| 1 | 1 | | | | | | | |
| 2 | 2 | Projectgegevens | | | | | | |
| 3 | 3 | Invoernummer: | 506 | Pro versie | 4.2 | | | |
| 4 | 4 | Projectnaam: | | | | | | |
| 5 | 5 | | | | | | | |
| 6 | 6 | Contactgegevens | | | | | | |
| 11 | 11 | Contactpersoon: M den Haan | | | | | | |
| 12 | 12 | E-mail: poolvosjes-80precies@icloud.com | | | | | | |
| 13 | 13 | : 2274 ET nr. 16 | | | | | | |
| 14 | 14 | | | | | | | |
| 20 | 20 | SAMENVATTING | | | | | | |
| 21 | 21 | | | | | | | |
| 30 | 30 | Warmte en stroomlevering | Begin | Eind | | | | |
| 31 | 31 | Levering warmte warmtenet, GJ/jr | 0 | 0 | | | | |
| 32 | 32 | Levering warmte gasnet, m3/jr | 1100 | 0 | | | | |
| 33 | 33 | Levering stroom, kWh/jr | 5500 | 6915 | | | | |
| 34 | 34 | Teruglevering stroom, kWh/jr | 1800 | 2121 | | | | |
| 35 | 35 | Netto stroom levering | 3700 | 4794 | | | | |
| 36 | 36 | | | | | | | |
| 40 | 40 | Energiekosten | Begin | Stap 1tm10 | Stap 1tm10 | Stap 1tm10 | | |
| 41 | 41 | Rubriek | Kosten | Kosten | Besparing | Percentage | | |
| 42 | 42 | Eenheid | €/jaar | €/jaar | €/jaar | % | | |
| 43 | 43 | Gaskosten | 1918 | 0 | 1918 | 56 | | |
| 44 | 44 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | | |
| 45 | 45 | stroomkosten incl thuisladen | 2709 | 2507 | 202 | 6 | | |
| 46 | 46 | Belastingvermindering | -635 | -635 | 0 | 0 | | |
| 47 | 47 | Energiekosten - wonen | 3992 | 1872 | 2120 | 62 | | |
| 48 | 48 | PV opbrengsten | 551 | 544 | 7 | 0 | | |
| 49 | 49 | Netto energiekosten - wonen | 3441 | 1328 | 2113 | 61 | | |
| 51 | 51 | Brandstofkosten | 1150 | 0 | 1150 | 24 | | |
| 52 | 52 | Externe laadlosten | 232 | 477 | -246 | -5 | | |
| 53 | 53 | Netto energiekosten - wonen en rijden | 4823 | 1805 | 3018 | 63 | | |
| 54 | 54 | | | | | | | |
| 60 | 60 | Terugverdientijd | Wonen | Rijden | Wonen en rijden | | | |
| 61 | 61 | Incl. btw en subsidies | | | | | | |
| 62 | 62 | Investering, € | 19685 | 0 | 19685 | | | |
| 63 | 63 | Energiekosten-besparing, €/jr | 833 | 1546 | 3018 | | | |
| 64 | 64 | Terugverdientijd, jaar | 24 | 0 | 7 | | | |
| 65 | 65 | | | | | | | |
| 70 | 70 | OVERZICHT PER STAP | | | | | | |
| 71 | 71 | | | | | | | |
| 72 | 72 | Wonen | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 73 | 73 | Investering incl btw. , *excl. btw | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 74 | 74 | Stap 0: Nulopname | 0 | 0 | 0 | 0 | 0 | 3441 |
| 75 | 75 | Stap 1: Inregelen | 0 | 0 | 0 | 0 | 0 | 3441 |
| 76 | 76 | Stap 2: Isoleren | 0 | 641 | 0 | 0 | 641 | 2800 |
| 77 | 77 | Stap 3: Elektrisch koken | 0 | -591 | -0 | 0 | -591 | 3391 |
| 78 | 78 | Stap 4: Zonnepanelen*, 0 x 340 Wp | 0 | 0 | 0 | 0 | 0 | 3391 |
| 79 | 79 | Stap 5: Thuisbatterij*, 0 kWh | 0 | 0 | 0 | 0 | 0 | 3391 |
| 80 | 80 | Stap 6: Dyn. contract | 0 | 0 | 0 | 0 | 0 | 3391 |
| 81 | 81 | Stap 7: all-electric luchtwarmtepomp 8 KW | 19685 | 783 | 25 | 1846 | -1062 | 4454 |
| 82 | 82 | Stap 8: LT Verwarming | 0 | 0 | 0 | 0 | 0 | 4454 |
| 83 | 83 | Stap 1-8: Wonen | 19685 | 833 | 24 | 1846 | -1013 | 4454 |
| 84 | 84 | | | | | | | |
| 85 | 85 | Rijden | | | | | | |
| 86 | 86 | Stap 9: auto1 - EV | 0 | -727 | 0 | 0 | -727 | 1606 |
| 87 | 87 | Stap 9: auto2 - EV2 | 0 | -0 | 0 | 0 | -0 | 1150 |
| 88 | 88 | Stap 10: Thuisladen | 0 | 2273 | 0 | 0 | 2273 | 484 |
| 89 | 89 | Stap 9-10: Rijden | 0 | 1546 | 0 | 0 | 1546 | 484 |
| 90 | 90 | | | | | | | |
| 91 | 91 | Stap 1-10: Wonen en rijden | 19685 | 3018 | 7 | 1846 | 534 | 4937 |
| 92 | 92 | | | | | | | |
| 140 | 140 | INPUT EN OUTPUT | | | | | | |
| 141 | 141 | | | | | | | |
| 150 | 150 | Huishouding en gebouw | | | | | | |
| 151 | 151 | Aantal personen | 3 | | | | | |
| 152 | 152 | Type Gebouw | tussenwoning | | | | | |
| 153 | 153 | Bouwjaar | t/m 1974 | | | | | |
| 154 | 154 | Energielabel | D | | | | | |
| 155 | 155 | Aansluiting warmtevoorziening | gasaansluiting | ja | | | | |
| 156 | 156 | stroomaansluiting | 3 x 25 A | 3 x 25 A | | | | |
| 157 | 157 | | | | | | | |
| 160 | 160 | Maatregelen | | | | | | |
| 161 | 161 | Genomen stappen | Begin | Eind | | | | |
| 162 | 162 | Stap 1 - Inregelen | nee | ja | | | | |
| 163 | 163 | Stap 2 - isoleren | ja | nee | | | | |
| 164 | 164 | Stap 3 - Elektrische koken | ja | Ja | | | | |
| 165 | 165 | Stap 4 - Zonnepanelen | Ja | ja | | | | |
| 166 | 166 | Stap 5 - Thuisbatterij | nee | nee | | | | |
| 167 | 167 | Stap 6 - dyn. contract | ja | ja | | | | |
| 168 | 168 | Stap 7 - Warmtenet | nee | nee | | | | |
| 169 | 169 | Stap 7 - Warmtepomp | nee | ja | | | | |
| 170 | 170 | Stap 7 - Koelen | nee | nee | | | | |
| 171 | 171 | Stap 7c - Gasaansl. verw. | Nee | ja | | | | |
| 172 | 172 | stap 8 - LT verwarming | nee | deels | | | | |
| 173 | 173 | Stap 9 - Elektrische auto 1 | Ja | ja | | | | |
| 174 | 174 | Stap 9 - Elektrische auto 2 | nee | nee | | | | |
| 175 | 175 | Stap 10 -Laadpaal aan huis | ja | nee | | | | |
| 176 | 176 | | | | | | | |
| 180 | 180 | Installatie gegevens | | | | | | |
| 182 | 190 | Verwarmen en koelen | | | | | | |
| 191 | 191 | Verwarmingstoestel | cv-ketel | all-electric luchtwarmtepomp | | | | |
| 192 | 192 | SCOP toestel | 0 | 3.8 | | | | |
| 193 | 193 | Verwarming beneden | HT 55 C | bestaand HT verwarming | | | | |
| 194 | 194 | Verwarming boven | HT 55 C | HT 55 C | | | | |
| 195 | 195 | Warmteafgiftetemperatuur beneden | 70 C | 55 C | | | | |
| 196 | 196 | Warmteafgiftetemperatuur boven | 70 C | 55 C | | | | |
| 197 | 197 | Gemiddelde warmteafgiftetemp. | 70 C | 55 C | | | | |
| 198 | 198 | Gebouw koelen | geen koeling | geen koeling | | | | |
| 210 | 210 | Koken | | | | | | |
| 211 | 211 | Koken | elektrisch | Elektrisch | | | | |
| 220 | 220 | zonnepanelen | | | | | | |
| 221 | 221 | PV-oud, aantal | 10 | 10 | | | | |
| 222 | 222 | PV-nieuw, aantal | 0 | 0 | | | | |
| 223 | 223 | Zonnepaneel, vermogen | 340 Wp | 340 Wp | | | | |
| 224 | 224 | Zonnepanelen, benutte capaciteit | 0.9 | 0.9 | | | | |
| 230 | 230 | Thuisbatterij | | | | | | |
| 231 | 231 | Thuisbattterij, opslagcapaciteit | 0 kWh | 0 kWh | | | | |
| 232 | 232 | Thuisbattterij, vermogen | 0 kW | 0 kW | | | | |
| 233 | 233 | | | | | | | |
| 235 | 235 | Warmtepomp | | | | | | |
| 236 | 236 | Warmtepomp type | n.v.t. | all-electric luchtwarmtepomp | | | | |
| 237 | 237 | | | | | | | |
| 240 | 240 | Auto(s) | | | | | | |
| 241 | 241 | Aantal auto(s) in de huishouding | 2 | 2 | | | | |
| 242 | 242 | laadpaal aan huis | ja | nee | | | | |
| 243 | 243 | Auto 1 | | | | | | |
| 244 | 244 | Type | elektrisch | elektrisch | | | | |
| 245 | 245 | km per jaar | 22000 | 22000 | | | | |
| 246 | 246 | Thuisladen | 90 % | 0 % | | | | |
| 247 | 247 | Laadpaal | 5 % | 10 % | | | | |
| 248 | 248 | Snelladen | 5 % | 10 % | | | | |
| 249 | 249 | Auto 2 | | | | | | |
| 250 | 250 | Type | benzine | geen | | | | |
| 251 | 251 | km per jaar | 10000 | 0 | | | | |
| 252 | 252 | Thuisladen | 0 % | 0 % | | | | |
| 253 | 253 | Laadpaal | 0 % | 0 % | | | | |
| 254 | 254 | Snelladen | 0 % | 0 % | | | | |
| 255 | 255 | | | | | | | |
| 266 | 266 | ENERGIEBESPARING | | | | | | |
| 267 | 267 | | | | | | | |
| 268 | 268 | Levering van net | | | | | | |
| 269 | 269 | | | | | | | |
| 270 | 270 | Gaslevering | begin | Eind | Besparing | | | |
| 271 | 271 | Eenheid | m3/jr | m3/jr | m3/jr | | | |
| 272 | 272 | Gaslevering, m3/jaar | 1100 | 0 | 1100 | | | |
| 273 | 273 | | | | | | | |
| 274 | 274 | Levering van warmtenet | begin | Eind | Besparing | | | |
| 275 | 275 | Eenheid | GJ/jr | GJ/jr | GJ/jr | | | |
| 276 | 276 | Warntelevering, m3/jaar | 0 | 0 | 0 | | | |
| 277 | 277 | | | | | | | |
| 278 | 278 | Stroomlevering | Begin | Eind | Besparing | | | |
| 279 | 279 | Eenheid | kWh/jr | kWh/jr | kWh/jr | | | |
| 280 | 280 | Stroomlevering box 1 | 5500 | 6915 | -1415 | | | |
| 281 | 281 | Stroomlevering box 2 | 0 | 0 | 0 | | | |
| 282 | 282 | Stroomlevering box 3 | 0 | 0 | 0 | | | |
| 283 | 283 | Stroomlevering totaal | 5500 | 6915 | -1415 | | | |
| 284 | 284 | | | | | | | |
| 285 | 285 | Teruglevering | Begin | Eind | Besparing | | | |
| 286 | 286 | Teruglevering sald. box 1 | 1800 | 2121 | -321 | | | |
| 287 | 287 | Teruglevering sald. box 2 | 0 | 0 | 0 | | | |
| 288 | 288 | Teruglevering sald. box 3 | 0 | 0 | 0 | | | |
| 289 | 289 | Teruglevering saldering | 1800 | 2121 | -321 | | | |
| 290 | 290 | Teruglevering zonder sald. direct | 0 | 0 | 0 | | | |
| 291 | 291 | Teruglevering zonder sald. na opslag | 0 | 0 | 0 | | | |
| 292 | 292 | Totaal teruglevering | 1800 | 2121 | -321 | | | |
| 293 | 293 | | | | | | | |
| 294 | 294 | Netto stroom levering | 3700 | 4794 | -1094 | | | |
| 295 | 295 | | | | | | | |
| 300 | 300 | Energieverbruik & opwek | Begin | Eind | | | | |
| 301 | 301 | | | | | | | |
| 310 | 310 | Gasverbruik | m3/jaar | m3/jaar | | | | |
| 311 | 311 | Gasverbruik warmwater per pers.: 120m3/jaar | | | | | | |
| 312 | 312 | Aantal personen huishouding; 3 | | | | | | |
| 313 | 313 | Gasverbruik verwarmen, m3/jaar | 700 | 0 | | | | |
| 314 | 314 | Gasverbruik warmwater, m3/jaar | 360 | 0 | | | | |
| 315 | 315 | Gasverbruik koken, m3/jaar | 40 | 0 | | | | |
| 316 | 316 | Gasverbruik Gebouw | 1100 | 0 | | | | |
| 317 | 317 | | | | | | | |
| 320 | 320 | Warmteafname warmtenet | GJ/jaar | GJ/jaar | | | | |
| 321 | 321 | warmteverbruik verwarmen | 0 | 0 | | | | |
| 322 | 322 | warmteverbruik warmwater | 0 | 0 | | | | |
| 323 | 323 | warmteverbruik Gebouw GJ/jaar) | 0 | 0 | | | | |
| 324 | 324 | | | | | | | |
| 330 | 330 | stroomverbruik | Begin | Eind | | | | |
| 331 | 331 | Huishouding | 3194 | 3194 | | | | |
| 332 | 332 | verwarmen | 0 | 1692 | | | | |
| 333 | 333 | koelen | 0 | 0 | | | | |
| 334 | 334 | warmwater | 0 | 2769 | | | | |
| 335 | 335 | koken | 200 | 200 | | | | |
| 337 | 337 | Stroomverbruik excl. thuisladen | 3394 | 7854 | | | | |
| 338 | 338 | Thuisladen auto1 | 3366 | 0 | | | | |
| 339 | 339 | Thuisladen auto2 | 0 | 0 | | | | |
| 340 | 340 | Stroomverbruik incl. thuisladen | 6760 | 7854 | | | | |
| 350 | 350 | | | | | | | |
| 360 | 360 | PV stroomopwek | Begin | Eind | | | | |
| 361 | 361 | Percentage eigenverbruik | 41.2 % | 30.7 % | | | | |
| 362 | 362 | Eigenverbruik direct | 1260 | 939 | | | | |
| 363 | 363 | Eigenverbruik na opslag | 0 | 0 | | | | |
| 364 | 364 | Teruglevering saldering | 1800 | 2121 | | | | |
| 365 | 365 | Teruglevering zonder saldering na opslag | 0 | 0 | | | | |
| 366 | 366 | Teruglevering zonder saldering | 0 | 0 | | | | |
| 367 | 367 | PV opwekking | 3060 | 3060 | | | | |
| 368 | 368 | | | | | | | |
| 370 | 370 | Netto stroom levering | Begin | Eind | | | | |
| 371 | 371 | stroomverbruik | 6760 | 7854 | | | | |
| 372 | 372 | PV opwekking | 3060 | 3060 | | | | |
| 373 | 373 | Netto stroom levering | 3700 | 6915 | | | | |
| 374 | 374 | | | | | | | |
| 400 | 400 | INVESTERING | | | | | | |
| 401 | 401 | | | | | | | |
| 402 | 402 | Input investeringen | | | | | | |
| 410 | 410 | Investering in gebouw / woning | Bron | Invest. | | Optie 1 | Optie 2 | Optie 3 |
| 411 | 411 | Incl. subsidie en btw. | | | | | | |
| 412 | 412 | Gekozen optie | cv-ketel | all-electric luchtwarmtepomp | | Bodem-wp | Lucht-wp | Hybride-wp |
| 413 | 413 | Kleine isolatiemaatregelen | Programma | € 0 | | € 0 | € 0 | € 0 |
| 414 | 414 | isoleren dak | Berekend | € 0 | | € 0 | € 0 | € 0 |
| 415 | 415 | isoleren vloer | Programma | € 0 | | € 0 | € 0 | € 0 |
| 416 | 416 | isoleren gevel | Programma | € 0 | | € 0 | € 0 | € 0 |
| 417 | 417 | isoleren HR++ glas beneden | Programma | € 0 | | € 0 | € 0 | € 0 |
| 418 | 418 | Triple glas beneden | Programma | € 0 | | € 0 | € 0 | € 0 |
| 419 | 419 | isoleren HR++ glas boven | Programma | € 0 | | € 0 | € 0 | € 0 |
| 420 | 420 | Triple glas boven | Programma | € 0 | | € 0 | € 0 | € 0 |
| 421 | 421 | Inductiekookplaat | Programma | € 0 | | € 0 | € 0 | € 0 |
| 422 | 422 | PV zonnepanelen incl. Btw teruggave | Programma | € 0 | | € 0 | € 0 | € 0 |
| 423 | 423 | Thuisbatterij | Programma | € 0 | | € 0 | € 0 | € 0 |
| 424 | 424 | Uitbreiding elektrisch systeem | Programma | € 302 | | € 302 | € 302 | € 302 |
| 425 | 425 | Bouwkundige aanpassingen | Programma | € 726 | | € 726 | € 726 | € 726 |
| 426 | 426 | Warmtepomp systeem | Programma | € 18657 | | € 18657 | € 20686 | € 15616 |
| 427 | 427 | Lage temp. verw. beneden | Programma | € 0 | | € 0 | € 0 | € 0 |
| 428 | 428 | Lage temp. verw.boven | Programma | € 0 | | € 0 | € 0 | € 0 |
| 429 | 429 | Investering gebouw / woning | | € 19685 | | € 19685 | € 21714 | € 16644 |
| 430 | 430 | | | | | | | |
| 431 | 431 | Elektrisch rijden | | | | | | |
| 432 | 432 | Extra investering EV1 | berekend | € 0 | | € 0 | € 0 | € 0 |
| 433 | 433 | Extra investering EV2 | berekend | € 0 | | € 0 | € 0 | € 0 |
| 434 | 434 | Laadstation thuis | berekend | € 0 | | € 0 | € 0 | € 0 |
| 435 | 435 | Totaal elektrisch rijden | | € 0 | | € 0 | € 0 | € 0 |
| 436 | 436 | | | | | | | |
| 437 | 437 | Totaal Investeringen wonen en rijden | | € 19685 | | € 19685 | € 21714 | € 16644 |
| 438 | 438 | | | | | | | |
| 440 | 440 | Specificatie investering | | | | | | |
| 441 | 441 | | | | | | | |
| 450 | 450 | Isolatie Gebouw | Begin | Stap 2 | Stap 2 | Stap 2 | | |
| 451 | 451 | Incl.btw en excl.subsidie | | | | | | |
| 452 | 452 | tussenwoning | | | | | | |
| 453 | 453 | Bouwjaar:t/m 1974 | | | | | | |
| 454 | 454 | Investering Isoleren | Investering | Investering | Besparing | Terugverdientijd | | |
| 455 | 455 | Eenheid | € | € | €/jaar | jaar | | |
| 456 | 456 | Nee, kleine isolatiemaatregelen | 0 | 0 | 0 | | | |
| 457 | 457 | Nee, Isoleren dak | 0 | 0 | 0 | 0 | | |
| 458 | 458 | Nee, Isoleren vloer | 0 | 0 | 0 | 0 | | |
| 459 | 459 | Nee, Isoleren gevel | 0 | 0 | 0 | 0 | | |
| 460 | 460 | Nee, HR++ glas beneden | 0 | 0 | | | | |
| 461 | 461 | Nee, HR++ glas boven | 0 | 0 | 0 | 0 | | |
| 462 | 462 | Nee, Tripleglas* beneden | 0 | 0 | 0 | 0 | | |
| 463 | 463 | Nee, Tripleglas* boven | 0 | 0 | 0 | 0 | | |
| 464 | 464 | Investering isolatie | 0 | 0 | 641 | 0 | | |
| 465 | 465 | * met kozijnen | | | | | | |
| 466 | 466 | | | | | | | |
| 470 | 470 | Elektrisch koken | Begin | stap3 | | | | |
| 471 | 471 | incl. btw | | | | | | |
| 472 | 472 | Investering elektrisch koken | € 0 | € 0 | | | | |
| 473 | 473 | | | | | | | |
| 480 | 480 | Zonnepanelen | Begin | stap4 | | | | |
| 481 | 481 | 0 stuks van 340 Wp vermogen | | | | | | |
| 482 | 482 | Investering zonnepanelen incl. Btw | € 0 | € 0 | | | | |
| 483 | 483 | Btw teruggave | € 0 | € -0 | | | | |
| 484 | 484 | Investering zonnepanelen | € 0 | € 0 | | | | |
| 487 | 487 | Prijs per Wp excl. btw. | € 0 | € 0 | | | | |
| 488 | 488 | | | | | | | |
| 490 | 490 | Thuisbatterij | Begin | stap5 | | | | |
| 491 | 491 | Incl btw. | | | | | | |
| 492 | 492 | n.v.t , Capaciteit: 0 kWh | € 0 | € 0 | | | | |
| 493 | 493 | Subsidie | € 0 | € 0 | | | | |
| 494 | 494 | Investering thuisbatterij | € 0 | € 0 | | | | |
| 495 | 495 | Prijs per kWh incl subsidie, excl btw | € 0 | € 0 | | | | |
| 496 | 496 | | | | | | | |
| 500 | 500 | Warmtepomp installatie | | | | | | |
| 501 | 501 | | | | | | | |
| 510 | 510 | Aanpassing Gebouw | Begin | Stap 7 | | | | |
| 511 | 511 | Type toestel | cv-ketel | all-electric luchtwarmtepomp | | | | |
| 512 | 512 | Uitbreiding elektrisch | € 0 | € 302 | | | | |
| 513 | 513 | Bouwkundige aanpassingen | € 0 | € 726 | | | | |
| 514 | 514 | Investering aanpassing Gebouw | € 0 | € 1028 | | | | |
| 519 | 519 | | | | | | | |
| 520 | 520 | Warmtepompsysteem | Begin | Eind | | Met isol. | Met isol. | Met isol. |
| 521 | 521 | Incl.btw | Gekozen | Gekozen | | Optie | Optie | Optie |
| 522 | 522 | Type toestel | cv-ketel | all-electric luchtwarmtepomp | | Bodem-wp | Lucht-wp | Hybride wp |
| 523 | 523 | Voor/na solatie | Voor | Na | | Na | Na | Na |
| 524 | 524 | Vollasturen warmtepomp, uur | 0 | 1800 | | 1800 | 1800 | 1145 |
| 525 | 525 | Factor piekvermogen warmtepomp | 0 | 1.3 | | 1.3 | 1.3 | 1.3 |
| 526 | 526 | Min. benodigd vermogen, KW | 0 | 8 | | 8 | 8 | 8 |
| 527 | 527 | Bodemluslengte, m | 0 | 0 | | 0 | n.v.t | n.v.t |
| 528 | 528 | Referentie type warmtepomp | cv-ketel | Nibe S-2125-12 | | Nibe S-1256-8-R-PC-EM | Nibe S-2125-12 | Nibe S-2125-12 |
| 529 | 529 | Max benodigd thermisch vermogen | 6.3 kW | 7.9 kW | | 7.9 kW | 7.9 kW | 7.9 kW |
| 530 | 530 | Max thermisch vermogen referentie Warmtepomp | 8.2 kW | 8.2 kW | | 8.0 kW (min. bron: 0/35C) | 8.2 kW (min. bron: -7/35 C) | 8.2 kW (min. bron: -7/35C) |
| 531 | 531 | Status investeringen warmtepomp | programma | programma | | programma | programma | programma |
| 532 | 532 | Buitenunit (Monoblock) | € 0 | € 13170 | | € 0 | € 13170 | € 13170 |
| 533 | 533 | Binnenunit incl. boiler en regeling | € 0 | € 7693 | | € 0 | € 7693 | € 0 |
| 534 | 534 | Binnenunit exclusief boiler | € 0 | € 0 | | € 0 | € 0 | € 2623 |
| 535 | 535 | Combi-bodemwarmtepomp incl. boiler | € 0 | € 0 | | € 16258 | € 0 | € 0 |
| 536 | 536 | Solo bodemwarmtepomp excl. boiler | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 537 | 537 | | € 0 | € 0 | | € 1452 | € 0 | € 0 |
| 538 | 538 | Losse boiler | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 539 | 539 | Koelunit | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 540 | 540 | Materialen warmtepompinstalatie | € 0 | € 1463 | | € 2033 | € 1463 | € 1463 |
| 541 | 541 | Arbeid warmtepompinstallatie | € 0 | € 1585 | | € 3340 | € 1585 | € 1585 |
| 542 | 542 | Investering incl btw | € 0 | € 23082 | | € 23082 | € 23911 | € 18841 |
| 543 | 543 | ISDE subsidie | € 0 | € 4425 | | € 4425 | € 3225 | € 3225 |
| 544 | 544 | Investering warmtepomp systeem incl Isde* | € 0 | € 18657 | | € 18657 | € 20686 | € 15616 |
| 545 | 545 | Aanpassing gebouw/woning | € 0 | € 1028 | | € 1028 | € 1028 | € 1028 |
| 546 | 546 | Investering warmtepomp systeem incl. aanpassing gebouw | € 0 | € 19685 | | € 19685 | € 21714 | € 16644 |
| 547 | 547 | Prijs per KW-therm.vermogen | € 0 | € 2376 | | € 2376 | € 2634 | € 1904 |
| 548 | 548 | | 3.70000 | 3.70000 | 0 | 3.70000 | 1 | |
| 550 | 550 | LT verwarming | Begin | stap8 | | | | |
| 551 | 551 | tussenwoning t/m 1974 | cv-ketel | all-electric luchtwarmtepomp | | | | |
| 552 | 552 | bestaand HT verwarming beneden | € 0 | € 0 | | | | |
| 553 | 553 | HT 55 C boven | € 0 | € 0 | | | | |
| 554 | 554 | Investering LT verwarming | € 0 | € 0 | | | | |
| 555 | 555 | | | | | | | |
| 560 | 560 | Investering in Gebouw | Begin | Eind | | Optie 1 | Optie 2 | Optie 3 |
| 561 | 561 | Investering gebouw / woning | 0 | 19685 | | € 19685 | € 21714 | € 16644 |
| 562 | 562 | | | | | | | |
| 570 | 570 | ENERGIETARIEVEN | | | | | | |
| 571 | 571 | | | | | | | |
| 572 | 572 | Basis tarieven | | | | | | |
| 573 | 573 | ref. Budget Energie | | | | | | |
| 574 | 574 | Tarieven vast jaarcontract | Gas | stroom EB box 1 | stroom EB box 2 | stroom EB box 3 | | |
| 575 | 575 | Enkeltarief | € 0.52500 | € 0.12966 | € 0.12966 | € 0.12966 | | |
| 576 | 576 | energiebelasting (EB) | € 0.57816 | € 0.10880 | € 0.06937 | € 0.03868 | | |
| 577 | 577 | Btw. enkeltarief incl EB | € 0.23166 | € 0.05008 | € 0.04180 | € 0.03535 | | |
| 578 | 578 | Enkeltarief levering incl EB en btw | € 1.33482 | € 0.28854 | € 0.24083 | € 0.20369 | | |
| 579 | 579 | Kosten teruglevering saldering incl btw | | € 0.16219 | € 0.16219 | € 0.16219 | | |
| 580 | 580 | Enkeltarief teruglevering met saldering incl EB en btw | | € 0.12635 | € 0.07864 | € 0.04150 | | |
| 581 | 581 | | | | | | | |
| 585 | 585 | Kale tarieven dynamisch energiecontract excl EB, Btw en inkoop | €/kwh | | | | | |
| 586 | 586 | Etmaal tarief, profielfactor = 1.0 | 0.07647 | | | | | |
| 587 | 587 | Dal nacht, profielfactor = 0.8 | 0.06347 | | | | | |
| 588 | 588 | Piek ochtend, profielfactor = 1.4 | 0.10706 | | | | | |
| 589 | 589 | Dal midag, profielfactor = 0.4 | 0.03288 | | | | | |
| 590 | 590 | Piek avond, profielfactor = 2.1 | 0.16212 | | | | | |
| 591 | 591 | | | | | | | |
| 592 | 592 | Tarieven dynamisch jaarcontract incl EB, ink en btw. | Gas | stroom EB Box 1 | stroom EB Box 2 | stroom EB box 3 | | |
| 593 | 593 | Dyn. tarief excl, EB, ink. en btw | € 0.52500 | € 0.07647 | € 0.07647 | € 0.07647 | | |
| 594 | 594 | Energiebelasting (EB) excl. btw | € 0.57816 | € 0.10880 | € 0.06937 | € 0.03868 | | |
| 595 | 595 | Inkoopkosten (ink)excl btw | € 0.06199 | € 0.01735 | € 0.01735 | € 0.01735 | | |
| 596 | 596 | Btw | € 0.24468 | € 0.04255 | € 0.03427 | € 0.02783 | | |
| 597 | 597 | Tarief incl EB, ink. en Btw | € 1.40983 | € 0.24517 | € 0.19746 | € 0.16033 | | |
| 598 | 598 | | | | | | | |
| 600 | 600 | Energietarieven gekozen | Begin | Eind | | | | |
| 601 | 601 | Type energiecontract | dynamisch | dynamisch | | | | |
| 602 | 602 | Gastarief €/m3 | 1.41 | 1.41 | | | | |
| 603 | 603 | | | | | | | |
| 605 | 605 | Stroomtarief levering | Begin | Eind | | | | |
| 606 | 606 | Incl. gewogen EB gem, Ink en btw. | €/kwh | €/kwh | | | | |
| 607 | 607 | | | | | | | |
| 608 | 608 | Kaal dagtarief (Profielfactor =1) | 0.076 | 0.076 | | | | |
| 609 | 609 | Energiebelasting (eb, gew. gem. box 1/2/3) | 0.109 | 0.109 | | | | |
| 610 | 610 | Inkoopkosten (ink) | 0.017 | 0.017 | | | | |
| 611 | 611 | Btw | 0.043 | 0.043 | | | | |
| 612 | 612 | Dagtarief incl EB, ink. en btw. | 0.245 | 0.245 | | | | |
| 613 | 613 | | | | | | | |
| 614 | 614 | kaal dal-nachttarief (profielfactor = 0.8) | 0.063 | 0.063 | | | | |
| 615 | 615 | Energiebelasting (eb, gew. gem. box 1/2/3) | 0.109 | 0.109 | | | | |
| 616 | 616 | Inkoopkosten (ink) | 0.017 | 0.017 | | | | |
| 617 | 617 | Btw | 0.04 | 0.04 | | | | |
| 618 | 618 | Dal-nachttarief incl EB, ink. en btw. | 0.229 | 0.229 | | | | |
| 619 | 619 | | | | | | | |
| 620 | 620 | kaal Piek-ochtendtarief (profielfactor = 1.4) | 0.107 | 0.107 | | | | |
| 621 | 621 | Energiebelasting (eb, gew. gem. box 1/2/3) | 0.109 | 0.109 | | | | |
| 622 | 622 | Inkoopkosten (ink) | 0.017 | 0.017 | | | | |
| 623 | 623 | Btw | 0.049 | 0.049 | | | | |
| 624 | 624 | Piek-ochtendtarief incl BE, ink en btw | 0.282 | 0.282 | | | | |
| 625 | 625 | | | | | | | |
| 626 | 626 | kaal dal-middagtarief (profielfactor = 0.4) | 0.033 | 0.033 | | | | |
| 627 | 627 | Energiebelasting (eb, gew. gem. box 1/2/3) | 0.109 | 0.109 | | | | |
| 628 | 628 | Inkoopkosten (ink) | 0.017 | 0.017 | | | | |
| 629 | 629 | Btw | 0.033 | 0.033 | | | | |
| 630 | 630 | Dal-middagtarief incl EB, ink. en btw. | 0.192 | 0.192 | | | | |
| 631 | 631 | | | | | | | |
| 632 | 632 | kaal piek-avondtarief (profielfactor = 2.1) | 0.162 | 0.162 | | | | |
| 633 | 633 | Energiebelasting (eb, gew. gem. box 1/2/3) | 0.109 | 0.109 | | | | |
| 634 | 634 | Inkoopkosten (ink) | 0.017 | 0.017 | | | | |
| 635 | 635 | Btw | 0.061 | 0.061 | | | | |
| 636 | 636 | Piek-avondtariefincl EB, ink. en btw. | 0.349 | 0.349 | | | | |
| 637 | 637 | | | | | | | |
| 640 | 640 | stroomtarief directe teruglevering met (afbouw) saldering | Begin | Eind | | | | |
| 641 | 641 | Kaal tarief | 0.033 | 0.033 | | | | |
| 642 | 642 | Kosten bij vast contract | 0.000 | -0 | | | | |
| 643 | 643 | Inkoopkosten bij dyn. contract | 0 | 0 | | | | |
| 644 | 644 | Energiebelasting (bij afbouw) salderingsregeling | 0.109 | 0.109 | | | | |
| 645 | 645 | Btw | 0.03 | 0.03 | | | | |
| 646 | 646 | Tarief directe teruglevering (met afbouw) salderingsregeling | 0.171 | 0.171 | | | | |
| 647 | 647 | | | | | | | |
| 648 | 648 | Stroomtarief directe teruglevering zonder saldering excl. EB, btw en inkoopkosten | 0.033 | 0.033 | | | | |
| 649 | 649 | | | | | | | |
| 650 | 650 | Stroomtarief zonder saldering na opslag excl EB en btw. | 0.162 | 0.162 | | | | |
| 651 | 651 | | | | | | | |
| 655 | 655 | Vaste tarieven | Begin | Eind | | | | |
| 656 | 656 | stroomaansluiting | 3 x 25 A | 3 x 25 A | | | | |
| 657 | 657 | Gas-levering vast | 107.88 | 0 | | | | |
| 658 | 658 | Gas-netbeheer vast | 259.42 | 0 | | | | |
| 659 | 659 | stroom-levering vast | 107.88 | 107.88 | | | | |
| 660 | 660 | stroom-netbeheer vast | 473.79 | 473.79 | | | | |
| 661 | 661 | | | | | | | |
| 662 | 662 | Warmtenet tarieven | Begin | Eind | | | | |
| 663 | 663 | Warmtetarief levering, €/GJ | 36.19 | 36.19 | | | | |
| 664 | 664 | Vastrecht, €/jaar | 477.26 | 477.26 | | | | |
| 665 | 665 | Meettarief, €/jaar | 27.11 | 27.11 | | | | |
| 666 | 666 | Huur verdeelset, €/jaar | 124.37 | 124.37 | | | | |
| 667 | 667 | | | | | | | |
| 670 | 670 | Brandstofpriijzen | Begin | Eind | | | | |
| 671 | 671 | Benzineprijs per liter | € 1.83 | € 1.83 | | | | |
| 672 | 672 | Dieselprijs per liter | € 1.77 | € 1.77 | | | | |
| 673 | 673 | | | | | | | |
| 674 | 674 | | | | | | | |
| 680 | 680 | ENERGIEKOSTEN | | | | | | |
| 681 | 681 | | | | | | | |
| 682 | 682 | Samenvatting energiekosten | Begin | Eind | Eind | Eind bwwp | Eind lwwp | Eind hywp |
| 683 | 683 | Rubriek | Kosten | Kosten | Besparing | Kosten | Kosten | Kosten |
| 684 | 684 | Eenheid | €/jr | €/jr | €/jr | €/jr | €/jr | €/jr |
| 685 | 685 | Gas | 1918 | 0 | 1918 | 0 | 0 | 464 |
| 686 | 686 | stroom Gebouw incl. thuisladen | 2709 | 2507 | 202 | 2403 | 2507 | |
| 687 | 687 | stroom zonnepanelen | -551 | -544 | 0 | -589 | -589 | -589 |
| 688 | 688 | Belasting teruggave | -635 | -635 | 0 | -635 | -635 | -635 |
| 689 | 689 | Energiekosten wonen | 3441 | 1328 | 2113 | | | |
| 690 | 690 | Brandstof auto(s) | 1150 | 0 | 1150 | 0 | 0 | 0 |
| 691 | 691 | laden laadpaal | 94 | 192 | -99 | 192 | 192 | 192 |
| 692 | 692 | Snelladen | 138 | 285 | -147 | 285 | 285 | 285 |
| 693 | 693 | Energiekosten wonen en rijden | 4823 | 1805 | 3018 | | | |
| 694 | 694 | | | | | | | |
| 720 | 720 | Specificatie energiekosten | | | | | | |
| 721 | 721 | incl. btw. | | | | | | |
| 730 | 730 | Gaskosten | Begin | Eind | | | | |
| 731 | 731 | Gastarief , €/m3 | 1.41 | 1.41 | | | | |
| 732 | 732 | Eenheid | €/jaar | €/jaar | | | | |
| 733 | 733 | Verwarmen | 987 | 0 | | | | |
| 734 | 734 | Warm water | 508 | 0 | | | | |
| 735 | 735 | Koken | 56 | 0 | | | | |
| 736 | 736 | Variabele kosten gas | 1551 | 0 | | | | |
| 737 | 737 | Vaste kosten levering gas | 108 | 0 | | | | |
| 738 | 738 | Vaste kosten beheer gasnet | 259 | 0 | | | | |
| 739 | 739 | variabele en vaste kosten gas | 1918 | 0 | | | | |
| 740 | 740 | | | | | | | |
| 750 | 750 | stroomkosten | Begin | Eind | Eind | Eind | Eind | |
| 751 | 751 | Box energiebelasting | EB | EB | Box 1 | Box 2 | Bos 3 | |
| 752 | 752 | stroomtarief afname, €/kWh | 0.245 | 0.245 | 0.245 | 0.197 | 0.16 | |
| 753 | 753 | stroomtarief tsdln, €/kWh | 0.192 | 0.192 | | | | |
| 754 | 754 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | €/jaar | |
| 755 | 755 | Huishoudelijke apparatuur | 783 | 783 | | | | |
| 756 | 756 | Verwarmen | 0 | 415 | | | | |
| 757 | 757 | koelen | 0 | 0 | | | | |
| 758 | 758 | warmwater | 0 | 679 | | | | |
| 759 | 759 | Koken | 49 | 49 | | | | |
| 760 | 760 | Variabele kosten stroom excl. thuisladen | 832 | 1915 | | | | |
| 761 | 761 | Vaste kosten levering | 108 | 108 | | | | |
| 762 | 762 | Vaste kosten netbeheer | 474 | 474 | | | | |
| 763 | 763 | Variabele en vaste kosten stroom excl. thuisladen | 1414 | 2497 | | | | |
| 764 | 764 | Thuisladen auto 1 | 648 | 0 | | | | |
| 765 | 765 | Thuisladen auto 2 | 0 | 0 | | | | |
| 766 | 766 | Variabele en vaste kosten stroom incl. thuisladen | 2709 | 2507 | | | | |
| 767 | 767 | | | | | | | |
| 770 | 770 | PV opbrengsten | Begin | Eind | | | | |
| 771 | 771 | stroomtarieven PV | | | | | | |
| 772 | 772 | Direct eigenverbruik, dal middag, €/kWh | € 0.192 | € 0.192 | | | | |
| 773 | 773 | Eigenverbruik na opslag, normaal/piek avond**, €/kWh | € 0.349 | € 0.349 | | | | |
| 774 | 774 | Teruglevering met salderen enkel/dal middag, €/kWh | € 0.171 | € 0.171 | | | | |
| 775 | 775 | Teruglevering direct zonder salderen, dal / dal middag ex EB en btw, €/kWh | € 0.033 | € 0.033 | | | | |
| 776 | 776 | Teruglevering met opslag zonder salderen, normaal / piek avond **, €/kWh | € 0.162 | € 0.162 | | | | |
| 777 | 777 | | | | | | | |
| 780 | 780 | Opbrengsten PV, €/jaar | Begin | Eind | | | | |
| 781 | 781 | Direct eigenverbruik | 242 | 181 | | | | |
| 782 | 782 | Eigenverbruik na opslagn | 0 | 0 | | | | |
| 783 | 783 | teruglevering met saldering | 309 | 364 | | | | |
| 784 | 784 | Teruglevering direct zonder saldering | 0 | 0 | | | | |
| 785 | 785 | Teruglevering zonder saldering na opslag | 0 | 0 | | | | |
| 786 | 786 | PV opbrengsten | 551 | 544 | | | | |
| 787 | 787 | | | | | | | |
| 790 | 790 | Specificatie energiekosten warmtepomp opties | Begin | Eind | | Bodem-wp | lucht-wp | hybride wp |
| 791 | 791 | Gas verwarmen | 987 | 0 | | 0 | 0 | -44 |
| 792 | 792 | Gas warmwater | 508 | 0 | | 0 | 0 | 508 |
| 793 | 793 | stroom verwarmen | 0 | 415 | | 375 | 415 | |
| 794 | 794 | stroom koelen | 0 | 0 | | 0 | 0 | |
| 795 | 795 | stroom warmwater | 0 | 679 | | 614 | 679 | |
| 796 | 796 | Energiekosten warmtepomp | 1494 | 1093 | | 989 | 1093 | |
| 797 | 797 | | | | | | | |
| 800 | 800 | TERUGVERDIENTIJD | | | | | | |
| 801 | 801 | Incl. btw en subsidies | | | | | | |
| 802 | 802 | Wonen en rijden | | | | | | |
| 803 | 826 | eenheid | € | €/jaar | €/jaar | Jaar | €/jaar | |
| 804 | 804 | wonen | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Jaarlasten |
| 805 | 805 | eenheid | € | €/jaar | €/jaar | Jaar | €/jaar | €/jaar |
| 806 | 806 | Begin | 0 | 0 | 0 | 0 | 0 | 3441 |
| 807 | 807 | Stap 1 - Inregelen | 0 | 0 | 0 | 0 | 0 | 3441 |
| 808 | 808 | Stap 2 - Isoleren | 0 | 641 | 0 | 0 | 641 | 2800 |
| 809 | 809 | Stap 3 - Elektrisch koken | 0 | -591 | -0 | 0 | -591 | 3391 |
| 810 | 810 | Stap 4 - Zonnepanelen | 0 | 0 | 0 | 0 | 0 | 3391 |
| 811 | 811 | Stap 5 - Thuisbatterij | 0 | 0 | 0 | 0 | 0 | 3391 |
| 812 | 812 | Stap 6 - Dyn. contract | 0 | 0 | 0 | 0 | 0 | 3391 |
| 813 | 813 | Stap 7 - Warmtepomp | 19685 | 783 | 25 | 1846 | -1062 | 4454 |
| 814 | 814 | Stap 8 -LT Verwarming | 0 | 0 | 0 | 0 | 0 | 4454 |
| 815 | 815 | Wonen stap 1 tm 8 | 19685 | 833 | 24 | 1846 | -1013 | 4454 |
| 816 | 816 | | | | | | | |
| 817 | 817 | Rijden | | | | | | |
| 818 | 818 | Begin | 0 | 0 | 0 | 0 | 0 | 2030 |
| 819 | 819 | Stap 9 - EV | 0 | -727 | 0 | 0 | -727 | 2757 |
| 820 | 820 | Stap 10 - Thuisladen | 0 | 2273 | 0 | 0 | 2273 | 484 |
| 821 | 821 | Rijden stap 9-10 | 0 | 1546 | 0 | 0 | 1546 | 484 |
| 822 | 822 | | | | | | | |
| 823 | 823 | Wonen en rijden | 19685 | 3018 | 7 | 1846 | 534 | 4937 |
| 824 | 824 | | | | | | | |
| 825 | 825 | Warmtepomp opties | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | |
| 827 | 827 | Bodem-warmtepomp | 19685 | 909 | 21.7 | 1846 | -937 | |
| 828 | 828 | Lucht/water warmtepomp | 21714 | 801 | 27.1 | 2036 | -1235 | |
| 829 | 829 | Hybride warmtepomp | 16644 | 319 | 52.2 | 1560 | -1242 | |
| 830 | 830 | | | | | | | |
| 900 | 900 | ELEKTRISCH RIJDEN | | | | | | |
| 901 | 901 | Op basis van gebruikskosten incl btw., €/jr | | | | | | |
| 902 | 902 | Input en output gegevens | Begin | Eind | | Benzine | Hybride | Electrisch |
| 903 | 903 | | | | | | | |
| 910 | 910 | Algemene gegevens | | | | | | |
| 911 | 911 | Benzineprijs: € 1.83 | | | | | | |
| 912 | 912 | Dieselprijs: € 1.77 | | | | | | |
| 913 | 913 | stroomprijs thuisladen (nacht): €/kWh 0.23 | | | | | | |
| 914 | 914 | stroomprijs openbare laadpaal: €/kWh 0.50 | | | | | | |
| 915 | 915 | stroomprijs snelladen: €/kWh 0.74 | | | | | | |
| 916 | 916 | | | | | | | |
| 920 | 920 | Auto gegevens | Begin | Stap 10 | | Benzine | Hybride | Electrisch |
| 921 | 921 | Auto 1 | | | | | | |
| 922 | 922 | Type auto | elektrisch | elektrisch | | Optie | Optie | Optie |
| 923 | 923 | Km per jaar | 22000 | 22000 | | 22000 | 22000 | 22000 |
| 924 | 924 | Brandstofverbruik, liter | 0 | 0 | | 0 | 0 | 0 |
| 925 | 925 | stroomverbruik, kWh/100 km | 17 | 17.5 | | 0 | 17.5 | 17.5 |
| 926 | 926 | Percentage thuisladen | 90 % | 0 % | | 0 % | 30 % | 80 % |
| 927 | 927 | Percentage laadpaal | 5 % | 10 % | | 0 % | 10 % | 10 % |
| 928 | 928 | Percentage snelladen | 5 % | 10 % | | 0 % | 0 % | 10 % |
| 929 | 929 | Thuisladen, kwh/jaar | 3366 | 0 | | 0 | 1155 | 3080 |
| 930 | 930 | Laden laadpaal, kwh/jaar | 187 | 385 | | 0 | 385 | 385 |
| 931 | 931 | Snelladen, kwh/jaar | 187 | 3465 | | 0 | 0 | 385 |
| 932 | 932 | | | | | | | |
| 933 | 933 | Auto 2 | | | | | | |
| 934 | 934 | Type auto | benzine | geen | | Benzine | Hybride | Electrisch |
| 935 | 935 | Km per jaar | 10000 | 0 | | 0 | 0 | 0 |
| 936 | 936 | Brandstofverbruik, liter | 630 | 0 | | 630 | 0 | 0 |
| 937 | 937 | stroomverbruik, kWh/100 km | 0 | 0 | | 0 | 17.5 | 17.5 |
| 938 | 938 | Percentage thuisladen | 0 % | 0 % | | 0 % | 0 % | 0 % |
| 939 | 939 | Percentage laadpaal | 0 % | 0 % | | 0 % | 0 % | 0 % |
| 940 | 940 | Percentage snelladen | 0 % | 0 % | | 0 % | 0 % | 0 % |
| 941 | 941 | Thuisladen, kwh/jaar | 0 | 0 | | 0 | 0 | 0 |
| 942 | 942 | Laden laadpaal, kwh/jaar | 0 | 0 | | 0 | 0 | 0 |
| 943 | 943 | Snelladen, kwh/jaar | 0 | 0 | | 0 | 0 | 0 |
| 944 | 944 | | | | | | | |
| 950 | 950 | Investering | Begin | Stap10 | | Benzine | Hybride | Elektrisch |
| 951 | 951 | Auto1 | | | | | | |
| 952 | 952 | investering voor subsidie | € 0 | € 0 | | | € 37495 | € 46795 |
| 953 | 953 | SEPP subsidie elektrische auto | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 954 | 954 | investering Auto1 | € 0 | € 0 | | | € 37495 | € 46795 |
| 955 | 955 | | | | | | | |
| 956 | 956 | Auto2 | | | | | | |
| 957 | 957 | investering voor subsidie | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 958 | 958 | SEPP subsidie elektrische auto | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 959 | 959 | investering auto2 | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 960 | 960 | Investering autos | € 0 | € 0 | | | | |
| 961 | 961 | | | | | | | |
| 970 | 970 | Vaste kosten rijden | Begin | Eind | | Vergelijk | type | auto |
| 971 | 971 | Auto1 | elektrisch | elektrisch | | Benzine | HYbride | Elektrisch |
| 972 | 972 | Vaste afschrijving | 875 | 875 | | | 2990 | 3533 |
| 973 | 973 | verzekering | 763 | 763 | | | 888 | 1020 |
| 974 | 974 | Motorrijtuigenbelasting | 0 | 0 | | | 828 | 0 |
| 975 | 975 | Onderhoud | 224 | 224 | | | 300 | 300 |
| 976 | 976 | Vaste kosten auto1 | 1862 | 1862 | | | 5006 | 4853 |
| 977 | 977 | | | | | | | |
| 978 | 978 | auto2 | benzine | geen | | Benzine | Hybride | Elektrisch |
| 979 | 979 | Vaste afschrijving | 875 | 0 | | 0 | 0 | 0 |
| 980 | 980 | verzekering | 850 | 0 | | 0 | 0 | 0 |
| 981 | 981 | Motorrijtuigenbelasting | 653 | 0 | | 0 | 0 | 0 |
| 982 | 982 | Onderhoud | 308 | 0 | | 0 | 0 | 0 |
| 983 | 983 | Vaste kosten auto2 | 2685 | 0 | | 0 | 0 | 0 |
| 984 | 984 | Totaal vaste kosten autos | 4547 | 1862 | | | 5006 | 4853 |
| 985 | 985 | | | | | | | |
| 990 | 990 | Variabele kosten rijden | Begin | eind | | Vergelijk | Type | Auto |
| 991 | 991 | | | | | | | |
| 992 | 992 | Brandstof/stoormkosten | | | | | | |
| 993 | 993 | Auto1 | elektrisch | elektrisch | | Benzine | Hybride | Elektrisch |
| 994 | 994 | Brandstofkosten | 0 | 0 | | 2531 | 1519 | 0 |
| 995 | 995 | stroomkosten thuisladen | 648 | 0 | | 0 | 222 | 593 |
| 996 | 996 | stroomkosten laden laadpaal | 94 | 192 | | 0 | 192 | 192 |
| 997 | 997 | stroomkosten snelladen | 138 | 2564 | | 0 | 0 | 285 |
| 998 | 998 | Brandstof/stroomkosten auto1 | 880 | 477 | | 2531 | 1933 | 1070 |
| 999 | 999 | | | | | | | |
| 1.000 | 1.000 | Auto 2 | benzine | geen | | Benzine | Hybride | Elektrisch |
| 1.001 | 1.001 | Brandstofkosten | 1150 | 0 | | 0 | 0 | 0 |
| 1.002 | 1.002 | stroomkosten thuisladen | 0 | 0 | | 0 | 0 | 0 |
| 1.003 | 1.003 | stroomkosten laden laadpaal | 0 | 0 | | 0 | 0 | 0 |
| 1.004 | 1.004 | stroomkosten snelladen | 0 | 0 | | 0 | 0 | 0 |
| 1.005 | 1.005 | Brandstof/strmkosten auto2 | 1150 | 0 | | 0 | 0 | 0 |
| 1.006 | 1.006 | Totaal brandstof/strmkosten autos | 2030 | 477 | | 2531 | 1933 | 1070 |
| 1.007 | 1.007 | | | | | | | |
| 1.010 | 1.010 | Variabele kosten rijden | Nu | Later | | Vergelijk | type | auto |
| 1.011 | 1.011 | Auto 1 | elektrisch | elektrisch | | Benzine | Hybride | Elektrisch |
| 1.012 | 1.012 | Variabele afschrijving | 1191 | 1037 | | | 1298 | 1386 |
| 1.013 | 1.013 | Brandstof /elektriciteit | 880 | 477 | | 2531 | 1933 | 1070 |
| 1.014 | 1.014 | reparatie & onderhoud | 250 | 250 | | | 563 | 334 |
| 1.015 | 1.015 | banden | 813 | 813 | | | 697 | 870 |
| 1.016 | 1.016 | Variabele kosten auto1 | 3134 | 2577 | | | 4491 | 3660 |
| 1.017 | 1.017 | | | | | | | |
| 1.018 | 1.018 | Auto 2 | benzine | geen | | Benzine | Hybride | Elektrisch |
| 1.019 | 1.019 | Variabele afschrijving | 541 | 0 | | 0 | 0 | 0 |
| 1.020 | 1.020 | Brandstof /elektriciteit | 1150 | 0 | | 0 | 0 | 0 |
| 1.021 | 1.021 | reparatie & onderhoud | 246 | 0 | | 0 | 0 | 0 |
| 1.022 | 1.022 | banden | 370 | 0 | | 0 | 0 | 0 |
| 1.023 | 1.023 | Variabele kosten auto2 | 2308 | 0 | | 0 | 0 | 0 |
| 1.024 | 1.024 | Totaal variabele kosten | 5441 | 2577 | | | 4491 | 3660 |
| 1.025 | 1.025 | | | | | | | |
| 1.030 | 1.030 | Lasten rijden | Begin | Eind | | Benzine | Hybride | Elektrisch |
| 1.031 | 1.031 | Auto1 | | | | | | |
| 1.032 | 1.032 | Vaste kosten auto1 | 1862 | 1862 | | | 5006 | 4853 |
| 1.033 | 1.033 | Variabel kosten auto1 | 3134 | 2577 | | | 4491 | 3660 |
| 1.034 | 1.034 | Lasten auto1 | 4996 | 4439 | | | 9497 | 8513 |
| 1.035 | 1.035 | | | | | | | |
| 1.036 | 1.036 | Auto2 | | | | | | |
| 1.037 | 1.037 | Vaste kosten auto2 | 2685 | 0 | | 0 | 0 | 0 |
| 1.038 | 1.038 | Variabel kosten auto2 | 2308 | 0 | | 0 | 0 | 0 |
| 1.039 | 1.039 | Lasten auto2 | 4993 | 0 | | 0 | 0 | 0 |
| 1.040 | 1.040 | Totaal lasten rijden | 9988 | 4439 | | | 9497 | 8513 |
| 1.041 | 1.041 | | | | | | | |
| 1.042 | 1.042 | | | | | | | |
| 1.200 | 1.200 | RESULTATEN PER STAP | | | | | | |
| 1.201 | 1.201 | | | | | | | |
| 1.210 | 1.210 | STAP 1 - INREGELEN | | | | | | |
| 1.211 | 1.211 | | | | | | | |
| 1.215 | 1.215 | Nulopname / stap 1 | Status | Maatregel | Besparing | | | |
| 1.216 | 1.216 | Thermostaat lager zetten | ja / nee | 1 graad / 0 graad | 6% per graad | | | |
| 1.217 | 1.217 | Radiatoren slaapkamers uitzetten | nee / nee | niet uit / niet uit | 5 % | | | |
| 1.218 | 1.218 | Thermostaat in de nacht op 15 - 18 C zetten | ja / nee | wel / niet | 6 % | | | |
| 1.219 | 1.219 | Thermostaat overdag bij afwezigheid op 15 - 18 C zetten | ja / nee | 1 dag / 0 dagen | 2 % per overdag afwezig | | | |
| 1.220 | 1.220 | Alleen verblijfsruimte verwarmen (alle deuren dicht) | nee / nee | niet / niet | 15 % | | | |
| 1.221 | 1.221 | Besparing max. 5 minuten douchen | nee / nee | niet / niet | 30 % van warm water | | | |
| 1.222 | 1.222 | | | | | | | |
| 1.223 | 1.223 | Energieverbruik en kosten | | | | | | |
| 1.224 | 1.224 | | | | | | | |
| 1.225 | 1.225 | Gasverbruik en kosten | Begin | Na stap 1 | Begin | Na stap 1 | Begin | Na stap 1 |
| 1.226 | 1.226 | Gas | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.227 | 1.227 | Eenheid | m3/jr | m3/jr | €/m3 | €/m3 | €/jr | €/jr |
| 1.228 | 1.228 | Verwarmen gas | 700 | 700 | 1.41 | 1.41 | 987 | 987 |
| 1.229 | 1.229 | Warm water gas | 360 | 360 | 1.41 | 1.41 | 508 | 508 |
| 1.230 | 1.230 | Koken gas | 40 | 40 | 1.41 | 1.41 | 56 | 56 |
| 1.231 | 1.231 | Levering vast | 0 | 0 | 108 | 108 | 108 | 108 |
| 1.232 | 1.232 | Netbeheer vast | 0 | 0 | 259 | 259 | 259 | 259 |
| 1.233 | 1.233 | Gas gebouw / woning | 1100 | 1100 | 1.744 | 1.744 | 1918 | 1918 |
| 1.234 | 1.234 | | | | | | | |
| 1.235 | 1.235 | Warmteverbruik en kosten warmtenet | Begin | Na stap 1 | Begin | Na stap 1 | Begin | Na stap 1 |
| 1.236 | 1.236 | warmte | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.237 | 1.237 | Eenheid | GJ/jr | GJ/jr | €/GJ | €/GJ | €/jr | €/jr |
| 1.238 | 1.238 | Verwarmen warmtenet | 0 | 0 | 36.19 | 36.19 | 0 | 0 |
| 1.239 | 1.239 | Warm water warmtenet | 0 | 0 | 36.19 | 36.19 | 0 | 0 |
| 1.240 | 1.240 | Vastrecht | 0 | 0 | 477.26 | 477.26 | 0 | 0 |
| 1.241 | 1.241 | Meettarief | 0 | 0 | 27.11 | 27.11 | 0 | 0 |
| 1.242 | 1.242 | Huur verdeelset | 0 | 0 | 124.37 | 124.37 | 0 | 0 |
| 1.243 | 1.243 | Warmtenet gebouw / woning | 0 | 0 | 0 | 0 | 0 | 0 |
| 1.244 | 1.244 | | | | | | | |
| 1.245 | 1.245 | stroomverbruik en kosten | Begin | Na stap 1 | Begin | Na stap 1 | Begin | Na stap 1 |
| 1.246 | 1.246 | stroom | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.247 | 1.247 | Eenheid | kWh/jr | kWh/jr | €/kWh | €/kWh | €/jr | €/jr |
| 1.248 | 1.248 | Huishouding | 3194 | 3194 | 0.245 | 0.245 | 783 | 783 |
| 1.249 | 1.249 | Koken | 200 | 200 | 0.245 | 0.245 | 49 | 49 |
| 1.250 | 1.250 | Verwarmen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.251 | 1.251 | Koelen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.252 | 1.252 | Warm water | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.253 | 1.253 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.254 | 1.254 | Netbeheer vast | 0 | 0 | 0 | 0 | 474 | 474 |
| 1.255 | 1.255 | Gebouw / woning excl. ev laden | 3394 | 3394 | 0.417 | 0.417 | 1414 | 1414 |
| 1.256 | 1.256 | Thuisladen auto1 | 3366 | 3366 | 0.192 | 0.192 | 648 | 648 |
| 1.257 | 1.257 | Thuisladen auto2 | 0 | 0 | 0.192 | 0.192 | 0 | 0 |
| 1.258 | 1.258 | Stroom gebouw / woning incl. ev laden | 6760 | 6760 | 0.401 | 0.305 | 2709 | 2061 |
| 1.259 | 1.259 | | | | | | | |
| 1.260 | 1.260 | PV-oud stroomopwek | Begin | Na stap 1 | Begin | Na stap 1 | Begin | Na stap 1 |
| 1.261 | 1.261 | stroom | Opwek | Opwek | Tarief | Tarief | Opbrengst | opbrengst |
| 1.262 | 1.262 | Eigenverbruik direct | 1260 | 1260 | 0.192 | 0.192 | 242 | 242 |
| 1.263 | 1.263 | Eigenverbruik na opslag | 0 | 0 | 0.349 | 0.349 | 0 | 0 |
| 1.264 | 1.264 | Teruglevering saldering | 1800 | 1800 | 0.171 | 0.171 | 309 | 309 |
| 1.265 | 1.265 | Teruglevering na opslag zs | 0 | 0 | 0.162 | 0.162 | 0 | 0 |
| 1.266 | 1.266 | Teruglevering direct zs | 0 | 0 | 0.033 | 0.033 | 0 | 0 |
| 1.267 | 1.267 | PV stroomopwek | 3060 | 3060 | 0.18 | 0.18 | 551 | 551 |
| 1.268 | 1.268 | | | | | | | |
| 1.270 | 1.270 | Netto stroom levering | Begin | Na stap 1 | Box 1 | Box 2 | Box 3 | Zonder saldering |
| 1.271 | 1.271 | Levering | 5500 | 5500 | 5500 | 0 | 0 | 0 |
| 1.272 | 1.272 | Teruglevering | 1800 | 1800 | 1800 | 0 | 0 | 0 |
| 1.273 | 1.273 | Netto levering | 3700 | 3700 | 3700 | 0 | 0 | 0 |
| 1.274 | 1.274 | | | | | | | |
| 1.280 | 1.280 | Energiekosten | Begin | Na stap 1 | Na stap 1 | Na stap 1 | Na stap 1 | |
| 1.281 | 1.281 | Rubriek | Kosten | Kosten | Besparing | Cum. besp. | Cum. Perc. | |
| 1.282 | 1.282 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 1.283 | 1.283 | Gaskosten | 1918 | 1918 | 0 | 0 | 0 | |
| 1.284 | 1.284 | Warmtekosten | 0 | 0 | 0 | 0 | 0 | |
| 1.285 | 1.285 | Stroomkosten incl thuisladen | 2709 | 2061 | 648 | 648 | 19 | |
| 1.286 | 1.286 | Belastingvermindering | -635 | -635 | 0 | 0 | 0 | |
| 1.287 | 1.287 | Energiekosten - wonen | 3992 | 3992 | 0 | 0 | 0 | |
| 1.288 | 1.288 | PV opbrengsten | 551 | 551 | 0 | 0 | 0 | |
| 1.289 | 1.289 | Netto energiekosten - wonen | 3441 | 3441 | 0 | 0 | 0 | |
| 1.290 | 1.290 | Brandstofkosten | 1150 | 1150 | 0 | 0 | 0 | |
| 1.291 | 1.291 | Externe laadlosten | 232 | 232 | 0 | 0 | 0 | |
| 1.292 | 1.292 | Netto energiekosten - wonen en rijden | 4823 | 4823 | 0 | 0 | 0 | |
| 1.293 | 1.293 | | | | | | | |
| 1.295 | 1.295 | Energiekosten per maatregel | Begin | Na Stap1 | Na Stap1 | na Stap1 | Na Stap1 | |
| 1.296 | 1.296 | Energiebesparing | Kosten | Kosten | Besparing | Besparing cum. | % perc. cum. | |
| 1.297 | 1.297 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 1.298 | 1.298 | Voor inregelen | 3441 | 3441 | 0 | 0 | 0 | |
| 1.299 | 1.299 | Thermostaat lager | 3441 | 3441 | 0 | 0 | 0 | |
| 1.300 | 1.300 | Verwarming slaapkamers uit | 3441 | 3441 | 0 | 0 | 0 | |
| 1.301 | 1.301 | Verwarming snachts op 15 | 3441 | 3441 | 0 | 0 | 0 | |
| 1.302 | 1.302 | Verwarming overdag op 15 (bij afwezigheid | 3441 | 3441 | 0 | 0 | 0 | |
| 1.303 | 1.303 | Alleen verblijfsruimte verwarmen | 3441 | 3441 | 0 | 0 | 0 | |
| 1.304 | 1.304 | Bespaar 30% op warm water | 3441 | 3441 | 0 | 0 | 0 | |
| 1.305 | 1.305 | Na stap 1 - Wonen | 3441 | 3441 | 0 | 0 | 0 | |
| 1.306 | 1.306 | Brandstofkosten | 1150 | 1150 | 0 | 0 | 0 | |
| 1.307 | 1.307 | Externe laadlosten | 232 | 232 | 0 | 0 | 0 | |
| 1.308 | 1.308 | Na stap 1 - Wonen en rijden | 4823 | 4823 | 0 | 0 | 0 | |
| 1.318 | 1.318 | | | | | | | |
| 1.320 | 1.320 | Woon en rijlasten | Investering | Rente & aflossing | Energie-besparing | Lasten-besparing | Lasten | |
| 1.321 | 1.321 | | € | €/jaar | €/jaar | €/jaar. | €/jaar | |
| 1.322 | 1.322 | Woonlasten | 0 | 0 | 0 | 0 | 3441 | |
| 1.323 | 1.323 | Rijlasten | 0 | 0 | 0 | 0 | 2030 | |
| 1.324 | 1.324 | Woon- en rijlasten | 0 | 0 | 0 | 0 | 4823 | |
| 1.325 | 1.325 | | | | | | | |
| 1.340 | 1.340 | STAP 2 - ISOLEREN | | | | | | |
| 1.341 | 1.341 | Kosten incl. btw | | | | | | |
| 1.350 | 1.350 | Gegevens isolatie | maatregel | Status isolatie | Oppervlak | Kosten | Subsidie | Kosten incl. subs. |
| 1.351 | 1.351 | stap | nulopname / stap 2 | nulopname / stap 2 | m2 | €/m2 | €/m2 | €/m2 |
| 1.352 | 1.352 | Kleine isolatiemaatregelen | ja / Nee | | | | | |
| 1.353 | 1.353 | Dak isoleren | nee / Nee | zeer slecht / zeer slecht | 53 | 102 | 30 | 72 |
| 1.354 | 1.354 | Vloer isoleren | ja / Nee | goed / Goed | 48 | 41 | 11 | 30 |
| 1.355 | 1.355 | Gevel isoleren | nee / Nee | zeer slecht / zeer slecht | 39 | 27 | 8 | 19 |
| 1.356 | 1.356 | HR++ glas beneden | ja / Nee | HR glas / HR glas | 12 | 192 | 46 | 146 |
| 1.357 | 1.357 | HR++ glas boven | ja / Nee | HR glas / HR glas | 20 | 192 | 46 | 146 |
| 1.358 | 1.358 | Tripleglas beneden incl. kozijnen | nee / Nee | HR glas / HR glas | 12 | 543 | 131 | 412 |
| 1.359 | 1.359 | Tripleglas boven incl. kozijnen | nee / Nee | HR glas / HR glas | 20 | 543 | 131 | 412 |
| 1.360 | 1.360 | | | | | | | |
| 1.361 | 1.361 | Energieverbruik en kosten | | | | | | |
| 1.362 | 1.362 | | | | | | | |
| 1.365 | 1.365 | Gasverbruik en kosten | Na stap 1 | Na stap 2 | Na stap 1 | Na stap 2 | Na stap 1 | Na stap 2 |
| 1.366 | 1.366 | Gas | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.367 | 1.367 | Eenheid | m3/jr | m3/jr | €/m3 | €/m3 | €/jr | €/jr |
| 1.368 | 1.368 | Verwarmen, m3/jr | 700 | 700 | 1.41 | 1.41 | 987 | 987 |
| 1.369 | 1.369 | Warm water, m3/jaar | 360 | 360 | 1.41 | 1.41 | 508 | 508 |
| 1.370 | 1.370 | Koken, m3/jaar | 40 | 40 | 1.41 | 1.41 | 56 | 56 |
| 1.371 | 1.371 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.372 | 1.372 | Netbeheer vast | 0 | 0 | 0 | 0 | 259 | 259 |
| 1.373 | 1.373 | Gas gebouw / woning | 1100 | 1100 | 1.744 | 1.744 | 1918 | 1918 |
| 1.374 | 1.374 | | | | | | | |
| 1.380 | 1.380 | Warmteverbruik en kosten warmtenet | Na stap1 | Na stap 2 | Na stap 1 | Na stap 2 | Na stap 1 | Na stap 2 |
| 1.381 | 1.381 | warmte warmtenet | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.382 | 1.382 | Eenheid | GJ/jr | GJ/jr | €/GJ | €/GJ | €/jr | €/jr |
| 1.383 | 1.383 | Verwarmen warmtenet | 0 | 0 | 36.19 | 36.19 | 0 | 0 |
| 1.384 | 1.384 | Warm water warmtenet | 0 | 0 | 36.19 | 36.19 | 0 | 0 |
| 1.385 | 1.385 | Vastrecht | 0 | 0 | 477.26 | 477.26 | 0 | 0 |
| 1.386 | 1.386 | Meettarief | 0 | 0 | 27.11 | 27.11 | 0 | 0 |
| 1.387 | 1.387 | Huur verdeelset | 0 | 0 | 124.37 | 124.37 | 0 | 0 |
| 1.388 | 1.388 | Warmtenet gebouw / woning | 0 | 0 | 0 | 0 | 0 | 0 |
| 1.389 | 1.389 | | | | | | | |
| 1.395 | 1.395 | Stroomverbruik en kosten | Na stap 1 | Na stap 2 | Na stap 1 | Na stap 2 | Na stap 1 | Na stap 2 |
| 1.396 | 1.396 | stroom | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.397 | 1.397 | Eenheid | kWh/jr | kWh/jr | €/kWh | €/kWh | €/jr | €/jr |
| 1.398 | 1.398 | Huishouding | 3194 | 3194 | 0.245 | 0.245 | 783 | 783 |
| 1.399 | 1.399 | Koken | 200 | 200 | 0.245 | 0.245 | 49 | 49 |
| 1.400 | 1.400 | Verwarmen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.401 | 1.401 | Koelen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.402 | 1.402 | Warm water | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.403 | 1.403 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.404 | 1.404 | Netbeheer vast | 0 | 0 | 0 | 0 | 474 | 474 |
| 1.405 | 1.405 | Gebouw excl. thuisladen | 3394 | 3394 | 0.417 | 0.417 | 1414 | 1414 |
| 1.406 | 1.406 | Thuisladen auto1 | 3366 | 3366 | 0.192 | 0.192 | 648 | 648 |
| 1.407 | 1.407 | Thuisladen auto2 | 0 | 0 | 0.192 | 0.192 | 0 | 0 |
| 1.408 | 1.408 | Gebouw incl. thuisladen | 6760 | 6760 | 0.305 | 0.607 | 2061 | 2061 |
| 1.409 | 1.409 | | | | | | | |
| 1.415 | 1.415 | PV stroomopwek | Na stap 1 | Na stap 2 | Na stap 1 | Na stap 2 | Na stap 1 | Na stap 2 |
| 1.416 | 1.416 | stroom | Opwek | Opwek | Tarief | Tarief | Opbrengst | opbrengst |
| 1.417 | 1.417 | Eigenverbruik direct | 1260 | 939 | 0.192 | 0.192 | 242 | 181 |
| 1.418 | 1.418 | Eigenverbruik na opslag | 0 | 0 | 0.349 | 0.349 | 0 | 0 |
| 1.419 | 1.419 | Teruglevering saldering | 1800 | 2121 | 0.171 | 0.171 | 309 | 364 |
| 1.420 | 1.420 | Teruglevering na opslag zs | 0 | 0 | 0.162 | 0.162 | 0 | 0 |
| 1.421 | 1.421 | Teruglevering direct zs | 0 | 0 | 0.033 | 0.033 | 0 | 0 |
| 1.422 | 1.422 | PV stroomopwek | 3060 | 3060 | 0.18 | 0.178 | 551 | 544 |
| 1.423 | 1.423 | | | | | | | |
| 1.425 | 1.425 | Netto stroom levering | Na Stap 1 | Na stap 2 | Box 1 | Box 2 | Box 3 | Zonder saldering |
| 1.426 | 1.426 | Levering | 5500 | 5821 | 5821 | 0 | 0 | 0 |
| 1.427 | 1.427 | Teruglevering | 1800 | 2121 | 2121 | 0 | 0 | 0 |
| 1.428 | 1.428 | Netto levering | 3700 | 3700 | 3700 | 0 | 0 | 0 |
| 1.429 | 1.429 | | | | | | | |
| 1.430 | 1.430 | Energiekosten | Na stap 1 | Na stap 2 | Na stap 2 | Na stap 2 | Na stap 2 | |
| 1.431 | 1.431 | Rubriek | Kosten | Kosten | Besparing | Cum. besp. | Cum. Perc. | |
| 1.432 | 1.432 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 1.433 | 1.433 | Gaskosten | 1918 | 1918 | -0 | 0 | | |
| 1.434 | 1.434 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | 0 | |
| 1.435 | 1.435 | stroomkosten incl thuisladen | 2061 | 2061 | 0 | 648 | 19 | |
| 1.436 | 1.436 | Belastingvermindering | -635 | -635 | 0 | 0 | 0 | |
| 1.437 | 1.437 | Energiekosten - wonen | 3992 | 3344 | 648 | 648 | 19 | |
| 1.438 | 1.438 | PV opbrengsten | 551 | 544 | 7 | 7 | 0 | |
| 1.439 | 1.439 | Netto energiekosten - wonen | 3441 | 2800 | 641 | 0 | 19 | |
| 1.440 | 1.440 | Brandstofkosten | 1150 | 1150 | 0 | 0 | 0 | |
| 1.441 | 1.441 | Externe laadlosten | 232 | 232 | 0 | 0 | 0 | |
| 1.442 | 1.442 | Netto energiekosten - wonen en rijden | 4823 | 4182 | 641 | 641 | 13 | |
| 1.443 | 1.443 | | | | | | | |
| 1.450 | 1.450 | Energiekosten per maatregel | Na Stap1 | Na Stap2 | Na Stap2 | na Stap2 | Na Stap2 | |
| 1.451 | 1.451 | Energiebesparing | Kosten | Kosten | Besparing | Besparing cum. | % perc. cum. | |
| 1.452 | 1.452 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 1.453 | 1.453 | Na stap 1 - Wonen | 3441 | 2697 | 0 | 0 | 0 | |
| 1.454 | 1.454 | Nee, kleine isolatiemaatregelen (5% besparing warmte) | 3441 | 3441 | 0 | 0 | 0 | |
| 1.455 | 1.455 | Nee, dak isoleren | 3441 | 3441 | 0 | 0 | 0 | |
| 1.456 | 1.456 | Nee, vloer isoleren | 3441 | 3441 | 0 | 0 | 0 | |
| 1.457 | 1.457 | Nee, gevel isoleren | 3441 | 3441 | 0 | 0 | 0 | |
| 1.458 | 1.458 | Nee, HR++ glas beneden | 3441 | 3441 | 0 | 0 | 0 | |
| 1.459 | 1.459 | Nee, Triple glas beneden | 3441 | 3441 | 0 | 0 | 0 | |
| 1.460 | 1.460 | Nee, HR++ glas boven | 3441 | 3441 | 0 | 0 | 0 | |
| 1.461 | 1.461 | Nee, Tripleglas boven | 3441 | 3441 | 0 | 0 | 0 | |
| 1.462 | 1.462 | Stap 2 - Energiekosten wonen | 3441 | 2800 | 641 | 641 | 19 | |
| 1.463 | 1.463 | Stap 1 t/m 2 - Energiebesparing wonen | 3441 | 2800 | 0 | 0 | 19 | |
| 1.464 | 1.464 | | | | | | | |
| 1.470 | 1.470 | Stap 2 - Investering isolatie | Opp. | Invest. per m2 | Invest. | Energie bespar. | Terugverd. tijd | |
| 1.471 | 1.471 | Investering incl subsidie en btw. | m2 | €/m2 | € | €/jaar | jaar | |
| 1.472 | 1.472 | Nee, Kleine isolatie-maatregelen | | | € 0 | 0 | | |
| 1.473 | 1.473 | Nee, Dak isoleren | 53 | 72 | € 0 | 0 | 0 | |
| 1.474 | 1.474 | Nee, Vloer isoleren | 48 | 30 | € 0 | 0 | 0 | |
| 1.475 | 1.475 | Nee, Gevel isoleren | 39 | 19 | € 0 | 0 | 0 | |
| 1.476 | 1.476 | Nee, HR++ glas beneden | 12 | 146 | € 0 | 0 | 0 | |
| 1.477 | 1.477 | Nee, Tripleglas beneden incl. kozijnen | 12 | 412 | € 0 | 0 | 0 | |
| 1.478 | 1.478 | Nee, HR++ glas boven | 20 | 146 | € 0 | 0 | 0 | |
| 1.479 | 1.479 | Nee, Tripleglas boven incl. kozijnen | 20 | 412 | € 0 | 0 | 0 | |
| 1.480 | 1.480 | Stap2: Investering isoleren | | | € 0 | 641 | 0 | |
| 1.481 | 1.481 | | | | | | | |
| 1.490 | 1.490 | Woon- en rijlasten | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 1.491 | 1.491 | | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 1.492 | 1.492 | Woonlasten nulopname | 0 | 0 | 0 | 0 | 0 | 3441 |
| 1.493 | 1.493 | Woonlasten stap 1 | 0 | 0 | Direct | 0 | 0 | 3441 |
| 1.494 | 1.494 | Woonlasten stap 2 | 0 | 641 | 0 | 0 | 641 | 2800 |
| 1.495 | 1.495 | Woonlasten stap 1 t/m 2 | 0 | 0 | 0 | 0 | 641 | 2800 |
| 1.496 | 1.496 | Rijlasten | 0 | 0 | 0 | 0 | 0 | 2030 |
| 1.497 | 1.497 | Woon- en rijlasten | 0 | 0 | 0 | 0 | 641 | 4182 |
| 1.498 | 1.498 | | | | | | | |
| 1.520 | 1.520 | STAP 3 - KOKEN | | | | | | |
| 1.521 | 1.521 | | | | | | | |
| 1.530 | 1.530 | Gegevens | | | | | | |
| 1.531 | 1.531 | Type kooktoestel | elektrisch | Elektrisch | | | | |
| 1.532 | 1.532 | | | | | | | |
| 1.533 | 1.533 | Energieverbruik en kosten | | | | | | |
| 1.534 | 1.534 | | | | | | | |
| 1.540 | 1.540 | Gasverbruik en kosten | Na stap 2 | Na stap 3 | Na stap 2 | Na stap 3 | Na stap 2 | Na stap 3 |
| 1.541 | 1.541 | Gas | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.542 | 1.542 | Eenheid | m3/jr | m3/jr | €/m3 | €/m3 | €/jr | €/jr |
| 1.543 | 1.543 | Verwarmen, m3/jr | 700 | 700 | 1.41 | 1.41 | 987 | 987 |
| 1.544 | 1.544 | Warm water, m3/jaar | 360 | 360 | 1.41 | 1.41 | 508 | 508 |
| 1.545 | 1.545 | Koken, m3/jaar | 40 | 0 | 1.41 | 1.41 | 56 | 0 |
| 1.546 | 1.546 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.547 | 1.547 | Netbeheer vast | 0 | 0 | 0 | 0 | 259 | 259 |
| 1.548 | 1.548 | Gas gebouw / woning | 1100 | 1100 | 1.744 | 1.692 | 1918 | 1862 |
| 1.549 | 1.549 | | | | | | | |
| 1.550 | 1.550 | stroomverbruik en kosten | Na stap 2 | Na stap 3 | Na stap 2 | Na stap 3 | Na stap 2 | Na stap 3 |
| 1.551 | 1.551 | stroom | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.552 | 1.552 | Eenheid | kWh/jr | kWh/jr | €/kWh | €/kWh | €/jr | €/jr |
| 1.553 | 1.553 | Huishouding | 3194 | 3194 | 0.245 | 0.245 | 783 | 783 |
| 1.554 | 1.554 | Koken | 200 | 200 | 0.245 | 0.245 | 49 | 49 |
| 1.555 | 1.555 | Verwarmen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.556 | 1.556 | Koelen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.557 | 1.557 | Warm water | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.558 | 1.558 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.559 | 1.559 | Netbeheer vast | 0 | 0 | 0 | 0 | 474 | 474 |
| 1.560 | 1.560 | Gebouw excl. thuisladen | 3394 | 3394 | 0.417 | 0.209 | 1414 | 1414 |
| 1.561 | 1.561 | Thuisladen auto1 | 3366 | 3366 | 0.192 | 0.192 | 648 | 648 |
| 1.562 | 1.562 | Thuisladen auto2 | 0 | 0 | 0.192 | 0.192 | 0 | 648 |
| 1.563 | 1.563 | Gebouw incl. thuisladen | 6760 | 6760 | 0.607 | 0.401 | 2061 | 2709 |
| 1.564 | 1.564 | | | | | | | |
| 1.570 | 1.570 | PV stroomopwek | Na stap 2 | Na stap 3 | Na stap 2 | Na stap 3 | Na stap 2 | Na stap 3 |
| 1.571 | 1.571 | stroom | Verbruik | Verbruik | Tarief | Tarief | Baten | Baten |
| 1.572 | 1.572 | Eigenverbruik direct | 939 | 939 | 0.192 | 0.192 | 181 | 181 |
| 1.573 | 1.573 | Eigenverbruik na opslag | 0 | 0 | 0.349 | 0.349 | 0 | 0 |
| 1.574 | 1.574 | Teruglevering saldering | 2121 | 2121 | 0.171 | 0.171 | 364 | 364 |
| 1.575 | 1.575 | Teruglevering na opslag zs | 0 | 0 | 0.162 | 0.162 | 0 | 0 |
| 1.576 | 1.576 | Netto Teruglevering direct zs | 0 | 0 | 0.033 | 0.033 | 0 | 0 |
| 1.577 | 1.577 | PV stroomopwek | 3060 | 3060 | 0.178 | 0.178 | 544 | 544 |
| 1.578 | 1.578 | | | | | | | |
| 1.580 | 1.580 | Netto stroom levering | Na stap 2 | Na stap 3 | Box 1 | Box 2 | Box 3 | Zonder saldering |
| 1.581 | 1.581 | Levering | 5821 | 5821 | 5821 | 0 | 0 | 0 |
| 1.582 | 1.582 | Teruglevering | 2121 | 2121 | 2121 | 0 | 0 | 0 |
| 1.583 | 1.583 | Netto levering | 3700 | 3700 | 3700 | 0 | 0 | 0 |
| 1.584 | 1.584 | | | | | | | |
| 1.590 | 1.590 | Energiekosten | Na stap 2 | Na stap 3 | Na stap 3 | Na stap 3 | Na stap 3 | |
| 1.591 | 1.591 | Rubriek | Kosten | Kosten | Besparing | Cum. besp. | Cum. Perc. | |
| 1.592 | 1.592 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 1.593 | 1.593 | Gaskosten | 1918 | 1862 | 56 | 56 | 2 | |
| 1.594 | 1.594 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | 0 | |
| 1.595 | 1.595 | stroomkosten incl thuisladen | 2061 | 2709 | -648 | 0 | 0 | |
| 1.596 | 1.596 | Belastingvermindering | -635 | -635 | 0 | 0 | 0 | |
| 1.597 | 1.597 | Energiekosten - wonen | 3344 | 3936 | -591 | 56 | 2 | |
| 1.598 | 1.598 | PV opbrengsten | 544 | 544 | 7 | 7 | 0 | |
| 1.599 | 1.599 | Netto energiekosten - wonen | 2800 | 3391 | -591 | 50 | 1 | |
| 1.601 | 1.601 | Brandstofkosten | 1150 | 1150 | 0 | 0 | 0 | |
| 1.602 | 1.502 | Externe laadlosten | 232 | 232 | 0 | 0 | 0 | |
| 1.603 | 1.603 | Netto energiekosten - wonen en rijden | 4182 | 4774 | 50 | 50 | 1 | |
| 1.604 | 1.604 | | | | | | | |
| 1.610 | 1.610 | Woon- en rijlasten | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 1.611 | 1.611 | | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 1.612 | 1.612 | Woonlasten nulopname | 0 | 0 | 0 | 0 | 0 | 3441 |
| 1.613 | 1.613 | Woonlasten stap 1 | 0 | 0 | Direct | 0 | 0 | 3441 |
| 1.614 | 1.614 | Woonlasten stap 2 | 0 | 641 | 0 | 0 | 641 | 2800 |
| 1.615 | 1.615 | Woonlasten stap 3 | 0 | -591 | -0 | 0 | -591 | 3391 |
| 1.616 | 1.616 | Woonlasten stap 1 tm 3 | 0 | 50 | 0 | 0 | 50 | 3391 |
| 1.617 | 1.617 | Rijlasten | 0 | 0 | 0 | 0 | 0 | 2030 |
| 1.618 | 1.618 | Woon- en rijlasten stap 1 t/m 3 | 0 | 50 | 0 | 0 | 50 | 5421 |
| 1.619 | 1.619 | | | | | | | |
| 1.630 | 1.630 | STAP 4 - ZONNEPANELEN | | | | | | |
| 1.631 | 1.631 | | | | | | | |
| 1.640 | 1.640 | Gegevens | | | | | | |
| 1.641 | 1.641 | Eenheid | aantal | Wp | Wp | Vollast uren | kWh/jr | |
| 1.642 | 1.642 | Beginsituatie - PV-oud | 10 | 340 | 3400 | 900 | 3060 | |
| 1.643 | 1.643 | Eindsituatie - PV-oud | 10 | 340 | 3400 | 900 | 3060 | |
| 1.644 | 1.644 | Eindsituatie PV-nieuw | 0 | 340 | 0 | 900 | 0 | |
| 1.645 | 1.645 | (deel) PV-oud + PV-nieuw eindsituatie | 10 | 340 | 3400 | 900 | 3060 | |
| 1.646 | 1.646 | Afbouw Salderingsregeling | 0 % | 0 % | | | | |
| 1.647 | 1.647 | | | | | | | |
| 1.648 | 1.648 | Energieverbruik en kosten | | | | | | |
| 1.649 | 1.649 | | | | | | | |
| 1.650 | 1.650 | Gasverbruik en kosten | Na stap 3 | Na stap 4 | Na stap 3 | Na stap 4 | Na stap 3 | Na stap 4 |
| 1.651 | 1.651 | Gas | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.652 | 1.652 | Eenheid | m3/jr | m3/jr | €/m3 | €/m3 | €/jr | €/jr |
| 1.653 | 1.653 | Verwarmen, m3/jr | 700 | 700 | 1.41 | 1.41 | 987 | 987 |
| 1.654 | 1.654 | Warm water, m3/jaar | 360 | 360 | 1.41 | 1.41 | 508 | 508 |
| 1.655 | 1.655 | Koken, m3/jaar | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 1.656 | 1.656 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.657 | 1.657 | Netbeheer vast | 0 | 0 | 0 | 0 | 259 | 259 |
| 1.658 | 1.658 | Gas | 1100 | 1100 | 1.692 | 1.692 | 1862 | 1862 |
| 1.659 | 1.659 | | | | | | | |
| 1.660 | 1.660 | stroomverbruik en kosten | Na stap 3 | Na stap 4 | Na stap 3 | Na stap 4 | Na stap 3 | Na stap 4 |
| 1.661 | 1.661 | stroom | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.662 | 1.662 | Eenheid | kWh/jr | kWh/jr | €/kWh | €/kWh | €/jr | €/jr |
| 1.663 | 1.663 | Huishouding | 3194 | 3194 | 0.245 | 0.245 | 783 | 783 |
| 1.664 | 1.664 | Koken | 200 | 200 | 0.245 | 0.245 | 49 | 49 |
| 1.665 | 1.665 | Verwarmen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.666 | 1.666 | Koelen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.667 | 1.667 | Warm water | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.668 | 1.668 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.669 | 1.669 | Netbeheer vast | 0 | 0 | 0 | 0 | 474 | 474 |
| 1.670 | 1.670 | Stroom excl. thuisladen | 6760 | 6760 | 0.209 | 0.209 | 1414 | 1414 |
| 1.671 | 1.671 | Thuisladen auto1 | 3366 | 3366 | 0.192 | 0.192 | 648 | 648 |
| 1.672 | 1.672 | Thuisladen auto2 | 0 | 0 | 0.192 | 0.192 | 648 | 648 |
| 1.673 | 1.673 | Stroom incl. thuisladen | 6760 | 6760 | 0.401 | 0.401 | 2709 | 2709 |
| 1.674 | 1.674 | | | | | | | |
| 1.680 | 1.680 | PV stroomopwek | Na stap 3 | Na stap 4 | Na stap 3 | Na stap 4 | Na stap 3 | Na stap 4 |
| 1.681 | 1.681 | Rubriek | Opwek | Opwek | Tarief | Tarief | Opbrengst | Opbrengst |
| 1.682 | 1.682 | Eigenverbruik direct | 939 | 939 | 0.192 | 0.192 | 181 | 181 |
| 1.683 | 1.683 | Eigenverbruik na opslag | 0 | 0 | 0.349 | 0.349 | 0 | 0 |
| 1.684 | 1.684 | Teruglevering saldering | 2121 | 2121 | 0.171 | 0.171 | 364 | 364 |
| 1.685 | 1.685 | Teruglevering na opslag zs | 0 | 0 | 0.162 | 0.162 | 0 | 0 |
| 1.686 | 1.686 | Teruglevering direct zs | 0 | 0 | 0.033 | 0.033 | 0 | 0 |
| 1.687 | 1.687 | PV stroomopwek | 3060 | 3060 | 0.178 | 0.178 | 544 | 544 |
| 1.688 | 1.688 | | | | | | | |
| 1.690 | 1.690 | Stroom (terug-)levering | Na stap 3 | Na stap 4 | Box 1 | Box 2 | Box 3 | zonder sald. |
| 1.691 | 1.691 | Eenheid | kWh/jr | kWh/jr/ | kWh/jr/ | kWh/jr/ | kWh/jr/ | kWh/jr/ |
| 1.692 | 1.692 | Levering (verbruik - eigenverbruik) | 5821 | 5821 | 5821 | 0 | 0 | 0 |
| 1.693 | 1.693 | Teruglevering (opwek - eigenverbr.) | 2121 | 2121 | 2121 | 0 | 0 | 0 |
| 1.694 | 1.694 | Netto levering | 3700 | 3700 | 3700 | 0 | 0 | -0 |
| 1.695 | 1.695 | | | | | | | |
| 1.700 | 1.700 | Energiekosten | Na stap 3 | Na stap 4 | Na stap 4 | Na stap 4 | Na stap 4 | |
| 1.701 | 1.701 | Rubriek | Kosten | Kosten | Besparing | Cum. besp. | Cum. Perc. | |
| 1.702 | 1.702 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 1.703 | 1.703 | Gaskosten | 1862 | 1862 | 0 | 56 | 2 | |
| 1.704 | 1.704 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | 0 | |
| 1.705 | 1.705 | stroomkosten incl thuisladen | 2709 | 2709 | 0 | 0 | 0 | |
| 1.706 | 1.706 | Belastingvermindering | -635 | -635 | 0 | 0 | 0 | |
| 1.707 | 1.707 | Energiekosten - wonen excl. PV | 3936 | 3936 | -0 | 56 | 2 | |
| 1.708 | 1.708 | PV opbrengsten | 544 | 544 | -0 | -7 | -0 | |
| 1.709 | 1.709 | Energiekosten - wonen incl. PV | 3391 | 3391 | 0 | 50 | 1 | |
| 1.711 | 1.711 | Brandstofkosten | 1150 | 1150 | 0 | 0 | 0 | |
| 1.712 | 1.712 | Externe laadlosten | 232 | 232 | 0 | 0 | 0 | |
| 1.713 | 1.713 | Energiekosten - wonen en rijden | 4774 | 4774 | 0 | 50 | 1 | |
| 1.714 | 1.714 | | | | | | | |
| 1.731 | 1.731 | Terugverdientijd (Tvd PV) | Wp PV-nieuw | Prijs/Wp | Invest. | Besparing | Tvd PV | |
| 1.732 | 1.732 | Investering PV excl. btw | Wp | €/Wp | € | €/jaar | Jaar | |
| 1.733 | 1.733 | Terugverdientijd PV | 0 Wp | € 0 | € 0 | € 0 | 0 | |
| 1.734 | 1.734 | | | | | | | |
| 1.740 | 1.740 | Woon- en rijlasten stap 1 t/m 4 | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 1.741 | 1.741 | | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 1.742 | 1.742 | Woonlasten nulopname | 0 | 0 | 0 | 0 | 0 | 3441 |
| 1.743 | 1.743 | Woonlasten stap 1 | 0 | 0 | Direct | 0 | 0 | 3441 |
| 1.744 | 1.744 | Woonlasten stap 2 | 0 | 641 | 0 | 0 | 641 | 3391 |
| 1.745 | 1.745 | Woonlasten stap 3 | 0 | -591 | -0 | 0 | -591 | 3391 |
| 1.746 | 1.746 | Woonlasten stap 4 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 1.747 | 1.747 | Woonlasten stap 1 tm 4 | 0 | 50 | 0 | 0 | 50 | 3391 |
| 1.748 | 1.748 | Rijlasten | 0 | 0 | 0 | 0 | 0 | 1382 |
| 1.749 | 1.749 | Woon- en rijlasten stap 1 t/m 4 | 0 | 50 | 0 | 0 | 50 | 4774 |
| 1.750 | 1.750 | | | | | | | |
| 1.760 | 1.760 | STAP 5 - BATTERIJOPSLAG | | | | | | |
| 1.761 | 1.761 | | | | | | | |
| 1.770 | 1.770 | Gegevens | Voor | Na | | | | |
| 1.771 | 1.771 | Batterij capaciteit | 0 kWh | 0 kWh | | | | |
| 1.772 | 1.772 | | | | | | | |
| 1.773 | 1.773 | Energieverbruik en kosten | | | | | | |
| 1.774 | 1.774 | | | | | | | |
| 1.780 | 1.780 | Gasverbruik en kosten | Na stap 4 | Na stap 5 | Na stap 4 | Na stap 5 | Na stap 4 | Na stap 5 |
| 1.781 | 1.781 | Gas | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.782 | 1.782 | Eenheid | m3/jr | m3/jr | €/m3 | €/m3 | €/jr | €/jr |
| 1.783 | 1.783 | Verwarmen, m3/jr | 700 | 700 | 1.41 | 1.41 | 987 | 987 |
| 1.784 | 1.784 | Warm water, m3/jaar | 360 | 360 | 1.41 | 1.41 | 508 | 508 |
| 1.785 | 1.785 | Koken, m3/jaar | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 1.786 | 1.786 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.787 | 1.787 | Netbeheer vast | 0 | 0 | 0 | 0 | 259 | 259 |
| 1.788 | 1.788 | Gas Gebouw | 1100 | 1100 | 1.692 | 1.692 | 1862 | 1862 |
| 1.789 | 1.789 | | | | | | | |
| 1.790 | 1.790 | stroomverbruik en kosten | Na stap 4 | Na stap 5 | Na stap 4 | Na stap 5 | Na stap 4 | Na stap 5 |
| 1.791 | 1.791 | stroom | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.792 | 1.792 | Eenheid | kWh/jr | kWh/jr | €/kWh | €/kWh | €/jr | €/jr |
| 1.793 | 1.793 | Huishouding | 3194 | 3194 | 0.245 | 0.245 | 783 | 783 |
| 1.794 | 1.794 | Koken | 200 | 200 | 0.245 | 0.245 | 49 | 49 |
| 1.795 | 1.795 | Verwarmen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.796 | 1.796 | Koelen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.797 | 1.797 | Warm water | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.798 | 1.798 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.799 | 1.799 | Netbeheer vast | 0 | 0 | 0 | 0 | 474 | 474 |
| 1.800 | 1.800 | Gebouw excl. thuisladen | 6760 | 6760 | 0.209 | 0.209 | 1414 | 1414 |
| 1.801 | 1.801 | Thuisladen auto1 | 3366 | 3366 | 0.192 | 0.192 | 648 | 648 |
| 1.802 | 1.802 | Thuisladen auto2 | 0 | 0 | 0.192 | 0.192 | 648 | 648 |
| 1.803 | 1.803 | Gebouw incl. thuisladen | 6760 | 6760 | 0.401 | 0.401 | 2709 | 2709 |
| 1.804 | 1.804 | | | | | | | |
| 1.810 | 1.810 | PV stroomopwek | Na stap 4 | Na stap 5 | Na stap 4 | Na stap 5 | Na stap 4 | Na stap 5 |
| 1.811 | 1.811 | Rubriek | Opwek | Opwek | Tarief | Tarief | Opbrengsten | Opbrengsten |
| 1.812 | 1.812 | Eigenverbruik direct | 939 | 939 | 0.192 | 0.192 | 181 | 181 |
| 1.813 | 1.813 | Eigenverbruik na opslag | 0 | 0 | 0.349 | 0.349 | 0 | 0 |
| 1.814 | 1.814 | Teruglevering saldering | 2121 | 2121 | 0.171 | 0.171 | 364 | 364 |
| 1.815 | 1.815 | Teruglevering na opslag zs | 0 | 0 | 0.162 | 0.162 | 0 | 0 |
| 1.816 | 1.816 | Teruglevering direct zs | 0 | 0 | 0.033 | 0.033 | 0 | 0 |
| 1.817 | 1.817 | PV stroomopwek | 3060 | 3060 | 0.178 | 0.178 | 544 | 544 |
| 1.818 | 1.818 | | 2120.592 | 3060 | 939.408 | 2454.592 | | 2120.592 |
| 1.820 | 1.820 | stroom (terug-)levering | Na stap 4 | Na stap 5 | Box 1 | Box 2 | Box 3 | zonder sald. |
| 1.821 | 1.821 | Levering | 5821 | 5821 | 5821 | 0 | 0 | 0 |
| 1.822 | 1.822 | Teruglevering | 2121 | 2121 | 2121 | 0 | 0 | 0 |
| 1.823 | 1.823 | Netto levering | 3700 | 3700 | 3700 | 0 | 0 | -0 |
| 1.824 | 1.824 | | | | | | | |
| 1.830 | 1.830 | Energiekosten | Na stap 4 | Na stap 5 | Na stap 5 | Na stap 5 | Na stap 5 | |
| 1.831 | 1.831 | Rubriek | Kosten | Kosten | Besparing | Cum. besp. | Cum. Perc. | |
| 1.832 | 1.832 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 1.833 | 1.833 | Gaskosten | 1862 | 1862 | 0 | 56 | 2 | |
| 1.834 | 1.834 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | 0 | |
| 1.835 | 1.835 | stroomkosten incl thuisladen | 2709 | 2709 | 0 | 0 | 0 | |
| 1.836 | 1.836 | Belastingvermindering | -635 | -635 | 0 | 0 | 0 | |
| 1.837 | 1.837 | Energiekosten - wonen | 3936 | 3936 | 0 | 56 | 2 | |
| 1.838 | 1.838 | PV opbrengsten | 544 | 544 | 0 | | | |
| 1.839 | 1.839 | Netto energiekosten - wonen | 3391 | 3391 | 0 | 50 | 1 | |
| 1.841 | 1.841 | Brandstofkosten | 1150 | 1150 | 0 | 0 | 0 | |
| 1.842 | 1.842 | Externe laadlosten | 232 | 232 | 0 | 0 | 0 | |
| 1.843 | 1.843 | Netto energiekosten - wonen en rijden | 4774 | 4774 | 0 | 50 | 1 | |
| 1.844 | 1.844 | | | | | | | |
| 1.870 | 1.870 | Terugverdientijd thuisbatterij | Capaciteit | kWh Prijs | Kwh Subsidie | Investering | Energie kostenbesp. | Terug-verdien-tijd |
| 1.871 | 1.871 | Investering excl btw. | kWh | €/kWh | €/kWh | € | €/jaar | Jaar |
| 1.872 | 1.872 | Terugverdientijd batterijopslag | 0 kWh | € 0 | € 0.00 | € 0 | € 0 | 0 |
| 1.873 | 1.873 | | | | | | | |
| 1.880 | 1.880 | Woon- en rijlasten | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 1.881 | 1.881 | | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 1.882 | 1.882 | Woonlasten nulopname | 0 | 0 | 0 | 0 | 0 | 3441 |
| 1.883 | 1.883 | Woonlasten stap 1 | 0 | 0 | Direct | 0 | 0 | 3441 |
| 1.884 | 1.884 | Woonlasten stap 2 | 0 | 641 | 0 | 0 | 641 | 2800 |
| 1.885 | 1.885 | Woonlasten stap 3 | 0 | -591 | -0 | 0 | -591 | 3391 |
| 1.886 | 1.886 | Woonlasten stap 4 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 1.887 | 1.887 | Woonlasten stap 5 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 1.888 | 1.888 | Woonlasten stap 1 tm 5 | 0 | 50 | 0 | 0 | 50 | 3391 |
| 1.889 | 1.889 | Rijlasten | 0 | 0 | 0 | 0 | 0 | 2030 |
| 1.890 | 1.890 | Woon- en rijlasten stap 1 t/m 5 | 0 | 50 | 0 | 0 | 50 | 5421 |
| 1.891 | 1.891 | | | | | | | |
| 1.920 | 1.920 | STAP 6 - DYNAMISCH ENERGIECONTRACT | | | | | | |
| 1.921 | 1.921 | | | | | | | |
| 1.922 | 1.922 | Gegevens | Voor | Na | | | | |
| 1.923 | 1.923 | Tarieven incl. EB en btw | | | | | | |
| 1.924 | 1.924 | Type energiecontraact | dynamisch | dynamisch | | | | |
| 1.925 | 1.925 | Gastarief | € 1.41 | € 1.41 | | | | |
| 1.926 | 1.926 | stroomtarief levering gem. | € 0.245 | € 0.245 | | | | |
| 1.927 | 1.927 | stroomtarief levering dal-middag | € 0.192 | € 0.192 | | | | |
| 1.928 | 1.928 | stroomtarief levering piek avond | € 0.349 | € 0.349 | | | | |
| 1.929 | 1.929 | stroomtarief teruglevering saldering | € 0.192 | € 0.192 | | | | |
| 1.930 | 1.930 | stroomtarief teruglevering direct dal-middag zonder saldering | € 0.033 | € 0.033 | | | | |
| 1.931 | 1.931 | stroomtarief teruglevering na opslag piek-avond zonder saldering | € 0.162 | € 0.162 | | | | |
| 1.932 | 1.932 | | | | | | | |
| 1.933 | 1.933 | Energieverbruik en kosten | | | | | | |
| 1.934 | 1.934 | | | | | | | |
| 1.940 | 1.940 | Gasverbruik en kosten | Na stap 5 | Na stap 6 | Na stap 5 | Na stap 6 | Na stap 5 | Na stap 6 |
| 1.941 | 1.941 | Gas | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.942 | 1.942 | Eenheid | m3/jr | m3/jr | €/m3 | €/m3 | €/jr | €/jr |
| 1.943 | 1.943 | Verwarmen, m3/jr | 700 | 700 | 1.41 | 1.41 | 987 | 987 |
| 1.944 | 1.944 | Warm water, m3/jaar | 360 | 360 | 1.41 | 1.41 | 508 | 508 |
| 1.945 | 1.945 | Koken, m3/jaar | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 1.946 | 1.946 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.947 | 1.947 | Netbeheer vast | 0 | 0 | 0 | 0 | 259 | 259 |
| 1.948 | 1.948 | Gas Gebouw | 1100 | 1100 | 1.692 | 1.692 | 1862 | 1862 |
| 1.949 | 1.949 | | | | | | | |
| 1.950 | 1.950 | stroomverbruik en kosten | Na stap 5 | Na stap 6 | Na stap 5 | Na stap 6 | Na stap 5 | Na stap 6 |
| 1.951 | 1.951 | stroom | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.952 | 1.952 | Eenheid | kWh/jr | kWh/jr | €/kWh | €/kWh | €/jr | €/jr |
| 1.953 | 1.953 | Huishouding | 3194 | 3194 | 0.245 | 0.245 | 783 | 783 |
| 1.954 | 1.954 | Koken | 200 | 200 | 0.245 | 0.245 | 49 | 49 |
| 1.955 | 1.955 | Verwarmen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.956 | 1.956 | Koelen | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.957 | 1.957 | Warm water | 0 | 0 | 0.245 | 0.245 | 0 | 0 |
| 1.958 | 1.958 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 1.959 | 1.959 | Netbeheer vast | 0 | 0 | 0 | 0 | 474 | 474 |
| 1.960 | 1.960 | Gebouw excl. thuisladen | 3394 | 3394 | 0.209 | 0.209 | 1414 | 1414 |
| 1.961 | 1.961 | Thuisladen auto1 | 3366 | 3366 | 0.192 | 0.192 | 648 | 648 |
| 1.962 | 1.962 | Thuisladen auto2 | 0 | 0 | 0.192 | 0.192 | 648 | 648 |
| 1.963 | 1.963 | Gebouw incl. thuisladen | 6760 | 6760 | 0.401 | 0.401 | 2709 | 2709 |
| 1.964 | 1.964 | | | | | | | |
| 1.970 | 1.970 | Energie verbruik en kosten | Na stap 5 | Na stap 6 | Na stap 5 | Na stap 6 | Na stap 5 | Na stap 6 |
| 1.971 | 1.971 | Rubriek | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 1.972 | 1.972 | Gas Gebouw | 1100 | 1100 | 1.41 | 1.41 | 1862 | 1862 |
| 1.973 | 1.973 | stroom incl. thuisladen | 6760 | 6760 | 0.245 | 0.245 | 2709 | 2709 |
| 1.974 | 1.974 | Vermindering energiebelasting | | | | | -635 | -635 |
| 1.975 | 1.975 | Energie Gebouw incl. thuisladen | | | | | 3936 | 3936 |
| 1.976 | 1.976 | | | | | | | |
| 1.980 | 1.980 | PV stroomopwek | Na stap 5 | Na stap 6 | Na stap 5 | Na stap 6 | Na stap 5 | Na stap 6 |
| 1.981 | 1.981 | Rubriek | Opwek | Opwek | Tarief | Tarief | Opbrengsten | Opbrengsten |
| 1.982 | 1.982 | Eigenverbruik direct | 939 | 939 | 0.192 | 0.192 | 181 | 181 |
| 1.983 | 1.983 | Eigenverbruik na opslag | 0 | 0 | 0.349 | 0.349 | 0 | 0 |
| 1.984 | 1.984 | Teruglevering saldering | 2121 | 2121 | 0.171 | 0.171 | 364 | 364 |
| 1.985 | 1.985 | Teruglevering na opslag zs | 0 | 0 | 0.162 | 0.162 | 0 | 0 |
| 1.986 | 1.986 | Teruglevering direct zs | 0 | 0 | 0.033 | 0.033 | 0 | 0 |
| 1.987 | 1.987 | PV stroomopwek | 3060 | 3060 | 0.178 | 0.178 | 544 | 544 |
| 1.988 | 1.988 | | | | | | | |
| 1.990 | 1.990 | stroom (terug-)levering | Na stap 5 | Na stap 6 | Box 1 | Box 2 | Box 3 | zonder sald. |
| 1.991 | 1.991 | Levering | 5821 | 5821 | 5821 | 0 | 0 | 0 |
| 1.992 | 1.992 | Teruglevering | 2121 | 2121 | 2121 | 0 | 0 | 0 |
| 1.993 | 1.993 | Netto levering | 3700 | 3700 | 3700 | 3700 | 3700 | -0 |
| 1.994 | 1.994 | | | | | | | |
| 2.000 | 2.000 | Energiekosten | Na stap 5 | Na stap 6 | Na stap 6 | Na stap 6 | Na stap 6 | |
| 2.001 | 2.001 | Rubriek | Kosten | Kosten | Besparing | Cum. besp. | Cum. Perc. | |
| 2.002 | 2.002 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 2.003 | 2.003 | Gaskosten | 1862 | 1862 | 0 | 56 | 2 | |
| 2.004 | 2.004 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | 0 | |
| 2.005 | 2.005 | stroomkosten incl thuisladen | 2709 | 2709 | 0 | 0 | 0 | |
| 2.006 | 2.006 | Belastingvermindering | -635 | -635 | 0 | 0 | 0 | |
| 2.007 | 2.007 | Energiekosten - wonen | 3936 | 3936 | 0 | 56 | 2 | |
| 2.008 | 2.008 | PV opbrengsten | 544 | 544 | 0 | 7 | 0 | |
| 2.009 | 2.009 | Netto energiekosten - wonen | 3391 | 3391 | 0 | 50 | 1 | |
| 2.011 | 2.011 | Brandstofkosten | 1150 | 1150 | 0 | 0 | 0 | |
| 2.012 | 1.912 | Externe laadlosten | 232 | 232 | 0 | 0 | 0 | |
| 2.013 | 2.013 | Netto energiekosten - wonen en rijden | 4774 | 4774 | 0 | 50 | 1 | |
| 2.014 | 2.014 | | | | | | | |
| 2.020 | 2.020 | Terugverdientijd (Tvd) dyn. energiecontract | Invest. | besparing. | Tvd | | | |
| 2.021 | 2.021 | Incl btw. | € | €/jaar | Jaar | | | |
| 2.022 | 2.022 | Tvd dyn. energiecontract | 0 | € 0 | n.v.t. | | | |
| 2.023 | 2.023 | | | | | | | |
| 2.030 | 2.030 | Woon- en rijlasten | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 2.031 | 2.031 | | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 2.032 | 2.032 | Woonlasten nulopname | 0 | 0 | 0 | 0 | 0 | 3441 |
| 2.033 | 2.033 | Woonlasten stap 1 | 0 | 0 | Direct | 0 | 0 | 3441 |
| 2.034 | 2.034 | Woonlasten stap 2 | 0 | 641 | 0 | 0 | 641 | 2800 |
| 2.035 | 2.035 | Woonlasten stap 3 | 0 | -591 | -0 | 0 | -591 | 3391 |
| 2.036 | 2.036 | Woonlasten stap 4 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.037 | 2.037 | Woonlasten stap 5 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.038 | 2.038 | Woonlasten stap 6 | 0 | 0 | n.v.t. | 0 | 0 | 3391 |
| 2.039 | 2.039 | Woonlasten stap 1 tm 6 | 0 | 50 | 0 | 0 | 50 | 3391 |
| 2.040 | 2.040 | Rijlasten | 0 | 0 | 0 | 0 | 0 | 2030 |
| 2.041 | 2.041 | Woon- en rijlasten | 0 | 50 | 0 | 0 | 50 | 5421 |
| 2.042 | 2.042 | | | | | | | |
| 2.070 | 2.070 | STAP 7 - WARMTEPOMP | | | | | | |
| 2.071 | 2.071 | | | | | | | |
| 2.075 | 2.075 | Gegevens | Stap 6 | Stap 7 | | | | |
| 2.076 | 2.076 | Type toestel | cv-ketel | all-electric luchtwarmtepomp | | | | |
| 2.077 | 2.077 | Bodemluslengte, m | 0 | 0 | | | | |
| 2.078 | 2.078 | Min. benodigd therm. vermogen | 6.3 kW | 7.9 kW | | | | |
| 2.079 | 2.079 | SCOP warmtepomp | n.v.t. | 3.8 | | | | |
| 2.080 | 2.080 | Verwarming beneden | HT 55 C | HT 55 C | | | | |
| 2.081 | 2.081 | Verwarming boven | HT 55 C | HT 55 C | | | | |
| 2.082 | 2.082 | Warmteafgiftetemperatuur beneden | 70 C | 55 C | | | | |
| 2.083 | 2.083 | Warmteafgiftetemperatuur boven | 70 C | 55 C | | | | |
| 2.084 | 2.084 | Gemiddelde warmteafgiftetemp. | 70 C | 55 C | | | | |
| 2.085 | 2.085 | SCOP warmtepomp | n.v.t. | 3.8 | | | | |
| 2.086 | 2.086 | Gebouw koelen | geen koeling | geen koeling | | | | |
| 2.087 | 2.087 | | | | | | | |
| 2.088 | 2.088 | Energieverbruik en kosten | | | | | | |
| 2.089 | 2.089 | | | | | | | |
| 2.090 | 2.090 | Gasverbruik en kosten | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 |
| 2.091 | 2.091 | Gas | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.092 | 2.092 | Eenheid | m3/jr | m3/jr | €/m3 | €/m3 | €/jr | €/jr |
| 2.093 | 2.093 | Verwarmen, m3/jr | 700 | 0 | 1.41 | 1.41 | 987 | 0 |
| 2.094 | 2.094 | Warm water, m3/jaar | 360 | 0 | 1.41 | 1.41 | 508 | 0 |
| 2.095 | 2.095 | Koken, m3/jaar | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 2.096 | 2.096 | Levering vast | 0 | 0 | 0 | 0 | 108 | 0 |
| 2.097 | 2.097 | Netbeheer vast | 0 | 0 | 0 | 0 | 259 | 0 |
| 2.098 | 2.098 | Gas Gebouw | 1100 | 0 | 1.692 | 0 | 1862 | 0 |
| 2.099 | 2.099 | | | | | | | |
| 2.100 | 2.100 | Warmteverbruik en kosten warmtenet | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 |
| 2.101 | 2.101 | warmte warmtenet | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.102 | 2.102 | Eenheid | GJ/jr | GJ/jr | €/GJ | €/GJ | €/jr | €/jr |
| 2.103 | 2.103 | Verwarmen warmtenet | 0 | 0 | 36.19 | 36.19 | 0 | 0 |
| 2.104 | 2.104 | Warm water warmtenet | 0 | 0 | 36.19 | 36.19 | 0 | 0 |
| 2.105 | 2.105 | Vastrecht | 0 | 0 | 477.26 | 477.26 | 0 | 0 |
| 2.106 | 2.106 | Meettarief | 0 | 0 | 27.11 | 27.11 | 0 | 0 |
| 2.107 | 2.107 | Huur verdeelset | 0 | 0 | 124.37 | 124.37 | 0 | 0 |
| 2.108 | 2.108 | Warmtenet gebouw / woning | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.109 | 2.109 | | | | | | | |
| 2.110 | 2.110 | stroomverbruik en kosten | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 |
| 2.111 | 2.111 | stroom | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.112 | 2.112 | Eenheid | kWh/jr | kWh/jr | €/kWh | €/kWh | €/jr | €/jr |
| 2.113 | 2.113 | Huishouding | 3194 | 3194 | 0.245 | 0.244 | 783 | 779 |
| 2.114 | 2.114 | Koken | 200 | 200 | 0.245 | 0.244 | 49 | 49 |
| 2.115 | 2.115 | Verwarmen | 0 | 1692 | 0.245 | 0.244 | 0 | 413 |
| 2.116 | 2.116 | Koelen | 0 | 0 | 0.245 | 0.244 | 0 | 0 |
| 2.117 | 2.117 | Warm water | 0 | 2769 | 0.245 | 0.244 | 0 | 675 |
| 2.118 | 2.118 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 2.119 | 2.119 | Netbeheer vast | 0 | 0 | 0 | 0 | 474 | 474 |
| 2.120 | 2.120 | Gebouw excl. thuisladen | 3394 | 7854 | 0.209 | 0.318 | 1414 | 2497 |
| 2.121 | 2.121 | Thuisladen auto1 | 3366 | 3366 | 0.192 | 0.191 | 648 | 643 |
| 2.122 | 2.122 | Thuisladen auto2 | 0 | 0 | 0.192 | 0.191 | 648 | 643 |
| 2.123 | 2.123 | Gebouw incl. thuisladen | 6760 | 11220 | 0.401 | 0.337 | 2709 | 3784 |
| 2.124 | 2.124 | | | | | | | |
| 2.130 | 2.130 | Energie verbruik en kosten | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 |
| 2.131 | 2.131 | Rubriek | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.132 | 2.132 | Gas gebouw, m3 | 1100 | 0 | 1.41 | 1.41 | 1862 | 0 |
| 2.133 | 2.133 | warmte warmtenet gebouw, GJ | 0 | 0 | 36.19 | 36.19 | 0 | 0 |
| 2.134 | 2.134 | stroom incl. thuisladen, kWh | 6760 | 11220 | 0.245 | 0.244 | 2709 | 3784 |
| 2.135 | 2.135 | Vermindering energiebelasting | | | | | -635 | -635 |
| 2.136 | 2.136 | Energie Gebouw incl. thuisladen | | | | | 3936 | 3149 |
| 2.137 | 2.137 | | | | | | | |
| 2.140 | 2.140 | PV stroomopwek | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 | Na stap 6 | Na stap 7 |
| 2.141 | 2.141 | Rubriek | Opwek | Opwek | Tarief | Tarief | Opbrengsten | Opbrengsten |
| 2.142 | 2.142 | Eigenverbruik direct | 939 | 939 | 0.192 | 0.191 | 181 | 180 |
| 2.143 | 2.143 | Eigenverbruik na opslag | 0 | 0 | 0.349 | 0.347 | 0 | 0 |
| 2.144 | 2.144 | Teruglevering saldering | 2121 | 2121 | 0.171 | 0.17 | 364 | 361 |
| 2.145 | 2.145 | Teruglevering na opslag zs | 0 | 0 | 0.162 | 0.162 | 0 | 0 |
| 2.146 | 2.146 | Teruglevering direct zs | 0 | 0 | 0.033 | 0.033 | 0 | 0 |
| 2.147 | 2.147 | PV stroomopwek | 3060 | 3060 | 0.178 | 0.177 | 544 | 540 |
| 2.148 | 2.148 | | | | | | | |
| 2.150 | 2.150 | stroom (terug-)levering | Na stap 6 | Na stap 7 | Box 1 | Box 2 | Box 3 | zonder sald. |
| 2.151 | 2.151 | Eenheid | kWh/jr | kWh/jr | kWh/jr | kWh/jr | kWh/jr | kWh/jr |
| 2.152 | 2.152 | Levering | 5821 | 10281 | 10000 | 281 | 0 | 0 |
| 2.153 | 2.153 | Teruglevering | 2121 | 2121 | 1840 | 281 | 0 | 0 |
| 2.154 | 2.154 | Netto levering | 3700 | 8160 | 8160 | 0 | 0 | -0 |
| 2.155 | 2.155 | | | | | | | |
| 2.160 | 2.160 | Energiekosten | Na stap 6 | Na stap 7 | Na stap 7 | Na stap 7 | Na stap 7 | |
| 2.161 | 2.161 | Rubriek | Kosten | Kosten | Besparing | Cum. besp. | Cum. Perc. | |
| 2.162 | 2.162 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 2.163 | 2.163 | Gaskosten | 1862 | 0 | 1862 | 1918 | 56 | |
| 2.164 | 2.164 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | 0 | |
| 2.165 | 2.165 | stroomkosten incl thuisladen | 2709 | 3784 | -1074 | -1074 | -31 | |
| 2.166 | 2.166 | Belastingvermindering | -635 | -635 | 0 | 0 | 0 | |
| 2.167 | 2.167 | Energiekosten - wonen | 3936 | 3149 | 787 | 844 | 25 | |
| 2.168 | 2.168 | PV opbrengsten | 544 | 540 | 4 | 11 | 0 | |
| 2.169 | 2.169 | Netto energiekosten - wonen | 3391 | 2608 | 783 | 833 | 24 | |
| 2.171 | 2.171 | Brandstofkosten | 1150 | 1150 | 0 | 0 | 0 | |
| 2.172 | 2.172 | Externe laadlosten | 232 | 232 | 0 | 0 | 0 | |
| 2.173 | 2.173 | Netto energiekosten - wonen en rijden | 4774 | 3990 | 783 | 833 | 17 | |
| 2.174 | 2.174 | | | | | | | |
| 2.175 | 2.175 | | | | | | | |
| 2.180 | 2.180 | Investering warmtepomp (wp) | Begin | Stap 7 | | Optie | Optie | Optie |
| 2.181 | 2.181 | Incl Btw. | cv-ketel | all-electric luchtwarmtepomp | | Bodem wp | Lucht wp | Hybride wp |
| 2.182 | 2.182 | Ref. type warmtepomp | cv-ketel | Nibe S-2125-12 | | Nibe S-1256-8-R-PC-EM | Nibe S-2125-12 | Nibe S-2125-12 |
| 2.183 | 2.183 | Min. benodigd thermisch vermogen | 6.3 kW | 7.9 kW | | 7.9 kW | 7.9 kW | 7.9 kW |
| 2.184 | 2.184 | Max thermisch vermogen ref. Warmtepomp(en) | 8.2 kW | 8.2 kW | | 8.0 kW (B/W: 0/35C) | 8.2 kW (L/W: -7/35 C) | 8.2 kW (L/W: 7/35C) |
| 2.185 | 2.185 | Warmtevraag gedekt door wp | 100 % | 100 % | | 100 % | 100 % | 100 % |
| 2.186 | 2.186 | Buitenunit (Monoblock) | € 0 | € 13170 | | € 0 | € 13170 | € 13170 |
| 2.187 | 2.187 | Binnenunit incl. boiler en regeling | € 0 | € 7693 | | € 0 | € 7693 | € 0 |
| 2.188 | 2.188 | Binnenunit exclusief boiler | € 0 | € 0 | | € 0 | € 0 | € 2623 |
| 2.189 | 2.189 | Combi-bodemwarmtepomp incl. boiler | € 0 | € 0 | | € 16258 | € 0 | € 0 |
| 2.190 | 2.190 | Solo bodemwarmtepomp excl. boiler | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 2.191 | 2.191 | | € 0 | € 0 | | € 1452 | € 0 | € 0 |
| 2.192 | 2.192 | Losse boiler | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 2.193 | 2.193 | Koelunit | € 0 | € 0 | | € 0 | € 0 | € 0 |
| 2.194 | 2.194 | Materialen warmtepompinstalatie | € 0 | € 1463 | | € 2033 | € 1463 | € 1463 |
| 2.195 | 2.195 | Arbeid warmtepompinstallatie | € 0 | € 1585 | | € 3340 | € 1585 | € 1585 |
| 2.196 | 2.196 | Investering incl btw | € 0 | € 23082 | | € 23082 | € 23911 | € 18841 |
| 2.197 | 2.197 | ISDE subsidie | € 0 | € 4425 | | € 4425 | € 3225 | € 3225 |
| 2.198 | 2.198 | Investering wp sys. incl Isde | € 0 | € 18657 | | € 18657 | € 20686 | € 15616 |
| 2.199 | 2.199 | Aanpassing gebouw | € 0 | € 1028 | | € 1028 | € 1028 | € 1028 |
| 2.200 | 2.200 | Investering wp sys. incl. aanpas. | € 0 | € 19685 | | € 19685 | € 21714 | € 16644 |
| 2.201 | 2.201 | * prijs per KW-therm.vermogen | € 0 | € 2376 | | € 2376 | € 2634 | € 1904 |
| 2.202 | 2.202 | | | | | | | |
| 2.205 | 2.205 | Terugverdientijd | Begin | Stap 7 | | Optie bwwp | Optie lwwp | Optie hywp |
| 2.206 | 2.206 | Investering warmtepomp systeem incl. aanpassing Gebouw | € 0 | € 19685 | | € 19685 | € 21714 | € 16644 |
| 2.207 | 2.207 | Energiekostenbesparing | € 0 | € 783 | | € 909 | € 801 | € 319 |
| 2.208 | 2.208 | Terugverdientijd | n.v.t | 25 jaar | | 22 jaar | 27 jaar | 52 jaar |
| 2.209 | 2.209 | | | | | | | |
| 2.210 | 2.210 | Woon- en rijlasten | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 2.211 | 2.211 | | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 2.212 | 2.212 | Woonlasten nulopname | 0 | 0 | 0 | 0 | 0 | 3441 |
| 2.213 | 2.213 | Woonlasten stap 1 | 0 | 0 | Direct | 0 | 0 | 3441 |
| 2.214 | 2.214 | Woonlasten stap 2 | 0 | 641 | 0 | 0 | 641 | 2800 |
| 2.215 | 2.215 | Woonlasten stap 3 | 0 | -591 | -0 | 0 | -591 | 3391 |
| 2.216 | 2.216 | Woonlasten stap 4 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.217 | 2.217 | Woonlasten stap 5 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.218 | 2.218 | Woonlasten stap 6 | 0 | 0 | n.v.t. | 0 | 0 | 3391 |
| 2.219 | 2.219 | Woonlasten stap 7 | 18657 | 783 | 25 | 1846 | -1062 | 4454 |
| 2.220 | 2.220 | Woonlasten stap 1 tm 7 | 18657 | 833 | 22 | 1846 | -1013 | 4454 |
| 2.221 | 2.221 | Rijlasten | 0 | 0 | 0 | 0 | 0 | 2030 |
| 2.222 | 2.222 | Woon- en rijlasten stap 1 t/m 7 | 18657 | 833 | 22 | 1846 | -1062 | 968 |
| 2.223 | 2.223 | | | | | | | |
| 2.230 | 2.230 | STAP 8 - ZEER LAGE TEMP VERWARMING | | | | | | |
| 2.231 | 2.231 | | | | | | | |
| 2.235 | 2.235 | Gegevens | stap7 | Stap 8 | | | | |
| 2.236 | 2.236 | Type toestel | all-electric luchtwarmtepomp | all-electric luchtwarmtepomp | 0 | 7.9 | | 3.8 |
| 2.237 | 2.237 | SCOP warmtepomp | 3.8 | 3.8 | | | | |
| 2.238 | 2.238 | Verwarming beneden | HT 55 C | bestaand HT verwarming | | | | |
| 2.239 | 2.239 | Verwarming boven | HT 55 C | HT 55 C | | | | |
| 2.240 | 2.240 | Warmteafgiftetemperatuur beneden | 55 C | 55 C | | | | |
| 2.241 | 2.241 | Warmteafgiftetemperatuur boven | 55 C | 55 C | | | | |
| 2.242 | 2.242 | Ingestelde gem. warmteafgiftetemp. | 55 C | 55 C | | | | |
| 2.243 | 2.243 | | | | | | | |
| 2.244 | 2.244 | Energieverbruik en kosten | | | | | | |
| 2.245 | 2.245 | | | | | | | |
| 2.250 | 2.250 | Gasverbruik en kosten | Na stap 7 | Na stap 8 | Na stap 7 | Na stap 8 | Na stap 7 | Na stap 8 |
| 2.251 | 2.251 | Gas | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.252 | 2.252 | Eenheid | m3/jr | m3/jr | €/m3 | €/m3 | €/jr | €/jr |
| 2.253 | 2.253 | Verwarmen, m3/jr | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 2.254 | 2.254 | Warm water, m3/jaar | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 2.255 | 2.255 | Koken, m3/jaar | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 2.256 | 2.256 | Levering vast | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.257 | 2.257 | Netbeheer vast | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.258 | 2.258 | Gas Gebouw | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.259 | 2.259 | | | | | | | |
| 2.260 | 2.260 | Stroomverbruik en kosten | Na stap 7 | Na stap 8 | Na stap 7 | Na stap 8 | Na stap 7 | Na stap 8 |
| 2.261 | 2.261 | stroom | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.262 | 2.262 | Eenheid | kWh/jr | kWh/jr | €/kWh | €/kWh | €/jr | €/jr |
| 2.263 | 2.263 | Huishouding | 3194 | 3194 | 0.244 | 0.244 | 779 | 779 |
| 2.264 | 2.264 | Koken | 200 | 200 | 0.244 | 0.244 | 49 | 49 |
| 2.265 | 2.265 | Verwarmen | 1692 | 1692 | 0.244 | 0.244 | 413 | 413 |
| 2.266 | 2.266 | Koelen | 0 | 0 | 0.244 | 0.244 | 0 | 0 |
| 2.267 | 2.267 | Warm water | 2769 | 2769 | 0.244 | 0.244 | 675 | 675 |
| 2.268 | 2.268 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 2.269 | 2.269 | Netbeheer vast | 0 | 0 | 0 | 0 | 474 | 474 |
| 2.270 | 2.270 | Gebouw excl. thuisladen | 7854 | 7854 | 0.318 | 0.318 | 2497 | 2497 |
| 2.271 | 2.271 | Thuisladen auto1 | 3366 | 3366 | 0.191 | 0.191 | 643 | 643 |
| 2.272 | 2.272 | Thuisladen auto2 | 0 | 0 | 0.191 | 0.191 | 643 | 643 |
| 2.273 | 2.273 | Gebouw incl. thuisladen | 11220 | 11220 | 0.337 | 0.337 | 3784 | 3784 |
| 2.274 | 2.274 | | | | | | | |
| 2.280 | 2.280 | Energie verbruik en kosten | Na stap 7 | Na stap 8 | Na stap 7 | Na stap 8 | Na stap 7 | Na stap 8 |
| 2.281 | 2.281 | Rubriek | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.282 | 2.282 | Gas Gebouw | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 2.283 | 2.283 | Warmte warmtenet gebouw, GJ | 0 | 0 | 36.19 | 36.19 | 0 | 0 |
| 2.284 | 2.284 | stroom incl. thuisladen | 11220 | 11220 | 0.244 | 0.244 | 3784 | 3784 |
| 2.285 | 2.285 | Vermindering energiebelasting | | | | | -635 | -635 |
| 2.286 | 2.286 | Energie Gebouw incl. thuisladen | | | | | 3149 | 3149 |
| 2.287 | 2.287 | | | | | | | |
| 2.290 | 2.290 | PV stroomopwek | Na stap 7 | Na stap 8 | Na stap 7 | Na stap 8 | Na stap 7 | Na stap 8 |
| 2.291 | 2.291 | Rubriek | Opwek | Opwek | Tarief | Tarief | Opbrengsten | Opbrengsten |
| 2.292 | 2.292 | Eigenverbruik direct | 939 | 939 | 0.191 | 0.191 | 180 | 180 |
| 2.293 | 2.293 | Eigenverbruik na opslag | 0 | 0 | 0.347 | 0.347 | 0 | 0 |
| 2.294 | 2.294 | Teruglevering saldering | 2121 | 2121 | 0.17 | 0.17 | 361 | 361 |
| 2.295 | 2.295 | Teruglevering na opslag zs | 0 | 0 | 0.162 | 0.162 | 0 | 0 |
| 2.296 | 2.296 | Teruglevering direct zs | 0 | 0 | 0.033 | 0.033 | 0 | 0 |
| 2.297 | 2.297 | PV stroomopwek | 3060 | 3060 | 0.177 | 0.177 | 540 | 540 |
| 2.298 | 2.298 | | | | | | | |
| 2.300 | 2.300 | stroom (terug-)levering | Na stap 7 | Na stap 8 | Box 1 | Box 2 | Box 3 | zonder sald. |
| 2.301 | 2.301 | Eenheid | kWh/jr | kWh/jr | kWh/jr | kWh/jr | kWh/jr | kWh/jr |
| 2.302 | 2.302 | Levering | 10281 | 10281 | 10000 | 281 | 0 | 0 |
| 2.303 | 2.303 | Teruglevering | 2121 | 2121 | 1840 | 281 | 0 | 0 |
| 2.304 | 2.304 | Netto levering | 8160 | 8160 | 8160 | 0 | 0 | -0 |
| 2.305 | 2.305 | | | | | | | |
| 2.310 | 2.310 | Energiekosten | Na stap 7 | Na stap 8 | Na stap 8 | Na stap 8 | Na stap 8 | |
| 2.311 | 2.311 | Rubriek | Kosten | Kosten | Besparing | Cum. besp. | Cum. Perc. | |
| 2.312 | 2.312 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 2.313 | 2.313 | Gaskosten | 0 | 0 | 0 | 1918 | 56 | |
| 2.314 | 2.314 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | 0 | |
| 2.315 | 2.315 | stroomkosten incl thuisladen | 3784 | 3784 | 0 | -1074 | -31 | |
| 2.316 | 2.316 | Belastingvermindering | -635 | -635 | 0 | 0 | 0 | |
| 2.317 | 2.317 | Energiekosten - wonen | 3149 | 3149 | 0 | 844 | 25 | |
| 2.318 | 2.318 | PV opbrengsten | 540 | 540 | 0 | 11 | 0 | |
| 2.319 | 2.319 | Netto energiekosten - wonen | 2608 | 2608 | 0 | 833 | 24 | |
| 2.321 | 2.321 | Brandstofkosten | 1150 | 1150 | 0 | 0 | 0 | |
| 2.322 | 2.322 | Externe laadlosten | 232 | 232 | 0 | 0 | 0 | |
| 2.323 | 2.323 | Netto energiekosten - wonen en rijden | 3990 | 3990 | 0 | 833 | 17 | |
| 2.324 | 2.324 | | | | | | | |
| 2.325 | 2.325 | | | | | | | |
| 2.330 | 2.330 | Investering LT verwarming | Ref type | Investering incl Btw | Subsidie | Investering | Energie-kosten-besp. | Terug-verdien-tijd |
| 2.331 | 2.331 | | | € | € | € | €/jaar | Jaar |
| 2.332 | 2.332 | LT verwarming beneden | bestaand HT verwarming | € 0 | € 0 | € 0 | € 0 | 0 |
| 2.333 | 2.333 | LT verwarming boven | HT 55 C | € 0 | € 0 | € 0 | € 0 | 0 |
| 2.334 | 2.334 | LT verwarming stap 8 | | € 0 | € 0 | € 0 | € 0 | 0 |
| 2.335 | 2.335 | | | | | | | |
| 2.340 | 2.340 | Woon- en rijlasten | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 2.341 | 2.341 | | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 2.342 | 2.342 | Woonlasten nulopname | 0 | 0 | 0 | 0 | 0 | 3441 |
| 2.343 | 2.343 | Woonlasten stap 1 | 0 | 0 | Direct | 0 | 0 | 3441 |
| 2.344 | 2.344 | Woonlasten stap 2 | 0 | 641 | 0 | 0 | 641 | 2800 |
| 2.345 | 2.345 | Woonlasten stap 3 | 0 | -591 | -0 | 0 | -591 | 3391 |
| 2.346 | 2.346 | Woonlasten stap 4 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.347 | 2.347 | Woonlasten stap 5 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.348 | 2.348 | Woonlasten stap 6 | 0 | 0 | n.v.t. | 0 | 0 | 3391 |
| 2.349 | 2.349 | Woonlasten stap 7 | 18657 | 783 | 25 | 1846 | -1062 | 4454 |
| 2.350 | 2.350 | Woonlasten stap 8 | 0 | 0 | 0 | 0 | 0 | 4454 |
| 2.351 | 2.351 | Woonlasten stap 1 tm 8 | 19685 | 833 | 24 | 1846 | -1013 | 4454 |
| 2.352 | 2.352 | Rijlasten | 0 | 0 | 0 | 0 | 0 | 2030 |
| 2.353 | 2.353 | Woon- en rijlasten stap 1 t/m 8 | 19685 | 833 | 24 | 1846 | -1013 | 6484 |
| 2.354 | 2.354 | | | | | | | |
| 2.390 | 2.390 | stap 9 - EV | | | | | | |
| 2.391 | 2.391 | | | | | | | |
| 2.400 | 2.400 | Gegevens | | | | | | |
| 2.401 | 2.401 | Benzineprijs: € 1.83 | | | | | | |
| 2.402 | 2.402 | Dieselprijs: € 1.77 | | | | | | |
| 2.403 | 2.403 | | | | | | | |
| 2.404 | 2.404 | Tarief openbare laadpaal: € 0.500 | | | | | | |
| 2.405 | 2.405 | Tarief snelladen: € 0.740 | | | | | | |
| 2.406 | 2.406 | | | | | | | |
| 2.410 | 2.410 | Auto gegevens | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 | | |
| 2.411 | 2.411 | Auto | Auto1 | Auto1 | Auto2 | Auto2 | | |
| 2.412 | 2.412 | Type auto | elektrisch | elektrisch | benzine | geen | | |
| 2.413 | 2.413 | Km per jaar | 22000 | 22000 | 10000 | 0 | | |
| 2.414 | 2.414 | Brandstofverbruik, liter | 0 | 0 | 630 | 0 | | |
| 2.415 | 2.415 | stroomverbruik, kWh/100 km | 17 | 17.5 | 0 | 17.5 | | |
| 2.416 | 2.416 | Percentage thuisladen | 90 % | 0 % | 0 % | 0 % | | |
| 2.417 | 2.417 | Percentage laadpaal | 5 % | 10 % | 0 % | 0 % | | |
| 2.418 | 2.418 | Percentage snelladen | 5 % | 90 % | 0 % | 0 % | | |
| 2.419 | 2.419 | Thuisladen, kwh/jaar | 3366 | 3366 | 0 | 0 | | |
| 2.420 | 2.420 | Laden laadpaal, kwh/jaar | 187 | 385 | 0 | 0 | | |
| 2.421 | 2.421 | Snelladen, kwh/jaar | 187 | 3465 | 0 | 0 | | |
| 2.422 | 2.422 | | | | | | | |
| 2.423 | 2.423 | Energieverbruik en kosten | | | | | | |
| 2.424 | 2.424 | | | | | | | |
| 2.430 | 2.430 | Gasverbruik en kosten | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 |
| 2.431 | 2.431 | Gas | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.432 | 2.432 | Eenheid | m3/jr | m3/jr | €/m3 | €/m3 | €/jr | €/jr |
| 2.433 | 2.433 | Verwarmen, m3/jr | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 2.434 | 2.434 | Warm water, m3/jaar | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 2.435 | 2.435 | Koken, m3/jaar | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 2.436 | 2.436 | Levering vast | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.437 | 2.437 | Netbeheer vast | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.438 | 2.438 | Gas Gebouw | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.439 | 2.439 | | | | | | | |
| 2.440 | 2.440 | stroomverbruik en kosten | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 |
| 2.441 | 2.441 | stroom | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.442 | 2.442 | Eenheid | kWh/jr | kWh/jr | €/kWh | €/kWh | €/jr | €/jr |
| 2.443 | 2.443 | Huishouding | 3194 | 3194 | 0.244 | 0.244 | 779 | 779 |
| 2.444 | 2.444 | Koken | 200 | 200 | 0.244 | 0.244 | 49 | 49 |
| 2.445 | 2.445 | Verwarmen | 1692 | 1692 | 0.244 | 0.244 | 413 | 413 |
| 2.446 | 2.446 | Koelen | 0 | 0 | 0.244 | 0.244 | 0 | 0 |
| 2.447 | 2.447 | Warm water | 2769 | 2769 | 0.244 | 0.244 | 675 | 675 |
| 2.448 | 2.448 | Levering vast | 0 | 0 | 0 | 0 | 108 | 108 |
| 2.449 | 2.449 | Netbeheer vast | 0 | 0 | 0 | 0 | 474 | 474 |
| 2.450 | 2.450 | Gebouw excl. thuisladen | 7854 | 7854 | 0.318 | 0.318 | 2497 | 2497 |
| 2.451 | 2.451 | Thuisladen auto1 | 3366 | 0 | 0.191 | 0.191 | 643 | 0 |
| 2.452 | 2.452 | Thuisladen auto2 | 0 | 0 | 0.191 | 0.191 | 643 | 0 |
| 2.453 | 2.453 | Gebouw incl. thuisladen | 11220 | 7854 | 0.337 | 0.318 | 3784 | 2497 |
| 2.454 | 2.454 | | | | | | | |
| 2.460 | 2.460 | Energie verbruik en kosten | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 |
| 2.461 | 2.461 | Rubriek | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.462 | 2.462 | Gas Gebouw | 0 | 0 | 1.41 | 1.41 | 0 | 0 |
| 2.463 | 2.463 | Warmte warmtenet gebouw, GJ | 0 | 0 | 36.19 | 36.19 | 0 | 0 |
| 2.464 | 2.464 | stroom incl. thuisladen | 11220 | 7854 | 0.244 | 0.244 | 3784 | 2497 |
| 2.465 | 2.465 | Vermindering energiebelasting | | | | | -635 | -635 |
| 2.466 | 2.466 | Energie Gebouw incl. thuisladen | | | | | 3149 | 1862 |
| 2.467 | 2.467 | | | | | | | |
| 2.470 | 2.470 | PV stroomopwek | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 |
| 2.471 | 2.471 | Rubriek | Opwek | Opwek | Tarief | Tarief | Opbrengsten | Opbrengsten |
| 2.472 | 2.472 | Eigenverbruik direct | 939 | 939 | 0.191 | 0.191 | 180 | 180 |
| 2.473 | 2.473 | Eigenverbruik na opslag | 0 | 0 | 0.347 | 0.347 | 0 | 0 |
| 2.474 | 2.474 | Teruglevering saldering | 2121 | 2121 | 0.17 | 0.17 | 361 | 361 |
| 2.475 | 2.475 | Teruglevering na opslag zs | 0 | 0 | 0.162 | 0.162 | 0 | 0 |
| 2.476 | 2.476 | Teruglevering direct zs | 0 | 0 | 0.033 | 0.033 | 0 | 0 |
| 2.477 | 2.477 | PV stroomopwek | 3060 | 3060 | 0.177 | 0.177 | 540 | 540 |
| 2.478 | 2.478 | | | | | | | |
| 2.480 | 2.480 | stroom (terug-)levering | Na stap 8 | Na stap 9 | Box 1 | Box 2 | Box 3 | zonder sald. |
| 2.481 | 2.481 | Levering | 10281 | 10281 | 10000 | 281 | 0 | 0 |
| 2.482 | 2.482 | Teruglevering | 2121 | 2121 | 1840 | 281 | 0 | 0 |
| 2.483 | 2.483 | Netto levering | 8160 | 8160 | | | | |
| 2.484 | 2.484 | | | | | | | |
| 2.490 | 2.490 | Extern autos | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 | Na stap 8 | Na stap 9 |
| 2.491 | 2.491 | Rubriek | Verbruik | Verbruik | Tarief | Tarief | Kosten | Kosten |
| 2.492 | 2.492 | Laden laadpaal auto1 | 187 | 385 | 0.500 | 0.500 | 94 | 192 |
| 2.493 | 2.493 | Snelladen auto1 | 187 | 3465 | 0.740 | 0.740 | 138 | 2564 |
| 2.494 | 2.494 | Brandstof auto 1 | 0 | 0 | 0.000 | 0.000 | 0 | 0 |
| 2.495 | 2.495 | extern auto1 (kWh/ltr) | 374 / 0 | 3850 / 0 | 0.62 / 0.00 | 0.72 / 0.00 | 232 | 2757 |
| 2.496 | 2.496 | Laden laadpaal auto2 | 0 | 0 | 0.500 | 0.500 | 0 | 0 |
| 2.497 | 2.497 | Snelladen auto2 | 0 | 0 | 0.740 | 0.740 | 0 | 0 |
| 2.498 | 2.498 | Brandstof auto 2 | 630 | 0 | 1.826 | 0.000 | 1150 | 0 |
| 2.499 | 2.499 | extern auto 2 (kWh/ltr) | 0 / 630 | 0 / 0 | 0 / 1.83 | 0 / 0.00 | 1150 | 0 |
| 2.500 | 2.500 | extern autos (kWh/ltr) | 374 / 630 | 3850 / 0 | 0.62 / 0.00 | 0.72 / 0.00 | 1382 | 2757 |
| 2.501 | 2.501 | | | | | | | |
| 2.510 | 2.510 | Energiekosten | Na stap 8 | Na stap 9 | Na stap 9 | Na stap 9 | Na stap 9 | |
| 2.511 | 2.511 | Rubriek | Kosten | Kosten | Besparing | Cum. besp. | Cum. Perc. | |
| 2.512 | 2.512 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | % | |
| 2.513 | 2.513 | Gaskosten | 0 | 0 | 0 | 1918 | 56 | |
| 2.514 | 2.514 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | 0 | |
| 2.515 | 2.515 | stroomkosten incl thuisladen | 3784 | 2497 | 1287 | 212 | 6 | |
| 2.516 | 2.516 | Belastingvermindering | -635 | -635 | 0 | 0 | 0 | |
| 2.517 | 2.517 | Energiekosten - wonen | 3149 | 1862 | 1287 | 2130 | 62 | |
| 2.518 | 2.518 | PV opbrengsten | 540 | 540 | 0 | 11 | 0 | |
| 2.519 | 2.519 | Netto energiekosten - wonen | 2608 | 1322 | 1287 | 2120 | 62 | |
| 2.521 | 2.521 | Brandstofkosten | 1150 | 0 | 0 | 0 | 0 | |
| 2.522 | 1.912 | Externe laadlosten | 232 | 2757 | 0 | 0 | 0 | |
| 2.523 | 2.523 | Netto energiekosten - wonen en rijden | 3990 | 4078 | -88 | 745 | 15 | |
| 2.524 | 2.524 | | | | | | | |
| 2.540 | 2.540 | Terugverdientijd elektrisch rijden | Extra Investering | Energie-kosten-besp. | Terug-verdien-tijd | | | |
| 2.541 | 2.541 | Terugverdientijd elektrisch rijden | € 0 | € -727 | 0 jaar | | | |
| 2.542 | 2.542 | * t.o.v. type huidige auto | | | | | | |
| 2.543 | 2.543 | | | | | | | |
| 2.550 | 2.550 | Financiering | Wonen | Rijden | | | | |
| 2.551 | 2.551 | Eigen geld | 0 % | 0 % | | | | |
| 2.552 | 2.552 | Rente lening, per jaar | 4.6 % | 4.7 % | | | | |
| 2.553 | 2.553 | Looptijd lening, per jaar | 15 jaar | 10 jaar | | | | |
| 2.554 | 2.554 | | | | | | | |
| 2.560 | 2.560 | Woon- en rijlasten | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 2.561 | 2.561 | | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 2.562 | 2.562 | Woonlasten nulopname | 0 | 0 | 0 | 0 | 0 | 3441 |
| 2.563 | 2.563 | Woonlasten stap 1 | 0 | 0 | Direct | 0 | 0 | 3441 |
| 2.564 | 2.564 | Woonlasten stap 2 | 0 | 641 | 0 | 0 | 641 | 2800 |
| 2.565 | 2.565 | Woonlasten stap 3 | 0 | -591 | -0 | 0 | -591 | 3391 |
| 2.566 | 2.566 | Woonlasten stap 4 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.567 | 2.567 | Woonlasten stap 5 | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.568 | 2.568 | Woonlasten stap 6 | 0 | 0 | n.v.t. | 0 | 0 | 3391 |
| 2.569 | 2.569 | Woonlasten stap 7 | 18657 | 783 | 25 | 1846 | -1062 | 4454 |
| 2.570 | 2.570 | Woonlasten stap 8 | 0 | 0 | 0 | 0 | 0 | 4454 |
| 2.571 | 2.571 | Woonlasten stap 9 | 0 | 0 | n.v.t. | 0 | 0 | 4454 |
| 2.572 | 2.572 | Woonlasten stap 1 tm 9 | 19685 | 833 | 24 | 1846 | -1013 | 4454 |
| 2.573 | 2.573 | Rijlasten nulopname | 0 | 0 | 0 | 0 | 0 | 2030 |
| 2.574 | 2.574 | Rijlasten stap 9 | 0 | -727 | 0 | 0 | -727 | 2757 |
| 2.575 | 2.575 | Rijlasten stap 1 tm 9 | 0 | -727 | 0 | 0 | -727 | 2757 |
| 2.576 | 2.576 | Woon- en rijlasten | 19685 | 106 | 185 | 1846 | -1739 | 7210 |
| 2.577 | 2.577 | | | | | | | |
| 2.600 | 2.600 | stap 10 - EV | | | | | | |
| 2.601 | 2.601 | | | | | | | |
| 2.610 | 2.610 | Gegevens | | | | | | |
| 2.611 | 2.611 | Benzineprijs: € 1.83 | | | | | | |
| 2.612 | 2.612 | Dieselprijs: € 1.77 | | | | | | |
| 2.613 | 2.613 | | | | | | | |
| 2.614 | 2.614 | Tarief openbare laadpaal: € 0.500 | | | | | | |
| 2.615 | 2.615 | Tarief snelladen: € 0.740 | | | | | | |
| 2.616 | 2.616 | | | | | | | |
| 2.620 | 2.620 | Auto gegevens | Na stap 8 | Na stap 9 | Na stap 10 | Na stap 8 | Na stap 9 | Na stap 10 |
| 2.621 | 2.621 | Zonder/Met thuisladen | Zonder | Zonder | Met | Zonder | Zonder | Met |
| 2.622 | 2.622 | Auto | Auto1 | Auto1 | Auto1 | Auto2 | Auto2 | Auto2 |
| 2.623 | 2.623 | Type auto | elektrisch | elektrisch | elektrisch | benzine | geen | geen |
| 2.624 | 2.624 | Km per jaar | 22000 | 22000 | 22000 | 10000 | 0 | 0 |
| 2.625 | 2.625 | Brandstofverbruik, liter | 0 | 0 | 0 | 630 | 0 | 0 |
| 2.626 | 2.626 | stroomverbruik, kWh/100 km | 17 | 17.5 | 17.5 | 0 | 0 | 0 |
| 2.627 | 2.627 | Percentage thuisladen | 90 % | 0 % | 0 % | 0 % | 0 % | 0 % |
| 2.628 | 2.628 | Percentage laadpaal | 5 % | 10 % | 10 % | 0 % | 0 % | 0 % |
| 2.629 | 2.629 | Percentage snelladen | 5 % | 90 % | 10 % | 0 % | 0 % | 0 % |
| 2.630 | 2.630 | Thuisladen, kwh/jaar | 3366 | 3366 | 0 | 0 | 0 | 0 |
| 2.631 | 2.631 | Laden laadpaal, kwh/jaar | 187 | 385 | 385 | 0 | 0 | 0 |
| 2.632 | 2.632 | Snelladen, kwh/jaar | 187 | 3465 | 385 | 0 | 0 | 0 |
| 2.633 | 2.633 | | | | | | | |
| 2.634 | 2.634 | Energieverbruik en kosten | | | | | | |
| 2.635 | 2.635 | | | | | | | |
| 2.640 | 2.640 | gasverbruik en kosten | Begin | Na Stap 9 | Na stap 10 | Begin | Na Stap 9 | Na stap 10 |
| 2.641 | 2.641 | Rubriek | Verbruik | Verbruik | Verbruik | Kosten | Kosten | Kosten |
| 2.642 | 2.642 | Eenheid | m3/jr | m3/jr | m3/jr | €/jr | €/jr | €/jr |
| 2.643 | 2.643 | Verwarmen, m3/jr | 700 | 0 | 0 | 987 | 0 | 0 |
| 2.644 | 2.644 | Warm water, m3/jaar | 360 | 0 | 0 | 508 | 0 | 0 |
| 2.645 | 2.645 | Koken, m3/jaar | 40 | 0 | 0 | 56 | 0 | 0 |
| 2.646 | 2.646 | Gas levering vast | | | | 108 | 0 | 0 |
| 2.647 | 2.647 | Gasnet beheer vast | | | | 259 | 0 | 0 |
| 2.648 | 2.648 | Gas Gebouw | 1100 | 0 | 0 | 1918 | 0 | 0 |
| 2.649 | 2.649 | | | | | | | |
| 2.650 | 2.650 | stroomverbruik en kosten | Begin | Na Stap 9 | Na stap 10 | Begin | Na Stap 9 | Na stap 10 |
| 2.651 | 2.651 | Rubriek | Verbruik | Verbruik | Verbruik | Kosten | Kosten | Kosten |
| 2.652 | 2.652 | Eenheid | kwh/jr | kwh/jr | kwh/jr | €/jr | €/jr | €/jr |
| 2.653 | 2.653 | Huishouding | 3194 | 3194 | 3194 | 783 | 779 | 783 |
| 2.654 | 2.654 | Koken | 200 | 200 | 200 | 49 | 49 | 49 |
| 2.655 | 2.655 | Verwarmen | 0 | 1692 | 1692 | 0 | 413 | 415 |
| 2.656 | 2.656 | Koelen | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.657 | 2.657 | Warm water | 0 | 2769 | 2769 | 0 | 675 | 679 |
| 2.658 | 2.658 | Levering vast | 0 | 0 | 0 | 108 | 108 | 108 |
| 2.659 | 2.659 | Netbeheer vast | 0 | 0 | 0 | 474 | 474 | 474 |
| 2.660 | 2.660 | Gebouw excl. thuisladen | 3394 | 7854 | 7854 | 1414 | 2497 | 2507 |
| 2.661 | 2.661 | Auto1 thuisladen | 3366 | 0 | 0 | 648 | 0 | 0 |
| 2.662 | 2.662 | Auto2 thuisladen | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.663 | 2.663 | Gebouw incl. thuisladen | 6760 | 7854 | 7854 | 2709 | 2497 | 2507 |
| 2.664 | 2.664 | | | | | | | |
| 2.670 | 2.670 | Energie verbruik en kosten | Nulpname | Na stap 9 | Na stap 10 | Begin | Na stap 9 | Na stap 10 |
| 2.671 | 2.671 | Rubriek | Verbruik | Verbruik | Verbruik | Kosten | Kosten | Kosten |
| 2.672 | 2.672 | Gas Gebouw | | 0 | 0 | 1918 | 0 | 0 |
| 2.673 | 2.673 | Warmte warmtenet gebouw, GJ | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.674 | 2.674 | stroom incl. thuisladen | 6760 | 7854 | 7854 | 2709 | 2497 | 2507 |
| 2.675 | 2.675 | Vermindering energiebelasting | | | | -635 | -635 | -635 |
| 2.676 | 2.676 | Energie Gebouw incl. thuisladen | | | | 3992 | 1862 | 1872 |
| 2.677 | 2.677 | | | | | | | |
| 2.680 | 2.680 | PV stroomopwek | Begin | Na stap 9 | Na stap 10 | Begin | Na stap 9 | Na stap 10 |
| 2.681 | 2.681 | Rubriek | Opwek | Opwek | Opwek | Opbrengsen | Opbrengsten | Opbrengsten |
| 2.682 | 2.682 | Eenheid | kwh/jr | kwh/jr | kwh/jr | €/jr | €/jr | €/jr |
| 2.683 | 2.683 | Eigenverbruik direct | 1260 | 939 | 939 | 242 | 180 | 181 |
| 2.684 | 2.684 | Eigenverbruik na opslag | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.685 | 2.685 | Teruglevering saldering | 1800 | 2121 | 2121 | 309 | 361 | 364 |
| 2.686 | 2.686 | Teruglevering na opslag zs | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.687 | 2.687 | Teruglevering direct zs | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.688 | 2.688 | PV stroomopwek | 3060 | 3060 | 3060 | 551 | 540 | 544 |
| 2.689 | 2.689 | | | | | | | |
| 2.690 | 2.690 | stroom (terug-)levering | Begin | Na stap 9 | Na stap 10 | Box 1 | Box 2 | Box 3 |
| 2.691 | 2.691 | Levering | 5500 | 10281 | 6915 | 6915 | 0 | 0 |
| 2.692 | 2.692 | Teruglevering | 1800 | 2121 | 2121 | 2121 | 0 | 0 |
| 2.693 | 2.693 | Netto levering | 3700 | 8160 | 4794 | 4794 | 0 | 0 |
| 2.694 | 2.694 | | | | | | | |
| 2.700 | 2.700 | Energie autos | Begin | Na stap 9 | Na stap 10 | Begin | Na stap 9 | Na stap 10 |
| 2.701 | 2.701 | Rubriek | Verbruik | Verbruik | Verbruik | Kosten | Kosten | Kosten |
| 2.702 | 2.702 | Thuisladen auto1 | 3366 | 0 | 0 | 647.715 | 0 | 0 |
| 2.703 | 2.703 | Laden laadpaal auto1 | 187 | 385 | 385 | 93.5 | 192 | 192 |
| 2.704 | 2.704 | Snelladen auto1 | 187 | 3465 | 385 | 138 | 2564 | 285 |
| 2.705 | 2.705 | Brandstof auto 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.706 | 2.706 | Energie auto1 (kWh/ltr) | 3740 / 0 | 3850 / 0 | 770 / 0 | 880 | 2757 | 477 |
| 2.707 | 2.707 | Thuisladen auto2 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.708 | 2.708 | Laden laadpaal auto2 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.709 | 2.709 | Snelladen auto2 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.710 | 2.710 | Brandstof auto 2 | 630 | 0 | 0 | 1150.38 | 0 | 0 |
| 2.711 | 2.711 | Energie auto 2 (kWh/ltr) | 0 / 630 | 0 / 0 | 0 / 0 | 1150 | 0 | 0 |
| 2.712 | 2.712 | Extern autos (kWh/ltr) | 3740 / 630 | 3850 / 0 | 770 / 0 | 1382 | 2757 | 477 |
| 2.713 | 2.713 | | | | | | | |
| 2.720 | 2.720 | Energiekosten | Begin | Stap 1tm9 | Stap 1tm10 | Stap 10 | Stap 1tm10 | Stap 1tm10 |
| 2.721 | 2.721 | Rubriek | Kosten | Kosten | Kosten | Besparing | Besparing | Percentage |
| 2.722 | 2.722 | Eenheid | €/jaar | €/jaar | €/jaar | €/jaar | €/jaar | % |
| 2.723 | 2.723 | Gaskosten | 1918 | 0 | 0 | 0 | 1918 | 56 |
| 2.724 | 2.724 | warmtekosten warmtenet | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.725 | 2.725 | stroomkosten incl thuisladen | 2709 | 2497 | 2507 | -10 | 202 | 6 |
| 2.726 | 2.726 | Belastingvermindering | -635 | -635 | -635 | 0 | 0 | 0 |
| 2.727 | 2.727 | Energiekosten - wonen | 3992 | 1862 | 1872 | -10 | 2120 | 62 |
| 2.728 | 2.728 | PV opbrengsten | 551 | 540 | 544 | -4 | 7 | 0 |
| 2.729 | 2.729 | Netto energiekosten - wonen | 3441 | 1322 | 1328 | -6 | 2113 | 61 |
| 2.731 | 2.731 | Brandstofkosten | 1150 | 0 | 0 | 0 | 1150 | 24 |
| 2.732 | 2.732 | Externe laadlosten | 232 | 2757 | 477 | 2279 | -246 | -5 |
| 2.733 | 2.733 | Netto energiekosten - wonen en rijden | 4823 | 4078 | 1805 | 2273 | 3018 | 63 |
| 2.734 | 2.734 | | | | | | | |
| 2.770 | 2.770 | Terugverdientijd EVs met thuisladen | Investering | Energie-besparing.* | Terug verdientijd | | | |
| 2.771 | 2.771 | * incl. thuisladen | € | €/jaar | Jaar | | | |
| 2.772 | 2.772 | Strap 9 - Extra investering EVs | € 0 | € -727 | 0 jaar | | | |
| 2.773 | 2.773 | Stap 10 - Eigen laadstation thuis | € 0 | € 2273 | 0 jaar | | | |
| 2.774 | 2.774 | Terugverdientijd EVs met thuisladen | € 0 | € 1546 | 0 jaar | | | |
| 2.775 | 2.775 | | | | | | | |
| 2.776 | 2.776 | Woon- en rijlasten stap 1 t/m 10 | | | | | | |
| 2.777 | 2.777 | | | | | | | |
| 2.780 | 2.780 | Woonlasten stap 1 t/m 8 | Investering | Energie-besparing | Terug verdientijd | Rente & aflossing | Lasten-besparing | Lasten |
| 2.781 | 2.781 | Eenheid | € | €/jaar | jaar | €/jaar. | €/jaar | €/jaar |
| 2.782 | 2.782 | Begin | 0 | 0 | 0 | 0 | 0 | 3441 |
| 2.783 | 2.783 | Stap 1 - Inregelen | 0 | 0 | 0 | 0 | 0 | 3441 |
| 2.784 | 2.784 | Stap 2 - Isoleren | 0 | 641 | 0 | 0 | 641 | 2800 |
| 2.785 | 2.785 | Stap 3 - Elektrisch koken | 0 | -591 | -0 | 0 | -591 | 3391 |
| 2.786 | 2.786 | Stap 4 - Zonnepanelen | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.787 | 2.787 | Stap 5 - Thuisbatterij | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.788 | 2.788 | Stap 6 - Dyn. contract | 0 | 0 | 0 | 0 | 0 | 3391 |
| 2.789 | 2.789 | Stap 7 - Warmtepomp | 19685 | 783 | 25 | 1846 | -1062 | 4454 |
| 2.790 | 2.790 | Stap 8 -LT Verwarming | 0 | 0 | 0 | 0 | 0 | 4454 |
| 2.791 | 2.791 | Woonlasten stap 1 t/m 8 | 19685 | 833 | 24 | 1846 | -1013 | 4454 |
| 2.792 | 2.792 | | | | | | | |
| 2.795 | 2.795 | Rijlasten stap 9 - 10 | | | | | | |
| 2.796 | 2.796 | Rijlasten nulopname | 0 | 0 | 0 | 0 | 0 | 2030 |
| 2.797 | 2.797 | Stap 9 - EV | 0 | -727 | 0 | 0 | -727 | 2757 |
| 2.798 | 2.798 | Stap 10 - Thuisladen | 0 | 2273 | 0 | 0 | 2273 | 484 |
| 2.799 | 2.799 | Rijlasten stap 9-10 | 0 | 1546 | 0 | 0 | 1546 | 484 |
| 2.800 | 2.800 | | | | | | | |
| 2.801 | 2.801 | Woon- en rijlasten stap 1 t/m 10 | 19685 | 3018 | 7 | 1846 | 534 | 4937 |
| 2.802 | 2.802 | | | | | | | |
| 2.803 | 2.803 | EINDE STAPPENPLAN | | | | | | |
| 2.804 | 2.804 | | | | | | | |
| 2.805 | 2.805 | | | | | | | |
