsysteemkosten per jaar (a+b+c) ","Totale voertuig en oplaadsysteemkosten per km: (a+b+c)/kms per jaar","Totale voertuig en oplaadsysteemkosten per uur (a+b+c)/uren per jaar",null,"Chauffeurskosten","Uurloon incl. sociale lasten","Verblijfkostenvergoeding","Overige kosten","d: Totale chauffeurskosten per jaar",null,"Totale directe kosten per jaar (a+b+c+d)","Totale directe kosten per km: (a+b+c+d)/kms per jaar","Totale directe kosten per uur (a+b+c+d)/uren per jaar",null,"Algemene kosten (overhead)","Loon incl. sociale lasten","Huisvesting","Overig","e: Totale overhead per jaar",{"$f":"Config!$B$236","v":"HBE Toepassen (J/N)"},{"$f":"Config!$B$237","v":"Aantal HBE's"},"Forfait","Waarde per HBE",{"$f":"Config!$B$238","v":"Totale waarde HBE's"}]
["Test","Diesel",44729,"Medium bakwagen","niet gekoeld",70000,"Groen","Electrolysis RE","BV of NV met 15% belasting",2021,7,2600,1500,"nvt",88750,0,88750,1.6,20510.259999999998,0,"nvt","nvt","nvt",0.53,0,0,0,0,"Diesel","nvt",null,"Medium bakwagen","nvt","nvt",null,"nvt","nvt",null,138505.01978959292,1.9786431398513273,53.27116145753574,null,null,45.657259186752313,6.2592770289873965,64.838766671675643,null,null,null,null,315.12,750,1447.69849816693,2662.5,0,73.83,5249.14849816693,null,null,9748.5337124859307,23240.582678487317,0,0,0,149.61423981923249,1344.0000000000002,3850,1500,0,0,0,0,375,40207.730630792481,null,null,0,0,0,null,45456.879128959408,0.64938398755656301,17.483415049599774,null,null,70538,2210,1196,73944,null,119400.87912895941,1.70572684469942,45.923415049599775,null,null,10029.673846832591,3104.4228573529444,5970.0439564479711,19104.140660633508]
["Test","Diesel",44729,"Medium bakwagen","niet gekoeld",70000,"Groen","Electrolysis RE","BV of NV met 15% belasting",2021,10,2580,5000,180,183250,17621.55,165794.5,0.08,22573.22,2,20,"nvt",2908.95,0.53,0,0,0,0,"EV Optimale mix","Scenario valide",null,"Medium bakwagen 180 kWh","AC20","HPC150",null,0.56444010086310603,0.43555989913689397,null,149885.83148180239,2.1412261640257486,58.095283520078446,null,null,0,5.6844816480881075,"nvt",null,null,null,null,0,750,2495.8723140356492,5497.5,0,73.83,8817.2023140356487,null,null,14322.127818598872,0,0,16992.860148796681,0,0,1344.0000000000002,1925,5000,0,0,0,0,375,39958.987967395551,null,null,290.8949999999997,1334,1624.8949999999998,null,50401.085281431195,0.72001550402044567,19.535304372647751,null,null,75180.662660241607,2355.4575474089702,1274.7182021272076,78810.838409777774,null,129211.92369120897,1.8458846241601281,50.08214096558487,null,null,10853.801590061554,3359.5100159714329,6460.5961845604488,20673.907790593435,"N",955,1,18,0]
["Test","Diesel",44729,"Medium bakwagen","niet gekoeld",70000,"Groen","Electrolysis RE","BV of NV met 15% belasting",2021,10,2550,10000,150,349715.25,39761.839999999997,309953.40999999997,10,43078.85,5,"nvt",15,"nvt",0.53,0,0,0,0,"Waterstof voertuig","nvt",null,"Medium bakwagen 40 kW","nvt","nvt",null,"nvt","nvt",null,177317.91800841462,2.5331131144059231,69.536438434672405,null,null,0,5.6844816480881075,"nvt",null,null,null,null,0,750,4677.6774454423239,10491.4575,0,73.83,15992.964945442325,null,null,26687.455296661716,0,0,0,43869.853903080984,0,1344.0000000000002,5775,10000,0,0,0,-23706,375,64345.309199742696,null,null,0,0,0,null,80338.274145185016,1.1476896306455002,31.505205547131379,null,null,69181.5,2167.5,1173,72522,null,152860.27414518502,2.1837182020740715,59.94520554713138,null,null,12840.263028195543,3974.3671277748103,7643.0137072592515,24457.643863229605,"J",1317,null,18,23706]

{"sheet":"Dynamic","index":13,"n_rows":96,"n_cols":8,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Jaarlijkse verandering (%)","Geaggregeerd"]
[null,"Diesel prijs",null,{"$f":"Parameters!B25","v":0.01},{"$f":"(1-(1+D2)^DV_age)/(1-(1+D2))/DV_age","v":1.0305050301001395}]
[]
[null,"Opladen","Aanschaf en installatie",{"$f":"Parameters!B26","v":1.6E-2}]
[null,null,"Operationele kosten",{"$f":"Parameters!B27","v":1.6E-2}]
[null,"Energie prijs","AC3,7",{"$f":"Parameters!B28","v":0.01},{"$f":"(1-(1+D6)^EV_age)/(1-(1+D6))/EV_age","v":1.0305050301001395}]
[null,"Energie prijs","Andere",{"$f":"Parameters!B29","v":0.01},{"$f":"(1-(1+D7)^EV_age)/(1-(1+D7))/EV_age","v":1.0305050301001395}]
[null,"Energie prijs","Extern opladen",{"$f":"Parameters!B30","v":0.01},{"$f":"(1-(1+D8)^EV_age)/(1-(1+D8))/EV_age","v":1.0305050301001395}]
[]
[null,null,null,"Factor"]
[null,"Batterij prijs",null,{"$f":"Parameters!B31","v":0.94}]
[null,null,null,null,null,"Total price","Total price"]
[null,null,null,null,null,"BEV (kWh)","FCEV (kWh)"]
[null,null,"Year","Calculated price","Rounded price",{"$f":"Calculatie!C26","v":490},{"$f":"Calculatie!D26","v":200}]
[null,{"$f":"C15-MIN($C$15:$C$24)","v":0},{"$f":"Invoervelden!H2","v":2022},{"$f":"Parameters!B15","v":525},{"$f":"ROUND(D15,0)","v":525},{"$f":"E15*$F$14","v":257250},{"$f":"E15*$G$14","v":105000}]
[null,{"$f":"C16-MIN($C$15:$C$24)","v":1},{"$f":"C15+1","v":2023},{"$f":"D15*$D$11","v":493.5},{"$f":"ROUND(D16,0)","v":494},{"$f":"E16*$F$14","v":242060},{"$f":"E16*$G$14","v":98800}]
[null,2,{"$f":"C16+1","v":2024},{"$f":"D16*$D$11","v":463.89},464,227360,92800]
[null,3,2025,{"$f":"D17*$D$11","v":436.05659999999995},436,213640,87200]
[null,4,2026,409.89320399999991,410,200900,82000]
[null,5,2027,385.29961175999989,385,188650,77000]
[null,6,2028,362.18163505439986,362,177380,72400]
[null,7,2029,340.45073695113587,340,166600,68000]
[null,8,2030,{"$f":"D22*$D$11","v":320.02369273406771},320,156800,64000]
[null,9,2031,{"$f":"D23*$D$11","v":300.82227117002361},301,147490,60200]
[]
[null,"Hydrogen prices",null,{"$f":"D2","v":0.01}]
[]
[null,"Diesel vehicle",2030,0.3,{"$f":"D28/B43","v":3.3333333333333333E-2},null,"-increase by 30% until 2030"]
[null,null,null,0.4,{"$f":"(D29-D28)/(B62-B43)","v":5.2631578947368437E-3},null,"-increase by 40% until 2050"]
[null,"Base vehicle",null,null,1.6E-2]
[]
[]
[null,null,"Year","Diesel vehicle price","Fuel Cell production cost"]
[null,{"$f":"C34-MIN($C$34:$C$62)","v":0},{"$f":"Invoervelden!H2","v":2022},1,{"$f":"Parameters!B36","v":1.41}]
[null,{"$f":"C35-MIN($C$34:$C$62)","v":1},{"$f":"C34+1","v":2023},{"$f":"IF(C35<$C$28+1,$E$28,$E$29)+D34","v":1.0333333333333334},{"$f":"IF(C35<Parameters!$B$38+1,-Parameters!$B$37,0)+E34","v":1.3884210526315788}]
[null,2,{"$f":"C35+1","v":2024},1.0666666666666669,{"$f":"IF(C36<Parameters!$B$38+1,-Parameters!$B$37,0)+E35","v":1.3668421052631576}]
[null,3,2025,1.1000000000000003,{"$f":"IF(C37<Parameters!$B$38+1,-Parameters!$B$37,0)+E36","v":1.3452631578947365}]
[null,4,2026,1.1333333333333337,{"$f":"IF(C38<Parameters!$B$38+1,-Parameters!$B$37,0)+E37","v":1.3236842105263154}]
[null,5,2027,1.1666666666666672,{"$f":"IF(C39<Parameters!$B$38+1,-Parameters!$B$37,0)+E38","v":1.3021052631578942}]
[null,6,2028,1.2000000000000006,{"$f":"IF(C40<Parameters!$B$38+1,-Parameters!$B$37,0)+E39","v":1.2805263157894731}]
[null,7,2029,1.2333333333333341,{"$f":"IF(C41<Parameters!$B$38+1,-Parameters!$B$37,0)+E40","v":1.2589473684210519}]
[null,8,2030,{"$f":"IF(C42<$C$28+1,$E$28,$E$29)+D41","v":1.2666666666666675},{"$f":"IF(C42<Parameters!$B$38+1,-Parameters!$B$37,0)+E41","v":1.2373684210526308}]
[null,9,2031,1.2719298245614044,{"$f":"IF(C43<Parameters!$B$38+1,-Parameters!$B$37,0)+E42","v":1.2157894736842096}]
[null,10,2032,1.2771929824561412,{"$f":"IF(C44<Parameters!$B$38+1,-Parameters!$B$37,0)+E43","v":1.1942105263157885}]
[null,11,2033,1.2824561403508781,{"$f":"IF(C45<Parameters!$B$38+1,-Parameters!$B$37,0)+E44","v":1.1726315789473674}]
[null,12,2034,1.2877192982456149,{"$f":"IF(C46<Parameters!$B$38+1,-Parameters!$B$37,0)+E45","v":1.1510526315789462}]
[null,13,2035,1.2929824561403518,{"$f":"IF(C47<Parameters!$B$38+1,-Parameters!$B$37,0)+E46","v":1.1294736842105251}]
[null,14,2036,1.2982456140350886,{"$f":"IF(C48<Parameters!$B$38+1,-Parameters!$B$37,0)+E47","v":1.1078947368421039}]
[null,15,2037,1.3035087719298255,{"$f":"IF(C49<Parameters!$B$38+1,-Parameters!$B$37,0)+E48","v":1.0863157894736828}]
[null,16,2038,1.3087719298245624,{"$f":"IF(C50<Parameters!$B$38+1,-Parameters!$B$37,0)+E49","v":1.0647368421052616}]
[null,17,2039,1.3140350877192992,{"$f":"IF(C51<Parameters!$B$38+1,-Parameters!$B$37,0)+E50","v":1.0431578947368405}]
[null,18,2040,1.3192982456140361,{"$f":"IF(C52<Parameters!$B$38+1,-Parameters!$B$37,0)+E51","v":1.0215789473684194}]
[null,19,2041,1.3245614035087729,{"$f":"IF(C53<Parameters!$B$38+1,-Parameters!$B$37,0)+E52","v":1.0215789473684194}]
[null,20,2042,1.3298245614035098,{"$f":"IF(C54<Parameters!$B$38+1,-Parameters!$B$37,0)+E53","v":1.0215789473684194}]
[null,21,2043,1.3350877192982467,{"$f":"IF(C55<Parameters!$B$38+1,-Parameters!$B$37,0)+E54","v":1.0215789473684194}]
[null,22,2044,1.3403508771929835,{"$f":"IF(C56<Parameters!$B$38+1,-Parameters!$B$37,0)+E55","v":1.0215789473684194}]
[null,23,2045,1.3456140350877204,{"$f":"IF(C57<Parameters!$B$38+1,-Parameters!$B$37,0)+E56","v":1.0215789473684194}]
[null,24,2046,1.3508771929824572,{"$f":"IF(C58<Parameters!$B$38+1,-Parameters!$B$37,0)+E57","v":1.0215789473684194}]
[null,25,2047,1.3561403508771941,{"$f":"IF(C59<Parameters!$B$38+1,-Parameters!$B$37,0)+E58","v":1.0215789473684194}]
[null,26,2048,1.3614035087719309,{"$f":"IF(C60<Parameters!$B$38+1,-Parameters!$B$37,0)+E59","v":1.0215789473684194}]
[null,27,2049,1.3666666666666678,{"$f":"IF(C61<Parameters!$B$38+1,-Parameters!$B$37,0)+E60","v":1.0215789473684194}]
[null,28,2050,1.3719298245614047,{"$f":"IF(C62<Parameters!$B$38+1,-Parameters!$B$37,0)+E61","v":1.0215789473684194}]
[]
[]
[null,"Fuel cell system"]
[null,null,null,"Fuel cell system per kW","Total fuel cell price ","Storage cost price","Total storage cost","Fuel cell system"]
[null,null,null,null,{"$f":"INDEX(VehicleCatalogus[[#All],[FC power]],MATCH(Calculatie!$D$28,VehicleCatalogus[[#All],[Name]],0))","v":80},null,{"$f":"Calculatie!$D$32","v":50}]
[null,{"$f":"C68-MIN($C$68:$C$96)","v":0},{"$f":"Invoervelden!H2","v":2022},{"$f":"Parameters!B16","v":1535},{"$f":"$E$67*D68","v":122800},{"$f":"Parameters!$B$17","v":1275},{"$f":"F68*$G$67","v":63750},{"$f":"G68+E68","v":186550}]
[null,{"$f":"C69-MIN($C$68:$C$96)","v":1},{"$f":"C68+1","v":2023},{"$f":"IF(C69<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D68","v":1473.6},{"$f":"$E$67*D69","v":117888},{"$f":"IF(C69<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F68","v":1224},{"$f":"F69*$G$67","v":61200},{"$f":"G69+E69","v":179088}]
[null,2,{"$f":"C69+1","v":2024},{"$f":"IF(C70<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D69","v":1414.6559999999999},113172.48,{"$f":"IF(C70<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F69","v":1175.04},58752,171924.47999999998]
[null,3,2025,{"$f":"IF(C71<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D70","v":1358.0697599999999},108645.5808,{"$f":"IF(C71<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F70","v":1128.0383999999999},56401.919999999998,165047.50079999998]
[null,4,2026,{"$f":"IF(C72<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D71","v":1303.7469695999998},104299.75756799999,{"$f":"IF(C72<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F71","v":1082.9168639999998},54145.843199999988,158445.60076799997]
[null,5,2027,{"$f":"IF(C73<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D72","v":1251.5970908159998},100127.76726527998,{"$f":"IF(C73<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F72","v":1039.6001894399997},51980.009471999983,152107.77673727996]
[null,6,2028,{"$f":"IF(C74<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D73","v":1201.5332071833598},96122.656574668785,{"$f":"IF(C74<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F73","v":998.01618186239966},49900.809093119984,146023.46566778875]
[null,7,2029,{"$f":"IF(C75<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D74","v":1153.4718788960254},92277.75031168203,{"$f":"IF(C75<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F74","v":958.09553458790367},47904.776729395184,140182.52704107721]
[null,8,2030,{"$f":"IF(C76<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D75","v":1107.3330037401843},88586.640299214749,{"$f":"IF(C76<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F75","v":919.77171320438754},45988.585660219374,134575.22595943412]
[null,9,2031,{"$f":"IF(C77<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D76","v":1074.1130136279787},85929.041090238301,{"$f":"IF(C77<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F76","v":892.17856180825584},44608.928090412795,130537.9691806511]
[null,10,2032,{"$f":"IF(C78<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D77","v":1041.8896232191394},83351.169857531146,{"$f":"IF(C78<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F77","v":865.41320495400817},43270.660247700405,126621.83010523155]
[null,11,2033,{"$f":"IF(C79<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D78","v":1010.6329345225652},80850.63476180521,{"$f":"IF(C79<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F78","v":839.45080880538785},41972.540440269389,122823.17520207461]
[null,12,2034,{"$f":"IF(C80<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D79","v":980.3139464868882},78425.115718951056,{"$f":"IF(C80<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F79","v":814.26728454122622},40713.364227061313,119138.47994601238]
[null,13,2035,{"$f":"IF(C81<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D80","v":950.90452809228157},76072.362247382523,{"$f":"IF(C81<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F80","v":789.83926600498944},39491.963300249474,115564.325547632]
[null,14,2036,{"$f":"IF(C82<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D81","v":922.37739224951315},73790.191379961048,{"$f":"IF(C82<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F81","v":766.14408802483979},38307.204401241986,112097.39578120303]
[null,15,2037,{"$f":"IF(C83<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D82","v":894.70607048202771},71576.485638562212,{"$f":"IF(C83<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F82","v":743.15976538409461},37157.988269204732,108734.47390776695]
[null,16,2038,{"$f":"IF(C84<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D83","v":867.86488836756689},69429.191069405351,{"$f":"IF(C84<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F83","v":720.86497242257178},36043.248621128587,105472.43969053394]
[null,17,2039,{"$f":"IF(C85<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D84","v":841.82894171653982},67346.315337323191,{"$f":"IF(C85<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F84","v":699.23902324989456},34961.951162494726,102308.26649981792]
[null,18,2040,{"$f":"IF(C86<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D85","v":816.57407346504363},65325.925877203488,{"$f":"IF(C86<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F85","v":678.26185255239773},33913.092627619888,99239.018504823383]
[null,19,2041,{"$f":"IF(C87<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D86","v":792.07685126109232},63366.148100887382,{"$f":"IF(C87<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F86","v":657.91399697582574},32895.699848791286,96261.84794967866]
[null,20,2042,{"$f":"IF(C88<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D87","v":768.31454572325947},61465.163657860758,{"$f":"IF(C88<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F87","v":638.17657706655098},31908.828853327548,93373.992511188306]
[null,21,2043,{"$f":"IF(C89<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D88","v":745.2651093515617},59621.208748124933,{"$f":"IF(C89<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F88","v":619.03127975455448},30951.563987727724,90572.772735852661]
[null,22,2044,{"$f":"IF(C90<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D89","v":722.90715607101481},57832.572485681187,{"$f":"IF(C90<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F89","v":600.46034136191781},30023.017068095891,87855.58955377707]
[null,23,2045,{"$f":"IF(C91<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D90","v":701.21994138888431},56097.595311110745,{"$f":"IF(C91<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F90","v":582.44653112106027},29122.326556053013,85219.921867163765]
[null,24,2046,{"$f":"IF(C92<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D91","v":680.18334314721778},54414.667451777423,{"$f":"IF(C92<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F91","v":564.9731351874284},28248.656759371421,82663.324211148836]
[null,25,2047,{"$f":"IF(C93<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D92","v":659.7778428528012},52782.227428224098,{"$f":"IF(C93<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F92","v":548.02394113180549},27401.197056590274,80183.424484814372]
[null,26,2048,{"$f":"IF(C94<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D93","v":639.98450756721718},51198.760605377378,{"$f":"IF(C94<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F93","v":531.58322289785133},26579.161144892565,77777.921750269947]
[null,27,2049,{"$f":"IF(C95<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D94","v":620.78497234020062},49662.797787216048,{"$f":"IF(C95<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F94","v":515.63572621091578},25781.786310545787,75444.584097761835]
[null,28,2050,{"$f":"IF(C96<2030+1,Parameters!$B$32,Parameters!$B$33)*Dynamic!D95","v":602.16142316999458},48172.913853599566,{"$f":"IF(C96<2030+1,Parameters!$B$34,Parameters!$B$35)*Dynamic!F95","v":500.16665442458827},25008.332721229413,73181.246574828983]

{"sheet":"Breakeven analyse","index":14,"n_rows":150,"n_cols":21,"rows_kept":150,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"1. Buy in Year 0 - which year will it become breakeven"]
[null,null,null,null,"2. Buy in Year x - which year will it become cheaper to buy EV"]
[]
[null,null,null,null,"Fleet prognosis - vans and trucks"]
[null,null,null,null,"Ingroeipad report "]
[]
[]
[]
[]
[null,null,null,null,"Diesel "]
[null,null,null,null,null,{"$f":"INDEX(VehicleCatalogus[[#All],[Veh. Price]],MATCH(Calculatie!$B$28,VehicleCatalogus[[#All],[Name]],0))/(1+(VLOOKUP(('Input-Output Module'!B20-2022),Dynamic!$B$34:$D$62,3)))^0","v":126499.99999999999}]
[null,null,null,null,"Year","Investment - resale","Depreciation","Fixed vehicle cost","Energy","Maintenance","Tolheffing","CO2 prijs","HBE","Specific transport cost","Charging infra investment","Charging infra operational","Diesel"]
["D",{"$f":"IF(MOD(D15,DV_age)=0,ROUNDUP(D15/DV_age,0)+1,ROUNDUP(D15/DV_age,0))","v":1},{"$f":"COUNTIF($B$15:B15,B15)","v":1},0,{"$f":"'Input-Output Module'!B20","v":2022},{"$f":"Calculatie!B50","v":126499.99999999999},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B15,$C$15:$C$34,1)))*IF(C15>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C15))","v":23603.628353939032},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D15))+Calculatie!$B$67","v":85916.390551715769},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},{"$f":"SUM(G15:P15)","v":134352.70248569921},{"$f":"SUM(H15:N15,P15)","v":110749.07413176016}]
["D",1,{"$f":"COUNTIF($B$15:B16,B16)","v":2},1,{"$f":"E15+1","v":2023},{"$f":"IF(C16=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B16,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B16-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B16,$C$15:$C$34,1)))*IF(C16>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C16))","v":19467.644097518638},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D16))+Calculatie!$B$67","v":86767.416719268207},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},{"$f":"SUM(G16:P16)","v":131067.74439683126},{"$f":"SUM(H16:N16,P16)","v":111600.10029931262}]
["D",1,{"$f":"COUNTIF($B$15:B17,B17)","v":3},2,{"$f":"E16+1","v":2024},{"$f":"IF(C17=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B17,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B17-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B17,$C$15:$C$34,1)))*IF(C17>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C17))","v":15784.431942951293},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D17))+Calculatie!$B$67","v":87626.953148496163},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},128244.06867149187,112459.63672854056]
["D",1,{"$f":"COUNTIF($B$15:B18,B18)","v":4},3,2025,{"$f":"IF(C18=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B18,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B18-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B18,$C$15:$C$34,1)))*IF(C18>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C18))","v":12798.071020489702},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D18))+Calculatie!$B$67","v":88495.084942016387},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},126125.8395425505,113327.7685220608]
["D",1,{"$f":"COUNTIF($B$15:B19,B19)","v":5},4,2026,{"$f":"IF(C19=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B19,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B19-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B19,$C$15:$C$34,1)))*IF(C19>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C19))","v":10376.719443403277},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D19))+Calculatie!$B$67","v":89371.898053471843},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},124581.30107691951,114204.58163351624]
["D",1,{"$f":"COUNTIF($B$15:B20,B20)","v":6},5,2027,{"$f":"IF(C20=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B20,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B20-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B20,$C$15:$C$34,1)))*IF(C20>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C20))","v":8413.4793622190264},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D20))+Calculatie!$B$67","v":90257.479296041842},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},123503.64223830527,115090.16287608625]
["D",1,{"$f":"COUNTIF($B$15:B21,B21)","v":7},6,2028,{"$f":"IF(C21=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B21,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B21-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B21,$C$15:$C$34,1)))*IF(C21>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C21))","v":6821.6776375780646},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D21))+Calculatie!$B$67","v":91151.916351037537},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},122806.27756866001,115984.59993108193]
["D",2,{"$f":"COUNTIF($B$15:B22,B22)","v":1},7,2029,{"$f":"IF(C22=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B22,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B22-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":126782.31852476578},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B22,$C$15:$C$34,1)))*IF(C22>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C22))","v":29111.141636524826},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D22))+Calculatie!$B$67","v":92055.297776583175},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},145999.12299315241,116887.98135662757]
["D",2,{"$f":"COUNTIF($B$15:B23,B23)","v":2},8,2030,{"$f":"IF(C23=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B23,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B23-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B23,$C$15:$C$34,1)))*IF(C23>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C23))","v":24010.094386939669},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D23))+Calculatie!$B$67","v":92967.71301638431},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},141810.49098336839,117800.39659642871]
["D",2,{"$f":"COUNTIF($B$15:B24,B24)","v":3},9,2031,{"$f":"IF(C24=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B24,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B24-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B24,$C$15:$C$34,1)))*IF(C24>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C24))","v":19467.466062973272},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D24))+Calculatie!$B$67","v":93889.25240858343},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},138189.40205160109,118721.93598862784]
["D",2,{"$f":"COUNTIF($B$15:B25,B25)","v":4},10,2032,{"$f":"IF(C25=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B25,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B25-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B25,$C$15:$C$34,1)))*IF(C25>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C25))","v":15784.287591937307},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D25))+Calculatie!$B$67","v":94820.007194704565},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},135436.97836668626,119652.69077474897]
["D",2,{"$f":"COUNTIF($B$15:B26,B26)","v":5},11,2033,{"$f":"IF(C26=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B26,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B26-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B26,$C$15:$C$34,1)))*IF(C26>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C26))","v":12797.953980197382},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D26))+Calculatie!$B$67","v":95760.069528686858},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},133390.70708892864,120592.75310873127]
["D",2,{"$f":"COUNTIF($B$15:B27,B27)","v":6},12,2034,{"$f":"IF(C27=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B27,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B27-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B27,$C$15:$C$34,1)))*IF(C27>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C27))","v":10376.624546736806},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D27))+Calculatie!$B$67","v":96709.532486009004},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},131918.84061279023,121542.2160660534]
["D",2,{"$f":"COUNTIF($B$15:B28,B28)","v":7},13,2035,{"$f":"IF(C28=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B28,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B28-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B28,$C$15:$C$34,1)))*IF(C28>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C28))","v":8413.4024196796181},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D28))+Calculatie!$B$67","v":97668.490072904387},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},130914.57607262841,122501.17365294878]
["D",3,{"$f":"COUNTIF($B$15:B29,B29)","v":1},14,2036,{"$f":"IF(C29=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B29,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B29-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":128172.37413376084},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B29,$C$15:$C$34,1)))*IF(C29>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C29))","v":30643.306985815605},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D29))+Calculatie!$B$67","v":98637.037235668715},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},154113.02780152872,123469.72081571311]
["D",3,{"$f":"COUNTIF($B$15:B30,B30)","v":2},15,2037,{"$f":"IF(C30=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B30,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B30-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B30,$C$15:$C$34,1)))*IF(C30>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C30))","v":25273.783565199654},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D30))+Calculatie!$B$67","v":99615.269870060642},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},149721.73701530471,124447.95345010504]
["D",3,{"$f":"COUNTIF($B$15:B31,B31)","v":3},16,2038,{"$f":"IF(C31=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B31,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B31-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B31,$C$15:$C$34,1)))*IF(C31>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C31))","v":20492.069539971864},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D31))+Calculatie!$B$67","v":100603.28483079656},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},145928.03795081284,125435.96841084096]
["D",3,{"$f":"COUNTIF($B$15:B32,B32)","v":4},17,2039,{"$f":"IF(C32=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B32,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B32-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B32,$C$15:$C$34,1)))*IF(C32>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C32))","v":16615.039570460325},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D32))+Calculatie!$B$67","v":101601.17994113982},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},143048.90309164455,126433.86352118422]
["D",3,{"$f":"COUNTIF($B$15:B33,B33)","v":5},18,2040,{"$f":"IF(C33=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B33,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B33-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B33,$C$15:$C$34,1)))*IF(C33>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C33))","v":13471.53050547093},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D33))+Calculatie!$B$67","v":102609.05400258649},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},140913.26808810182,127441.73758263089]
["D",3,{"$f":"COUNTIF($B$15:B34,B34)","v":6},19,2041,{"$f":"IF(C34=1,$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B34,$C$15:$C$34,1))-SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B34-1,$C$15:$C$34,1))*IFERROR(INDEX(Parameters!$B$83:$B$92,DV_age),10%)),0)","v":0},{"$f":"$F$13*(SUMIFS(Dynamic!$D$34:$D$62,Dynamic!$C$34:$C$62,SUMIFS($E$15:$E$34,$B$15:$B$34,B34,$C$15:$C$34,1)))*IF(C34>10,Parameters!$D$93/(DV_age-10),INDEX(Parameters!$D$83:$D$92,C34))","v":10922.762680775586},{"$f":"'Input-Output Module'!$C$78","v":9311.8045800444124},{"$f":"Calculatie!$B$57*(Calculatie!$B$74*((1+Dynamic!$D$2)^'Breakeven analyse'!D34))+Calculatie!$B$67","v":103627.00680464761},{"$f":"'Input-Output Module'!$C$87+'Input-Output Module'!$C$88+'Input-Output Module'!$C$89+'Input-Output Module'!$C$90","v":14524.056799999998},{"$f":"'Input-Output Module'!$C$91","v":0},{"$f":"'Input-Output Module'!$C$92","v":0},{"$f":"'Input-Output Module'!$C$93","v":0},{"$f":"'Input-Output Module'!$C$94","v":996.82219999999995},{"$f":"'Input-Output Module'!$C$98","v":0},{"$f":"'Input-Output Module'!$C$99","v":0},139382.45306546759,128459.69038469202]
[]
[]
[]
[null,null,null,null,null,{"$f":"F13","v":126499.99999999999}]
[null,null,null,null,null,{"$f":"F38*(1+(VLOOKUP(('Input-Output Module'!B20-2022),Dynamic!$B$34:$D$62,3)))^0","v":126499.99999999999},{"$f":"F39+VLOOKUP('Input-Output Module'!$B$20,Dynamic!$C$15:$F$24,4)","v":383750},{"$f":"G39-Calculatie!$C$49","v":383750}]
[null,null,null,null,"Year","Investment","Depreciation","Fixed vehicle cost","Energy","Maintenance","Tolheffing","CO2 prijs","HBE","Specific transport cost","Charging infra investment","Charging infra operational","Electric"]
["E",{"$f":"IF(MOD(D41,EV_age)=0,ROUNDUP(D41/EV_age,0)+1,ROUNDUP(D41/EV_age,0))","v":1},{"$f":"COUNTIF($B$41:B41,B41)","v":1},0,{"$f":"'Input-Output Module'!B20","v":2022},{"$f":"Calculatie!C50","v":380000},{"$f":"IF(B41=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B41,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B41,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B41,$C$41:$C$60,1))))*IF(C41>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C41))","v":70904.180035548095},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D41))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D41))","v":58222.867225130882},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},{"$f":"'Input-Output Module'!C38","v":29215.5},{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D41","v":3949.25},{"$f":"SUM(G41:P41)","v":196386.00801290723},{"$f":"SUM(H41:N41,P41)","v":96266.327977359164},{"$f":"Q41<Q15","v":false},null,"subsidy is not included for future vehicles"]
["E",1,{"$f":"COUNTIF($B$41:B42,B42)","v":2},1,{"$f":"E41+1","v":2023},{"$f":"IF(C42=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D42)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D42-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E42>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E42))-IF('Breakeven analyse'!E42-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E42-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B42=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B42,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B42,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B42,$C$41:$C$60,1))))*IF(C42>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C42))","v":58479.879502427539},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D42))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D42))","v":58805.095897382191},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D42","v":4012.4380000000001},{"$f":"SUM(G42:P42)","v":155391.62415203798},{"$f":"SUM(H42:N42,P42)","v":96911.744649610468},{"$f":"Q42<Q16","v":false},{"$f":"I42/I41","v":1.01},"rente, verzekering not correct"]
["E",1,{"$f":"COUNTIF($B$41:B43,B43)","v":3},2,{"$f":"E42+1","v":2024},{"$f":"IF(C43=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D43)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D43-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E43>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E43))-IF('Breakeven analyse'!E43-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E43-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B43=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B43,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B43,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B43,$C$41:$C$60,1))))*IF(C43>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C43))","v":47415.684887916927},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D43))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D43))","v":59393.146856356019},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D43","v":4076.6370080000002},144979.6795045012,97563.994616584299,false,null,"rente can be same"]
["E",1,{"$f":"COUNTIF($B$41:B44,B44)","v":4},3,2025,{"$f":"IF(C44=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D44)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D44-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E44>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E44))-IF('Breakeven analyse'!E44-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E44-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B44=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B44,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B44,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B44,$C$41:$C$60,1))))*IF(C44>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C44))","v":38444.798322419658},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D44))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D44))","v":59987.078324919567},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D44","v":4141.8632001280002},136667.9505996955,98223.152277275847,false,null,"verzekering should increase by a percentage"]
["E",1,{"$f":"COUNTIF($B$41:B45,B45)","v":5},4,2026,{"$f":"IF(C45=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D45)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D45-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E45>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E45))-IF('Breakeven analyse'!E45-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E45-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B45=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B45,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B45,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B45,$C$41:$C$60,1))))*IF(C45>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C45))","v":31171.173031567159},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D45))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D45))","v":60586.949108168767},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D45","v":4208.1330113300482},130060.46590329424,98889.292871727099,false,{"$f":"I45/I44","v":1.01},"but also change for new vehicles"]
["E",1,{"$f":"COUNTIF($B$41:B46,B46)","v":6},5,2027,{"$f":"IF(C46=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D46)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D46-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E46>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E46))-IF('Breakeven analyse'!E46-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E46-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B46=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B46,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B46,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B46,$C$41:$C$60,1))))*IF(C46>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C46))","v":25273.692945796291},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D46))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D46))","v":61192.818599250451},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D46","v":4275.4631395113292},124836.18543678634,99562.492490990058,false]
["E",1,{"$f":"COUNTIF($B$41:B47,B47)","v":7},6,2028,{"$f":"IF(C47=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D47)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D47-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E47>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E47))-IF('Breakeven analyse'!E47-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E47-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B47=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B47,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B47,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B47,$C$41:$C$60,1))))*IF(C47>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C47))","v":20491.996065451895},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D47))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D47))","v":61804.746785242969},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D47","v":4343.8705497435103},120734.82415266665,100242.82808721476,true,null,"average energy prices should be used in the TCO"]
["E",2,{"$f":"COUNTIF($B$41:B48,B48)","v":1},7,2029,{"$f":"IF(C48=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D48)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D48-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E48>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E48))-IF('Breakeven analyse'!E48-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E48-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":219281.26591842814},{"$f":"IF(B48=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B48,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B48,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B48,$C$41:$C$60,1))))*IF(C48>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C48))","v":57885.492623572689},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D48))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D48))","v":62422.794253095381},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D48","v":4413.372478539407},158815.87010743574,100930.37748386306,false,null,"how do the energy prices change?"]
["E",2,{"$f":"COUNTIF($B$41:B49,B49)","v":2},8,2030,{"$f":"IF(C49=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D49)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D49-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E49>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E49))-IF('Breakeven analyse'!E49-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E49-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B49=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B49,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B49,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B49,$C$41:$C$60,1))))*IF(C49>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C49))","v":47742.412814985488},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D49))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D49))","v":63047.022195626356},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D49","v":4483.9864381960369},149367.63220103615,101625.21938605067,false]
["E",2,{"$f":"COUNTIF($B$41:B50,B50)","v":3},9,2031,{"$f":"IF(C50=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D50)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D50-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E50>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E50))-IF('Breakeven analyse'!E50-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E50-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B50=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B50,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B50,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B50,$C$41:$C$60,1))))*IF(C50>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C50))","v":38709.710435197281},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D50))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D50))","v":63677.492417582624},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D50","v":4555.7302212071736},141037.14382621532,102327.43339101807,false,null,"link - diesel and energy price increase"]
["E",2,{"$f":"COUNTIF($B$41:B51,B51)","v":4},10,2032,{"$f":"IF(C51=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D51)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D51-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E51>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E51))-IF('Breakeven analyse'!E51-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E51-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B51=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B51,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B51,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B51,$C$41:$C$60,1))))*IF(C51>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C51))","v":31385.964672202004},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D51))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D51))","v":64314.267341758445},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D51","v":4628.6219047464892},134423.06467093521,103037.0999987332,true,null,"diesel up to 30% - 2029"]
["E",2,{"$f":"COUNTIF($B$41:B52,B52)","v":5},11,2033,{"$f":"IF(C52=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D52)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D52-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E52>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E52))-IF('Breakeven analyse'!E52-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E52-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B52=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B52,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B52,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B52,$C$41:$C$60,1))))*IF(C52>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C52))","v":25447.846737417545},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D52))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D52))","v":64957.410015176014},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D52","v":4702.6798552224327},129202.14736004428,103754.30062262673,true]
["E",2,{"$f":"COUNTIF($B$41:B53,B53)","v":6},12,2034,{"$f":"IF(C53=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D53)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D53-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E53>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E53))-IF('Breakeven analyse'!E53-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E53-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B53=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B53,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B53,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B53,$C$41:$C$60,1))))*IF(C53>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C53))","v":20633.200551093905},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D53))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D53))","v":65606.984115327781},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D53","v":4777.9227329059913},125112.31815155596,104479.11760046205,true,null,"by 2030, repair costs are the same as diesel "]
["E",2,{"$f":"COUNTIF($B$41:B54,B54)","v":7},13,2035,{"$f":"IF(C54=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D54)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D54-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E54>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E54))-IF('Breakeven analyse'!E54-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E54-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B54=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B54,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B54,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B54,$C$41:$C$60,1))))*IF(C54>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C54))","v":16729.469073534106},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D54))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D54))","v":66263.053956481061},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D54","v":4854.3694966324874},121941.10327887593,105211.63420534182,true]
["E",3,{"$f":"COUNTIF($B$41:B55,B55)","v":1},14,2036,{"$f":"IF(C55=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D55)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D55-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E55>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E55))-IF('Breakeven analyse'!E55-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E55-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":234298.58037541457},{"$f":"IF(B55=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B55,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B55,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B55,$C$41:$C$60,1))))*IF(C55>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C55))","v":57469.293499853193},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D55))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D55))","v":66925.684496045884},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D55","v":4932.0394085786074},163421.22815670594,105951.93465685277,false]
["E",3,{"$f":"COUNTIF($B$41:B56,B56)","v":2},15,2037,{"$f":"IF(C56=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D56)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D56-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E56>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E56))-IF('Breakeven analyse'!E56-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E56-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B56=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B56,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B56,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B56,$C$41:$C$60,1))))*IF(C56>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C56))","v":47399.142861198139},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D56))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D56))","v":67594.941341006313},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D56","v":5010.9520391158649},154099.24699354859,106700.10413235045,false]
["E",3,{"$f":"COUNTIF($B$41:B57,B57)","v":3},16,2038,{"$f":"IF(C57=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D57)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D57-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E57>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E57))-IF('Breakeven analyse'!E57-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E57-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B57=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B57,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B57,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B57,$C$41:$C$60,1))))*IF(C57>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C57))","v":38431.385990982322},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D57))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D57))","v":68270.890754416396},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D57","v":5091.1272717417187},145887.61476936869,107456.22877838639,true]
["E",3,{"$f":"COUNTIF($B$41:B58,B58)","v":4},17,2039,{"$f":"IF(C58=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D58)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D58-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E58>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E58))-IF('Breakeven analyse'!E58-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E58-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B58=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B58,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B58,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B58,$C$41:$C$60,1))))*IF(C58>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C58))","v":31160.298267691833},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D58))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D58))","v":68953.599661960572},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D58","v":5172.5853080895868},139380.69398997026,108220.39572227844,true]
["E",3,{"$f":"COUNTIF($B$41:B59,B59)","v":5},18,2040,{"$f":"IF(C59=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D59)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D59-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E59>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E59))-IF('Breakeven analyse'!E59-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E59-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B59=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B59,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B59,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B59,$C$41:$C$60,1))))*IF(C59>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C59))","v":25264.875650317423},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D59))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D59))","v":69643.13565858017},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D59","v":5255.3466730190194},134257.56873414488,108992.69308382747,true]
["E",3,{"$f":"COUNTIF($B$41:B60,B60)","v":6},19,2041,{"$f":"IF(C60=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D60)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D60-EV_age)*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E60>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E60))-IF('Breakeven analyse'!E60-EV_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E60-EV_age))*(IF(EV_age>10,10%,VLOOKUP(EV_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B60=1,$F$41,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$41:$E$60,$B$41:$B$60,B60,$C$41:$C$60,1)-2021)+IF(SUMIFS($E$41:$E$60,$B$41:$B$60,B60,$C$41:$C$60,1)>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,SUMIFS($E$41:$E$60,$B$41:$B$60,B60,$C$41:$C$60,1))))*IF(C60>10,Parameters!$D$93/(EV_age-10),INDEX(Parameters!$D$83:$D$92,C60))","v":20484.846972335607},{"$f":"'Input-Output Module'!$D$78","v":22761.211752228282},{"$f":"('Input-Output Module'!$D$57*Calculatie!$C$57*(Calculatie!$C$74*(1+Dynamic!$D$6)^'Breakeven analyse'!D60))\n+\n('Input-Output Module'!$D$58*Calculatie!$C$57*(INDEX(Laadinfra8[[#All],[External energy costs (€)]],MATCH('M1-PowerSupply'!$B$49,Laadinfra8[[#All],[Charging type]],0))*(1+Dynamic!$D$6)^'Breakeven analyse'!D60))","v":70339.567015165958},{"$f":"'Input-Output Module'!$D$87+'Input-Output Module'!$D$88+'Input-Output Module'!$D$89+'Input-Output Module'!$D$90","v":10336.176799999999},{"$f":"'Input-Output Module'!$D$91","v":0},{"$f":"'Input-Output Module'!$D$92","v":0},{"$f":"'Input-Output Module'!$D$93","v":0},{"$f":"'Input-Output Module'!$D$94","v":996.82219999999995},0,{"$f":"'Input-Output Module'!$D$99*(1+Dynamic!$D$4)^'Breakeven analyse'!D60","v":5339.4322197873234},130258.05695951717,109773.20998718156,true]
[]
[]
[]
[null,null,null,null,null,{"$f":"F38","v":126499.99999999999}]
[null,null,null,null,null,{"$f":"F64*(1+(VLOOKUP(('Input-Output Module'!B20-2022),Dynamic!$B$34:$D$62,3)))^0","v":126499.99999999999},{"$f":"F65+VLOOKUP('Input-Output Module'!$B$20,Dynamic!$C$15:$G$24,5)+VLOOKUP('Input-Output Module'!$B$20,Dynamic!$C$68:$H$96,6)","v":418050},{"$f":"G65-Calculatie!$D$49","v":418050}]
[null,null,null,null,"Year","Investment","Depreciation","Fixed vehicle cost","Energy","Maintenance","Tolheffing","CO2 prijs","HBE","Specific transport cost","Charging infra investment","Charging infra operational","Fuel cell"]
["F",{"$f":"IF(MOD(D67,FC_age)=0,ROUNDUP(D67/FC_age,0)+1,ROUNDUP(D67/FC_age,0))","v":1},{"$f":"COUNTIF($B$67:B67,B67)","v":1},0,{"$f":"'Input-Output Module'!B20","v":2022},{"$f":"Calculatie!D50","v":597740.41500000004},{"$f":"IF(B67=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B67,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B67,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B67,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B67,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C67>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C67))","v":111532.35263074536},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D67)","v":137952.93980710453},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,{"$f":"SUM(G67:P67)","v":307738.92848674464},{"$f":"SUM(H67:N67,P67)","v":196206.57585599925},{"$f":"Q67<Q41","v":false},null,"by 2040 the repair costs are the same as diesel"]
["F",1,{"$f":"COUNTIF($B$67:B68,B68)","v":2},1,{"$f":"E67+1","v":2023},{"$f":"IF(C68=1,$F$64*(1+Dynamic!$E$30)^('Breakeven analyse'!D68)-$F$64*(1+Dynamic!$E$30)^('Breakeven analyse'!D68-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E68>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E68))-IF('Breakeven analyse'!E68-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E68-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B68=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B68,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B68,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B68,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B68,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C68>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C68))","v":91988.914323502715},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D68)","v":139332.46920517558},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,{"$f":"SUM(G68:P68)","v":289575.01957757305},{"$f":"SUM(H68:N68,P68)","v":197586.10525407031},{"$f":"Q68<Q42","v":false},{"$f":"I68/I67","v":1.01}]
["F",1,{"$f":"COUNTIF($B$67:B69,B69)","v":3},2,{"$f":"E68+1","v":2024},{"$f":"IF(C69=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D69)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D69-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E69>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E69))-IF('Breakeven analyse'!E69-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E69-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B69=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B69,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B69,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B69,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B69,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C69>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C69))","v":74584.924111612359},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D69)","v":140725.79389722736},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,273564.35405773448,198979.42994612208,false]
["F",1,{"$f":"COUNTIF($B$67:B70,B70)","v":4},3,2025,{"$f":"IF(C70=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D70)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D70-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E70>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E70))-IF('Breakeven analyse'!E70-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E70-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B70=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B70,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B70,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B70,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B70,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C70>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C70))","v":60473.70974693272},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D70)","v":142133.05183619959},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,260860.39763202704,200386.68788509432,false]
["F",1,{"$f":"COUNTIF($B$67:B71,B71)","v":5},4,2026,{"$f":"IF(C71=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D71)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D71-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E71>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E71))-IF('Breakeven analyse'!E71-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E71-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B71=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B71,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B71,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B71,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B71,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C71>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C71))","v":49032.289220857274},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D71)","v":143554.38235456162},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,250840.3076243136,201808.01840345634,false]
["F",1,{"$f":"COUNTIF($B$67:B72,B72)","v":6},5,2027,{"$f":"IF(C72=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D72)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D72-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E72>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E72))-IF('Breakeven analyse'!E72-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E72-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B72=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B72,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B72,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B72,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B72,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C72>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C72))","v":39755.546605270654},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D72)","v":144989.92617810724},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,242999.10883227261,203243.56222700197,false]
["F",1,{"$f":"COUNTIF($B$67:B73,B73)","v":7},6,2028,{"$f":"IF(C73=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D73)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D73-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E73>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E73))-IF('Breakeven analyse'!E73-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E73-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B73=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B73,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B73,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B73,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B73,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C73>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C73))","v":32233.93219037259},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D73)","v":146439.82543988831},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,236927.39367915565,204693.46148878304,false,{"$f":"I72/I71","v":1.01}]
["F",2,{"$f":"COUNTIF($B$67:B74,B74)","v":1},7,2029,{"$f":"IF(C74=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D74)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D74-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E74>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E74))-IF('Breakeven analyse'!E74-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E74-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":219281.26591842814},{"$f":"IF(B74=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B74,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B74,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B74,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B74,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C74>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C74))","v":65644.374159503161},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D74)","v":147904.22369428715},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,271802.23390268505,206157.85974318188,false]
["F",2,{"$f":"COUNTIF($B$67:B75,B75)","v":2},8,2030,{"$f":"IF(C75=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D75)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D75-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E75>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E75))-IF('Breakeven analyse'!E75-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E75-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B75=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B75,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B75,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B75,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B75,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C75>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C75))","v":54141.731685429237},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D75)","v":149383.26593123007},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,261778.63366555402,207636.90198012479,false]
["F",2,{"$f":"COUNTIF($B$67:B76,B76)","v":3},9,2031,{"$f":"IF(C76=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D76)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D76-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E76>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E76))-IF('Breakeven analyse'!E76-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E76-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B76=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B76,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B76,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B76,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B76,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C76>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C76))","v":43898.299906310436},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D76)","v":150877.09859054239},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,253029.03454574753,209130.73463943711,false]
["F",2,{"$f":"COUNTIF($B$67:B77,B77)","v":4},10,2032,{"$f":"IF(C77=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D77)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D77-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E77>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E77))-IF('Breakeven analyse'!E77-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E77-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B77=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B77,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B77,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B77,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B77,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C77>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C77))","v":35592.890634914562},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D77)","v":152385.86957644782},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,246232.39626025711,210639.50562534254,false]
["F",2,{"$f":"COUNTIF($B$67:B78,B78)","v":5},11,2033,{"$f":"IF(C78=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D78)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D78-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E78>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E78))-IF('Breakeven analyse'!E78-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E78-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B78=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B78,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B78,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B78,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B78,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C78>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C78))","v":28858.836593962904},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D78)","v":153909.72827221226},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,241022.20091506987,212163.36432110699,false]
["F",2,{"$f":"COUNTIF($B$67:B79,B79)","v":6},12,2034,{"$f":"IF(C79=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D79)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D79-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E79>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E79))-IF('Breakeven analyse'!E79-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E79-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B79=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B79,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B79,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B79,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B79,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C79>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C79))","v":23398.842709900364},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D79)","v":155448.82555493439},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,237101.30431372949,213702.46160382911,false]
["F",2,{"$f":"COUNTIF($B$67:B80,B80)","v":7},13,2035,{"$f":"IF(C80=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D80)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D80-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E80>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E80))-IF('Breakeven analyse'!E80-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E80-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B80=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B80,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B80,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B80,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B80,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C80>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C80))","v":18971.861127527001},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D80)","v":157003.31381048373},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,234228.81098690545,215256.94985937845,false]
["F",3,{"$f":"COUNTIF($B$67:B81,B81)","v":1},14,2036,{"$f":"IF(C81=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D81)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D81-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E81>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E81))-IF('Breakeven analyse'!E81-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E81-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":234298.58037541457},{"$f":"IF(B81=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B81,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B81,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B81,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B81,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C81>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C81))","v":41181.856985897946},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D81)","v":158573.34694858859},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,258008.83998338124,216826.98299748331,false]
["F",3,{"$f":"COUNTIF($B$67:B82,B82)","v":2},15,2037,{"$f":"IF(C82=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D82)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D82-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E82>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E82))-IF('Breakeven analyse'!E82-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E82-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B82=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B82,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B82,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B82,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B82,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C82>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C82))","v":33965.698961811562},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D82)","v":160159.08041807445},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,252378.41542878075,218412.71646696917,false]
["F",3,{"$f":"COUNTIF($B$67:B83,B83)","v":3},16,2038,{"$f":"IF(C83=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D83)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D83-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E83>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E83))-IF('Breakeven analyse'!E83-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E83-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B83=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B83,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B83,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B83,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B83,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C83>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C83))","v":27539.504059755302},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D83)","v":161760.67122225525},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,247553.81133090527,220014.30727114997,false]
["F",3,{"$f":"COUNTIF($B$67:B84,B84)","v":4},17,2039,{"$f":"IF(C84=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D84)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D84-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E84>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E84))-IF('Breakeven analyse'!E84-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E84-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B84=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B84,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B84,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B84,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B84,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C84>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C84))","v":22329.123410944434},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D84)","v":163378.27793447778},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,243961.03739431695,221631.91398337251,false]
["F",3,{"$f":"COUNTIF($B$67:B85,B85)","v":5},18,2040,{"$f":"IF(C85=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D85)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D85-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E85>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E85))-IF('Breakeven analyse'!E85-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E85-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B85=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B85,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B85,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B85,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B85,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C85>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C85))","v":18104.529087355586},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D85)","v":165012.06071382258},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,241370.22585007289,223265.6967627173,false]
["F",3,{"$f":"COUNTIF($B$67:B86,B86)","v":6},19,2041,{"$f":"IF(C86=1,$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D86)-$F$38*(1+Dynamic!$E$30)^('Breakeven analyse'!D86-EV_age)*(IF(EV_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2)))+IF('Breakeven analyse'!E86>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E86))-IF('Breakeven analyse'!E86-FC_age>2030,Dynamic!$F$24,SUMIFS(Dynamic!$F$15:$F$24,Dynamic!$C$15:$C$24,'Breakeven analyse'!E86-FC_age))*(IF(FC_age>10,10%,VLOOKUP(FC_age,Parameters!$A$83:$D$92,2))),0)","v":0},{"$f":"IF(B86=1,$F$67,$F$38*(1+Dynamic!$E$30)^(SUMIFS($E$67:$E$86,$B$67:$B$86,B86,$C$67:$C$86,1)-2021)+IF(SUMIFS($E$67:$E$86,$B$67:$B$86,B86,$C$67:$C$86,1)>2030,Dynamic!$G$24,SUMIFS(Dynamic!$G$15:$G$24,Dynamic!$C$15:$C$24,SUMIFS($E$67:$E$86,$B$67:$B$86,B86,$C$67:$C$86,1))+VLOOKUP(SUMIFS($E$67:$E$86,$B$67:$B$86,B86,$C$67:$C$86,1),Dynamic!$C$68:$H$96,6)))*IF(C86>10,Parameters!$D$93/(FC_age-10),INDEX(Parameters!$D$83:$D$92,C86))","v":14679.213663813087},{"$f":"'Input-Output Module'!$E$78","v":35044.877048894734},{"$f":"Calculatie!$D$57*(Calculatie!$D$74*(1+Dynamic!$D$26)^'Breakeven analyse'!D86)","v":166662.18132096075},{"$f":"'Input-Output Module'!$E$87+'Input-Output Module'!$E$88+'Input-Output Module'!$E$89+'Input-Output Module'!$E$90","v":22211.936799999999},{"$f":"'Input-Output Module'!$E$91","v":0},{"$f":"'Input-Output Module'!$E$92","v":0},{"$f":"'Input-Output Module'!$E$93","v":0},{"$f":"'Input-Output Module'!$E$94","v":996.82219999999995},0,0,239595.03103366858,224915.81736985547,false]
[]
[]
[]
[null,null,null,"Year","Vehicle","Investment","Depreciation","Fixed vehicle cost","Energy","Maintenance","Tolheffing","CO2 prijs","HBE","Specific transport cost","Charging infra investment","Charging infra operational","Diesel","Electric","Fuel cell"]
[0,null,null,{"$f":"E41","v":2022},"D",null,{"$f":"SUMIFS(G$15:G$86,$D$15:$D$86,$A91,$A$15:$A$86,$E91)","v":23603.628353939032},{"$f":"SUMIFS(H$15:H$86,$D$15:$D$86,$A91,$A$15:$A$86,$E91)","v":9311.8045800444124},{"$f":"SUMIFS(I$15:I$86,$D$15:$D$86,$A91,$A$15:$A$86,$E91)+M91","v":85916.390551715769},14524.056799999998,0,0,0,996.82219999999995,0,0,{"$f":"SUMIFS(Q$15:Q$60,$D$15:$D$60,$A91,$A$15:$A$60,\"D\")","v":134352.70248569921},{"$f":"SUMIFS(Q$15:Q$60,$D$15:$D$60,$A91,$A$15:$A$60,\"E\")","v":196386.00801290723},{"$f":"SUMIFS(Q$15:Q$86,$D$15:$D$86,$A91,$A$15:$A$86,\"F\")","v":307738.92848674464}]
[0,null,null,null,"E",null,70904.180035548095,22761.211752228282,{"$f":"SUMIFS(I$15:I$86,$D$15:$D$86,$A92,$A$15:$A$86,$E92)+M92","v":58222.867225130882},10336.176799999999,0,0,0,996.82219999999995,29215.5,3949.25,134352.70248569921,196386.00801290723,{"$f":"SUMIFS(Q$15:Q$86,$D$15:$D$86,$A92,$A$15:$A$86,\"F\")","v":307738.92848674464}]
[0,null,null,null,"F",null,111532.35263074536,35044.877048894734,137952.93980710453,22211.936799999999,0,0,0,996.82219999999995,0,0,134352.70248569921,196386.00801290723,307738.92848674464]
[{"$f":"A91+1","v":1},null,null,{"$f":"E42","v":2023},"D",null,19467.644097518638,9311.8045800444124,86767.416719268207,14524.056799999998,0,0,0,996.82219999999995,0,0,131067.74439683126,155391.62415203798,289575.01957757305]
[{"$f":"A92+1","v":1},null,null,null,"E",null,58479.879502427539,22761.211752228282,58805.095897382191,10336.176799999999,0,0,0,996.82219999999995,0,4012.4380000000001,131067.74439683126,155391.62415203798,289575.01957757305]
[1,null,null,null,"F",null,91988.914323502715,35044.877048894734,139332.46920517558,22211.936799999999,0,0,0,996.82219999999995,0,0,131067.74439683126,155391.62415203798,289575.01957757305]
[2,null,null,{"$f":"E43","v":2024},"D",null,15784.431942951293,9311.8045800444124,87626.953148496163,14524.056799999998,0,0,0,996.82219999999995,0,0,128244.06867149187,144979.6795045012,273564.35405773448]
[2,null,null,null,"E",null,47415.684887916927,22761.211752228282,59393.146856356019,10336.176799999999,0,0,0,996.82219999999995,0,4076.6370080000002,128244.06867149187,144979.6795045012,273564.35405773448]
[2,null,null,null,"F",null,74584.924111612359,35044.877048894734,140725.79389722736,22211.936799999999,0,0,0,996.82219999999995,0,0,128244.06867149187,144979.6795045012,273564.35405773448]
[3,null,null,{"$f":"E44","v":2025},"D",null,12798.071020489702,9311.8045800444124,88495.084942016387,14524.056799999998,0,0,0,996.82219999999995,0,0,126125.8395425505,136667.9505996955,260860.39763202704]
[3,null,null,null,"E",null,38444.798322419658,22761.211752228282,59987.078324919567,10336.176799999999,0,0,0,996.82219999999995,0,4141.8632001280002,126125.8395425505,136667.9505996955,260860.39763202704]
[3,null,null,null,"F",null,60473.70974693272,35044.877048894734,142133.05183619959,22211.936799999999,0,0,0,996.82219999999995,0,0,126125.8395425505,136667.9505996955,260860.39763202704]
[4,null,null,{"$f":"E45","v":2026},"D",null,10376.719443403277,9311.8045800444124,89371.898053471843,14524.056799999998,0,0,0,996.82219999999995,0,0,124581.30107691951,130060.46590329424,250840.3076243136]
[4,null,null,null,"E",null,31171.173031567159,22761.211752228282,60586.949108168767,10336.176799999999,0,0,0,996.82219999999995,0,4208.1330113300482,124581.30107691951,130060.46590329424,250840.3076243136]
[4,null,null,null,"F",null,49032.289220857274,35044.877048894734,143554.38235456162,22211.936799999999,0,0,0,996.82219999999995,0,0,124581.30107691951,130060.46590329424,250840.3076243136]
[5,null,null,{"$f":"E46","v":2027},"D",null,8413.4793622190264,9311.8045800444124,90257.479296041842,14524.056799999998,0,0,0,996.82219999999995,0,0,123503.64223830527,124836.18543678634,242999.10883227261]
[5,null,null,null,"E",null,{"$f":"SUMIFS(G$15:G$86,$D$15:$D$86,$A107,$A$15:$A$86,$E107)","v":25273.692945796291},22761.211752228282,61192.818599250451,10336.176799999999,0,0,0,996.82219999999995,0,4275.4631395113292,123503.64223830527,124836.18543678634,242999.10883227261]
[5,null,null,null,"F",null,39755.546605270654,35044.877048894734,144989.92617810724,22211.936799999999,0,0,0,996.82219999999995,0,0,123503.64223830527,124836.18543678634,242999.10883227261]
[6,null,null,{"$f":"E47","v":2028},"D",null,6821.6776375780646,9311.8045800444124,91151.916351037537,14524.056799999998,0,0,0,996.82219999999995,0,0,122806.27756866001,120734.82415266665,236927.39367915565]
[6,null,null,null,"E",null,20491.996065451895,22761.211752228282,61804.746785242969,10336.176799999999,0,0,0,996.82219999999995,0,4343.8705497435103,122806.27756866001,120734.82415266665,236927.39367915565]
[6,null,null,null,"F",null,32233.93219037259,35044.877048894734,146439.82543988831,22211.936799999999,0,0,0,996.82219999999995,0,0,122806.27756866001,120734.82415266665,236927.39367915565]
[7,null,null,{"$f":"E48","v":2029},"D",null,29111.141636524826,9311.8045800444124,92055.297776583175,14524.056799999998,0,0,0,996.82219999999995,0,0,145999.12299315241,158815.87010743574,271802.23390268505]
[7,null,null,null,"E",null,57885.492623572689,22761.211752228282,62422.794253095381,10336.176799999999,0,0,0,996.82219999999995,0,4413.372478539407,145999.12299315241,158815.87010743574,271802.23390268505]
[7,null,null,null,"F",null,65644.374159503161,35044.877048894734,147904.22369428715,22211.936799999999,0,0,0,996.82219999999995,0,0,145999.12299315241,158815.87010743574,271802.23390268505]
[8,null,null,{"$f":"E49","v":2030},"D",null,24010.094386939669,9311.8045800444124,92967.71301638431,14524.056799999998,0,0,0,996.82219999999995,0,0,141810.49098336839,149367.63220103615,261778.63366555402]
[8,null,null,null,"E",null,47742.412814985488,22761.211752228282,63047.022195626356,10336.176799999999,0,0,0,996.82219999999995,0,4483.9864381960369,141810.49098336839,149367.63220103615,261778.63366555402]
[8,null,null,null,"F",null,54141.731685429237,35044.877048894734,149383.26593123007,22211.936799999999,0,0,0,996.82219999999995,0,0,141810.49098336839,149367.63220103615,261778.63366555402]
[9,null,null,{"$f":"E50","v":2031},"D",null,19467.466062973272,9311.8045800444124,93889.25240858343,14524.056799999998,0,0,0,996.82219999999995,0,0,138189.40205160109,141037.14382621532,253029.03454574753]
[9,null,null,null,"E",null,38709.710435197281,22761.211752228282,63677.492417582624,10336.176799999999,0,0,0,996.82219999999995,0,4555.7302212071736,138189.40205160109,141037.14382621532,253029.03454574753]
[9,null,null,null,"F",null,43898.299906310436,35044.877048894734,150877.09859054239,22211.936799999999,0,0,0,996.82219999999995,0,0,138189.40205160109,141037.14382621532,253029.03454574753]
[10,null,null,{"$f":"E51","v":2032},"D",null,15784.287591937307,9311.8045800444124,94820.007194704565,14524.056799999998,0,0,0,996.82219999999995,0,0,135436.97836668626,134423.06467093521,246232.39626025711]
[10,null,null,null,"E",null,31385.964672202004,22761.211752228282,64314.267341758445,10336.176799999999,0,0,0,996.82219999999995,0,4628.6219047464892,135436.97836668626,134423.06467093521,246232.39626025711]
[10,null,null,null,"F",null,{"$f":"SUMIFS(G$15:G$86,$D$15:$D$86,$A123,$A$15:$A$86,$E123)","v":35592.890634914562},35044.877048894734,152385.86957644782,22211.936799999999,0,0,0,996.82219999999995,0,0,135436.97836668626,134423.06467093521,246232.39626025711]
[11,null,null,{"$f":"E52","v":2033},"D",null,12797.953980197382,9311.8045800444124,95760.069528686858,14524.056799999998,0,0,0,996.82219999999995,0,0,133390.70708892864,129202.14736004428,241022.20091506987]
[11,null,null,null,"E",null,25447.846737417545,22761.211752228282,64957.410015176014,10336.176799999999,0,0,0,996.82219999999995,0,4702.6798552224327,133390.70708892864,129202.14736004428,241022.20091506987]
[11,null,null,null,"F",null,28858.836593962904,35044.877048894734,153909.72827221226,22211.936799999999,0,0,0,996.82219999999995,0,0,133390.70708892864,129202.14736004428,241022.20091506987]
[12,null,null,{"$f":"E53","v":2034},"D",null,10376.624546736806,9311.8045800444124,96709.532486009004,14524.056799999998,0,0,0,996.82219999999995,0,0,131918.84061279023,125112.31815155596,237101.30431372949]
[12,null,null,null,"E",null,20633.200551093905,22761.211752228282,65606.984115327781,10336.176799999999,0,0,0,996.82219999999995,0,4777.9227329059913,131918.84061279023,125112.31815155596,237101.30431372949]
[12,null,null,null,"F",null,23398.842709900364,35044.877048894734,155448.82555493439,22211.936799999999,0,0,0,996.82219999999995,0,0,131918.84061279023,125112.31815155596,237101.30431372949]
[13,null,null,{"$f":"E54","v":2035},"D",null,8413.4024196796181,9311.8045800444124,97668.490072904387,14524.056799999998,0,0,0,996.82219999999995,0,0,130914.57607262841,121941.10327887593,234228.81098690545]
[13,null,null,null,"E",null,16729.469073534106,22761.211752228282,66263.053956481061,10336.176799999999,0,0,0,996.82219999999995,0,4854.3694966324874,130914.57607262841,121941.10327887593,234228.81098690545]
[13,null,null,null,"F",null,18971.861127527001,35044.877048894734,157003.31381048373,22211.936799999999,0,0,0,996.82219999999995,0,0,130914.57607262841,121941.10327887593,234228.81098690545]
[14,null,null,{"$f":"E55","v":2036},"D",null,30643.306985815605,9311.8045800444124,98637.037235668715,14524.056799999998,0,0,0,996.82219999999995,0,0,154113.02780152872,163421.22815670594,258008.83998338124]
[14,null,null,null,"E",null,57469.293499853193,22761.211752228282,66925.684496045884,10336.176799999999,0,0,0,996.82219999999995,0,4932.0394085786074,154113.02780152872,163421.22815670594,258008.83998338124]
[14,null,null,null,"F",null,41181.856985897946,35044.877048894734,158573.34694858859,22211.936799999999,0,0,0,996.82219999999995,0,0,154113.02780152872,163421.22815670594,258008.83998338124]
[15,null,null,{"$f":"E56","v":2037},"D",null,25273.783565199654,9311.8045800444124,99615.269870060642,14524.056799999998,0,0,0,996.82219999999995,0,0,149721.73701530471,154099.24699354859,252378.41542878075]
[15,null,null,null,"E",null,47399.142861198139,22761.211752228282,67594.941341006313,10336.176799999999,0,0,0,996.82219999999995,0,5010.9520391158649,149721.73701530471,154099.24699354859,252378.41542878075]
[15,null,null,null,"F",null,33965.698961811562,35044.877048894734,160159.08041807445,22211.936799999999,0,0,0,996.82219999999995,0,0,149721.73701530471,154099.24699354859,252378.41542878075]
[16,null,null,{"$f":"E57","v":2038},"D",null,{"$f":"SUMIFS(G$15:G$86,$D$15:$D$86,$A139,$A$15:$A$86,$E139)","v":20492.069539971864},9311.8045800444124,100603.28483079656,14524.056799999998,0,0,0,996.82219999999995,0,0,145928.03795081284,145887.61476936869,247553.81133090527]
[16,null,null,null,"E",null,38431.385990982322,22761.211752228282,68270.890754416396,10336.176799999999,0,0,0,996.82219999999995,0,5091.1272717417187,145928.03795081284,145887.61476936869,247553.81133090527]
[16,null,null,null,"F",null,27539.504059755302,35044.877048894734,161760.67122225525,22211.936799999999,0,0,0,996.82219999999995,0,0,145928.03795081284,145887.61476936869,247553.81133090527]
[17,null,null,{"$f":"E58","v":2039},"D",null,16615.039570460325,9311.8045800444124,101601.17994113982,14524.056799999998,0,0,0,996.82219999999995,0,0,143048.90309164455,139380.69398997026,243961.03739431695]
[17,null,null,null,"E",null,31160.298267691833,22761.211752228282,68953.599661960572,10336.176799999999,0,0,0,996.82219999999995,0,5172.5853080895868,143048.90309164455,139380.69398997026,243961.03739431695]
[17,null,null,null,"F",null,22329.123410944434,35044.877048894734,163378.27793447778,22211.936799999999,0,0,0,996.82219999999995,0,0,143048.90309164455,139380.69398997026,243961.03739431695]
[18,null,null,{"$f":"E59","v":2040},"D",null,13471.53050547093,9311.8045800444124,102609.05400258649,14524.056799999998,0,0,0,996.82219999999995,0,0,140913.26808810182,134257.56873414488,241370.22585007289]
[18,null,null,null,"E",null,25264.875650317423,22761.211752228282,69643.13565858017,10336.176799999999,0,0,0,996.82219999999995,0,5255.3466730190194,140913.26808810182,134257.56873414488,241370.22585007289]
[18,null,null,null,"F",null,18104.529087355586,35044.877048894734,165012.06071382258,22211.936799999999,0,0,0,996.82219999999995,0,0,140913.26808810182,134257.56873414488,241370.22585007289]
[19,null,null,{"$f":"E60","v":2041},"D",null,10922.762680775586,9311.8045800444124,103627.00680464761,14524.056799999998,0,0,0,996.82219999999995,0,0,139382.45306546759,130258.05695951717,239595.03103366858]
[19,null,null,null,"E",null,20484.846972335607,22761.211752228282,70339.567015165958,10336.176799999999,0,0,0,996.82219999999995,0,5339.4322197873234,139382.45306546759,130258.05695951717,239595.03103366858]
[19,null,null,null,"F",null,14679.213663813087,35044.877048894734,166662.18132096075,22211.936799999999,0,0,0,996.82219999999995,0,0,139382.45306546759,130258.05695951717,239595.03103366858]

{"sheet":"kostenmodel laadplein2022","index":15,"n_rows":114,"n_cols":15,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
["Basis"]
["TCO-ZET-Vracht"]
["Index","Charging type","Power","Land type","Column1","Power (kW)","Depth of discharge (%)","Efficiency (%)","Column2","Installation costs (€)","Operational costs annual (€)","Own energy costs (€)","External energy costs (€)"]
[1,"AC3,7","3,7 kW","Privaat",null,3.7,0.8,0.85799999999999998,null,270,25,0.20500000000000002,{"$f":"Charging_system_table1114[[#This Row],[Own energy costs (€)]]","v":0.20500000000000002}]
[2,"AC10","10 kW","Publiek",null,10,0.8,0.90200000000000002,null,1620,600,null,0.30759999999999998]
[3,"AC20","20 kW","Publiek",null,20,0.8,0.90200000000000002,null,1620,1295,null,0.4466]
[4,"AC20","20 kW","Privaat",null,20,0.8,0.90200000000000002,null,620,165,0.13,{"$f":"Charging_system_table1114[[#This Row],[Own energy costs (€)]]","v":0.13}]
[5,"FC50","50 kW","Publiek",null,50,0.7,0.88700000000000001,null,6500,3687.5,null,0.2631444444444444]
[6,"FC50","50 kW","Privaat",null,50,0.7,0.88700000000000001,null,4000,2812.5,0.12,{"$f":"Charging_system_table1114[[#This Row],[Own energy costs (€)]]","v":0.12}]
[7,"HPC150","150 kW","Publiek",null,150,0.7,0.88700000000000001,null,11625,7962.5,null,0.25870000000000004]
[8,"HPC150","150 kW","Privaat",null,150,0.7,0.88700000000000001,null,11000,3300,0.08,{"$f":"Charging_system_table1114[[#This Row],[Own energy costs (€)]]","v":0.08}]
[9,"HPC350","350 kW","Publiek",null,350,0.7,0.88700000000000001,null,31250,19450,null,0.29939444444444446]
[10,"HPC350","350 kW","Privaat",null,350,0.7,0.88700000000000001,null,28000,8400,0.08,{"$f":"Charging_system_table1114[[#This Row],[Own energy costs (€)]]","v":0.08}]
[]
[null,null,null,"Inputgegevens"]
[null,null,null,"Berekende gegevens"]
["Overzicht aannames TCO/kWh prijs op diverse laadpalen"]
["Alle bedragen excl. BTW"]
[" ","2022-05-31"," "]
[null,null,"AC3,7","AC11","AC22","FC50","HPC150","HPC350",null,null," "]
[null,null,"3,7 kW","11 kW","22 kW","50 kW","150 kW","350 kW",null,null,null," "]
[null,null,"privaat","privaat","privaat","privaat","privaat","privaat","index 2022",null," "]
["CAPEX, Plaatsing",null,"1x16A","3x16A","3x32A",null,null,null,null,null," "]
["Inkoopprijs paal ","eenmalig",{"$f":"C91*$I91/100","v":735},{"$f":"D91*$I91/100","v":1890},2205,18375,55125,128625,105,null,null,null,null,null,"Purchase price pile "]
["Locatiebepaling, enginering, proj mgt ","eenmalig",{"$f":"C92*$I92/100","v":291.60000000000002},399.6,399.6,1728,4536,4536,108,null,null,null,null,null,"Site identification, enginering, proj mgt "]
["Civiele werken/plaatsing","eenmalig",{"$f":"C93*$I93/100","v":37.799999999999997},97.2,113.4,7560,22680,52920,108,null,null,null,null,null,"Civil works / placement"]
["Graaf werk","eenmalig",{"$f":"TRANSPOSE($G$74:$G$79)*$B$83","v":540},540,540,1080,1620,2160," ",null,null,null,null,null,"Excavation work"]
["Aansluitkosten netbeheerder (!)","eenmalig",{"$f":"C95*$I95/100","v":0},0,0,472.5,1260,3150,105,null,null,null,null,null,"Connection costs network manager (!)"]
["Totaal","eenmalig",{"$f":"SUM(C24:C28)","v":1604.3999999999999},{"$f":"SUM(D24:D28)","v":2926.7999999999997},3258,29215.5,85221,191391,null,{"$f":"SUM(D25:D28)","v":1036.8},{"$f":"SUM(E25:E28)","v":1053},{"$f":"SUM(F25:F28)","v":10840.5},{"$f":"SUM(G25:G28)","v":30096},{"$f":"SUM(H25:H28)","v":62766},"Total"]
["Afschrijvingstermijn","jaar",{"$f":"$B$81","v":10},{"$f":"$B81","v":10},10,10,10,10,100,null,null,null,null,null,"Depreciation period"]
["Totaal","per jaar",{"$f":"C29/C30","v":160.44},292.67999999999995,325.8,2921.55,8522.1,19139.099999999999,null,null,null,null,null,null,"Total"]
[null,null,"AC3,7","AC11","AC22","FC50","HPC150","HPC350"]
["OPEX, Operationele kosten"]
["Periodieke kosten netaansluiting (!)  ","per jaar",{"$f":"C101*$I101/100","v":0},235.2,945,2100,2625,5250,105,null,null,null,null,null,"Periodic grid connection costs (!)  "]
["Communicatiekosten","per jaar",10.5,50.4,73.5,73.5,73.5,73.5,105,null,null,null,null,null,"Communication costs"]
["Verzekeringspremie (schade)","per jaar",29.96,77.040000000000006,89.88,749,2247,5243,107,null,null,null,null,null,"Insurance premium (damage)"]
["Onderhoud/reparatie","per jaar",21,21,241.5,918.75,2756.25,6431.25,105,null,null,null,null,null,"Maintenance/repair"]
["Service bij gebruikersproblemen","per jaar",54,54,54,108,108,108,108,null,null,null,null,null,"Service in case of user problems"]
["Totaal","per jaar",{"$f":"SUM(C34:C38)","v":115.46000000000001},{"$f":"SUM(D34:D38)","v":437.64},1403.88,3949.25,7809.75,17105.75,null,null,null,null,null,null,"Total"]
[null,null,"AC3,7","AC11","AC22","FC50","HPC150","HPC350"]
["OPEX, Energiekosten"]
["Vergoeding leverancier (inkoop)","€/kWh",{"$f":"$E$66","v":8.8700000000000001E-2},{"$f":"$E66","v":8.8700000000000001E-2},{"$f":"$E66","v":8.8700000000000001E-2},{"$f":"$E66","v":8.8700000000000001E-2},{"$f":"$E66","v":8.8700000000000001E-2},{"$f":"$E66","v":8.8700000000000001E-2},2022]
["Energiebelasting","€/kWh",{"$f":"$C$66+$D$66","v":3.4790000000000001E-2},{"$f":"$C66+$D66","v":3.4790000000000001E-2},{"$f":"$C66+$D66","v":3.4790000000000001E-2},{"$f":"$C66+$D66","v":3.4790000000000001E-2},{"$f":"$C66+$D66","v":3.4790000000000001E-2},{"$f":"$C66+$D66","v":3.4790000000000001E-2},2022]
["Totaal","€/kWh",{"$f":"SUM(C42:C43)","v":0.12349},0.12349,0.12349,0.12349,0.12349,0.12349]
[]
["Totale kosten ","\"vast\" per jaar",{"$f":"C31+C39","v":275.89999999999998},730.31999999999994,1729.68,6870.8,16331.85,36244.85]
["Energiekosten medium","\"variabel\"per kWh",{"$f":"C44","v":0.12349},{"$f":"D44","v":0.12349},{"$f":"E44","v":0.12349},{"$f":"F44","v":0.12349},{"$f":"G44","v":0.12349},{"$f":"H44","v":0.12349}]
[null,null,null,null,null,null," "]
["Calculatie voor één voertuig"]
[null,null,"AC3,7","AC11","AC22","AC22","FC50","FC50"]
["Laadhoeveelheid per jaar (kWh/jaar)"]
["laag scenario (suboptimaal gebruik laadinfra)","kWh/jaar",3000,{"$f":"(C52+F52)/2","v":7500},4000,12000,30000,35000]
["medium","kWh/jaar",7500,{"$f":"(C53+F53)/2","v":18750},5000,30000,45000,87500]
["hoog (optimala gebruik laadinfra)","kWh/jaar",12000,{"$f":"(C54+F54)/2","v":30000},6000,48000,60000,140000]
[]
[]
[]
["Laadkosten (euro/kWh) ",null,"AC3,7","AC11","AC22","AC22","FC50","FC50"]
[]
["laag scenario (suboptimaal gebruik laadinfra)",null,{"$f":"C$46/C52+C$47","v":0.21545666666666666},{"$f":"D$46/D52+D$47","v":0.22086600000000001},0.53044999999999998,{"$f":"#REF!/F52+#REF!","v":{"$error":"#REF!"}},0.33911666666666662,{"$f":"#REF!/H52+#REF!","v":{"$error":"#REF!"}}]
["medium",null,{"$f":"C$46/C53+C$47","v":0.16027666666666668},{"$f":"D$46/D53+D$47","v":0.16244039999999998},0.4466,{"$f":"#REF!/F53+#REF!","v":{"$error":"#REF!"}},0.2631444444444444,{"$f":"#REF!/H53+#REF!","v":{"$error":"#REF!"}}]
["hoog (optimala gebruik laadinfra)",null,0.14648166666666668,{"$f":"D$46/D54+D$47","v":0.14783399999999999},0.39070000000000005,{"$f":"#REF!/F54+#REF!","v":{"$error":"#REF!"}},0.22515833333333332,{"$f":"#REF!/H54+#REF!","v":{"$error":"#REF!"}}]
[]
[null,"staffel","e-belast","ODE","Kale prijs","Totaal"]
["zone 2","10-50 MWh",4.3610000000000003E-2,4.1799999999999997E-2,8.8700000000000001E-2,{"$f":"SUM(C65:E65)","v":0.17410999999999999},2022,44657]
["zone 3","50-10.000 MWh",1.189E-2,2.29E-2,8.8700000000000001E-2,{"$f":"SUM(C66:E66)","v":0.12349},2022,44657]
[null,null," ",null,null," "," "]
["https://www.belastingdienst.nl/wps/wcm/connect/bldcontentnl/belastingdienst/zakelijk/overige_belastingen/belastingen_op_milieugrondslag/tarieven_milieubelastingen/tabellen_tarieven_milieubelastingen"]
[]
["https://zakelijkeenergietarieven.nl/grootverbruik-energie/"]
[]
[null,null,null,null,"norm ",null,"bij aanleg"]
[null,"kW","dagen","uur/dag","maxcap",null,"meters grondwerk"]
["capaciteit",3.7,250,12,{"$f":"B74*C74*D74","v":11100},"kWh",5,"meter"]
[null,11,250,10,{"$f":"B75*C75*D75","v":27500},"kWh",5,"meter"]
[null,22,200,10,{"$f":"B76*C76*D76","v":44000},"kWh",5,"meter"]
[null,50,250,10,{"$f":"B77*C77*D77","v":125000},"kWh",10,"meter"]
[null,150,200,8,240000,"kWh",15,"meter"]
[null,350,200,8,{"$f":"B79*C79*D79","v":560000},"kWh",20,"meter"]
[]
["afschrijvingstermijn (jaar)",10]
[]
["Kost per meter grondwerk",{"$f":"B84*C83/100","v":108},108,2022]
[null,100,2021]
[]
[]
[null,null,"AC3,7","AC11","AC22","FC50","HPC150","HPC350"]
[null,null,"3,7 kW","11 kW","22 kW","50 kW","150 kW","350 kW"]
[null,null,"privaat","privaat","privaat","privaat","privaat","privaat","index 2022"]
["CAPEX, Plaatsing",null,"1x16A","3x16A","3x32A"]
["Inkoopprijs paal ","eenmalig",700,1800,2100,17500,52500,122500,105]
["Locatiebepaling, enginering, proj mgt ","eenmalig",270,370,370,1600,4200,4200,108]
["Civiele werken/plaatsing","eenmalig",35,90,105,7000,21000,49000,108]
["Graaf werk","eenmalig",{"$f":"TRANSPOSE($G$74:$G$79)*$B$83","v":540},540,540,1080,1620,2160,108]
["Aansluitkosten netbeheerder (!)","eenmalig",0,0,0,450,1200,3000,105]
["Totaal","eenmalig",{"$f":"SUM(C91:C95)","v":1545},{"$f":"SUM(D91:D95)","v":2800},3115,27630,80520,180860]
["Afschrijvingstermijn","jaar",{"$f":"$B$81","v":10},10,10,10,10,10,100]
["Totaal","per jaar",{"$f":"C96/C97","v":154.5},{"$f":"D96/D97","v":280},311.5,2763,8052,18086]
[null,null,"AC3,7","AC11","AC22","FC50","HPC150","HPC350"]
["OPEX, Operationele kosten"]
["Periodieke kosten netaansluiting (!)  ","per jaar",0,224,900,2000,2500,5000,105]
["Communicatiekosten","per jaar",10,48,70,70,70,70,105]
["Verzekeringspremie (schade)","per jaar",{"$f":"C91*0.04","v":28},{"$f":"D91*0.04","v":72},84,700,2100,4900,107]
["Onderhoud/reparatie","per jaar",20,20,230,{"$f":"F91*0.05","v":875},{"$f":"G91*0.05","v":2625},6125,105]
["Service bij gebruikersproblemen","per jaar",50,50,50,100,100,100,108]
["Totaal","per jaar",{"$f":"SUM(C101:C105)","v":108},{"$f":"SUM(D101:D105)","v":414},1334,3745,7395,16195]
[null,null,"AC3,7","AC11","AC22","FC50","HPC150","HPC350"]
["OPEX, Energiekosten"]
["Vergoeding leverancier (inkoop)","€/kWh",{"$f":"$E$66","v":8.8700000000000001E-2},8.8700000000000001E-2,8.8700000000000001E-2,8.8700000000000001E-2,8.8700000000000001E-2,8.8700000000000001E-2,2022]
["Energiebelasting","€/kWh",{"$f":"$C$66+$D$66","v":3.4790000000000001E-2},3.4790000000000001E-2,3.4790000000000001E-2,3.4790000000000001E-2,3.4790000000000001E-2,3.4790000000000001E-2,2022]
["Totaal","€/kWh",{"$f":"SUM(C109:C110)","v":0.12349},0.12349,0.12349,0.12349,0.12349,0.12349]
[]
["Totale kosten ","\"vast\" per jaar",{"$f":"C98+C106","v":262.5},694,1645.5,6508,15447,34281]
["Energiekosten medium","\"variabel\"per kWh",{"$f":"C111","v":0.12349},{"$f":"D111","v":0.12349},{"$f":"E111","v":0.12349},{"$f":"F111","v":0.12349},{"$f":"G111","v":0.12349},{"$f":"H111","v":0.12349}]

{"sheet":"Config","index":16,"n_rows":460,"n_cols":17,"rows_kept":460,"cut":false,"hidden":false,"merged":[]}
["Col. No",{"$f":"'Read Me'!B1","v":"Nederlands"},"Nederlands","English"]
[2,{"$f":"+HLOOKUP($B$1,$C$1:$D$505,$A2,0)","v":"J"},"J","Y",null,null,null,{"$f":"IF(Calculatie!$B$3>=4,Config!$B$3,Config!$B$2)","v":"N"},null,null,null,null,null,null,"DV","EV","FC"]
[{"$f":"+A2+1","v":3},"N","N","N",null,null,null,{"$f":"IF(Calculatie!$B$3>=4,\"\",Config!$B$3)","v":""},null,null,null,null,null,"Restwaarde",{"$f":"TEXT(Calculatie!B39,\"€#.##0,00\")","v":"€29.234,35"},{"$f":"TEXT(Calculatie!C39,\"€#.##0,00\")","v":"€87.818,60"},{"$f":"TEXT(Calculatie!D39,\"€#.##0,00\")","v":"€138.138,75"}]
[{"$f":"+A3+1","v":4},"Opslaan","Opslaan","Save",null,null,null,"Speciaal voor Koeling",null,null,null,null,null,"Vermogen eigen oplaadsysteem (kW)",null,{"$f":"CONCATENATE('M1-PowerSupply'!B36,\" kW/u\")","v":"50 kW/u"}]
[5,"Toegepaste waarde:","Toegepaste waarde:","Applied value:",null,null,null,null,null,null,null,null,null,"Capaciteit vrachtwagenbatterij (kWh) ",null,{"$f":"CONCATENATE(Calculatie!C26,\" kWh\")","v":"490 kWh"},{"$f":"CONCATENATE(Calculatie!D26,\" kWh\")","v":"200 kWh"}]
[6,"Grijs","Grijs","Gray",null,null,null,null,null,null,null,null,null,"Waterstof opslag tank (kg)",null,null,{"$f":"CONCATENATE(Calculatie!D32,\" kg\")","v":"50 kg"}]
[7,"Blauw","Blauw","Blue",null,null,null,null,null,null,null,null,null,"Bruto aankoopprijs ",null,{"$f":"TEXT(Calculatie!C36,\"€#.##0,00\")","v":"€380.000,00"},{"$f":"TEXT(Calculatie!D36,\"€#.##0,00\")","v":"€597.740,42"}]
[8,"Electrolyse (netstroom)","Electrolyse (netstroom)","Electrolysis (grid-average)",null,null,null,null,null,null,null,null,null,"AanZET-subsidie",null,{"$f":"TEXT(Calculatie!C46,\"€#.##0,00\")","v":"€0,00"},{"$f":"TEXT(Calculatie!D46,\"€#.##0,00\")","v":"€0,00"}]
[9,"Electrolyse (hernieuwbare energie)","Electrolyse (hernieuwbare energie)","Electrolysis (renewable energy)",null,null,null,null,null,null,null,null,null,"MIA-subsidie",null,{"$f":"TEXT(Calculatie!C47,\"€#.##0,00\")","v":"€0,00"},{"$f":"TEXT(Calculatie!D47,\"€#.##0,00\")","v":"€0,00"}]
[10,"Naam dataset","Naam dataset","Dataset Name",null,null,null,null,null,null,null,null,null,"Bruto kosten inkoopoplaadsysteem ",null,{"$f":"TEXT(Calculatie!C42,\"€#.##0,00\")","v":"€18.375,00"}]
[11,"BASIS INVOERGEGEVENS","BASIS INVOERGEGEVENS","BASIC INPUT DATA",null,null,null,null,null,null,null,null,null," Bruto kosten aanleg oplaadsysteem ",{"$f":"TEXT(Calculatie!B40,\"€#.##0,00\")","v":"€0,00"},{"$f":"TEXT(Calculatie!C45,\"€#.##0,00\")","v":"€10.840,50"}]
[12,"INZETGEGEVENS VOERTUIG SYSTEM","INZETGEGEVENS VOERTUIG SYSTEM","VEHICLE SYSTEM DEPLOYMENT DATA",null,null,null,null,null,null,null,null,null,"MIA-subsidie laadpaal",null,{"$f":"TEXT(Calculatie!C48,\"€#.##0,00\")","v":"€0,00"}]
[13,"Dieselvoertuig","Dieselvoertuig","Diesel vehicle",null,null,null,null,null,null,null,null,null,"Basisprijs energie ",{"$f":"TEXT(Calculatie!B72,\"€#.##0,00\")","v":"€1,92"},{"$f":"TEXT(Calculatie!C72,\"€#.##0,00\")","v":"€0,12"},{"$f":"TEXT(Calculatie!D72,\"€#.##0,00\")","v":"€10,00"}]
[14,"Elektrisch voertuig ","Elektrisch voertuig ","Electric vehicle",null,null,null,null,null,null,null,null,null,"Meerprijs tolheffing",{"$f":"TEXT(Calculatie!B82,\"€#.##0,00\")","v":"€0,00"}]
[15,"Waterstof voertuig","Waterstof voertuig","Hydrogen vehicle",null,null,null,null,null,null,null,null,null,"Aandeel snelweg kilometers",{"$f":"CONCATENATE(Calculatie!B85*100,\" %\")","v":"75 %"}]
[16,"Voertuigtype","Voertuigtype","Vehicle type",null,null,null,null,null,null,null,null,null,"Reparaties",{"$f":"TEXT(Calculatie!B107,\"€#.##0\")","v":"€1.500"},{"$f":"TEXT(Calculatie!C107,\"€#.##0\")","v":"€1.500"},{"$f":"TEXT(Calculatie!D107,\"€#.##0\")","v":"€5.000"}]
[17,"Koelmachine (J/N)","Koelmachine (J/N)","Cooling Unit (Y/N)",null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('M2-Subsidie'!A4,\": \",'M2-Subsidie'!C4,CHAR(10),'M2-Subsidie'!A5,\": \",'M2-Subsidie'!C5,CHAR(10),'M2-Subsidie'!A6,\": \",'M2-Subsidie'!C6,CHAR(10))","v":"Groot: >250 fte, >€50 mil omzet\nMiddelgroot: <250 fte, <€50 mil omzet\nKlein: <50 fte, <€10 mil omzet\n"}]
[18,"Verwacht jaarkilometrage","Verwacht jaarkilometrage","Expected annual mileage",null,null,null,null,null,null,null,null,null,"Jaarkilometrage",{"$f":"TEXT(Calculatie!B5,\"#.##0\")","v":"100.000"}]
[19,"Grijze/groene elektriciciteit","Grijze/groene elektriciciteit","Grey/green electricity"]
[20,"Grijze/groene waterstof","Grijze/groene waterstof","Grey/green hydrogen"]
[21,"Rechtsvorm en belastingpercentage","Rechtsvorm en belastingpercentage","Legal form and tax rate"]
[22,"Basisjaar prognose","Basisjaar prognose","Base year forecast"]
[23,"Grootte van bedrijf","Grootte van bedrijf","Size of company"]
[24,"Economische levensduur [jaren]","Economische levensduur [jaren]","Economic life "]
[25,"Restwaarde ","Restwaarde ","Residual value "]
[26,"Productieve uren per jaar","Productieve uren per jaar","Productive hours per year"]
[27,"Kosten van reparaties","Kosten van reparaties","Cost of repairs"]
[28,"Stilstand [dagen per jaar]","Stilstand [dagen per jaar]","Downtime days per year"]
[29,{"$f":"+HLOOKUP($B$1,$C$1:$D$505,$A29,0)","v":"Vermogen eigen oplaadsysteem (kW)"},"Vermogen eigen oplaadsysteem (kW)","Power of own charging system (kW)"]
[30,"Capaciteit vrachtwagenbatterij (kWh) ","Capaciteit vrachtwagenbatterij (kWh) ","Truck battery capacity (kWh) "]
[31,"Waterstof opslag tank (kg)","Waterstof opslag tank (kg)","Hydrogen storage tank (kg)"]
[32,"AANKOOPPRIJS","AANKOOPPRIJS","PURCHASE PRICE"]
[33,"Bruto aankoopprijs ","Bruto aankoopprijs ","Gross purchase price "]
[34,"AanZET-subsidie","AanZET-subsidie","APPROVAL subsidy (40% surcharge)"]
[35,"MIA-subsidie","MIA-subsidie","MIA-subsidy"]
[36,"Netto aankoopprijs","Netto aankoopprijs","Net purchase price"]
[37,"Bruto kosten inkoopoplaadsysteem ","Bruto kosten inkoopoplaadsysteem ","Gross costs for purchasing charging system "]
[38," Bruto kosten aanleg oplaadsysteem "," Bruto kosten aanleg oplaadsysteem "," Gross costs for installation of charging system "]
[39,"Netto kosten inkoop & aanleg oplaadsysteem","Netto kosten inkoop & aanleg oplaadsysteem","Net costs for purchase and installation of charging system"]
[40,"INKOOPPRIJS ENERGIE","INKOOPPRIJS ENERGIE","ENERGY PURCHASE PRICE"]
[41,"Basisprijs energie ","Basisprijs energie ","Basic energy price "]
[42,"Energiesubsidie","Energiesubsidie","Energy subsidy"]
[43,"Kale brandstofprijs","Kale brandstofprijs","Fuel price (excl. VAT)"]
[44,"Dieselaccijns","Dieselaccijns","Diesel excise duty"]
[45,"Totale brandstofprijs","Totale brandstofprijs","Total diesel price"]
[46,"Meerprijs tolheffing","Meerprijs tolheffing","Balance of tolls on trucks"]
[47,"Aandeel snelweg kilometers","Aandeel snelweg kilometers","Share of freeway kilometers"]
[48,"Vaste ZE-Voertuigheffing","Vaste ZE-Voertuigheffing","Fixed ZE-Vehicle levy"]
[49,"CO2 prijs","CO2 prijs","CO2 price"]
[50,"HBE Toepassen (J/N)","HBE Toepassen (J/N)","Apply HBE (Y/N)"]
[51,"Aantal HBE's","Aantal HBE's","Number of HBEs"]
[52,"Forfait","Forfait","Flat rate"]
[53,"Waarde per HBE","Waarde per HBE","Value per HBE"]
[54,"Totale waarde HBE's","Totale waarde HBE's","Total value of HBEs"]
[55,"subsidie toepassen (J/N)","subsidie toepassen (J/N)","Apply subsidy (Y/N)"]
[56,"Elektriciteit: euro/kWh","Elektriciteit: euro/kWh","Electricity: euro/kWh"]
[57,"Waterstof: euro/kg","Waterstof: euro/kg","Hydrogen: euro/kg"]
[58,"Dieselprijs: euro/l","Dieselprijs: euro/l","Dieselprice: euro/l"]
[59,"Dieselvoertuigbelastingen","Dieselvoertuigbelastingen","Diesel Vehicle Taxes"]
[60,"Meenemen","Meenemen","Include in Calculation"]
[61,"€/jaar","€/jaar","€/year"]
[62,"Hernieuwbare Brandstof-Eenheden (HBE's)","Hernieuwbare Brandstof-Eenheden (HBE's)","Renewable Fuel Units (HBEs in Dutch)"]
[63,"RESULTATEN","RESULTATEN","RESULTS"]
[64,"Scenario","Scenario","Scenario"]
[65,"Scenario technisch mogelijk (valide)/niet mogelijk","Scenario technisch mogelijk (valide)/niet mogelijk","Scenario technically possible (valid)/not possible"]
[66,{"$f":"+HLOOKUP($B$1,$C$1:$D$505,$A66,0)","v":"Eigen oplaadsysteem"},"Eigen oplaadsysteem","Own charging system"]
[{"$f":"+A66+1","v":67},"Openbaar oplaadsysteem","Openbaar oplaadsysteem","Public charging system"]
[68,"Percentage eigen oplaadsysteem","Percentage eigen oplaadsysteem","Percentage of own charging system"]
[69,"Percentage extern (openbaar) oplaadsysteem","Percentage extern (openbaar) oplaadsysteem","Percentage of external (public) charging system"]
[70,"Totale kosten per jaar","Totale kosten per jaar","Total cost per year"]
[71,"Totale kosten per km","Totale kosten per km","Total cost per km"]
[72,"Totale kosten per uur","Totale kosten per uur","Total cost per hour"]
[73,"Emissies (totaal per jaar voor het geselecteerde voertuig)","Emissies (totaal per jaar voor het geselecteerde voertuig)","Emissions (total per year for the selected vehicle)"]
[74,"CO2 emissies (ton per jaar, WtW)","CO2 emissies (ton per jaar, WtW)","CO2 emissions (tons per year, WtW)"]
[75,"PM totaal (kg per jaar, TtW)","PM totaal (kg per jaar, TtW)","PM total (kg per year, TtW)"]
[76,"NOx (kg per jaar, TtW)","NOx (kg per jaar, TtW)","NOx (kg per year, TtW)"]
[77,"ONDERBOUWING KOSTENBEREKENING","ONDERBOUWING KOSTENBEREKENING","SUBSTANTIATION OF COST CALCULATION"]
[78,"Vaste kosten per jaar","Vaste kosten per jaar","Fixed costs per year"]
[79,"Wegenbelasting","Wegenbelasting","Road tax"]
[80,"Eurovignet","Eurovignet","Eurovignette"]
[81,"Rente","Rente","Interest"]
[82,"Verzekering","Verzekering","Insurance"]
[83,"Voertuigheffing","Voertuigheffing","Vehicle tax"]
[84,"Diverse overige voertuigkosten","Diverse overige voertuigkosten","Miscellaneous other vehicle costs"]
[85,"a: Totale vaste voertuigkosten per jaar","a: Totale vaste voertuigkosten per jaar","a: Total fixed vehicle costs per year"]
[86,"Fixed transport costs","Fixed transport costs","Fixed transport costs"]
[87,"Variabele kosten per jaar","Variabele kosten per jaar","Variable costs per year"]
[88,"Afschrijving voertuig","Afschrijving voertuig","Vehicle depreciation"]
[89,"Brandstofverbruik voertuig","Brandstofverbruik voertuig","Fuel consumption vehicle"]
[90,"Brandstofverbruik koeling","Brandstofverbruik koeling","Fuel consumption cooling"]
[91,"Elektriciteitsverbruik","Elektriciteitsverbruik","Electricity consumption"]
[92,"H2 verbruik","H2 verbruik","H2 consumption"]
[93,"Adblue verbruik","Adblue verbruik","Adblue consumption"]
[94,"Banden","Banden","Tires"]
[95,"Onderhoud","Onderhoud","Maintenance"]
[96,"Reparatie","Reparatie","Repair"]
[97,"Reparatie/onderhoud koelunit","Reparatie/onderhoud koelunit","Repair/Maintenance cooling unit"]
[98,"Verschil Tolheffing (km-tarief)","Verschil Tolheffing (km-tarief)","Difference Tolls (km-rate)"]
[99,"Hernieuwbare Brandstof-Eenheden","Hernieuwbare Brandstof-Eenheden","Renewable Fuel Units"]
[100,"Specifieke vervoerskosten ","Specifieke vervoerskosten ","Specific transport costs "]
[101,"b: Totale variabele voertuigkosten per jaar","b: Totale variabele voertuigkosten per jaar","b: Total variable vehicle costs per year"]
[102,"Repair, maintenance & tires","Repair, maintenance & tires","Repair, maintenance & tires"]
[103,"Kosten oplaadsysteem per jaar","Kosten oplaadsysteem per jaar","Charging system costs per year"]
[104,"Aankoop en installatie","Aankoop en installatie","Purchase and installation"]
[105,"Operationele kosten","Operationele kosten","Operational costs"]
[106,"c: Totale kosten oplaadsysteem per jaar","c: Totale kosten oplaadsysteem per jaar","c: Total charging system costs per year"]
[107,"Totale voertuig en oplaadsysteemkosten per jaar (a+b+c) ","Totale voertuig en oplaadsysteemkosten per jaar (a+b+c) ","Total vehicle and charging system costs per year (a+b+c) "]
[108,"Totale voertuig en oplaadsysteemkosten per km: (a+b+c)/kms per jaar","Totale voertuig en oplaadsysteemkosten per km: (a+b+c)/kms per jaar","Total vehicle and charging system cost per km: (a+b+c)/kms per year"]
[109,"Totale voertuig en oplaadsysteemkosten per uur (a+b+c)/uren per jaar","Totale voertuig en oplaadsysteemkosten per uur (a+b+c)/uren per jaar","Total vehicle and charging system costs per hour (a+b+c)/hours per year"]
[110,"Chauffeurskosten","Chauffeurskosten","Driver costs"]
[111,"Uurloon incl. sociale lasten","Uurloon incl. sociale lasten","Hourly wage incl. social security"]
[112,"Verblijfkostenvergoeding","Verblijfkostenvergoeding","Accommodation allowance"]
[113,"Overige kosten","Overige kosten","Other costs"]
[114,"d: Totale chauffeurskosten per jaar","d: Totale chauffeurskosten per jaar","d: Total driver costs per year"]
[115,"Totale directe kosten per jaar (a+b+c+d)","Totale directe kosten per jaar (a+b+c+d)","Total direct costs per year (a+b+c+d)"]
[116,"Totale directe kosten per km: (a+b+c+d)/kms per jaar","Totale directe kosten per km: (a+b+c+d)/kms per jaar","Total direct costs per km: (a+b+c+d)/kms per year"]
[117,"Totale directe kosten per uur (a+b+c+d)/uren per jaar","Totale directe kosten per uur (a+b+c+d)/uren per jaar","Total direct costs per hour (a+b+c+d)/hours per year"]
[118,"Algemene kosten (overhead)","Algemene kosten (overhead)","General costs (overhead)"]
[119,"Loon incl. sociale lasten","Loon incl. sociale lasten","Wages incl. social charges"]
[120,"Huisvesting","Huisvesting","Housing"]
[121,"Overig","Overig","Other"]
[122,"e: Totale overhead per jaar","e: Totale overhead per jaar","e: Total overhead per year"]
[123,"De in het TCO-Vracht gebruikte default- c.q. standaardwaarden zijn met de grootste zorg verzameld. Het betreft echter gemiddelde cijfers, de werkelijke cijfers kunnen ofwel hoger dan wel lager zijn. Hoewel veel zorg is besteed aan de correctheid van de rekenregels en de gebruikte inputdata, is Panteia of de Topsector Logistiek niet aansprakelijk te houden voor de juistheid van de rekenresultaten. ","De in het TCO-Vracht gebruikte default- c.q. standaardwaarden zijn met de grootste zorg verzameld. Het betreft echter gemiddelde cijfers, de werkelijke cijfers kunnen ofwel hoger dan wel lager zijn. Hoewel veel zorg is besteed aan de correctheid van de rekenregels en de gebruikte inputdata, is Panteia of de Topsector Logistiek niet aansprakelijk te houden voor de juistheid van de rekenresultaten. ","The default values used in TCO Freight have been compiled with the greatest care. However, these are average figures; the actual figures may be either higher or lower. Although great care was taken to ensure the correctness of the calculation rules and the input data used, Panteia or Top Sector Logistics cannot be held liable for the correctness of the calculation results. "]
[124,"Voorwoord","Voorwoord","Preface"]
[125,"Het kostprijsmodel “TCO-ZET-Vracht” is in opdracht van Topsector Logistiek en het Ministerie van I&W door Panteia gebouwd en wordt door haar vervolgens onderhouden. Bij de ontwikkeling van dit TCO-model is gekozen voor een open en transparante opzet. Dit betekent dat helder is welke rekenregels zijn toegepast en welke waarde van de default data als uitgangswaarde is gehanteerd. Het TCO-model wordt mede onderschreven door RAI, evofenedex en TLN.","Het kostprijsmodel “TCO-ZET-Vracht” is in opdracht van Topsector Logistiek en het Ministerie van I&W door Panteia gebouwd en wordt door haar vervolgens onderhouden. Bij de ontwikkeling van dit TCO-model is gekozen voor een open en transparante opzet. Dit betekent dat helder is welke rekenregels zijn toegepast en welke waarde van de default data als uitgangswaarde is gehanteerd. Het TCO-model wordt mede onderschreven door RAI, evofenedex en TLN."," The cost price model \"TCO-ZET-Vracht\" was built by Panteia on behalf of Top Sector Logistics and the Ministry of I&W and is subsequently maintained by it. In the development of this TCO-model an open and transparent approach has been chosen. This means that it is clear which calculation rules have been applied and which value of the default data has been used as a starting value. The TCO model is also endorsed by RAI, evofenedex and TLN."]
[126,"Nieuw in TCO-ZET-Vracht versie 4.0 (d.d. 19-9-2022):","Nieuw in TCO-ZET-Vracht versie 4.0 (d.d. 19-9-2022):","New in TCO-ZET-Vracht version 4.0 (d.d. 19-9-2022):"]
[127,"De belangrijkste wijziging ten opzichte van versie 2 betreft een verlegging van het basisjaar van 2021 naar 2022.\nGemeld moet worden dat het uitdagend is gebleken om voldoende onderbouwde veranderingen vast te stellen daar de (prijs-) ontwikkelingen in de energie- en transportmarkt aan sterke fluctuaties onderhevig zijn.\nDe doorgevoerde verhoging van belangrijke posten is als volgt:\n- Catalogusprijs van dieselvoertuigen: + 15%.\n- Catalogusprijs van BEV en FCEV: + 3%.\n- Rentepercentage 3,93% (2021: 2,65% ).\n- Verzekeringspercentage 3,22% (2021: 3,00%).\n- Dieselprijs (default): 1,92 euro/liter (incl. verlaagde accijns, excl. btw).\n- Elektriciteitsprijs (default): 0,12 euro/kWh (Zone 3, excl. btw).\n","De belangrijkste wijziging ten opzichte van versie 2 betreft een verlegging van het basisjaar van 2021 naar 2022.\nGemeld moet worden dat het uitdagend is gebleken om voldoende onderbouwde veranderingen vast te stellen daar de (prijs-) ontwikkelingen in de energie- en transportmarkt aan sterke fluctuaties onderhevig zijn.\nDe doorgevoerde verhoging van belangrijke posten is als volgt:\n- Catalogusprijs van dieselvoertuigen: + 15%.\n- Catalogusprijs van BEV en FCEV: + 3%.\n- Rentepercentage 3,93% (2021: 2,65% ).\n- Verzekeringspercentage 3,22% (2021: 3,00%).\n- Dieselprijs (default): 1,92 euro/liter (incl. verlaagde accijns, excl. btw).\n- Elektriciteitsprijs (default): 0,12 euro/kWh (Zone 3, excl. btw).\n","The most important change with respect to version 2 concerns a shift of the base year from 2021 to 2022.\nIt should be mentioned that it has proved challenging to establish sufficiently substantiated changes as the (price) developments in the energy and transport market are subject to strong fluctuations.\nThe implemented increase in key items is as follows:\n- Catalog price of diesel vehicles: + 15%.\n- List price of BEV and FCEV: + 3%.\n- Interest rate 3.93% (2021: 2.65% ).\n- Insurance rate 3.22% (2021: 3.00%).\n- Diesel price (default): 1.92 euros/liter (incl. reduced excise duty, excl. VAT).\n- Electricity price (default): 0.12 euro/kWh (Zone 3, excl. VAT)."]
[128,"Overige aanpassingen:\n- Bij FCEV wordt uitsluitend de waarde van HBE's berekend in geval van groene elektrolyse.\n- Ten behoeve van de berekening van de subsidiebedragen is een vraag over de bedrijfsgrootte toegevoegd.\n- TCO-vracht is nu beschikbaar in het Nederlands en het Engels. Om van taal te switchen kan linksboven in de readme een keuze gemaakt worden.\n","Overige aanpassingen:\n- Bij FCEV wordt uitsluitend de waarde van HBE's berekend in geval van groene elektrolyse.\n- Ten behoeve van de berekening van de subsidiebedragen is een vraag over de bedrijfsgrootte toegevoegd.\n- TCO-vracht is nu beschikbaar in het Nederlands en het Engels. Om van taal te switchen kan linksboven in de readme een keuze gemaakt worden.\n","Other adjustments:\n- For FCEV, the value of HBEs is calculated only in case of green electrolysis.\n- For the purpose of calculating subsidy amounts, a question about company size has been added.\n- The TCO tool is now available in both Dutch and English. To switch language use the language option at the top of the readme page."]
[129,"Het gebruik ","Het gebruik ","Usage "]
[130,{"$f":"+HLOOKUP($B$1,$C$1:$D$505,$A130,0)","v":"De opzet van het TCO-Vracht is zo eenvoudig als mogelijk gehouden. Dit houdt in dat het TCO-Vracht op basis van een beperkte input reeds onderbouwde rekenresultaten produceert. Wel moet het veld “Enable Content” (soms) worden aangeklikt om gebruik te kunnen maken van voor de berekeningen noodzakelijke “Macros”. \n"},"De opzet van het TCO-Vracht is zo eenvoudig als mogelijk gehouden. Dit houdt in dat het TCO-Vracht op basis van een beperkte input reeds onderbouwde rekenresultaten produceert. Wel moet het veld “Enable Content” (soms) worden aangeklikt om gebruik te kunnen maken van voor de berekeningen noodzakelijke “Macros”. \n","The design of the TCO-Freight has been kept as simple as possible. This means that the TCO-Force already produces substantiated calculation results based on a limited input. However, the field Enable Content\" must (sometimes) be clicked in order to be able to use \"Macros\" necessary for the calculations. "]
[{"$f":"+A130+1","v":131},"Defaultwaarden","Defaultwaarden","Default values"]
[132,"Bij een groot aantal (input-) gegevens is in het TCO-Vracht reeds een defaultwaarde ingevuld. Deze defaultwaarde (=standaardwaarde) is gebaseerd op gegevens uit de transportwereld. Veel van deze gegevens kunnen naar eigen inzicht veranderd worden met een eigen getal door gebruik te maken van een aantal “knoppen”. Bij deze knoppen is telkens de gebruikte defaultwaarde weergegeven. Overigens, met de resetknop: “Start nieuwe berekening”, wordt teruggegaan naar de oorspronkelijke (default-) waarden. \n","Bij een groot aantal (input-) gegevens is in het TCO-Vracht reeds een defaultwaarde ingevuld. Deze defaultwaarde (=standaardwaarde) is gebaseerd op gegevens uit de transportwereld. Veel van deze gegevens kunnen naar eigen inzicht veranderd worden met een eigen getal door gebruik te maken van een aantal “knoppen”. Bij deze knoppen is telkens de gebruikte defaultwaarde weergegeven. Overigens, met de resetknop: “Start nieuwe berekening”, wordt teruggegaan naar de oorspronkelijke (default-) waarden. \n","For a large number of (input) data, a default value has already been entered in TCO-Freight. This default value (=standard value) is based on data from the transport world. Many of these data can be changed at one's own discretion with one's own number by using a number of buttons\". The default value used is always shown with these buttons. By the way, with the reset button: \"Start new calculation\", the original (default) values are returned to. "]
[133,"Resultaten","Resultaten","Results"]
[134,"De rekenresultaten worden kolomsgewijs getoond voor telkens een elektrische, een brandstofcel en een dieselvariant van een voertuig met vergelijkbare transportkarakteristieken. De verwachte jaarkilometrage van het geselecteerde voertuig is een bepalend getal. Op basis hiervan worden niet alleen de kosten en emissies berekend maar wordt bijvoorbeeld ook een advies gegeven over optimale capaciteit van de batterij en het vermogen van het oplaadsysteem. ","De rekenresultaten worden kolomsgewijs getoond voor telkens een elektrische, een brandstofcel en een dieselvariant van een voertuig met vergelijkbare transportkarakteristieken. De verwachte jaarkilometrage van het geselecteerde voertuig is een bepalend getal. Op basis hiervan worden niet alleen de kosten en emissies berekend maar wordt bijvoorbeeld ook een advies gegeven over optimale capaciteit van de batterij en het vermogen van het oplaadsysteem. ","The calculation results are shown columnwise for each of an electric, a fuel cell and a diesel variant of a vehicle with similar transport characteristics. The expected annual mileage of the selected vehicle is a decisive figure. On this basis, not only the costs and emissions are calculated but also, for example, advice is given on the optimum capacity of the battery and the power of the charging system. "]
[135,"Emissies ","Emissies ","Emissions "]
[136,"Hoewel het een kostprijsmodel betreft, worden tevens de emissies (WtW) van een aantal vervuilende stoffen van het geselecteerde voertuig berekend. Het betreft daarbij CO2, NOx en PMx. Het ligt voor de hand dat er met (batterij of brandstofcel) elektrische voertuigen op groene stroom c.q. groene waterstof gereden wordt. Wanneer dit om een of andere reden niet mogelijk is, kan bijvoorbeeld “grijze elektriciteit” worden geselecteerd. Er wordt in dat geval gerekend met (de uitstoot van) de Nederlandse elektriciteitsmix. \n","Hoewel het een kostprijsmodel betreft, worden tevens de emissies (WtW) van een aantal vervuilende stoffen van het geselecteerde voertuig berekend. Het betreft daarbij CO2, NOx en PMx. Het ligt voor de hand dat er met (batterij of brandstofcel) elektrische voertuigen op groene stroom c.q. groene waterstof gereden wordt. Wanneer dit om een of andere reden niet mogelijk is, kan bijvoorbeeld “grijze elektriciteit” worden geselecteerd. Er wordt in dat geval gerekend met (de uitstoot van) de Nederlandse elektriciteitsmix. \n","Although it is a cost model, it also calculates the emissions (WtW) of a number of pollutants of the selected vehicle. This concerns CO2, NOx and PMx. It is obvious that (battery or fuel cell) electric vehicles are driven on green electricity or green hydrogen. If, for some reason, this is not possible, then grey electricity\" can be selected, for example. In that case (the emissions of) the Dutch electricity mix is used. "]
[137,"Nieuwe versies","Nieuwe versies","New versions"]
[138,"De ontwikkelingen met betrekking tot de energietransitie volgen elkaar in een hoog tempo op. Niet alleen verandert de defaultwaarde van de inputgegevens bijvoorbeeld in de vorm van prijsdalingen, ook komen er regelmatig nieuwe voertuigklassen beschikbaar. Om te zorgen dat het TCO-Vracht zo actueel mogelijk blijft, worden er daarom periodiek updates gemaakt. Deze nieuwe versies van het model worden vervolgens gratis ter beschikking gesteld. \n","De ontwikkelingen met betrekking tot de energietransitie volgen elkaar in een hoog tempo op. Niet alleen verandert de defaultwaarde van de inputgegevens bijvoorbeeld in de vorm van prijsdalingen, ook komen er regelmatig nieuwe voertuigklassen beschikbaar. Om te zorgen dat het TCO-Vracht zo actueel mogelijk blijft, worden er daarom periodiek updates gemaakt. Deze nieuwe versies van het model worden vervolgens gratis ter beschikking gesteld. \n","The developments related to the energy transition follow each other in rapid succession. Not only does the default value of the input data change, for example in the form of price drops, but also new vehicle classes regularly become available. To ensure that TCO-Freight remains as current as possible, updates are therefore made periodically. These new versions of the model are then made available free of charge. \r\n"]
[139,"Disclaimer ","Disclaimer ","Disclaimer "]
[140,"Veel zorg is besteed aan de correctheid van de rekenregels en de gebruikte inputdata c.q. defaultwaarden. Panteia of de Topsector Logistiek zijn echter niet aansprakelijk te houden voor de juistheid van de rekenresultaten. Deze kunnen ofwel lager dan wel hoger zijn. \n","Veel zorg is besteed aan de correctheid van de rekenregels en de gebruikte inputdata c.q. defaultwaarden. Panteia of de Topsector Logistiek zijn echter niet aansprakelijk te houden voor de juistheid van de rekenresultaten. Deze kunnen ofwel lager dan wel hoger zijn. \n","Great care has been taken to ensure the correctness of the calculation rules and the input data used or default values. However, Panteia or Top Sector Logistics cannot be held liable for the accuracy of the calculation results. These can be either lower or higher. \r\n"]
[141,"Contact","Contact","Contact"]
[142,"Indien u vragen hebt dan kunt u deze bij voorkeur verzenden naar: \nTCO-Vracht@panteia.nl\n","Indien u vragen hebt dan kunt u deze bij voorkeur verzenden naar: \nTCO-Vracht@panteia.nl\n","If you have any questions, please send them to: \r\nTCO-Vracht@panteia.nl\r\n"]
[143,"Let op:\nNa 2025 kunnen er maatregelen van kracht worden die de economische levensduur van dieselvoertuigen verkorten.","Let op:\nNa 2025 kunnen er maatregelen van kracht worden die de economische levensduur van dieselvoertuigen verkorten.","Please Note:\nAfter 2025, measures may take effect that shorten the economic life of diesel vehicles."]
[144,"Let op:   \nHet verdienen van HBE’s is aan strenge regels onderworpen.  \nEr wordt 2.000 euro per jaar in rekening gebracht voor kosten die gemaakt moeten worden om HBE's te innen.\n","Let op:   \nHet verdienen van HBE’s is aan strenge regels onderworpen.  \nEr wordt 2.000 euro per jaar in rekening gebracht voor kosten die gemaakt moeten worden om HBE's te innen.\n","Please Note:  \nEarning HBEs is subject to strict rules.  \nThere is a charge of 2,000 euros per year for costs incurred to collect HBEs.\n"]
[145,"Let op:   \nHet budget van de AanZET-subsidie voor het jaar 2022 is reeds uitgeput.  \n","Let op:   \nHet budget van de AanZET-subsidie voor het jaar 2022 is reeds uitgeput.  \n","Please Note:   \nThe AanZET grant budget for the year 2022 has already been exhausted.  "]
[146,"[km/jaar]","[km/jaar]","[km/year]"]
[147,"Start nieuwe berekening","Start nieuwe berekening","Start new calculation"]
[148,"<naam> + <datum>","<naam> + <datum>","<name> + <date>"]
[149,"BASIS UITGANGSPUNTEN","BASIS UITGANGSPUNTEN","BASIC ASSUMPTIONS"]
[150,"Netto inkooprijs","Netto inkooprijs","Net purchase price"]
[151,"excl. BTW en accijns","excl. BTW en accijns","excl. VAT and excise duty"]
[152,"excl. BTW","excl. BTW","excl. VAT"]
[153,"Elektrisch voertuig (BEV)","Elektrisch voertuig (BEV)","Electric vehicle (BEV)"]
[154,"Waterstof voertuig (FCEV)","Waterstof voertuig (FCEV)","Hydrogen vehicle (FCEV)"]
[155,"CO2-prijs","CO2-prijs","CO2 price"]
[156,"versie 4.0","versie 4.0","version 4.0"]
[157,"Defaultwaarde","Defaultwaarde","Default value"]
[158,"keuze 1","keuze 1","Choice 1"]
[159,"keuze 2","keuze 2","Choice 2"]
[160,"keuze 3","keuze 3","Choice 3"]
[161,"keuze 4","keuze 4","choice 4"]
[162,"keuze 5","keuze 5","choice 5"]
[163,"keuze 6","keuze 6","choice 6"]
[164,"keuze 7","keuze 7","choice 7"]
[165,"keuze 8","keuze 8","choice 8"]
[166,"keuze 9","keuze 9","choice 9"]
[167,"keuze 10","keuze 10","choice 10"]
[168,"keuze 11","keuze 11","choice 11"]
[169,"keuze 12","keuze 12","choice 12"]
[170,"keuze 13","keuze 13","choice 13"]
[171,"keuze 14","keuze 14","choice 14"]
[172,"keuze 15","keuze 15","choice 15"]
[173,"Kleine bakwagen (lvm <12 ton)","Kleine bakwagen (lvm <12 ton)","Small Truck (lvm <12 tons)"]
[174,"Medium bakwagen (lvm 12-18 ton)","Medium bakwagen (lvm 12-18 ton)","Medium size truck (LVM 12-18 tons)"]
[175,"Grote bakwagen (lvm >18 ton)","Grote bakwagen (lvm >18 ton)","Large truck (lvm >18 tons)"]
[176,"Lichte trekker z/opl (GVW <40 ton)","Lichte trekker z/opl (GVW <40 ton)","Light tractor (GVW <40 tons)"]
[177,"Zware trekker z/opl (GVW >40 ton)","Zware trekker z/opl (GVW >40 ton)","Heavy duty tractor (GVW >40 tons)"]
[178,"niet gekoeld","niet gekoeld","no cooling unit"]
[179,"gekoeld","gekoeld","cooling unit"]
[180,"BV of NV met 25,8% belasting","BV of NV met 25,8% belasting","BV or NV with 25.8% tax"]
[181,"Eenmanszaak met 37,07% belasting","Eenmanszaak met 37,07% belasting","Sole proprietorship with 37.07% tax"]
[182,"Eenmanszaak met 49,5% belasting","Eenmanszaak met 49,5% belasting","Sole proprietorship with 49.5% tax"]
[183,"Middelgroot","Middelgroot","Medium"]
[184,"Klein","Klein","Small"]
[185,"onderstaande waarden tevens defaultwaarden","onderstaande waarden tevens defaultwaarden","The following values are also default values"]
[186,"Groen","Groen","Green"]
[187,"BV of NV met 15% belasting","BV of NV met 15% belasting","BV or NV with 15% tax"]
[188,"Groot","Groot","Large"]
[189,"Onderstaande tabel bevat alle voertuigvarianten en kenmerken","Onderstaande tabel bevat alle voertuigvarianten en kenmerken","The table below contains all the vehicle variants and characteristics"]
[{"$f":"+A189+1","v":190},"Kleine bakwagen","Kleine bakwagen","Small Truck"]
[191,"Medium bakwagen","Medium bakwagen","Medium size truck"]
[192,"Grote bakwagen","Grote bakwagen","Large truck"]
[193,"Lichte trekker z/opl","Lichte trekker z/opl","Light tractor z/pl"]
[194,{"$f":"+HLOOKUP($B$1,$C$1:$D$505,$A194,0)","v":"Zware trekker z/opl"},"Zware trekker z/opl","Heavy duty tractor unit"]
[195,"Dieselprijs (ex btw en accijns)","Dieselprijs (ex btw en accijns)","Diesel price (ex VAT and excise)"]
[196,"EV Optimale mix","EV Optimale mix","EV Optimal mix"]
[197,"*Vul alle velden hierboven in of klik 'Start nieuwe berekening' voor een correcte berekening!","*Vul alle velden hierboven in of klik 'Start nieuwe berekening' voor een correcte berekening!","*Fill out all fields above or click 'Start new calculation' for a correct calculation!"]
[198,"Vergelijking Data","Vergelijking Data","Compare Data"]
[199,"Selecteer DataSet","Selecteer DataSet","Select DataSet"]
[200,"Voertuigscenario","Voertuigscenario","Vehiclescenario"]
[201,"Diesel","Diesel","Diesel"]
[202,"Elektrisch","Elektrisch","Electric"]
[203,"Waterstof","Waterstof","Hydrogen"]
[204,"Creatiedatum","Creatiedatum","Creationdate"]
[205,"Voertuigtype","Voertuigtype","Vehicle type"]
[206,"Koelmachine (J/N)","Koelmachine (J/N)","Cooling Unit (Y/N)"]
[207,"Verwacht jaarkilometrage","Verwacht jaarkilometrage","Expected annual mileage"]
[208,"Grijze/groene elektriciciteit","Grijze/groene elektriciciteit","Grey/green electricity"]
[209,"Grijze/groene waterstof","Grijze/groene waterstof","Grey/green hydrogen"]
[210,"Rechtsvorm en belastingpercentage","Rechtsvorm en belastingpercentage","Legal form and tax rate"]
[211,"Jaar prognose","Jaar prognose","Prognose year"]
[212,"Economische levensduur ","Economische levensduur ","Economic lifespan"]
[213,"Restwaarde ","Restwaarde ","Residual value "]
[214,"Productieve uren per jaar","Productieve uren per jaar","Productive hours per year"]
[215,"Kosten van reparaties","Kosten van reparaties","Cost of repairs"]
[216,"Stilstand dagen per jaar","Stilstand dagen per jaar","Days per year of downtime"]
[217,"Vermogen eigen oplaadsysteem (kW)","Vermogen eigen oplaadsysteem (kW)","Power of own charging system (kW)"]
[218,"Capaciteit vrachtwagenbatterij (kWh) ","Capaciteit vrachtwagenbatterij (kWh) ","Truck battery capacity (kWh) "]
[219,"Waterstof opslag tank (kg)","Waterstof opslag tank (kg)","Hydrogen storage tank (kg)"]
[220,"Bruto aankoopprijs ","Bruto aankoopprijs ","Gross purchase price "]
[221,"Subsidies","Subsidies","Subsidies"]
[222,"Netto aankoopprijs","Netto aankoopprijs","Net purchase price"]
[223,"Netto kosten inkoop & aanleg oplaadsysteem","Netto kosten inkoop & aanleg oplaadsysteem","Net costs for purchase and installation of charging system"]
[224,"Basisprijs energie","Basisprijs energie","Baseprice energy"]
[225,"Outputs","Outputs","Outputs"]
[226,"Scenario","Scenario","Scenario"]
[227,"Scenario validiteit","Scenario validiteit","Scenario validity"]
[228,"Voertuig","Voertuig","Vehicle"]
[229,"Eigen oplaadsysteem","Eigen oplaadsysteem","Own charging system"]
[230,"Openbaar oplaadsysteem","Openbaar oplaadsysteem","Public charging system"]
[231,"Percentage eigen oplaadsysteem","Percentage eigen oplaadsysteem","Percentage of own charging system"]
[232,"Percentage extern (openbaar) Oplaadsysteem","Percentage extern (openbaar) Oplaadsysteem","Percentage of external (public) charging system"]
[233,"Totale kosten per jaar","Totale kosten per jaar","Total cost per year"]
[234,"Totale kosten per km","Totale kosten per km","Total cost per km"]
[235,"Totale kosten per uur","Totale kosten per uur","Total cost per hour"]
[236,"HBE Toepassen (J/N)","HBE Toepassen (J/N)","Apply HBE (Y/N)"]
[237,"Aantal HBE's","Aantal HBE's","Number of HBEs"]
[238,"Totale waarde HBE's","Totale waarde HBE's","Total value of HBEs"]
[239,"Emissies (totaal per jaar voor het geselecteerde voertuig)","Emissies (totaal per jaar voor het geselecteerde voertuig)","Emissions (total per year for the selected vehicle)"]
[240,"CO2 emissies (ton per jaar, WtW)","CO2 emissies (ton per jaar, WtW)","CO2 emissions (tons per year, WtW)"]
[241,"PM totaal (kg per jaar, TtW)","PM totaal (kg per jaar, TtW)","PM total (kg per year, TtW)"]
[242,"NOx (kg per jaar, TtW)","NOx (kg per jaar, TtW)","NOx (kg per year, TtW)"]
[243,"Koeling","Koeling","Cooling"]
[244,"Een koeling is enkel relevant voor bakwagens. Voor trekkers worden daarom geen (energie)kosten voor koeling meegenomen.","Een koeling is enkel relevant voor bakwagens. Voor trekkers worden daarom geen (energie)kosten voor koeling meegenomen.","A cooling unit is only relevant for trucks. For tractors no (energy)costs for cooling are taken into account."]
[245,"Koel unit","Koel unit","Cooling unit"]
[246,"Koel unit Kleine bakwagen","Koel unit Kleine bakwagen","Cooling unit Small Truck"]
[247,"Koel unit Medium bakwagen","Koel unit Medium bakwagen","Cooling unit Medium size truck"]
[248,"Koel unit Grote bakwagen","Koel unit Grote bakwagen","Cooling unit Large truck"]
[249,"Pas batterijtype aan","Pas batterijtype aan","Change battery value"]
[250,0]
[251,0]
[252,0]
[253,0]
[{"$f":"+A253+1","v":254},0]
[255,0]
[256,0]
[257,0]
[258,{"$f":"+HLOOKUP($B$1,$C$1:$D$505,$A258,0)","v":0}]
[259,0]
[260,0]
[261,0]
[262,0]
[263,0]
[264,0]
[265,0]
[266,0]
[267,0]
[268,0]
[269,0]
[270,0]
[271,0]
[272,0]
[273,0]
[274,0]
[275,0]
[276,0]
[277,0]
[278,0]
[279,0]
[280,0]
[281,0]
[282,0]
[283,0]
[284,0]
[285,0]
[286,0]
[287,0]
[288,0]
[289,0]
[290,0]
[291,0]
[292,0]
[293,0]
[294,0]
[295,0]
[296,0]
[297,0]
[298,0]
[299,0]
[300,0]
[301,0]
[302,0]
[303,0]
[304,0]
[305,0]
[306,0]
[307,0]
[308,0]
[309,0]
[310,0]
[311,0]
[312,0]
[313,0]
[314,0]
[315,0]
[316,0]
[317,0]
[{"$f":"+A317+1","v":318},0]
[319,0]
[320,0]
[321,0]
[322,{"$f":"+HLOOKUP($B$1,$C$1:$D$505,$A322,0)","v":0}]
[323,0]
[324,0]
[325,0]
[326,0]
[327,0]
[328,0]
[329,0]
[330,0]
[331,0]
[332,0]
[333,0]
[334,0]
[335,0]
[336,0]
[337,0]
[338,0]
[339,0]
[340,0]
[341,0]
[342,0]
[343,0]
[344,0]
[345,0]
[346,0]
[347,0]
[348,0]
[349,0]
[350,0]
[351,0]
[352,0]
[353,0]
[354,0]
[355,0]
[356,0]
[357,0]
[358,0]
[359,0]
[360,0]
[361,0]
[362,0]
[363,0]
[364,0]
[365,0]
[366,0]
[367,0]
[368,0]
[369,0]
[370,0]
[371,0]
[372,0]
[373,0]
[374,0]
[375,0]
[376,0]
[377,0]
[378,0]
[379,0]
[380,0]
[381,0]
[{"$f":"+A381+1","v":382},0]
[383,0]
[384,0]
[385,0]
[386,{"$f":"+HLOOKUP($B$1,$C$1:$D$505,$A386,0)","v":0}]
[387,0]
[388,0]
[389,0]
[390,0]
[391,0]
[392,0]
[393,0]
[394,0]
[395,0]
[396,0]
[397,0]
[398,0]
[399,0]
[400,0]
[401,0]
[402,0]
[403,0]
[404,0]
[405,0]
[406,0]
[407,0]
[408,0]
[409,0]
[410,0]
[411,0]
[412,0]
[413,0]
[414,0]
[415,0]
[416,0]
[417,0]
[418,0]
[419,0]
[420,0]
[421,0]
[422,0]
[423,0]
[424,0]
[425,0]
[426,0]
[427,0]
[428,0]
[429,0]
[430,0]
[431,0]
[432,0]
[433,0]
[434,0]
[435,0]
[436,0]
[437,0]
[438,0]
[439,0]
[440,0]
[441,0]
[442,0]
[443,0]
[444,0]
[445,0]
[{"$f":"+A445+1","v":446},0]
[447,0]
[448,0]
[449,0]
[450,{"$f":"+HLOOKUP($B$1,$C$1:$D$505,$A450,0)","v":0}]
[451,0]
[452,0]
[453,0]
[454,0]
[455,0]
[456,0]
[457,0]
[458,0]
[459,0]
[460,0]