{"text_format":"1","workbook":"xlsx","n_sheets":161,"sheets":["Sheet1","Sheet2","Sheet3","Sheet4","Sheet5","Sheet6","Sheet7","Sheet8","Sheet9","Sheet10","Sheet11","Sheet12","Sheet13","Sheet14","Sheet15","Sheet16","Sheet17","Sheet18","Sheet19","Sheet20","Sheet21","Sheet22","Sheet23","Sheet24","Sheet25","Sheet26","Sheet27","Sheet28","Sheet29","Sheet30","Sheet31","Sheet32","Sheet33","Sheet34","Sheet35","Sheet36","Sheet37","Sheet38","Sheet39","Sheet40","Sheet41","Sheet42","Sheet43","Sheet44","Sheet45","Sheet46","Sheet47","Sheet48","Sheet49","Sheet50","Sheet51","Sheet53","Sheet54","Sheet55","Sheet56","Sheet57","Sheet58","Sheet59","Sheet60","Sheet61","Sheet62","Sheet63","Sheet64","Sheet65","Sheet66","Sheet67","Sheet68","Sheet69","Sheet70","Sheet71","Sheet72","Sheet73","Sheet74","Sheet75","Sheet76","Sheet77","Sheet78","Sheet79","Sheet80","Sheet81","Sheet82","Sheet83","Sheet84","Sheet85","Sheet86","Sheet87","Sheet88","Sheet89","Sheet90","Sheet91","Sheet92","Sheet93","Sheet94","Sheet95","Sheet96","Sheet97","Sheet98","Sheet99","Sheet100","Sheet101","Sheet102","Sheet103","Sheet105","Sheet106","Sheet107","Sheet108","Sheet109","Sheet110","Sheet111","Sheet112","Sheet113","Sheet114","Sheet115","Sheet116","Sheet117","Sheet118","Sheet119","Sheet120","Sheet121","Sheet122","Sheet123","Sheet124","Sheet125","Sheet126","Sheet127","Sheet128","Sheet129","Sheet130","Sheet131","Sheet132","Sheet133","Sheet134","Sheet135","Sheet136","Sheet137","Sheet138","Sheet139","Sheet140","Sheet141","Sheet142","Sheet143","Sheet144","Sheet145","Sheet146","Sheet147","Sheet148","Sheet149","Sheet150","Sheet151","Sheet152","Sheet153","Sheet154","Sheet155","DATA-CoP","Principles","CAPEX","OPEX","Graph CAPEX","Graph OPEX","Figures CAPEX","Figures OPEX"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":2,"defined_names":25,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Graph CAPEX","index":157,"reason":"not_a_worksheet"},{"sheet":"Graph OPEX","index":158,"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":"Sheet1","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet2","index":1,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet3","index":2,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet4","index":3,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet5","index":4,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet6","index":5,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet7","index":6,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet8","index":7,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet9","index":8,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet10","index":9,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet11","index":10,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet12","index":11,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet13","index":12,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet14","index":13,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet15","index":14,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet16","index":15,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet17","index":16,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet18","index":17,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet19","index":18,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet20","index":19,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet21","index":20,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet22","index":21,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet23","index":22,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet24","index":23,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet25","index":24,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet26","index":25,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet27","index":26,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet28","index":27,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet29","index":28,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet30","index":29,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet31","index":30,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet32","index":31,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet33","index":32,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet34","index":33,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet35","index":34,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet36","index":35,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet37","index":36,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet38","index":37,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet39","index":38,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet40","index":39,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet41","index":40,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet42","index":41,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet43","index":42,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet44","index":43,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet45","index":44,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet46","index":45,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet47","index":46,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet48","index":47,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet49","index":48,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet50","index":49,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet51","index":50,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet53","index":51,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet54","index":52,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet55","index":53,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet56","index":54,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet57","index":55,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet58","index":56,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet59","index":57,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet60","index":58,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet61","index":59,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet62","index":60,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet63","index":61,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet64","index":62,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet65","index":63,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet66","index":64,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet67","index":65,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet68","index":66,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet69","index":67,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet70","index":68,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet71","index":69,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet72","index":70,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet73","index":71,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet74","index":72,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet75","index":73,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet76","index":74,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet77","index":75,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet78","index":76,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet79","index":77,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet80","index":78,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet81","index":79,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet82","index":80,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet83","index":81,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet84","index":82,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet85","index":83,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet86","index":84,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet87","index":85,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet88","index":86,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet89","index":87,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet90","index":88,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet91","index":89,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet92","index":90,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet93","index":91,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet94","index":92,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet95","index":93,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet96","index":94,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet97","index":95,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet98","index":96,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet99","index":97,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet100","index":98,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet101","index":99,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet102","index":100,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet103","index":101,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet105","index":102,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet106","index":103,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet107","index":104,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet108","index":105,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet109","index":106,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet110","index":107,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet111","index":108,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet112","index":109,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet113","index":110,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet114","index":111,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet115","index":112,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet116","index":113,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet117","index":114,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet118","index":115,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet119","index":116,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet120","index":117,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet121","index":118,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet122","index":119,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet123","index":120,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet124","index":121,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet125","index":122,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet126","index":123,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet127","index":124,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet128","index":125,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet129","index":126,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet130","index":127,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet131","index":128,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet132","index":129,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet133","index":130,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet134","index":131,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet135","index":132,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet136","index":133,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet137","index":134,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet138","index":135,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet139","index":136,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet140","index":137,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet141","index":138,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet142","index":139,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet143","index":140,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet144","index":141,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet145","index":142,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet146","index":143,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet147","index":144,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet148","index":145,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet149","index":146,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet150","index":147,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet151","index":148,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet152","index":149,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet153","index":150,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet154","index":151,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"Sheet155","index":152,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
[{"$f":"0","v":0}]

{"sheet":"DATA-CoP","index":153,"n_rows":100,"n_cols":104,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"INVESTMENT COSTS","Cost indicator",null,null,"bandwide",null,"range function","Total","Construction costs","Civil costs",null,"Mechanical costs",null,"Electrical costs",null,"Proces autom.",null,"First filling","General facilities","General building equipment costs","Protection costs","Design / supervision","Design / supervision","miscellaneouse additional costs","Construction interest","INVESTMENT COSTS","Verhouding",null,"EXPLOITATION COST",null,"INTEREST / DEPRECIATION",null,"CONSUMABLES",{"$f":"$AK$2","v":"CONSUMABLES"},null,null,"Chemical dosing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WASTE","WASTE","WASTE","WASTE",{"$f":"$AK$2","v":"CONSUMABLES"},{"$f":"$AK$2","v":"CONSUMABLES"},{"$f":"$AK$2","v":"CONSUMABLES"},"CONSUME","CONSUME","CONSUME","CONSUME","CONSUME",{"$f":"$AK$2","v":"CONSUMABLES"},"MAINTENANCE","Specific costs","Specific costs","Specific costs",null,"Specific costs","Administration costs","EXPLOITATIE",null,"Estimated","Estimated","Estimated"]
[null,null,"Cumulatief verlies","Nr","process name","range","Parameter 1","Parameter 2","under","above",null,"construction costfunction","Process","%","Price","%","Price","%","Price","I/O","Price","(membraam / kool etc.)",null,null,null,"Production","Pipelines",null,null,"TOTAL","Invest./bouwkosten",null,"Process name",null,"(REPAYMENT)",null,"Energy","Chemicals",null,"CHEMICALS","H2SO4 ","HCl","NaOH","Ca(OH)2","Na2CO3","CaCO3","FeCl3","FeSO4 . 7H2O","PAC (Sachtoclar)","Al2(SO4)3 .18H2O","Cl2","reserve","NaOCl","NaCl","O3","H205","PE","Citroenzuur","Waste","Chem. Waste","Pellets","Brine to sewer","Waste","Taxes groundwater","Levies Prov.","Depreciation","Membraans","Active carbon","Antraciet +            sand","UV lights","Filling materials","Maintenance","Operation","Operation","Analysing",null,"Protection","Administration","TOTAAL",null,"area","Voume","CO2 emissie"]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%","%","%","%","%","%","%",null,null,null,null,null,"€ / year",null,"€ / year","€ / year",null,"Dosing","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","gr/m3","€ / year","€ / year","€ / year","€ / year","€ / year","€ / year","€ / year","€ / year","€ / year","€ / year","€ / year","€ / year","€ / year","€ / year","% van onderhoud","€ / year","€ / year",null,"€ / year","€ / year","€ / year",null,"m2","m3","kg"]
[null,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,5,2,1,20,10,2,10]
[{"$f":"+[2]Worksheet!A6","v":963.50271778021829},{"$f":"+[2]Worksheet!B6","v":0},{"$f":"+[2]Worksheet!C6","v":1},{"$f":"+[2]Worksheet!D6","v":1},"Example Winputten",{"$f":"+[2]Worksheet!F6","v":"aantal putten (1-26 #)"},{"$f":"+[2]Worksheet!G6","v":106.849315068},{"$f":"+[2]Worksheet!H6","v":20},{"$f":"+[2]Worksheet!I6","v":1},{"$f":"+[2]Worksheet!J6","v":26},{"$f":"+[2]Worksheet!K6","v":">"},{"$f":"+[2]Worksheet!L6","v":9.2456823106033443},{"$f":"+[2]Worksheet!M6","v":9245682.3105999995},{"$f":"+[2]Worksheet!N6","v":58},{"$f":"+[2]Worksheet!O6","v":5362495.7401479995},{"$f":"+[2]Worksheet!P6","v":14},{"$f":"+[2]Worksheet!Q6","v":1294395.523484},{"$f":"+[2]Worksheet!R6","v":28},{"$f":"+[2]Worksheet!S6","v":2588791.046968},{"$f":"+[2]Worksheet!T6","v":0},{"$f":"+[2]Worksheet!U6","v":0},{"$f":"+[2]Worksheet!V6","v":0},{"$f":"+[2]Worksheet!W6","v":462284.11553000001},{"$f":"+[2]Worksheet!X6","v":184913.64621199999},{"$f":"+[2]Worksheet!Y6","v":92456.823105999996},{"$f":"+[2]Worksheet!Z6","v":1997067.3790895999},{"$f":"+[2]Worksheet!AA6","v":1134000},{"$f":"+[2]Worksheet!AB6","v":196008.46498471999},{"$f":"+[2]Worksheet!AC6","v":1199349.9093310998},{"$f":"+[2]Worksheet!AD6","v":13377762.648853419},{"$f":"+[2]Worksheet!AE6","v":1.4469200000050455},{"$f":"+[2]Worksheet!AF6","v":0},{"$f":"+[2]Worksheet!AG6","v":"Win of infiltratieputten"},{"$f":"+[2]Worksheet!AH6","v":0},{"$f":"+[2]Worksheet!AI6","v":988765.25107522763},{"$f":"+[2]Worksheet!AJ6","v":0},{"$f":"+[2]Worksheet!AK6","v":187200},{"$f":"+[2]Worksheet!AL6","v":0},{"$f":"+[2]Worksheet!AM6","v":0},{"$f":"+[2]Worksheet!AN6","v":0},{"$f":"+[2]Worksheet!AO6","v":0},{"$f":"+[2]Worksheet!AP6","v":0},{"$f":"+[2]Worksheet!AQ6","v":0},{"$f":"+[2]Worksheet!AR6","v":0},{"$f":"+[2]Worksheet!AS6","v":0},{"$f":"+[2]Worksheet!AT6","v":0},{"$f":"+[2]Worksheet!AU6","v":0},{"$f":"+[2]Worksheet!AV6","v":0},{"$f":"+[2]Worksheet!AW6","v":0},{"$f":"+[2]Worksheet!AX6","v":0},{"$f":"+[2]Worksheet!AY6","v":0},{"$f":"+[2]Worksheet!AZ6","v":0},{"$f":"+[2]Worksheet!BA6","v":0},{"$f":"+[2]Worksheet!BB6","v":0},{"$f":"+[2]Worksheet!BC6","v":0},{"$f":"+[2]Worksheet!BD6","v":0},{"$f":"+[2]Worksheet!BE6","v":0},{"$f":"+[2]Worksheet!BF6","v":0},{"$f":"+[2]Worksheet!BG6","v":0},{"$f":"+[2]Worksheet!BH6","v":0},{"$f":"+[2]Worksheet!BI6","v":0},{"$f":"+[2]Worksheet!BJ6","v":0},{"$f":"+[2]Worksheet!BK6","v":0},{"$f":"+[2]Worksheet!BL6","v":4373200},{"$f":"+[2]Worksheet!BM6","v":520000},{"$f":"+[2]Worksheet!BN6","v":0},{"$f":"+[2]Worksheet!BO6","v":0},{"$f":"+[2]Worksheet!BP6","v":0},{"$f":"+[2]Worksheet!BQ6","v":0},{"$f":"+[2]Worksheet!BR6","v":0},{"$f":"+[2]Worksheet!BS6","v":0},{"$f":"+[2]Worksheet!BT6","v":211726.12491275001},{"$f":"+[2]Worksheet!BU6","v":0.3},{"$f":"+[2]Worksheet!BV6","v":63517.837473899999},{"$f":"+[2]Worksheet!BW6","v":0},{"$f":"+[2]Worksheet!BX6","v":0},{"$f":"+[2]Worksheet!BY6","v":13868.5234659},{"$f":"+[2]Worksheet!BZ6","v":15477.272187959999},{"$f":"+[2]Worksheet!CA6","v":6373755.0091157993},{"$f":"+[2]Worksheet!CB6","v":0},{"$f":"+[2]Worksheet!CC6","v":0},{"$f":"+[2]Worksheet!CD6","v":0},{"$f":"+[2]Worksheet!CE6","v":0},{"$f":"+[2]Worksheet!CF6","v":0},{"$f":"+[2]Worksheet!CG6","v":0},{"$f":"+[2]Worksheet!CH6","v":0},{"$f":"+[2]Worksheet!CI6","v":0},{"$f":"+[2]Worksheet!CJ6","v":0},{"$f":"+[2]Worksheet!CK6","v":0},{"$f":"+[2]Worksheet!CL6","v":0},{"$f":"+[2]Worksheet!CM6","v":0},{"$f":"+[2]Worksheet!CN6","v":0},{"$f":"+[2]Worksheet!CO6","v":0},{"$f":"+[2]Worksheet!CP6","v":0},{"$f":"+[2]Worksheet!CQ6","v":0},{"$f":"+[2]Worksheet!CR6","v":0},{"$f":"+[2]Worksheet!CS6","v":0},{"$f":"+[2]Worksheet!CT6","v":0},{"$f":"+[2]Worksheet!CU6","v":0},{"$f":"+[2]Worksheet!CV6","v":0},{"$f":"+[2]Worksheet!CW6","v":0},{"$f":"+[2]Worksheet!CX6","v":0},{"$f":"+[2]Worksheet!CY6","v":0},{"$f":"+[2]Worksheet!CZ6","v":0}]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+[2]Worksheet!A19","v":0},{"$f":"+[2]Worksheet!B19","v":0},{"$f":"+[2]Worksheet!C19","v":0},{"$f":"+[2]Worksheet!D19","v":0},{"$f":"+[2]Worksheet!E19","v":0},{"$f":"+[2]Worksheet!F19","v":0},{"$f":"+[2]Worksheet!G19","v":0},{"$f":"+[2]Worksheet!H19","v":0},{"$f":"+[2]Worksheet!I19","v":0},{"$f":"+[2]Worksheet!J19","v":0},{"$f":"+[2]Worksheet!K19","v":0},{"$f":"+[2]Worksheet!L19","v":0},{"$f":"+[2]Worksheet!M19","v":0},{"$f":"+[2]Worksheet!N19","v":0},{"$f":"+[2]Worksheet!O19","v":0},{"$f":"+[2]Worksheet!P19","v":0},{"$f":"+[2]Worksheet!Q19","v":0},{"$f":"+[2]Worksheet!R19","v":0},{"$f":"+[2]Worksheet!S19","v":0},{"$f":"+[2]Worksheet!T19","v":0},{"$f":"+[2]Worksheet!U19","v":0},{"$f":"+[2]Worksheet!V19","v":0},{"$f":"+[2]Worksheet!W19","v":0},{"$f":"+[2]Worksheet!X19","v":0},{"$f":"+[2]Worksheet!Y19","v":0},{"$f":"+[2]Worksheet!Z19","v":0},{"$f":"+[2]Worksheet!AA19","v":0},{"$f":"+[2]Worksheet!AB19","v":0},{"$f":"+[2]Worksheet!AC19","v":0},{"$f":"+[2]Worksheet!AD19","v":0},{"$f":"+[2]Worksheet!AE19","v":0},{"$f":"+[2]Worksheet!AF19","v":0},{"$f":"+[2]Worksheet!AG19","v":0},{"$f":"+[2]Worksheet!AH19","v":0},{"$f":"+[2]Worksheet!AI19","v":0},{"$f":"+[2]Worksheet!AJ19","v":0},{"$f":"+[2]Worksheet!AK19","v":0},{"$f":"+[2]Worksheet!AL19","v":0},{"$f":"+[2]Worksheet!AM19","v":0},{"$f":"+[2]Worksheet!AN19","v":0},{"$f":"+[2]Worksheet!AO19","v":0},{"$f":"+[2]Worksheet!AP19","v":0},{"$f":"+[2]Worksheet!AQ19","v":0},{"$f":"+[2]Worksheet!AR19","v":0},{"$f":"+[2]Worksheet!AS19","v":0},{"$f":"+[2]Worksheet!AT19","v":0},{"$f":"+[2]Worksheet!AU19","v":0},{"$f":"+[2]Worksheet!AV19","v":0},{"$f":"+[2]Worksheet!AW19","v":0},{"$f":"+[2]Worksheet!AX19","v":0},{"$f":"+[2]Worksheet!AY19","v":0},{"$f":"+[2]Worksheet!AZ19","v":0},{"$f":"+[2]Worksheet!BA19","v":0},{"$f":"+[2]Worksheet!BB19","v":0},{"$f":"+[2]Worksheet!BC19","v":0},{"$f":"+[2]Worksheet!BD19","v":0},{"$f":"+[2]Worksheet!BE19","v":0},{"$f":"+[2]Worksheet!BF19","v":0},{"$f":"+[2]Worksheet!BG19","v":0},{"$f":"+[2]Worksheet!BH19","v":0},{"$f":"+[2]Worksheet!BI19","v":0},{"$f":"+[2]Worksheet!BJ19","v":0},{"$f":"+[2]Worksheet!BK19","v":0},{"$f":"+[2]Worksheet!BL19","v":0},{"$f":"+[2]Worksheet!BM19","v":0},{"$f":"+[2]Worksheet!BN19","v":0},{"$f":"+[2]Worksheet!BO19","v":0},{"$f":"+[2]Worksheet!BP19","v":0},{"$f":"+[2]Worksheet!BQ19","v":0},{"$f":"+[2]Worksheet!BR19","v":0},{"$f":"+[2]Worksheet!BS19","v":0},{"$f":"+[2]Worksheet!BT19","v":0},{"$f":"+[2]Worksheet!BU19","v":0},{"$f":"+[2]Worksheet!BV19","v":0},{"$f":"+[2]Worksheet!BW19","v":0},{"$f":"+[2]Worksheet!BX19","v":0},{"$f":"+[2]Worksheet!BY19","v":0},{"$f":"+[2]Worksheet!BZ19","v":0},{"$f":"+[2]Worksheet!CA19","v":0},{"$f":"+[2]Worksheet!CB19","v":0},{"$f":"+[2]Worksheet!CC19","v":0},{"$f":"+[2]Worksheet!CD19","v":0},{"$f":"+[2]Worksheet!CE19","v":0},{"$f":"+[2]Worksheet!CF19","v":0},{"$f":"+[2]Worksheet!CG19","v":0},{"$f":"+[2]Worksheet!CH19","v":0},{"$f":"+[2]Worksheet!CI19","v":0},{"$f":"+[2]Worksheet!CJ19","v":0},{"$f":"+[2]Worksheet!CK19","v":0},{"$f":"+[2]Worksheet!CL19","v":0},{"$f":"+[2]Worksheet!CM19","v":0},{"$f":"+[2]Worksheet!CN19","v":0},{"$f":"+[2]Worksheet!CO19","v":0},{"$f":"+[2]Worksheet!CP19","v":0},{"$f":"+[2]Worksheet!CQ19","v":0},{"$f":"+[2]Worksheet!CR19","v":0},{"$f":"+[2]Worksheet!CS19","v":0},{"$f":"+[2]Worksheet!CT19","v":0},{"$f":"+[2]Worksheet!CU19","v":0},{"$f":"+[2]Worksheet!CV19","v":0},{"$f":"+[2]Worksheet!CW19","v":0},{"$f":"+[2]Worksheet!CX19","v":0},{"$f":"+[2]Worksheet!CY19","v":0},{"$f":"+[2]Worksheet!CZ19","v":0}]
[{"$f":"+[2]Worksheet!A20","v":0},{"$f":"+[2]Worksheet!B20","v":0},{"$f":"+[2]Worksheet!C20","v":0},{"$f":"+[2]Worksheet!D20","v":0},{"$f":"+[2]Worksheet!E20","v":0},{"$f":"+[2]Worksheet!F20","v":0},{"$f":"+[2]Worksheet!G20","v":0},{"$f":"+[2]Worksheet!H20","v":0},{"$f":"+[2]Worksheet!I20","v":0},{"$f":"+[2]Worksheet!J20","v":0},{"$f":"+[2]Worksheet!K20","v":0},{"$f":"+[2]Worksheet!L20","v":0},{"$f":"+[2]Worksheet!M20","v":0},{"$f":"+[2]Worksheet!N20","v":0},{"$f":"+[2]Worksheet!O20","v":0},{"$f":"+[2]Worksheet!P20","v":0},{"$f":"+[2]Worksheet!Q20","v":0},{"$f":"+[2]Worksheet!R20","v":0},{"$f":"+[2]Worksheet!S20","v":0},{"$f":"+[2]Worksheet!T20","v":0},{"$f":"+[2]Worksheet!U20","v":0},{"$f":"+[2]Worksheet!V20","v":0},{"$f":"+[2]Worksheet!W20","v":0},{"$f":"+[2]Worksheet!X20","v":0},{"$f":"+[2]Worksheet!Y20","v":0},{"$f":"+[2]Worksheet!Z20","v":0},{"$f":"+[2]Worksheet!AA20","v":0},{"$f":"+[2]Worksheet!AB20","v":0},{"$f":"+[2]Worksheet!AC20","v":0},{"$f":"+[2]Worksheet!AD20","v":0},{"$f":"+[2]Worksheet!AE20","v":0},{"$f":"+[2]Worksheet!AF20","v":0},{"$f":"+[2]Worksheet!AG20","v":0},{"$f":"+[2]Worksheet!AH20","v":0},{"$f":"+[2]Worksheet!AI20","v":0},{"$f":"+[2]Worksheet!AJ20","v":0},{"$f":"+[2]Worksheet!AK20","v":0},{"$f":"+[2]Worksheet!AL20","v":0},{"$f":"+[2]Worksheet!AM20","v":0},{"$f":"+[2]Worksheet!AN20","v":0},{"$f":"+[2]Worksheet!AO20","v":0},{"$f":"+[2]Worksheet!AP20","v":0},{"$f":"+[2]Worksheet!AQ20","v":0},{"$f":"+[2]Worksheet!AR20","v":0},{"$f":"+[2]Worksheet!AS20","v":0},{"$f":"+[2]Worksheet!AT20","v":0},{"$f":"+[2]Worksheet!AU20","v":0},{"$f":"+[2]Worksheet!AV20","v":0},{"$f":"+[2]Worksheet!AW20","v":0},{"$f":"+[2]Worksheet!AX20","v":0},{"$f":"+[2]Worksheet!AY20","v":0},{"$f":"+[2]Worksheet!AZ20","v":0},{"$f":"+[2]Worksheet!BA20","v":0},{"$f":"+[2]Worksheet!BB20","v":0},{"$f":"+[2]Worksheet!BC20","v":0},{"$f":"+[2]Worksheet!BD20","v":0},{"$f":"+[2]Worksheet!BE20","v":0},{"$f":"+[2]Worksheet!BF20","v":0},{"$f":"+[2]Worksheet!BG20","v":0},{"$f":"+[2]Worksheet!BH20","v":0},{"$f":"+[2]Worksheet!BI20","v":0},{"$f":"+[2]Worksheet!BJ20","v":0},{"$f":"+[2]Worksheet!BK20","v":0},{"$f":"+[2]Worksheet!BL20","v":0},{"$f":"+[2]Worksheet!BM20","v":0},{"$f":"+[2]Worksheet!BN20","v":0},{"$f":"+[2]Worksheet!BO20","v":0},{"$f":"+[2]Worksheet!BP20","v":0},{"$f":"+[2]Worksheet!BQ20","v":0},{"$f":"+[2]Worksheet!BR20","v":0},{"$f":"+[2]Worksheet!BS20","v":0},{"$f":"+[2]Worksheet!BT20","v":0},{"$f":"+[2]Worksheet!BU20","v":0},{"$f":"+[2]Worksheet!BV20","v":0},{"$f":"+[2]Worksheet!BW20","v":0},{"$f":"+[2]Worksheet!BX20","v":0},{"$f":"+[2]Worksheet!BY20","v":0},{"$f":"+[2]Worksheet!BZ20","v":0},{"$f":"+[2]Worksheet!CA20","v":0},{"$f":"+[2]Worksheet!CB20","v":0},{"$f":"+[2]Worksheet!CC20","v":0},{"$f":"+[2]Worksheet!CD20","v":0},{"$f":"+[2]Worksheet!CE20","v":0},{"$f":"+[2]Worksheet!CF20","v":0},{"$f":"+[2]Worksheet!CG20","v":0},{"$f":"+[2]Worksheet!CH20","v":0},{"$f":"+[2]Worksheet!CI20","v":0},{"$f":"+[2]Worksheet!CJ20","v":0},{"$f":"+[2]Worksheet!CK20","v":0},{"$f":"+[2]Worksheet!CL20","v":0},{"$f":"+[2]Worksheet!CM20","v":0},{"$f":"+[2]Worksheet!CN20","v":0},{"$f":"+[2]Worksheet!CO20","v":0},{"$f":"+[2]Worksheet!CP20","v":0},{"$f":"+[2]Worksheet!CQ20","v":0},{"$f":"+[2]Worksheet!CR20","v":0},{"$f":"+[2]Worksheet!CS20","v":0},{"$f":"+[2]Worksheet!CT20","v":0},{"$f":"+[2]Worksheet!CU20","v":0},{"$f":"+[2]Worksheet!CV20","v":0},{"$f":"+[2]Worksheet!CW20","v":0},{"$f":"+[2]Worksheet!CX20","v":0},{"$f":"+[2]Worksheet!CY20","v":0},{"$f":"+[2]Worksheet!CZ20","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD6:AD21)","v":13377762.648853419},"Crosschecking",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA6:CA21)","v":6373755.0091157993},"Crosschecking"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M6:M22)","v":9245682.3105999995},null,{"$f":"SUM(O6:O22)","v":5362495.7401479995},null,{"$f":"SUM(Q6:Q22)","v":1294395.523484},null,{"$f":"SUM(S6:S22)","v":2588791.046968},null,{"$f":"SUM(U6:U22)","v":0},0,462284.11553000001,184913.64621199999,92456.823105999996,1997067.3790895999,1134000,196008.46498471999,1199349.9093310998,{"$f":"SUM(O23:AC23)","v":14511762.648853419},null,null,null,null,{"$f":"SUM(AI6:AI22)","v":988765.25107522763},null,{"$f":"SUM(AK6:AK22)","v":187200},{"$f":"SUM(AL6:AL22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BK6:BK22)","v":0},{"$f":"SUM(BL6:BL22)","v":4373200},{"$f":"SUM(BM6:BM22)","v":520000},null,null,null,null,null,{"$f":"SUM(BS6:BS22)","v":0},{"$f":"SUM(BT6:BT22)","v":211726.12491275001},null,{"$f":"SUM(BV6:BV22)","v":63517.837473899999},{"$f":"SUM(BW6:BW22)","v":0},null,{"$f":"SUM(BY6:BY22)","v":13868.5234659},{"$f":"SUM(BZ6:BZ22)","v":15477.272187959999},{"$f":"SUM(AG23:BZ23)","v":6373755.0091157379}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["dhvmb"]

{"sheet":"Principles","index":154,"n_rows":24,"n_cols":2,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,"ESTIMATION"]
[null,"Principles CAPEX"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[]
[null,"Principles OPEX"]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]

{"sheet":"CAPEX","index":155,"n_rows":42,"n_cols":25,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
["Client","Water treatment company"]
["Projectnumber","P1234"]
["Projectname","_",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Component","Cost estimation"]
["Accuracy budget estimate","Treatment proces selection +/- 30%"]
["By","M.J.W.M. Bakker    DHV Water"]
["Date","2009-02-06"]
[]
[null,null,null,null,22,23,24,30,31,32,null,1,2,3,4,5,6,7,8,9,10,11,12]
[{"$f":"'DATA-CoP'!AG2&\" /year\"","v":"EXPLOITATION COST /year"},{"$f":"'DATA-CoP'!F2","v":"Cost indicator"},null,null,null,null,null,null,null,null,{"$f":"'DATA-CoP'!M2","v":"Construction costs"},{"$f":"'DATA-CoP'!N2","v":"Civil costs"},{"$f":"'DATA-CoP'!P2","v":"Mechanical costs"},{"$f":"'DATA-CoP'!R2","v":"Electrical costs"},{"$f":"'DATA-CoP'!T2","v":"Proces autom."},{"$f":"'DATA-CoP'!V2","v":"First filling"},{"$f":"'DATA-CoP'!W2","v":"General facilities"},{"$f":"'DATA-CoP'!X2","v":"General building equipment costs"},{"$f":"'DATA-CoP'!Y2","v":"Protection costs"},{"$f":"'DATA-CoP'!Z2","v":"Design / supervision"},{"$f":"'DATA-CoP'!AA2","v":"Design / supervision"},{"$f":"'DATA-CoP'!AB2","v":"miscellaneouse additional costs"},{"$f":"'DATA-CoP'!AC2","v":"Construction interest"},{"$f":"'DATA-CoP'!AD2","v":"INVESTMENT COSTS"}]
[{"$f":"'DATA-CoP'!E3","v":"process name"},{"$f":"'DATA-CoP'!F3","v":"range"},{"$f":"'DATA-CoP'!G3","v":"Parameter 1"},{"$f":"'DATA-CoP'!K2","v":"range function"},{"$f":"'DATA-CoP'!BG3","v":"Waste"},{"$f":"'DATA-CoP'!BH3","v":"Chem. Waste"},{"$f":"'DATA-CoP'!BI3","v":"Pellets"},{"$f":"'DATA-CoP'!BO3","v":"Membraans"},{"$f":"'DATA-CoP'!BP3","v":"Active carbon"},{"$f":"'DATA-CoP'!BQ3","v":"Antraciet +            sand"},"CT / WT / ET",null,null,null,null,null,{"$f":"'DATA-CoP'!W5&\"%\"","v":"5%"},{"$f":"'DATA-CoP'!X5&\"%\"","v":"2%"},{"$f":"'DATA-CoP'!Y5&\"%\"","v":"1%"},{"$f":"'DATA-CoP'!Z5&\"%\"","v":"20%"},{"$f":"'DATA-CoP'!AA5&\"%\"","v":"10%"},{"$f":"'DATA-CoP'!AB5&\"%\"","v":"2%"},{"$f":"'DATA-CoP'!AC5&\"%\"","v":"10%"},{"$f":"'DATA-CoP'!AD3","v":"TOTAL"}]
[null,null,null,null,{"$f":"'DATA-CoP'!BG4","v":"€ / year"},{"$f":"'DATA-CoP'!BH4","v":"€ / year"},{"$f":"'DATA-CoP'!BI4","v":"€ / year"},{"$f":"'DATA-CoP'!BO4","v":"€ / year"},{"$f":"'DATA-CoP'!BP4","v":"€ / year"},{"$f":"'DATA-CoP'!BQ4","v":"€ / year"},null,null,null,null,null,null,null,null,null,{"$f":"'DATA-CoP'!Z3","v":"Production"},{"$f":"'DATA-CoP'!AA3","v":"Pipelines"},null,null,null,"Bandwidth"]
["TOTAL COSTS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K16:K31)","v":9245682.3105999995},5362495.7401479995,1294395.523484,2588791.046968,0,0,462284.11553000001,184913.64621199999,92456.823105999996,1997067.3790895999,1134000,196008.46498471999,1199349.9093310998,{"$f":"ROUND(SUM(X16:X31),-3)","v":13378000},"+/- 30%"]
[]
[{"$f":"'DATA-CoP'!E6","v":"Example Winputten"},{"$f":"'DATA-CoP'!F6","v":"aantal putten (1-26 #)"},{"$f":"'DATA-CoP'!G6","v":106.849315068},{"$f":"'DATA-CoP'!K6","v":">"},{"$f":"'DATA-CoP'!BG6","v":0},{"$f":"'DATA-CoP'!BH6","v":0},{"$f":"'DATA-CoP'!BI6","v":0},{"$f":"'DATA-CoP'!BO6","v":0},{"$f":"'DATA-CoP'!BP6","v":0},{"$f":"'DATA-CoP'!BQ6","v":0},{"$f":"'DATA-CoP'!M6","v":9245682.3105999995},{"$f":"'DATA-CoP'!O6","v":5362495.7401479995},{"$f":"'DATA-CoP'!Q6","v":1294395.523484},{"$f":"'DATA-CoP'!S6","v":2588791.046968},{"$f":"'DATA-CoP'!U6","v":0},{"$f":"'DATA-CoP'!V6","v":0},{"$f":"'DATA-CoP'!W6","v":462284.11553000001},{"$f":"'DATA-CoP'!X6","v":184913.64621199999},{"$f":"'DATA-CoP'!Y6","v":92456.823105999996},{"$f":"'DATA-CoP'!Z6","v":1997067.3790895999},{"$f":"'DATA-CoP'!AA6","v":1134000},{"$f":"'DATA-CoP'!AB6","v":196008.46498471999},{"$f":"'DATA-CoP'!AC6","v":1199349.9093310998},{"$f":"'DATA-CoP'!AD6","v":13377762.648853419}]
[{"$f":"'DATA-CoP'!E7","v":0},{"$f":"'DATA-CoP'!F7","v":0},{"$f":"'DATA-CoP'!G7","v":0},{"$f":"'DATA-CoP'!K7","v":0},{"$f":"'DATA-CoP'!BG7","v":0},{"$f":"'DATA-CoP'!BH7","v":0},{"$f":"'DATA-CoP'!BI7","v":0},{"$f":"'DATA-CoP'!BO7","v":0},{"$f":"'DATA-CoP'!BP7","v":0},{"$f":"'DATA-CoP'!BQ7","v":0},{"$f":"'DATA-CoP'!M7","v":0},{"$f":"'DATA-CoP'!O7","v":0},{"$f":"'DATA-CoP'!Q7","v":0},{"$f":"'DATA-CoP'!S7","v":0},{"$f":"'DATA-CoP'!U7","v":0},{"$f":"'DATA-CoP'!V7","v":0},{"$f":"'DATA-CoP'!W7","v":0},{"$f":"'DATA-CoP'!X7","v":0},{"$f":"'DATA-CoP'!Y7","v":0},{"$f":"'DATA-CoP'!Z7","v":0},{"$f":"'DATA-CoP'!AA7","v":0},{"$f":"'DATA-CoP'!AB7","v":0},{"$f":"'DATA-CoP'!AC7","v":0},{"$f":"'DATA-CoP'!AD7","v":0}]
[{"$f":"'DATA-CoP'!E8","v":0},{"$f":"'DATA-CoP'!F8","v":0},{"$f":"'DATA-CoP'!G8","v":0},{"$f":"'DATA-CoP'!K8","v":0},{"$f":"'DATA-CoP'!BG8","v":0},{"$f":"'DATA-CoP'!BH8","v":0},{"$f":"'DATA-CoP'!BI8","v":0},{"$f":"'DATA-CoP'!BO8","v":0},{"$f":"'DATA-CoP'!BP8","v":0},{"$f":"'DATA-CoP'!BQ8","v":0},{"$f":"'DATA-CoP'!M8","v":0},{"$f":"'DATA-CoP'!O8","v":0},{"$f":"'DATA-CoP'!Q8","v":0},{"$f":"'DATA-CoP'!S8","v":0},{"$f":"'DATA-CoP'!U8","v":0},{"$f":"'DATA-CoP'!V8","v":0},{"$f":"'DATA-CoP'!W8","v":0},{"$f":"'DATA-CoP'!X8","v":0},{"$f":"'DATA-CoP'!Y8","v":0},{"$f":"'DATA-CoP'!Z8","v":0},{"$f":"'DATA-CoP'!AA8","v":0},{"$f":"'DATA-CoP'!AB8","v":0},{"$f":"'DATA-CoP'!AC8","v":0},{"$f":"'DATA-CoP'!AD8","v":0}]
[{"$f":"'DATA-CoP'!E9","v":0},{"$f":"'DATA-CoP'!F9","v":0},{"$f":"'DATA-CoP'!G9","v":0},{"$f":"'DATA-CoP'!K9","v":0},{"$f":"'DATA-CoP'!BG9","v":0},{"$f":"'DATA-CoP'!BH9","v":0},{"$f":"'DATA-CoP'!BI9","v":0},{"$f":"'DATA-CoP'!BO9","v":0},{"$f":"'DATA-CoP'!BP9","v":0},{"$f":"'DATA-CoP'!BQ9","v":0},{"$f":"'DATA-CoP'!M9","v":0},{"$f":"'DATA-CoP'!O9","v":0},{"$f":"'DATA-CoP'!Q9","v":0},{"$f":"'DATA-CoP'!S9","v":0},{"$f":"'DATA-CoP'!U9","v":0},{"$f":"'DATA-CoP'!V9","v":0},{"$f":"'DATA-CoP'!W9","v":0},{"$f":"'DATA-CoP'!X9","v":0},{"$f":"'DATA-CoP'!Y9","v":0},{"$f":"'DATA-CoP'!Z9","v":0},{"$f":"'DATA-CoP'!AA9","v":0},{"$f":"'DATA-CoP'!AB9","v":0},{"$f":"'DATA-CoP'!AC9","v":0},{"$f":"'DATA-CoP'!AD9","v":0}]
[{"$f":"'DATA-CoP'!E10","v":0},{"$f":"'DATA-CoP'!F10","v":0},{"$f":"'DATA-CoP'!G10","v":0},{"$f":"'DATA-CoP'!K10","v":0},{"$f":"'DATA-CoP'!BG10","v":0},{"$f":"'DATA-CoP'!BH10","v":0},{"$f":"'DATA-CoP'!BI10","v":0},{"$f":"'DATA-CoP'!BO10","v":0},{"$f":"'DATA-CoP'!BP10","v":0},{"$f":"'DATA-CoP'!BQ10","v":0},{"$f":"'DATA-CoP'!M10","v":0},{"$f":"'DATA-CoP'!O10","v":0},{"$f":"'DATA-CoP'!Q10","v":0},{"$f":"'DATA-CoP'!S10","v":0},{"$f":"'DATA-CoP'!U10","v":0},{"$f":"'DATA-CoP'!V10","v":0},{"$f":"'DATA-CoP'!W10","v":0},{"$f":"'DATA-CoP'!X10","v":0},{"$f":"'DATA-CoP'!Y10","v":0},{"$f":"'DATA-CoP'!Z10","v":0},{"$f":"'DATA-CoP'!AA10","v":0},{"$f":"'DATA-CoP'!AB10","v":0},{"$f":"'DATA-CoP'!AC10","v":0},{"$f":"'DATA-CoP'!AD10","v":0}]
[{"$f":"'DATA-CoP'!E11","v":0},{"$f":"'DATA-CoP'!F11","v":0},{"$f":"'DATA-CoP'!G11","v":0},{"$f":"'DATA-CoP'!K11","v":0},{"$f":"'DATA-CoP'!BG11","v":0},{"$f":"'DATA-CoP'!BH11","v":0},{"$f":"'DATA-CoP'!BI11","v":0},{"$f":"'DATA-CoP'!BO11","v":0},{"$f":"'DATA-CoP'!BP11","v":0},{"$f":"'DATA-CoP'!BQ11","v":0},{"$f":"'DATA-CoP'!M11","v":0},{"$f":"'DATA-CoP'!O11","v":0},{"$f":"'DATA-CoP'!Q11","v":0},{"$f":"'DATA-CoP'!S11","v":0},{"$f":"'DATA-CoP'!U11","v":0},{"$f":"'DATA-CoP'!V11","v":0},{"$f":"'DATA-CoP'!W11","v":0},{"$f":"'DATA-CoP'!X11","v":0},{"$f":"'DATA-CoP'!Y11","v":0},{"$f":"'DATA-CoP'!Z11","v":0},{"$f":"'DATA-CoP'!AA11","v":0},{"$f":"'DATA-CoP'!AB11","v":0},{"$f":"'DATA-CoP'!AC11","v":0},{"$f":"'DATA-CoP'!AD11","v":0}]
[{"$f":"'DATA-CoP'!E12","v":0},{"$f":"'DATA-CoP'!F12","v":0},{"$f":"'DATA-CoP'!G12","v":0},{"$f":"'DATA-CoP'!K12","v":0},{"$f":"'DATA-CoP'!BG12","v":0},{"$f":"'DATA-CoP'!BH12","v":0},{"$f":"'DATA-CoP'!BI12","v":0},{"$f":"'DATA-CoP'!BO12","v":0},{"$f":"'DATA-CoP'!BP12","v":0},{"$f":"'DATA-CoP'!BQ12","v":0},{"$f":"'DATA-CoP'!M12","v":0},{"$f":"'DATA-CoP'!O12","v":0},{"$f":"'DATA-CoP'!Q12","v":0},{"$f":"'DATA-CoP'!S12","v":0},{"$f":"'DATA-CoP'!U12","v":0},{"$f":"'DATA-CoP'!V12","v":0},{"$f":"'DATA-CoP'!W12","v":0},{"$f":"'DATA-CoP'!X12","v":0},{"$f":"'DATA-CoP'!Y12","v":0},{"$f":"'DATA-CoP'!Z12","v":0},{"$f":"'DATA-CoP'!AA12","v":0},{"$f":"'DATA-CoP'!AB12","v":0},{"$f":"'DATA-CoP'!AC12","v":0},{"$f":"'DATA-CoP'!AD12","v":0}]
[{"$f":"'DATA-CoP'!E13","v":0},{"$f":"'DATA-CoP'!F13","v":0},{"$f":"'DATA-CoP'!G13","v":0},{"$f":"'DATA-CoP'!K13","v":0},{"$f":"'DATA-CoP'!BG13","v":0},{"$f":"'DATA-CoP'!BH13","v":0},{"$f":"'DATA-CoP'!BI13","v":0},{"$f":"'DATA-CoP'!BO13","v":0},{"$f":"'DATA-CoP'!BP13","v":0},{"$f":"'DATA-CoP'!BQ13","v":0},{"$f":"'DATA-CoP'!M13","v":0},{"$f":"'DATA-CoP'!O13","v":0},{"$f":"'DATA-CoP'!Q13","v":0},{"$f":"'DATA-CoP'!S13","v":0},{"$f":"'DATA-CoP'!U13","v":0},{"$f":"'DATA-CoP'!V13","v":0},{"$f":"'DATA-CoP'!W13","v":0},{"$f":"'DATA-CoP'!X13","v":0},{"$f":"'DATA-CoP'!Y13","v":0},{"$f":"'DATA-CoP'!Z13","v":0},{"$f":"'DATA-CoP'!AA13","v":0},{"$f":"'DATA-CoP'!AB13","v":0},{"$f":"'DATA-CoP'!AC13","v":0},{"$f":"'DATA-CoP'!AD13","v":0}]
[{"$f":"'DATA-CoP'!E14","v":0},{"$f":"'DATA-CoP'!F14","v":0},{"$f":"'DATA-CoP'!G14","v":0},{"$f":"'DATA-CoP'!K14","v":0},{"$f":"'DATA-CoP'!BG14","v":0},{"$f":"'DATA-CoP'!BH14","v":0},{"$f":"'DATA-CoP'!BI14","v":0},{"$f":"'DATA-CoP'!BO14","v":0},{"$f":"'DATA-CoP'!BP14","v":0},{"$f":"'DATA-CoP'!BQ14","v":0},{"$f":"'DATA-CoP'!M14","v":0},{"$f":"'DATA-CoP'!O14","v":0},{"$f":"'DATA-CoP'!Q14","v":0},{"$f":"'DATA-CoP'!S14","v":0},{"$f":"'DATA-CoP'!U14","v":0},{"$f":"'DATA-CoP'!V14","v":0},{"$f":"'DATA-CoP'!W14","v":0},{"$f":"'DATA-CoP'!X14","v":0},{"$f":"'DATA-CoP'!Y14","v":0},{"$f":"'DATA-CoP'!Z14","v":0},{"$f":"'DATA-CoP'!AA14","v":0},{"$f":"'DATA-CoP'!AB14","v":0},{"$f":"'DATA-CoP'!AC14","v":0},{"$f":"'DATA-CoP'!AD14","v":0}]
[{"$f":"'DATA-CoP'!E15","v":0},{"$f":"'DATA-CoP'!F15","v":0},{"$f":"'DATA-CoP'!G15","v":0},{"$f":"'DATA-CoP'!K15","v":0},{"$f":"'DATA-CoP'!BG15","v":0},{"$f":"'DATA-CoP'!BH15","v":0},{"$f":"'DATA-CoP'!BI15","v":0},{"$f":"'DATA-CoP'!BO15","v":0},{"$f":"'DATA-CoP'!BP15","v":0},{"$f":"'DATA-CoP'!BQ15","v":0},{"$f":"'DATA-CoP'!M15","v":0},{"$f":"'DATA-CoP'!O15","v":0},{"$f":"'DATA-CoP'!Q15","v":0},{"$f":"'DATA-CoP'!S15","v":0},{"$f":"'DATA-CoP'!U15","v":0},{"$f":"'DATA-CoP'!V15","v":0},{"$f":"'DATA-CoP'!W15","v":0},{"$f":"'DATA-CoP'!X15","v":0},{"$f":"'DATA-CoP'!Y15","v":0},{"$f":"'DATA-CoP'!Z15","v":0},{"$f":"'DATA-CoP'!AA15","v":0},{"$f":"'DATA-CoP'!AB15","v":0},{"$f":"'DATA-CoP'!AC15","v":0},{"$f":"'DATA-CoP'!AD15","v":0}]
[{"$f":"'DATA-CoP'!E16","v":0},{"$f":"'DATA-CoP'!F16","v":0},{"$f":"'DATA-CoP'!G16","v":0},{"$f":"'DATA-CoP'!K16","v":0},{"$f":"'DATA-CoP'!BG16","v":0},{"$f":"'DATA-CoP'!BH16","v":0},{"$f":"'DATA-CoP'!BI16","v":0},{"$f":"'DATA-CoP'!BO16","v":0},{"$f":"'DATA-CoP'!BP16","v":0},{"$f":"'DATA-CoP'!BQ16","v":0},{"$f":"'DATA-CoP'!M16","v":0},{"$f":"'DATA-CoP'!O16","v":0},{"$f":"'DATA-CoP'!Q16","v":0},{"$f":"'DATA-CoP'!S16","v":0},{"$f":"'DATA-CoP'!U16","v":0},{"$f":"'DATA-CoP'!V16","v":0},{"$f":"'DATA-CoP'!W16","v":0},{"$f":"'DATA-CoP'!X16","v":0},{"$f":"'DATA-CoP'!Y16","v":0},{"$f":"'DATA-CoP'!Z16","v":0},{"$f":"'DATA-CoP'!AA16","v":0},{"$f":"'DATA-CoP'!AB16","v":0},{"$f":"'DATA-CoP'!AC16","v":0},{"$f":"'DATA-CoP'!AD16","v":0}]
[{"$f":"'DATA-CoP'!E17","v":0},{"$f":"'DATA-CoP'!F17","v":0},{"$f":"'DATA-CoP'!G17","v":0},{"$f":"'DATA-CoP'!K17","v":0},{"$f":"'DATA-CoP'!BG17","v":0},{"$f":"'DATA-CoP'!BH17","v":0},{"$f":"'DATA-CoP'!BI17","v":0},{"$f":"'DATA-CoP'!BO17","v":0},{"$f":"'DATA-CoP'!BP17","v":0},{"$f":"'DATA-CoP'!BQ17","v":0},{"$f":"'DATA-CoP'!M17","v":0},{"$f":"'DATA-CoP'!O17","v":0},{"$f":"'DATA-CoP'!Q17","v":0},{"$f":"'DATA-CoP'!S17","v":0},{"$f":"'DATA-CoP'!U17","v":0},{"$f":"'DATA-CoP'!V17","v":0},{"$f":"'DATA-CoP'!W17","v":0},{"$f":"'DATA-CoP'!X17","v":0},{"$f":"'DATA-CoP'!Y17","v":0},{"$f":"'DATA-CoP'!Z17","v":0},{"$f":"'DATA-CoP'!AA17","v":0},{"$f":"'DATA-CoP'!AB17","v":0},{"$f":"'DATA-CoP'!AC17","v":0},{"$f":"'DATA-CoP'!AD17","v":0}]
[{"$f":"'DATA-CoP'!E18","v":0},{"$f":"'DATA-CoP'!F18","v":0},{"$f":"'DATA-CoP'!G18","v":0},{"$f":"'DATA-CoP'!K18","v":0},{"$f":"'DATA-CoP'!BG18","v":0},{"$f":"'DATA-CoP'!BH18","v":0},{"$f":"'DATA-CoP'!BI18","v":0},{"$f":"'DATA-CoP'!BO18","v":0},{"$f":"'DATA-CoP'!BP18","v":0},{"$f":"'DATA-CoP'!BQ18","v":0},{"$f":"'DATA-CoP'!M18","v":0},{"$f":"'DATA-CoP'!O18","v":0},{"$f":"'DATA-CoP'!Q18","v":0},{"$f":"'DATA-CoP'!S18","v":0},{"$f":"'DATA-CoP'!U18","v":0},{"$f":"'DATA-CoP'!V18","v":0},{"$f":"'DATA-CoP'!W18","v":0},{"$f":"'DATA-CoP'!X18","v":0},{"$f":"'DATA-CoP'!Y18","v":0},{"$f":"'DATA-CoP'!Z18","v":0},{"$f":"'DATA-CoP'!AA18","v":0},{"$f":"'DATA-CoP'!AB18","v":0},{"$f":"'DATA-CoP'!AC18","v":0},{"$f":"'DATA-CoP'!AD18","v":0}]
[{"$f":"'DATA-CoP'!E19","v":0},{"$f":"'DATA-CoP'!F19","v":0},{"$f":"'DATA-CoP'!G19","v":0},{"$f":"'DATA-CoP'!K19","v":0},{"$f":"'DATA-CoP'!BG19","v":0},{"$f":"'DATA-CoP'!BH19","v":0},{"$f":"'DATA-CoP'!BI19","v":0},{"$f":"'DATA-CoP'!BO19","v":0},{"$f":"'DATA-CoP'!BP19","v":0},{"$f":"'DATA-CoP'!BQ19","v":0},{"$f":"'DATA-CoP'!M19","v":0},{"$f":"'DATA-CoP'!O19","v":0},{"$f":"'DATA-CoP'!Q19","v":0},{"$f":"'DATA-CoP'!S19","v":0},{"$f":"'DATA-CoP'!U19","v":0},{"$f":"'DATA-CoP'!V19","v":0},{"$f":"'DATA-CoP'!W19","v":0},{"$f":"'DATA-CoP'!X19","v":0},{"$f":"'DATA-CoP'!Y19","v":0},{"$f":"'DATA-CoP'!Z19","v":0},{"$f":"'DATA-CoP'!AA19","v":0},{"$f":"'DATA-CoP'!AB19","v":0},{"$f":"'DATA-CoP'!AC19","v":0},{"$f":"'DATA-CoP'!AD19","v":0}]
[{"$f":"'DATA-CoP'!E20","v":0},{"$f":"'DATA-CoP'!F20","v":0},{"$f":"'DATA-CoP'!G20","v":0},{"$f":"'DATA-CoP'!K20","v":0},{"$f":"'DATA-CoP'!BG20","v":0},{"$f":"'DATA-CoP'!BH20","v":0},{"$f":"'DATA-CoP'!BI20","v":0},{"$f":"'DATA-CoP'!BO20","v":0},{"$f":"'DATA-CoP'!BP20","v":0},{"$f":"'DATA-CoP'!BQ20","v":0},{"$f":"'DATA-CoP'!M20","v":0},{"$f":"'DATA-CoP'!O20","v":0},{"$f":"'DATA-CoP'!Q20","v":0},{"$f":"'DATA-CoP'!S20","v":0},{"$f":"'DATA-CoP'!U20","v":0},{"$f":"'DATA-CoP'!V20","v":0},{"$f":"'DATA-CoP'!W20","v":0},{"$f":"'DATA-CoP'!X20","v":0},{"$f":"'DATA-CoP'!Y20","v":0},{"$f":"'DATA-CoP'!Z20","v":0},{"$f":"'DATA-CoP'!AA20","v":0},{"$f":"'DATA-CoP'!AB20","v":0},{"$f":"'DATA-CoP'!AC20","v":0},{"$f":"'DATA-CoP'!AD20","v":0}]
[]
[null,null,null,null,{"$f":"SUM(E16:E31)","v":0},0,0,0,0,0]
[]
["Costdriver percentage",null,null,null,{"$f":"E32/$X$14","v":0},0,0,0,0,0,null,{"$f":"L14/$X$14","v":0.40084435193212731},9.6755533224996262E-2,0.19351106644999252,0,0,3.4555547580355811E-2,1.3822219032142322E-2,6.911109516071161E-3,0.1492799655471371,8.4766033786814174E-2,1.4651552174070862E-2,8.9650912642480179E-2,{"$f":"SUM(L34:W34)","v":1.0847482918861877}]
[]
[]
[]
[]
[]
[null,"Note:"]
[null,"First save this Excel sheet with different name."]
[null,"Use button below to make fixed costs"]

{"sheet":"OPEX","index":156,"n_rows":34,"n_cols":33,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"CAPEX!A2","v":"Client"},{"$f":"CAPEX!B2","v":"Water treatment company"}]
[{"$f":"CAPEX!A3","v":"Projectnumber"},{"$f":"CAPEX!B3","v":"P1234"}]
[{"$f":"CAPEX!A4","v":"Projectname"},{"$f":"CAPEX!B4","v":"_"}]
[{"$f":"CAPEX!A5","v":"Component"},"Estimation exploitation"]
[{"$f":"CAPEX!A6","v":"Accuracy budget estimate"},{"$f":"CAPEX!B6","v":"Treatment proces selection +/- 30%"}]
[{"$f":"CAPEX!A7","v":"By"},{"$f":"CAPEX!B7","v":"M.J.W.M. Bakker    DHV Water"}]
[{"$f":"CAPEX!A8","v":"Date"},{"$f":"CAPEX!B8","v":"2009-02-06"}]
[]
[null,null,null,null,22,23,24,30,31,32,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[{"$f":"'DATA-CoP'!AG2&\" /year\"","v":"EXPLOITATION COST /year"},{"$f":"'DATA-CoP'!F2","v":"Cost indicator"},null,null,null,null,null,null,null,null,{"$f":"'DATA-CoP'!AI2","v":"INTEREST / DEPRECIATION"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!$AK$2","v":"CONSUMABLES"},{"$f":"'DATA-CoP'!BT2","v":"MAINTENANCE"},{"$f":"'DATA-CoP'!BV2","v":"Specific costs"},{"$f":"'DATA-CoP'!BW2","v":"Specific costs"},{"$f":"'DATA-CoP'!BY2","v":"Specific costs"},{"$f":"'DATA-CoP'!BZ2","v":"Administration costs"},{"$f":"'DATA-CoP'!CA2","v":"EXPLOITATIE"}]
[{"$f":"'DATA-CoP'!E3","v":"process name"},{"$f":"'DATA-CoP'!F3","v":"range"},{"$f":"'DATA-CoP'!G3","v":"Parameter 1"},{"$f":"'DATA-CoP'!K2","v":"range function"},{"$f":"'DATA-CoP'!BG3","v":"Waste"},{"$f":"'DATA-CoP'!BH3","v":"Chem. Waste"},{"$f":"'DATA-CoP'!BI3","v":"Pellets"},{"$f":"'DATA-CoP'!BO3","v":"Membraans"},{"$f":"'DATA-CoP'!BP3","v":"Active carbon"},{"$f":"'DATA-CoP'!BQ3","v":"Antraciet +            sand"},"Rente/ afschrijving",{"$f":"'DATA-CoP'!AK3","v":"Energy"},{"$f":"'DATA-CoP'!AL3","v":"Chemicals"},{"$f":"'DATA-CoP'!BG3","v":"Waste"},{"$f":"'DATA-CoP'!BH3","v":"Chem. Waste"},{"$f":"'DATA-CoP'!BI3","v":"Pellets"},{"$f":"'DATA-CoP'!BJ3","v":"Brine to sewer"},{"$f":"'DATA-CoP'!BK3","v":"Waste"},{"$f":"'DATA-CoP'!BL3","v":"Taxes groundwater"},{"$f":"'DATA-CoP'!BM3","v":"Levies Prov."},"Depreciation",{"$f":"'DATA-CoP'!BO3","v":"Membraans"},{"$f":"'DATA-CoP'!BP3","v":"Active carbon"},{"$f":"'DATA-CoP'!BQ3","v":"Antraciet +            sand"},{"$f":"'DATA-CoP'!BR3","v":"UV lights"},{"$f":"'DATA-CoP'!BS3","v":"Filling materials"},{"$f":"'DATA-CoP'!BT3","v":"Maintenance"},{"$f":"'DATA-CoP'!BV3","v":"Operation"},{"$f":"'DATA-CoP'!BW3","v":"Analysing"},{"$f":"'DATA-CoP'!BY3","v":"Protection"},{"$f":"'DATA-CoP'!BZ3","v":"Administration"},{"$f":"'DATA-CoP'!CA3","v":"TOTAAL"}]
[null,null,null,null,{"$f":"'DATA-CoP'!BG4","v":"€ / year"},{"$f":"'DATA-CoP'!BH4","v":"€ / year"},{"$f":"'DATA-CoP'!BI4","v":"€ / year"},{"$f":"'DATA-CoP'!BO4","v":"€ / year"},{"$f":"'DATA-CoP'!BP4","v":"€ / year"},{"$f":"'DATA-CoP'!BQ4","v":"€ / year"},{"$f":"'DATA-CoP'!AI4","v":"€ / year"},{"$f":"'DATA-CoP'!AK4","v":"€ / year"},{"$f":"'DATA-CoP'!AL4","v":"€ / year"},{"$f":"'DATA-CoP'!BG4","v":"€ / year"},{"$f":"'DATA-CoP'!BH4","v":"€ / year"},{"$f":"'DATA-CoP'!BI4","v":"€ / year"},{"$f":"'DATA-CoP'!BJ4","v":"€ / year"},{"$f":"'DATA-CoP'!BK4","v":"€ / year"},{"$f":"'DATA-CoP'!BL4","v":"€ / year"},{"$f":"'DATA-CoP'!BM4","v":"€ / year"},{"$f":"'DATA-CoP'!BN4","v":"€ / year"},{"$f":"'DATA-CoP'!BO4","v":"€ / year"},{"$f":"'DATA-CoP'!BP4","v":"€ / year"},{"$f":"'DATA-CoP'!BQ4","v":"€ / year"},{"$f":"'DATA-CoP'!BR4","v":"€ / year"},{"$f":"'DATA-CoP'!BS4","v":"€ / year"},{"$f":"'DATA-CoP'!BT4","v":"€ / year"},{"$f":"'DATA-CoP'!BV4","v":"€ / year"},{"$f":"'DATA-CoP'!BW4","v":"€ / year"},{"$f":"'DATA-CoP'!BY4","v":"€ / year"},{"$f":"'DATA-CoP'!BZ4","v":"€ / year"},{"$f":"'DATA-CoP'!CA4","v":"€ / year"},"Bandwidth"]
["TOTALEN",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K16:K31)","v":988765.25107522763},187200,0,0,0,0,0,0,4373200,520000,0,0,0,0,0,0,211726.12491275001,63517.837473899999,0,13868.5234659,15477.272187959999,{"$f":"ROUND(SUM(AF16:AF31),-3)","v":6374000},"+/- 30%"]
[]
[{"$f":"'DATA-CoP'!E6","v":"Example Winputten"},{"$f":"'DATA-CoP'!F6","v":"aantal putten (1-26 #)"},{"$f":"'DATA-CoP'!G6","v":106.849315068},{"$f":"'DATA-CoP'!K6","v":">"},{"$f":"'DATA-CoP'!BG6","v":0},{"$f":"'DATA-CoP'!BH6","v":0},{"$f":"'DATA-CoP'!BI6","v":0},{"$f":"'DATA-CoP'!BO6","v":0},{"$f":"'DATA-CoP'!BP6","v":0},{"$f":"'DATA-CoP'!BQ6","v":0},{"$f":"'DATA-CoP'!AI6","v":988765.25107522763},{"$f":"'DATA-CoP'!AK6","v":187200},{"$f":"'DATA-CoP'!AL6","v":0},{"$f":"'DATA-CoP'!BG6","v":0},{"$f":"'DATA-CoP'!BH6","v":0},{"$f":"'DATA-CoP'!BI6","v":0},{"$f":"'DATA-CoP'!BJ6","v":0},{"$f":"'DATA-CoP'!BK6","v":0},{"$f":"'DATA-CoP'!BL6","v":4373200},{"$f":"'DATA-CoP'!BM6","v":520000},{"$f":"'DATA-CoP'!BN6","v":0},{"$f":"'DATA-CoP'!BO6","v":0},{"$f":"'DATA-CoP'!BP6","v":0},{"$f":"'DATA-CoP'!BQ6","v":0},{"$f":"'DATA-CoP'!BR6","v":0},{"$f":"'DATA-CoP'!BS6","v":0},{"$f":"'DATA-CoP'!BT6","v":211726.12491275001},{"$f":"'DATA-CoP'!BV6","v":63517.837473899999},{"$f":"'DATA-CoP'!BW6","v":0},{"$f":"'DATA-CoP'!BY6","v":13868.5234659},{"$f":"'DATA-CoP'!BZ6","v":15477.272187959999},{"$f":"'DATA-CoP'!CA6","v":6373755.0091157993}]
[{"$f":"'DATA-CoP'!E7","v":0},{"$f":"'DATA-CoP'!F7","v":0},{"$f":"'DATA-CoP'!G7","v":0},{"$f":"'DATA-CoP'!K7","v":0},{"$f":"'DATA-CoP'!BG7","v":0},{"$f":"'DATA-CoP'!BH7","v":0},{"$f":"'DATA-CoP'!BI7","v":0},{"$f":"'DATA-CoP'!BO7","v":0},{"$f":"'DATA-CoP'!BP7","v":0},{"$f":"'DATA-CoP'!BQ7","v":0},{"$f":"'DATA-CoP'!AI7","v":0},{"$f":"'DATA-CoP'!AK7","v":0},{"$f":"'DATA-CoP'!AL7","v":0},{"$f":"'DATA-CoP'!BG7","v":0},{"$f":"'DATA-CoP'!BH7","v":0},{"$f":"'DATA-CoP'!BI7","v":0},{"$f":"'DATA-CoP'!BJ7","v":0},{"$f":"'DATA-CoP'!BK7","v":0},{"$f":"'DATA-CoP'!BL7","v":0},{"$f":"'DATA-CoP'!BM7","v":0},{"$f":"'DATA-CoP'!BN7","v":0},{"$f":"'DATA-CoP'!BO7","v":0},{"$f":"'DATA-CoP'!BP7","v":0},{"$f":"'DATA-CoP'!BQ7","v":0},{"$f":"'DATA-CoP'!BR7","v":0},{"$f":"'DATA-CoP'!BS7","v":0},{"$f":"'DATA-CoP'!BT7","v":0},{"$f":"'DATA-CoP'!BV7","v":0},{"$f":"'DATA-CoP'!BW7","v":0},{"$f":"'DATA-CoP'!BY7","v":0},{"$f":"'DATA-CoP'!BZ7","v":0},{"$f":"'DATA-CoP'!CA7","v":0}]
[{"$f":"'DATA-CoP'!E8","v":0},{"$f":"'DATA-CoP'!F8","v":0},{"$f":"'DATA-CoP'!G8","v":0},{"$f":"'DATA-CoP'!K8","v":0},{"$f":"'DATA-CoP'!BG8","v":0},{"$f":"'DATA-CoP'!BH8","v":0},{"$f":"'DATA-CoP'!BI8","v":0},{"$f":"'DATA-CoP'!BO8","v":0},{"$f":"'DATA-CoP'!BP8","v":0},{"$f":"'DATA-CoP'!BQ8","v":0},{"$f":"'DATA-CoP'!AI8","v":0},{"$f":"'DATA-CoP'!AK8","v":0},{"$f":"'DATA-CoP'!AL8","v":0},{"$f":"'DATA-CoP'!BG8","v":0},{"$f":"'DATA-CoP'!BH8","v":0},{"$f":"'DATA-CoP'!BI8","v":0},{"$f":"'DATA-CoP'!BJ8","v":0},{"$f":"'DATA-CoP'!BK8","v":0},{"$f":"'DATA-CoP'!BL8","v":0},{"$f":"'DATA-CoP'!BM8","v":0},{"$f":"'DATA-CoP'!BN8","v":0},{"$f":"'DATA-CoP'!BO8","v":0},{"$f":"'DATA-CoP'!BP8","v":0},{"$f":"'DATA-CoP'!BQ8","v":0},{"$f":"'DATA-CoP'!BR8","v":0},{"$f":"'DATA-CoP'!BS8","v":0},{"$f":"'DATA-CoP'!BT8","v":0},{"$f":"'DATA-CoP'!BV8","v":0},{"$f":"'DATA-CoP'!BW8","v":0},{"$f":"'DATA-CoP'!BY8","v":0},{"$f":"'DATA-CoP'!BZ8","v":0},{"$f":"'DATA-CoP'!CA8","v":0}]
[{"$f":"'DATA-CoP'!E9","v":0},{"$f":"'DATA-CoP'!F9","v":0},{"$f":"'DATA-CoP'!G9","v":0},{"$f":"'DATA-CoP'!K9","v":0},{"$f":"'DATA-CoP'!BG9","v":0},{"$f":"'DATA-CoP'!BH9","v":0},{"$f":"'DATA-CoP'!BI9","v":0},{"$f":"'DATA-CoP'!BO9","v":0},{"$f":"'DATA-CoP'!BP9","v":0},{"$f":"'DATA-CoP'!BQ9","v":0},{"$f":"'DATA-CoP'!AI9","v":0},{"$f":"'DATA-CoP'!AK9","v":0},{"$f":"'DATA-CoP'!AL9","v":0},{"$f":"'DATA-CoP'!BG9","v":0},{"$f":"'DATA-CoP'!BH9","v":0},{"$f":"'DATA-CoP'!BI9","v":0},{"$f":"'DATA-CoP'!BJ9","v":0},{"$f":"'DATA-CoP'!BK9","v":0},{"$f":"'DATA-CoP'!BL9","v":0},{"$f":"'DATA-CoP'!BM9","v":0},{"$f":"'DATA-CoP'!BN9","v":0},{"$f":"'DATA-CoP'!BO9","v":0},{"$f":"'DATA-CoP'!BP9","v":0},{"$f":"'DATA-CoP'!BQ9","v":0},{"$f":"'DATA-CoP'!BR9","v":0},{"$f":"'DATA-CoP'!BS9","v":0},{"$f":"'DATA-CoP'!BT9","v":0},{"$f":"'DATA-CoP'!BV9","v":0},{"$f":"'DATA-CoP'!BW9","v":0},{"$f":"'DATA-CoP'!BY9","v":0},{"$f":"'DATA-CoP'!BZ9","v":0},{"$f":"'DATA-CoP'!CA9","v":0}]
[{"$f":"'DATA-CoP'!E10","v":0},{"$f":"'DATA-CoP'!F10","v":0},{"$f":"'DATA-CoP'!G10","v":0},{"$f":"'DATA-CoP'!K10","v":0},{"$f":"'DATA-CoP'!BG10","v":0},{"$f":"'DATA-CoP'!BH10","v":0},{"$f":"'DATA-CoP'!BI10","v":0},{"$f":"'DATA-CoP'!BO10","v":0},{"$f":"'DATA-CoP'!BP10","v":0},{"$f":"'DATA-CoP'!BQ10","v":0},{"$f":"'DATA-CoP'!AI10","v":0},{"$f":"'DATA-CoP'!AK10","v":0},{"$f":"'DATA-CoP'!AL10","v":0},{"$f":"'DATA-CoP'!BG10","v":0},{"$f":"'DATA-CoP'!BH10","v":0},{"$f":"'DATA-CoP'!BI10","v":0},{"$f":"'DATA-CoP'!BJ10","v":0},{"$f":"'DATA-CoP'!BK10","v":0},{"$f":"'DATA-CoP'!BL10","v":0},{"$f":"'DATA-CoP'!BM10","v":0},{"$f":"'DATA-CoP'!BN10","v":0},{"$f":"'DATA-CoP'!BO10","v":0},{"$f":"'DATA-CoP'!BP10","v":0},{"$f":"'DATA-CoP'!BQ10","v":0},{"$f":"'DATA-CoP'!BR10","v":0},{"$f":"'DATA-CoP'!BS10","v":0},{"$f":"'DATA-CoP'!BT10","v":0},{"$f":"'DATA-CoP'!BV10","v":0},{"$f":"'DATA-CoP'!BW10","v":0},{"$f":"'DATA-CoP'!BY10","v":0},{"$f":"'DATA-CoP'!BZ10","v":0},{"$f":"'DATA-CoP'!CA10","v":0}]
[{"$f":"'DATA-CoP'!E11","v":0},{"$f":"'DATA-CoP'!F11","v":0},{"$f":"'DATA-CoP'!G11","v":0},{"$f":"'DATA-CoP'!K11","v":0},{"$f":"'DATA-CoP'!BG11","v":0},{"$f":"'DATA-CoP'!BH11","v":0},{"$f":"'DATA-CoP'!BI11","v":0},{"$f":"'DATA-CoP'!BO11","v":0},{"$f":"'DATA-CoP'!BP11","v":0},{"$f":"'DATA-CoP'!BQ11","v":0},{"$f":"'DATA-CoP'!AI11","v":0},{"$f":"'DATA-CoP'!AK11","v":0},{"$f":"'DATA-CoP'!AL11","v":0},{"$f":"'DATA-CoP'!BG11","v":0},{"$f":"'DATA-CoP'!BH11","v":0},{"$f":"'DATA-CoP'!BI11","v":0},{"$f":"'DATA-CoP'!BJ11","v":0},{"$f":"'DATA-CoP'!BK11","v":0},{"$f":"'DATA-CoP'!BL11","v":0},{"$f":"'DATA-CoP'!BM11","v":0},{"$f":"'DATA-CoP'!BN11","v":0},{"$f":"'DATA-CoP'!BO11","v":0},{"$f":"'DATA-CoP'!BP11","v":0},{"$f":"'DATA-CoP'!BQ11","v":0},{"$f":"'DATA-CoP'!BR11","v":0},{"$f":"'DATA-CoP'!BS11","v":0},{"$f":"'DATA-CoP'!BT11","v":0},{"$f":"'DATA-CoP'!BV11","v":0},{"$f":"'DATA-CoP'!BW11","v":0},{"$f":"'DATA-CoP'!BY11","v":0},{"$f":"'DATA-CoP'!BZ11","v":0},{"$f":"'DATA-CoP'!CA11","v":0}]
[{"$f":"'DATA-CoP'!E12","v":0},{"$f":"'DATA-CoP'!F12","v":0},{"$f":"'DATA-CoP'!G12","v":0},{"$f":"'DATA-CoP'!K12","v":0},{"$f":"'DATA-CoP'!BG12","v":0},{"$f":"'DATA-CoP'!BH12","v":0},{"$f":"'DATA-CoP'!BI12","v":0},{"$f":"'DATA-CoP'!BO12","v":0},{"$f":"'DATA-CoP'!BP12","v":0},{"$f":"'DATA-CoP'!BQ12","v":0},{"$f":"'DATA-CoP'!AI12","v":0},{"$f":"'DATA-CoP'!AK12","v":0},{"$f":"'DATA-CoP'!AL12","v":0},{"$f":"'DATA-CoP'!BG12","v":0},{"$f":"'DATA-CoP'!BH12","v":0},{"$f":"'DATA-CoP'!BI12","v":0},{"$f":"'DATA-CoP'!BJ12","v":0},{"$f":"'DATA-CoP'!BK12","v":0},{"$f":"'DATA-CoP'!BL12","v":0},{"$f":"'DATA-CoP'!BM12","v":0},{"$f":"'DATA-CoP'!BN12","v":0},{"$f":"'DATA-CoP'!BO12","v":0},{"$f":"'DATA-CoP'!BP12","v":0},{"$f":"'DATA-CoP'!BQ12","v":0},{"$f":"'DATA-CoP'!BR12","v":0},{"$f":"'DATA-CoP'!BS12","v":0},{"$f":"'DATA-CoP'!BT12","v":0},{"$f":"'DATA-CoP'!BV12","v":0},{"$f":"'DATA-CoP'!BW12","v":0},{"$f":"'DATA-CoP'!BY12","v":0},{"$f":"'DATA-CoP'!BZ12","v":0},{"$f":"'DATA-CoP'!CA12","v":0}]
[{"$f":"'DATA-CoP'!E13","v":0},{"$f":"'DATA-CoP'!F13","v":0},{"$f":"'DATA-CoP'!G13","v":0},{"$f":"'DATA-CoP'!K13","v":0},{"$f":"'DATA-CoP'!BG13","v":0},{"$f":"'DATA-CoP'!BH13","v":0},{"$f":"'DATA-CoP'!BI13","v":0},{"$f":"'DATA-CoP'!BO13","v":0},{"$f":"'DATA-CoP'!BP13","v":0},{"$f":"'DATA-CoP'!BQ13","v":0},{"$f":"'DATA-CoP'!AI13","v":0},{"$f":"'DATA-CoP'!AK13","v":0},{"$f":"'DATA-CoP'!AL13","v":0},{"$f":"'DATA-CoP'!BG13","v":0},{"$f":"'DATA-CoP'!BH13","v":0},{"$f":"'DATA-CoP'!BI13","v":0},{"$f":"'DATA-CoP'!BJ13","v":0},{"$f":"'DATA-CoP'!BK13","v":0},{"$f":"'DATA-CoP'!BL13","v":0},{"$f":"'DATA-CoP'!BM13","v":0},{"$f":"'DATA-CoP'!BN13","v":0},{"$f":"'DATA-CoP'!BO13","v":0},{"$f":"'DATA-CoP'!BP13","v":0},{"$f":"'DATA-CoP'!BQ13","v":0},{"$f":"'DATA-CoP'!BR13","v":0},{"$f":"'DATA-CoP'!BS13","v":0},{"$f":"'DATA-CoP'!BT13","v":0},{"$f":"'DATA-CoP'!BV13","v":0},{"$f":"'DATA-CoP'!BW13","v":0},{"$f":"'DATA-CoP'!BY13","v":0},{"$f":"'DATA-CoP'!BZ13","v":0},{"$f":"'DATA-CoP'!CA13","v":0}]
[{"$f":"'DATA-CoP'!E14","v":0},{"$f":"'DATA-CoP'!F14","v":0},{"$f":"'DATA-CoP'!G14","v":0},{"$f":"'DATA-CoP'!K14","v":0},{"$f":"'DATA-CoP'!BG14","v":0},{"$f":"'DATA-CoP'!BH14","v":0},{"$f":"'DATA-CoP'!BI14","v":0},{"$f":"'DATA-CoP'!BO14","v":0},{"$f":"'DATA-CoP'!BP14","v":0},{"$f":"'DATA-CoP'!BQ14","v":0},{"$f":"'DATA-CoP'!AI14","v":0},{"$f":"'DATA-CoP'!AK14","v":0},{"$f":"'DATA-CoP'!AL14","v":0},{"$f":"'DATA-CoP'!BG14","v":0},{"$f":"'DATA-CoP'!BH14","v":0},{"$f":"'DATA-CoP'!BI14","v":0},{"$f":"'DATA-CoP'!BJ14","v":0},{"$f":"'DATA-CoP'!BK14","v":0},{"$f":"'DATA-CoP'!BL14","v":0},{"$f":"'DATA-CoP'!BM14","v":0},{"$f":"'DATA-CoP'!BN14","v":0},{"$f":"'DATA-CoP'!BO14","v":0},{"$f":"'DATA-CoP'!BP14","v":0},{"$f":"'DATA-CoP'!BQ14","v":0},{"$f":"'DATA-CoP'!BR14","v":0},{"$f":"'DATA-CoP'!BS14","v":0},{"$f":"'DATA-CoP'!BT14","v":0},{"$f":"'DATA-CoP'!BV14","v":0},{"$f":"'DATA-CoP'!BW14","v":0},{"$f":"'DATA-CoP'!BY14","v":0},{"$f":"'DATA-CoP'!BZ14","v":0},{"$f":"'DATA-CoP'!CA14","v":0}]
[{"$f":"'DATA-CoP'!E15","v":0},{"$f":"'DATA-CoP'!F15","v":0},{"$f":"'DATA-CoP'!G15","v":0},{"$f":"'DATA-CoP'!K15","v":0},{"$f":"'DATA-CoP'!BG15","v":0},{"$f":"'DATA-CoP'!BH15","v":0},{"$f":"'DATA-CoP'!BI15","v":0},{"$f":"'DATA-CoP'!BO15","v":0},{"$f":"'DATA-CoP'!BP15","v":0},{"$f":"'DATA-CoP'!BQ15","v":0},{"$f":"'DATA-CoP'!AI15","v":0},{"$f":"'DATA-CoP'!AK15","v":0},{"$f":"'DATA-CoP'!AL15","v":0},{"$f":"'DATA-CoP'!BG15","v":0},{"$f":"'DATA-CoP'!BH15","v":0},{"$f":"'DATA-CoP'!BI15","v":0},{"$f":"'DATA-CoP'!BJ15","v":0},{"$f":"'DATA-CoP'!BK15","v":0},{"$f":"'DATA-CoP'!BL15","v":0},{"$f":"'DATA-CoP'!BM15","v":0},{"$f":"'DATA-CoP'!BN15","v":0},{"$f":"'DATA-CoP'!BO15","v":0},{"$f":"'DATA-CoP'!BP15","v":0},{"$f":"'DATA-CoP'!BQ15","v":0},{"$f":"'DATA-CoP'!BR15","v":0},{"$f":"'DATA-CoP'!BS15","v":0},{"$f":"'DATA-CoP'!BT15","v":0},{"$f":"'DATA-CoP'!BV15","v":0},{"$f":"'DATA-CoP'!BW15","v":0},{"$f":"'DATA-CoP'!BY15","v":0},{"$f":"'DATA-CoP'!BZ15","v":0},{"$f":"'DATA-CoP'!CA15","v":0}]
[{"$f":"'DATA-CoP'!E16","v":0},{"$f":"'DATA-CoP'!F16","v":0},{"$f":"'DATA-CoP'!G16","v":0},{"$f":"'DATA-CoP'!K16","v":0},{"$f":"'DATA-CoP'!BG16","v":0},{"$f":"'DATA-CoP'!BH16","v":0},{"$f":"'DATA-CoP'!BI16","v":0},{"$f":"'DATA-CoP'!BO16","v":0},{"$f":"'DATA-CoP'!BP16","v":0},{"$f":"'DATA-CoP'!BQ16","v":0},{"$f":"'DATA-CoP'!AI16","v":0},{"$f":"'DATA-CoP'!AK16","v":0},{"$f":"'DATA-CoP'!AL16","v":0},{"$f":"'DATA-CoP'!BG16","v":0},{"$f":"'DATA-CoP'!BH16","v":0},{"$f":"'DATA-CoP'!BI16","v":0},{"$f":"'DATA-CoP'!BJ16","v":0},{"$f":"'DATA-CoP'!BK16","v":0},{"$f":"'DATA-CoP'!BL16","v":0},{"$f":"'DATA-CoP'!BM16","v":0},{"$f":"'DATA-CoP'!BN16","v":0},{"$f":"'DATA-CoP'!BO16","v":0},{"$f":"'DATA-CoP'!BP16","v":0},{"$f":"'DATA-CoP'!BQ16","v":0},{"$f":"'DATA-CoP'!BR16","v":0},{"$f":"'DATA-CoP'!BS16","v":0},{"$f":"'DATA-CoP'!BT16","v":0},{"$f":"'DATA-CoP'!BV16","v":0},{"$f":"'DATA-CoP'!BW16","v":0},{"$f":"'DATA-CoP'!BY16","v":0},{"$f":"'DATA-CoP'!BZ16","v":0},{"$f":"'DATA-CoP'!CA16","v":0}]
[{"$f":"'DATA-CoP'!E17","v":0},{"$f":"'DATA-CoP'!F17","v":0},{"$f":"'DATA-CoP'!G17","v":0},{"$f":"'DATA-CoP'!K17","v":0},{"$f":"'DATA-CoP'!BG17","v":0},{"$f":"'DATA-CoP'!BH17","v":0},{"$f":"'DATA-CoP'!BI17","v":0},{"$f":"'DATA-CoP'!BO17","v":0},{"$f":"'DATA-CoP'!BP17","v":0},{"$f":"'DATA-CoP'!BQ17","v":0},{"$f":"'DATA-CoP'!AI17","v":0},{"$f":"'DATA-CoP'!AK17","v":0},{"$f":"'DATA-CoP'!AL17","v":0},{"$f":"'DATA-CoP'!BG17","v":0},{"$f":"'DATA-CoP'!BH17","v":0},{"$f":"'DATA-CoP'!BI17","v":0},{"$f":"'DATA-CoP'!BJ17","v":0},{"$f":"'DATA-CoP'!BK17","v":0},{"$f":"'DATA-CoP'!BL17","v":0},{"$f":"'DATA-CoP'!BM17","v":0},{"$f":"'DATA-CoP'!BN17","v":0},{"$f":"'DATA-CoP'!BO17","v":0},{"$f":"'DATA-CoP'!BP17","v":0},{"$f":"'DATA-CoP'!BQ17","v":0},{"$f":"'DATA-CoP'!BR17","v":0},{"$f":"'DATA-CoP'!BS17","v":0},{"$f":"'DATA-CoP'!BT17","v":0},{"$f":"'DATA-CoP'!BV17","v":0},{"$f":"'DATA-CoP'!BW17","v":0},{"$f":"'DATA-CoP'!BY17","v":0},{"$f":"'DATA-CoP'!BZ17","v":0},{"$f":"'DATA-CoP'!CA17","v":0}]
[{"$f":"'DATA-CoP'!E18","v":0},{"$f":"'DATA-CoP'!F18","v":0},{"$f":"'DATA-CoP'!G18","v":0},{"$f":"'DATA-CoP'!K18","v":0},{"$f":"'DATA-CoP'!BG18","v":0},{"$f":"'DATA-CoP'!BH18","v":0},{"$f":"'DATA-CoP'!BI18","v":0},{"$f":"'DATA-CoP'!BO18","v":0},{"$f":"'DATA-CoP'!BP18","v":0},{"$f":"'DATA-CoP'!BQ18","v":0},{"$f":"'DATA-CoP'!AI18","v":0},{"$f":"'DATA-CoP'!AK18","v":0},{"$f":"'DATA-CoP'!AL18","v":0},{"$f":"'DATA-CoP'!BG18","v":0},{"$f":"'DATA-CoP'!BH18","v":0},{"$f":"'DATA-CoP'!BI18","v":0},{"$f":"'DATA-CoP'!BJ18","v":0},{"$f":"'DATA-CoP'!BK18","v":0},{"$f":"'DATA-CoP'!BL18","v":0},{"$f":"'DATA-CoP'!BM18","v":0},{"$f":"'DATA-CoP'!BN18","v":0},{"$f":"'DATA-CoP'!BO18","v":0},{"$f":"'DATA-CoP'!BP18","v":0},{"$f":"'DATA-CoP'!BQ18","v":0},{"$f":"'DATA-CoP'!BR18","v":0},{"$f":"'DATA-CoP'!BS18","v":0},{"$f":"'DATA-CoP'!BT18","v":0},{"$f":"'DATA-CoP'!BV18","v":0},{"$f":"'DATA-CoP'!BW18","v":0},{"$f":"'DATA-CoP'!BY18","v":0},{"$f":"'DATA-CoP'!BZ18","v":0},{"$f":"'DATA-CoP'!CA18","v":0}]
[{"$f":"'DATA-CoP'!E19","v":0},{"$f":"'DATA-CoP'!F19","v":0},{"$f":"'DATA-CoP'!G19","v":0},{"$f":"'DATA-CoP'!K19","v":0},{"$f":"'DATA-CoP'!BG19","v":0},{"$f":"'DATA-CoP'!BH19","v":0},{"$f":"'DATA-CoP'!BI19","v":0},{"$f":"'DATA-CoP'!BO19","v":0},{"$f":"'DATA-CoP'!BP19","v":0},{"$f":"'DATA-CoP'!BQ19","v":0},{"$f":"'DATA-CoP'!AI19","v":0},{"$f":"'DATA-CoP'!AK19","v":0},{"$f":"'DATA-CoP'!AL19","v":0},{"$f":"'DATA-CoP'!BG19","v":0},{"$f":"'DATA-CoP'!BH19","v":0},{"$f":"'DATA-CoP'!BI19","v":0},{"$f":"'DATA-CoP'!BJ19","v":0},{"$f":"'DATA-CoP'!BK19","v":0},{"$f":"'DATA-CoP'!BL19","v":0},{"$f":"'DATA-CoP'!BM19","v":0},{"$f":"'DATA-CoP'!BN19","v":0},{"$f":"'DATA-CoP'!BO19","v":0},{"$f":"'DATA-CoP'!BP19","v":0},{"$f":"'DATA-CoP'!BQ19","v":0},{"$f":"'DATA-CoP'!BR19","v":0},{"$f":"'DATA-CoP'!BS19","v":0},{"$f":"'DATA-CoP'!BT19","v":0},{"$f":"'DATA-CoP'!BV19","v":0},{"$f":"'DATA-CoP'!BW19","v":0},{"$f":"'DATA-CoP'!BY19","v":0},{"$f":"'DATA-CoP'!BZ19","v":0},{"$f":"'DATA-CoP'!CA19","v":0}]
[{"$f":"'DATA-CoP'!E20","v":0},{"$f":"'DATA-CoP'!F20","v":0},{"$f":"'DATA-CoP'!G20","v":0},{"$f":"'DATA-CoP'!K20","v":0},{"$f":"'DATA-CoP'!BG20","v":0},{"$f":"'DATA-CoP'!BH20","v":0},{"$f":"'DATA-CoP'!BI20","v":0},{"$f":"'DATA-CoP'!BO20","v":0},{"$f":"'DATA-CoP'!BP20","v":0},{"$f":"'DATA-CoP'!BQ20","v":0},{"$f":"'DATA-CoP'!AI20","v":0},{"$f":"'DATA-CoP'!AK20","v":0},{"$f":"'DATA-CoP'!AL20","v":0},{"$f":"'DATA-CoP'!BG20","v":0},{"$f":"'DATA-CoP'!BH20","v":0},{"$f":"'DATA-CoP'!BI20","v":0},{"$f":"'DATA-CoP'!BJ20","v":0},{"$f":"'DATA-CoP'!BK20","v":0},{"$f":"'DATA-CoP'!BL20","v":0},{"$f":"'DATA-CoP'!BM20","v":0},{"$f":"'DATA-CoP'!BN20","v":0},{"$f":"'DATA-CoP'!BO20","v":0},{"$f":"'DATA-CoP'!BP20","v":0},{"$f":"'DATA-CoP'!BQ20","v":0},{"$f":"'DATA-CoP'!BR20","v":0},{"$f":"'DATA-CoP'!BS20","v":0},{"$f":"'DATA-CoP'!BT20","v":0},{"$f":"'DATA-CoP'!BV20","v":0},{"$f":"'DATA-CoP'!BW20","v":0},{"$f":"'DATA-CoP'!BY20","v":0},{"$f":"'DATA-CoP'!BZ20","v":0},{"$f":"'DATA-CoP'!CA20","v":0}]
[]
[null,null,null,null,{"$f":"SUM(E16:E31)","v":0},0,0,0,0,0]
[]
["Costdriver percentage",null,null,null,{"$f":"E32/$AF$14","v":0},0,0,0,0,0,{"$f":"K14/$AF$14","v":0.1551247648376573},2.9369312833385629E-2,0,0,0,0,0,0,0.68609978035770314,8.1581424537182298E-2,0,0,0,0,0,0,3.321715169638375E-2,9.9651455089268901E-3,0,2.1757959626451206E-3,2.4281882943144022E-3,1]

{"sheet":"Figures CAPEX","index":159,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[null,"CAPEX figures",null,null,null,"DEFAULT","Eenheid"]
[]
[]
[null,null,"waarde","eenheid",null,"Defaultwaarde","eenheid"]
[null,"Kengetal PA bouwkosten (hardware+software)",750,"Eur per I/O",null,750,"Eur per I/O"]
[]
[]
[]
[null,"Percentages bijkomende kosten ( toeslagen op bouwkosten)",null,null,null,"Defaultwaarde"]
[null,"A  toeslag voor algemene voorzieningen",5,"% van bouwkosten Ct / Wtb / E&I / PA",null,5,"% van bouwkosten Ct / Wtb / E&I / PA"]
[null,"B  inrichtingskosten",2,"% van bouwkosten Ct / Wtb / E&I / PA",null,2,"% van bouwkosten Ct / Wtb / E&I / PA"]
[null,"C  beveiligingskosten",1,"% van bouwkosten Ct / Wtb / E&I / PA",null,1,"% van bouwkosten Ct / Wtb / E&I / PA"]
[null,"D  voorbereiding en begeleiding zuiveringsprojecten",20,"% van bouwkosten Ct / Wtb / E&I / PA +A+B+C",null,20,"% van bouwkosten Ct / Wtb / E&I / PA +A+B+C"]
[null,"E  voorbereiding en begeleiding overige",10,"% van bouwkosten Ct / Wtb / E&I / PA +A+B+C",null,10,"% van bouwkosten Ct / Wtb / E&I / PA +A+B+C"]
[null,"F  overige bijkomende kosten",2,"% van bouwkosten Ct / Wtb / E&I / PA +A+B+C",null,2,"% van bouwkosten Ct / Wtb / E&I / PA +A+B+C"]
[null,"G  totale bouwrente ",5,"% van bouwkosten Ct / Wtb / E&I / PA +A+B+C+(D of E)+F",null,10,"% van bouwkosten Ct / Wtb / E&I / PA +A+B+C+(D of E)+F"]
[]
[]
[]
[]
[]
[]
[null,"INDEX CAPEX"]
[null,"Year",2015]
[null,"Inflatie per jaar",2,"procent"]
[]
[]
[]
[]
[]
[]
[]
[null,"Prijsindexatie bouwkosten",1,"T.o.v. heden"]

{"sheet":"Figures OPEX","index":160,"n_rows":299,"n_cols":6,"rows_kept":299,"cut":false,"hidden":true,"merged":[]}
[null,null,"ALGEMENE KENGETALLEN EXPLOITATIE"]
[]
[null,"4-4-1","Vaste kosten afschrijvingstermijnen"]
[]
[null,null,"rente op basis van annuïteit",6,"%"]
[null,null,"levensduur Winning",40,"jaar"]
[null,null,"levensduur Civiele Techniek / Bouwkunde",40,"jaar"]
[null,null,"levensduur Werktuigbouwkunde",25,"jaar"]
[null,null,"levensduur Elektrotechniek",20,"jaar"]
[null,null,"levensduur PA",10,"jaar"]
[null,null,"levensduur Transportleidingen",80,"jaar"]
[null,null,"levensduur Membranen UF / HF",8,"jaar"]
[null,null,"levensduur Membranen NF / HF",5,"jaar"]
[null,null,"levensduur Membranen RO zeewater",4,"jaar"]
[null,null,"Vervanging aktief kool (nieuw)",2,"jaar"]
[null,null,"Vervanging aktief kool (regeneratie)",1.5,"jaar"]
[null,null,"levensduur overige (filterzand etc.)",10,"jaar"]
[]
[]
[]
[]
[]
[]
[]
[null,"4-4-2","Verbruikskosten / heffingen"]
[]
[null,"Energiekosten"]
[]
[]
[null,null,"Energiekosten",0.08,"Eur/kWh"]
[]
[]
[]
[null,null,null,"invoer","eenheid"]
[null,1,"Win of infiltratieputten",90,"Wh/m3"]
[null,2,"Innamepompstation",40,"Wh/m3"]
[null,3,"Microzeving",12,"Wh/m3"]
[null,4,"Cascade beluchting",52,"Wh/m3"]
[null,5,"Plaatbeluchting",40,"Wh/m3"]
[null,6,"Torenbeluchting",60,"Wh/m3"]
[null,7,"Vlokvorming",20,"Wh/m3"]
[null,8,"Lamellenbezinking",5,"Wh/m3"]
[null,9,"Flotatie",50,"Wh/m3"]
[null,10,"Snelfiltratie (open systeem)",12,"Wh/m3"]
[null,11,"Snelfiltratie (druk systeem)",25,"Wh/m3"]
[null,12,"Micro- Ultrafiltratie (MF/UF)",100,"Wh/m3"]
[null,13,"Ontharding",40,"Wh/m3"]
[null,14,"Ozonisatie",50,"Wh/m3"]
[null,15,"Actieve kool filtratie",8,"Wh/m3"]
[null,16,"UV-desinfectie",54,"Wh/m3"]
[null,17,"Ionenwisselaar",120,"Wh/m3"]
[null,18,"Langzame zandfiltratie",4,"Wh/m3"]
[null,19,"Nano-/ hyperfiltratie(NF/HF)",500,"Wh/m3"]
[null,20,"Zeewater ontzouting (RO)",2500,"Wh/m3"]
[null,21,"Splw. hergebruik (conventioneel)",40,"Wh/m3"]
[null,22,"Slibbehandeling",0,"Wh/m3"]
[null,23,"Spoel- / Slibwaterbuffer",8,"Wh/m3"]
[null,24,"Reinwater berging",8,"Wh/m3"]
[null,25,"Reinwater pompstation",120,"Wh/m3"]
[null,26,"Boosterpompstation",120,"Wh/m3"]
[null,27,"Transportleiding",4,"Wh/m3.km "]
[null,28,"Boring / persing",8,"Wh/m3.km "]
[null,29,"CO2 / O2 injectie",6,"Wh/m3"]
[null,30,"Chem. dosering & opslag",0,"Wh/m3"]
[null,31,"Noodstroom voorziening",null,"Eur/kWh"]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[null,null,"rendement pompen",0.7,"Niet wijzigen = standaard"]
[]
[]
[null,null,null,null,"Eenheid"]
[null,"Chemicaliën",null,null,"Eur /kg","100% oplossing !!"]
[null,1,"H2SO4",0.15,"Eur /kg"]
[null,2,"HCl",0.35454545454545455,"Eur /kg"]
[null,3,"NaOH",0.24,"Eur /kg"]
[null,4,"Ca(OH)2",0.16,"Eur /kg"]
[null,5,"Na2CO3",0.3,"Eur /kg"]
[null,6,"CaCO3",6.0999999999999999E-2,"Eur /kg"]
[null,7,"FeCl3 6H2O",0.11899999999999999,"Eur /kg"]
[null,8,"FeSO4 . 7H2O",0.111,"Eur /kg"]
[null,9,"PAC (Sachtoclar)",0.23499999999999999,"Eur /kg"]
[null,10,"Al2(SO4)3 .18H2O",0,"Eur /kg"]
[null,11,"Cl2",0,"Eur /kg"]
[null,12,"NaOCl",0,"Eur /kg"]
[null,13,"NACl",0,"Eur /kg"]
[null,14,"O3",0,"Eur /kg"]
[null,15,"H2O2",0,"Eur /kg"]
[null,16,"PE",0,"Eur /kg"]
[null,17,"Citroenzuur",0,"Eur /kg"]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[]
[null,"Verbruiksmaterialen"]
[null,null,"membranen UF",100,"Eur/m2"]
[null,null,"membranen HF/Nano",15,"Eur/m2"]
[null,null,"zeewater HF",25,"Eur/m2"]
[null,null,"entzand ontharding",70,"Eur/ton"]
[null,null,"granaatzand ontharding",324,"Eur/ton"]
[null,null,"actieve kool (nieuw)",700,"Eur/m3 "]
[null,null,"actieve kool (regeneratie)",350,"Eur/m3"]
[null,null,"antraciet SF",700,"Eur/m3"]
[null,null,"zand SF",140,"Eur/m3"]
[null,null,"zand LZF",140,"Eur/m3"]
[null,null,"marmer",100,"Eur/m3"]
[null,null,"UV-lampen lage druk",10000,"uur levensduur"]
[null,null,"UV-lampen lage druk",200,"Eur/lamp"]
[null,null,"UV-lampen midden druk",9000,"uur levensduur"]
[null,null,"UV-lampen midden druk",300,"Eur/lamp"]
[null,null,"UV-lampen hoge druk",8000,"uur levensduur"]
[null,null,"UV-lampen hoge druk",400,"Eur/lamp"]
[null,null,"pakkingsmateriaal beluchtingstoren",100,"Eur/m3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Afvoerkosten"]
[null,null,"drinkwaterslib gewoon",200,"Eur per ton ds"]
[null,null,"drinkwaterslib chemisch",300,"Eur per ton ds"]
[null,null,"onthardingspellets",50,"Eur per ton"]
[null,null,"Afvoerkosten naar riool",0.3,"Eur/m3"]
[null,null,"Afvalstroom brein",0.02,"Eur/m3"]
[null,null,"Afvalstroom microzeefinstallatie",5.0000000000000001E-3,"Eur/m3"]
[null,null,"afvoer neutralisatie demiwater",0.1,"Eur/m3"]
[]
[]
[]
[]
[null,null,"Afvalstromen"]
[null,1,"Win of infiltratieputten"]
[null,2,"Innamepompstation"]
[null,3,"Microzeving",8,"% van toevoer"]
[null,4,"Cascade beluchting"]
[null,5,"Plaatbeluchting"]
[null,6,"Torenbeluchting",3,"% van toevoer"]
[null,7,"Vlokvorming"]
[null,8,"Lamellenbezinking",3,"% van toevoer"]
[null,9,"Flotatie",3,"% van toevoer"]
[null,10,"Snelfiltratie (open systeem)",4.3,"% van toevoer"]
[null,11,"Snelfiltratie (druk systeem)",2,"% van toevoer"]
[null,12,"Micro- Ultrafiltratie (MF/UF)",15,"% van toevoer"]
[null,13,"Ontharding",0.3,"% van toevoer"]
[null,14,"Ozonisatie"]
[null,15,"Actieve kool filtratie",0.4,"% van toevoer"]
[null,16,"UV-desinfectie",0.1,"% van toevoer"]
[null,17,"Ionenwisselaar",1,"% van toevoer"]
[null,18,"Langzame zandfiltratie",0.03,"% van toevoer"]
[null,19,"Nano-/ hyperfiltratie(NF/HF)",20,"% van toevoer"]
[null,20,"Zeewater ontzouting (RO)",60,"% van toevoer"]
[null,21,"Splw. hergebruik (conventioneel)",6.5,"% inname debiet"]
[null,22,"Slibbehandeling"]
[null,23,"Spoel- / Slibwaterbuffer"]
[null,24,"Reinwater berging",0,"% van toevoer"]
[null,25,"Reinwater pompstation"]
[null,26,"Boosterpompstation"]
[null,27,"Transportleiding"]
[null,28,"Boring / persing"]
[null,29,"CO2 / O2 injectie"]
[null,30,"Chem. dosering & opslag"]
[null,31,"Noodstroom voorziening"]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]
[]
[]
[]
[null,"Belastingen / heffingen"]
[null,null,"Grondwaterbelasting winning",0.1883,"Eur/m3 onttrekking"]
[null,null,"Provinciale heffingen",0.02,"Eur/m3 onttrekking"]
[null,null,"Belastingteruggave infiltratie",0.15570000000000001,"Eur/m3 infiltratie"]
[]
[]
[]
[]
[null,"4-4-3","Onderhoud- / administratie- / specifieke kosten"]
[null,null,"Algemeen geldende exploitatiekosten voor alle processtappen"]
[]
[]
[]
[]
[null,"ONDERHOUDSKOSTEN"]
[null,null,"Civiele Techniek / Bouwkunde",0.5,"% van bouwkosten CT / B"]
[null,null,"Werktuigbouwkunde",2,"% van bouwkosten WTB"]
[null,null,"Elektrotechniek",4,"% van bouwkosten E"]
[null,null,"Proces Automatisering",10,"% van bouwkosten PA"]
[null,null,"Onderhoud inrichting /algemene voorzieningen",10,"% van bouwkosten algemene voorzieningen"]
[]
[]
[]
[]
[null,"SPECIFIEKE BEDRIJFSKOSTEN"]
[null,null,"Personeelskosten (bediening/ onderhoud/optimalseren)",55000,"Eur per manjaar"]
[null,null,"Bediening / optimalisatie besturing",5.203005504240509,"FTE's      verband is personeel(FTE's)= 0,9*bruto productie (Mm3/j) ^0,9"]
[null,null,"Analysekosten",3.73,"Eur per KIWA-punt"]
[null,null,"Beveiligingskosten",15,"% van bouwkosten beveiliging"]
[]
[]
[]
[null,"ADMINISTRATIEVE BEHEERSKOSTEN"]
[null,null,"Administratieve beheerskosten",20,"% van specifieke bedrijfskosten"]
[]
[]
[]
[]
[]
[null,"4-4-2","Analysekosten (Kiwa punten)","waarde","punten /jaar","opmerking"]
[null,1,"Win of infiltratieputten",0,"punten /jaar","typisch is &I250&\" pnt per Mm3/j"]
[null,2,"Innamepompstation",0,"punten /jaar","typisch is  X pnt per Mm3/j"]
[null,3,"Microzeving",0,"punten /jaar"]
[null,4,"Cascade beluchting",0,"punten /jaar"]
[null,5,"Plaatbeluchting",0,"punten /jaar"]
[null,6,"Torenbeluchting",0,"punten /jaar"]
[null,7,"Vlokvorming",0,"punten /jaar"]
[null,8,"Lamellenbezinking",0,"punten /jaar"]
[null,9,"Flotatie",0,"punten /jaar"]
[null,10,"Snelfiltratie (open systeem)",0,"punten /jaar"]
[null,11,"Snelfiltratie (druk systeem)",0,"punten /jaar"]
[null,12,"Micro- Ultrafiltratie (MF/UF)",0,"punten /jaar"]
[null,13,"Ontharding",0,"punten /jaar"]
[null,14,"Ozonisatie",0,"punten /jaar"]
[null,15,"Actieve kool filtratie",0,"punten /jaar"]
[null,16,"UV-desinfectie",0,"punten /jaar"]
[null,17,"Ionenwisselaar",0,"punten /jaar"]
[null,18,"Langzame zandfiltratie",0,"punten /jaar"]
[null,19,"Nano-/ hyperfiltratie(NF/HF)",0,"punten /jaar"]
[null,20,"Zeewater ontzouting (RO)",0,"punten /jaar"]
[null,21,"Splw. hergebruik (conventioneel)",0,"punten /jaar"]
[null,22,"Slibbehandeling",0,"punten /jaar"]
[null,23,"Spoel- / Slibwaterbuffer",0,"punten /jaar"]
[null,24,"Reinwater berging",0,"punten /jaar"]
[null,25,"Reinwater pompstation",0,"punten /jaar"]
[null,26,"Boosterpompstation",0,"punten /jaar"]
[null,27,"Transportleiding",0,"punten /jaar"]
[null,28,"Boring / persing",0,"punten /jaar"]
[null,29,"CO2 / O2 injectie",0,"punten /jaar"]
[null,30,"Chem. dosering & opslag",0,"punten /jaar"]
[null,31,"Noodstroom voorziening",0,"punten /jaar"]
[null,32,"Vervallen",0,"punten /jaar"]
[null,33,"Desinfectie chloor",0,"punten /jaar"]
[null,34,"sjabloon zuiveringsstap"]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]