{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Inleiding","Gegevens","Resultaten I","Resultaten II","Tarieven"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":68,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inleiding","index":0,"n_rows":46,"n_cols":4,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,"Voor het optimale werking van dit bestand, gelieve het eerst te downloaden alvorens gebruik."]
[]
[null,null,null,"Deze simulator heeft tot doel bijkomende informatie te verschaffen aan de marktspelers met betrekking"]
[null,null,null,"tot de toepassingsmodaliteiten van de tarieven voor toegang tot het net (*), de tarieven voor "]
[null,null,null,"openbare dienstverplichtingen en de toeslagen. Wat niet beoogd wordt met dit programma: "]
[null,null,null,"de aansluitingstarieven en de tarieven voor compensatie van kwartier-onevenwichten."]
[]
[null,null,null,"Het simulatie-programma illustreert de berekening van de bedragen met betrekking tot de toegang tot"]
[null,null,null,"het Elia-net door netgebruikers die hierop aangesloten zijn. Het houdt bovendien rekening met de regio"]
[null,null,null,"waarbinnen het betrokken toegangspunt gesitueerd is, het infrastructuurniveau en het type toegangspunt."]
[]
[null,null,null,"De tarieven zijn van toepassing van 1 januari 2027 tot 31 december 2027."]
[null,null,null,"Tarieven voor openbaredienstverplichtingen en heffingen zijn gevalideerd voor 2024 en zullen nog worden aangepast voor 2027."]
[null,null,null,"De simulatie kan gehanteerd worden voor netgebruikers die direct aangesloten zijn op het Elia-net,"]
[null,null,null,"met of zonder lokale productie in hetzelfde toegangspunt.  De simulatie is niet bedoeld voor distributienetbeheerders."]
[]
[null,null,null,"Voor het bekomen van een simulatie dienen vooreerst de profielkarakteristieken van de toegang ingevoerd"]
[null,null,null,"te worden in het blad “Gegevens”. De resultaten kunnen vervolgens bekeken worden op het blad"]
[null,null,null,"“Resultaten I” (tarieven van toepassing op het betrokken toegangspunt) en “Resultaten II” (bedragen met"]
[null,null,null,"betrekking tot de termen voor toegang tot het net, de openbare dienstverplichtingen en de toeslagen voor "]
[null,null,null,"het betrokken toegangspunt)."]
[]
[]
[null,null,null,"(*)   Buiten het tarief voor bijkomende levering van reactieve energie en het tarief voor eventuele"]
[null,null,null,"overschrijding van het ter beschikking gestelde vermogen."]
[]
[]
[null,null,null,"Disclaimer :"]
[]
[null,null,null,"Het hierboven weergegeven hulpmiddel en de daarin vervatte informatie en tarieven worden enkel "]
[null,null,null,"meegedeeld voor informatieve doeleinden en beogen de berekening van de kostprijs voor toegang tot het"]
[null,null,null,"net voor een gegeven toegangspunt voor een netgebruiker te vergemakkelijken. Echter, noch de"]
[null,null,null,"opgegeven informatie en tarieven noch de berekende resultaten zijn van contractuele aard. Zij vormen"]
[null,null,null,"geen aanbod tot het sluiten van een contract en kunnen Elia niet binden noch van Elia worden"]
[null,null,null,"afgedwongen. "]
[]
[null,null,null,"ELIA verstrekt geen enkele garantie over het adequaat karakter, de accuraatheid, de volledigheid en de"]
[null,null,null,"correctheid van de verschafte en/of de berekende informatie noch over de geldigheidsduur van de"]
[null,null,null,"weergeven tarieven. ELIA zal dan ook niet aansprakelijk zijn voor de gevolgen voortvloeiend uit het"]
[null,null,null,"eventueel niet volledig of correct zijn of het up to date zijn van de verschafte informatie en de tarieven."]

{"sheet":"Gegevens","index":1,"n_rows":95,"n_cols":10,"rows_kept":95,"cut":false,"hidden":false,"merged":[[65,8,65,10],[47,6,47,10],[64,8,64,10],[89,6,89,8],[72,8,72,10],[66,8,66,10],[67,8,67,10],[68,8,68,10],[69,8,69,10],[70,8,70,10],[71,8,71,10],[7,10,9,10],[61,8,61,10],[62,8,62,10],[63,8,63,10],[13,7,13,10],[25,9,25,11],[26,9,26,11],[27,9,27,11],[35,9,35,11],[36,9,36,11],[9,5,9,9],[13,5,13,6],[11,5,11,7]]}
[]
[]
[null,null,"  Gegevens in te vullen door de gebruiker"]
[]
[null,null,null,"1. Karakteristieken van het toegangspunt"]
[]
[null,null,null,null,"Vul hierna het infrastructuurniveau, de regio en het type toegangspunt in."]
[]
[]
[null,null,null,null,"Infrastructuurniveau :","In 70/36/30 kV-netten"]
[]
[null,null,null,null,"Regio :  ","Het Brussels Gewest"]
[]
[null,null,null,null,"Type toegangspunt :","Hoofdtoegangspunt"]
[]
[null,null,null,"2. Netto afgename piek (in MW)"]
[]
[null,null,null,null,"Vul hierna de pieken voor afname in per maand (kolom A)."]
[null,null,null,null,"Vul eveneens de pieken voor afname in tijdens de uren 17 tot 20, buiten weekend en feestdagen, "]
[null,null,null,null,"enkel voor de maanden januari tot maart en november tot december (kolom B)."]
[]
[null,null,null,null,"N.B. : Per maand is de waarde in kolom B minstens gelijk aan de waarde in kolom A voor het jaar 2023."]
[]
[]
[null,null,null,null,null,"A\n(jaar 2023)","B\n(jaar 2022)","B\n(jaar 2023)","Jaarpiek"]
[null,null,null,null,"Januari",null,null,null,{"$f":"MAX($G$27:$G$37,H26)","v":0},{"$f":"IF(H26>F26,\"Combinatie pieken A en B NOK\",\"\")","v":""}]
[null,null,null,null,"Februari",null,null,null,{"$f":"MAX($G28:$G$37,H$26:H27)","v":0},{"$f":"IF(H27>F27,\"Combinatie pieken A en B NOK\",\"\")","v":""}]
[null,null,null,null,"Maart",null,null,null,{"$f":"MAX($G29:$G$37,H$26:H28)","v":0},{"$f":"IF(H28>F28,\"Combinatie pieken A en B NOK\",\"\")","v":""}]
[null,null,null,null,"April",null,null,null,{"$f":"MAX($G30:$G$37,H$26:H29)","v":0}]
[null,null,null,null,"Mei",null,null,null,{"$f":"MAX($G31:$G$37,H$26:H30)","v":0}]
[null,null,null,null,"Juni",null,null,null,{"$f":"MAX($G32:$G$37,H$26:H31)","v":0}]
[null,null,null,null,"Juli",null,null,null,{"$f":"MAX($G33:$G$37,H$26:H32)","v":0}]
[null,null,null,null,"Augustus",null,null,null,{"$f":"MAX($G34:$G$37,H$26:H33)","v":0}]
[null,null,null,null,"September",null,null,null,{"$f":"MAX($G35:$G$37,H$26:H34)","v":0}]
[null,null,null,null,"Oktober",null,null,null,{"$f":"MAX($G36:$G$37,H$26:H35)","v":0}]
[null,null,null,null,"November",null,null,null,{"$f":"MAX($G37:$G$37,H$26:H36)","v":0},{"$f":"IF(H36>F36,\"Combinatie pieken A en B NOK\",\"\")","v":""}]
[null,null,null,null,"December",null,null,null,{"$f":"MAX(H$26:H37)","v":0},{"$f":"IF(H37>F37,\"Combinatie pieken A en B NOK\",\"\")","v":""}]
[]
[]
[null,null,null,"3. Ter beschikking gestelde vermogen (in MVA)"]
[]
[null,null,null,null,"Vul hierna het ter beschikking gestelde vermogen bij afname in."]
[]
[null,null,null,null,"N.B. : Het ter beschikking gestelde vermogen moet minstens gelijk zijn aan het maximum van de afgenomen"]
[null,null,null,null,"         piek van het jaar. Het ter beschikking gestelde vermogen moet rekening houden met het vermogen van de "]
[null,null,null,null,"         achterliggende installaties."]
[]
[null,null,null,null,null,null,{"$f":"IF(F48<MAX(F26:F37),\"        Fout: lager dan de maximale piek 2019\",\"\")","v":""}]
[]
[]
[null,null,null,"4. Netto afgenomen energie (in MWh)"]
[]
[null,null,null,null,"Vul hierna de netto afgenomen energie in per maand."]
[]
[null,null,null,null,"Indien u wenst, kunt u een gebruiks-% inbrengen voor de automatische berekening van de maandelijkse energie"]
[null,null,null,null,"op basis van de netto afgenomen pieken hierboven ingevuld en vervolgens op de knop klikken."]
[]
[null,null,null,null,null,1]
[]
[]
[null,null,null,null,null,"Aantal uren per maand","Maximale maandelijkse energie","Afgenomen energie"]
[null,null,null,null,"Januari",744,{"$f":"F26*F62","v":0},null,{"$f":"IF(H62>G62,\"Energie en piek onverenigbaar\",\"\")","v":""}]
[null,null,null,null,"Februari",696,0,null,{"$f":"IF(H63>G63,\"Energie en piek onverenigbaar\",\"\")","v":""}]
[null,null,null,null,"Maart",743,0,null,""]
[null,null,null,null,"April",720,0,null,""]
[null,null,null,null,"Mei",744,0,null,""]
[null,null,null,null,"Juni",720,0,null,""]
[null,null,null,null,"Juli",744,0,null,""]
[null,null,null,null,"Augustus",744,0,null,""]
[null,null,null,null,"September",720,0,null,""]
[null,null,null,null,"Oktober",745,0,null,""]
[null,null,null,null,"November",720,0,null,""]
[null,null,null,null,"December",744,0,null,""]
[null,null,null,null,null,null,null,{"$f":"SUM(H62:H73)","v":0}]
[]
[]
[null,null,null,"5. Netto geïnjecteerde energie (en MWh)"]
[]
[null,null,null,null,"Vul hierna de netto geïnjecteerde energie in voor een jaar, indien van toepassing."]
[]
[]
[]
[]
[null,null,null,"6. Gegevens betreffende de openbare dienstverplichtingen en toeslagen "]
[]
[null,null,null,null,"Bent u toegangshouder ?",null,"Nee"]
[]
[null,null,null,null,"Beschikt u over een sectorakkoord ?",null,"Nee","Opgenomen in berekening indien toegangshouder"]
[]
[null,null,null,null,"Welk soort activiteit oefent u uit?",null,"Ander"]
[null,null,null,null,null,null,null,"Opgenomen in berekening indien toegangshouder"]
[null,null,null,null,null,null,null,"in Wallonië en sectorakkoord en/of convenant"]
[]
[null,null,null,null,"Dank u !"]
[null,null,null,null,"De resultaten kunnen geconsulteerd worden op de worksheets “Resultaten I (Std)” en \"Resultaten II (Std)”."]

{"sheet":"Resultaten I","index":2,"n_rows":60,"n_cols":5,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Tarieven voor :"]
[null,"Type klant :","Klant direct aan het Elia-net aangesloten"]
[null,"Infrastructuurniveau : ",{"$f":"D_Tension","v":"In 70/36/30 kV-netten"}]
[null,"Regio : ",{"$f":"D_Region","v":"Het Brussels Gewest"}]
[null,"Type toegangspunt :",{"$f":"D_Type","v":"Hoofdtoegangspunt"}]
[]
[]
[]
[null,"A. Tarieven voor het beheer en de ontwikkeling van de netinfrastructuur "]
[]
[null,null,null,"€/kW netto afgenomen per maand"]
[null,null,"1. Tarief voor de maandpiek voor afname",{"$f":"VLOOKUP($C$5,Tarieven!D9:F11,3,FALSE)","v":0.77300000000000002}]
[]
[null,null,null,"€/kW netto afgenomen per jaar"]
[null,null,"2. Tarief voor de jaarpiek voor afname",{"$f":"VLOOKUP($C$5,Tarieven!D16:F18,3,FALSE)","v":18.755500000000001}]
[]
[null,null,null,"€/kVA voor afname per jaar"]
[null,null,"3. Tarief voor het ter beschikking gestelde vermogen voor afname",{"$f":"IF($C$7=\"Hoofdtoegangspunt\",VLOOKUP($C$5,Tarieven!D24:G26,3,FALSE),VLOOKUP($C$5,Tarieven!D24:H26,4,FALSE))","v":17.381799999999998}]
[]
[null,"B. Tarief voor het beheer van het elektrisch systeem"]
[null,null,null,"€/kW netto afgenomen"]
[null,null,null,{"$f":"VLOOKUP($C$5,Tarieven!D32:F34,3,FALSE)","v":4.1341000000000001}]
[]
[null,"C. Tarieven voor de vermogensreserves en de black start"]
[null,null,null,"€/MWh netto afgenomen"]
[null,null,"1. voor de afname",{"$f":"VLOOKUP($C$5,Tarieven!D41:F43,3,FALSE)","v":1.6203000000000001}]
[]
[null,null,null,"€/MWh netto geïnjecteerd"]
[null,null,"2. voor de injectie",{"$f":"VLOOKUP($C$5,Tarieven!D47:F49,3,FALSE)","v":1.05}]
[]
[null,"D. Tarief voor integratie van de elektriciteitsmarkt"]
[null,null,null,"€/MWh netto afgenomen"]
[null,null,null,{"$f":"VLOOKUP($C$5,Tarieven!D54:F56,3,FALSE)","v":0.66820000000000002}]
[]
[null,"E. Tarieven voor Openbare Dienstverplichtingen"]
[null,null,null,"€/MWh netto afgenomen"]
[null,null,"1. Tarief voor openbare dienstverplichtingen voor de financiering van de steunmaatregelen voor hernieuwbare energie en warmtekrachtkoppeling in Vlaanderen",{"$f":"IF($C$6=\"Vlaanderen\",VLOOKUP($C$5,Tarieven!D63:F65,3,FALSE),0)","v":0}]
[]
[null,null,null,"€/MWh netto afgenomen"]
[null,null,"2. Tarief voor openbare dienstverplichtingen voor de financiering van de maatregelen ter bevordering van rationeel energiegebruik in Vlaanderen",{"$f":"IF($C$6=\"Vlaanderen\",VLOOKUP($C$5,Tarieven!D70:F72,3,FALSE),0)","v":0}]
[]
[null,null,null,"Eerste component","Tweede component"]
[null,null,null,"€/MWh netto afgenomen","€/MWh netto afgenomen"]
[null,null,"3. Tarief voor openbare dienstverplichtingen voor de financiering van de steunmaatregelen voor hernieuwbare energie in Wallonië",{"$f":"IF($C$6=\"Wallonië\",VLOOKUP($C$5,Tarieven!D78:F80,3,FALSE),0)","v":0},{"$f":"IF($C$6=\"Wallonië\",VLOOKUP($C$5,Tarieven!D78:G80,4,FALSE),0)","v":0}]
[]
[null,null,null,"€/MWh netto afgenomen"]
[null,null,"4. Tarief voor openbare dienstverplichtingen voor de financiering van de steunmaatregelen voor hernieuwbare energie in Brussel",{"$f":"IF($C$6=\"Het Brussels Gewest\",VLOOKUP($C$5,Tarieven!D84:F86,3,FALSE),0)","v":0.59489999999999998}]
[]
[]
[null,"F. Taksen en Toeslagen"]
[null,null,null,"€/MWh netto afgenomen"]
[null,null,"1. Toeslag voor het gebruik van het openbaar domein in Wallonië",{"$f":"IF($C$6=\"Wallonië\",VLOOKUP($C$5,Tarieven!D92:F94,3,FALSE),0)","v":0}]
[]
[null,null,null,"€/MWh netto afgenomen"]
[null,null,"2. Toeslag retributie wegenisrecht in Brussel",{"$f":"IF($C$6=\"Het Brussels Gewest\",VLOOKUP($C$5,Tarieven!D99:F101,3,FALSE),0)","v":4.1778000000000004}]
[]
[null,null,null,"€/MWh netto afgenomen"]
[null,null,"3. Toeslag voor de taksen “masten” en “sleuven” in Vlaanderen",{"$f":"IF($C$6=\"Vlaanderen\",VLOOKUP($C$5,Tarieven!D106:F108,3,FALSE),0)","v":0}]

{"sheet":"Resultaten II","index":3,"n_rows":317,"n_cols":13,"rows_kept":317,"cut":false,"hidden":false,"merged":[[314,1,314,8],[316,1,316,8],[97,3,97,8],[103,3,103,8],[310,1,310,8],[138,4,138,8],[177,4,177,8],[306,1,306,8],[308,1,308,8],[156,4,156,8],[220,4,220,8],[128,3,128,9],[240,4,240,8]]}
[]
[null,"Resultaten"]
[]
[null,null,null,null,"Type klant :","Klant direct aan het Elia-net aangesloten"]
[null,null,null,null,"Infrastructuurniveau : ",{"$f":"D_Tension","v":"In 70/36/30 kV-netten"}]
[null,null,null,null,"Regio : ",{"$f":"D_Region","v":"Het Brussels Gewest"}]
[null,null,null,null,"Type toegangspunt :",{"$f":"D_Type","v":"Hoofdtoegangspunt"}]
[null,null,null,null,"Toegangshouder :",{"$f":"D_DA","v":"Nee"}]
[null,null,null,null,"Sectorakkoord :",{"$f":"D_DB","v":"Nee"}]
[null,null,null,null,"Soort activiteit :",{"$f":"D_TA","v":"Ander"}]
[]
[]
[]
[null,"a. Term voor het beheer en de ontwikkeling van de netinfrastructuur :"]
[]
[null,null,"a.1) Term voor maandselijke piek :"]
[]
[null,null,null,null,null,"Maandselijke piek",null,"Tarief",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"Gegevens!F26","v":0},"MW *",{"$f":"'Resultaten I'!$D$14","v":0.77300000000000002},"€/kW =",{"$f":"F19*H19*1000","v":0},"€"]
[null,null,null,null,"Februari",{"$f":"Gegevens!F27","v":0},"MW *",{"$f":"H19","v":0.77300000000000002},"€/kW =",{"$f":"F20*H20*1000","v":0},"€"]
[null,null,null,null,"Maart",{"$f":"Gegevens!F28","v":0},"MW *",{"$f":"H20","v":0.77300000000000002},"€/kW =",0,"€"]
[null,null,null,null,"April",{"$f":"Gegevens!F29","v":0},"MW *",0.77300000000000002,"€/kW =",0,"€"]
[null,null,null,null,"Mei",{"$f":"Gegevens!F30","v":0},"MW *",0.77300000000000002,"€/kW =",0,"€"]
[null,null,null,null,"Juni",{"$f":"Gegevens!F31","v":0},"MW *",0.77300000000000002,"€/kW =",0,"€"]
[null,null,null,null,"Juli",{"$f":"Gegevens!F32","v":0},"MW *",0.77300000000000002,"€/kW =",0,"€"]
[null,null,null,null,"Augustus",{"$f":"Gegevens!F33","v":0},"MW *",0.77300000000000002,"€/kW =",0,"€"]
[null,null,null,null,"September",{"$f":"Gegevens!F34","v":0},"MW *",0.77300000000000002,"€/kW =",0,"€"]
[null,null,null,null,"Oktober",{"$f":"Gegevens!F35","v":0},"MW *",0.77300000000000002,"€/kW =",0,"€"]
[null,null,null,null,"November",{"$f":"Gegevens!F36","v":0},"MW *",0.77300000000000002,"€/kW =",0,"€"]
[null,null,null,null,"December",{"$f":"Gegevens!F37","v":0},"MW *",0.77300000000000002,"€/kW =",0,"€"]
[]
[null,null,null,null,null,null,null,null,"Totaal term voor maandselijke piek :  ",{"$f":"SUM(J19:J30)","v":0},"€"]
[]
[]
[null,null,"a.2) Term voor jaarlijkse piek :"]
[]
[null,null,null,null,null,"Jaarlijkse piek",null,"Tarief",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"Gegevens!I26","v":0},"MW *",{"$f":"'Resultaten I'!$D$17/12","v":1.5629583333333334},"€/kW =",{"$f":"F38*H38*1000","v":0},"€"]
[null,null,null,null,"Februari",{"$f":"Gegevens!I27","v":0},"MW *",{"$f":"H38","v":1.5629583333333334},"€/kW =",0,"€"]
[null,null,null,null,"Maart",{"$f":"Gegevens!I28","v":0},"MW *",{"$f":"H39","v":1.5629583333333334},"€/kW =",0,"€"]
[null,null,null,null,"April",{"$f":"Gegevens!I29","v":0},"MW *",1.5629583333333334,"€/kW =",0,"€"]
[null,null,null,null,"Mei",{"$f":"Gegevens!I30","v":0},"MW *",1.5629583333333334,"€/kW =",0,"€"]
[null,null,null,null,"Juni",{"$f":"Gegevens!I31","v":0},"MW *",1.5629583333333334,"€/kW =",0,"€"]
[null,null,null,null,"Juli",{"$f":"Gegevens!I32","v":0},"MW *",1.5629583333333334,"€/kW =",0,"€"]
[null,null,null,null,"Augustus",{"$f":"Gegevens!I33","v":0},"MW *",1.5629583333333334,"€/kW =",0,"€"]
[null,null,null,null,"September",{"$f":"Gegevens!I34","v":0},"MW *",1.5629583333333334,"€/kW =",0,"€"]
[null,null,null,null,"Oktober",{"$f":"Gegevens!I35","v":0},"MW *",1.5629583333333334,"€/kW =",0,"€"]
[null,null,null,null,"November",{"$f":"Gegevens!I36","v":0},"MW *",1.5629583333333334,"€/kW =",0,"€"]
[null,null,null,null,"December",{"$f":"Gegevens!I37","v":0},"MW *",1.5629583333333334,"€/kW =",0,"€"]
[]
[null,null,null,null,null,null,null,null,"Totaal term voor jaarlijkse piek :  ",{"$f":"SUM(J38:J49)","v":0},"€"]
[]
[]
[null,null,"a.3) Term voor het ter beschikking gestelde vermogen voor afname :"]
[]
[null,null,null,null,null,"Vermogen",null,"Tarief",null,"Bedrag"]
[null,null,null,null,null,{"$f":"Gegevens!$F$48","v":0},"MVA *",{"$f":"'Resultaten I'!$D$20","v":17.381799999999998},"€/kVA",{"$f":"F57*H57*1000","v":0},"€"]
[]
[null,null,null,null,null,null,null,null,"Totaal term voor het beheer en de ontwikkeling van de netinfrastructuur : ",{"$f":"J32+J51+J57","v":0},"€"]
[]
[]
[null,"b) Term voor het beheer van het elektrisch systeem :"]
[]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"Gegevens!H62","v":0},"MWh *",{"$f":"'Resultaten I'!D24","v":4.1341000000000001},"€/MWh =",{"$f":"F65*H65","v":0},"€"]
[null,null,null,null,"Februari",{"$f":"Gegevens!H63","v":0},"MWh *",{"$f":"H65","v":4.1341000000000001},"€/MWh =",{"$f":"F66*H66","v":0},"€"]
[null,null,null,null,"Maart",{"$f":"Gegevens!H64","v":0},"MWh *",{"$f":"H66","v":4.1341000000000001},"€/MWh =",0,"€"]
[null,null,null,null,"April",{"$f":"Gegevens!H65","v":0},"MWh *",4.1341000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Mei",{"$f":"Gegevens!H66","v":0},"MWh *",4.1341000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Juni",{"$f":"Gegevens!H67","v":0},"MWh *",4.1341000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Juli",{"$f":"Gegevens!H68","v":0},"MWh *",4.1341000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Augustus",{"$f":"Gegevens!H69","v":0},"MWh *",4.1341000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"September",{"$f":"Gegevens!H70","v":0},"MWh *",4.1341000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Oktober",{"$f":"Gegevens!H71","v":0},"MWh *",4.1341000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"November",{"$f":"Gegevens!H72","v":0},"MWh *",4.1341000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"December",{"$f":"Gegevens!H73","v":0},"MWh *",4.1341000000000001,"€/MWh =",0,"€"]
[]
[null,null,null,null,null,null,null,null,"Totaal term voor het beheer van het elektrisch systeem : ",{"$f":"SUM(J65:J76)","v":0},"€"]
[]
[]
[null,"c) Term voor de vermogensreserves en de black start :"]
[]
[null,null,null,"c.1. Voor de afname :"]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"Gegevens!H62","v":0},"MWh *",{"$f":"'Resultaten I'!D28","v":1.6203000000000001},"€/MWh =",{"$f":"F85*H85","v":0},"€"]
[null,null,null,null,"Februari",{"$f":"Gegevens!H63","v":0},"MWh *",{"$f":"H85","v":1.6203000000000001},"€/MWh =",{"$f":"F86*H86","v":0},"€"]
[null,null,null,null,"Maart",{"$f":"Gegevens!H64","v":0},"MWh *",{"$f":"H86","v":1.6203000000000001},"€/MWh =",0,"€"]
[null,null,null,null,"April",{"$f":"Gegevens!H65","v":0},"MWh *",1.6203000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Mei",{"$f":"Gegevens!H66","v":0},"MWh *",1.6203000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Juni",{"$f":"Gegevens!H67","v":0},"MWh *",1.6203000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Juli",{"$f":"Gegevens!H68","v":0},"MWh *",1.6203000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Augustus",{"$f":"Gegevens!H69","v":0},"MWh *",1.6203000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"September",{"$f":"Gegevens!H70","v":0},"MWh *",1.6203000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"Oktober",{"$f":"Gegevens!H71","v":0},"MWh *",1.6203000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"November",{"$f":"Gegevens!H72","v":0},"MWh *",1.6203000000000001,"€/MWh =",0,"€"]
[null,null,null,null,"December",{"$f":"Gegevens!H73","v":0},"MWh *",1.6203000000000001,"€/MWh =",0,"€"]
[]
[null,null,null,"Totaal term voor de vermogensreserves en de black start voor de afname : ",null,null,null,null,null,{"$f":"SUM(J85:J96)","v":0},"€"]
[]
[null,null,null,"c.2. Voor de injectie :"]
[null,null,null,null,null,"Netto geïnjecteerde energie",null,"Tarief",null,"Bedrag"]
[null,null,null,null,null,{"$f":"Gegevens!F81","v":0},"MWh *",{"$f":"'Resultaten I'!D31","v":1.05},"€/MWh =",{"$f":"F102*H102","v":0},"€"]
[]
[null,null,null,"Totaal term voor de vermogensreserves en de black start : ",null,null,null,null,null,{"$f":"J98+J102","v":0},"€"]
[]
[]
[null,"d) Term voor integratie van de elektriciteitsmarkt :"]
[]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"Gegevens!H62","v":0},"MWh *",{"$f":"'Resultaten I'!D35","v":0.66820000000000002},"€/MWh =",{"$f":"F110*H110","v":0},"€"]
[null,null,null,null,"Februari",{"$f":"Gegevens!H63","v":0},"MWh *",{"$f":"H110","v":0.66820000000000002},"€/MWh =",{"$f":"F111*H111","v":0},"€"]
[null,null,null,null,"Maart",{"$f":"Gegevens!H64","v":0},"MWh *",{"$f":"H111","v":0.66820000000000002},"€/MWh =",0,"€"]
[null,null,null,null,"April",{"$f":"Gegevens!H65","v":0},"MWh *",0.66820000000000002,"€/MWh =",0,"€"]
[null,null,null,null,"Mei",{"$f":"Gegevens!H66","v":0},"MWh *",0.66820000000000002,"€/MWh =",0,"€"]
[null,null,null,null,"Juni",{"$f":"Gegevens!H67","v":0},"MWh *",0.66820000000000002,"€/MWh =",0,"€"]
[null,null,null,null,"Juli",{"$f":"Gegevens!H68","v":0},"MWh *",0.66820000000000002,"€/MWh =",0,"€"]
[null,null,null,null,"Augustus",{"$f":"Gegevens!H69","v":0},"MWh *",0.66820000000000002,"€/MWh =",0,"€"]
[null,null,null,null,"September",{"$f":"Gegevens!H70","v":0},"MWh *",0.66820000000000002,"€/MWh =",0,"€"]
[null,null,null,null,"Oktober",{"$f":"Gegevens!H71","v":0},"MWh *",0.66820000000000002,"€/MWh =",0,"€"]
[null,null,null,null,"November",{"$f":"Gegevens!H72","v":0},"MWh *",0.66820000000000002,"€/MWh =",0,"€"]
[null,null,null,null,"December",{"$f":"Gegevens!H73","v":0},"MWh *",0.66820000000000002,"€/MWh =",0,"€"]
[]
[null,null,null,null,null,null,null,null,"Totaal term voor integratie van de elektriciteitsmarkt : ",{"$f":"SUM(J110:J121)","v":0},"€"]
[]
[]
[null,"e) Openbare Dienstverplichtingen :"]
[]
[null,null,"e.1.) Financiering van de steunmaatregelen voor hernieuwbare energie en warmtekrachtkoppeling (Vlaams gewest)"]
[null,null,null,"De vaststelling van het tarief is niet afhankelijk van het voorgaande jaar, maar van het jaar dat bij referentie is gekozen, in tegenstelling tot wat in de tarieven is bepaald."]
[]
[null,null,null,{"$f":"IF($F$6=\"Vlaanderen\",\"\",\"Niet van toepassing in deze regio\")","v":"Niet van toepassing in deze regio"}]
[null,null,null,null,"Schijven","Netto afgenomen energie per schijf",null,"Tarief",null,"Bedrag",null,null,"Degressiviteit"]
[null,null,null,null,"0-1000",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",IF(Gegevens!H74<1000,Gegevens!H74,0))","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$39)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",F133*H133*M133)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€\")","v":""},null,{"$f":"IF($F$6<>\"Vlaanderen\",\"\",1)","v":""}]
[null,null,null,null,"1000-20000",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",IF(AND(1000<=Gegevens!H74,Gegevens!H74<20000),Gegevens!H74,0))","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$39)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",F134*H134*M134)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€\")","v":""},null,{"$f":"IF($F$6<>\"Vlaanderen\",\"\",0.53)","v":""}]
[null,null,null,null,"20000-100000",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",IF(AND(20000<=Gegevens!H74,Gegevens!H74<100000),Gegevens!H74,0))","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$39)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",F135*H135*M135)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€\")","v":""},null,{"$f":"IF($F$6<>\"Vlaanderen\",\"\",0.2)","v":""}]
[null,null,null,null,"100000-250000",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",IF(AND(100000<=Gegevens!H74,Gegevens!H74<250000),Gegevens!H74,0))","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$39)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",F136*H136*M136)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€\")","v":""},null,{"$f":"IF($F$6<>\"Vlaanderen\",\"\",0.2)","v":""}]
[null,null,null,null,">250000",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",IF(250000<=Gegevens!H74,Gegevens!H74,0))","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$39)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",F137*H137*M137)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€\")","v":""},null,{"$f":"IF($F$6<>\"Vlaanderen\",\"\",0.02)","v":""}]
[]
[null,null,null,null,"Totaal term voor Financiering van de steunmaatregelen voorhernieuwbare energie en warmtekrachtkoppeling :  ",null,null,null,null,{"$f":"SUM(J133:J137)","v":0},"€"]
[]
[null,null,"e.2.) Financiering van de maatregelen ter bevordering van rationeel energiegebruik (Vlaams gewest)"]
[null,null,null,{"$f":"IF($F$6=\"Vlaanderen\",\"\",\"Niet van toepassing in deze regio\")","v":"Niet van toepassing in deze regio"}]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H62)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",F144*H144)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€\")","v":""}]
[null,null,null,null,"Februari",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H63)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"Maart",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H64)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"April",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H65)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"Mei",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H66)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"Juni",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H67)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"Juli",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H68)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"Augustus",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H69)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"September",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H70)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"Oktober",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H71)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"November",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H72)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[null,null,null,null,"December",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H73)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$42)","v":""},"","",""]
[]
[null,null,null,null,"Totaal term Financiering van de maatregelen ter bevordering van rationeel energiegebruik :  ",null,null,null,null,{"$f":"SUM(J144:J155)","v":0},"€"]
[]
[null,null,"e.3.) Financiering van de steunmaatregelen voor hernieuwbare energie (Waals gewest)"]
[null,null,null,{"$f":"IF($F$6=\"Wallonië\",\"\",\"Niet van toepassing in deze regio\")","v":"Niet van toepassing in deze regio"}]
[]
[null,null,null,"e.3.a.) Eerste component"]
[]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief voor eerste component",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H62)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",F165*H165)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"€\")","v":""}]
[null,null,null,null,"Februari",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H63)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",F166*H166)","v":""},""]
[null,null,null,null,"Maart",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H64)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[null,null,null,null,"April",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H65)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[null,null,null,null,"Mei",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H66)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[null,null,null,null,"Juni",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H67)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[null,null,null,null,"Juli",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H68)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[null,null,null,null,"Augustus",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H69)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[null,null,null,null,"September",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H70)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[null,null,null,null,"Oktober",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H71)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[null,null,null,null,"November",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H72)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[null,null,null,null,"December",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H73)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$46)","v":""},"","",""]
[]
[null,null,null,null,"Totaal term voor Financiering van de steunmaatregelen voor hernieuwbare energie :  ",null,null,null,null,{"$f":"SUM(J165:J176)","v":0},"€"]
[]
[]
[null,null,null,"De vrijstelling van de eerste component en de facturatie van de tweede component worden op kwartaalbasis gemaakt op basis van een door de SPW ontvangen bestand"]
[null,null,null,"op basis van de door de SPW vastgestelde heffing en tarief."]
[null,null,null,"De principes worden beschreven in de richtlijnen van de SPW."]
[null,null,null,"Voor meer informatie, zie https://www.elia.be/fr/clients/certificats-verts-et-surcharges/wallonie-exemptions-partielles#Partial exemptions. (in her Frans)"]
[null,null,null,"De onderstaande berekening is louter indicatief op basis van het gesimuleerde afname volume en op basis van het tarief voor de eerste component."]
[]
[null,null,null,"e.3.b.) Vrijstelling eerste component"]
[null,null,null,null,null,"Netto afgenomen energie",null,"Vrijgesteld tarief",null,"Bedrag",null,null,"Vrijstelling"]
[null,null,null,null,"Januari",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H62)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",F189*H189)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"€\")","v":""},null,{"$f":"IF($F$6<>\"Wallonië\",\"\",IF($F$8=\"Nee\",0,IF($F$9=\"Ja\",0.85,IF($F$10=\"Ander\",0,IF($F$10=\"Plantaardige en dierlijke productie (01)\",0.5,IF(Gegevens!H74>1000,0.5,0))))))","v":""}]
[null,null,null,null,"Februari",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H63)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"Maart",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H64)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"April",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H65)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"Mei",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H66)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"Juni",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H67)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"Juli",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H68)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"Augustus",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H69)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"September",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H70)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"Oktober",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H71)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"November",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H72)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[null,null,null,null,"December",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H73)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",-'Resultaten I'!$D$46*$M$189)","v":""},"","",""]
[]
[null,null,null,null,null,null,null,null,"Totaal vrijstelling eerste component :  ",{"$f":"SUM(J189:J200)","v":0},"€"]
[]
[null,null,null,"e.3.c.) Tweede component"]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief voor tweede component",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H62)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",F206*H206*$M$189)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"€\")","v":""}]
[null,null,null,null,"Februari",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H63)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"Maart",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H64)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"April",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H65)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"Mei",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H66)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"Juni",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H67)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"Juli",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H68)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"Augustus",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H69)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"September",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H70)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"Oktober",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H71)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"November",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H72)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[null,null,null,null,"December",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H73)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$E$46)","v":""},"","",""]
[]
[null,null,null,null,null,null,null,null,"Totaal facturatie tweede component van de hernieuwbare energie :",{"$f":"SUM(J206:J217)","v":0},"€"]
[]
[null,null,null,null,"Totaal vrijstelling eerste component en facturatie tweede component van de hernieuwbare energie :",null,null,null,null,{"$f":"J202+J219","v":0},"€"]
[]
[]
[null,null,"e.4.) Financiering van de steunmaatregelen voor hernieuwbare energie (Brussels gewest)"]
[null,null,null,{"$f":"IF($F$6=\"Het Brussels gewest\",\"\",\"Niet van toepassing in deze regio\")","v":""}]
[]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief voor eerste component",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H130)","v":0},{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",\"MWh *\")","v":"MWh *"},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",\"€/MWh =\")","v":"€/MWh ="},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",F228*H228)","v":0},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",\"€\")","v":"€"}]
[null,null,null,null,"Februari",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H131)","v":0},{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",\"MWh *\")","v":"MWh *"},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",\"€/MWh =\")","v":"€/MWh ="},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",F229*H229)","v":0},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",\"€\")","v":"€"}]
[null,null,null,null,"Maart",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H132)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[null,null,null,null,"April",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H133)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[null,null,null,null,"Mei",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H134)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[null,null,null,null,"Juni",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H135)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[null,null,null,null,"Juli",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H136)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[null,null,null,null,"Augustus",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H137)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[null,null,null,null,"September",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H138)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[null,null,null,null,"Oktober",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H139)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[null,null,null,null,"November",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H140)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[null,null,null,null,"December",{"$f":"IF($F$6<>\"Het Brussels gewest\",\"\",Gegevens!H141)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$49)","v":0.59489999999999998},"€/MWh =",0,"€"]
[]
[null,null,null,null,"Totaal voor Financiering van de steunmaatregelen voor hernieuwbare energie :  ",null,null,null,null,{"$f":"SUM(J228:J239)","v":0},"€"]
[]
[null,null,null,null,null,null,null,null,"Totaal term voor openbare Dienstverplichtingen :  ",{"$f":"J139+J157+J178+J241","v":0},"€"]
[]
[null,"f) Taksen en Toeslagen :"]
[]
[null,null,"f.1.) Gebruik van het openbaar domein (Waals gewest)"]
[null,null,null,{"$f":"IF($F$6=\"Wallonië\",\"\",\"Niet van toepassing in deze regio\")","v":"Niet van toepassing in deze regio"}]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H62)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",F250*H250)","v":""},{"$f":"IF($F$6<>\"Wallonië\",\"\",\"€\")","v":""}]
[null,null,null,null,"Februari",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H63)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",F251*H251)","v":""},""]
[null,null,null,null,"Maart",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H64)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",F252*H252)","v":""},""]
[null,null,null,null,"April",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H65)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"","",""]
[null,null,null,null,"Mei",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H66)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"","",""]
[null,null,null,null,"Juni",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H67)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"","",""]
[null,null,null,null,"Juli",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H68)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"","",""]
[null,null,null,null,"Augustus",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H69)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"","",""]
[null,null,null,null,"September",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H70)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"","",""]
[null,null,null,null,"Oktober",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H71)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"","",""]
[null,null,null,null,"November",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H72)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"","",""]
[null,null,null,null,"December",{"$f":"IF($F$6<>\"Wallonië\",\"\",Gegevens!H73)","v":""},"",{"$f":"IF($F$6<>\"Wallonië\",\"\",'Resultaten I'!$D$54)","v":""},"","",""]
[]
[null,null,null,null,null,null,null,null,"Totaal term voor het gebruik van het openbaar domein :  ",{"$f":"SUM(J250:J261)","v":0},"€"]
[]
[]
[null,null,"f.2.) Retributie wegenisrecht (Brussels gewest)"]
[null,null,null,{"$f":"IF($F$6=\"Het Brussels Gewest\",\"\",\"Niet van toepassing in deze regio\")","v":""}]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H62)","v":0},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",\"MWh *\")","v":"MWh *"},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",\"€/MWh =\")","v":"€/MWh ="},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",F269*H269)","v":0},{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",\"€\")","v":"€"}]
[null,null,null,null,"Februari",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H63)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"Maart",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H64)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"April",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H65)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"Mei",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H66)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"Juni",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H67)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"Juli",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H68)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"Augustus",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H69)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"September",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H70)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"Oktober",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H71)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"November",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H72)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[null,null,null,null,"December",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",Gegevens!H73)","v":0},"MWh *",{"$f":"IF($F$6<>\"Het Brussels Gewest\",\"\",'Resultaten I'!$D$57)","v":4.1778000000000004},"€/MWh =",0,"€"]
[]
[null,null,null,null,null,null,null,null,"Totaal term voor Retributie wegenisrecht :  ",{"$f":"SUM(J269:J280)","v":0},"€"]
[]
[]
[null,null,"f.3.) Taksen “masten” en “sleuven” (Vlaams gewest)"]
[null,null,null,{"$f":"IF($F$6=\"Vlaanderen\",\"\",\"Niet van toepassing in deze regio\")","v":"Niet van toepassing in deze regio"}]
[null,null,null,null,null,"Netto afgenomen energie",null,"Tarief",null,"Bedrag"]
[null,null,null,null,"Januari",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H62)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"MWh *\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€/MWh =\")","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",F288*H288)","v":""},{"$f":"IF($F$6<>\"Vlaanderen\",\"\",\"€\")","v":""}]
[null,null,null,null,"Februari",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H63)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"Maart",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H64)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"April",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H65)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"Mei",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H66)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"Juni",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H67)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"Juli",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H68)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"Augustus",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H69)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"September",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H70)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"Oktober",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H71)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"November",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H72)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[null,null,null,null,"December",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",Gegevens!H73)","v":""},"",{"$f":"IF($F$6<>\"Vlaanderen\",\"\",'Resultaten I'!$D$60)","v":""},"","",""]
[]
[null,null,null,null,null,null,null,null,"Totaal term voor Taksen “masten” en “sleuven” :  ",{"$f":"SUM(J288:J299)","v":0},"€"]
[]
[null,null,null,null,null,null,null,null,"Totaal voor taksen en toeslagen :  ",{"$f":"J263+J282+J301","v":0},"€"]
[]
[]
[]
[null,"Jaarlijks totaal (zonder openbare dienstverplichtingen & taksen en toeslagen) :  ",null,null,null,null,null,null,null,{"$f":"J59+J78+J104+J123","v":0},"€"]
[]
[null,"Totaal openbare dienstverplichtingen & taksen en toeslagen :  ",null,null,null,null,null,null,null,{"$f":"J243+J303","v":0},"€"]
[]
[null,"Jaarlijks totaal (met openbare dienstverplichtingen & taksen en toeslagen maar zonder vrijstelling eerste component en facturatie tweede component voor de financiering van de steunmaatregelen voor hernieuwbare energie (Waals gewest) :",null,null,null,null,null,null,null,{"$f":"J307+J309","v":0},"€"]
[]
[]
[]
[null,"Totaal vrijstelling eerste component en facturatie tweede component voor de financiering van de steunmaatregelen voor hernieuwbare energie (Waals gewest) :",null,null,null,null,null,null,null,{"$f":"$J$221","v":0},"€"]
[]
[null,"Jaarlijks totaal (met openbare dienstverplichtingen & taksen en toeslagen en met vrijstelling eerste component en facturatie tweede component voor de financiering van de steunmaatregelen voor hernieuwbare energie (Waals gewest)) :  ",null,null,null,null,null,null,null,{"$f":"J311+J315","v":0},"€"]

{"sheet":"Tarieven","index":4,"n_rows":108,"n_cols":7,"rows_kept":108,"cut":false,"hidden":false,"merged":[[100,3,100,4],[79,3,79,4],[91,3,91,4],[92,3,92,4],[99,3,99,4],[83,3,83,4],[84,3,84,4],[85,3,85,4],[71,3,71,4],[77,3,77,4],[78,3,78,4],[93,3,93,4],[98,3,98,4],[55,3,55,4],[17,3,17,4],[32,3,32,4],[70,3,70,4],[62,3,62,4],[63,3,63,4],[64,3,64,4],[69,3,69,4],[105,3,105,4],[106,3,106,4],[107,3,107,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[31,3,31,4],[33,3,33,4],[40,3,40,4],[41,3,41,4],[46,3,46,4],[47,3,47,4],[53,3,53,4],[54,3,54,4],[42,3,42,4],[48,3,48,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[15,3,15,4],[16,3,16,4]]}
[]
[null,"TARIFS"]
[]
[]
[null,"A. Tarieven voor het beheer en de ontwikkeling van de netinfrastructuur  "]
[]
[null,null,"1. Tarieven voor de maandpiek voor afname"]
[null,null,null,null,null,"€/kW netto afgenomen per maand"]
[null,null,null,"In 380/220/150 kV-netten",null,0.5292]
[null,null,null,"In 70/36/30 kV-netten",null,0.77300000000000002]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,1.0275000000000001]
[]
[]
[null,null,"2. Tarieven voor de jaarpiek voor afname"]
[null,null,null,null,null,"€/kW netto afgenomen per jaar"]
[null,null,null,"In 380/220/150 kV-netten",null,12.9893]
[null,null,null,"In 70/36/30 kV-netten",null,18.755500000000001]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,24.6648]
[]
[]
[null,null,"3. Tarieven voor het ter beschikking gestelde vermogen voor afname"]
[null,null,null,null,null,"Hoofd TP","Bijkomend TP"]
[null,null,null,null,null,"€/kVA voor afname per jaar","€/kVA voor afname per jaar"]
[null,null,null,"In 380/220/150 kV-netten",null,10.0215,2.0043000000000002]
[null,null,null,"In 70/36/30 kV-netten",null,17.381799999999998,3.4763999999999999]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,31.0837,6.2167000000000003]
[]
[]
[null,"B. Tarieven voor het beheer van het elektrisch systeem"]
[]
[null,null,null,null,null,"€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,2.7263999999999999]
[null,null,null,"In 70/36/30 kV-netten",null,4.1341000000000001]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,7.2319000000000004]
[]
[]
[null,"C. Tarieven voor de vermogensreserves en de black start"]
[]
[null,null,"1. voor de afname"]
[null,null,null,null,null,"€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,1.6203000000000001]
[null,null,null,"In 70/36/30 kV-netten",null,1.6203000000000001]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,1.6203000000000001]
[]
[null,null,"2. voor de injectie"]
[null,null,null,null,null,"€/MWh netto geïnjecteerd"]
[null,null,null,"In 380/220/150 kV-netten",null,1.05]
[null,null,null,"In 70/36/30 kV-netten",null,1.05]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,1.05]
[]
[]
[null,"D. Tarieven voor integratie van de elektriciteitsmarkt"]
[null,null,null,null,null,"€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,0.66820000000000002]
[null,null,null,"In 70/36/30 kV-netten",null,0.66820000000000002]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,0.66820000000000002]
[]
[]
[null,"E. Tarieven voor Openbare Dienstverplichtingen"]
[]
[null,null,"1. Tarief voor openbare dienstverplichtingen voor de financiering van de steunmaatregelen voor hernieuwbare energie en warmtekrachtkoppeling in Vlaanderen"]
[null,null,null,null,null,"€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,0]
[null,null,null,"In 70/36/30 kV-netten",null,0.37219999999999998]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,0.37219999999999998]
[]
[]
[null,null,"2. Tarief voor openbare dienstverplichtingen voor de financiering van de maatregelen ter bevordering van rationeel energiegebruik in Vlaanderen"]
[null,null,null,null,null,"€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,0]
[null,null,null,"In 70/36/30 kV-netten",null,4.2999999999999997E-2]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,4.2999999999999997E-2]
[]
[]
[null,null,"3. Tarief voor openbare dienstverplichtingen voor de financiering van de steunmaatregelen voor hernieuwbare energie in Wallonië"]
[null,null,null,null,null,"Eerste component","Tweede component"]
[null,null,null,null,null,"€/MWh netto afgenomen","€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,0,0]
[null,null,null,"In 70/36/30 kV-netten",null,5.9249000000000001,0]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,5.9249000000000001,0]
[]
[null,null,"4. Tarief voor openbare dienstverplichtingen voor de financiering van de steunmaatregelen voor hernieuwbare energie in Brussel"]
[null,null,null,null,null,"€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,0]
[null,null,null,"In 70/36/30 kV-netten",null,0.59489999999999998]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,0.59489999999999998]
[]
[null,"F. Taksen en Toeslagen"]
[]
[null,null,"1. Toeslag voor het gebruik van het openbaar domein in Wallonië"]
[null,null,null,null,null,"€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,0]
[null,null,null,"In 70/36/30 kV-netten",null,0.39800000000000002]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,0.39800000000000002]
[]
[]
[null,null,"2. Toeslag retributie wegenisrecht in Brussel"]
[null,null,null,null,null,"€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,4.1778000000000004]
[null,null,null,"In 70/36/30 kV-netten",null,4.1778000000000004]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,0]
[]
[]
[null,null,"3. Toeslag voor de taksen “masten” en “sleuven” in Vlaanderen"]
[null,null,null,null,null,"€/MWh netto afgenomen"]
[null,null,null,"In 380/220/150 kV-netten",null,0.54290000000000005]
[null,null,null,"In 70/36/30 kV-netten",null,0.54290000000000005]
[null,null,null,"Bij de uitgang van de transformaties naar Middenspanning",null,0.54290000000000005]