{"text_format":"3","workbook":"xls","n_sheets":21,"sheets":["TITELBLAD","ASSUMPTIES","TABEL 1","TABEL 2","TABEL 3","TABEL 4","TABEL 5A","TABEL 5B","TABEL 5C","TABEL 5D","TABEL 5E","TABEL 5F","TABEL 5G","TABEL 5H","TABEL 6","TABEL 7A","TABEL 7B","TABEL 8","TABEL 9","TABEL 10","TABEL 11"],"not_rendered":{"external_links":6,"defined_names":84},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"TITELBLAD","index":0,"n_rows":206,"n_cols":5,"rows_kept":206,"merged":[[6,2,6,5],[7,2,7,5],[8,2,8,5],[9,2,9,5],[11,2,11,5],[21,0,21,11],[35,0,35,8],[43,3,44,10],[47,0,47,8]],"flags":["formulas_cached_only"]}
[]
[null,"JAARLIJKS EX-POST RAPPORTERINGSMODEL NIET-EXOGENE KOSTEN"]
[]
[]
[]
[]
[null,"DISTRIBUTIENETBEHEERDER :"]
[null,"ONDERNEMINGSNUMMER:"]
[null,"BTW-REGIME:"]
[null,"WERKMAATSCHAPPIJ:"]
[]
[null,"ACTIVITEIT :","elektriciteit"]
[]
[]
[null,"In het kader van volgende reguleringsperiode:",null,"van"]
[{"$nulls":3},"tot en met"]
[]
[null,"Rapportering over boekjaren:",null,null,2014]
[]
[]
[]
["RICHTLIJNEN BIJ HET INVULLEN EN DE INTERPRETATIE VAN HET JAARLIJKS EX-POST RAPPORTERINGSMODEL VOOR NIET-EXOGENE KOSTEN"]
[]
["Het rapporteringsmodel heeft als doel om via een standaardformaat tegemoet te komen aan de informatiebehoeften van de VREG "]
["teneinde een toegestaan inkomen uit de distributienettarieven voor elke distributienetbeheerder te bepalen."]
["In dit rapporteringsmodel worden de tabellen en bijkomend aan te leveren informatie opgenomen die moeten worden gebruikt in het kader van"]
["de bepaling van het inkomen op basis van de niet-exogene kosten van de distributienetbeheerder. Desalniettemin behoudt de VREG zich de mogelijkheid  "]
["om, indien nodig, nog bijkomende inlichtingen buiten dit rapporteringsmodel op te vragen. Dit rapporteringsmodel maakt integraal deel uit van "]
["de methoden voor het berekenen en vastleggen van de tarifaire voorwaarden inzake de aansluiting op en toegang tot de distributienetten. "]
[]
["Het tariefvoorstel en het rapporteringsmodel dient in 3 exemplaren te worden opgeleverd, alsook onder elektronische vorm (Excel-formaat)."]
[]
["Het ingevulde rapporteringsmodel dient te zijn gewaarmerkt door een controleverklaring van de commissaris van de distributienetbeheerder."]
[]
[]
["Legenda celkleuren"]
[]
[{"$nulls":3},"Input vereist door distributienetbeheerder"]
[]
[{"$nulls":3},"Berekende of overgenomen waarde waarvoor dus geen manuele input vereist is"]
[]
[{"$nulls":3},"Input vereist door VREG"]
[]
[{"$nulls":3},"Cel waarvoor op dit moment nog geen waarde kan gerapporteerd worden, maar die onder toepassing van de huidige tariefmethodologie wel relevant zal worden"]
[]
[]
[]
["Tabellen"]
[]
["Het rapporteringsmodel is opgebouwd uit de volgende drie delen:"]
[]
["1- Titelblad"]
["Bij het voorblad (de identificatie) dient de distributienetbeheerder de velden: distributienetbeheerder, ondernemingsnummer, BTW-regime, werkmaatschappij en activiteit  "]
["in te vullen. In de verdere tabellen van het rapporteringsmodel zijn deze velden gelinkt aan het titelblad. Deze velden worden dus automatisch aangevuld."]
[]
["2-  Assumpties"]
["Hierbij worden de gebruikte assumpties opgelijst die onderdeel uitmaken van de methodologie, ter bepaling van een toegestaan inkomen uit "]
["de niet-exogene kosten van elke distributienetbeheerder."]
[]
["3-  Tabellen"]
[]
["TABEL 1: Balans (algemene boekhouding) over boekjaar 2014"]
["In tabel 1 dient de DNB de balanswaarden te rapporteren voor boekjaar 2014. Hierbij wordt een opsplitsing gemaakt over de verschillende"]
["activiteiten ('netbeheer elektriciteit', 'netbeheer gas' en 'niet-gereguleerde activiteiten', waarbij voor 'netbeheer elektriciteit' en 'netbeheer gas' een verder onderscheid wordt gemaakt tussen"]
["gereguleerde activiteiten en niet-gereguleerde activiteiten)."]
["Het totaal van de balans geeft dus een overzicht van alle activiteiten van de DNB en deze moet aansluiten met de gepubliceerde jaarrekening."]
[]
["TABEL 2: Resultatenrekening (algemene boekhouding) over boekjaar 2014"]
["In tabel 2 rapporteert de DNB de resultatenrekening voor boekjaar 2014. Hierbij wordt eveneens een opsplitsing gemaakt over de verschillende activiteiten ('netbeheer elektriciteit',"]
["netbeheer gas' en 'niet-gereguleerde activiteiten', waarbij voor 'netbeheer elektriciteit' en 'netbeheer gas' een verder onderscheid wordt gemaakt tussen exogene kosten/opbrengsten,"]
["niet-exogene kosten/opbrengsten, overige kosten/opbrengsten, overdrachten en/of terugnames en niet-gereguleerde activiteiten)."]
["Het totaal van de resultatenrekening geeft dus een overzicht van alle activiteiten van de DNB en deze moet aansluiten met de gepubliceerde jaarrekening."]
[]
["TABEL 3: Algemeen overzicht"]
["Tabel 3 geeft een algemeen overzicht van de in dit bestand gerapporteerde gegevens. Hierbij dient voor de gewestgrensoverschrijdende distributienetbeheerders ook het relatief aandeel"]
["van het Vlaams Gewest worden opgegeven in het totaal van de respectievelijke kosten van de gewestgrensoverschrijdende distributienetbeheerders."]
[]
["TABEL 4: Afschrijvingen immateriële vaste activa"]
["Tabel 4 geeft de evolutie van de immateriële vaste activa weer door middel van een duidelijke opbouw van de nettoboekwaarde per jaar."]
["Hierbij dient te worden opgemerkt dat goodwill, in analogie met de tariefmethodologie, niet in rekening genomen wordt."]
["De evolutie van de immateriële vaste activa wordt duidelijk opgebouwd door rapportering van volgende elementen:"]
["- Aanschaffingswaarde en gecumuleerde afschrijvingen (en waardeverminderingen) op de respectievelijke activa per einde boekjaar 2013"]
["- Aanschaffingswaarde van de investeringen over boekjaar 2014"]
["- Tussenkomsten derden m.b.t. deze activa over boekjaar 2014"]
["- Subsidies m.b.t. deze activa over boekjaar 2014"]
["- Aanschaffingswaarde en gecumuleerde afschrijvingen (en waardeverminderingen) van de desinvesteringen over boekjaar 2014"]
["- Afschrijvingen (en waardeverminderingen) m.b.t. deze activa over boekjaar 2014"]
[]
["Deze tabel heeft als doel om zowel deel uit te maken van de evolutie van de opbouw RAB als voor de bepaling van de afschrijvingskosten."]
[]
["TABEL 5A: Afschrijvingen van de historische aanschaffingswaarde (materiële vaste activa) - elektriciteit"]
["Tabel 5A geeft de evolutie van de historische aanschaffingswaarde van de materiële vaste activa voor de gereguleerde activiteit 'elektriciteit' weer door middel van "]
["een duidelijke opbouw van de nettoboekwaarde per jaar. De evolutie van de historische aanschaffingswaarde van de materiële vaste activa wordt duidelijk opgebouwd door rapportering van volgende elementen:"]
["- Aanschaffingswaarde en gecumuleerde afschrijvingen (en waardeverminderingen) op de respectievelijke activa per einde boekjaar 2013"]
["- Aanschaffingswaarde van de investeringen over boekjaar 2014"]
["- Tussenkomsten derden m.b.t. deze activa over boekjaar 2014"]
["- Subsidies m.b.t. deze activa over boekjaar 2014"]
["- Aanschaffingswaarde en gecumuleerde afschrijvingen (en waardeverminderingen) van de desinvesteringen over boekjaar 2014"]
["- Afschrijvingen (en waardeverminderingen) m.b.t. deze activa over boekjaar 2014"]
[]
["Deze tabel heeft als doel om zowel deel uit te maken van de evolutie van de opbouw RAB als voor de bepaling van de afschrijvingskosten."]
[]
["TABEL 5B: Afschrijvingen van de meerwaarde op basis van de historische indexatie (materiële vaste activa) - elektriciteit"]
["Tabel 5B geeft de evolutie van de meerwaarde op basis van de historische indexatie van de materiële vaste activa voor de gereguleerde activiteit 'elektriciteit' weer, "]
["door middel van een duidelijke opbouw van de nettoboekwaarde per jaar. "]
["In de praktijk kan deze evolutie enkel afschrijvingen omvatten."]
["Deze tabel heeft als doel om zowel deel uit te maken van de evolutie van de opbouw RAB als voor de bepaling van de afschrijvingskosten."]
[]
["TABEL 5C: Afschrijvingen van de meerwaarde op basis van de iRAB (materiële vaste activa) - elektriciteit"]
["Tabel 5C geeft de evolutie van de meerwaarde op basis van de initiële RAB voor de gereguleerde activiteit 'elektriciteit' weer, door middel van de duidelijke opbouw van de nettoboekwaarde per jaar. "]
["In de praktijk kan deze evolutie enkel afschrijvingen omvatten."]
["Deze tabel heeft als doel om zowel deel uit te maken van de evolutie van de opbouw RAB als voor de bepaling van de afschrijvingskosten."]
[]
["TABEL 5D: Nettoboekwaarde van de totale materiële vaste activa - elektriciteit"]
["Deze tabel geeft de evolutie van de nettoboekwaarde van de totale materiële vaste activa voor de gereguleerde activiteit 'elektriciteit' weer en is bijgevolg de som van de tabellen 5A, 5B en 5C."]
["Tabel 5D fungeert daarom ook voornamelijk ter controle van de overeenstemming tussen de boekhouding (tabel 1) en de waarden zoals ingevuld in de tabellen 5A tot en met 5C."]
[]
["TABEL 5E: Afschrijvingen van de historische aanschaffingswaarde (materiële vaste activa) - gas"]
["Tabel 5E geeft de evolutie van de historische aanschaffingswaarde van de materiële vaste activa voor de gereguleerde activiteit 'gas' weer door middel van "]
["een duidelijke opbouw van de nettoboekwaarde per jaar. De evolutie van de historische aanschaffingswaarde van de materiële vaste activa wordt duidelijk opgebouwd door rapportering van volgende elementen:"]
["- Aanschaffingswaarde en gecumuleerde afschrijvingen (en waardeverminderingen) op de respectievelijke activa per einde boekjaar 2013"]
["- Aanschaffingswaarde van de investeringen over boekjaar 2014"]
["- Tussenkomsten derden m.b.t. deze activa over boekjaar 2014"]
["- Subsidies m.b.t. deze activa over boekjaar 2014"]
["- Aanschaffingswaarde en gecumuleerde afschrijvingen (en waardeverminderingen) van de desinvesteringen over boekjaar 2014"]
["- Afschrijvingen (en waardeverminderingen) m.b.t. deze activa over boekjaar 2014"]
[]
["Deze tabel heeft als doel om zowel deel uit te maken van de evolutie van de opbouw RAB als voor de bepaling van de afschrijvingskosten."]
[]
["TABEL 5F: Afschrijvingen van de meerwaarde op basis van de historische indexatie (materiële vaste activa) - gas"]
["Tabel 5F geeft de evolutie van de meerwaarde op basis van de historische indexatie van de materiële vaste activa voor de gereguleerde activiteit 'gas' weer, "]
["door middel van een duidelijke opbouw van de nettoboekwaarde per jaar. "]
["In de praktijk kan deze evolutie enkel afschrijvingen omvatten."]
["Deze tabel heeft als doel om zowel deel uit te maken van de evolutie van de opbouw RAB als voor de bepaling van de afschrijvingskosten."]
[]
["TABEL 5G: Afschrijvingen van de meerwaarde op basis van de iRAB (materiële vaste activa) - gas"]
["Tabel 5G geeft de evolutie van de meerwaarde op basis van de initiële RAB voor de gereguleerde activiteit 'gas' weer, door middel van de duidelijke opbouw van de nettoboekwaarde per jaar. "]
["In de praktijk kan deze evolutie enkel afschrijvingen omvatten."]
["Deze tabel heeft als doel om zowel deel uit te maken van de evolutie van de opbouw RAB als voor de bepaling van de afschrijvingskosten."]
[]
["TABEL 5H: Nettoboekwaarde van de totale materiële vaste activa - gas"]
["Deze tabel geeft de evolutie van de nettoboekwaarde van de totale materiële vaste activa voor de gereguleerde activiteit 'gas' weer en is bijgevolg de som van de tabellen 5E, 5F en 5G."]
["Tabel 5H fungeert daarom ook voornamelijk ter controle van de overeenstemming tussen de boekhouding (tabel 1) en de waarden zoals ingevuld in de tabellen 5E tot en met 5G."]
[]
["TABEL 6: Evolutie Nettobedrijfskapitaal"]
["In tabel 6 dienen de waarden ter bepaling van het nettobedrijfskapitaal te worden gerapporteerd. "]
["Hierbij dient het nettobedrijfskapitaal te worden gecorrigeerd met de waarde aan groenestroom- en warmtekrachtcertificaten, de waarde van het regulatoir actief (cfr vorige "]
["tariefmethodologie), alsook de regulatoire saldi die voortvloeien uit de nieuwe tariefmethodologie (nl. de saldi m.b.t. de exogene kosten en de saldi t.g.v. volumeverschillen "]
["uit tariefdrager kWh inzake inkomsten voor niet-exogene kosten). Hiernaast legt de tariefmethodologie ook op dat de hoogte van het nettobedrijfskapitaal (> 0) wordt begrensd tot "]
["1/14de van de jaarlijkse omzet voor die activiteit, gecorrigeerd met de opbrengsten uit de verkoop van de groenestroom- en warmtekrachtcertificaten. "]
["Verder wordt in deze tabel ook de eenmalige impact van eventuele wijzigingen in de waarderingsregels, gespreid over de verschillende boekjaren en dit zoals beschreven in de tariefmethodologie en op basis"]
["van de verleende informatie in de bijlage 6. De spreiding van de eenmalige kost of opbrengst over de verschillende boekjaren zal dus door de VREG worden aangevuld op basis van de verleende informatie"]
["in de bijlage 6 uit de tariefmethodologie."]
[]
["TABEL 7A: Opvolging van de saldi niet-beheersbare kosten en saldi beheersbare kosten m.b.t. vorige tariefmethodologie(ën)"]
["Tabel 7A laat een jaarlijkse opvolging toe van enerzijds de saldi niet-beheersbare kosten door de regulator goedgekeurd, en anderzijds de saldi niet-beheersbare kosten die door de distributienetbeheerder"]
[" jaar na jaar worden ingeboekt op het niveau van de resultatenrekening en de overlopende rekeningen. Bovendien blijkt uit deze tabel eveneens de inbaarheid van de vastgestelde verschillen tussen "]
["de door de regulator goedgekeurde en de door de distributienetbeheerder ingeboekte bedragen."]
["Tenslotte laat de tabel ook een opvolging toe van de hoogte van de saldi beheersbare kosten m.b.t. vorige tariefmethodologie(ën)."]
[]
["TABEL 7B: Overzicht geboekte saldi over de exploitatiejaren 2008-2014"]
["Tabel 7B geeft een detail van zowel de geboekte saldi beheersbare kosten als de geboekte saldi niet-beheersbare kosten over de exploitatiejaren 2008-2014. Hierbij dient de distributienetbeheerder "]
["positieve bedragen in te vullen in het geval van een tekort en er dus bijgevolg meer kosten waren dan gebudgetteerd, en omgekeerd."]
["Verder omvat deze tabel ook een controle waarbij een aansluiting wordt gemaakt met de gerapporteerde gegeven in tabel 7A."]
[]
["TABEL 8: Evolutie van de RAB-waarde"]
["Deze tabel geeft de evolutie weer van de RAB. Deze evolutie wordt automatisch berekend op basis van de gegevens die gerapporteerd werden in de voorgaande tabellen."]
[]
["TABEL 9: Operationele kosten gereguleerde activiteiten (niet-exogene kosten)"]
["Deze tabel geeft een overzicht van de evolutie van de operationele kosten. Hierbij dienen, in analogie met de door de VREG opgestelde tariefmethodologie,"]
["een aantal correcties in rekening te worden genomen ter afbakening van de kosten met een niet-exogeen karakter. Voor een detaillering van de specifieke kostensoorten die "]
["gecorrigeerd worden, verwijzen we naar de respectievelijke tabellen in dit rapporteringsmodel. Toch geven we de correctie m.b.t. transactiekosten een verdere duiding ."]
["Deze omvat in de definitie van de VREG namelijk volgende boekhoudkundige elementen (voor zover deze kosten niet onder  boekhoudkundige klasse 65 worden geboekt, dienen deze dus"]
["als correctie in het rapporteringsmodel te worden opgenomen):"]
["a. Kosten gemaakt in het kader van emissies van effecten, zoals"]
[null,"- kosten voor opmaak van prospectus en advies (o.a. advocaten, consulting,…)"]
[null,"- vergoedingen te betalen aan de Autoriteit voor Financiële Diensten en Markten voor de goedkeuringsprocedure van het prospectus"]
[null,"- vergoeding van de financiële tussenpersonen die voor de plaatsing van de effecten bij de investeerders en/of het publiek zorgen en die de betalingen "]
[null,"verwikkelen (o.a. dealers, arrangers, underwriters, …)"]
[null,"- eventuele kosten indien de effecten een notering krijgen, bv. aan Euronext Brussels"]
["b. Kosten gemaakt m.b.t. schulden"]
[null,"- periodieke fees voor kredietfaciliteiten"]
[null,"- periodieke kosten voor eventuele beursnotering"]
[null,"- overhead kosten: zoals externe administratieve-, treasury en juridische kosten om de vreemd vermogen portefeuille te beheren"]
["c. Kosten m.b.t. een kredietrating"]
[null,"- kosten van ratingbureaus (eenmalige en periodieke)"]
[]
["Ook de correctie omschreven als 'de door de CREG aan de distributienetbeheerder opgelegde correctie in het kader van de billijke vergoeding' wensen we verder te detailleren. "]
["Hieronder worden alle kosten verstaan die het gevolg zijn van een correctie die door de CREG werd opgelegd aan de distributienetbeheerder en betrekking had op een correctie"]
["van de billijke vergoeding. Eventuele correcties m.b.t. slopingen of overige dienen hierbij niet te worden gecorrigeerd."]
[]
["TABEL 10: Operationele opbrengsten gereguleerde activiteiten (niet-exogene kosten)"]
["Deze tabel geeft een overzicht van de evolutie van de operationele opbrengsten. Hierbij dienen, in analogie met de door de VREG opgestelde tariefmethodologie, een aantal "]
["correcties in rekening te worden genomen. Voor een detaillering van de specifieke opbrengstensoorten die gecorrigeerd worden, verwijzen we naar de respectievelijke tabellen"]
[" in dit rapporteringsmodel."]
["De correctie omschreven als 'de door de CREG aan de distributienetbeheerder opgelegde correctie in het kader van de billijke vergoeding' wensen we verder te detailleren. "]
["Hieronder worden alle opbrengsten verstaan die het gevolg zijn van een correctie die door de CREG werd opgelegd aan de distributienetbeheerder en betrekking had op een correctie"]
["van de billijke vergoeding. Eventuele correcties m.b.t. slopingen of overige dienen hierbij niet te worden gecorrigeerd."]
[]
["TABEL 11: De consumptieprijsindex"]
["Deze tabel geeft meer informatie betreffende de consumptieprijsindex (CPI) voor de maand augustus, zoal gepubliceerd door de FOD Economie. "]
["Deze indexcijfers worden gebruikt teneinde de geactualiseerde waarde van de niet-exogene kosten in 'tabel 3' te bepalen."]
["Hiervoor worden dus de consumptieprijsindices van de maand augustus gehanteerd waarbij het referentiejaar 2013 als basisjaar voor de berekening"]
["van de CPI wordt genomen. "]
["Bron FOD Economie:"]
["http://statbel.fgov.be/nl/statistieken/cijfers/economie/consumptieprijzen/"]

{"sheet":"ASSUMPTIES","index":1,"n_rows":57,"n_cols":2,"rows_kept":57,"merged":[[0,0,0,2],[3,0,3,1]],"flags":["formulas_cached_only"]}
["Assumpties"]
[]
[]
["OVERZICHT GEBRUIKTE VARIABELEN"]
[]
["AFSCHRIJVINGSPERCENTAGES (%)"]
["Immateriële vaste activa (excl goodwill)"]
["Kosten onderzoek en ontwikkeling","20% (5 jaar)"]
["Concessies, octrooien, licenties, knowhow, merken en soortgelijke rechten","20% (5 jaar)"]
["Vooruitbetalingen",{"v":0,"d":"0%"}]
[]
["Materiële vaste activa - elektriciteit"]
["Terreinen",{"v":0,"d":"0%"}]
["Industriële gebouwen","3% (33 jaar)"]
["Administratieve gebouwen","2% (50 jaar)"]
["Kabels","2% (50 jaar)"]
["Lijnen","2% (50 jaar)"]
["Posten en cabines","3% (33 jaar)"]
["Hergebruikte uitrusting cabines","6,67% (15 jaar)"]
["Aansluitingen","3% (33 jaar)"]
["Meetapparatuur","3% (33 jaar)"]
["Teletransmissie en optische vezels","10% (10 jaar)"]
["Gereedschap en meubilair","10% (10 jaar)"]
["Rollend materieel","20% (5 jaar)"]
["CAB, telebediening, uitrusting dispatching","10% (10 jaar)"]
["Labo uitrusting","10% (10 jaar)"]
["Administratieve uitrusting (informatica en kantoor)","33% (3 jaar)"]
["Telegelezen meters","10% (10 jaar)"]
["Budgetmeters","10% (10 jaar)"]
["WKK installaties","10% (10 jaar)"]
["Unieke Operator","10% (10 jaar)"]
["Project slimme netten","20% (5 jaar)"]
["Project clearing house","20% (5 jaar)"]
["Project slimme meters","20% (5 jaar)"]
["Activa in aanbouw",{"v":0,"d":"0%"}]
[]
[]
["Materiële vaste activa - gas"]
["Terreinen",{"v":0,"d":"0%"}]
["Industriële gebouwen","3% (33 jaar)"]
["Administratieve gebouwen","2% (50 jaar)"]
["Leidingen","2% (50 jaar)"]
["Cabines/Stations","3% (33 jaar)"]
["Hergebruikte uitrusting cabines","6,67% (15 jaar)"]
["Aansluitingen","3% (33 jaar)"]
["Meetapparatuur","3% (33 jaar)"]
["Teletransmissie en optische vezels","10% (10 jaar)"]
["Gereedschap en meubilair","10% (10 jaar)"]
["Rollend materieel","20% (5 jaar)"]
["CAB, telebediening, uitrusting dispatching","10% (10 jaar)"]
["Labo uitrusting","10% (10 jaar)"]
["Administratieve uitrusting (informatica en kantoor)","33% (3 jaar)"]
["Telegelezen meters","10% (10 jaar)"]
["Budgetmeters","10% (10 jaar)"]
["Unieke Operator","10% (10 jaar)"]
["Project slimme meters","20% (5 jaar)"]
["Activa in aanbouw",{"v":0,"d":"0%"}]

{"sheet":"TABEL 1","index":2,"n_rows":85,"n_cols":11,"rows_kept":85,"merged":[[0,0,0,11],[2,0,2,10],[7,0,8,3],[7,4,8,4],[7,5,8,6],[7,7,8,8],[7,9,8,9],[40,0,41,3],[40,4,41,4],[40,5,41,6],[40,7,41,8],[40,9,41,9]],"flags":["formulas_cached_only"]}
["TABEL 1: Balans (algemene boekhouding) over boekjaar 2014"]
[]
["Boekjaar 2014"]
[]
[null,"Opmerking"]
[null,"Gelieve positieve waarden in te geven (voor activa (indien debetsaldo) en passiva (indien creditsaldo))."]
[]
["ACTIVA",{"$nulls":3},"Codes","Netbeheer elektriciteit",null,"Netbeheer gas",null,"Niet-gereguleerde activiteiten","TOTAAL"]
[]
[{"$nulls":5},"Gereguleerde activiteiten","Niet-gereguleerde activiteiten","Gereguleerde activiteiten","Niet-gereguleerde activiteiten"]
[]
["VASTE ACTIVA",{"$nulls":3},"20/28",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"I. Oprichtingskosten",null,null,"20",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"II. Immateriële vaste activa",null,null,"21",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"III. Materiële vaste activa",null,null,"22/27",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"IV. Financiële vaste activa",null,null,"28",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["VLOTTENDE ACTIVA",{"$nulls":3},"29/58",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"V. Vorderingen op meer dan één jaar",null,null,"29",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"VI. Voorraden en bestellingen in uitvoering",null,null,"3",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"VII. Vorderingen op ten hoogste één jaar",null,null,"40/41",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"VIII. Geldbeleggingen",null,null,"50/53",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"IX. Liquide middelen",null,null,"54/58",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"X. Overlopende rekeningen",null,null,"490/1",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
["TOTAAL DER ACTIVA",{"$nulls":4},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
[]
["PASSIVA",{"$nulls":3},"Code","Netbeheer elektriciteit",null,"Netbeheer gas",null,"Niet-gereguleerde activiteiten","TOTAAL"]
[]
[{"$nulls":5},"Gereguleerde activiteiten","Niet-gereguleerde activiteiten","Gereguleerde activiteiten","Niet-gereguleerde activiteiten"]
[]
["EIGEN VERMOGEN",{"$nulls":3}," 10/15",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"I. Kapitaal",null,null,"10",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"II. Uitgiftepremies",null,null,11,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"III. Herwaarderingsmeerwaarden",null,null,"12",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"IV. Reserves",null,null,"13",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"V. Overgedragen winst ",null,null,14,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"VI. Kapitaalsubsidies",null,null,15,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["VOORZIENINGEN"]
[]
[null,"VII. Voorzieningen en uitgestelde belastingen",null,null,"16",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["SCHULDEN",{"$nulls":3},"17/49",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"VIII. Schulden op meer dan één jaar",null,null,"17",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"A. Financiële schulden",null,"170/4",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"B. Handelsschulden",null,175,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"C. Ontvangen vooruitbetalingen op bestellingen",null,176,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"D. Overige schulden",null,"178/9",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"IX. Schulden op ten hoogste één jaar",null,null,"42/48",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"A. Schulden > 1 jaar die binnen het jr. verv.",null,42,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"B. Financiële schulden",null,43,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"C. Handelsschulden",null,44,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"D. Ontvangen vooruitbet. op bestellingen",null,46,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"E. Schulden m.b.t. belast., bezold. en soc. last.",null,"45",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,"F. Overige schulden",null,"47/48",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"X. Overlopende rekeningen",null,null,"492/3",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
["TOTAAL DER PASSIVA",{"$nulls":4},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
[{"$nulls":4},"A -P",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 2","index":3,"n_rows":81,"n_cols":17,"rows_kept":81,"merged":[[0,0,0,11],[3,0,3,10],[8,0,9,3],[8,4,9,4],[8,5,9,9],[8,10,9,14],[8,15,9,15],[8,16,9,16],[10,5,10,8],[10,10,10,13],[40,0,41,3],[40,4,41,4],[40,5,41,9],[40,10,41,14],[40,15,41,15],[40,16,41,16],[42,5,42,8],[42,10,42,13]],"flags":["formulas_cached_only"]}
["TABEL 2: Resultatenrekening (algemene boekhouding) over boekjaar 2014"]
[]
[]
["Boekjaar 2014"]
[]
[null,"Opmerking"]
[null,"Gelieve positieve waarden in te geven (voor kosten (indien debetsaldo) en opbrengsten (indien creditsaldo))."]
[]
["OPBRENGSTEN",{"$nulls":3},"Codes","Netbeheer elektriciteit",{"$nulls":4},"Netbeheer gas",{"$nulls":4},"Niet-gereguleerde activiteiten","TOTAAL"]
[]
[{"$nulls":5},"Gereguleerde activiteiten",{"$nulls":3},"Niet-gereguleerde activiteiten","Gereguleerde activiteiten",{"$nulls":3},"Niet-gereguleerde activiteiten"]
[{"$nulls":5},"Niet-exogene kosten/opbrengsten","Exogene kosten/opbrengsten","Overige kosten/opbrengsten","Overdrachten en/of terugnames",null,"Niet-exogene kosten/opbrengsten","Exogene kosten/opbrengsten","Overige kosten/opbrengsten","Overdrachten en/of terugnames"]
[]
[]
["I. Bedrijfsopbrengsten",{"$nulls":3},"70/74",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"A. Omzet",null,null,70,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"B. Wijziging in de voorraad goederen in bewerking"]
[null,"    en gereed product en in de bestellingen in uit-"]
[null,"    voering (toename +, afname -)",null,null,71,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"C. Geproduceerde vaste activa",null,null,72,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"D. Andere bedrijfsopbrengsten",null,null,74,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["IV. Financiële opbrengsten",{"$nulls":3},75,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["VII. Uitzonderlijke opbrengsten",{"$nulls":3},76,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["IX bis. A. Onttrekking aan de uitgestelde"]
[" belastingen",{"$nulls":3},780,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["X. B. Regularisering van belastingen en terugne-"]
[null,"   ming van voorzieningen voor belastingen",null,null,77,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["XI. Verlies van het boekjaar",{"$nulls":4},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
[{"$nulls":3},"TOTAAL",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
[]
["KOSTEN",{"$nulls":3},"Codes","Netbeheer elektriciteit",{"$nulls":4},"Netbeheer gas",{"$nulls":4},"Niet-gereguleerde activiteiten","TOTAAL"]
[]
[{"$nulls":5},"Gereguleerde activiteiten",{"$nulls":3},"Niet-gereguleerde activiteiten","Gereguleerde activiteiten",{"$nulls":3},"Niet-gereguleerde activiteiten"]
[{"$nulls":5},"Niet-exogene kosten/opbrengsten","Exogene kosten/opbrengsten","Overige kosten/opbrengsten","Overdrachten en/of terugnames",null,"Niet-exogene kosten/opbrengsten","Exogene kosten/opbrengsten","Overige kosten/opbrengsten","Overdrachten en/of terugnames"]
[]
[]
["II. Bedrijfskosten",{"$nulls":3},"60/64",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[null,"A. Handelsgoederen, grond- en hulpstoffen",null,null,60,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"B. Diensten en diverse goederen",null,null,61,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"C. Bezoldigingen, sociale lasten en pensioenen",null,null,62,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"D. Afschrijvingen en waardeverminderingen op"]
[null,"    oprichtingskosten, op immateriële en "]
[null,"    materiële vaste activa",null,null,630,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"E. Waardeverminderingen op voorraden, bestellin-"]
[null,"    gen in uitvoering en handelsvorderingen (toevoe-"]
[null,"    gingen +, terugnemingen -)",null,null,"631/4",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"F. Voorzieningen voor risico's en kosten (toevoe-"]
[null,"    gingen +, bestedingen en terugnemingen -)",null,null,"635/7",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"G. Andere bedrijfskosten",null,null,"640/8",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"H. Als herstructureringskosten geactiveerde bedrijfs-"]
[null,"    kosten (-)",null,null,649,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["V. Financiële kosten",{"$nulls":3},65,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["VIII. Uitzonderlijke kosten",{"$nulls":3},66,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["IX bis. B. Overboeking naar de uitgestelde"]
[" belastingen",{"$nulls":3},680,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["X. A. Belastingen op het resultaat",{"$nulls":3},"670/3",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["XI. Winst van het boekjaar",{"$nulls":4},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
[{"$nulls":3},"TOTAAL",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
[{"$nulls":3},"Totaal opbrengsten",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":3},"Totaal kosten",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":3},"Resultaat",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 3","index":4,"n_rows":54,"n_cols":4,"rows_kept":54,"merged":[[0,0,0,15],[9,0,9,3],[12,0,12,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[48,1,48,3]],"flags":["formulas_cached_only"]}
["TABEL 3: Algemeen overzicht"]
[]
["In het kader van volgende reguleringsperiode:",null,"van",0]
[null,null,"tot en met",0]
[]
["Rapportering over boekjaren:",null,null,2014]
[]
[]
["Distributienetbeheerder:"]
[0]
[]
["Activiteit:"]
["elektriciteit"]
[]
["Bijkomende opmerking:"]
["Gelieve in bijlage, onderaan het werkblad, een verklarende nota en gedetailleerde onderbouw op te geven voor het relatief aandeel van het Vlaamse Gewest in de"]
["respectievelijke kosten van de gewestgrensoverschrijdende distributienetbeheerders. Hierbij dienen de percentages die in onderstaande tabel werden opgegeven dus "]
["in detail worden samengesteld en verklaard."]
[]
["Bepaling van de geactualiseerde waarde van de niet-exogene kosten:"]
[]
["jaar",2014]
["Afschrijvingen IVA",{"v":0,"d":"0.00 €"}]
["Aandeel Vlaamse Gewest (%)",{"v":0,"d":"0.00%"}]
["Afschrijvingen MVA- historische aanschaffingswaarde",{"v":0,"d":"0.00 €"}]
["Aandeel Vlaamse Gewest (%)",{"v":0,"d":"0.00%"}]
["Afschrijvingen MVA- MW o.b.v. historische indexatie",{"v":0,"d":"0.00 €"}]
["Aandeel Vlaamse Gewest (%)",{"v":0,"d":"0.00%"}]
["Afschrijvingen MVA- MW o.b.v. iRAB",{"v":0,"d":"0.00 €"}]
["Aandeel Vlaamse Gewest (%)",{"v":0,"d":"0.00%"}]
["Operationele kosten",{"v":0,"d":"0.00 €"}]
["Spreiding van de impact tgv wijziging waarderingsregels",{"v":0,"d":"0.00 €"}]
["Aandeel Vlaamse Gewest (%)",{"v":0,"d":"0.00%"}]
["Operationele opbrengsten",{"v":0,"d":"0.00 €"}]
["Aandeel Vlaamse Gewest (%)",{"v":0,"d":"0.00%"}]
[]
["RAB waarde",{"v":0,"d":"0.00 €"}]
["Aandeel Vlaamse Gewest (%)",{"v":0,"d":"0.00%"}]
["WACC nom 0-0",{"v":0,"d":"0.00%"}]
["NBK",{"$error":"#REF!"}]
["Aandeel Vlaamse Gewest (%)",{"v":0,"d":"0.00%"}]
["Kost Vreemd Vermogen 0-0",{"v":0,"d":"0.00%"}]
["Kapitaalkosten",{"$error":"#REF!"}]
[]
["Totale niet-exogene kosten",{"$error":"#REF!"}]
[]
["CPI factor",{"$error":"#DIV/0!"}]
[]
["Totale geactualiseerde niet-exogene kosten",{"$error":"#DIV/0!"}]
[]
[]
[]
[]
["Bijlage:"]

{"sheet":"TABEL 4","index":5,"n_rows":25,"n_cols":11,"rows_kept":25,"merged":[[0,0,0,5],[15,6,15,8]],"flags":["formulas_cached_only"]}
["TABEL 4: Afschrijvingen immateriële vaste activa"]
[]
["Activiteit:","elektriciteit"]
[]
[]
["In rekening te brengen afschrijvingen voor",2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
["Evolutie van de immateriële vaste activa:"]
["De tekens die in de kolomhoofden van de tabellen opgenomen zijn, dienen te worden geïnterpreteerd als:"]
["+: gelieve positieve waarde in te geven"]
["-: gelieve negatieve waarde in te geven"]
[]
[]
["Activapost (boekhoudkundige rubriek 21 excl goodwill)","Afschrijvingspercentages","Historische aanschaffingswaarde activa einde boekjaar 2013","Gecumuleerde afschrijvingen en waardeverminderingen activa einde boekjaar 2013","Nettoboekwaarde activa einde boekjaar 2013","Investeringen boekjaar 2014","Desinvesteringen boekjaar 2014",null,null,"Afschrijvingen en waardeverminderingen boekjaar 2014","Nettoboekwaarde activa einde boekjaar 2014"]
[{"$nulls":6},"Historische aanschaffingswaarde desinvesteringen boekjaar 2014","Gecumuleerde afschrijvingen en waardeverminderingen desinvesteringen boekjaar 2014","Nettoboekwaarde desinvesteringen boekjaar 2014"]
[null,null,"+","-",null,"+","-","+",null,"-"]
["Kosten voor onderzoek en ontwikkeling",{"v":0.2,"d":"20%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Concessies, octrooien, licenties, knowhow, merken en soortgelijke rechten",{"v":0.2,"d":"20%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Vooruitbetalingen",{"v":0,"d":"0%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["TOTAAL  ",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[{"$nulls":9},"Controle met tabel 1:",{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 5A","index":6,"n_rows":67,"n_cols":14,"rows_kept":67,"merged":[[0,0,0,5],[13,0,13,1],[16,0,16,1],[19,9,19,11]],"flags":["formulas_cached_only"]}
["TABEL 5A: Afschrijvingen van de historische aanschaffingswaarde (materiële vaste activa) - elektriciteit"]
[{"$nulls":7},"elektriciteit"]
["In rekening te brengen afschrijvingen voor",2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
["Evolutie van de historische aanschaffingswaarde (materiële vaste activa):"]
["De tekens die in de kolomhoofden van de tabellen opgenomen zijn, dienen te worden geïnterpreteerd als:"]
["+: gelieve positieve waarde in te geven"]
["-: gelieve negatieve waarde in te geven"]
[]
["Ter informatie"]
["VERVANGINGSINVESTERINGEN "]
["hebben betrekking op: het vervangen van activa aan het einde van hun levensduur, investeringen in apparatuur voor de controle van het net en het verzamelen van informatie, verplaatsing van netten en investeringen ten behoeve van het milieu en maatregelen die worden genomen om leveringskwaliteit te verbeteren."]
[]
["UITBREIDINGSINVESTERINGEN "]
["hebben betrekking op: de aansluiting van nieuwe netgebruikers op het distributienet en versterkingen van het bestaande net om te kunnen voldoen aan een algemene toename van het volume aan vervoerde energie."]
[]
[]
["Activaposten (boekhoudkundige rubrieken 22, 23, 24, 25, 26 en 27)","Afschrijvingspercentages","Historische aanschaffingswaarde activa einde boekjaar 2013","Gecumuleerde afschrijvingen en waardeverminderingen activa einde boekjaar 2013","Nettoboekwaarde activa aan historische aanschaffingswaarde einde boekjaar 2013","Vervangingsinvesteringen boekjaar 2014","Uitbreidingsinvesteringen boekjaar 2014","Tussenkomsten netgebruikers boekjaar 2014","Subsidies boekjaar 2014","Desinvesteringen boekjaar 2014",null,null,"Afschrijvingen en waardeverminderingen boekjaar 2014","Nettoboekwaarde activa aan historische aanschaffingswaarde einde boekjaar 2014"]
[{"$nulls":9},"Historische aanschaffingswaarde desinvesteringen boekjaar 2014","Gecumuleerde afschrijvingen en waardeverminderingen desinvesteringen boekjaar 2014","Nettoboekwaarde desinvesteringen boekjaar 2014"]
[null,null,"+","-",null,"+","+","-","-","-","+",null,"-"]
["Terreinen",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Industriële gebouwen",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve gebouwen",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Netwerk 70/36/30kV",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Transformatie MS",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Netwerk MS",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Transformatie LS",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabel - Netwerk LS",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk 70/36/30kV",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Transformatie MS",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk MS",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Transformatie LS",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk LS",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk 70/36/30kV",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Transformatie MS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk MS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Transformatie LS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk LS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hergebruikte uitrusting cabines",{"v":0.0667,"d":"6.67%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk 70/36/30kV",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Transformatie MS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk MS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Transformatie LS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk LS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk 70/36/30kV",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Transformatie MS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk MS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Transformatie LS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk LS",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Teletransmissie en optische vezels",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gereedschap en meubilair",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Rollend materieel",{"v":0.2,"d":"20.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["CAB, telebediening, uitrusting dispatching",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Labo uitrusting",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve uitrusting (informatica en kantoor)",{"v":0.33,"d":"33.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Telegelezen meters",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Budgetmeters",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["WKK installaties",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Unieke Operator",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme netten",{"v":0.2,"d":"20.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project clearing house",{"v":0.2,"d":"20.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme meters",{"v":0.2,"d":"20.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Activa in aanbouw",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["TOTAAL  ",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 5B","index":7,"n_rows":59,"n_cols":9,"rows_kept":59,"merged":[[0,0,0,5],[14,1,56,1]],"flags":["formulas_cached_only"]}
["TABEL 5B: Afschrijvingen van de meerwaarde op basis van de historische indexatie (materiële vaste activa) - elektriciteit",{"$nulls":7},"elektriciteit"]
[]
["In rekening te brengen afboekingen voor",2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
["Evolutie van de meerwaarden op basis van de historische indexatie (materiële vaste acitva):"]
["De tekens die in de kolomhoofden van de tabellen opgenomen zijn, dienen te worden geïnterpreteerd als:"]
["+: gelieve positieve waarde in te geven"]
["-: gelieve negatieve waarde in te geven"]
[]
[]
["Activaposten (boekhoudkundige rubrieken 22, 23, 24, 25, 26 en 27)","Afboekingspercentage 2014","Oorspronkelijke meerwaarde op basis van historische indexatie voor activa einde boekjaar 2013","Gecumuleerde afboekingen wegens desinvesteringen einde boekjaar 2013","Nettoboekwaarde meerwaarde op basis van historische indexatie einde boekjaar 2013","Afboeking wegens desinvesteringen boekjaar 2014","Nettoboekwaarde meerwaarde op basis van historische indexatie einde boekjaar 2014"]
[null,null,"+","-",null,"-"]
["Terreinen","x%",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Industriële gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabel - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hergebruikte uitrusting cabines",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Teletransmissie en optische vezels",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gereedschap en meubilair",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Rollend materieel",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["CAB, telebediening, uitrusting dispatching",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Labo uitrusting",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve uitrusting (informatica en kantoor)",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Telegelezen meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Budgetmeters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["WKK installaties",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Unieke Operator",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme netten",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project clearing house",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Activa in aanbouw",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["TOTAAL  ",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 5C","index":8,"n_rows":59,"n_cols":8,"rows_kept":59,"merged":[[0,0,0,5],[14,1,56,1]],"flags":["formulas_cached_only"]}
["TABEL 5C: Afschrijvingen van de meerwaarde op basis van de iRAB (materiële vaste activa) - elektriciteit",{"$nulls":6},"elektriciteit"]
[]
["In rekening te brengen afboekingen voor",2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
["Evolutie van de meerwaarden op basis van de iRAB (materiële vaste activa):"]
["De tekens die in de kolomhoofden van de tabellen opgenomen zijn, dienen te worden geïnterpreteerd als:"]
["+: gelieve positieve waarde in te geven"]
["-: gelieve negatieve waarde in te geven"]
[]
[]
["Activaposten (boekhoudkundige rubrieken 22, 23, 24, 25, 26 en 27)","Afboekingspercentage 2014","Oorspronkelijke meerwaarde op basis van iRAB voor activa einde boekjaar 2013","Gecumuleerde afboekingen wegens desinvesteringen einde boekjaar 2013","Nettoboekwaarde meerwaarde op basis van iRAB einde boekjaar 2013","Afboeking wegens desinvesteringen boekjaar 2014","Nettoboekwaarde meerwaarde op basis van iRAB einde boekjaar 2014"]
[null,null,"+","-",null,"-"]
["Terreinen","x%",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Industriële gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabel - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hergebruikte uitrusting cabines",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Teletransmissie en optische vezels",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gereedschap en meubilair",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Rollend materieel",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["CAB, telebediening, uitrusting dispatching",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Labo uitrusting",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve uitrusting (informatica en kantoor)",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Telegelezen meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Budgetmeters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["WKK installaties",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Unieke Operator",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme netten",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project clearing house",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Activa in aanbouw",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["TOTAAL  ",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 5D","index":9,"n_rows":60,"n_cols":14,"rows_kept":60,"merged":[[0,0,0,5],[10,9,10,11]],"flags":["formulas_cached_only"]}
["TABEL 5D: Nettoboekwaarde van de totale materiële vaste activa - elektriciteit",{"$nulls":6},"elektriciteit"]
[]
[]
["In rekening te brengen afschrijvingen voor",2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
[]
[]
[]
["Activaposten (boekhoudkundige rubrieken 22, 23, 24, 25, 26 en 27)",null,"Historische aanschaffingswaarde activa einde boekjaar 2013","Gecumuleerde afschrijvingen en waardeverminderingen activa einde boekjaar 2013","Nettoboekwaarde materiële vaste activa einde boekjaar 2013","Vervangingsinvesteringen boekjaar 2014","Uitbreidingsinvesteringen boekjaar 2014","Tussenkomsten netgebruikers boekjaar 2014","Subsidies boekjaar 2014","Desinvesteringen boekjaar 2014",null,null,"Afschrijvingen en waardeverminderingen boekjaar 2014","Nettoboekwaarde materiële vaste activa einde boekjaar 2014"]
[{"$nulls":9},"Historische aanschaffingswaarde desinvesteringen boekjaar 2014","Gecumuleerde afschrijvingen en waardeverminderingen desinvesteringen boekjaar 2014","Nettoboekwaarde desinvesteringen boekjaar 2014"]
[null,null,"+","-",null,"+","+","-","-","-","+",null,"-"]
["Terreinen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Industriële gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabels - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kabel - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lijnen - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Posten & cabines - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hergebruikte uitrusting cabines",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk 70/36/30kV",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Transformatie MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk MS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Transformatie LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - Netwerk LS",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Teletransmissie en optische vezels",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gereedschap en meubilair",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Rollend materieel",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["CAB, telebediening, uitrusting dispatching",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Labo uitrusting",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve uitrusting (informatica en kantoor)",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Telegelezen meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Budgetmeters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["WKK installaties",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Unieke Operator",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme netten",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project clearing house",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Activa in aanbouw",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["TOTAAL  ",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[{"$nulls":12},"Controle met tabel 1:",{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 5E","index":10,"n_rows":47,"n_cols":14,"rows_kept":47,"merged":[[0,0,0,5],[13,0,13,1],[16,0,16,1],[19,9,19,11]],"flags":["formulas_cached_only"]}
["TABEL 5E: Afschrijvingen van de historische aanschaffingswaarde (materiële vaste activa) - gas",{"$nulls":6},"elektriciteit"]
[]
["In rekening te brengen afschrijvingen voor",2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
["Evolutie van de historische aanschaffingswaarde (materiële vaste activa):"]
["De tekens die in de kolomhoofden van de tabellen opgenomen zijn, dienen te worden geïnterpreteerd als:"]
["+: gelieve positieve waarde in te geven"]
["-: gelieve negatieve waarde in te geven"]
[]
["Ter informatie"]
["VERVANGINGSINVESTERINGEN "]
["hebben betrekking op: het vervangen van activa aan het einde van hun levensduur, investeringen in apparatuur voor de controle van het net en het verzamelen van informatie, verplaatsing van netten en investeringen ten behoeve van het milieu en maatregelen die worden genomen om leveringskwaliteit te verbeteren."]
[]
["UITBREIDINGSINVESTERINGEN "]
["hebben betrekking op: de aansluiting van nieuwe netgebruikers op het distributienet en versterkingen van het bestaande net om te kunnen voldoen aan een algemene toename van het volume aan vervoerde energie."]
[]
[]
["Activaposten (boekhoudkundige rubrieken 22, 23, 24, 25, 26 en 27)","Afschrijvingspercentages","Historische aanschaffingswaarde activa einde boekjaar 2013","Gecumuleerde afschrijvingen en waardeverminderingen activa einde boekjaar 2013","Nettoboekwaarde activa aan historische aanschaffingswaarde einde boekjaar 2013","Vervangingsinvesteringen boekjaar 2014","Uitbreidingsinvesteringen boekjaar 2014","Tussenkomsten netgebruikers boekjaar 2014","Subsidies boekjaar 2014","Desinvesteringen boekjaar 2014",null,null,"Afschrijvingen en waardeverminderingen boekjaar 2014","Nettoboekwaarde activa aan historische aanschaffingswaarde einde boekjaar 2014"]
[{"$nulls":9},"Historische aanschaffingswaarde desinvesteringen boekjaar 2014","Gecumuleerde afschrijvingen en waardeverminderingen desinvesteringen boekjaar 2014","Nettoboekwaarde desinvesteringen boekjaar 2014"]
[null,null,"+","-",null,"+","+","-","-","-","+",null,"-"]
["Terreinen",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Industriële gebouwen",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve gebouwen",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Leidingen - MD",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Leidingen - LD",{"v":0.02,"d":"2.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Cabines/Stations - MD",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Cabines/Stations - LD",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hergebruikte uitrusting cabines",{"v":0.0667,"d":"6.67%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - MD",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - LD",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - MD",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - LD",{"v":0.03,"d":"3.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Teletransmissie en optische vezels",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gereedschap en meubilair",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Rollend materieel",{"v":0.2,"d":"20.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["CAB, telebediening, uitrusting dispatching",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Labo-uitrusting",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve uitrusting (informatica en kantoor)",{"v":0.33,"d":"33.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Telegelezen meters",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Budgetmeters",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Unieke Operator",{"v":0.1,"d":"10.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme meters",{"v":0.2,"d":"20.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Activa in aanbouw",{"v":0,"d":"0.00%"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["TOTAAL  ",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 5F","index":11,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[0,0,0,5],[14,1,36,1]],"flags":["formulas_cached_only"]}
["TABEL 5F: Afschrijvingen van de meerwaarde op basis van de historische indexatie (materiële vaste activa) - gas",{"$nulls":6},"elektriciteit"]
[]
["In rekening te brengen afboekingen voor",2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
["Evolutie van de meerwaarden op basis van de historische indexatie (materiële vaste acitva):"]
["De tekens die in de kolomhoofden van de tabellen opgenomen zijn, dienen te worden geïnterpreteerd als:"]
["+: gelieve positieve waarde in te geven"]
["-: gelieve negatieve waarde in te geven"]
[]
[]
["Activaposten (boekhoudkundige rubrieken 22, 23, 24, 25, 26 en 27)","Afboekingspercentage 2014","Oorspronkelijke meerwaarde op basis van historische indexatie voor activa einde boekjaar 2013","Gecumuleerde afboekingen wegens desinvesteringen einde boekjaar 2013","Nettoboekwaarde meerwaarde op basis van historische indexatie einde boekjaar 2013","Afboeking wegens desinvesteringen boekjaar 2014","Nettoboekwaarde meerwaarde op basis van historische indexatie einde boekjaar 2014"]
[null,null,"+","-",null,"-"]
["Terreinen","x%",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Industriële gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Leidingen - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Leidingen - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Cabines/Stations - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Cabines/Stations - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hergebruikte uitrusting cabines",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Teletransmissie en optische vezels",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gereedschap en meubilair",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Rollend materieel",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["CAB, telebediening, uitrusting dispatching",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Labo-uitrusting",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve uitrusting (informatica en kantoor)",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Telegelezen meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Budgetmeters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Unieke Operator",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Activa in aanbouw",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["TOTAAL  ",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 5G","index":12,"n_rows":39,"n_cols":8,"rows_kept":39,"merged":[[0,0,0,5],[14,1,36,1]],"flags":["formulas_cached_only"]}
["TABEL 5G: Afschrijvingen van de meerwaarde op basis van de iRAB (materiële vaste activa) - gas",{"$nulls":6},"elektriciteit"]
[]
["In rekening te brengen afboekingen voor",2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
["Evolutie van de meerwaarden op basis van de iRAB (materiële vaste activa):"]
["De tekens die in de kolomhoofden van de tabellen opgenomen zijn, dienen te worden geïnterpreteerd als:"]
["+: gelieve positieve waarde in te geven"]
["-: gelieve negatieve waarde in te geven"]
[]
[]
["Activaposten (boekhoudkundige rubrieken 22, 23, 24, 25, 26 en 27)","Afboekingspercentage 2014","Oorspronkelijke meerwaarde op basis van iRAB voor activa einde boekjaar 2013","Gecumuleerde afboekingen wegens desinvesteringen einde boekjaar 2013","Nettoboekwaarde meerwaarde op basis van iRAB einde boekjaar 2013","Afboeking wegens desinvesteringen boekjaar 2014","Nettoboekwaarde meerwaarde op basis van iRAB einde boekjaar 2014"]
[null,null,"+","-",null,"-"]
["Terreinen","x%",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Industriële gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Leidingen - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Leidingen - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Cabines/Stations - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Cabines/Stations - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hergebruikte uitrusting cabines",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Teletransmissie en optische vezels",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gereedschap en meubilair",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Rollend materieel",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["CAB, telebediening, uitrusting dispatching",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Labo-uitrusting",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve uitrusting (informatica en kantoor)",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Telegelezen meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Budgetmeters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Unieke Operator",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Activa in aanbouw",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["TOTAAL  ",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 5H","index":13,"n_rows":40,"n_cols":14,"rows_kept":40,"merged":[[0,0,0,5],[10,9,10,11]],"flags":["formulas_cached_only"]}
["TABEL 5H: Nettoboekwaarde van de totale materiële vaste activa - gas",{"$nulls":6},"elektriciteit"]
[]
[]
["In rekening te brengen afschrijvingen voor",2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
[]
[]
[]
["Activaposten (boekhoudkundige rubrieken 22, 23, 24, 25, 26 en 27)",null,"Historische aanschaffingswaarde activa einde boekjaar 2013","Gecumuleerde afschrijvingen en waardeverminderingen activa einde boekjaar 2013","Nettoboekwaarde materiële vaste activa einde boekjaar 2013","Vervangingsinvesteringen boekjaar 2014","Uitbreidingsinvesteringen boekjaar 2014","Tussenkomsten netgebruikers boekjaar 2014","Subsidies boekjaar 2014","Desinvesteringen boekjaar 2014",null,null,"Afschrijvingen en waardeverminderingen boekjaar 2014","Nettoboekwaarde materiële vaste activa einde boekjaar 2014"]
[{"$nulls":9},"Historische aanschaffingswaarde desinvesteringen boekjaar 2014","Gecumuleerde afschrijvingen en waardeverminderingen desinvesteringen boekjaar 2014","Nettoboekwaarde desinvesteringen boekjaar 2014"]
[null,null,"+","-",null,"+","+","-","-","-","+",null,"-"]
["Terreinen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Industriële gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve gebouwen",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Leidingen - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Leidingen - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Cabines/Stations - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Cabines/Stations - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hergebruikte uitrusting cabines",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Aansluitingen - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - MD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Meetapparatuur - LD",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Teletransmissie en optische vezels",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gereedschap en meubilair",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Rollend materieel",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["CAB, telebediening, uitrusting dispatching",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Labo-uitrusting",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Administratieve uitrusting (informatica en kantoor)",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Telegelezen meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Budgetmeters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Unieke Operator",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Project slimme meters",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Activa in aanbouw",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["TOTAAL  ",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[{"$nulls":12},"Controle met tabel 1:",{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 6","index":14,"n_rows":59,"n_cols":4,"rows_kept":59,"merged":[[0,0,0,6],[22,0,22,6],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,30,1],[29,2,30,2],[29,3,30,3],[60,1,60,6],[62,1,62,6]],"flags":["formulas_cached_only"]}
["TABEL 6: Evolutie Nettobedrijfskapitaal"]
[]
["Maximale waarde NBK voor 31/12:",2013,{"$error":"#REF!"}]
[null,2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
[]
["In rekening te brengen NBK voor 31/12:",2013,{"$error":"#REF!"}]
[null,2014,{"v":0,"d":"0.00 €"}]
[]
[]
["Gemiddeld NBK voor het boekjaar:",2014,{"$error":"#REF!"}]
[]
["Bijkomende opmerking:"]
["Gelieve positieve waarden in te geven (voor activa (indien debetsaldo) en voor passiva (indien creditsaldo), tenzij anders aangegeven."]
["De waarden in de kolom 'Balanscijfers' dienen overeen te stemmen met de waarden die in 'tabel 1' werden gerapporteerd. Eventuele afwijkingen of waarden in de kolom 'Correcties' dienen in een afzonderlijke"]
["nota worden gemotiveerd."]
[]
["Voetnoot:"]
["1: Volgens de jaarrekening van de distributienetbeheerder, desgevallend met voorbehoud betreffende de door de regulator nog vast te stellen definitieve omvang van het bedrag en de toewijzing ervan."]
[]
["2: Omvat zowel de saldi m.b.t. de exogene kosten als de saldi m.b.t. de volumeverschillen inzake de niet-exogene kosten exclusief tariefdrager EAN's (vanaf 2015). Volgens jaarrekening van de distributienetbeheerder, desgevallend met voorbehoud betreffende de door de regulator nog vast te stellen definitieve omvang van het bedrag en de toewijzing ervan."]
[]
[]
[]
[null,"2014-12-31"]
[null,0]
["Balanswaarde na winstverdeling","Activiteit elektriciteit"]
["(31/12)","Balanscijfers","Correcties","Totaal"]
[]
[]
["ACTIVA"]
[]
["Voorraden en bestellingen in uitvoering (3)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Spreiding van de impact tgv wijziging waarderingsregels",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Vorderingen op ten hoogste één jaar (40/41)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Spreiding van de impact tgv wijziging waarderingsregels",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Geldbeleggingen (50/53)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Liquide middelen (54/55/56/57/58)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Overlopende rekeningen (490/491)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
["Voorraad groenestroom- en warmtekrachtcertificaten",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Niet- geïmmobiliseerde certificaten",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Geïmmobiliseerde certficaten (vanaf 2014)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Regulatoir actief 1",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Regulatoire saldi 2 (vanaf 2015)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
["PASSIVA"]
[]
["Schulden op ten hoogste één jaar (42/43/44/45/46/47/48)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Overlopende rekeningen (492/493)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
["TOTAAL",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[]
[]
["Controle met tabel 1:",{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 7A","index":15,"n_rows":101,"n_cols":17,"rows_kept":101,"merged":[[0,0,0,13],[16,0,16,13],[18,2,18,9],[24,0,24,13],[24,14,24,15],[26,2,26,11],[27,0,27,1],[28,0,38,0],[40,0,40,1],[44,2,44,11],[46,0,56,0],[63,0,63,13],[65,2,65,11],[67,0,76,0],[82,0,82,13],[84,2,84,7],[90,0,90,9],[90,14,90,15],[92,2,92,7],[93,0,93,1],[94,0,100,0]],"flags":["formulas_cached_only"]}
["TABEL 7A: Opvolging van de saldi niet-beheersbare kosten en saldi beheersbare kosten m.b.t. vorige tariefmethodologie(ën)"]
[]
["Opmerking:"]
["Met de saldi niet-beheersbare kosten wordt door de VREG naar de volgende saldi gedoeld:"]
["- Saldi door toepassing indexeringsformule op het intiële budget beheersbare kosten"]
["- Saldi m.b.t. niet-beheersbare kosten door afwijking tussen budget en werkelijkheid"]
["- Saldi m.b.t. financiële lasten door afwijking tussen budget en werkelijkheid"]
["- Saldi m.b.t. afschrijvingen door afwijking tussen budget en werkelijkheid"]
["- Saldi m.b.t. billijke winstvergoeding door afwijking tussen budget en werkelijkheid"]
["- Saldi m.b.t. openbare dienstverplichtingen door afwijkingen tussen budget en werkelijkheid"]
["- Saldi m.b.t. toeslagen en heffingen door afwijking tussen budget en werkelijkheid"]
["- Saldi m.b.t. volumeverschillen door afwijking tussen budget en werkelijkheid"]
[]
["Met de saldi beheersbare kosten wordt door de VREG naar de volgende saldi gedoeld:"]
["- Saldi m.b.t. beheersbare kosten door afwijking tussen initieel budget en werkelijkheid"]
[]
["Saldi niet-beheersbare kosten"]
[]
[null,null,"Beslissing van de regulator"]
[null,null,2007,2008,2009,2010,2011,2012,2013,2014]
[]
[null,null,"(+) ==> Tekort, meer kosten dan gebudgetteerd"]
[null,null,"(-) ==> Overschot, minder kosten dan gebudgetteerd"]
[]
["INVLOED OP HET RESULTAAT"]
[]
[null,null,"Saldo van het jaar",{"$nulls":10},"TOTAAL"]
[null,null,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016]
["Boeking van het saldo in het resultaat van het exploitatiejaar ",2007,{"v":0,"d":"0.00"},{"$nulls":10},{"v":0,"d":"0.00"}]
[null,2008,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":9},{"v":0,"d":"0.00"}]
[null,2009,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"0.00"}]
[null,2010,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":7},{"v":0,"d":"0.00"}]
[null,2011,{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},{"v":0,"d":"0.00"}]
[null,2012,{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[null,2013,{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,2014,{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
[null,2015,{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
[null,2016,{"$nulls":6},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Totaal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
["Resterend saldo terug te nemen",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
[]
[]
[]
[]
[null,null,"Saldo van het jaar",{"$nulls":10},"TOTAAL",null,"TOTAAL"]
[null,null,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,null,"(1)",null,"(2)"]
["Terugname van het saldo in het resultaat van het exploitatiejaar ",2007,{"$nulls":11},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,2008,{"v":0,"d":"0.00"},{"$nulls":10},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["in het ",2009,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":9},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,2010,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["resultaat ",2011,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":7},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,2012,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
["van het ",2013,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"    Totale jaarlijkse impact"]
[null,2014,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},"    op de resultaten"]
["exploitatiejaar",2015,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,2016,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,"Totaal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
["(+) ==> Teruggave overschot, verlaging van de tarieven;"]
["(-) ==> Recuperatie tekort, verhoging van de tarieven "]
[]
[]
[]
["Overlopende rekeningen"]
[]
[null,null,"Saldo"]
[null,null,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,null,"TOTAAL"]
["Evolutie saldo overlopende rekeningen",2007,{"v":0,"d":"0.00"},{"$nulls":10},{"v":0,"d":"0.00"}]
[null,2008,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":9},{"v":0,"d":"0.00"}]
[null,2009,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":8},{"v":0,"d":"0.00"}]
[null,2010,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":7},{"v":0,"d":"0.00"}]
[null,2011,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},{"v":0,"d":"0.00"}]
[null,2012,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[null,2013,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,2014,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
[null,2015,null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
[null,2016,{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
[]
["(-) Credit saldo"]
["(+) Debet saldo"]
[]
[]
["Saldi beheersbare kosten"]
[]
[null,null,"Beslissing van de regulator"]
[null,null,2009,2010,2011,2012,2013,2014]
[]
[null,null,"(+) ==> Tekort, meer kosten dan gebudgetteerd"]
[null,null,"(-) ==> Overschot, minder kosten dan gebudgetteerd"]
[]
["INVLOED OP HET RESULTAAT"]
[]
[null,null,"Saldo van het jaar",{"$nulls":6},"TOTAAL"]
[null,null,2009,2010,2011,2012,2013,2014]
["Saldo m.b.t. beheersbare kosten door afwijking tussen initieel budget en werkelijkheid",2009,{"v":0,"d":"0.00"},{"$nulls":6},{"v":0,"d":"0.00"}]
[null,2010,null,{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[null,2011,null,null,{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
[null,2012,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":3},{"v":0,"d":"0.00"}]
[null,2013,{"$nulls":4},{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[null,2014,{"$nulls":5},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,"Totaal",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]

{"sheet":"TABEL 7B","index":16,"n_rows":28,"n_cols":20,"rows_kept":28,"merged":[[0,0,0,13],[8,0,9,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[26,0,26,5]],"flags":["formulas_cached_only"]}
["TABEL 7B: Overzicht geboekte saldi over de exploitatiejaren 2008-2014"]
[]
[]
[]
[]
["(+) ==> Tekort, meer kosten dan gebudgetteerd"]
["(-) ==> Overschot, minder kosten dan gebudgetteerd"]
[]
["Saldo",{"$nulls":5},2008,null,2009,null,2010,null,2011,null,2012,null,2013,null,2014]
[{"$nulls":6},"Beheersbaar","Niet beheersbaar","Beheersbaar","Niet beheersbaar","Beheersbaar","Niet beheersbaar","Beheersbaar","Niet beheersbaar","Beheersbaar","Niet beheersbaar","Beheersbaar","Niet beheersbaar","Beheersbaar","Niet beheersbaar"]
["1. Kosten nodig ter vervulling van de wettelijke taken"]
[null,"A. Beheersbare kosten"]
[null,"- Saldo door toepassing indexeringsformule op het initiële budget",{"$nulls":5},{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"}]
[null,"- Saldo door afwijking tussen initiële budget en werkelijkheid",{"$nulls":4},{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"}]
[null,"B. Niet beheersbare kosten",{"$nulls":5},{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"}]
[null,"C. Financiële lasten",{"$nulls":5},{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"}]
["2. Afschrijvingen"]
[null,"Saldo door afwijking tussen budget en werkelijkheid",{"$nulls":5},{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"}]
["3. Billijke winstvergoeding"]
[null,"Saldo door afwijking tussen budget en werkelijkheid",{"$nulls":5},{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"}]
["4. Openbare dienstverplichtingen"]
[null,"Saldo door afwijking tussen budget en werkelijkheid",{"$nulls":5},{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"}]
["5. Toeslagen en heffingen"]
[null,"Saldo door afwijking tussen budget en werkelijkheid",{"$nulls":5},{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"}]
["6. Volume verschillen"]
[null,"Saldo door afwijking tussen budget en werkelijkheid",{"$nulls":5},{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"}]
["TOTAAL SALDO",{"$nulls":5},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Controle met tabel 7A:",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"TABEL 8","index":17,"n_rows":59,"n_cols":4,"rows_kept":59,"merged":[[0,0,0,6],[11,1,12,1]],"flags":["formulas_cached_only"]}
["TABEL 8: Evolutie van de RAB-waarde"]
[]
["Gemiddelde RAB-waarde voor boekjaar:"]
[]
[2014,{"v":0,"d":"0.00 €"}]
[]
[]
[]
[{"$nulls":3},2014]
[]
[]
[null,"Startwaarde (01/01/2014)","IVA",{"v":0,"d":"0.00 €"}]
[null,null,"MVA",{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Startwaarde RAB (01/01/2014)",null,{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Investeringen MVA","Totaal",{"v":0,"d":"0.00 €"}]
[null,null,"Vervangingsinvesteringen",{"v":0,"d":"0.00 €"}]
[null,null,"Uitbreidingsinvesteringen ",{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Investeringen IVA",null,{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Tussenkomsten netgebruikers MVA",null,{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Subsidies MVA",null,{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Desinvesteringen MVA","Totaal (6) = (3)+(4)+(5)",{"v":0,"d":"0.00 €"}]
[null,null,"Totaal nettoboekwaarde (3)=(1)+(2)",{"v":0,"d":"0.00 €"}]
[null,null,"Historische aanschaffingswaarde (1)",{"v":0,"d":"0.00 €"}]
[null,null,"Gecumuleerde afschrijvingen (2)",{"v":0,"d":"0.00 €"}]
[null,null,"Historische indexatie (x%) (4)",{"v":0,"d":"0.00 €"}]
[null,null,"RAB meerwaarde (x%) (5)",{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Desinvesteringen IVA","Totaal nettoboekwaarde (9)=(7)+(8)",{"v":0,"d":"0.00 €"}]
[null,null,"Historische aanschaffingswaarde (7)",{"v":0,"d":"0.00 €"}]
[null,null,"Gecumuleerde afschrijvingen (8)",{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Afschrijvingen op historische aanschaffingswaarde MVA",null,{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Afschrijvingen op IVA",null,{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Eindwaarde (31/12/2014)","IVA",{"v":0,"d":"0.00 €"}]
[null,null,"MVA",{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Eindwaarde RAB (31/12/2014)",null,{"v":0,"d":"0.00 €"}]
[]
[]
[null,"Gemiddelde RAB voor het jaar",null,{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 9","index":18,"n_rows":139,"n_cols":5,"rows_kept":139,"merged":[[0,0,0,4],[11,1,14,1],[11,2,14,2],[11,3,14,3],[11,4,14,4]],"flags":["formulas_cached_only"]}
["TABEL 9: Operationele kosten gereguleerde activiteiten (niet-exogene kosten)"]
[]
[null,"Bijkomende opmerking:"]
[null,"Gelieve positieve waarden in te geven voor een kost (indien debetsaldo), tenzij in 'kolom B' anders wordt aangegeven."]
[]
[]
[{"$nulls":3},"boekjaar"]
[{"$nulls":3},2014]
[{"$nulls":3},0]
[{"$nulls":3},"elektriciteit"]
[]
[null,"Kosten in resultatenrekening","Codes",null,"Formule"]
[]
[]
[]
[null,"Handelsgoederen, grond- en hulpstoffen",60,{"v":0,"d":"0.00 €"},"+"]
[null,"Diensten en diverse goederen",61,{"v":0,"d":"0.00 €"},"+"]
[null,"Bezoldigingen, sociale lasten en pensioenen",62,{"v":0,"d":"0.00 €"},"+"]
[null,"Afschrijvingen en waardeverminderingen op oprichtingskosten, immateriële en materiële vaste activa",630,{"v":0,"d":"0.00 €"},"+"]
[null,"Waardeverminderingen op voorraden, bestellingen in uitvoering en handelsvorderingen (toevoegingen +, terugnemingen -)","631/4",{"v":0,"d":"0.00 €"},"+"]
[null,"Voorzieningen voor pensioenen en soortgelijke verplichtingen, grote herstellingswerken & grote onderhoudswerken en andere risico's en kosten (toevoegingen +, bestedingen en terugnemingen -)","635/7",{"v":0,"d":"0.00 €"},"+"]
[null,"Andere bedrijfskosten","640/8",{"v":0,"d":"0.00 €"},"+"]
[null,"Als herstructureringskosten geactiveerde bedrijfskosten (-)",649,{"v":0,"d":"0.00 €"},"+"]
[null,"Financiële kosten",65,{"v":0,"d":"0.00 €"},"+"]
[null,"Uitzonderlijke kosten",66,{"v":0,"d":"0.00 €"},"+"]
[null,"Belastingen op het resultaat",67,{"v":0,"d":"0.00 €"},"+"]
[null,"Overboeking naar de belastingvrije reserves",68,{"v":0,"d":"0.00 €"},"+"]
[]
[null,"Totaal kosten resultatenrekening",null,{"v":0,"d":"0.00 €"}]
[null,"Controle met tabel 2: ",null,{"v":0,"d":"0.00 €"}]
[]
[null,"Correcties ter bepaling niet-exogene operationele kosten:"]
[]
[1,"Afschrijvingen en waardeverminderingen op oprichtingskosten",null,{"v":0,"d":"0.00 €"},"-"]
[]
[2,"Uitzonderlijke afschrijvingen en waardeverminderingen op oprichtingskosten ",null,{"v":0,"d":"0.00 €"},"-"]
[]
[3,"(Uitzonderlijke) Afschrijvingen en waardeverminderingen op immateriële vaste activa, excl goodwill",null,{"v":0,"d":"0.00 €"},"-"]
[]
[4,"(Uitzonderlijke) Afschrijvingen en waardeverminderingen op goodwill",null,{"v":0,"d":"0.00 €"},"-"]
[]
[5,"(Uitzonderlijke) Afschrijvingen en waardeverminderingen op materiële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[]
[6,"Voorzieningen voor pensioenen en soortgelijke verplichtingen, grote herstellingswerken & grote onderhoudswerken en andere risico's en kosten (toevoegingen +, bestedingen en terugnemingen -)","635/7",{"v":0,"d":"0.00 €"},"-"]
[]
[7,"Financiële kosten",65,{"v":0,"d":"0.00 €"},"-"]
[]
[8,"Belastingen op het resultaat",67,{"v":0,"d":"0.00 €"},"-"]
[]
[9,"Overboeking naar de belastingvrije reserves",68,{"v":0,"d":"0.00 €"},"-"]
[]
[10,"Transactiekosten in het kader van aantrekken en vastleggen van financiering (cfr. omschrijving transactiekosten in tab 'Titelblad') (voor zover geen onderdeel van klasse 65)",null,{"v":0,"d":"0.00 €"},"-"]
[]
[11,"Boetes"]
[null,"Burgerlijke geldboete",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Administratieve geldboete",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Strafrechtelijke geldboete",null,{"v":0,"d":"0.00 €"},"-"]
[]
[12,"Door Elia aan distributienetbeheerder aangerekende vergoeding voor gebruik van transmissienet (elektriciteit), inclusief federale bijdrage elektriciteit",null,{"v":0,"d":"0.00 €"},"-"]
[]
[13,"Door andere distributienetbeheerder (via doorvoer) aangerekende vergoeding voor gebruik van transmissienet (elektriciteit), inclusief federale bijdrage elektriciteit",null,{"v":0,"d":"0.00 €"},"-"]
[]
[14,"REG-premies gevorderd door rechthebbenden van de distributienetbeheerder ",61,{"v":0,"d":"0.00 €"},"-"]
[null," "]
[15,"Verplicht aangekochte groenestroom- en warmtekrachtcertificaten aan minimumwaarde volgens Energiedecreet",60]
[null,"Aangekochte groenestroomcertificaten",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Aangekochte warmtekrachtcertificaten",null,{"v":0,"d":"0.00 €"},"-"]
[]
[16,"Voorraadwijziging groenestroomcertificaten (toename voorraad: negatieve waarde, afname voorraad: positieve waarde)",null,{"v":0,"d":"0.00 €"},"-"]
[]
[17,"Voorraadwijziging warmtekrachtcertificaten (toename voorraad: negatieve waarde, afname voorraad: positieve waarde)",null,{"v":0,"d":"0.00 €"},"-"]
[]
[18,"Uitgave i.h.k.v. verrekening van kost van groenestroom- en warmtekrachtcertificaten onder distributienetbeheerders volgens Energiedecreet (solidarisering opkoopverplichting)",null,{"v":0,"d":"0.00 €"},"-"]
[]
[19,"Kost van de gratis kWh door energieleveranciers aan de distributienetbeheerder aangerekend aan eenheidsprijs volgens Energiebesluit",null,{"v":0,"d":"0.00 €"},"-"]
[]
[20,"Belastingen, heffingen, toeslagen, bijdragen en retributies"]
[null,"Toeslagen of heffingen ter financiering van de openbare dienstverplichtingen",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Toeslagen ter dekking van de werkingskosten van de CREG",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Bijdragen ter dekking van de verloren kosten",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Lasten van niet-gekapitaliseerde pensioenen",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Alle verbintenissen ten opzichte van de pensioenfondsen van de distributienetbeheerders",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Overige lokale, provinciale, gewestelijke of federale belastingen",null,{"v":0,"d":"0.00 €"},"-"]
[]
[21,"De door de CREG aan de distributienetbeheerder opgelegde correctie in het kader van de billijke vergoeding",66,{"v":0,"d":"0.00 €"},"-"]
[]
[22,"Waardeverminderingen op financiële vaste activa (toevoeging)",66,{"v":0,"d":"0.00 €"},"-"]
[]
[23,"Voorzieningen voor uitzonderlijke risico's en kosten (toevoeging)",66,{"v":0,"d":"0.00 €"},"-"]
[]
[24,"Exploitatievergoeding m.b.t. immateriële vaste activa en materiële vaste activa aangerekend door Infrax cvba aan de Infrax DNB",61]
[null,"Afschrijvingskosten immateriële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Afschrijvingskosten materiële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Billijke vergoeding voor de immateriële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Billijke vergoeding voor de materiële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Overige",null,{"v":0,"d":"0.00 €"}]
[]
[25,"Exploitatievergoeding m.b.t. immateriële vaste activa en materiële vaste activa aangerekend door Infrax Limburg aan Inter-Energa",61]
[null,"Afschrijvingskosten immateriële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Afschrijvingskosten materiële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Billijke vergoeding voor de immateriële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Billijke vergoeding voor de materiële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Overige",null,{"v":0,"d":"0.00 €"}]
[]
[26,"Exploitatievergoeding m.b.t. immateriële vaste activa en materiële vaste activa aangerekend door Etiz AGB aan Infrax West",61]
[null,"Afschrijvingskosten immateriële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Afschrijvingskosten materiële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Billijke vergoeding voor de immateriële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Billijke vergoeding voor de materiële vaste activa",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Overige",null,{"v":0,"d":"0.00 €"}]
[]
[27,"Gecorrigeerde vergoeding voor de immateriële vaste activa en materiële vaste activa aangerekend door Infrax cvba aan de Infrax DNB"]
[null,"Afschrijvingskosten immateriële vaste activa",null,{"v":0,"d":"0.00 €"},"+"]
[null,"Afschrijvingskosten materiële vaste activa",null,{"v":0,"d":"0.00 €"},"+"]
[null,"Kapitaalkostenvergoeding",null,{"v":0,"d":"0.00 €"},"+"]
[null,"RAB",null,{"v":0,"d":"0.00 €"}]
[null,"WACC",null,{"v":0,"d":"0.00%"}]
[]
[28,"Gecorrigeerde vergoeding voor de immateriële vaste activa en materiële vaste activa aangerekend door Infrax Limburg aan Inter-Energa"]
[null,"Afschrijvingskosten immateriële vaste activa",null,{"v":0,"d":"0.00 €"},"+"]
[null,"Afschrijvingskosten materiële vaste activa",null,{"v":0,"d":"0.00 €"},"+"]
[null,"Kapitaalkostenvergoeding",null,{"v":0,"d":"0.00 €"},"+"]
[null,"RAB",null,{"v":0,"d":"0.00 €"}]
[null,"WACC",null,{"v":0,"d":"0.00%"}]
[]
[29,"Gecorrigeerde vergoeding voor de immateriële vaste activa en materiële vaste activa aangerekend door Etiz AGB aan Infrax West"]
[null,"Afschrijvingskosten immateriële vaste activa",null,{"v":0,"d":"0.00 €"},"+"]
[null,"Afschrijvingskosten materiële vaste activa",null,{"v":0,"d":"0.00 €"},"+"]
[null,"Kapitaalkostenvergoeding",null,{"v":0,"d":"0.00 €"},"+"]
[null,"RAB",null,{"v":0,"d":"0.00 €"}]
[null,"WACC",null,{"v":0,"d":"0.00%"}]
[]
[{"$nulls":3},2014]
[null,"Totaal correcties op kosten",null,{"v":0,"d":"0.00 €"}]
[]
[{"$nulls":3},2014]
[{"$nulls":3},0]
[{"$nulls":3},"elektriciteit"]
[null,"Operationele kosten i.h.k.v. tariefmethodologie",null,{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 10","index":19,"n_rows":73,"n_cols":5,"rows_kept":73,"merged":[[0,0,0,3]],"flags":["formulas_cached_only"]}
["TABEL 10: Operationele opbrengsten gereguleerde activiteiten (niet-exogene kosten)"]
[]
[null,"Bijkomende opmerking:"]
[null,"Gelieve positieve waarden in te geven voor een opbrengst (indien creditsaldo), tenzij in 'kolom B' anders wordt aangegeven."]
[]
[{"$nulls":3},"boekjaar"]
[{"$nulls":3},2014]
[{"$nulls":3},0]
[{"$nulls":3},"elektriciteit"]
[]
[]
[null,"Opbrengsten in resultatenrekening","Codes",null,"Formule"]
[]
[null,"Omzet totaal",70,{"v":0,"d":"0.00 €"},"+"]
[null,"Omzet uit periodieke distributienettarieven ",null,{"v":0,"d":"0.00 €"}]
[null,"waarvan voor gebruik van het net",null,{"v":0,"d":"0.00 €"}]
[null,"waarvan voor openbare dienstverplichtingen",null,{"v":0,"d":"0.00 €"}]
[null,"waarvan voor gebruik van Elia transportnet (inclusief federale bijdrage)",null,{"v":0,"d":"0.00 €"}]
[null,"waarvan voor ondersteunende diensten",null,{"v":0,"d":"0.00 €"}]
[null,"waarvan voor door de overheid opgelegde toeslagen (niet gekapitaliseerde pensioenen, verbintenissen ten opzichte van de pensioenfondsen) en belastingen",null,{"v":0,"d":"0.00 €"}]
[null,"Omzet uit niet-periodieke distributienettarieven",null,{"v":0,"d":"0.00 €"}]
[null,"Omzet uit overige",null,{"v":0,"d":"0.00 €"}]
[]
[null,"Wijziging in de voorraad goederen in bewerking, gereed product en bestellingen in uitvoering (positieve waarde voor voorraadtoename, negatieve voor voorraadafname)",71,{"v":0,"d":"0.00 €"},"+"]
[null,"Geproduceerde vaste activa",72,{"v":0,"d":"0.00 €"},"+"]
[null,"Andere bedrijfsopbrengsten",74,{"v":0,"d":"0.00 €"},"+"]
[null,"Financiële opbrengsten",75,{"v":0,"d":"0.00 €"},"+"]
[null,"Uitzonderlijke opbrengsten",76,{"v":0,"d":"0.00 €"},"+"]
[null,"Regularisering van belastingen en terugneming fiscale voorzieningen",77,{"v":0,"d":"0.00 €"},"+"]
[null,"Onttrekking aan de belastingvrije reserve",78,{"v":0,"d":"0.00 €"},"+"]
[]
[null,"Totaal opbrengsten resultatenrekening",null,{"v":0,"d":"0.00 €"}]
[null,"Controle met tabel 2:",null,{"v":0,"d":"0.00 €"}]
[]
[null,"Correcties ter bepaling niet-exogene operationele opbrengsten:"]
[]
[1,"Omzet uit periodieke distributienettarieven",null,{"v":0,"d":"0.00 €"},"-"]
[]
[2,"Financiële opbrengsten",75,{"v":0,"d":"0.00 €"},"-"]
[]
[3,"Regularisering van belastingen en terugneming fiscale voorzieningen",77,{"v":0,"d":"0.00 €"},"-"]
[]
[4,"Onttrekking aan de belastingvrije reserve",78,{"v":0,"d":"0.00 €"},"-"]
[]
[5,"Verkochte GSC en WKC volgens Energiedecreet"]
[null,"Verkochte groenestroomcertificaten",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Niet-geïmmobiliseerde GSC",null,{"v":0,"d":"0.00 €"}]
[null,"Geïmmobiliseerde GSC"]
[null,"Verkochte warmtekrachtcertificaten",null,{"v":0,"d":"0.00 €"},"-"]
[null,"Niet-geïmmobiliseerde WKC",null,{"v":0,"d":"0.00 €"}]
[null,"Geïmmobiliseerde WKC"]
[]
[6,"Inkomsten i.h.k.v. verrekening van kost van groenestroom- en warmtekrachtcertificaten onder distributienetbeheerders volgens Energiedecreet (solidarisering opkoopverplichting)",null,{"v":0,"d":"0.00 €"},"-"]
[]
[7,"Totale inkomsten verkregen van Vlaamse Overheid (VEA) i.h.k.v. banking certificaten (geïmmobiliseerde certificaten), m.a.w. vergoeding voor financiering en bij verkoop certificaten",null,null,"-"]
[]
[8,"Terugneming van afschrijvingen en waardeverminderingen op goodwill",76,{"v":0,"d":"0.00 €"},"-"]
[]
[9,"De door de CREG aan de distributienetbeheerder opgelegde correctie in het kader van de billijke vergoeding",76,{"v":0,"d":"0.00 €"},"-"]
[]
[10,"Terugneming van waardeverminderingen op financiële vaste activa",76,{"v":0,"d":"0.00 €"},"-"]
[]
[11,"Terugneming van voorzieningen voor uitzonderlijke risico's en kosten",76,{"v":0,"d":"0.00 €"},"-"]
[]
[12,"Recuperatie van kost van REG-premies (Energiebesluit), gevorderd door distributienetbeheerder van Vlaamse Overheid (VEA)",null,{"v":0,"d":"0.00 €"},"-"]
[]
[{"$nulls":3},2014]
[null,"Totaal correcties op opbrengsten",null,{"v":0,"d":"0.00 €"}]
[]
[{"$nulls":3},2014]
[{"$nulls":3},0]
[{"$nulls":3},"elektriciteit"]
[null,"Operationele opbrengsten i.h.k.v. tariefmethodologie",null,{"v":0,"d":"0.00 €"}]

{"sheet":"TABEL 11","index":20,"n_rows":29,"n_cols":10,"rows_kept":29,"merged":[[0,0,0,11]],"flags":["formulas_cached_only"]}
["TABEL 11: De consumptieprijsindex"]
[]
[]
[]
[null,"jaar","Index van aug. (basis 2013)","Relatieve wijziging","Actualisering","Actualisering afronding 5 decimalen"]
[null,2014,100.17,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2015,{"v":0,"d":"0.00"},{"v":-1,"d":"-100.0%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,2016,{"v":0,"d":"0.00"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"Werkelijke indexcijfers voor periode 2014-2016, zoals gepubliceerd door FOD Economie:"]
[]
[]
[null,2014,null,null,2015,null,null,2016]
[null,"Base/Basis",null,2013,"Base/Basis",null,2013,"Base/Basis",null,2013]
[null,"Maand/Mois",1,{"v":100.5,"d":"100.50"},"Maand/Mois",1,99.85,"Maand/Mois",1]
[null,null,2,100.66,null,2,100.26,null,2]
[null,null,3,100.72,null,3,null,null,3]
[null,null,4,100.41,null,4,null,null,4]
[null,null,5,{"v":100.3,"d":"100.30"},null,5,null,null,5]
[null,null,6,100.38,null,6,null,null,6]
[null,null,7,100.55,null,7,null,null,7]
[null,null,8,100.17,null,8,null,null,8]
[null,null,9,100.09,null,9,null,null,9]
[null,null,10,100.22,null,10,null,null,10]
[null,null,11,100.09,null,11,null,null,11]
[null,null,12,99.98,null,12,null,null,12]
[null,"Jaar/Année",null,{"v":100.33916666666666,"d":"100.34"},"Jaar/Année",null,{"v":100.055,"d":"100.06"},"Jaar/Année",null,{"$error":"#DIV/0!"}]